noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Finance

Relyea Zuckerberg Hanson LLC

Amendment to Initial Quarterly Holdings Report by Institutional Manager[...]
American Funds Mortgage Fund

Summary Prospectus by Investment Company - Form 497K
Comprehensive Financial[...]

Initial Quarterly Holdings Report by Institutional Manager Form 13F HR

Company News

JPMBB Commercial Mortgage Securities Trust 2015-C32

10/30/2024 | Press release | Distributed by Public on 10/30/2024 11:44

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	10/18/24	JPMBB Commercial Mortgage Securities Trust 2015-C32
Determination Date:	10/11/24
Next Distribution Date:	11/18/24
Record Date:	09/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2015-C32


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	Wells Fargo Bank, N.A.
Exchangeable Certificate Detail	5
			Investor Relations		[email protected]
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		Heather Bennett and Arne Shulkin		[email protected]; [email protected];
Current Mortgage Loan and Property Stratification	9-13				[email protected]
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 1)	14-16
		Senior Trust Advisor	Pentalpha Surveillance LLC
Mortgage Loan Detail (Part 2)	17-19
			Attention: JPMBB 2015-C32 Transaction Manager		[email protected]
Principal Prepayment Detail	20		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Historical Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Delinquency Loan Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Collateral Stratification and Historical Detail	23				[email protected]
Specially Serviced Loan Detail - Part 1	24		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	25	Trustee	Wilmington Trust, National Association
Modified Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	[email protected]
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	27
Historical Bond / Collateral Loss Reconciliation Detail	28-29
Interest Shortfall Detail - Collateral Level	30
Supplemental Notes	31

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 31


				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	46590JAS6	1.510900%	80,183,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46590JAT4	2.816400%	244,690,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46590JAU1	3.418800%	28,747,000.00	27,346,692.18	0.00	77,910.73	0.00	0.00	77,910.73	27,346,692.18	46.54%	30.00%
A-4	46590JAV9	3.329300%	100,000,000.00	100,000,000.00	0.00	277,441.67	0.00	0.00	277,441.67	100,000,000.00	46.54%	30.00%
A-5	46590JAW7	3.598200%	234,856,000.00	234,856,000.00	0.00	704,215.72	0.00	0.00	704,215.72	234,856,000.00	46.54%	30.00%
A-SB	46590JAX5	3.358200%	115,238,000.00	19,488,050.08	1,822,585.16	54,537.31	0.00	0.00	1,877,122.47	17,665,464.92	46.54%	30.00%
A-S	46590JBA4	3.984400%	51,667,000.00	51,667,000.00	0.00	171,551.66	0.00	0.00	171,551.66	51,667,000.00	39.27%	25.50%
B	46590JBB2	4.388800%	57,408,000.00	57,408,000.00	0.00	209,960.19	0.00	0.00	209,960.19	57,408,000.00	31.19%	20.50%
C	46590JBC0	4.652920%	99,029,000.00	99,029,000.00	0.00	137,289.65	0.00	0.00	137,289.65	99,029,000.00	17.25%	11.88%
D	46590JBE6	4.152920%	50,232,000.00	50,232,000.00	0.00	0.00	0.00	0.00	0.00	50,232,000.00	10.18%	7.50%
E*	46590JAE7	4.652920%	28,705,000.00	28,705,000.00	0.00	0.00	0.00	0.00	0.00	28,705,000.00	6.14%	5.00%
F	46590JAG2	4.652920%	11,481,000.00	11,481,000.00	0.00	0.00	0.00	0.00	0.00	11,481,000.00	4.52%	4.00%
G	46590JAJ6	4.652920%	11,482,000.00	11,482,000.00	0.00	0.00	0.00	0.00	0.00	11,482,000.00	2.91%	3.00%
NR	46590JAL1	4.652920%	34,444,648.00	20,669,360.08	0.00	0.00	0.00	0.00	0.00	20,669,360.08	0.00%	0.00%
R	46590JAQ0	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Z	46590JAN7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		1,148,162,650.00	712,364,102.34	1,822,585.16	1,632,906.93	0.00	0.00	3,455,492.09	710,541,517.18


X-A	46590JAY3	1.092840%	855,381,000.00	433,357,742.26	0.00	394,658.79	0.00	0.00	394,658.79	431,535,157.10
X-B	46590JAZ0	0.264120%	57,408,000.00	57,408,000.00	0.00	12,635.52	0.00	0.00	12,635.52	57,408,000.00
X-C	46590JAA5	0.000000%	99,029,000.00	99,029,000.00	0.00	0.00	0.00	0.00	0.00	99,029,000.00
X-D	46590JAC1	0.500000%	50,232,000.00	50,232,000.00	0.00	20,930.00	0.00	0.00	20,930.00	50,232,000.00
Notional SubTotal		1,062,050,000.00	640,026,742.26	0.00	428,224.31	0.00	0.00	428,224.31	638,204,157.10

Deal Distribution Total				1,822,585.16	2,061,131.24	0.00	0.00	3,883,716.40

*	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 31


				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	46590JAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46590JAT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46590JAU1	951.28855811	0.00000000	2.71022124	0.00000000	0.00000000	0.00000000	0.00000000	2.71022124	951.28855811
A-4	46590JAV9	1,000.00000000	0.00000000	2.77441670	0.00000000	0.00000000	0.00000000	0.00000000	2.77441670	1,000.00000000
A-5	46590JAW7	1,000.00000000	0.00000000	2.99850002	0.00000000	0.00000000	0.00000000	0.00000000	2.99850002	1,000.00000000
A-SB	46590JAX5	169.11131814	15.81583471	0.47325804	0.00000000	0.00000000	0.00000000	0.00000000	16.28909275	153.29548343
A-S	46590JBA4	1,000.00000000	0.00000000	3.32033329	0.00000000	0.00000000	0.00000000	0.00000000	3.32033329	1,000.00000000
B	46590JBB2	1,000.00000000	0.00000000	3.65733330	0.00000000	0.00000000	0.00000000	0.00000000	3.65733330	1,000.00000000
C	46590JBC0	1,000.00000000	0.00000000	1.38635804	2.49107554	23.79394612	0.00000000	0.00000000	1.38635804	1,000.00000000
D	46590JBE6	1,000.00000000	0.00000000	0.00000000	3.46076684	67.42159062	0.00000000	0.00000000	0.00000000	1,000.00000000
E	46590JAE7	1,000.00000000	0.00000000	0.00000000	3.87743355	176.85773489	0.00000000	0.00000000	0.00000000	1,000.00000000
F	46590JAG2	1,000.00000000	0.00000000	0.00000000	3.87743402	192.61537671	0.00000000	0.00000000	0.00000000	1,000.00000000
G	46590JAJ6	1,000.00000000	0.00000000	0.00000000	3.87743337	195.35095889	0.00000000	0.00000000	0.00000000	1,000.00000000
NR	46590JAL1	600.07464962	0.00000000	0.00000000	2.32674957	164.68514470	0.00000000	0.00000000	0.00000000	600.07464962
R	46590JAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Z	46590JAN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46590JAY3	506.62540115	0.00000000	0.46138363	0.00000000	0.00000000	0.00000000	0.00000000	0.46138363	504.49467208
X-B	46590JAZ0	1,000.00000000	0.00000000	0.22010033	0.00000000	0.00000000	0.00000000	0.00000000	0.22010033	1,000.00000000
X-C	46590JAA5	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	46590JAC1	1,000.00000000	0.00000000	0.41666667	0.00000000	0.00000000	0.00000000	0.00000000	0.41666667	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 3 of 31


				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	77,910.73	0.00	77,910.73	0.00	0.00	0.00	77,910.73	0.00
A-4	09/01/24 - 09/30/24	30	0.00	277,441.67	0.00	277,441.67	0.00	0.00	0.00	277,441.67	0.00
A-5	09/01/24 - 09/30/24	30	0.00	704,215.72	0.00	704,215.72	0.00	0.00	0.00	704,215.72	0.00
A-SB	09/01/24 - 09/30/24	30	0.00	54,537.31	0.00	54,537.31	0.00	0.00	0.00	54,537.31	0.00
X-A	09/01/24 - 09/30/24	30	0.00	394,658.79	0.00	394,658.79	0.00	0.00	0.00	394,658.79	0.00
X-B	09/01/24 - 09/30/24	30	0.00	12,635.52	0.00	12,635.52	0.00	0.00	0.00	12,635.52	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	20,930.00	0.00	20,930.00	0.00	0.00	0.00	20,930.00	0.00
A-S	09/01/24 - 09/30/24	30	0.00	171,551.66	0.00	171,551.66	0.00	0.00	0.00	171,551.66	0.00
B	09/01/24 - 09/30/24	30	0.00	209,960.19	0.00	209,960.19	0.00	0.00	0.00	209,960.19	0.00
C	09/01/24 - 09/30/24	30	2,109,601.97	383,978.37	0.00	383,978.37	246,688.72	0.00	0.00	137,289.65	2,356,290.69
D	09/01/24 - 09/30/24	30	3,212,880.10	173,841.24	0.00	173,841.24	173,841.24	0.00	0.00	0.00	3,386,721.34
E	09/01/24 - 09/30/24	30	4,965,399.55	111,301.73	0.00	111,301.73	111,301.73	0.00	0.00	0.00	5,076,701.28
F	09/01/24 - 09/30/24	30	2,166,900.32	44,516.82	0.00	44,516.82	44,516.82	0.00	0.00	0.00	2,211,417.14
G	09/01/24 - 09/30/24	30	2,198,499.02	44,520.69	0.00	44,520.69	44,520.69	0.00	0.00	0.00	2,243,019.71
NR	09/01/24 - 09/30/24	30	5,592,377.77	80,144.07	0.00	80,144.07	80,144.07	0.00	0.00	0.00	5,672,521.84
Totals			20,245,658.73	2,762,144.51	0.00	2,762,144.51	701,013.27	0.00	0.00	2,061,131.24	20,946,672.00




© 2021 Computershare. All rights reserved. Confidential.								Page 4 of 31


				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)	46590JBA4	3.984400%	51,667,000.00	51,667,000.00	0.00	171,551.66	0.00		0.00	171,551.66	51,667,000.00
A-S (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00		0.00	0.00	0.00
B (Cert)	46590JBB2	4.388800%	57,408,000.00	57,408,000.00	0.00	209,960.19	0.00		0.00	209,960.19	57,408,000.00
B (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00		0.00	0.00	0.00
C (Cert)	46590JBC0	4.652920%	99,029,000.00	99,029,000.00	0.00	137,289.65	0.00		0.00	137,289.65	99,029,000.00
C (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00		0.00	0.00	0.00
Regular Interest Total			208,104,000.03	208,104,000.00	0.00	518,801.50	0.00		0.00	518,801.50	208,104,000.00

Exchangeable Certificate Details
EC	46590JBD8	N/A	0.01	0.00	0.00	0.00	0.00		0.00	0.00	0.00
Exchangeable Certificates Total		0.01	0.00	0.00	0.00	0.00		0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.								Page 5 of 31


	Additional Information
		Gain-on-Sale Proceeds Reserve Account Summary
Total Available Distribution Amount (1)	3,883,716.40	Beginning Reserve Account Balance	0.00
		Deposit Amount	0.00
		Withdrawal Amount	0.00
		Ending Reserve Account Balance	0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 31


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,773,111.35	Master Servicing Fee	6,169.02
Interest Reductions due to Nonrecoverability Determination	(497,622.12)	Certificate Administrator Fee	2,283.27
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	0.00
ARD Interest	0.00	Senior Trust Advisor Fee	1,780.91
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00	Total Fees	10,443.20
Total Interest Collected	2,275,489.23

Principal		Expenses/Reimbursements
Scheduled Principal	1,804,935.53	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	153,574.57
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	48,500.86
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)	1,839.38
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	17,649.63	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	1,822,585.16	Total Expenses/Reimbursements	203,914.81

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,061,131.24
Gain-on-Sale Proceeds Collected	0.00	Principal Distribution	1,822,585.16
Gain-on-Sale Reserve Account Withdrawal	0.00	Prepayment Penalties / Yield Maintenance	0.00
Borrower Option Extension Fees	0.00	Borrower Option Extension Fees	0.00
		Gain-on-Sale Proceeds Reserve Account Deposit	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,883,716.40
Total Funds Collected	4,098,074.39	Total Funds Distributed	4,098,074.41

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 31


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	712,364,102.34	712,364,102.34	Beginning Certificate Balance	712,364,102.34
(-) Scheduled Principal Collections	1,804,935.53	1,804,935.53	(-) Principal Distributions	1,822,585.16
(-) Unscheduled Principal Collections	17,649.63	17,649.63	(-) 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	710,541,517.18	710,541,517.18	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	725,304,929.88	725,304,929.88	Ending Certificate Balance	710,541,517.18
Ending Actual Collateral Balance	723,689,095.23	723,689,095.23



		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	372.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances	372.00	0.00	Net WAC Rate	4.65%
				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 31


				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	6	40,450,031.33	5.69%	11	4.7038	NAP	Defeased	6	40,450,031.33	5.69%	11	4.7038	NAP
	9,999,999 or less	51	206,391,648.93	29.05%	14	4.6331	1.777049	1.35 or less	18	328,096,028.55	46.18%	(5)	4.7704	0.651818
10,000,000 to 19,999,999	8	109,879,910.19	15.46%	11	4.7020	1.985701	1.36 to 1.45	2	36,220,410.29	5.10%	12	4.7555	1.397492
20,000,000 to 24,999,999	0	0.00	0.00%	0	0.0000	0.000000	1.46 to 1.55	4	37,991,436.24	5.35%	10	4.6234	1.483823
25,000,000 to 49,999,999	5	163,273,973.69	22.98%	1	4.5757	1.253411	1.56 to 1.65	6	78,753,255.10	11.08%	10	4.5229	1.600669
	50,000,000 or greater	3	190,545,953.04	26.82%	(9)	4.7700	0.481822	1.66 to 1.80	4	48,797,817.95	6.87%	10	4.3874	1.774098
	Totals	73	710,541,517.18	100.00%	4	4.6713	1.323392	1.81 to 2.00	4	13,625,933.81	1.92%	11	4.6461	1.887902
								2.01 or greater	29	126,606,603.91	17.82%	16	4.5988	2.544983
								Totals	73	710,541,517.18	100.00%	4	4.6713	1.323392
(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 31


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	9	40,450,031.33	5.69%	11	4.7038	NAP	New Jersey	3	47,076,559.86	6.63%	11	4.8750	1.145400
Alabama	5	11,549,400.23	1.63%	10	4.6684	1.518683	New York	11	21,421,950.50	3.01%	16	4.7506	1.285466
Arizona	3	18,987,536.85	2.67%	10	4.6632	1.953830	North Carolina	4	6,211,378.55	0.87%	12	4.5234	1.603049
Arkansas	3	114,915.69	0.02%	131	4.8650	2.415500	Ohio	11	16,749,327.68	2.36%	13	4.7396	1.181490
California	32	52,921,025.13	7.45%	13	4.6027	2.268164	Oklahoma	1	148,197.27	0.02%	131	4.8650	2.415500
Colorado	4	7,745,778.83	1.09%	13	4.6809	1.451064	Oregon	2	102,356.60	0.01%	131	4.8650	2.415500
Connecticut	4	141,917.73	0.02%	131	4.8650	2.415500	Pennsylvania	16	82,272,609.16	11.58%	12	4.7080	1.627029
Florida	4	10,052,662.70	1.41%	12	4.4346	2.085034	Rhode Island	1	21,978.41	0.00%	131	4.8650	2.415500
Georgia	4	25,358,630.95	3.57%	(47)	4.7066	0.138784	South Carolina	2	72,214.78	0.01%	131	4.8650	2.415500
Idaho	1	31,397.72	0.00%	131	4.8650	2.415500	South Dakota	1	669,317.57	0.09%	11	4.3510	2.090000
Illinois	8	203,508,348.85	28.64%	(8)	4.7628	0.557877	Tennessee	4	131,368.10	0.02%	131	4.8650	2.415500
Indiana	8	16,749,196.50	2.36%	13	4.7557	1.798944	Texas	14	30,144,749.19	4.24%	13	4.5322	1.501815
Iowa	1	43,956.82	0.01%	131	4.8650	2.415500	Utah	1	16,954.77	0.00%	131	4.8650	2.415500
Kansas	1	446,211.71	0.06%	11	4.3510	2.090000	Virginia	5	10,527,980.03	1.48%	11	4.7952	1.141800
Kentucky	2	69,074.98	0.01%	131	4.8650	2.415500	Washington	2	39,561.13	0.01%	131	4.8650	2.415500
Louisiana	3	30,539,990.91	4.30%	10	4.1989	1.625264	Wisconsin	3	736,656.59	0.10%	24	4.4058	2.124684
Maine	1	28,885.92	0.00%	131	4.8650	2.415500	Totals	198	710,541,517.18	100.00%	4	4.6713	1.323392
Maryland	2	11,001,229.46	1.55%	11	4.6568	1.402625
									Property Type³
Massachusetts	3	6,404,041.76	0.90%	13	4.5992	2.537609
Michigan	8	50,196,122.74	7.06%	11	4.4401	2.519919		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Minnesota	1	4,141,118.62	0.58%	12	4.7600	0.761000		Properties	Balance	Agg. Bal.			DSCR¹
Mississippi	2	577,859.19	0.08%	15	4.3689	2.101319	Defeased	9	40,450,031.33	5.69%	11	4.7038	NAP
Missouri	3	91,681.36	0.01%	131	4.8650	2.415500	Industrial	1	5,405,638.27	0.76%	11	4.6790	1.623500
Nevada	3	2,993,336.91	0.42%	11	4.3510	2.090000	Lodging	6	115,305,389.74	16.23%	(35)	4.7683	0.796753
New Hampshire	2	54,004.08	0.01%	131	4.8650	2.415500	Mixed Use	4	70,901,599.51	9.98%	12	4.7947	0.589629
							Mobile Home Park	2	10,232,295.66	1.44%	11	4.7452	0.971853
							Multi-Family	24	65,779,004.91	9.26%	12	4.5958	2.031890
							Office	11	226,323,927.84	31.85%	11	4.6535	1.258329
							Retail	31	147,049,837.65	20.70%	10	4.5751	1.702744
							Self Storage	110	29,093,792.27	4.09%	33	4.7086	2.068674
							Totals	198	710,541,517.18	100.00%	4	4.6713	1.323392

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




© 2021 Computershare. All rights reserved. Confidential.										Page 10 of 31


				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	6	40,450,031.33	5.69%	11	4.7038	NAP	Defeased	6	40,450,031.33	5.69%	11	4.7038	NAP
	4.20000% or less	1	30,376,094.79	4.28%	9	4.1953	1.621000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.20001% to 4.40000%	5	61,516,127.42	8.66%	10	4.3028	1.832107	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.40001% to 4.60000%	9	54,264,579.34	7.64%	10	4.5154	2.127145	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.60001% to 4.80000%	41	294,531,202.66	41.45%	6	4.6915	1.317723	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.80001% or greater	11	229,403,481.64	32.29%	(3)	4.8384	0.941277	49 months or greater	67	670,091,485.85	94.31%	4	4.6693	1.315366
	Totals	73	710,541,517.18	100.00%	4	4.6713	1.323392	Totals	73	710,541,517.18	100.00%	4	4.6713	1.323392
(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 31


				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	6	40,450,031.33	5.69%	11	4.7038	NAP	Defeased	6	40,450,031.33	5.69%	11	4.7038	NAP
	60 months or less	66	664,757,640.04	93.56%	3	4.6678	1.306538	Interest Only	1	3,400,000.00	0.48%	10	4.5690	2.831200
61 months to 120 months	0	0.00	0.00%	0	0.0000	0.000000	240 months or less	7	32,468,191.37	4.57%	30	4.6248	1.337047
	121 months or greater	1	5,333,845.81	0.75%	131	4.8650	2.415500	241 months to 299 months	59	634,223,294.48	89.26%	3	4.6722	1.306129
	Totals	73	710,541,517.18	100.00%	4	4.6713	1.323392	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	73	710,541,517.18	100.00%	4	4.6713	1.323392
(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 31


				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	6	40,450,031.33	5.69%	11	4.7038	NAP			No outstanding loans in this group
Underwriter's Information	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	64	555,079,529.70	78.12%	2	4.6312	1.433508
	13 months to 24 months	2	104,685,732.23	14.73%	12	4.8585	0.670486
	25 months or greater	1	10,326,223.92	1.45%	12	4.8030	1.502400
	Totals	73	710,541,517.18	100.00%	4	4.6713	1.323392
(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 31


						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	304830001	LO	Chicago	IL	Actual/360	4.806%	260,377.59	145,259.11	0.00	N/A	10/01/20	--	65,013,132.15	64,867,873.04	11/01/21
2	304830002	OF	Chicago	IL	Actual/360	4.672%	0.00	0.00	0.00	N/A	08/01/25	--	67,998,576.72	67,998,576.72	05/01/21
3	883100464	MU	Chicago	IL	Actual/360	4.845%	0.00	0.00	0.00	N/A	10/06/25	--	57,679,503.28	57,679,503.28	01/06/21
4	883100463	OF	Mount Laurel	NJ	Actual/360	4.875%	191,389.24	104,967.37	0.00	N/A	09/06/25	--	47,111,196.32	47,006,228.95	10/06/24
5	203281002	SS	Various	Various	Actual/360	4.865%	23,702.45	512,596.58	0.00	N/A	09/01/35	--	5,846,442.39	5,333,845.81	10/01/24
6	883100442	RT	Lansing	MI	Actual/360	4.287%	119,304.81	80,809.09	0.00	N/A	08/06/25	--	33,395,328.47	33,314,519.38	10/06/24
8	695100574	RT	Gettysburg	PA	30/360	4.804%	80,038.11	47,842.02	0.00	N/A	10/06/25	--	19,992,867.59	19,945,025.57	10/06/24
9	304200001	OF	New Orleans	LA	Actual/360	4.195%	106,442.06	69,994.12	0.00	N/A	07/01/25	--	30,446,088.91	30,376,094.79	10/01/24
10	304830010	OF	Pittsburgh	PA	Actual/360	4.715%	107,548.15	50,262.06	0.00	N/A	10/05/25	--	27,371,746.21	27,321,484.15	10/05/24
12	304830012	LO	Atlanta	GA	Actual/360	4.706%	99,268.99	57,312.86	0.00	N/A	10/01/20	--	25,312,959.28	25,255,646.42	03/01/21
17	304830017	OF	Detroit	MI	Actual/360	4.760%	63,188.84	36,038.71	0.00	N/A	09/01/25	--	15,929,959.15	15,893,920.44	10/01/24
18	695100572	OF	Pittsburgh	PA	Actual/360	4.742%	60,572.11	34,540.55	0.00	N/A	10/06/25	--	15,328,243.46	15,293,702.91	10/06/24
19	304830019	LO	Clifton Park	NY	Actual/360	4.690%	57,685.41	33,489.09	0.00	N/A	10/05/25	--	14,759,594.12	14,726,105.03	10/05/24
23	883100451	RT	Various	Various	Actual/360	4.351%	44,436.22	29,248.64	0.00	N/A	09/06/25	--	12,255,449.57	12,226,200.93	10/06/24
24	883100459	MF	Margate	FL	Actual/360	4.949%	48,435.42	25,910.25	0.00	N/A	09/06/25	--	11,744,293.68	11,718,383.43	10/06/24
25	623100243	MF	Pittsburgh	PA	Actual/360	4.640%	49,808.14	21,009.53	0.00	N/A	10/06/25	--	12,881,416.56	12,860,407.03	10/06/24
27	623100215	RT	Prattville	AL	Actual/360	4.685%	42,098.98	25,077.35	0.00	N/A	06/06/25	--	10,783,090.35	10,758,013.00	10/06/24
28	695100567	SS	Various	Various	Actual/360	4.706%	42,093.21	22,781.60	0.00	N/A	09/06/25	--	10,733,499.99	10,710,718.39	10/06/24
29	695100571	RT	Greenwood	IN	Actual/360	4.803%	41,423.30	23,132.84	0.00	N/A	10/06/25	--	10,349,356.76	10,326,223.92	10/06/24
30	623100214	RT	Yuma	AZ	Actual/360	4.467%	37,178.62	23,893.28	0.00	N/A	06/06/25	--	9,987,541.03	9,963,647.75	10/06/24
31	623100234	MF	Richmond	TX	Actual/360	4.294%	32,658.88	25,843.13	0.00	N/A	08/06/25	--	9,126,840.10	9,100,996.97	10/06/24
32	883100447	OF	Jacksonville	FL	Actual/360	4.428%	36,600.13	16,907.20	0.00	N/A	08/06/25	--	9,918,735.20	9,901,828.00	10/06/24
33	304830033	RT	Mesa	AZ	Actual/360	4.880%	36,269.72	19,858.53	0.00	N/A	09/05/25	--	8,918,784.67	8,898,926.14	10/05/24
34	883100502	MF	Pacoima	CA	Actual/360	4.645%	31,364.35	18,494.52	0.00	N/A	10/06/25	--	8,102,739.44	8,084,244.92	10/06/24
35	623100236	MH	Houston	TX	Actual/360	4.615%	30,017.71	17,998.39	0.00	N/A	09/06/25	--	7,805,254.40	7,787,256.01	10/06/24
36	695100568	RT	San Angelo	TX	Actual/360	4.729%	30,770.46	17,625.09	0.00	N/A	10/06/25	--	7,808,109.78	7,790,484.69	10/06/24
37	695100559	SS	Laurel	MD	Actual/360	4.685%	30,533.36	14,509.73	0.00	N/A	09/06/25	--	7,820,712.08	7,806,202.35	10/06/24
39	623100230	RT	Mattoon	IL	Actual/360	4.636%	28,575.47	13,895.37	0.00	N/A	08/06/25	--	7,396,583.92	7,382,688.55	10/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 31


						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
40	623100237	MF	Millersville	PA	Actual/360	4.560%	25,968.69	15,872.35	0.00	N/A	09/06/25	--	6,833,866.33	6,817,993.98	10/06/24
42	623100213	RT	Reidsville	NC	Actual/360	4.513%	22,691.12	14,351.15	0.00	N/A	06/06/25	--	6,034,203.57	6,019,852.42	10/06/24
43	304830043	MU	Canton	MA	Actual/360	4.596%	24,277.03	11,847.55	0.00	N/A	10/01/25	--	6,338,650.90	6,326,803.35	10/01/24
44	695100570	MF	Cleveland	OH	Actual/360	4.733%	24,257.81	12,055.65	0.00	N/A	10/06/25	--	6,150,300.59	6,138,244.94	10/06/24
45	304830045	OF	Westminster	CO	Actual/360	4.770%	23,657.48	10,903.14	0.00	N/A	09/05/25	--	5,951,566.90	5,940,663.76	10/05/24
47	883100507	MF	Panorama City	CA	Actual/360	4.645%	20,909.57	12,329.68	0.00	N/A	10/06/25	--	5,401,825.78	5,389,496.10	10/06/24
48	304830048	SS	Pittsburgh	PA	Actual/360	4.590%	20,101.08	12,157.88	0.00	N/A	09/01/25	--	5,255,183.60	5,243,025.72	10/01/24
49	304830049	RT	Fairlawn	OH	Actual/360	4.829%	19,475.79	16,297.45	0.00	N/A	10/01/25	--	4,839,706.53	4,823,409.08	04/01/23
51	695100506	RT	Sanford	FL	Actual/360	4.577%	14,980.62	23,228.18	0.00	N/A	06/06/25	--	3,927,625.65	3,904,397.47	10/06/24
52	883100457	IN	Mount Prospect	IL	Actual/360	4.679%	21,114.18	9,411.02	0.00	N/A	09/06/25	--	5,415,049.29	5,405,638.27	10/06/24
53	695100549	MF	Elyria	OH	Actual/360	4.480%	18,094.65	9,960.47	0.00	N/A	08/06/25	--	4,846,780.57	4,836,820.10	10/06/24
54	883100445	LO	Leesburg	VA	Actual/360	4.810%	17,015.97	14,530.59	0.00	N/A	08/06/25	--	4,245,147.23	4,230,616.64	10/06/24
55	883100437	RT	Hollister	CA	Actual/360	4.343%	14,947.73	9,922.25	0.00	N/A	08/06/25	--	4,130,158.13	4,120,235.88	10/06/24
56	883100448	LO	Staunton	VA	Actual/360	4.816%	15,491.44	13,204.56	0.00	N/A	08/06/25	--	3,859,994.12	3,846,789.56	10/06/24
57	304830057	MU	Minneapolis	MN	Actual/360	4.760%	16,456.45	7,567.06	0.00	N/A	10/05/25	--	4,148,685.68	4,141,118.62	10/05/24
59	623100228	RT	Various	NY	Actual/360	4.695%	13,721.89	8,048.28	0.00	N/A	08/06/25	--	3,507,192.53	3,499,144.25	10/06/24
60	304830060	OF	Lancaster	CA	Actual/360	4.440%	12,596.40	8,031.79	0.00	N/A	09/05/25	--	3,404,432.80	3,396,401.01	10/05/24
61	695100569	MF	Elyria	OH	Actual/360	4.733%	13,412.95	7,672.29	0.00	N/A	10/06/25	01/06/25	3,400,706.86	3,393,034.57	10/06/24
62	883100462	RT	Various	Various	Actual/360	4.550%	14,192.90	6,193.52	0.00	10/06/25	07/06/25	--	3,743,182.25	3,736,988.73	10/06/24
63	883100453	OF	Pikesville	MD	Actual/360	4.588%	12,240.30	6,445.05	0.00	N/A	09/06/25	--	3,201,472.16	3,195,027.11	10/06/24
64	883100446	MU	Houston	TX	Actual/360	4.250%	9,789.73	9,983.71	0.00	N/A	08/06/25	--	2,764,157.97	2,754,174.26	10/06/24
65	883100481	MF	Ontario	CA	Actual/360	4.645%	11,346.28	6,690.52	0.00	N/A	10/06/25	--	2,931,223.69	2,924,533.17	10/06/24
66	883100497	MF	Ontario	CA	Actual/360	4.645%	11,249.02	6,633.18	0.00	N/A	10/06/25	--	2,906,098.71	2,899,465.53	10/06/24
67	883100444	RT	Beaver Falls	PA	Actual/360	4.569%	12,945.50	0.00	0.00	N/A	08/06/25	--	3,400,000.00	3,400,000.00	10/06/24
68	883100480	MF	Hawthorne	CA	Actual/360	4.645%	7,747.89	4,568.67	0.00	N/A	10/06/25	--	2,001,606.71	1,997,038.04	10/06/24
69	883100503	MF	Los Angeles	CA	Actual/360	4.645%	2,804.15	1,653.52	0.00	N/A	10/06/25	--	724,430.50	722,776.98	10/06/24
70	883100511	MF	North Hills	CA	Actual/360	4.645%	10,373.74	6,117.05	0.00	N/A	10/06/25	--	2,679,975.75	2,673,858.70	10/06/24
71	883100436	LO	Woodstock	VA	Actual/360	4.733%	9,413.11	8,230.23	0.00	N/A	08/06/25	--	2,386,589.28	2,378,359.05	10/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 15 of 31


						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
73	623100231	RT	Philadelphia	PA	Actual/360	4.655%	9,706.06	5,772.04	0.00	N/A	08/06/25	--	2,502,099.48	2,496,327.44	10/06/24
74	623100221	MH	Fredonia	NY	Actual/360	5.160%	10,536.53	5,316.10	0.00	N/A	07/06/25	--	2,450,355.75	2,445,039.65	10/06/24
75	883100483	MF	Los Angeles	CA	Actual/360	4.645%	4,506.09	2,657.10	0.00	N/A	10/06/25	--	1,164,114.04	1,161,456.94	10/06/24
76	883100500	MF	Palmdale	CA	Actual/360	4.645%	4,262.96	2,513.72	0.00	N/A	10/06/25	--	1,101,303.02	1,098,789.30	10/06/24
77	883100499	MF	North Hills	CA	Actual/360	4.645%	8,509.71	5,017.89	0.00	N/A	10/06/25	--	2,198,417.76	2,193,399.87	10/06/24
78	304830078	RT	Tyler	TX	Actual/360	4.800%	8,359.58	4,757.05	0.00	N/A	07/06/25	--	2,089,895.70	2,085,138.65	10/06/24
79	883100475	MF	Los Angeles	CA	Actual/360	4.645%	4,262.96	2,513.72	0.00	N/A	10/06/25	--	1,101,303.02	1,098,789.30	10/06/24
80	883100493	MF	Palmdale	CA	Actual/360	4.645%	3,484.93	2,054.94	0.00	N/A	10/06/25	--	900,305.03	898,250.09	10/06/24
81	883100477	MF	North Hollywood	CA	Actual/360	4.645%	6,888.81	4,062.11	0.00	N/A	10/06/25	--	1,779,670.76	1,775,608.65	10/06/24
82	883100492	MF	Los Angeles	CA	Actual/360	4.645%	4,668.18	2,752.68	0.00	N/A	10/06/25	--	1,205,988.44	1,203,235.76	10/06/24
83	883100488	MF	Los Angeles	CA	Actual/360	4.645%	2,155.79	1,271.20	0.00	N/A	10/06/25	--	556,932.74	555,661.54	10/06/24
84	883100485	MF	Los Angeles	CA	Actual/360	4.645%	6,645.68	3,918.73	0.00	N/A	10/06/25	--	1,716,859.87	1,712,941.14	10/06/24
85	883100514	MF	Los Angeles	CA	Actual/360	4.645%	6,483.59	3,823.15	0.00	N/A	10/06/25	--	1,674,985.33	1,671,162.18	10/06/24
86	883100490	MF	Los Angeles	CA	Actual/360	4.645%	5,916.28	3,488.62	0.00	N/A	10/06/25	--	1,528,424.16	1,524,935.54	10/06/24
87	883100505	MF	Los Angeles	CA	Actual/360	4.645%	5,754.19	3,393.04	0.00	N/A	10/06/25	--	1,486,549.73	1,483,156.69	10/06/24
88	883100506	MF	Los Angeles	CA	Actual/360	4.645%	5,316.54	3,134.99	0.00	N/A	10/06/25	--	1,373,487.53	1,370,352.54	10/06/24
89	883100508	MF	Palmdale	CA	Actual/360	4.645%	4,976.15	2,934.28	0.00	N/A	10/06/25	--	1,285,550.32	1,282,616.04	10/06/24
Totals							2,275,489.23	1,822,585.16	0.00				712,364,102.34	710,541,517.18
1 Property Type Codes
HC - Health Care	MU - Mixed Use	WH - Warehouse	MF - Multi-Family
SS - Self Storage	LO - Lodging	RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial	OF - Office		MH - Mobile Home Park
SE - Securities	CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.										Page 16 of 31


					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	3,895,356.00	0.00	--	--	04/11/24	24,942,141.19	4,250,988.64	305,348.92	9,935,657.29	0.00	0.00
2	3,850,857.00	0.00	--	--	10/11/24	40,749,840.42	1,810,480.71	(521.32)	11,361,840.88	0.00	0.00
3	1,118,544.00	0.00	--	--	08/12/24	57,484,856.15	3,226,907.62	(442.21)	5,515,209.65	1,745,526.36	0.00
4	4,360,829.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	51,330,722.12	51,861,115.22	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,685,930.39	2,317,780.92	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,002,754.68	1,179,906.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	12,438,990.75	6,439,661.60	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,804,149.35	1,420,646.40	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	619,750.00	0.00	--	--	04/11/24	10,498,291.81	882,298.19	115,260.72	5,845,914.49	0.00	0.00
17	5,164,576.23	2,663,418.91	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,955,596.56	995,728.28	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,618,028.84	1,397,232.65	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,898,968.13	487,489.02	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	1,145,528.85	639,095.19	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,822,789.28	907,632.13	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	300,773.31	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,852,052.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,268,145.52	566,107.22	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,430,787.83	726,071.19	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	804,114.00	960,139.00	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,348,979.65	721,615.70	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	413,167.30	206,910.20	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	935,326.24	663,218.28	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	791,689.32	403,885.71	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	920,012.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 17 of 31


					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
40	849,489.74	446,003.25	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	488,661.68	388,942.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,256,340.04	298,791.54	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	125.32	0.00
44	617,575.02	288,163.29	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	653,020.00	304,118.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
47	609,908.72	398,389.01	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	894,099.00	419,305.96	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	29,660.00	0.00	--	--	05/13/24	3,148,796.64	404,591.84	23,077.98	238,947.39	0.00	0.00
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	604,005.08	333,549.70	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
54	464,052.03	470,334.57	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
55	637,806.42	309,826.01	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	697,619.00	518,758.16	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
57	103,842.00	263,001.00	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
59	341,478.86	186,414.18	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
60	619,947.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	366,318.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	516,641.30	269,514.19	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
65	463,780.53	237,825.26	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
66	478,791.25	281,350.04	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
67	533,270.69	239,508.57	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
68	363,654.10	204,814.80	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
69	157,160.04	90,081.72	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
70	366,911.86	250,580.46	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
71	290,998.45	279,464.30	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 18 of 31


					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
73	272,113.72	61,781.85	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
74	354,724.56	179,719.68	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
75	209,114.47	108,771.91	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
76	182,208.28	95,528.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
77	276,455.67	183,050.91	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
78	218,598.00	204,547.00	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
79	197,350.54	113,255.97	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
80	142,961.24	77,202.65	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
81	270,417.15	140,265.23	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
82	244,838.94	138,574.63	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
83	124,725.83	78,090.68	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
84	254,986.02	102,083.82	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
85	236,857.79	124,455.90	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
86	268,657.88	144,164.11	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
87	203,020.16	114,328.77	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
88	249,561.23	123,371.37	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
89	161,659.53	88,712.79	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	127,750,929.53	83,415,070.47				136,823,926.21	10,575,267.00	442,724.08	32,897,569.70	1,745,651.68	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 19 of 31


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
8	695100574	17,649.63	Partial Liquidation (Curtailment)	0.00	0.00
Totals		17,649.63		0.00	0.00
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 20 of 31


								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	0	0.00	0	0.00	3	130,501,489.08	0	0.00	4	152,626,431.82	0	0.00		1	17,649.63	0	0.00	4.671297%	4.575196%	4
09/17/24	0	0.00	0	0.00	3	130,517,786.53	0	0.00	4	152,845,301.24	0	0.00		1	17,096.29	0	0.00	4.671394%	4.575416%	5
08/16/24	0	0.00	0	0.00	3	130,533,369.99	0	0.00	4	153,050,687.58	0	0.00		1	43,851.02	0	0.00	4.671489%	4.575628%	6
07/17/24	0	0.00	0	0.00	3	130,548,888.92	0	0.00	4	153,255,231.72	0	0.00		1	126,658.14	0	0.00	4.671587%	4.575847%	8
06/17/24	0	0.00	0	0.00	3	130,564,996.39	0	0.00	3	95,792,102.27	0	0.00		1	210,052.11	0	0.00	4.671701%	4.576094%	9
05/17/24	0	0.00	0	0.00	3	130,580,384.35	0	0.00	3	95,994,920.42	0	0.00		0	0.00	0	0.00	4.671828%	4.576357%	10
04/17/24	0	0.00	0	0.00	3	130,596,365.59	0	0.00	3	96,209,630.57	0	0.00		0	0.00	0	0.00	4.671917%	4.576562%	11
03/15/24	0	0.00	0	0.00	3	130,611,623.65	0	0.00	3	96,410,736.63	0	0.00		0	0.00	0	0.00	4.672003%	4.576759%	12
02/16/24	0	0.00	0	0.00	3	130,759,447.57	0	0.00	3	96,636,578.33	0	0.00		0	0.00	0	0.00	4.672092%	4.576936%	13
01/18/24	0	0.00	0	0.00	3	130,887,741.81	0	0.00	3	96,835,933.66	0	0.00		0	0.00	0	0.00	4.672177%	4.577103%	14
12/15/23	0	0.00	0	0.00	3	131,015,519.95	0	0.00	3	97,034,471.52	0	0.00		0	0.00	0	0.00	4.672261%	4.577268%	15
11/17/23	0	0.00	0	0.00	3	131,152,302.60	0	0.00	3	97,245,055.90	0	0.00		0	0.00	0	0.00	4.672345%	4.577436%	16
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.														Page 21 of 31

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

304830001

11/01/21

305,348.92

9,935,657.29

1,855,979.16

69,497,336.65

05/19/20

04/14/23

304830002

05/01/21

(521.32)

11,361,840.88

0.00

71,779,458.83

07/21/20

883100464

01/06/21

(442.21)

5,515,209.65

1,895,470.42

59,929,896.14

07/10/20

06/18/24

304830012

03/01/21

115,260.72

5,845,914.49

5,769.00

27,464,697.88

06/09/20

03/02/21

304830049

04/01/23

23,077.98

238,947.39

94,899.38

5,101,197.05

06/09/20

06/29/21

Totals

442,724.08

32,897,569.70

3,852,117.96

233,772,586.55

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 22 of 31


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		90,123,519	0	0			90,123,519
0 - 6 Months		3,393,035	3,393,035	0			0
7 - 12 Months		611,691,117	481,189,628	67,998,577	62,502,912
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		5,333,846	5,333,846	0			0




Historical Delinquency Information

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

Oct-24	710,541,517	489,916,509	0	0	67,998,577	152,626,432
Sep-24	712,364,102	491,520,224	0	0	220,843,878	0
Aug-24	714,094,883	493,045,619	0	0	67,998,577	153,050,688
Jul-24	715,845,334	494,591,526	0	0	67,998,577	153,255,232
Jun-24	717,755,756	496,285,573	0	0	125,678,080	95,792,102
May-24	719,656,970	497,983,970	0	0	125,678,080	95,994,920
Apr-24	721,426,314	499,538,603	0	0	125,678,080	96,209,631
Mar-24	723,103,509	501,014,692	0	0	125,678,080	96,410,737
Feb-24	725,076,158	502,630,193	0	0	125,809,387	96,636,578
Jan-24	726,852,322	504,093,834	0	0	125,922,554	96,835,934
Dec-23	728,621,319	505,551,579	0	0	126,035,269	97,034,472
Nov-23	730,478,137	507,076,699	0	0	126,156,382	97,245,056
(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 23 of 31


			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	304830001	64,867,873.04	69,497,336.65	61,900,000.00	02/07/24	3,392,655.00	0.92930	12/31/23	10/01/20	251
2	304830002	67,998,576.72	71,779,458.83	109,800,000.00	09/01/24	2,258,041.00	0.22190	12/31/23	08/01/25	251
3	883100464	57,679,503.28	59,929,896.14	18,400,000.00	06/06/24	1,118,544.00	0.28500	12/31/22	10/06/25	251
12	304830012	25,255,646.42	27,464,697.88	23,900,000.00	02/14/24	243,444.00	0.12950	12/31/23	10/01/20	251
49	304830049	4,823,409.08	5,101,197.05	2,500,000.00	03/28/24	(84,865.00)	(0.19760)	12/31/23	10/01/25	191
Totals		220,625,008.54	233,772,586.55	216,500,000.00		6,927,819.00




© 2021 Computershare. All rights reserved. Confidential.							Page 24 of 31


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
1	304830001	LO	IL	05/19/20	7
	Franchise Agreement expiring 6/2025. The subject is the fee simple interest full service Hilton Hotel located in the Magnificent Mile area of downtown Chicago. The property, which opened in 1990, features 345 all-suites rooms, ~8,417 sf of
	meeting a rea, full service dining areas served by two leased restaurant facilities (one vacant), indoor pool, fitness center, and business center. Hotel has three Unions representing various employees serving the Hotel (Valet/Bellman,
	Housekeepers, and Engin eers). Lease for vacant ground floor restaurant has been executed by both parties. Final permits have been recieved and are being reviewed by Legal for lease compliance. 1st Installment of 2023 Taxes have been
	paid. Companion Loan: None. PM: Property manager can only retain $100,000 at property level for general operating expenses. All other excess funds are to be sent to MS on monthly basis. Deferred Maintenance / Repair Issues:
	Aprpoved High Zone Water Tank emergency capex, which had leaked causing ceiling damage on 29th floor. Marketing Summary: Asset is currently not on market.
2	304830002	OF	IL	07/21/20	13
	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 claims and Lender filed motions to dismiss.

3	883100464	MU	IL	07/10/20	7
	REO Title Date: June 21, 2024. Description of Collateral: Collateral is a mixed-use office/retail/parking Property totaling 134,536 SF. Property is comprised of 54,131 SF of retail space, 14,400 SF of office space, and a 66,000 SF (166 space)
	indoor parking garage at the base of the Palmer House Hilton hotel (non-collateral, Sponsor owned since, $333.2MM loan in JPMCC 2018-PHH currently SS with Situs, 2nd largest hotel in Chicago) in Chicago, IL. Property is located on State
	Street in Chicago's Loop neighborhood in Cook County. The former T-1, Ampco System Parking exercised its one-time right to terminate on 7/2020 and vacated the premises. The new parking operator, SP Plus, is on an operating agreement
	and rental income is based on the net rental income generated by the operator. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: The property is in good condition. Leasing Summary: New leasing
	agreement has been entered into with a local Chicago botique leasing form. To date no new leases have been executed, currently renewing office tenant (Hilton) for two years and relocating Starbucks from their interior suite to a suite along
	Monroe. Marketing Summary: Asset is not currently on the market.
12	304830012	LO	GA	06/09/20	7
	Franchise Agreement expiring 6/2025. The subject is the fee simple interest full service Hilton Hotel located in the Central Perimeter Market of Atlanta, GA. The property, which opened in 1987, features 224 all-suites rooms, ~7,000 sf of meeting
	are a, full service dining area, indoor/outdoor pool, fitness center, and business center. Companion Loan: None. Deferred Maintenance / Repair Issues: Borrower completed a $7.8MM PIP in 2015. Roof replacement is currently underway
	and should be completed by year end. Taxes protest has been successful with a reduced value of ~$14MM vs. ~$24MM, resulting in a tax savings of ~$137K. 2024 appeal is underway. Marketing Summary: Asset is currently not on market.

49	304830049	RT	OH	06/09/20	7
	REO Title Date: 6/29/21: The collateral is the leasehold interest in a 165K SF big box retail Property located in the Fairlawn/Montrose submkt of Ohio, 20 mi S of the Cleveland CBD. Property was built in 1992 and is located on a 4.52-acre site.
	Subj is part of a larger 500K SF power center with tenants including Home Depot, Dick's Sporting Goods, and World Market As of 7/24/24, the property is 58% leased/occupied. Crossed with or is companion: N.A Deferred
	Maintenance/Repair Issues: Parking lot needs sealing and restriping. Leasing: Working with national tenant to lease the vacant 69K space. Marketing: The property is currently not being marketed for sale.

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 25 of 31


				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
6	883100442	37,001,206.13	4.28700%	37,001,206.13	4.28700%	10	07/08/20	06/06/20	08/11/20
8	695100574	0.00	4.80400%	0.00	4.80400%	8	08/17/20	07/06/20	--
8	695100574	0.00	4.80400%	0.00	4.80400%	9	10/12/22	11/06/22	08/11/20
29	695100571	0.00	4.80300%	0.00	4.80300%	8	05/06/21	05/06/21	--
33	304830033	0.00	4.88000%	0.00	4.88000%	8	11/08/21	11/08/21	--
Totals		37,001,206.13		37,001,206.13
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 26 of 31


					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
14	695100575	11/18/20	12,750,889.87	25,300,000.00	9,097,517.41	326,424.31	9,097,517.41	8,771,093.10	3,979,796.77	0.00	(35,237.44)	4,015,034.21	16.06%
26	304830026	07/15/22	12,366,332.09	4,950,000.00	6,090,395.60	1,404,436.20	5,591,623.08	4,187,186.88	8,179,145.21	0.00	305,858.06	7,873,287.15	57.67%
38	304830038	01/18/22	6,819,080.90	12,650,000.00	17,700,009.90	8,321,652.64	17,261,221.71	8,939,569.07	0.00	0.00	7,184.43	(7,184.43)	0.08%
58	883100429	04/17/23	3,653,728.20	2,700,000.00	3,000,000.00	1,102,587.61	2,762,213.44	1,659,625.83	1,994,102.37	0.00	169,210.27	1,824,892.10	40.55%
Current Period Totals	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals	35,590,031.06	45,600,000.00	35,887,922.91	11,155,100.76	34,712,575.64	23,557,474.88	14,153,044.35	0.00	447,015.32	13,706,029.03

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




© 2021 Computershare. All rights reserved. Confidential.									Page 27 of 31


				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	08/17/22	0.00	956,860.68	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		07/15/22	0.00	174.36	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/22	0.00	541.62	0.00	0.00	0.00	0.00	0.00	0.00
		04/18/22	0.00	170.14	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/22	0.00	4,015,033.68	0.00	0.00	0.00	0.00	0.00	0.00
14	695100575	06/17/21	0.00	0.00	4,015,034.21	0.00	0.00	64.49	0.00	0.00	4,015,034.21
		05/17/21	0.00	0.00	4,014,969.72	0.00	0.00	(96.22)	0.00	0.00
		04/16/21	0.00	0.00	4,015,065.94	0.00	0.00	(5,878.06)	0.00	0.00
		03/17/21	0.00	0.00	4,020,944.00	0.00	0.00	1,054.47	0.00	0.00
		01/15/21	0.00	0.00	4,019,889.53	0.00	0.00	27,210.03	0.00	0.00
		12/17/20	0.00	0.00	3,992,679.50	0.00	0.00	12,882.73	0.00	0.00
		11/18/20	0.00	0.00	3,979,796.77	0.00	0.00	3,979,796.77	0.00	0.00
26	304830026	09/15/23	0.00	0.00	7,873,287.15	0.00	0.00	(237,199.21)	0.00	0.00	7,873,287.15
		02/17/23	0.00	0.00	8,110,486.36	0.00	0.00	2,634.10	0.00	0.00
		01/18/23	0.00	0.00	8,107,852.26	0.00	0.00	117.50	0.00	0.00
		12/16/22	0.00	0.00	8,107,734.76	0.00	0.00	460.66	0.00	0.00
		10/17/22	0.00	0.00	8,107,274.10	0.00	0.00	26,870.29	0.00	0.00
		09/16/22	0.00	0.00	8,080,403.81	0.00	0.00	(99,941.40)	0.00	0.00
		08/17/22	0.00	0.00	8,180,345.21	0.00	0.00	1,200.00	0.00	0.00
		07/15/22	0.00	0.00	8,179,145.21	0.00	0.00	8,179,145.21	0.00	0.00
38	304830038	01/18/23	0.00	0.00	(7,184.43)	0.00	0.00	(10,533.54)	0.00	0.00	(7,184.43)
		09/16/22	0.00	0.00	3,349.11	0.00	0.00	34.27	0.00	0.00
		08/17/22	0.00	0.00	3,314.84	0.00	0.00	175.03	0.00	0.00
		07/15/22	0.00	0.00	3,139.81	0.00	0.00	2,253.69	0.00	0.00
		06/17/22	0.00	0.00	886.12	0.00	0.00	174.36	0.00	0.00
		05/17/22	0.00	0.00	711.76	0.00	0.00	541.62	0.00	0.00
		03/17/22	0.00	0.00	170.14	0.00	0.00	170.14	0.00	0.00
		01/25/22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
58	883100429	08/16/24	0.00	0.00	1,824,892.10	0.00	0.00	6,040.35	0.00	0.00	1,824,892.10
		07/17/24	0.00	0.00	1,818,851.75	0.00	0.00	(2,139.37)	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.							Page 28 of 31


				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
58	883100429	05/17/24	0.00	0.00	1,820,991.12	0.00	0.00	2,500.00	0.00	0.00
		01/18/24	0.00	0.00	1,818,491.12	0.00	0.00	9,064.15	0.00	0.00
		11/17/23	0.00	0.00	1,809,426.97	0.00	0.00	(67.50)	0.00	0.00
		10/17/23	0.00	0.00	1,809,494.47	0.00	0.00	551.10	0.00	0.00
		09/15/23	0.00	0.00	1,808,943.37	0.00	0.00	(55,108.66)	0.00	0.00
		08/17/23	0.00	0.00	1,864,052.03	0.00	0.00	3,900.40	0.00	0.00
		07/17/23	0.00	0.00	1,860,151.63	0.00	0.00	(133,950.74)	0.00	0.00
		04/17/23	0.00	0.00	1,994,102.37	0.00	0.00	1,994,102.37	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	4,972,780.48	13,706,029.03	0.00	0.00	13,706,029.03	0.00	0.00	13,706,029.03




© 2021 Computershare. All rights reserved. Confidential.							Page 29 of 31


			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	13,544.40	0.00	0.00	99,789.35	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	14,166.37	0.00	0.00	0.00	0.00	264,741.13	0.00	0.00	0.00	0.00
3	0.00	0.00	12,016.56	0.00	0.00	0.00	0.00	232,880.99	0.00	0.00	0.00	0.00
8	0.00	0.00	0.00	0.00	632.54	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	5,273.53	0.00	0.00	41,127.06	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	0.00	0.00	645.56	0.00	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	0.00	0.00	561.28	0.00	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	3,500.00	0.00	0.00	12,658.16	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	48,500.86	0.00	1,839.38	153,574.57	0.00	497,622.12	0.00	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	701,536.93




© 2021 Computershare. All rights reserved. Confidential.									Page 30 of 31


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 31 of 31

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format