ccc13c10_ex991-202308.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/11/23	COMM 2013-CCRE10 Mortgage Trust
Determination Date:	08/07/23
Next Distribution Date:	09/12/23
Record Date:	07/31/23	Commercial Mortgage Pass-Through Certificates
		Series 2013-CCRE10


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		Helaine M. Kaplan	(212) 250-5270
Certificate Interest Reconciliation Detail	4		60 Wall Street \| New York, NY 10005 \| United States
		Master Servicer	Wells Fargo Bank, N.A.
Exchangeable Certificate Detail	5
			Investor Relations		REAM_InvestorRelations@WellsFargo.com
Additional Information	6
			1901 Harrison Street \| Oakland, CA 94612 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	LNR Partners, LLC
Bond / Collateral Reconciliation - Balances	8		LNR CMBS Notices	(305) 695-5600	lnr.cmbs.notices@lnrproperty.com
Current Mortgage Loan and Property Stratification	9-13		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 1)	14	Operating Advisor	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 2)	15		David Rodgers	(212) 230-9025
Principal Prepayment Detail	16		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Historical Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	18		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	19				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	20
		Trustee	U.S. Bank Trust Company, National Association
Specially Serviced Loan Detail - Part 2	21		General Contact	(312) 332-7457
Modified Loan Detail	22		190 South LaSalle Street, 7th Floor \| Chicago, IL 60603 \| United States
Historical Liquidated Loan Detail	23	Controlling Class	Eightfold Real Estate Capital, L.P.
Historical Bond / Collateral Loss Reconciliation Detail	24	Representative
			-
Interest Shortfall Detail - Collateral Level	25
Supplemental Notes	26

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 26


				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

PEZ	12626BAS3	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
A-1	12626BAA2	1.278000%	67,569,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12626BAB0	2.972000%	100,105,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12626BAC8	3.923000%	140,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3FL	12626BAG9	6.034000%	40,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3FX	12626BAJ3	3.760000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	12626BAD6	4.210000%	278,534,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	12626BAE4	3.795000%	81,070,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-M	12626BAN4	4.517000%	99,776,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	20.13%
B	12626BAQ7	4.824354%	59,362,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	14.25%
C	12626BAU8	4.824354%	31,574,000.00	25,899,804.78	25,899,804.78	104,124.86	0.00	0.00	26,003,929.64	0.00	0.00%	11.13%
D	12626BAW4	4.824354%	45,469,000.00	45,469,000.00	45,469,000.00	182,798.80	0.00	0.00	45,651,798.80	0.00	0.00%	6.63%
E	12626BAY0	4.824354%	17,682,000.00	17,682,000.00	3,624,790.71	71,086.86	0.00	0.00	3,695,877.57	14,057,209.29	69.50%	4.88%
F	12626BBA1	4.824354%	15,155,000.00	15,155,000.00	0.00	108,929.65	0.00	0.00	108,929.65	15,155,000.00	36.62%	3.38%
G*	12626BBC7	4.824354%	34,101,899.00	16,879,269.73	0.00	11,647.21	0.00	0.00	11,647.21	16,879,269.73	0.00%	0.00%
V	12626BBE3	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
LR	12626BBJ2	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12626BBG8	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,010,397,902.02	121,085,074.51	74,993,595.49	478,587.38	0.00	0.00	75,472,182.87	46,091,479.02


X-A	12626BAF1	4.824354%	807,054,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	12626BAL8	0.000000%	203,343,899.00	121,085,074.51	0.00	0.00	0.00	0.00	0.00	46,091,479.02
Notional SubTotal			1,010,397,899.00	121,085,074.51	0.00	0.00	0.00	0.00	0.00	46,091,479.02

Deal Distribution Total					74,993,595.49	478,587.38	0.00	0.00	75,472,182.87

*	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 26


				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
PEZ	12626BAS3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-1	12626BAA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12626BAB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12626BAC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3FL	12626BAG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3FX	12626BAJ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	12626BAD6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	12626BAE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-M	12626BAN4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	12626BAQ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C	12626BAU8	820.28899664	820.28899664	3.29780389	0.00000000	0.00000000	0.00000000	0.00000000	823.58680053	0.00000000
D	12626BAW4	1,000.00000000	1,000.00000000	4.02029515	0.00000000	0.00000000	0.00000000	0.00000000	1,004.02029515	0.00000000
E	12626BAY0	1,000.00000000	204.99890906	4.02029522	0.00000000	0.00000000	0.00000000	0.00000000	209.01920428	795.00109094
F	12626BBA1	1,000.00000000	0.00000000	7.18770373	(3.16740878)	0.00000000	0.00000000	0.00000000	7.18770373	1,000.00000000
G	12626BBC7	494.96568300	0.00000000	0.34154139	1.64836685	37.97036787	0.00000000	0.00000000	0.34154139	494.96568300
V	12626BBE3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
LR	12626BBJ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12626BBG8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12626BAF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	12626BAL8	595.46942448	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	226.66762685




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 26


				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
PEZ	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3FL	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3FX	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-M	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	07/01/23 - 07/30/23	30	0.00	104,124.86	0.00	104,124.86	0.00	0.00	0.00	104,124.86	0.00
D	07/01/23 - 07/30/23	30	0.00	182,798.80	0.00	182,798.80	0.00	0.00	0.00	182,798.80	0.00
E	07/01/23 - 07/30/23	30	0.00	71,086.86	0.00	71,086.86	0.00	0.00	0.00	71,086.86	0.00
F	07/01/23 - 07/30/23	30	48,002.08	60,927.57	0.00	60,927.57	(48,002.08)	0.00	0.00	108,929.65	0.00
G	07/01/23 - 07/30/23	30	1,238,649.21	67,859.65	0.00	67,859.65	56,212.44	0.00	0.00	11,647.21	1,294,861.65
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
LR	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	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
Totals			1,286,651.29	486,797.74	0.00	486,797.74	8,210.36	0.00	0.00	478,587.38	1,294,861.65




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 26


				Exchangeable Certificate Detail
			Original
		Pass-Through	Exchangeable				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance	Principal Distribution Interest Distribution		Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
AM (Non-PEZ)	12626BAN4	N/A	99,776,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
AM (PEZ)	NA	N/A	99,776,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Non-PEZ)	12626BAQ7	N/A	59,362,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (PEZ)	NA	N/A	59,362,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Non-PEZ)	12626BAU8	4.824354%	31,574,000.00	25,899,804.78	25,899,804.78	104,124.86	0.00	0.00	26,003,929.64	0.00
C (PEZ)	NA	N/A	31,574,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			381,424,000.00	25,899,804.78	25,899,804.78	104,124.86	0.00	0.00	26,003,929.64	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 26


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	495,106.87	Master Servicing Fee	6,324.09
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	417.07
Interest Adjustments	0.00	Trustee Fee	52.13
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	52.13
ARD Interest	0.00	Operating Advisor Fee	250.24
Net Prepayment Interest Excess / (Shortfall)	0.00	CCRE Strip - Cantor Commercial Real Estate Lending, L.P.	1,211.88
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	495,106.87	Total Fees	8,307.55

Principal		Expenses/Reimbursements
Scheduled Principal	74,993,595.49	Reimbursement for Interest on Advances	486.26
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	7,724.10
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)	0.00
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	74,993,595.49	Total Expenses/Reimbursements	8,210.36

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	478,587.37
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	74,993,595.49
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	75,472,182.86
Total Funds Collected	75,488,702.36	Total Funds Distributed	75,488,700.77

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 26


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		121,085,074.51	121,085,074.51	Beginning Certificate Balance	121,085,074.51
(-) Scheduled Principal Collections		74,993,595.49	74,993,595.49	(-) Principal Distributions	74,993,595.49
(-) 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		46,091,479.02	46,091,479.02	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		121,179,588.41	121,179,588.41	Ending Certificate Balance	46,091,479.02
Ending Actual Collateral Balance		46,208,851.55	46,208,851.55



		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	4.82%
				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 8 of 26


				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
	9,999,999 or less	2	10,302,548.24	22.35%	0	5.6232	1.049254	1.39 or less	1	4,732,951.98	10.27%	0	6.0600	0.336900
10,000,000 to 24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.40 to 1.44	0	0.00	0.00%	0	0.0000	0.000000
25,000,000 to 39,999,999		1	35,788,930.78	77.65%	(1)	4.1035	3.208600	1.45 to 1.54	0	0.00	0.00%	0	0.0000	0.000000
40,000,000 to 59,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.55 to 1.64	0	0.00	0.00%	0	0.0000	0.000000
	60,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	1.65 to 1.74	1	5,569,596.26	12.08%	0	5.2520	1.654600
	Totals	3	46,091,479.02	100.00%	(1)	4.4432	2.725934	1.75 to 1.84	0	0.00	0.00%	0	0.0000	0.000000
								1.85 to 1.99	0	0.00	0.00%	0	0.0000	0.000000
								2.00 or greater	1	35,788,930.78	77.65%	(1)	4.1035	3.208600
								Totals	3	46,091,479.02	100.00%	(1)	4.4432	2.725934
(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. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 26


			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

Hawaii	1	35,788,930.78	77.65%	(1)	4.1035	3.208600
							Office	1	5,569,596.26	12.08%	0	5.2520	1.654600
Kentucky	1	4,732,951.98	10.27%	0	6.0600	0.336900
							Other	1	4,732,951.98	10.27%	0	6.0600	0.336900
Texas	1	5,569,596.26	12.08%	0	5.2520	1.654600
							Retail	1	35,788,930.78	77.65%	(1)	4.1035	3.208600
Totals	3	46,091,479.02	100.00%	(1)	4.4432	2.725934
							Totals	3	46,091,479.02	100.00%	(1)	4.4432	2.725934




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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 26


				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
	4.2499% or less	1	35,788,930.78	77.65%	(1)	4.1035	3.208600	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% to 4.4999%	0	0.00	0.00%	0	0.0000	0.000000	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	0	0.00	0.00%	0	0.0000	0.000000	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% or greater	2	10,302,548.24	22.35%	0	5.6232	1.049254	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	3	46,091,479.02	100.00%	(1)	4.4432	2.725934	49 months or greater	3	46,091,479.02	100.00%	(1)	4.4432	2.725934
								Totals	3	46,091,479.02	100.00%	(1)	4.4432	2.725934
(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. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 26

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

60 months or less

46,091,479.02

100.00%

(1)

4.4432

2.725934

120 months or less

0.00

0.00%

0.0000

0.000000

61 months to 115 months

0.00

0.00%

0.0000

0.000000

121 months or greater

46,091,479.02

100.00%

(1)

4.4432

2.725934

116 months or greater

0.00

0.00%

0.0000

0.000000

Totals

46,091,479.02

100.00%

(1)

4.4432

2.725934

Totals

46,091,479.02

100.00%

(1)

4.4432

2.725934

(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. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 12 of 26

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

Underwriter's Information

0.00

0.00%

0.0000

0.000000

No outstanding loans in this group

12 months or less

46,091,479.02

100.00%

(1)

4.4432

2.725934

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

46,091,479.02

100.00%

(1)

4.4432

2.725934

(1)

(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)

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 13 of 26


					Mortgage Loan Detail (Part 1)

											Original Adjusted		Beginning	Ending	Paid
		Prop			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
6	407000203	RT	Hilo	HI	Actual/360	4.104%	126,783.33	90,747.31	0.00	N/A	07/06/23	--	35,879,678.09	35,788,930.78	07/06/23
7	300710007	LO	Louisville	KY	Actual/360	4.950%	135,605.54	31,813,615.83	0.00	N/A	08/01/23	--	31,813,615.83	0.00	08/01/23
8	407000207	OF	Austin	TX	Actual/360	4.811%	119,757.36	28,905,807.76	0.00	N/A	08/06/23	--	28,905,807.76	0.00	08/06/23
39	300710039	RT	Capitol Heights	MD	Actual/360	5.410%	28,969.15	6,218,409.93	0.00	N/A	08/06/23	--	6,218,409.93	0.00	08/06/23
42	300710042	OF	Greenwood Village	CO	Actual/360	4.940%	24,311.54	5,715,132.11	0.00	N/A	08/01/23	--	5,715,132.11	0.00	08/01/23
43	300710043	OF	Houston	TX	Actual/360	5.252%	25,242.51	11,873.90	0.00	N/A	08/06/23	--	5,581,470.16	5,569,596.26	07/06/23
47	300710047	98	Louisville	KY	Actual/360	6.060%	24,775.10	14,751.32	0.00	N/A	08/06/23	--	4,747,703.30	4,732,951.98	07/06/23
57	300710057	RT	Charlotte	NC	Actual/360	5.047%	9,662.34	2,223,257.33	0.00	N/A	07/06/23	--	2,223,257.33	0.00	08/06/23
Totals							495,106.87	74,993,595.49	0.00				121,085,074.51	46,091,479.02
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 14 of 26


					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
6	5,611,774.40	2,206,817.70	01/01/23	03/31/23	--	0.00	0.00	124,314.71	124,314.71	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	4,817,816.35	156,312.26	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
39	956,491.09	480,645.51	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
42	697,678.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	679,755.29	409,419.98	01/01/23	06/30/23	--	0.00	0.00	36,732.38	36,732.38	0.00	0.00
47	303,700.17	52,847.85	01/01/23	03/31/23	--	0.00	0.00	39,485.95	39,485.95	0.00	0.00
57	383,613.00	83,760.60	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	13,450,828.30	3,389,803.90				0.00	0.00	200,533.04	200,533.04	0.00	0.00
1 Defeasance Status							2 Event Flag
F - Full Defeasance			P - Partial Defeasance				ABC - Loan going into default
N - No Defeasance has Occurred			X - Defeasance not Allowable				XYZ - Loan approaching maturity




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 26


								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
08/11/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.443188%	4.168442%	(1)
07/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.748420%	4.594151%	1
06/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	1,735,280.06	4.913841%	4.844702%	1
05/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4	26,838,678.14	4.925658%	4.858657%	2
04/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	12,385,670.80	4.896576%	4.819606%	2
03/10/23	1	1,746,187.99	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.941460%	4.866953%	3
02/10/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	42,598.36	1	10,569,735.85	4.924230%	4.849722%	4
01/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	25,072,899.10	4.935440%	4.860708%	5
12/12/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	8,130,312.52	4.934940%	4.858207%	16
11/14/22	1	8,156,421.59	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.945220%	4.865101%	17
10/13/22	0	0.00	0	0.00	1	8,181,113.19	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.945283%	4.865172%	18
09/12/22	0	0.00	1	8,206,981.28	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.945360%	4.865257%	19
(1) Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 17 of 26

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

407000203

07/06/23

124,314.71

0.00

35,879,678.09

06/16/23

300710043

07/06/23

36,732.38

0.00

5,581,470.16

300710047

07/06/23

39,485.95

0.00

4,747,703.30

Totals

200,533.04

0.00

46,208,851.55

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 18 of 26


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		46,091,479	0	46,091,479			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Aug-23	46,091,479	46,091,479	0	0	0		0
Jul-23	121,085,075	85,205,396	35,879,678	0	0		0
Jun-23	184,950,728	184,950,728	0	0	0		0
May-23	272,840,866	272,840,866	0	0	0		0
Apr-23	496,930,910	496,930,910	0	0	0		0
Mar-23	555,078,370	553,332,182	1,746,188	0	0		0
Feb-23	573,431,423	573,431,423	0	0	0		0
Jan-23	585,013,575	585,013,575	0	0	0		0
Dec-22	617,151,803	617,151,803	0	0	0		0
Nov-22	626,424,002	618,267,581	8,156,422	0	0		0
Oct-22	627,494,845	619,313,732	0	0	8,181,113		0
Sep-22	628,627,578	620,420,596	0	8,206,981	0		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 19 of 26


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
6	407000203	RT	HI	06/16/23	13
The Loan transferred to the Special Servicer on 6/21/2023, due to Imminent Default as a result of the Borrower requesting maturity date (7/6/2023) extension. Loan is in now in default as a result of the Borrower not paying off on the Loan maturity
date (7/6/2023). The Loan is secured by Prince Kuhio Plaza a 506,113 square foot enclosed regional shopping center located in Hilo, HI and is anchored by Macy's, Macy's Home Store, and Sears. The property is 91% occupied as of
6/30/2023. The property is encumbered by a ground lease between the Sponsor and State of Hawaii, Department of Hawaiian Homelands that expires 9/30/2042. The ground for the anchor spaces is leased by the Sponsor and the
improvements are subsequently subleased to each of the anchor tenants.

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 21 of 26


				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
13	656100115	0.00	3.97000%	0.00	3.97000%		04/06/21	04/06/20	05/06/21
13	656100115	22,362,269.49	3.97000%	21,933,009.88 3.97000%		2	04/08/21	04/06/20	05/06/21
48	300710048	4,863,377.66	4.79250%	4,863,377.66 4.79250%		10	07/22/20	06/06/20	09/08/20
Totals		27,225,647.15		26,796,387.54
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 22 of 26

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

407000163 10/15/18

17,139,014.39

6,890,000.00

6,960,935.48

0.00

17,139,014.39

0.00

36,357.81

17,102,656.58

71.26%

Current Period Totals

0.00

Cumulative Totals

17,139,014.39

6,890,000.00

6,960,935.48

0.00

17,139,014.39

0.00

36,357.81

17,102,656.58

* Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

Page 23 of 26


				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
Deal	Deal	12/12/22	0.00	368.38	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15	407000163	07/10/20	0.00	0.00	17,102,656.58	0.00	0.00	658.00	0.00	0.00	13,733,675.05
		06/12/20	0.00	0.00	17,101,998.58	0.00	108.90	0.00	0.00	0.00
		04/10/20	0.00	0.00	17,101,889.68	0.00	0.00	90.00	0.00	0.00
		02/12/20	0.00	0.00	17,101,799.68	0.00	0.00	1,455.00	0.00	0.00
		01/10/20	0.00	0.00	17,100,344.68	0.00	0.00	89.01	0.00	0.00
		11/13/19	0.00	0.00	17,100,255.67	0.00	(40,943.56)	0.00	0.00	0.00
		03/12/19	0.00	0.00	17,141,199.23	0.00	(1,502.27)	0.00	0.00	0.00
		02/12/19	0.00	0.00	17,142,701.50	0.00	27,000.00	0.00	0.00	0.00
		01/11/19	0.00	0.00	17,115,701.50	0.00	(23,312.89)	(526.00)	0.00	0.00
		12/12/18	0.00	0.00	17,139,540.39	0.00	0.00	526.00	0.00	0.00
		10/15/18	0.00	0.00	17,139,014.39	0.00	0.00	17,139,014.39	0.00	(3,407,631.35)
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	368.38	17,102,656.58	0.00	(38,649.82)	17,141,306.40	0.00	(3,407,631.35)	13,733,675.05




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 26

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

7,724.10

0.00

486.26

0.00

Total

0.00

7,724.10

0.00

486.26

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

8,210.36

Page 25 of 26


	Additional Information

Total Available Distribution Amount (1)	75,472,182.87
Benchmark: 1-Month LIBOR
Current Period 1 Month LIBOR %	N/A
Next Period 1 Month LIBOR %	N/A
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 26


			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 16 of 26


			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
6	407000203	35,788,930.78	35,879,678.09	71,000,000.00	06/19/13	2,093,933.45	3.20860	03/31/23	07/06/23	238
Totals		35,788,930.78	35,879,678.09	71,000,000.00		2,093,933.45




© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 26


	Supplemental Notes
Exchange of Exchangeable Certificates--January 2016
In January 2016 an exchange of exchangeable certificates took effect in which $95,356,000.00 of Class PEZ was exchanged for $49,888,000.00 of Class A-M, $29,681,000.00 of Class B, and $15,787,000.00 of Class C.
Current Month Disclosable Special Servicer Fees
Special Servicer Compensation (CREFC)	SS Fee M407000203 $7,724 Other Special Servicer Compensation (not reported in CREFC)	Consent Fee M300710057 $1,857	TOTAL DISCLOSABLE SPECIAL SERVICER FEES $9,581




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