JPMBB Commercial Mortgage Securities Trust 2015 C31

10/30/2024 | Press release | Distributed by Public on 10/30/2024 11:35

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

JPMBB Commercial Mortgage Securities Trust 2015-C31

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2015-C31

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

3

Brian Baker

(212) 834-3813

Certificate Interest Reconciliation Detail

4

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

Master Servicer

Midland Loan Services

Exchangeable Certificate Detail

5

askmidlandls.com

(913) 253-9000

Additional Information

6

A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Cash Flows

7

Special Servicer

Rialto Capital Advisors, LLC

Bond / Collateral Reconciliation - Balances

8

Niral Shah

(305) 485-2041

[email protected]

Current Mortgage Loan and Property Stratification

9-13

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

Mortgage Loan Detail (Part 1)

14-15

Senior Trust Advisor

Pentalpha Surveillance LLC

Mortgage Loan Detail (Part 2)

16-17

Attention: Transaction Manager

[email protected]

Principal Prepayment Detail

18

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Historical Detail

19

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

Bank, N.A.

Delinquency Loan Detail

20

Corporate Trust Services (CMBS)

[email protected];

Collateral Stratification and Historical Detail

21

[email protected]

9062 Old Annapolis Road | Columbia, MD 21045 | United States

Specially Serviced Loan Detail - Part 1

22

Specially Serviced Loan Detail - Part 2

23

Modified Loan Detail

24

Historical Liquidated Loan Detail

25

Historical Bond / Collateral Loss Reconciliation Detail

26

Interest Shortfall Detail - Collateral Level

27

Supplemental Notes

28

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. 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

46644YAS9

1.665800%

59,309,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

46644YAT7

3.007900%

48,541,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

46644YAU4

3.801400%

515,534,000.00

430,156,164.36

0.00

1,362,663.04

0.00

0.00

1,362,663.04

430,156,164.36

40.86%

30.00%

A-SB

46644YAW0

3.539500%

95,737,000.00

17,389,940.46

1,438,097.14

51,293.08

0.00

0.00

1,489,390.22

15,951,843.32

40.86%

30.00%

A-S

46644YAZ3

4.105800%

53,934,000.00

53,934,000.00

0.00

184,535.18

0.00

0.00

184,535.18

53,934,000.00

33.71%

24.75%

B

46644YBA7

4.623213%

84,753,000.00

84,753,000.00

0.00

326,525.98

0.00

0.00

326,525.98

84,753,000.00

22.47%

16.50%

C

46644YBB5

4.623213%

47,513,000.00

47,513,000.00

0.00

183,052.27

0.00

0.00

183,052.27

47,513,000.00

16.17%

11.88%

D

46644YBD1

4.123213%

42,377,000.00

42,377,000.00

0.00

71,249.11

0.00

0.00

71,249.11

42,377,000.00

10.56%

7.75%

E*

46644YAE0

4.623213%

26,967,000.00

26,967,000.00

0.00

0.00

0.00

0.00

0.00

26,967,000.00

6.98%

5.13%

F

46644YAG5

4.623213%

16,694,000.00

16,694,000.00

0.00

0.00

0.00

0.00

0.00

16,694,000.00

4.77%

3.50%

NR

46644YAJ9

4.623213%

35,956,082.00

35,956,082.00

0.00

0.00

0.00

0.00

0.00

35,956,082.00

0.00%

0.00%

BWP

46644YAQ3

10.978000%

4,990,079.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Z

46644YAN0

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

46644YAL4

0.000000%

100.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,032,305,262.00

755,740,186.82

1,438,097.14

2,179,318.66

0.00

0.00

3,617,415.80

754,302,089.68

X-A

46644YAX8

0.798157%

773,055,000.00

501,480,104.82

0.00

333,549.84

0.00

0.00

333,549.84

500,042,007.68

X-B

46644YAY6

0.000000%

84,753,000.00

84,753,000.00

0.00

0.00

0.00

0.00

0.00

84,753,000.00

X-C

46644YAA8

0.000000%

47,513,000.00

47,513,000.00

0.00

0.00

0.00

0.00

0.00

47,513,000.00

X-D

46644YAC4

0.500000%

42,377,000.00

42,377,000.00

0.00

17,657.08

0.00

0.00

17,657.08

42,377,000.00

Notional SubTotal

947,698,000.00

676,123,104.82

0.00

351,206.92

0.00

0.00

351,206.92

674,685,007.68

Deal Distribution Total

1,438,097.14

2,530,525.58

0.00

0.00

3,968,622.72

*

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

46644YAS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

46644YAT7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

46644YAU4

834.38951526

0.00000000

2.64320693

0.00000000

0.00000000

0.00000000

0.00000000

2.64320693

834.38951526

A-SB

46644YAW0

181.64283882

15.02133073

0.53577071

0.00000000

0.00000000

0.00000000

0.00000000

15.55710143

166.62150809

A-S

46644YAZ3

1,000.00000000

0.00000000

3.42149998

0.00000000

0.00000000

0.00000000

0.00000000

3.42149998

1,000.00000000

B

46644YBA7

1,000.00000000

0.00000000

3.85267755

0.00000000

0.00000000

0.00000000

0.00000000

3.85267755

1,000.00000000

C

46644YBB5

1,000.00000000

0.00000000

3.85267758

0.00000000

0.00000000

0.00000000

0.00000000

3.85267758

1,000.00000000

D

46644YBD1

1,000.00000000

0.00000000

1.68131557

1.75469547

12.31540057

0.00000000

0.00000000

1.68131557

1,000.00000000

E

46644YAE0

1,000.00000000

0.00000000

0.00000000

3.85267772

31.35822932

0.00000000

0.00000000

0.00000000

1,000.00000000

F

46644YAG5

1,000.00000000

0.00000000

0.00000000

3.85267761

46.23297592

0.00000000

0.00000000

0.00000000

1,000.00000000

NR

46644YAJ9

1,000.00000000

0.00000000

0.00000000

3.85267755

106.62986779

0.00000000

0.00000000

0.00000000

1,000.00000000

BWP

46644YAQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Z

46644YAN0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

46644YAL4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

46644YAX8

648.69912855

0.00000000

0.43146974

0.00000000

0.00000000

0.00000000

0.00000000

0.43146974

646.83885064

X-B

46644YAY6

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-C

46644YAA8

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-D

46644YAC4

1,000.00000000

0.00000000

0.41666659

0.00000000

0.00000000

0.00000000

0.00000000

0.41666659

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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

09/01/24 - 09/30/24

30

0.00

1,362,663.04

0.00

1,362,663.04

0.00

0.00

0.00

1,362,663.04

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

51,293.08

0.00

51,293.08

0.00

0.00

0.00

51,293.08

0.00

X-A

09/01/24 - 09/30/24

30

0.00

333,549.84

0.00

333,549.84

0.00

0.00

0.00

333,549.84

0.00

X-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-C

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-D

09/01/24 - 09/30/24

30

0.00

17,657.08

0.00

17,657.08

0.00

0.00

0.00

17,657.08

0.00

A-S

09/01/24 - 09/30/24

30

0.00

184,535.18

0.00

184,535.18

0.00

0.00

0.00

184,535.18

0.00

B

09/01/24 - 09/30/24

30

0.00

326,525.98

0.00

326,525.98

0.00

0.00

0.00

326,525.98

0.00

C

09/01/24 - 09/30/24

30

0.00

183,052.27

0.00

183,052.27

0.00

0.00

0.00

183,052.27

0.00

D

09/01/24 - 09/30/24

30

447,531.00

145,607.83

0.00

145,607.83

74,358.73

0.00

0.00

71,249.11

521,889.73

E

09/01/24 - 09/30/24

30

741,742.21

103,895.16

0.00

103,895.16

103,895.16

0.00

0.00

0.00

845,637.37

F

09/01/24 - 09/30/24

30

707,496.70

64,316.60

0.00

64,316.60

64,316.60

0.00

0.00

0.00

771,813.30

NR

09/01/24 - 09/30/24

30

3,695,465.08

138,527.19

0.00

138,527.19

138,527.19

0.00

0.00

0.00

3,833,992.27

BWP

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

Totals

5,592,234.99

2,911,623.25

0.00

2,911,623.25

381,097.68

0.00

0.00

2,530,525.58

5,973,332.67

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 28

Exchangeable Certificate Detail

Pass-Through

Prepayment

Class

CUSIP

Rate

Original Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Realized Losses

Total Distribution

Ending Balance

Regular Interest

A-S (Cert)

46644YAZ3

4.105800%

53,934,000.00

53,934,000.00

0.00

184,535.18

0.00

0.00

184,535.18

53,934,000.00

A-S (EC)

NA

N/A

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (Cert)

46644YBA7

4.623213%

84,753,000.00

84,753,000.00

0.00

326,525.98

0.00

0.00

326,525.98

84,753,000.00

B (EC)

NA

N/A

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (Cert)

46644YBB5

4.623213%

47,513,000.00

47,513,000.00

0.00

183,052.27

0.00

0.00

183,052.27

47,513,000.00

C (EC)

NA

N/A

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Regular Interest Total

186,200,003.00

186,200,000.00

0.00

694,113.43

0.00

0.00

694,113.43

186,200,000.00

Exchangeable Certificate Details

EC

46644YBC3

N/A

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 28

Additional Information

Total Available Distribution Amount (1)

3,968,622.72

(1) The Available Distribution Amount includes any Prepayment Premiums.

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 28

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,922,946.20

Master Servicing Fee

6,577.60

Interest Reductions due to Nonrecoverability Determination

(314,766.12)

Certificate Administrator Fee

2,771.05

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

314.89

ARD Interest

0.00

Senior Trust Advisor Fee

1,322.55

Net Prepayment Interest Excess / (Shortfall)

0.00

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Fees

10,986.08

Total Interest Collected

2,608,180.08

Principal

Expenses/Reimbursements

Scheduled Principal

1,438,097.14

Reimbursement for Interest on Advances

(555.63)

Unscheduled Principal Collections

ASER Amount

32,279.54

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

33,886.04

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)

1,058.46

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

1,438,097.14

Total Expenses/Reimbursements

66,668.41

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,530,525.58

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,438,097.14

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

3,968,622.72

Total Funds Collected

4,046,277.22

Total Funds Distributed

4,046,277.21

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 28

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

755,740,187.04

755,740,187.04

Beginning Certificate Balance

755,740,186.82

(-) Scheduled Principal Collections

1,438,097.14

1,438,097.14

(-) Principal Distributions

1,438,097.14

(-) 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

754,302,089.90

754,302,089.90

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

761,088,336.74

761,088,336.74

Ending Certificate Balance

754,302,089.68

Ending Actual Collateral Balance

759,838,425.01

759,838,425.01

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.22)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.22)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.62%

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 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

16

198,707,444.18

26.34%

2

4.7334

NAP

Defeased

16

198,707,444.18

26.34%

2

4.7334

NAP

9,999,999 or less

21

115,071,054.22

15.26%

1

4.6867

1.601661

1.35 or less

9

164,688,317.12

21.83%

(27)

4.6587

0.778840

10,000,000 to 19,999,999

4

50,752,014.11

6.73%

5

4.5748

1.623369

1.36 to 1.45

3

22,407,357.52

2.97%

5

4.5935

1.435699

20,000,000 to 24,999,999

0

0.00

0.00%

0

0.0000

0.000000

1.46 to 1.55

5

120,355,455.85

15.96%

1

4.5838

1.505556

25,000,000 to 49,999,999

5

177,148,506.54

23.49%

(8)

4.6016

1.532544

1.56 to 1.65

3

91,235,101.14

12.10%

5

4.7103

1.611971

50,000,000 or greater

3

212,623,070.85

28.19%

(20)

4.5792

1.210236

1.66 to 1.80

3

71,109,089.23

9.43%

3

4.3629

1.705056

Totals

49

754,302,089.90

100.00%

(7)

4.6412

1.437567

1.81 to 2.00

2

39,819,716.17

5.28%

(53)

4.6190

1.875076

2.01 or greater

8

45,979,608.69

6.10%

3

4.6657

2.411718

Totals

49

754,302,089.90

100.00%

(7)

4.6412

1.437567

(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 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

35

198,707,444.18

26.34%

2

4.7334

NAP

Defeased

35

198,707,444.18

26.34%

2

4.7334

NAP

Alabama

2

47,118,586.30

6.25%

3

4.3174

1.700000

Industrial

7

77,470,860.28

10.27%

3

4.5212

1.685432

Arizona

1

3,200,799.84

0.42%

4

4.6630

2.410000

Lodging

7

101,445,581.02

13.45%

5

4.7826

1.606993

California

3

17,731,547.13

2.35%

0

4.6622

2.188521

Mixed Use

1

6,539,212.27

0.87%

6

4.5550

1.490000

Connecticut

1

1,074,000.00

0.14%

6

4.4880

1.450000

Mobile Home Park

1

3,200,799.84

0.42%

4

4.6630

2.410000

Florida

3

54,988,215.51

7.29%

(1)

4.6605

1.480388

Multi-Family

3

39,726,046.40

5.27%

4

4.4574

1.477058

Georgia

2

9,422,388.86

1.25%

5

4.5887

1.548138

Office

13

241,774,160.59

32.05%

(28)

4.5474

1.200588

Illinois

5

161,243,711.32

21.38%

(28)

4.6543

0.875455

Retail

19

85,437,985.31

11.33%

5

4.7242

1.586013

Louisiana

1

68,764,700.77

9.12%

6

4.7100

1.620000

Totals

86

754,302,089.90

100.00%

(7)

4.6412

1.437567

Michigan

3

17,268,679.76

2.29%

5

4.8194

1.641117

New Jersey

2

10,054,616.44

1.33%

6

4.8830

2.240000

New York

2

22,177,697.60

2.94%

3

4.7728

1.409840

North Carolina

1

2,753,223.75

0.37%

5

4.8100

2.510000

Ohio

6

10,516,049.36

1.39%

2

4.6347

1.522220

Oklahoma

1

868,000.00

0.12%

6

4.4880

1.450000

Oregon

1

5,478,514.16

0.73%

4

4.0960

2.860000

Pennsylvania

4

4,382,000.00

0.58%

6

4.4880

1.450000

South Carolina

1

15,892,321.72

2.11%

3

4.3174

1.700000

South Dakota

1

802,000.00

0.11%

6

4.4880

1.450000

Tennessee

4

35,777,507.46

4.74%

(59)

4.5700

1.870000

Texas

6

59,319,178.36

7.86%

5

4.4936

1.282805

Wisconsin

1

6,760,907.37

0.90%

6

4.7560

2.850000

Totals

86

754,302,089.90

100.00%

(7)

4.6412

1.437567

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

16

198,707,444.18

26.34%

2

4.7334

NAP

Defeased

16

198,707,444.18

26.34%

2

4.7334

NAP

4.20000% or less

1

5,478,514.16

0.73%

4

4.0960

2.860000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.20001% to 4.40000%

4

90,661,996.17

12.02%

(1)

4.3131

1.648963

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.40001% to 4.60000%

8

128,212,688.09

17.00%

(14)

4.5307

1.571510

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.60001% to 4.80000%

13

290,483,637.26

38.51%

(13)

4.6916

1.267049

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.80001% or greater

7

40,757,810.04

5.40%

4

4.9825

1.491607

49 months or greater

33

555,594,645.72

73.66%

(10)

4.6082

1.431810

Totals

49

754,302,089.90

100.00%

(7)

4.6412

1.437567

Totals

49

754,302,089.90

100.00%

(7)

4.6412

1.437567

(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 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

16

198,707,444.18

26.34%

2

4.7334

NAP

Defeased

16

198,707,444.18

26.34%

2

4.7334

NAP

60 months or less

33

555,594,645.72

73.66%

(10)

4.6082

1.431810

Interest Only

1

11,800,000.00

1.56%

6

4.4880

1.450000

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

32

543,794,645.72

72.09%

(10)

4.6108

1.431416

Totals

49

754,302,089.90

100.00%

(7)

4.6412

1.437567

300 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

49

754,302,089.90

100.00%

(7)

4.6412

1.437567

(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 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

16

198,707,444.18

26.34%

2

4.7334

NAP

No outstanding loans in this group

Underwriter's Information

2

65,894,084.62

8.74%

3

4.3326

1.699125

12 months or less

29

477,390,307.14

63.29%

(12)

4.6396

1.381359

13 months to 24 months

2

12,310,253.96

1.63%

4

4.8660

1.957435

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

49

754,302,089.90

100.00%

(7)

4.6412

1.437567

(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 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

30309955

OF

Chicago

IL

Actual/360

4.672%

0.00

0.00

0.00

10/05/19

08/01/25

--

80,847,462.05

80,847,462.05

06/01/21

2

30309956

LO

New Orleans

LA

Actual/360

4.710%

270,521.02

157,851.18

0.00

04/11/25

08/06/25

--

68,922,551.95

68,764,700.77

10/06/24

3

30309957

OF

Various

Various

Actual/360

4.317%

227,253.56

153,096.90

0.00

01/05/25

07/01/25

--

63,164,004.93

63,010,908.03

05/01/24

4

30309946

RT

Fort Lauderdale

FL

Actual/360

4.750%

165,544.09

95,279.58

0.00

03/05/25

08/01/25

--

41,821,664.15

41,726,384.57

10/01/24

5

30309958

OF

Downers Grove

IL

Actual/360

4.609%

143,950.33

86,981.74

0.00

04/11/25

08/01/25

--

37,478,931.26

37,391,949.52

08/01/24

6

30309959

OF

Nashville

TN

Actual/360

4.570%

136,627.77

98,493.76

0.00

11/05/19

08/05/25

--

35,876,001.22

35,777,507.46

10/05/24

7

30309960

IN

Chicago

IL

Actual/360

4.560%

129,044.56

64,852.95

0.00

11/05/24

07/05/25

--

33,959,094.37

33,894,241.42

10/05/24

8

30309961

OF

Beverly Hills

CA

Actual/360

4.460%

128,620.54

58,983.29

0.00

06/05/24

07/05/25

--

34,606,424.63

34,547,441.34

10/05/24

10

30309962

MF

Tyler

TX

Actual/360

4.463%

105,673.34

54,754.23

0.00

04/05/25

08/01/25

--

28,413,177.80

28,358,423.57

10/01/24

12

30309964

IN

Various

TX

Actual/360

4.620%

109,634.42

47,086.88

0.00

04/11/25

08/05/25

--

28,476,473.44

28,429,386.56

10/05/24

13

30309965

OF

Denver

CO

Actual/360

5.169%

100,920.94

77,422.62

0.00

01/05/25

08/06/25

--

23,429,120.67

23,351,698.05

10/06/24

14

30309966

MF

Various

Various

Actual/360

4.988%

104,190.15

55,329.68

0.00

03/05/25

08/06/25

--

25,065,793.49

25,010,463.81

10/06/24

16

30309968

MH

Apache Junction

AZ

Actual/360

4.663%

81,602.50

0.00

0.00

02/05/25

08/06/25

--

21,000,000.00

21,000,000.00

10/06/24

17

30309954

IN

Pittsford

NY

Actual/360

4.697%

65,236.66

38,454.84

0.00

01/05/25

07/06/25

--

16,666,805.85

16,628,351.01

10/06/24

19

30309949

IN

Carrollton

TX

Actual/360

4.240%

43,438.04

24,737.42

0.00

04/05/25

06/01/25

--

12,293,784.08

12,269,046.66

10/01/24

20

30309970

LO

Avenel

NJ

Actual/360

4.883%

41,005.70

22,557.57

0.00

04/11/25

08/06/25

--

10,077,174.01

10,054,616.44

10/06/24

21

30309950

OF

Miami

FL

Actual/360

4.328%

35,566.10

24,015.93

0.00

04/11/22

06/01/25

--

9,861,209.95

9,837,194.02

10/01/24

22

30309971

RT

Various

Various

Actual/360

4.488%

44,132.00

0.00

0.00

04/11/25

04/01/29

--

11,800,000.00

11,800,000.00

10/01/24

23

30309948

OF

Various

TX

Actual/360

4.650%

36,353.11

21,656.03

0.00

04/11/25

08/05/25

--

9,381,448.96

9,359,792.93

10/05/24

26

30309974

Various San Diego

CA

Actual/360

4.724%

33,888.85

19,679.53

0.00

04/11/25

08/06/25

--

8,608,514.56

8,588,835.03

10/06/24

28

30309975

RT

Lake View Terrace

CA

Actual/360

4.834%

33,644.75

16,920.60

0.00

01/05/25

08/06/25

--

8,352,028.07

8,335,107.47

10/06/24

29

30309976

RT

Sterling Heights

MI

Actual/360

4.750%

31,784.47

18,293.67

0.00

02/05/25

08/06/25

--

8,029,760.11

8,011,466.44

10/06/24

30

30309977

MF

Clarkston

GA

Actual/360

4.675%

30,497.04

18,113.77

0.00

04/11/25

07/06/25

--

7,828,117.92

7,810,004.15

10/06/24

31

30309978

SS

Pembroke Pines

FL

Actual/360

4.766%

30,909.79

17,693.14

0.00

01/05/25

08/06/25

--

7,782,573.38

7,764,880.24

10/06/24

32

30309979

LO

Racine

WI

Actual/360

4.756%

26,856.87

15,425.86

0.00

04/11/25

08/01/25

--

6,776,333.23

6,760,907.37

10/01/24

33

30309980

IN

Conshohocken

PA

Actual/360

4.688%

24,024.70

21,299.87

0.00

01/05/25

08/06/25

--

6,149,668.04

6,128,368.17

10/06/24

34

30309981

IN

Various

TX

Actual/360

4.600%

28,581.52

12,430.03

0.00

04/11/25

07/05/25

--

7,456,048.96

7,443,618.93

10/05/24

35

30309982

MU

Atlanta

GA

Actual/360

4.555%

24,880.24

15,406.48

0.00

04/05/25

07/01/25

--

6,554,618.75

6,539,212.27

10/01/24

© 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

36

30309983

LO

Roselle

IL

Actual/360

5.210%

28,343.07

13,986.05

0.00

04/11/25

08/06/25

--

6,528,153.30

6,514,167.25

10/06/24

37

30309984

MF

Tucson

AZ

Actual/360

4.735%

25,300.32

11,932.85

0.00

04/11/25

07/06/25

--

6,411,908.96

6,399,976.11

10/06/24

38

30309985

MF

Houston

TX

Actual/360

4.485%

21,814.37

13,844.14

0.00

02/05/25

07/01/25

--

5,836,619.51

5,822,775.37

10/01/24

39

30309986

LO

Cleveland

OH

Actual/360

4.752%

23,187.33

13,336.42

0.00

08/05/24

08/06/25

--

5,855,385.78

5,842,049.36

10/06/24

40

30309987

IN

Portland

OR

Actual/360

4.096%

18,747.28

13,852.95

0.00

02/05/25

05/06/25

--

5,492,367.11

5,478,514.16

10/06/24

41

30309951

OF

Rochester

NY

Actual/360

5.000%

23,173.35

12,256.88

0.00

12/05/24

08/01/25

--

5,561,603.47

5,549,346.59

05/01/23

42

30309988

RT

Livonia

MI

Actual/360

4.745%

20,668.12

11,916.01

0.00

03/05/25

08/06/25

--

5,226,920.62

5,215,004.61

10/06/24

43

30309989

MF

North Hills

CA

Actual/360

4.400%

20,368.43

10,177.99

0.00

03/05/24

07/01/25

--

5,555,025.45

5,544,847.46

10/01/24

44

30309952

MH

Newport News

VA

Actual/360

4.743%

20,836.58

10,436.95

0.00

03/05/24

08/06/25

--

5,271,745.82

5,261,308.87

10/06/24

45

30309990

RT

Lehigh Acres

FL

Actual/360

4.574%

22,488.83

0.00

0.00

04/11/25

08/06/25

--

5,900,000.00

5,900,000.00

10/06/24

46

30309991

SS

Various

FL

Actual/360

4.860%

20,877.86

9,367.21

0.00

04/11/22

08/05/25

--

5,155,026.89

5,145,659.68

10/05/24

47

30309992

RT

Detroit

MI

Actual/360

5.053%

17,058.40

8,864.74

0.00

03/05/25

08/06/25

--

4,051,073.45

4,042,208.71

10/06/24

49

30309947

RT

Doral

FL

Actual/360

4.609%

13,867.64

12,688.63

0.00

03/05/24

07/06/25

--

3,610,581.52

3,597,892.89

10/06/24

50

30309994

LO

Houston

TX

Actual/360

5.225%

15,329.76

11,570.06

0.00

09/05/24

08/06/25

--

3,520,709.89

3,509,139.83

08/06/24

51

30309995

IN

Chula Vista

CA

Actual/360

4.668%

15,012.74

7,722.77

0.00

02/05/25

08/06/25

--

3,859,314.97

3,851,592.20

10/06/24

52

30309996

RT

Jacksonville

FL

Actual/360

4.525%

12,944.47

8,151.01

0.00

02/05/25

06/06/25

--

3,432,787.93

3,424,636.92

10/06/24

53

30309997

MH

Apache Junction

AZ

Actual/360

4.663%

12,459.59

5,614.98

0.00

02/05/25

08/06/25

--

3,206,414.82

3,200,799.84

10/06/24

54

30309998

IN

Gurnee

IL

Actual/360

4.590%

9,964.12

9,108.29

0.00

04/11/25

08/06/25

--

2,604,999.37

2,595,891.08

10/06/24

55

30309999

RT

Hiram

GA

Actual/360

4.665%

11,230.95

5,814.74

0.00

02/05/25

07/06/25

--

2,888,991.33

2,883,176.59

07/06/23

56

30310000

IN

Whitsett

NC

Actual/360

4.810%

11,060.98

6,272.93

0.00

03/05/25

07/01/25

--

2,759,496.68

2,753,223.75

10/01/24

57

30310001

MH

Arizona City

AZ

Actual/360

4.663%

9,062.83

4,363.99

0.00

01/05/25

08/06/25

--

2,332,274.34

2,327,910.35

10/06/24

Totals

2,608,180.08

1,438,097.14

0.00

755,740,187.04

754,302,089.90

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

3,850,857.83

1,626,421.02

01/01/24

03/31/24

10/11/24

48,449,854.92

1,990,051.30

(633.31)

12,838,656.25

4,823,637.75

0.00

2

18,461,406.12

5,019,275.73

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

0.00

0.00

--

--

07/11/24

5,284,201.43

136,406.23

360,866.02

1,763,997.62

0.00

0.00

4

4,284,218.77

5,079,673.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

5,100,359.35

3,634,897.68

01/01/24

06/30/24

--

0.00

0.00

230,638.49

461,546.26

0.00

0.00

6

5,287,320.72

1,416,663.76

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

3,621,543.67

3,624,949.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

10

2,716,850.40

734,216.76

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

14

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

17

2,129,860.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,110,953.77

297,650.98

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,889,923.17

1,959,119.52

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,354,777.00

1,136,052.38

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

926,905.66

199,192.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,189,388.00

1,034,365.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

1,439,870.81

1,391,258.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

935,476.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

30

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

32

1,636,117.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

35

764,840.81

0.00

--

--

--

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

36

489,365.96

(6,979.06)

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

38

175,207.41

377,148.03

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

99,721.88

0.00

39

11,124.28

825,707.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

1,078,560.38

1,176,677.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

245,788.99

0.00

--

--

05/13/24

3,243,081.63

204,421.80

21,737.60

397,325.71

8,200.00

0.00

42

778,357.61

743,983.79

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

756,895.24

793,486.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

47

650,942.19

628,998.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

50

245,780.97

0.00

--

--

--

0.00

0.00

26,872.24

53,769.76

0.00

0.00

51

684,423.78

656,684.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

406,414.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

53

472,321.03

526,362.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

263,147.20

370,199.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

0.00

0.00

--

--

09/11/24

0.00

0.00

17,023.06

255,499.13

35,575.79

0.00

56

553,989.53

548,357.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

63,512,989.21

33,794,363.64

56,977,137.98

2,330,879.33

656,504.09

15,770,794.73

4,967,135.42

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

10/18/24

2

40,901,089.35

0

0.00

4

152,290,893.26

0

0.00

1

5,549,346.59

0

0.00

0

0.00

0

0.00

4.641174%

4.623196%

(7)

09/17/24

1

37,478,931.26

0

0.00

4

152,462,061.78

0

0.00

1

5,561,603.47

0

0.00

0

0.00

0

0.00

4.641192%

4.623213%

(6)

08/16/24

1

3,531,719.43

1

63,308,987.70

3

89,314,910.65

0

0.00

1

5,573,038.67

0

0.00

0

0.00

0

0.00

4.641209%

4.623229%

(5)

07/17/24

2

66,996,113.10

1

37,642,324.68

3

89,331,693.75

0

0.00

1

5,584,424.85

0

0.00

0

0.00

0

0.00

4.641225%

4.623245%

(4)

06/17/24

2

101,333,292.37

0

0.00

3

89,349,555.42

0

0.00

1

5,596,536.18

0

0.00

0

0.00

0

0.00

4.641243%

4.623261%

(3)

05/17/24

0

0.00

0

0.00

3

89,366,193.18

0

0.00

1

5,607,821.62

0

0.00

0

0.00

0

0.00

4.641259%

4.623277%

(2)

04/17/24

0

0.00

0

0.00

3

89,383,914.77

0

0.00

1

5,619,835.87

0

0.00

0

0.00

0

0.00

4.641275%

4.623293%

(1)

03/15/24

1

3,587,052.89

0

0.00

3

89,400,408.39

0

0.00

1

5,631,021.42

0

0.00

0

0.00

0

0.00

4.641291%

4.623308%

0

02/16/24

0

0.00

0

0.00

3

89,419,149.60

0

0.00

1

5,643,720.00

0

0.00

0

0.00

0

0.00

4.641309%

4.623325%

1

01/18/24

0

0.00

0

0.00

3

89,569,787.83

0

0.00

1

5,654,803.16

0

0.00

0

0.00

0

0.00

4.641329%

4.623346%

2

12/15/23

0

0.00

0

0.00

3

89,719,819.39

0

0.00

1

5,665,838.81

0

0.00

0

0.00

1

15,552,019.93

4.641349%

4.623367%

3

11/17/23

0

0.00

0

0.00

3

89,880,915.25

0

0.00

1

5,677,612.32

0

0.00

0

0.00

0

0.00

4.640430%

4.621573%

5

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

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

1

30309955

06/01/21

39

6

(633.31)

12,838,656.25

6,356,296.44

85,178,291.41

06/26/20

98

3

30309957

05/01/24

4

6

360,866.02

1,763,997.62

155,048.57

63,748,293.45

01/24/22

98

5

30309958

08/01/24

1

1

230,638.49

461,546.26

2,961.53

37,560,789.77

06/27/24

98

41

30309951

05/01/23

16

6

21,737.60

397,325.71

18,288.60

5,744,104.48

04/21/20

7

02/16/23

50

30309994

08/06/24

1

1

26,872.24

53,769.76

0.00

3,531,719.43

55

30309999

07/06/23

14

6

17,023.06

255,499.13

63,321.90

2,965,119.18

05/24/23

98

Totals

656,504.09

15,770,794.73

6,595,917.04

198,728,317.72

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 28

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

742,502,090

549,310,107

187,642,636

5,549,347

13 - 24 Months

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

11,800,000

11,800,000

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

754,302,090

561,110,107

40,901,089

0

146,741,547

5,549,347

Sep-24

755,740,187

565,799,194

37,478,931

0

146,900,458

5,561,603

Aug-24

757,090,877

600,935,259

3,531,719

63,308,988

83,741,872

5,573,039

Jul-24

758,436,179

564,466,047

66,996,113

37,642,325

83,747,269

5,584,425

Jun-24

759,858,317

569,175,469

101,333,292

0

83,753,019

5,596,536

May-24

761,192,581

671,826,388

0

0

83,758,372

5,607,822

Apr-24

762,604,078

673,220,163

0

0

83,764,079

5,619,836

Mar-24

763,927,390

670,939,929

3,587,053

0

83,769,387

5,631,021

Feb-24

765,411,257

675,992,107

0

0

83,775,430

5,643,720

Jan-24

766,857,666

677,287,878

0

0

83,914,985

5,654,803

Dec-23

768,298,303

678,578,484

0

0

84,053,981

5,665,839

Nov-23

785,429,967

695,549,052

0

0

84,203,303

5,677,612

(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

1

30309955

80,847,462.05

85,178,291.41

109,800,000.00

09/01/24

1,228,217.02

0.48000

03/31/24

08/01/25

249

3

30309957

63,010,908.03

63,748,293.45

118,000,000.00

--

15,649,137.00

1.70000

--

07/01/25

248

5

30309958

37,391,949.52

37,560,789.77

64,600,000.00

05/12/15

3,519,798.68

1.27000

06/30/24

08/01/25

249

6

30309959

35,777,507.46

35,777,507.46

58,860,000.00

--

1,317,783.51

1.87000

03/31/24

08/05/25

189

41

30309951

5,549,346.59

5,744,104.48

3,100,000.00

03/20/24

245,788.99

0.87000

09/30/23

08/01/25

249

55

30309999

2,883,176.59

2,965,119.18

5,800,000.00

08/26/24

332,296.00

1.68000

--

07/06/25

249

Totals

225,460,350.24

230,974,105.75

360,160,000.00

22,293,021.20

© 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

1

30309955

OF

IL

06/26/20

98

10/11/2024 - The Loan transferred for Imminent Monetary Default at the Borrower''s request as a result of the Covid-19 pandemic. The Loan is in monetary default. Lender is continuing with the foreclosure process. Borrower answered the

complaint. New judge was appointed. Lender filed a recourse claim. Litigation continues. Transwestern was appointed as receiver and is managing the property. Lender amended the complaint to add the recourse component to the Illinois

foreclosure. Borrower filed counter claim s and Lender filed motions to dismiss.

3

30309957

OF

Various

01/24/22

98

10/11/2024 - The Loan transferred for Imminent Monetary Default at the Borrower''s request as a result of the Covid-19 pandemic. Borrower has executed the Pre-Negotiation Letter and provided a COVID 19 modification request. Special Servicer

identifie d instances of SPE violations and entered into a settlement agreement effective December 30, 2022. Special Servicer is working with Borrower on insurance funding shortfalls. Borrower has submitted a short-term payment deferral

request. Special Servicer is evaluating Borrower''s request while dual-tracking the appointment of a receiver. Receivership proceedings will be filed by end of March. Receivers have been appointed to all three properties and are evaluating

needs. Special Servicer will seek approval to initiate foreclosure of the Properties.

5

30309958

OF

IL

06/27/24

98

10/11/2024 - The Loan recently transferred to Special Servicing. Special Servicer is reaching out to the Borrower and evaluating the Loan. Special Servicer is dual tracking workout discussions and the foreclosure process.

6

30309959

OF

TN

05/20/24

98

10/11/2024 - Loan recently transferred to Special Servicing due to failure to comply with cash management and for events of default surrounding equity transfers and the Guarantor. Borrower has executed PNL and negotiations are ongoing.

Special Service r continues to review requested due diligence items from the Borrower.

41

30309951

OF

NY

04/21/20

7

10/11/2024 - Property went REO via DIL FC and deed recorded on 02/16/2023. SS renewed single tenant, Audacy, for 5-year term despite downsize. Pyramid Group marketed the property via traditional sale and property is under contract with

an expected disposition by Q4 2024.

55

30309999

RT

GA

05/24/23

98

10/11/2024 - Loan transferred to special servicing on 5/26/2023. The SEC has placed Stoneturn as the receiver at the property. Receiver to begin the auction process to sell the collateral.

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

3

30309957

0.00

4.31740%

0.00

4.31740%

8

02/14/23

12/30/22

02/14/23

11

30309963

28,897,593.34

4.76781%

28,897,593.34 4.76781%

1

05/29/20

06/01/20

06/02/20

35

30309982

7,200,022.89

4.55500%

7,200,022.89 4.55500%

8

10/01/20

10/01/20

10/16/20

Totals

36,097,616.23

36,097,616.23

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

Deal

Deal

09/17/20

0.00

1,831.81

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

1,831.81

0.00

0.00

0.00

0.00

0.00

0.00

© 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

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

1

0.00

0.00

16,843.22

0.00

0.00

0.00

0.00

314,766.12

0.00

0.00

0.00

0.00

3

0.00

0.00

0.00

0.00

0.00

18,989.66

0.00

0.00

0.00

0.00

0.00

0.00

5

0.00

0.00

7,808.11

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

0.00

7,474.17

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

0.00

0.00

635.63

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(14.31)

0.00

0.00

0.00

32

0.00

0.00

0.00

0.00

422.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

35

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

36.33

0.00

0.00

0.00

41

0.00

0.00

1,158.67

0.00

0.00

13,289.88

0.00

0.00

0.00

0.00

0.00

0.00

50

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(577.65)

0.00

0.00

0.00

55

0.00

0.00

601.87

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

33,886.04

0.00

1,058.46

32,279.54

0.00

314,766.12

(555.63)

0.00

0.00

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

381,434.53

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 28

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28