
Distribution Date:	10/20/25	DBGS 2018-C1 Mortgage Trust
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2018-C1


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2-3	Depositor	Deutsche Mortgage & Asset Receiving Corporation

Certificate Factor Detail	4		Lainie Kaye		cmbs.requests@db.com

Certificate Interest Reconciliation Detail	5		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Additional Information	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	9		General	(305) 229-6465
Current Mortgage Loan and Property Stratification	10-14		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States

Mortgage Loan Detail (Part 1)	15-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Mortgage Loan Detail (Part 2)	17-18
			David Rodgers	(212) 230-9090
Principal Prepayment Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Historical Detail	20	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Delinquency Loan Detail	21		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	22				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 1	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Specially Serviced Loan Detail - Part 2	24	Trustee	Wilmington Trust, National Association

Modified Loan Detail	25		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	26
		Directing Holder	RREF III-D AIV RR, LLC
Historical Bond / Collateral Loss Reconciliation Detail	27
			-
Interest Shortfall Detail - Collateral Level	28

Supplemental Notes	29	Loan-Specific Directing	Waterfall Eden Master Fund, Ltd.
		Holder
			-

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	23307DAW3	3.409000%	14,440,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	32.57%
A-2	23307DAX1	4.358000%	87,090,000.00	24,761,817.33	0.00	89,926.67	0.00	0.00	89,926.67	24,761,817.33	35.24%	32.57%
A-SB	23307DAY9	4.302000%	29,104,000.00	17,790,892.20	574,442.69	63,780.35	0.00	0.00	638,223.04	17,216,449.51	35.24%	32.57%
A-3	23307DAZ6	4.197000%	83,000,000.00	83,000,000.00	0.00	290,292.50	0.00	0.00	290,292.50	83,000,000.00	35.24%	32.57%
A-4	23307DBA0	4.466000%	504,969,000.00	504,969,000.00	0.00	1,879,326.29	0.00	0.00	1,879,326.29	504,969,000.00	35.24%	32.57%
A-M	23307DBC6	4.614934%	118,056,000.00	118,056,000.00	0.00	454,017.18	0.00	0.00	454,017.18	118,056,000.00	23.10%	21.49%
B	23307DBD4	4.636184%	41,063,000.00	41,063,000.00	0.00	158,646.34	0.00	0.00	158,646.34	41,063,000.00	18.88%	17.64%
C	23307DBE2	4.636184%	41,063,000.00	41,063,000.00	0.00	158,646.34	0.00	0.00	158,646.34	41,063,000.00	14.66%	13.78%
D	23307DAG8	2.886184%	26,948,000.00	26,948,000.00	0.00	64,814.07	0.00	0.00	64,814.07	26,948,000.00	11.89%	11.26%
E	23307DAJ2	2.886184%	20,531,000.00	20,531,000.00	0.00	49,380.20	0.00	0.00	49,380.20	20,531,000.00	9.78%	9.33%
F	23307DAL7	3.136184%	19,249,000.00	19,249,000.00	0.00	50,307.00	0.00	0.00	50,307.00	19,249,000.00	7.80%	7.52%
G-RR	23307DAP8	4.636184%	10,265,000.00	10,265,000.00	0.00	22,460.41	0.00	0.00	22,460.41	10,265,000.00	6.74%	6.56%
H-RR	23307DAR4	4.636184%	30,798,079.00	29,891,081.64	0.00	0.00	0.00	0.00	0.00	29,891,081.64	3.67%	3.67%
S	23307DAT0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	23307DAU7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
7E-A	23307DBF9	4.637000%	5,486,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	84.33%
7E-B	23307DBH5	5.237000%	8,216,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	60.85%
7E-C	23307DBK8	0.000000%	7,954,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	38.13%
7E-D	23307DBM4	0.000000%	11,594,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	5.00%
7E-RR	23307DBQ5	0.000000%	1,750,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	N/A	4.636184%	15,635,211.50	14,279,880.19	8,749.02	53,149.32	0.00	0.00	61,898.34	14,271,131.17	0.00%	0.00%

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹	Support¹

RR	23307DBS1	4.636184%	23,471,068.35	21,436,489.30	13,133.74	79,786.02	0.00	0.00	92,919.76	21,423,355.56	0.00%	0.00%
LR	N/A	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,100,682,358.85	973,304,160.66	596,325.45	3,414,532.69	0.00	0.00	4,010,858.14	972,707,835.21


X-A	23307DBB8	0.183992%	836,659,000.00	748,577,709.53	0.00	114,776.85	0.00	0.00	114,776.85	748,003,266.84
X-B	23307DAA1	0.000000%	82,126,000.00	82,126,000.00	0.00	0.00	0.00	0.00	0.00	82,126,000.00
X-D	23307DAC7	1.750000%	47,479,000.00	47,479,000.00	0.00	69,240.21	0.00	0.00	69,240.21	47,479,000.00
X-F	23307DAE3	1.500000%	19,249,000.00	19,249,000.00	0.00	24,061.25	0.00	0.00	24,061.25	19,249,000.00
Notional SubTotal			985,513,000.00	897,431,709.53	0.00	208,078.31	0.00	0.00	208,078.31	896,857,266.84

Deal Distribution Total					596,325.45	3,622,611.00	0.00	0.00	4,218,936.45

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	23307DAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	23307DAX1	284.32446125	0.00000000	1.03257171	0.00000000	0.00000000	0.00000000	0.00000000	1.03257171	284.32446125
A-SB	23307DAY9	611.28684030	19.73758556	2.19146337	0.00000000	0.00000000	0.00000000	0.00000000	21.92904893	591.54925474
A-3	23307DAZ6	1,000.00000000	0.00000000	3.49750000	0.00000000	0.00000000	0.00000000	0.00000000	3.49750000	1,000.00000000
A-4	23307DBA0	1,000.00000000	0.00000000	3.72166666	0.00000000	0.00000000	0.00000000	0.00000000	3.72166666	1,000.00000000
A-M	23307DBC6	1,000.00000000	0.00000000	3.84577811	0.00000000	0.00000000	0.00000000	0.00000000	3.84577811	1,000.00000000
B	23307DBD4	1,000.00000000	0.00000000	3.86348635	0.00000000	0.00000000	0.00000000	0.00000000	3.86348635	1,000.00000000
C	23307DBE2	1,000.00000000	0.00000000	3.86348635	0.00000000	0.00000000	0.00000000	0.00000000	3.86348635	1,000.00000000
D	23307DAG8	1,000.00000000	0.00000000	2.40515326	0.00000000	0.00000000	0.00000000	0.00000000	2.40515326	1,000.00000000
E	23307DAJ2	1,000.00000000	0.00000000	2.40515318	0.00000000	0.00000000	0.00000000	0.00000000	2.40515318	1,000.00000000
F	23307DAL7	1,000.00000000	0.00000000	2.61348641	0.00000000	0.00000000	0.00000000	0.00000000	2.61348641	1,000.00000000
G-RR	23307DAP8	1,000.00000000	0.00000000	2.18805748	1.67542913	6.47761227	0.00000000	0.00000000	2.18805748	1,000.00000000
H-RR	23307DAR4	970.55019698	0.00000000	0.00000000	3.74970757	95.90685088	0.00000000	0.00000000	0.00000000	970.55019698
S	23307DAT0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	23307DAU7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
7E-A	23307DBF9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
7E-B	23307DBH5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
7E-C	23307DBK8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
7E-D	23307DBM4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
7E-RR	23307DBQ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	N/A	913.31544764	0.55957158	3.39933489	0.12924737	2.94205230	0.00000000	0.00000000	3.95890647	912.75587606
RR	23307DBS1	913.31544778	0.55957146	3.39933482	0.12924721	2.94205100	0.00000000	0.00000000	3.95890628	912.75587632
LR	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	23307DBB8	894.72259251	0.00000000	0.13718474	0.00000000	0.00000000	0.00000000	0.00000000	0.13718474	894.03600133
X-B	23307DAA1	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	23307DAC7	1,000.00000000	0.00000000	1.45833337	0.00000000	0.00000000	0.00000000	0.00000000	1.45833337	1,000.00000000
X-F	23307DAE3	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 29


				Certificate Interest Reconciliation Detail

			Prior						Additional
			Cumulative	Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	09/01/25 - 09/30/25	30	0.00	89,926.67	0.00	89,926.67	0.00	0.00	0.00	89,926.67	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	63,780.35	0.00	63,780.35	0.00	0.00	0.00	63,780.35	0.00
A-3	09/01/25 - 09/30/25	30	0.00	290,292.50	0.00	290,292.50	0.00	0.00	0.00	290,292.50	0.00
A-4	09/01/25 - 09/30/25	30	0.00	1,879,326.29	0.00	1,879,326.29	0.00	0.00	0.00	1,879,326.29	0.00
X-A	09/01/25 - 09/30/25	30	0.00	114,776.85	0.00	114,776.85	0.00	0.00	0.00	114,776.85	0.00
A-M	09/01/25 - 09/30/25	30	0.00	454,017.18	0.00	454,017.18	0.00	0.00	0.00	454,017.18	0.00
B	09/01/25 - 09/30/25	30	0.00	158,646.34	0.00	158,646.34	0.00	0.00	0.00	158,646.34	0.00
C	09/01/25 - 09/30/25	30	0.00	158,646.34	0.00	158,646.34	0.00	0.00	0.00	158,646.34	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-D	09/01/25 - 09/30/25	30	0.00	69,240.21	0.00	69,240.21	0.00	0.00	0.00	69,240.21	0.00
X-F	09/01/25 - 09/30/25	30	0.00	24,061.25	0.00	24,061.25	0.00	0.00	0.00	24,061.25	0.00
D	09/01/25 - 09/30/25	30	0.00	64,814.07	0.00	64,814.07	0.00	0.00	0.00	64,814.07	0.00
E	09/01/25 - 09/30/25	30	0.00	49,380.20	0.00	49,380.20	0.00	0.00	0.00	49,380.20	0.00
F	09/01/25 - 09/30/25	30	0.00	50,307.00	0.00	50,307.00	0.00	0.00	0.00	50,307.00	0.00
G-RR	09/01/25 - 09/30/25	30	49,294.41	39,658.69	0.00	39,658.69	17,198.28	0.00	0.00	22,460.41	66,492.69
H-RR	09/01/25 - 09/30/25	30	2,838,262.98	115,483.79	0.00	115,483.79	115,483.79	0.00	0.00	0.00	2,953,746.77
7E-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7E-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7E-C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7E-D	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7E-RR	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RR Interest	09/01/25 - 09/30/25	30	43,978.80	55,170.12	0.00	55,170.12	2,020.81	0.00	0.00	53,149.32	45,999.61
RR	09/01/25 - 09/30/25	30	66,019.51	82,819.59	0.00	82,819.59	3,033.57	0.00	0.00	79,786.02	69,053.08
Totals			2,997,555.70	3,760,347.44	0.00	3,760,347.44	137,736.45	0.00	0.00	3,622,611.00	3,135,292.15




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 29


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Realized Losses	Total Distribution	Ending Balance
Regular Interest
V-A-1 (V1)	N/A	N/A	330,148.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-1 (V2)	N/A	N/A	330,148.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-2 (V1)	N/A	N/A	1,991,177.65	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-2 (V2)	N/A	4.636184%	1,991,177.65	566,140.51	0.00	2,187.28	0.00	0.00	2,187.28	566,140.51
V-A-3 (V1)	N/A	N/A	1,897,666.15	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-3 (V2)	N/A	4.636184%	1,897,666.15	1,897,666.15	0.00	7,331.61	0.00	0.00	7,331.61	1,897,666.15
V-A-4 (V1)	N/A	N/A	11,545,332.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-4 (V2)	N/A	4.636184%	11,545,332.25	11,545,332.25	0.00	44,605.23	0.00	0.00	44,605.23	11,545,332.25
V-A-SB (V1)	N/A	N/A	665,417.78	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-SB (V2)	N/A	4.636184%	665,417.78	406,761.13	13,133.74	1,571.52	0.00	0.00	14,705.26	393,627.39
V-AM (V1)	N/A	N/A	2,699,167.17	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-AM (V2)	N/A	4.636184%	2,699,167.17	2,699,167.17	0.00	10,428.20	0.00	0.00	10,428.20	2,699,167.17
V-B (V1)	N/A	N/A	938,841.75	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-B (V2)	N/A	4.636184%	938,841.75	938,841.75	0.00	3,627.20	0.00	0.00	3,627.20	938,841.75
V-C (V1)	N/A	N/A	938,841.75	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-C (V2)	N/A	4.636184%	938,841.75	938,841.75	0.00	3,627.20	0.00	0.00	3,627.20	938,841.75
V-D (V1)	N/A	N/A	616,124.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-D (V2)	N/A	4.636184%	616,124.18	616,124.18	0.00	2,380.39	0.00	0.00	2,380.39	616,124.18
V-E (V1)	N/A	N/A	469,409.44	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-E (V2)	N/A	4.636184%	469,409.44	469,409.44	0.00	1,813.56	0.00	0.00	1,813.56	469,409.44
V-F (V1)	N/A	N/A	440,098.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-F (V2)	N/A	4.636184%	440,098.50	440,098.50	0.00	1,700.31	0.00	0.00	1,700.31	440,098.50
V-G (V1)	N/A	N/A	234,693.29	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-G (V2)	N/A	4.636184%	234,693.29	234,693.29	0.00	513.52	0.00	0.00	513.52	234,693.29
V-H (V1)	N/A	N/A	704,150.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-H (V2)	N/A	4.636184%	704,150.26	683,413.17	0.00	0.00	0.00	0.00	0.00	683,413.17
Regular Interest Total			46,942,136.70	21,436,489.29	13,133.74	79,786.02	0.00	0.00	92,919.76	21,423,355.55
								Exchangeable Certificate Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 29


	Additional Information
Total Available Distribution Amount (1)	4,218,936.45
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,736,822.25	Master Servicing Fee	7,715.81
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,868.51
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	405.54
ARD Interest	0.00	Operating Advisor Fee	1,828.29
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,736,822.25	Total Fees	15,108.15

Principal		Expenses/Reimbursements
Scheduled Principal	596,325.45	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	79,192.66
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	19,477.12
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	433.33
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	596,325.45	Total Expenses/Reimbursements	99,103.11

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,622,611.00
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	596,325.45
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,218,936.45
Total Funds Collected	4,333,147.70	Total Funds Distributed	4,333,147.71


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		973,304,160.66	973,304,160.66	Beginning Certificate Balance	973,304,160.66
(-) Scheduled Principal Collections		596,325.45	596,325.45	(-) Principal Distributions	596,325.45
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		972,707,835.21	972,707,835.21	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		974,815,747.63	974,815,747.63	Ending Certificate Balance	972,707,835.21
Ending Actual Collateral Balance		974,323,288.60	974,323,288.60



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.64%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	46,153,196.01	4.74%	27	4.4521	NAP	Defeased	3	46,153,196.01	4.74%	27	4.4521	NAP
	10,000,000 or less	8	59,875,149.33	6.16%	2	4.3366	2.190371	1.49x or less	9	181,288,391.52	18.64%	20	5.1052	1.026697
10,000,001 to 20,000,000		13	221,832,308.73	22.81%	23	4.7895	1.807484	1.50x to 1.59x	4	80,723,383.24	8.30%	30	4.9770	1.543520
20,000,001 to 30,000,000		8	204,726,633.86	21.05%	34	4.4064	2.477795	1.60x to 1.74x	3	58,542,340.38	6.02%	24	4.9447	1.680996
30,000,001 to 40,000,000		4	133,711,406.88	13.75%	34	4.5840	2.770334	1.75x to 1.99x	3	50,570,281.02	5.20%	21	4.7000	1.910459
40,000,001 to 50,000,000		1	42,000,000.00	4.32%	36	4.3879	3.239100	2.00x to 2.49x	6	183,409,243.04	18.86%	33	4.3776	2.325241
50,000,001 to 70,000,000		2	109,409,140.40	11.25%	36	4.5498	1.850971	2.5x to 3.49x	11	312,361,000.00	32.11%	35	4.3959	3.009078
	70,000,001 or greater	2	155,000,000.00	15.93%	35	4.8805	2.621994	3.5x or greater	2	59,660,000.00	6.13%	35	4.1117	4.737342
	Totals	41	972,707,835.21	100.00%	30	4.6069	2.322557	Totals	41	972,707,835.21	100.00%	30	4.6069	2.322557
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	11	46,153,196.01	4.74%	27	4.4521	NAP
							Defeased	11	46,153,196.01	4.74%	27	4.4521	NAP
Arizona	1	8,237,234.04	0.85%	35	4.0473	4.811500
							Industrial	9	53,469,046.29	5.50%	34	4.4561	3.476684
California	9	323,711,965.58	33.28%	32	4.2113	3.125258
							Mixed Use	3	139,000,000.00	14.29%	36	4.7777	2.866611
Colorado	1	18,530,754.33	1.91%	35	4.8350	1.111100
							Mobile Home Park	10	59,017,219.77	6.07%	34	4.8832	1.553562
Delaware	1	53,136,000.00	5.46%	34	4.2775	1.742700
							Multi-Family	1	37,500,000.00	3.86%	30	3.7218	2.436700
Florida	11	62,599,597.73	6.44%	19	4.5359	1.985865
							Office	20	389,097,243.16	40.00%	28	4.6693	2.179302
Indiana	3	11,674,849.36	1.20%	10	5.0048	1.761233
							Retail	13	248,471,129.96	25.54%	29	4.5431	2.064911
Iowa	1	19,364,337.03	1.99%	33	5.0930	1.286000
							Totals	67	972,707,835.21	100.00%	30	4.6069	2.322557
Massachusetts	1	75,000,000.00	7.71%	34	4.8833	2.260600

Mexico	1	2,393,562.38	0.25%	33	4.9405	1.894700

Michigan	1	10,391,975.27	1.07%	(25)	5.2950	1.621100

Mississippi	1	3,467,246.08	0.36%	33	4.9405	1.894700

Nevada	2	33,681,363.46	3.46%	34	4.9100	1.533600

New Mexico	1	3,891,248.55	0.40%	33	4.9405	1.894700

New York	1	42,000,000.00	4.32%	36	4.3879	3.239100

Ohio	2	41,647,766.34	4.28%	34	4.8016	1.389876

Oregon	1	4,995,706.63	0.51%	33	4.9405	1.894700

Pennsylvania	2	12,752,596.74	1.31%	(15)	4.2893	1.963000

Texas	12	114,575,309.38	11.78%	35	5.2722	1.831144

Washington	3	77,750,362.34	7.99%	29	4.9554	1.149237

Wisconsin	1	6,752,763.93	0.69%	(25)	4.9500	1.489300

Totals	67	972,707,835.21	100.00%	30	4.6069	2.322557


Note: Please refer to footnotes on the next page of the report.




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	46,153,196.01	4.74%	27	4.4521	NAP	Defeased	3	46,153,196.01	4.74%	27	4.4521	NAP
	3.9999% or less	5	81,539,199.62	8.38%	31	3.4974	2.447062	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.000% to 4.2499%	8	196,660,000.00	20.22%	32	4.1217	3.399644	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% to 4.4999%	3	95,136,000.00	9.78%	35	4.3262	2.745560	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	3	48,826,234.72	5.02%	34	4.6536	2.671918	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% to 4.999%	9	303,566,315.96	31.21%	30	4.8831	2.039583	49 months or greater	38	926,554,639.20	95.26%	30	4.6147	2.325570
	5.0000% or greater	10	200,826,888.90	20.65%	24	5.2724	1.373580	Totals	41	972,707,835.21	100.00%	30	4.6069	2.322557
	Totals	41	972,707,835.21	100.00%	30	4.6069	2.322557
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	46,153,196.01	4.74%	27	4.4521	NAP	Defeased	3	46,153,196.01	4.74%	27	4.4521	NAP
	60 months or less	38	926,554,639.20	95.26%	30	4.6147	2.325570	Interest Only	20	544,793,131.97	56.01%	31	4.4845	2.799698
61 months to 114 months		0	0.00	0.00%	0	0.0000	0.000000	270 months or less	6	82,456,163.46	8.48%	13	4.2698	2.109807
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	271 months to 300 months	12	299,305,343.77	30.77%	33	4.9465	1.522007
	Totals	41	972,707,835.21	100.00%	30	4.6069	2.322557	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	41	972,707,835.21	100.00%	30	4.6069	2.322557
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	3	46,153,196.01	4.74%	27	4.4521	NAP			No outstanding loans in this group
Underwriter's Information		6	134,436,000.00	13.82%	34	4.1003	2.894942
	12 months or less	30	723,909,901.07	74.42%	30	4.6568	2.377431
	13 months to 24 months	1	52,609,140.40	5.41%	36	5.0020	0.642800
	25 months or greater	1	15,599,597.73	1.60%	(25)	5.7850	0.687200
	Totals	41	972,707,835.21	100.00%	30	4.6069	2.322557
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	656120860	OF	Sunnyvale	CA	Actual/360	4.131%	79,865.73	0.00	0.00	N/A	10/06/28	--	23,200,000.00	23,200,000.00	10/06/25
1A	301271681				Actual/360	4.131%	195,533.33	0.00	0.00	N/A	10/06/28	--	56,800,000.00	56,800,000.00	10/06/25
2	301271688	MU	San Francisco	CA	Actual/360	4.878%	325,200.00	0.00	0.00	N/A	10/06/28	--	80,000,000.00	80,000,000.00	10/06/25
3	301271661	OF	Needham	MA	Actual/360	4.883%	305,203.12	0.00	0.00	08/06/28	12/06/30	--	75,000,000.00	75,000,000.00	10/06/25
4	320611004	OF	Renton	WA	Actual/360	5.002%	219,630.31	81,058.25	0.00	N/A	10/06/28	--	52,690,198.65	52,609,140.40	11/06/24
5	656120845	RT	Newark	DE	Actual/360	4.277%	106,937.50	0.00	0.00	N/A	08/01/28	--	30,000,000.00	30,000,000.00	10/01/25
5A	320211001				Actual/360	4.277%	82,470.20	0.00	0.00	N/A	08/01/28	--	23,136,000.00	23,136,000.00	10/01/25
6	310731016	RT	Aventura	FL	Actual/360	4.121%	34,343.75	0.00	0.00	N/A	07/01/28	--	10,000,000.00	10,000,000.00	10/01/25
6A	310731017				Actual/360	4.121%	6,868.75	0.00	0.00	N/A	07/01/28	--	2,000,000.00	2,000,000.00	10/01/25
6B	310731010				Actual/360	4.121%	120,203.12	0.00	0.00	N/A	07/01/28	--	35,000,000.00	35,000,000.00	10/01/25
7	656120866	MU	New York	NY	Actual/360	4.388%	153,575.00	0.00	0.00	N/A	10/06/28	--	42,000,000.00	42,000,000.00	10/06/25
9	320611009	RT	Canutillo	TX	30/360	5.103%	146,436.66	65,385.65	0.00	N/A	10/06/28	--	34,435,429.07	34,370,043.42	10/06/25
10	656120831	MF	San Francisco	CA	Actual/360	3.722%	62,030.30	0.00	0.00	N/A	04/06/28	--	20,000,000.00	20,000,000.00	10/06/25
10A	656120834				Actual/360	3.722%	31,015.15	0.00	0.00	N/A	04/06/28	--	10,000,000.00	10,000,000.00	10/06/25
10B	656120835				Actual/360	3.722%	23,261.36	0.00	0.00	N/A	04/06/28	--	7,500,000.00	7,500,000.00	10/06/25
11	320611011	IN	El Paso	TX	Actual/360	4.316%	133,076.67	0.00	0.00	N/A	09/06/28	--	37,000,000.00	37,000,000.00	10/06/25
12	320611012	MH	Las Vegas	NV	Actual/360	4.910%	138,030.79	53,249.70	0.00	N/A	08/06/28	--	33,734,613.16	33,681,363.46	10/06/25
13	301271673	OF	Milpitas	CA	Actual/360	4.173%	106,607.38	0.00	0.00	N/A	09/06/28	--	30,660,000.00	30,660,000.00	10/06/25
14	320611014	IN	Various	Various	Actual/360	4.047%	97,810.73	0.00	0.00	09/06/28	09/06/33	--	29,000,000.00	29,000,000.00	10/06/25
15	656120859	OF	Independence	OH	Actual/360	4.865%	103,770.67	49,523.74	0.00	N/A	09/06/28	--	25,596,055.36	25,546,531.62	10/06/25
16	307001008	IN	Various	Various	Actual/360	4.941%	100,881.10	34,003.38	0.00	N/A	07/06/28	--	24,503,049.68	24,469,046.30	10/06/25
16A	320611118				Actual/360	4.941%	13,009.78	4,385.13	0.00	N/A	07/06/28	--	3,159,950.33	3,155,565.20	10/06/25
17	301271659	MH	Various	TX	Actual/360	4.848%	102,490.83	35,777.48	0.00	N/A	07/06/28	--	25,371,633.80	25,335,856.32	10/06/25
18	320611018	OF	Sunnyvale	CA	Actual/360	3.894%	78,135.35	39,695.30	0.00	N/A	04/06/28	--	24,078,894.92	24,039,199.62	10/06/25
19	301271687	OF	McAllen	TX	Actual/360	5.587%	91,967.58	34,149.51	0.00	N/A	10/06/28	--	19,753,194.05	19,719,044.54	10/06/25
20	320611020	OF	Denver	CO	Actual/360	4.835%	74,808.87	36,078.95	0.00	N/A	09/06/28	--	18,566,833.28	18,530,754.33	10/06/25
21	656120858	RT	West Hollywood	CA	Actual/360	2.600%	43,333.33	0.00	0.00	N/A	09/06/28	--	20,000,000.00	20,000,000.00	10/06/25
22	301271657	RT	Davenport	IA	Actual/360	5.093%	82,296.70	26,207.24	0.00	N/A	07/06/28	--	19,390,544.27	19,364,337.03	10/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
23	656120869	RT	Temple	TX	Actual/360	5.847%	88,554.79	24,279.26	0.00	N/A	10/06/28	--	18,174,644.37	18,150,365.11	10/06/25
24	301271655	RT	Grove City	OH	Actual/360	4.701%	63,194.78	30,170.84	0.00	N/A	07/06/28	--	16,131,405.56	16,101,234.72	10/06/25
25	301271671	MU	Fort Worth	TX	Actual/360	5.269%	74,637.08	0.00	0.00	N/A	09/06/28	--	17,000,000.00	17,000,000.00	10/06/25
26	656120856	Various Various		FL	Actual/360	5.785%	75,313.02	22,808.17	0.00	N/A	09/06/23	--	15,622,405.90	15,599,597.73	07/06/22
27	301271662	RT	Ontario	CA	Actual/360	4.602%	63,277.50	0.00	0.00	N/A	08/06/28	--	16,500,000.00	16,500,000.00	10/06/25
28	320611028	OF	Redmond	WA	Actual/360	4.659%	62,993.56	0.00	0.00	N/A	08/06/28	--	16,225,000.00	16,225,000.00	10/06/25
30	320611030	OF	Los Angeles	CA	Actual/360	4.875%	57,890.62	0.00	0.00	09/07/23	09/06/28	--	14,250,000.00	14,250,000.00	10/06/25
31	301271679	OF	Traverse City	MI	Actual/360	5.295%	45,932.31	17,614.53	0.00	09/08/23	09/06/28	--	10,409,589.80	10,391,975.27	10/06/25
32	307001009	OF	Philadelphia	PA	Actual/360	4.110%	34,250.00	0.00	0.00	N/A	06/06/23	--	10,000,000.00	10,000,000.00	09/06/25
33	320611033	RT	Puyallup	WA	Actual/360	5.220%	38,836.40	11,685.46	0.00	09/10/23	09/06/28	--	8,927,907.40	8,916,221.94	10/06/25
35	301271660	RT	Oshkosh	WI	Actual/360	4.950%	27,898.91	10,607.26	0.00	09/12/23	08/06/28	--	6,763,371.19	6,752,763.93	10/06/25
36	320611036	IN	Bristol	PA	Actual/360	5.035%	25,206.29	9,826.29	0.00	09/13/23	10/06/28	--	6,007,457.10	5,997,630.81	10/06/25
37	320611037	RT	Indianapolis	IN	Actual/360	5.100%	20,042.93	9,819.31	0.00	09/14/23	03/06/27	--	4,715,982.77	4,706,163.46	10/06/25
Totals							3,736,822.25	596,325.45	0.00				973,304,160.66	972,707,835.21
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	39,787,850.03	20,164,047.87	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	13,267,401.64	8,482,593.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	9,996,928.00	5,583,165.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,008,944.97	2,152,503.00	01/01/24	09/30/24	01/14/25	19,017,648.20	393,067.96	220,868.45	2,912,044.37	191,319.75	0.00
5	45,024,854.30	21,048,685.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	163,624,408.00	89,286,594.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,455,465.81	3,066,047.11	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	12,622,552.22	6,385,747.69	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	28,281,189.37	15,328,608.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	3,375,175.67	1,772,351.34	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,742,009.00	3,189,104.50	07/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	19,418,313.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,598,009.00	1,338,740.10	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	8,281,004.46	4,140,503.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
17	5,109,953.14	3,082,300.89	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	20,513,553.00	10,174,015.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,298,177.00	1,195,011.11	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,892,302.08	838,403.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,272,029.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	3,173,469.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
23	2,099,538.64	1,138,252.23	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,084,043.18	1,137,993.19	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,293,747.53	696,888.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	985,927.00	0.00	--	--	10/14/25	0.00	158,804.07	97,935.15	3,665,280.93	486,075.21	0.00
27	2,258,855.42	1,372,046.87	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	10,779,290.00	5,751,915.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,330,835.25	437,652.23	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,302,359.20	648,012.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	7,203,461.00	0.00	--	--	10/14/25	0.00	0.00	137,973.60	137,973.60	0.00	0.00
33	838,478.39	450,556.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	728,327.86	369,408.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	560,555.05	293,798.47	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	423,209,008.53	209,524,946.96				19,017,648.20	551,872.03	456,777.20	6,715,298.90	677,394.96	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
(1) Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
	30-59 Days			60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/20/25	0	0.00	0	0.00	1	52,609,140.40	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.606940%	4.567712%	30
09/17/25	0	0.00	0	0.00	1	52,690,198.65	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.607179%	4.567937%	31
08/15/25	0	0.00	0	0.00	1	52,763,619.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.607396%	4.568141%	32
07/17/25	0	0.00	0	0.00	1	52,836,725.75	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.607611%	4.568344%	33
06/17/25	0	0.00	0	0.00	1	52,916,839.28	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.607847%	4.563436%	34
05/16/25	0	0.00	0	0.00	1	52,989,288.26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.608059%	4.563640%	35
04/17/25	0	0.00	0	0.00	1	53,068,768.50	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.608292%	4.563861%	36
03/17/25	0	0.00	0	0.00	1	53,140,565.88	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.608502%	4.564062%	37
02/18/25	0	0.00	0	0.00	1	53,234,149.94	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.608774%	4.564321%	38
01/17/25	0	0.00	1	53,305,238.03	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.608982%	4.564519%	39
12/17/24	0	0.00	1	53,376,021.24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.609188%	4.564715%	40
11/18/24	0	0.00	1	53,453,896.14	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.618499%	4.570123%	40
(1) Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

320611004

11/06/24

220,868.45

2,912,044.37

325,813.94

53,453,896.14

07/22/24

656120856

07/06/22

97,935.15

3,665,280.93

1,066,386.97

16,370,295.39

12/09/20

12/01/24

307001009

09/06/25

137,973.60

0.00

10,000,000.00

11/04/22

Totals

456,777.20

6,715,298.90

1,392,200.91

79,824,191.53

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		25,599,598	0	25,599,598			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		4,706,163	4,706,163	0			0
25 - 36 Months		838,402,074	785,792,934	52,609,140			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		104,000,000	104,000,000	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Oct-25	972,707,835	904,499,097	0	0	68,208,738		0
Sep-25	973,304,161	894,991,556	0	0	78,312,605		0
Aug-25	973,851,346	895,445,123	0	0	78,406,223		0
Jul-25	974,396,182	895,896,756	0	0	78,499,426		0
Jun-25	974,985,462	896,383,417	0	0	78,602,045		0
May-25	975,525,425	896,831,046	0	0	78,694,380		0
Apr-25	976,109,993	897,313,831	0	0	78,796,162		0
Mar-25	976,645,125	897,757,490	0	0	78,887,636		0
Feb-25	977,319,176	898,310,810	0	0	79,008,366		0
Jan-25	977,849,107	898,750,208	0	53,305,238	25,793,661		0
Dec-24	978,376,764	899,187,734	0	53,376,021	25,813,009		0
Nov-24	994,417,385	899,660,739	0	53,453,896	41,302,750		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
4	320611004	52,609,140.40	53,453,896.14	41,200,000.00	04/07/25	1,739,738.25	0.64280	09/30/24	10/06/28	275
26	656120856	15,599,597.73	16,370,295.39	22,700,000.00	05/26/25	809,155.00	0.68720	12/31/22	09/06/23	I/O
32	307001009	10,000,000.00	10,000,000.00	72,500,000.00	01/28/25	7,032,044.00	1.98180	12/31/24	06/06/23	(85)
Totals		78,208,738.13	79,824,191.53	136,400,000.00		9,580,937.25




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
4	320611004	OF	WA	07/22/24	13
	The Loan transferred for Imminent Monetary Default. PNL and Hello Letter have been sent to the Borrower. Borrower has signed the PNL and submitted due diligence. Receiver was appointed December 12, 2024. Lender will continue to review
	options while due l tracking foreclosure. Lender is currently working to schedule foreclosure sale.


26	656120856	Various	FL	12/09/20	3
	Borrower entities have filed for BK protection. A settlement has been approved by the BK court. Borrower defaulted under settlement agreement as of October 2025.



32	307001009	OF	PA	11/04/22	2
	The loan transferred to the Special Servicer for an imminent maturity default. The Borrower requested consent to a lease termination with Glaxo Smith Kline. In addition, the Borrower also requested a 12 month maturity extension. Foreclosure
	and receivers hip was filed. Receiver is in place. Foreclosure sale was completed. Lender continues to wait for the Sherriff to record the deed.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
21	656120858	20,000,000.00	4.91800%	20,000,000.00 4.91800%		10	09/30/21	09/30/21	--
26	656120856	0.00	5.78500%	0.00	5.78500%	10	07/31/20	09/06/20	09/11/20
26	656120856	16,732,627.77	5.78500%	16,732,627.77 5.78500%		10	09/11/20	09/06/20	07/31/20
29	301271680	0.00	5.19350%	0.00	5.19350%

DBGS 2018-C1 Mortgage Trust 10-D