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

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

1

304830001

11/01/21

34

5

305,348.92

9,935,657.29

1,855,979.16

69,497,336.65

05/19/20

7

04/14/23

2

304830002

05/01/21

40

6

(521.32)

11,361,840.88

0.00

71,779,458.83

07/21/20

13

3

883100464

01/06/21

44

6

(442.21)

5,515,209.65

1,895,470.42

59,929,896.14

07/10/20

7

06/18/24

12

304830012

03/01/21

42

5

115,260.72

5,845,914.49

5,769.00

27,464,697.88

06/09/20

7

03/02/21

49

304830049

04/01/23

17

6

23,077.98

238,947.39

94,899.38

5,101,197.05

06/09/20

7

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

© 2021 Computershare. All rights reserved. Confidential.

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