
Distribution Date:	11/18/25	Benchmark 2018-B4 Mortgage Trust
Determination Date:	11/12/25
Next Distribution Date:	12/17/25
Record Date:	10/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2018-B4


Table of Contents				Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Lainie Kaye		cmbs.requests@db.com
Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Certificate Ratings Detail	7	Special Servicer	CWCapital Asset Management LLC
Bond / Collateral Reconciliation - Balances	8		Attention: Brian Hanson		bhanson@cwcapital.com
Current Mortgage Loan and Property Stratification	9-13		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Mortgage Loan Detail (Part 1)	14-15	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Mortgage Loan Detail (Part 2)	16-17
			David Rodgers	(212) 230-9025
Principal Prepayment Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Historical Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Delinquency Loan Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 1	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	23	Trustee	Wilmington Trust, National Association
Modified Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	25
		Rating Agency	Standard & Poor's Rating Services
Historical Bond / Collateral Loss Reconciliation Detail	26
				(212) 438-2430
Interest Shortfall Detail - Collateral Level	27
			55 Water Street \| New York, NY 10041 \| United States
Supplemental Notes	28	Rating Agency	DBRS, Inc.
			US office	(312) 332-3492
			333 West Wacker Drive, Suite 1800 \| Chicago, IL 60606 \| United States
		Rating Agency	Fitch Ratings, Inc.
				(212) 908-0500
			33 Whitehall Street \| New York, NY 10004 \| United States
		Controlling Class	Barings LLC
		Representative
			-

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 28


				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	08161HAA8	3.125000%	22,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	08161HAB6	3.976000%	137,057,000.00	15,945,014.33	0.00	52,831.15	0.00	0.00	52,831.15	15,945,014.33	34.92%	30.00%
A-3	08161HAC4	3.886000%	30,000,000.00	30,000,000.00	0.00	97,150.00	0.00	0.00	97,150.00	30,000,000.00	34.92%	30.00%
A-SB	08161HAD2	4.059000%	41,328,000.00	22,572,138.69	701,495.18	76,350.26	0.00	0.00	777,845.44	21,870,643.51	34.92%	30.00%
A-4	08161HAE0	3.858000%	240,000,000.00	240,000,000.00	0.00	771,600.00	0.00	0.00	771,600.00	240,000,000.00	34.92%	30.00%
A-5	08161HAF7	4.121000%	339,983,000.00	339,983,000.00	0.00	1,167,558.29	0.00	0.00	1,167,558.29	339,983,000.00	34.92%	30.00%
A-M	08161HAH3	4.311000%	111,503,000.00	111,503,000.00	0.00	400,574.53	0.00	0.00	400,574.53	111,503,000.00	23.71%	20.38%
B	08161HAJ9	4.430000%	55,028,000.00	55,028,000.00	0.00	203,145.03	0.00	0.00	203,145.03	55,028,000.00	18.19%	15.63%
C	08161HAK6	4.663976%	49,236,000.00	49,236,000.00	0.00	191,362.95	0.00	0.00	191,362.95	49,236,000.00	13.24%	11.38%
D	08161HAQ3	2.913976%	23,000,000.00	23,000,000.00	0.00	55,851.21	0.00	0.00	55,851.21	23,000,000.00	10.93%	9.39%
E-RR	08161HAT7	4.663976%	34,924,000.00	34,924,000.00	0.00	135,737.26	0.00	0.00	135,737.26	34,924,000.00	7.42%	6.38%
F-RR	08161HAV2	4.663976%	21,721,000.00	21,721,000.00	0.00	84,421.86	0.00	0.00	84,421.86	21,721,000.00	5.24%	4.50%
G-RR	08161HAX8	4.663976%	11,585,000.00	11,585,000.00	0.00	45,026.81	0.00	0.00	45,026.81	11,585,000.00	4.07%	3.50%
H-RR*	08161HAZ3	4.663976%	40,547,279.00	40,547,279.00	0.00	68,696.06	0.00	0.00	68,696.06	40,547,279.00	0.00%	0.00%
S	08161HBA7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	08161HBB5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,158,480,279.00	996,044,432.02	701,495.18	3,350,305.41	0.00	0.00	4,051,800.59	995,342,936.84


X-A	08161HAG5	0.612313%	922,439,000.00	760,003,153.02	0.00	387,799.77	0.00	0.00	387,799.77	759,301,657.84
X-B	08161HAL4	0.233976%	55,028,000.00	55,028,000.00	0.00	10,729.38	0.00	0.00	10,729.38	55,028,000.00
X-D	08161HAN0	1.750000%	23,000,000.00	23,000,000.00	0.00	33,541.67	0.00	0.00	33,541.67	23,000,000.00
Notional SubTotal			1,000,467,000.00	838,031,153.02	0.00	432,070.82	0.00	0.00	432,070.82	837,329,657.84

Deal Distribution Total					701,495.18	3,782,376.23	0.00	0.00	4,483,871.41

*	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 2 of 28


				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	08161HAA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	08161HAB6	116.33856228	0.00000000	0.38546845	0.00000000	0.00000000	0.00000000	0.00000000	0.38546845	116.33856228
A-3	08161HAC4	1,000.00000000	0.00000000	3.23833333	0.00000000	0.00000000	0.00000000	0.00000000	3.23833333	1,000.00000000
A-SB	08161HAD2	546.17060322	16.97384775	1.84742209	0.00000000	0.00000000	0.00000000	0.00000000	18.82126984	529.19675547
A-4	08161HAE0	1,000.00000000	0.00000000	3.21500000	0.00000000	0.00000000	0.00000000	0.00000000	3.21500000	1,000.00000000
A-5	08161HAF7	1,000.00000000	0.00000000	3.43416668	0.00000000	0.00000000	0.00000000	0.00000000	3.43416668	1,000.00000000
A-M	08161HAH3	1,000.00000000	0.00000000	3.59250002	0.00000000	0.00000000	0.00000000	0.00000000	3.59250002	1,000.00000000
B	08161HAJ9	1,000.00000000	0.00000000	3.69166661	0.00000000	0.00000000	0.00000000	0.00000000	3.69166661	1,000.00000000
C	08161HAK6	1,000.00000000	0.00000000	3.88664697	0.00000000	0.00000000	0.00000000	0.00000000	3.88664697	1,000.00000000
D	08161HAQ3	1,000.00000000	0.00000000	2.42831348	0.00000000	0.00000000	0.00000000	0.00000000	2.42831348	1,000.00000000
E-RR	08161HAT7	1,000.00000000	0.00000000	3.88664700	0.00000000	0.00000000	0.00000000	0.00000000	3.88664700	1,000.00000000
F-RR	08161HAV2	1,000.00000000	0.00000000	3.88664702	0.00000000	0.00000000	0.00000000	0.00000000	3.88664702	1,000.00000000
G-RR	08161HAX8	1,000.00000000	0.00000000	3.88664739	0.00000000	0.00000000	0.00000000	0.00000000	3.88664739	1,000.00000000
H-RR	08161HAZ3	1,000.00000000	0.00000000	1.69422121	2.19242579	25.96160571	0.00000000	0.00000000	1.69422121	1,000.00000000
S	08161HBA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	08161HBB5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08161HAG5	823.90613690	0.00000000	0.42040695	0.00000000	0.00000000	0.00000000	0.00000000	0.42040695	823.14565824
X-B	08161HAL4	1,000.00000000	0.00000000	0.19498037	0.00000000	0.00000000	0.00000000	0.00000000	0.19498037	1,000.00000000
X-D	08161HAN0	1,000.00000000	0.00000000	1.45833348	0.00000000	0.00000000	0.00000000	0.00000000	1.45833348	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 28


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior 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	10/01/25 - 10/30/25	30	0.00	52,831.15	0.00	52,831.15	0.00	0.00	0.00	52,831.15	0.00
A-3	10/01/25 - 10/30/25	30	0.00	97,150.00	0.00	97,150.00	0.00	0.00	0.00	97,150.00	0.00
A-SB	10/01/25 - 10/30/25	30	0.00	76,350.26	0.00	76,350.26	0.00	0.00	0.00	76,350.26	0.00
A-4	10/01/25 - 10/30/25	30	0.00	771,600.00	0.00	771,600.00	0.00	0.00	0.00	771,600.00	0.00
A-5	10/01/25 - 10/30/25	30	0.00	1,167,558.29	0.00	1,167,558.29	0.00	0.00	0.00	1,167,558.29	0.00
X-A	10/01/25 - 10/30/25	30	0.00	387,799.77	0.00	387,799.77	0.00	0.00	0.00	387,799.77	0.00
X-B	10/01/25 - 10/30/25	30	0.00	10,729.38	0.00	10,729.38	0.00	0.00	0.00	10,729.38	0.00
X-D	10/01/25 - 10/30/25	30	0.00	33,541.67	0.00	33,541.67	0.00	0.00	0.00	33,541.67	0.00
A-M	10/01/25 - 10/30/25	30	0.00	400,574.53	0.00	400,574.53	0.00	0.00	0.00	400,574.53	0.00
B	10/01/25 - 10/30/25	30	0.00	203,145.03	0.00	203,145.03	0.00	0.00	0.00	203,145.03	0.00
C	10/01/25 - 10/30/25	30	0.00	191,362.95	0.00	191,362.95	0.00	0.00	0.00	191,362.95	0.00
D	10/01/25 - 10/30/25	30	0.00	55,851.21	0.00	55,851.21	0.00	0.00	0.00	55,851.21	0.00
E-RR	10/01/25 - 10/30/25	30	0.00	135,737.26	0.00	135,737.26	0.00	0.00	0.00	135,737.26	0.00
F-RR	10/01/25 - 10/30/25	30	0.00	84,421.86	0.00	84,421.86	0.00	0.00	0.00	84,421.86	0.00
G-RR	10/01/25 - 10/30/25	30	0.00	45,026.81	0.00	45,026.81	0.00	0.00	0.00	45,026.81	0.00
H-RR	10/01/25 - 10/30/25	30	963,775.57	157,592.96	0.00	157,592.96	88,896.90	0.00	0.00	68,696.06	1,052,672.47
Totals			963,775.57	3,871,273.13	0.00	3,871,273.13	88,896.90	0.00	0.00	3,782,376.23	1,052,672.47




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 28


	Additional Information
Total Available Distribution Amount (1)	4,483,871.41
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,880,855.75	Master Servicing Fee	6,434.13
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,893.25
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	428.37
ARD Interest	0.00	Operating Advisor Fee	1,910.61
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	3,880,855.75	Total Fees	13,956.36

Principal		Expenses/Reimbursements
Scheduled Principal	701,495.18	Reimbursement for Interest on Advances	26,555.39
Unscheduled Principal Collections		ASER Amount	33,968.02
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	22,966.84
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)	1,032.92
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	701,495.18	Total Expenses/Reimbursements	84,523.17

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,782,376.23
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	701,495.18
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	4,483,871.41
Total Funds Collected	4,582,350.93	Total Funds Distributed	4,582,350.94


© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 28


					Certificate Ratings Detail

				DBRS, Inc.		Fitch Ratings, Inc.		Standard & Poor's Rating Services
				Date Last			Date Last			Date Last
Class		CUSIP	Original	Current¹	Original	Current¹		Original	Current¹
				Changed			Changed			Changed
	A1	08161HAA8	AAA	N/A	AAA	PIF	11/01/25	AAA	N'A	11/01/25
	A2	08161HAB6	AAA	AAA	AAA	AAA	11/01/25	AAA	AAA	11/01/25
	A3	08161HAC4	AAA	AAA	AAA	AAA	11/01/25	AAA	AAA	11/01/25
	ASB	08161HAD2	AAA	AAA	AAA	AAA	11/01/25	AAA	AAA	11/01/25
	A4	08161HAE0	AAA	AAA	AAA	AAA	11/01/25	AAA	AAA	11/01/25
	A5	08161HAF7	AAA	AAA	AAA	AAA	11/01/25	AAA	AAA	11/01/25
	XA	08161HAG5	AAA	AAA	AAA	AA-	11/01/25	NR	N'A	11/01/25
	XB	08161HAL4	AA	AA (high)	AA-	A-	11/01/25	NR	N'A	11/01/25
	XD	08161HAN0	A	BBB (high)	BBB	BB-	11/01/25	NR	N'A	11/01/25
	AM	08161HAH3	AAA	AAA	AAA	AA-	11/01/25	NR	N'A	11/01/25
	B	08161HAJ9	AA	AA	AA-	A-	11/01/25	NR	N'A	11/01/25
	C	08161HAK6	A	A (low)	A-	BBB-	11/01/25	NR	N'A	11/01/25
	D	08161HAQ3	A	BBB	BBB	BB-	11/01/25	NR	N'A	11/01/25
ERR		08161HAT7	BBB	N/A	BBB-	N'A	11/01/25	NR	N'A	11/01/25
	FRR	08161HAV2	BB	N/A	BB-	N'A	11/01/25	NR	N'A	11/01/25
GRR		08161HAX8	B	N/A	B-	N'A	11/01/25	NR	N'A	11/01/25
HRR		08161HAZ3	NR	N/A	NR	N'A	11/01/25	NR	N'A	11/01/25
NR	- Designates that the class was not rated by the above agency at the time of original issuance.
N/A	- Data not available this period.
X	- Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance.
(1)	For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30
	days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies.




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		994,919,109.03	994,919,109.03	Beginning Certificate Balance	996,044,432.02
(-) Scheduled Principal Collections		701,495.18	701,495.18	(-) Principal Distributions	701,495.18
(-) 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		994,217,613.85	994,217,613.85	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		996,600,096.96	996,600,096.96	Ending Certificate Balance	995,342,936.84
Ending Actual Collateral Balance		996,059,593.40	996,059,593.40



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	1,125,322.99
Beginning Cumulative Advances		0.00	1,125,323.25	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	1,125,322.99
Ending Cumulative Advances		0.00	1,125,323.25	Net WAC Rate	4.66%
				UC / (OC) Interest	4,373.73
(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 8 of 28


				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	31,795,675.91	3.20%	29	5.0288	NAP	Defeased	3	31,795,675.91	3.20%	29	5.0288	NAP
	7,499,999 or less	3	14,540,081.96	1.46%	31	5.1792	1.503529	1.44 or less	9	193,144,164.39	19.43%	23	4.9632	0.877816
7,500,000 to 14,999,999		12	132,451,159.67	13.32%	30	4.8430	1.917716	1.45 to 1.49	3	53,805,621.75	5.41%	31	4.9709	1.483135
15,000,000 to 24,999,999		8	153,800,056.67	15.47%	31	5.0323	1.525405	1.50 to 1.74	10	205,242,099.97	20.64%	30	4.8535	1.661486
25,000,000 to 49,999,999		8	269,844,706.47	27.14%	25	4.6151	1.564832	1.75 to 1.99	2	11,280,000.00	1.13%	31	4.9710	1.933531
	50,000,000 or greater	7	391,785,933.17	39.41%	23	4.1026	2.486436	2.00 to 2.49	8	298,950,051.83	30.07%	21	4.3378	2.340761
	Totals	41	994,217,613.85	100.00%	26	4.5295	1.966322	2.50 or greater	6	200,000,000.00	20.12%	29	3.8417	2.974755
								Totals	41	994,217,613.85	100.00%	26	4.5295	1.966322
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 28


			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	3	31,795,675.91	3.20%	29	5.0288	NAP
							Defeased	3	31,795,675.91	3.20%	29	5.0288	NAP
Arizona	1	60,000,000.00	6.03%	26	3.5595	2.855600
							Industrial	4	67,841,346.18	6.82%	32	4.9955	1.401281
California	9	240,133,490.84	24.15%	29	4.2729	2.288512
							Lodging	7	103,525,939.05	10.41%	18	5.1059	1.349297
Florida	2	131,542,472.90	13.23%	32	4.2663	2.284163
							Mixed Use	3	52,032,195.40	5.23%	30	4.9595	1.289099
Hawaii	1	18,944,556.71	1.91%	31	5.0880	1.558500
							Multi-Family	4	108,450,000.00	10.91%	29	4.2276	2.104638
Illinois	2	84,972,755.91	8.55%	(4)	4.7231	1.698416
							Office	18	332,238,792.38	33.42%	21	4.1594	2.363924
Kansas	1	2,081,565.00	0.21%	31	5.0100	1.861900
							Retail	13	284,719,409.95	28.64%	31	4.5956	1.918048
Maryland	1	7,888,306.82	0.79%	(18)	5.0960	(0.291600)
							Self Storage	1	13,614,254.98	1.37%	31	5.0700	1.645200
Michigan	1	10,197,079.35	1.03%	(18)	5.0960	(0.291600)
							Totals	53	994,217,613.85	100.00%	26	4.5295	1.966322
Mississippi	1	9,619,886.36	0.97%	(18)	5.0960	(0.291600)

Montana	1	8,291,002.53	0.83%	30	4.8600	1.738100

Nevada	1	14,493,933.46	1.46%	30	4.8850	1.611000

New Jersey	4	85,679,840.80	8.62%	31	4.7876	1.720123

New Mexico	1	1,198,435.00	0.12%	31	5.0100	1.861900

New York	4	95,106,092.37	9.57%	31	4.4305	2.132763

North Carolina	11	55,435,627.47	5.58%	29	4.6844	1.232059

Ohio	3	34,891,933.85	3.51%	31	5.0797	1.260474

Oklahoma	1	19,168,869.12	1.93%	31	4.8600	1.484100

Pennsylvania	2	29,562,654.70	2.97%	31	5.2696	2.070417

Tennessee	1	35,038,791.37	3.52%	31	4.9400	2.055600

Washington	2	18,174,643.38	1.83%	29	4.7101	1.584838

Totals	53	994,217,613.85	100.00%	26	4.5295	1.966322


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				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	31,795,675.91	3.20%	29	5.0288	NAP	Defeased	3	31,795,675.91	3.20%	29	5.0288	NAP
	3.9999% or less	4	190,000,000.00	19.11%	28	3.6650	2.925189	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% to 4.2499%	3	165,000,000.00	16.60%	32	4.1066	2.476894	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% to 4.4999%	1	10,000,000.00	1.01%	30	4.3800	2.398800	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	6	148,258,110.38	14.91%	10	4.6145	1.877900	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% to 4.9999%	12	272,414,146.30	27.40%	31	4.8826	1.633468	49 months or greater	38	962,421,937.94	96.80%	26	4.5130	1.981340
	5.0000% or greater	12	176,749,681.26	17.78%	23	5.1567	1.103421	Totals	41	994,217,613.85	100.00%	26	4.5295	1.966322
	Totals	41	994,217,613.85	100.00%	26	4.5295	1.966322
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 28


				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	31,795,675.91	3.20%	29	5.0288	NAP	Defeased	3	31,795,675.91	3.20%	29	5.0288	NAP
	60 months or less	38	962,421,937.94	96.80%	26	4.5130	1.981340	Interest Only	18	548,980,000.00	55.22%	25	4.1782	2.447754
61 months to 77 months		0	0.00	0.00%	0	0.0000	0.000000	299 months or less	20	413,441,937.94	41.58%	27	4.9576	1.362021
	78 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	994,217,613.85	100.00%	26	4.5295	1.966322	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	41	994,217,613.85	100.00%	26	4.5295	1.966322
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 28


				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	31,795,675.91	3.20%	29	5.0288	NAP			No outstanding loans in this group
Underwriter's Information		4	90,000,000.00	9.05%	30	4.1038	2.835556
	12 months or less	31	765,898,218.24	77.04%	26	4.5206	2.053351
	13 months to 24 months	3	106,523,719.70	10.71%	17	4.8039	0.741871
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	994,217,613.85	100.00%	26	4.5295	1.966322
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.												Page 13 of 28


						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	310731001	RT	Aventura	FL	Actual/360	4.121%	266,164.06	0.00	0.00	N/A	07/01/28	--	75,000,000.00	75,000,000.00	11/01/25
1A	310731008				Actual/360	4.121%	141,954.17	0.00	0.00	N/A	07/01/28	--	40,000,000.00	40,000,000.00	11/01/25
2	656120809	OF	San Francisco	CA	Actual/360	3.709%	159,675.83	0.00	0.00	04/06/28	04/06/31	--	50,000,000.00	50,000,000.00	11/06/25
2A	656120812				Actual/360	3.709%	95,805.50	0.00	0.00	04/06/28	04/06/31	--	30,000,000.00	30,000,000.00	11/06/25
3	310851003	OF	Tempe	AZ	Actual/360	3.559%	183,907.50	0.00	0.00	01/06/28	01/06/33	--	60,000,000.00	60,000,000.00	11/06/25
4	304102053	Various Various		Various	Actual/360	4.898%	239,809.79	72,184.62	0.00	N/A	07/06/28	--	56,858,117.79	56,785,933.17	11/06/25
5	656120805	MF	San Francisco	CA	Actual/360	3.722%	160,244.95	0.00	0.00	N/A	04/06/28	--	50,000,000.00	50,000,000.00	11/06/25
6	310851006	OF	Chicago	IL	Actual/360	4.627%	199,235.28	0.00	0.00	N/A	07/01/23	07/01/26	50,000,000.00	50,000,000.00	11/01/25
7	310851007	OF	New York	NY	Actual/360	4.073%	175,365.28	0.00	0.00	06/01/28	06/01/29	--	50,000,000.00	50,000,000.00	11/01/25
8	310550009	OF	Durham	NC	Actual/360	4.575%	172,957.58	60,653.24	0.00	N/A	04/01/28	--	43,906,344.50	43,845,691.26	06/01/25
9	310851009	MF	Jersey City	NJ	Actual/360	4.662%	80,283.11	0.00	0.00	N/A	04/06/28	--	20,000,000.00	20,000,000.00	11/06/25
9A	310851109				Actual/360	4.662%	40,141.56	0.00	0.00	N/A	04/06/28	--	10,000,000.00	10,000,000.00	11/06/25
9B	310851119				Actual/360	4.662%	40,141.56	0.00	0.00	N/A	04/06/28	--	10,000,000.00	10,000,000.00	11/06/25
10	310851010	LO	Nashville	TN	Actual/360	4.940%	149,323.12	63,941.15	0.00	N/A	06/01/28	--	35,102,732.52	35,038,791.37	11/01/25
11	304102040	OF	Westchester	IL	Actual/360	4.860%	146,631.70	64,687.55	0.00	N/A	06/06/28	--	35,037,443.46	34,972,755.91	06/06/25
12	310851012	RT	Sherman Oaks	CA	Actual/360	4.751%	131,939.23	0.00	0.00	N/A	05/01/28	--	32,250,000.00	32,250,000.00	11/01/25
15	310851015	LO	Various	Various	Actual/360	5.096%	121,733.34	35,650.83	0.00	N/A	05/01/24	--	27,740,923.36	27,705,272.53	01/01/23
17	304102039	MU	Los Angeles	CA	Actual/360	5.040%	113,120.70	32,481.91	0.00	N/A	05/06/28	--	26,064,677.31	26,032,195.40	11/06/25
18	656120796	MF	Jenks	OK	Actual/360	5.035%	89,079.82	57,577.94	0.00	N/A	03/06/28	--	20,545,687.86	20,488,109.92	11/06/25
19	310851019	IN	North Canton	OH	Actual/360	5.210%	95,256.97	36,677.94	0.00	N/A	07/06/28	--	21,232,436.16	21,195,758.22	11/06/25
20	304102056	RT	Brooklyn	NY	Actual/360	4.980%	102,920.00	0.00	0.00	N/A	07/06/28	--	24,000,000.00	24,000,000.00	11/06/25
21	304102059	RT	Yukon	OK	Actual/360	4.860%	80,349.75	30,592.86	0.00	N/A	06/06/28	--	19,199,461.98	19,168,869.12	11/06/25
22	656120821	RT	Kailua-Kona	HI	Actual/360	5.088%	83,090.92	20,200.59	0.00	N/A	06/06/28	--	18,964,757.30	18,944,556.71	11/06/25
24	656120825	LO	Orlando	FL	Actual/360	5.275%	75,252.82	24,422.75	0.00	N/A	06/06/28	--	16,566,895.65	16,542,472.90	11/06/25
25	310550103	MU	Monterey Park	CA	Actual/360	4.845%	75,097.50	0.00	0.00	N/A	04/01/28	--	18,000,000.00	18,000,000.00	11/01/25
26	310851026	LO	Hershey	PA	Actual/360	5.440%	74,834.43	26,691.01	0.00	N/A	06/06/28	--	15,975,090.73	15,948,399.72	11/06/25
27	310851027	RT	Everett	WA	Actual/360	4.560%	56,682.75	22,917.28	0.00	N/A	04/01/28	--	14,435,336.40	14,412,419.12	11/01/25
28	310851028	RT	Las Vegas	NV	Actual/360	4.885%	61,047.75	18,689.46	0.00	N/A	05/06/28	--	14,512,622.92	14,493,933.46	11/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 28


						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
29	310851029	RT	Cleveland	OH	Actual/360	4.855%	54,281.38	20,957.90	0.00	N/A	04/06/28	--	12,983,818.64	12,962,860.74	11/06/25
30	310851030	SS	Philadelphia	PA	Actual/360	5.070%	59,510.85	16,785.36	0.00	N/A	06/06/28	--	13,631,040.34	13,614,254.98	11/06/25
31	656120837	RT	Washington	NC	Actual/360	5.100%	51,038.01	31,622.34	0.00	N/A	06/01/28	--	11,621,558.55	11,589,936.21	11/01/25
32	304102032	RT	Menifee	CA	Actual/360	5.150%	47,237.61	15,009.38	0.00	N/A	05/06/28	--	10,651,762.01	10,636,752.63	11/06/25
33	304102037	MF	New York	NY	Actual/360	4.380%	37,716.67	0.00	0.00	N/A	05/06/28	--	10,000,000.00	10,000,000.00	11/06/25
35	304102034	LO	Missoula	MT	Actual/360	4.860%	34,762.40	15,425.92	0.00	N/A	05/06/28	--	8,306,428.45	8,291,002.53	11/06/25
36	310851036	MF	Antioch	CA	Actual/360	4.985%	36,272.80	0.00	0.00	N/A	05/06/28	--	8,450,000.00	8,450,000.00	11/06/25
37	310851037	MU	Los Angeles	CA	Actual/360	4.955%	34,134.44	0.00	0.00	N/A	06/06/28	--	8,000,000.00	8,000,000.00	11/06/25
38	656120822	RT	Palmdale	CA	Actual/360	5.191%	30,274.01	8,124.84	0.00	N/A	06/06/28	--	6,772,667.65	6,764,542.81	11/06/25
39	310851039	OF	Riverton	UT	Actual/360	5.095%	24,856.33	10,111.56	0.00	N/A	05/06/28	--	5,665,439.32	5,655,327.76	11/06/25
40	304102041	MF	Lima	OH	Actual/360	4.940%	24,079.34	8,310.17	0.00	N/A	05/06/28	--	5,660,548.40	5,652,238.23	11/06/25
41	656120820	RT	Various	Various	Actual/360	5.285%	20,494.47	7,778.58	0.00	N/A	05/06/28	--	4,503,317.73	4,495,539.15	11/06/25
44	304102044	OF	Various	Various	Actual/360	5.010%	14,150.47	0.00	0.00	N/A	06/06/28	--	3,280,000.00	3,280,000.00	11/06/25
Totals							3,880,855.75	701,495.18	0.00				994,919,109.03	994,217,613.85
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 15 of 28


					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	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
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	30,234,427.35	15,831,806.62	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	58,065,878.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	5,922,435.07	3,428,301.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	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
6	37,771,404.00	37,915,782.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	20,985,676.17	12,752,041.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	7,060,453.37	3,181,666.21	01/01/24	06/30/24	10/14/25	0.00	0.00	232,650.49	1,165,247.08	0.00	0.00
9	13,588,889.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	10,144,945.61	10,347,233.74	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	10,443,656.27	8,188,545.85	07/01/23	06/30/24	10/14/25	0.00	0.00	210,845.26	1,055,848.88	0.00	0.00
12	2,679,109.30	1,921,085.90	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	146,620.69	07/01/23	06/30/24	05/12/25	7,748,327.26	509,964.02	123,018.18	4,837,024.72	913,627.56	0.00
17	1,711,887.45	754,937.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	1,589,527.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,963,979.49	1,371,902.45	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,094,990.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,913,582.17	1,290,344.12	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,854,593.88	1,857,153.48	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	7,703,240.56	8,394,676.61	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	3,341,514.00	3,200,341.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,679,663.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,314,864.53	805,800.83	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


					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
29	4,485,109.38	2,168,121.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,543,912.15	1,139,933.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,375,325.25	740,371.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,121,856.88	848,717.37	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,565,988.64	540,296.29	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,062,530.79	1,209,873.63	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	793,870.40	519,197.32	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	926,421.46	608,758.08	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	686,775.00	515,081.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	491,496.80	373,865.61	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	309,797.63	157,209.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	428,333,399.22	224,824,868.74				7,748,327.26	509,964.02	566,513.93	7,058,120.68	913,627.56	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


			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
Note: 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 18 of 28


								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
11/18/25	0	0.00	0	0.00	2	78,818,447.17	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.529506%	4.486433%	26
10/20/25	0	0.00	0	0.00	2	78,943,787.96	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.529816%	4.486718%	27
09/17/25	0	0.00	2	79,078,906.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.530150%	4.487026%	28
08/15/25	1	44,032,481.85	1	35,170,710.88	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.530456%	4.487308%	29
07/17/25	1	35,234,573.44	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.530760%	4.487588%	30
06/17/25	1	35,302,915.88	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	8,887,384.64	4.531089%	4.487891%	31
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.534371%	4.491414%	32
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.534685%	4.491701%	33
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.534971%	4.491964%	34
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.535333%	4.492296%	35
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.535615%	4.492555%	36
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.535896%	4.492813%	37
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

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

310550009

06/01/25

232,650.49

1,165,247.08

91,624.38

44,157,676.56

09/05/24

304102040

06/06/25

210,845.26

1,055,848.88

33,466.03

35,302,915.88

09/10/24

310851015

01/01/23

123,018.18

4,837,024.72

1,408,660.18

28,905,106.80

03/15/23

Totals

566,513.93

7,058,120.68

1,533,750.59

108,365,699.24

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 20 of 28


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		27,705,273	0	27,705,273			0
0 - 6 Months		0	0	0			0
7 - 12 Months		50,000,000	50,000,000	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		726,512,341	647,693,894	78,818,447			0
37 - 48 Months		50,000,000	50,000,000	0			0
49 - 60 Months		0	0	0			0
> 60 Months		140,000,000	140,000,000	0			0




Historical Delinquency Information

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

Nov-25	994,217,614	887,693,894	0	0	106,523,720		0
Oct-25	994,919,109	888,234,398	0	0	106,684,711		0
Sep-25	995,678,933	888,819,692	0	79,078,907	27,780,334		0
Aug-25	996,374,202	889,355,353	44,032,482	35,170,711	27,815,657		0
Jul-25	997,066,511	933,981,112	35,234,573	0	27,850,825		0
Jun-25	997,817,480	934,624,794	35,302,916	0	27,889,771		0
May-25	1,007,386,141	979,461,526	0	0	27,924,616		0
Apr-25	1,008,124,841	980,161,592	0	0	27,963,249		0
Mar-25	1,008,800,075	980,802,302	0	0	27,997,773		0
Feb-25	1,009,654,032	981,610,029	0	0	28,044,003		0
Jan-25	1,010,322,760	982,244,586	0	0	28,078,174		0
Dec-24	1,010,988,642	982,876,446	0	0	28,112,196		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 21 of 28


			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
8	310550009	43,845,691.26	44,157,676.56	49,840,000.00	04/25/25	6,398,295.78	1.37040	06/30/24	04/01/28	271
11	304102040	34,972,755.91	35,302,915.88	41,000,000.00	05/27/25	8,188,545.85	1.30470	06/30/24	06/06/28	270
15	310851015	27,705,272.53	28,905,106.80	48,100,000.00	02/05/25	146,620.69	0.04870	09/30/25	05/01/24	271
Totals		106,523,719.70	108,365,699.24	138,940,000.00		14,733,462.32




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
8	310550009	OF	NC	09/05/24	13
	The loan transferred to Special Servicing effective 9/6/2024 for imminent monetary default. The subject is a 691,705 SF complex located in Durham, NC. The complex consists of 10 buildings that were built between 1985 and 1988. A September
	2024 site inspection found the asset in good overall condition. A new site inspection will be completed in October 2025. The occupancy as of June 2025 is 62%. The December 2024 NOI DSCR based on the Borrower's unaudited financials
	was 1.08x. A draft budget for 2025 for all 10 buildings was also received, and it projected a YE 2025 DSCR of less than 1.0x. The Lender is in discussions with Borrower about a loan modification. Terms have not been reached between
	Lender and Borrower at this time. A payment defa ult occurred. The special servicer and Borrower reached terms for a loan modification. The special servicer is seeking approval for the loan modification while also continuing to reserve all
	rights and remedies as outlined under the loan documents.

11	304102040	OF	IL	09/10/24	2
	The loan transferred to Special Servicing effective 9/10/2024 for imminent non-monetary default. The subject is a 1,156,393 SF suburban office complex comprised of five office buildings located in Westchester, IL, built in 1986 and renovated in
	2016. As o f October 2025, the subject is 57.0% leased, down from 64.9% leased in Q1-2025. This is compared to YE 2024 and YE 2023 leased occupancies of 61.8% and 67.1%, respectively. The decrease in occupancy from Q1-25 is due to
	the Property's former largest tenan t, signing an amendment to reduce their footprint by nearly 65%, while extending the term on their remaining premises by 7.5 years. A site inspection was completed in October 2025 and reported the Property is
	in fair condition with no observed material de ferred maintenance, but some R&M items have been put on hold. One of three pari passu loans. The loans are cash managed. Following a monetary default by the Borrower, the SS commenced the
	exercise of remedies, including filing for foreclosure. The SS is i n the process of filing for receivership as well.

15	310851015	LO	Various	03/15/23	2
	has been appointed to all three assets. It should be noted that Hilton has issued the Borrower a default notice on the Jackson asset, due to underperformance and non-compliance with brand standards. The Receiver/property manager has put
	forth an acti


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 23 of 28


				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
15	310851015	0.00	5.09600%	0.00	5.09600%	9	11/10/21	11/01/20	12/13/21
17	304102039	27,000,000.00	5.04000%	27,000,000.00	5.04000%	10	08/21/20	08/25/20	--
24	656120825	17,779,399.84	5.27500%	17,779,399.84	5.27500%	10	05/04/20	05/06/20	06/11/20
24	656120825	0.00	5.27500%	0.00	5.27500%	10	06/11/20	05/06/20	05/04/20
25	310550103	0.00	4.84500%	0.00	4.84500%	9	08/13/21	10/01/20	09/13/21
26	310851026	0.00	5.44000%	0.00	5.44000%	10	07/01/20	07/06/20	08/11/20
26	310851026	0.00	5.44000%	0.00	5.44000%	10	08/11/20	07/06/20	07/01/20
Totals		44,779,399.84		44,779,399.84
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 24 of 28


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 25 of 28


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 26 of 28

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

9,452.06

0.00

Benchmark 2018-B4 Mortgage Trust 10-D