JPMCC Commercial Mortgage Securities Trust 2015-JP1

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

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

JPMCC Commercial Mortgage Securities Trust 2015-JP1

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2015-JP1

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, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

Current Mortgage Loan and Property Stratification

8-12

askmidlandls.com

(913) 253-9000

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Principal Prepayment Detail

17

Attention: Transaction Manager

[email protected]

Historical Detail

18

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

Delinquency Loan Detail

19

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

1100 North Market Street | Wilmington, DE 19890 | United States

Historical Bond / Collateral Loss Reconciliation Detail

25-27

Interest Shortfall Detail - Collateral Level

28

Supplemental Notes

29

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

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

46590KAA2

1.949000%

26,534,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

46590KAB0

3.143800%

138,016,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

46590KAC8

3.802900%

34,912,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

46590KAD6

3.649800%

120,000,000.00

108,106,262.86

0.00

328,805.20

0.00

0.00

328,805.20

108,106,262.86

38.33%

30.00%

A-5

46590KAE4

3.914000%

196,971,000.00

196,971,000.00

0.00

642,453.75

0.00

0.00

642,453.75

196,971,000.00

38.33%

30.00%

A-SB

46590KAF1

3.732600%

43,021,000.00

10,323,980.49

650,497.32

32,112.74

0.00

0.00

682,610.06

9,673,483.17

38.33%

30.00%

A-S

46590KAG9

4.118700%

30,969,000.00

30,969,000.00

0.00

106,293.35

0.00

0.00

106,293.35

30,969,000.00

32.27%

26.13%

B

46590KAH7

4.621700%

40,960,000.00

40,960,000.00

0.00

157,754.03

0.00

0.00

157,754.03

40,960,000.00

24.24%

21.00%

C

46590KAK0

4.721056%

45,955,000.00

45,955,000.00

0.00

180,796.79

0.00

0.00

180,796.79

45,955,000.00

15.24%

15.25%

D

46590KAL8

4.221056%

27,973,000.00

27,973,000.00

0.00

98,396.34

0.00

0.00

98,396.34

27,973,000.00

9.76%

11.75%

E

46590KBA1

4.221056%

21,979,000.00

21,979,000.00

0.00

77,312.17

0.00

0.00

77,312.17

21,979,000.00

5.45%

9.00%

F

46590KAS3

4.721056%

17,982,000.00

17,982,000.00

0.00

70,745.03

0.00

0.00

70,745.03

17,982,000.00

1.93%

6.75%

G*

46590KAU8

4.721056%

9,990,000.00

9,850,396.07

0.00

37,734.24

0.00

0.00

37,734.24

9,850,396.07

0.00%

5.50%

NR

46590KAW4

4.721056%

43,957,440.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

46590KBC7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

799,219,440.00

511,069,639.42

650,497.32

1,732,403.64

0.00

0.00

2,382,900.96

510,419,142.10

X-A

46590KAN4

0.876621%

590,423,000.00

346,370,243.35

0.00

253,029.51

0.00

0.00

253,029.51

345,719,746.03

X-B

46590KAP9

0.099356%

40,960,000.00

40,960,000.00

0.00

3,391.36

0.00

0.00

3,391.36

40,960,000.00

X-C

46590KAQ7

0.000000%

45,955,000.00

45,955,000.00

0.00

0.00

0.00

0.00

0.00

45,955,000.00

X-D

46590KAR5

0.500000%

27,973,000.00

27,973,000.00

0.00

11,655.42

0.00

0.00

11,655.42

27,973,000.00

X-E

46590KAY0

0.500000%

21,979,000.00

21,979,000.00

0.00

9,157.92

0.00

0.00

9,157.92

21,979,000.00

Notional SubTotal

727,290,000.00

483,237,243.35

0.00

277,234.21

0.00

0.00

277,234.21

482,586,746.03

Deal Distribution Total

650,497.32

2,009,637.85

0.00

0.00

2,660,135.17

*

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 29

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

46590KAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

46590KAB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

46590KAC8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

46590KAD6

900.88552383

0.00000000

2.74004333

0.00000000

0.00000000

0.00000000

0.00000000

2.74004333

900.88552383

A-5

46590KAE4

1,000.00000000

0.00000000

3.26166669

0.00000000

0.00000000

0.00000000

0.00000000

3.26166669

1,000.00000000

A-SB

46590KAF1

239.97537226

15.12046024

0.74644336

0.00000000

0.00000000

0.00000000

0.00000000

15.86690361

224.85491202

A-S

46590KAG9

1,000.00000000

0.00000000

3.43224999

0.00000000

0.00000000

0.00000000

0.00000000

3.43224999

1,000.00000000

B

46590KAH7

1,000.00000000

0.00000000

3.85141675

0.00000000

0.00000000

0.00000000

0.00000000

3.85141675

1,000.00000000

C

46590KAK0

1,000.00000000

0.00000000

3.93421369

0.00000000

0.00000000

0.00000000

0.00000000

3.93421369

1,000.00000000

D

46590KAL8

1,000.00000000

0.00000000

3.51754692

0.00000000

0.00000000

0.00000000

0.00000000

3.51754692

1,000.00000000

E

46590KBA1

1,000.00000000

0.00000000

3.51754720

0.00000000

0.00000000

0.00000000

0.00000000

3.51754720

1,000.00000000

F

46590KAS3

1,000.00000000

0.00000000

3.93421366

0.00000000

0.00000000

0.00000000

0.00000000

3.93421366

1,000.00000000

G

46590KAU8

986.02563263

0.00000000

3.77720120

0.10203403

0.81488589

0.00000000

0.00000000

3.77720120

986.02563263

NR

46590KAW4

0.00000000

0.00000000

0.00000000

0.00000000

50.38830105

0.00000000

0.00000000

0.00000000

0.00000000

R

46590KBC7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

46590KAN4

586.64761256

0.00000000

0.42855632

0.00000000

0.00000000

0.00000000

0.00000000

0.42855632

585.54586463

X-B

46590KAP9

1,000.00000000

0.00000000

0.08279688

0.00000000

0.00000000

0.00000000

0.00000000

0.08279688

1,000.00000000

X-C

46590KAQ7

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-D

46590KAR5

1,000.00000000

0.00000000

0.41666679

0.00000000

0.00000000

0.00000000

0.00000000

0.41666679

1,000.00000000

X-E

46590KAY0

1,000.00000000

0.00000000

0.41666682

0.00000000

0.00000000

0.00000000

0.00000000

0.41666682

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 29

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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4

09/01/24 - 09/30/24

30

0.00

328,805.20

0.00

328,805.20

0.00

0.00

0.00

328,805.20

0.00

A-5

09/01/24 - 09/30/24

30

0.00

642,453.75

0.00

642,453.75

0.00

0.00

0.00

642,453.75

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

32,112.74

0.00

32,112.74

0.00

0.00

0.00

32,112.74

0.00

X-A

09/01/24 - 09/30/24

30

0.00

253,029.51

0.00

253,029.51

0.00

0.00

0.00

253,029.51

0.00

X-B

09/01/24 - 09/30/24

30

0.00

3,391.36

0.00

3,391.36

0.00

0.00

0.00

3,391.36

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

11,655.42

0.00

11,655.42

0.00

0.00

0.00

11,655.42

0.00

X-E

09/01/24 - 09/30/24

30

0.00

9,157.92

0.00

9,157.92

0.00

0.00

0.00

9,157.92

0.00

A-S

09/01/24 - 09/30/24

30

0.00

106,293.35

0.00

106,293.35

0.00

0.00

0.00

106,293.35

0.00

B

09/01/24 - 09/30/24

30

0.00

157,754.03

0.00

157,754.03

0.00

0.00

0.00

157,754.03

0.00

C

09/01/24 - 09/30/24

30

0.00

180,796.79

0.00

180,796.79

0.00

0.00

0.00

180,796.79

0.00

D

09/01/24 - 09/30/24

30

0.00

98,396.34

0.00

98,396.34

0.00

0.00

0.00

98,396.34

0.00

E

09/01/24 - 09/30/24

30

0.00

77,312.17

0.00

77,312.17

0.00

0.00

0.00

77,312.17

0.00

F

09/01/24 - 09/30/24

30

0.00

70,745.03

0.00

70,745.03

0.00

0.00

0.00

70,745.03

0.00

G

09/01/24 - 09/30/24

30

7,093.48

38,753.56

0.00

38,753.56

1,019.32

0.00

0.00

37,734.24

8,140.71

NR

N/A

N/A

2,206,260.82

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2,214,940.72

Totals

2,213,354.30

2,010,657.17

0.00

2,010,657.17

1,019.32

0.00

0.00

2,009,637.85

2,223,081.43

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

Additional Information

Total Available Distribution Amount (1)

2,660,135.17

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,021,684.12

Master Servicing Fee

5,809.79

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

2,984.19

Interest Adjustments

0.00

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

212.95

ARD Interest

0.00

Operating Advisor Fee

1,341.56

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

468.48

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,021,684.12

Total Fees

11,026.96

Principal

Expenses/Reimbursements

Scheduled Principal

650,497.32

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

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)

1,019.32

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

650,497.32

Total Expenses/Reimbursements

1,019.32

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,009,637.85

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

650,497.32

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,660,135.17

Total Funds Collected

2,672,181.44

Total Funds Distributed

2,672,181.45

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

511,069,639.42

511,069,639.42

Beginning Certificate Balance

511,069,639.42

(-) Scheduled Principal Collections

650,497.32

650,497.32

(-) Principal Distributions

650,497.32

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

510,419,142.10

510,419,142.10

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

511,069,639.36

511,069,639.36

Ending Certificate Balance

510,419,142.10

Ending Actual Collateral Balance

510,419,142.04

510,419,142.04

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.72%

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 7 of 29

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

8

80,568,575.89

15.78%

13

4.7298

NAP

Defeased

8

80,568,575.89

15.78%

13

4.7298

NAP

9,999,999 or less

15

74,489,034.39

14.59%

13

4.7878

1.742804

1.35 or less

6

179,915,372.72

35.25%

13

4.8186

0.968097

10,000,000 to 19,999,999

6

78,854,583.23

15.45%

13

4.6398

1.632781

1.36 to 1.45

1

6,963,528.91

1.36%

14

4.8400

1.385800

20,000,000 to 24,999,999

1

23,404,029.56

4.59%

13

4.4450

2.105500

1.46 to 1.55

2

48,988,363.73

9.60%

14

4.9839

1.543895

25,000,000 to 49,999,999

2

78,102,919.03

15.30%

14

4.9630

1.148513

1.56 to 1.65

2

89,661,504.58

17.57%

14

4.6072

1.614949

50,000,000 or greater

2

175,000,000.00

34.29%

13

4.7296

1.271529

1.66 to 1.80

3

17,964,451.04

3.52%

13

4.5440

1.729902

Totals

34

510,419,142.10

100.00%

13

4.7469

1.445006

1.81 to 2.00

3

19,231,914.44

3.77%

14

4.8729

1.870696

2.01 or greater

9

67,125,430.79

13.15%

13

4.5975

2.216119

Totals

34

510,419,142.10

100.00%

13

4.7469

1.445006

(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 8 of 29

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

8

80,568,575.89

15.78%

13

4.7298

NAP

Defeased

8

80,568,575.89

15.78%

13

4.7298

NAP

Alabama

1

23,404,029.56

4.59%

13

4.4450

2.105500

Industrial

1

14,661,504.58

2.87%

13

4.6800

1.562000

California

9

41,645,481.65

8.16%

12

4.6069

1.745206

Lodging

4

39,044,576.61

7.65%

14

4.7337

1.290117

Colorado

1

5,653,350.00

1.11%

13

4.5030

1.708100

Mixed Use

1

35,718,120.60

7.00%

14

4.9310

0.676600

Georgia

1

8,778,266.10

1.72%

14

4.8400

1.254000

Multi-Family

10

60,905,294.91

11.93%

13

4.5063

2.170626

Kentucky

1

12,555,000.00

2.46%

13

4.3450

2.378500

Office

3

217,384,798.43

42.59%

14

4.7803

1.325083

Maine

1

8,132,771.12

1.59%

12

4.5200

0.710600

Retail

8

62,136,271.08

12.17%

13

4.8062

1.647560

Maryland

1

6,963,528.91

1.36%

14

4.8400

1.385800

Totals

35

510,419,142.10

100.00%

13

4.7469

1.445006

Michigan

1

8,135,145.76

1.59%

14

4.9600

2.086700

Nebraska

1

11,576,369.58

2.27%

14

4.9070

1.862900

New York

1

100,000,000.00

19.59%

13

4.8320

1.006200

North Carolina

1

6,603,565.30

1.29%

14

4.9450

1.529100

Ohio

2

46,305,119.20

9.07%

14

4.9349

0.802327

Pennsylvania

1

42,384,798.43

8.30%

14

4.9900

1.546200

Tennessee

1

7,122,144.17

1.40%

13

4.5030

1.708100

Texas

3

85,929,491.85

16.84%

14

4.6467

1.689101

Virginia

1

14,661,504.58

2.87%

13

4.6800

1.562000

Totals

35

510,419,142.10

100.00%

13

4.7469

1.445006

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 29

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

8

80,568,575.89

15.78%

13

4.7298

NAP

Defeased

8

80,568,575.89

15.78%

13

4.7298

NAP

4.20000% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.20001% to 4.40000%

1

12,555,000.00

2.46%

13

4.3450

2.378500

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.40001% to 4.60000%

5

136,011,511.15

26.65%

13

4.5494

1.605689

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.60001% to 4.80000%

9

39,607,769.93

7.76%

12

4.6580

1.917923

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.80001% or greater

11

241,676,285.13

47.35%

14

4.8992

1.224158

49 months or greater

26

429,850,566.21

84.22%

13

4.7501

1.442522

Totals

34

510,419,142.10

100.00%

13

4.7469

1.445006

Totals

34

510,419,142.10

100.00%

13

4.7469

1.445006

(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 10 of 29

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

8

80,568,575.89

15.78%

13

4.7298

NAP

Defeased

8

80,568,575.89

15.78%

13

4.7298

NAP

60 months or less

26

429,850,566.21

84.22%

13

4.7501

1.442522

Interest Only

3

187,555,000.00

36.75%

13

4.7038

1.345630

61 months to 117 months

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

23

242,295,566.21

47.47%

13

4.7859

1.517524

118 months or greater

0

0.00

0.00%

0

0.0000

0.000000

301 months to 324 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

510,419,142.10

100.00%

13

4.7469

1.445006

325 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

510,419,142.10

100.00%

13

4.7469

1.445006

(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 29

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

8

80,568,575.89

15.78%

13

4.7298

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

26

429,850,566.21

84.22%

13

4.7501

1.442522

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

510,419,142.10

100.00%

13

4.7469

1.445006

(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 29

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

304961002

OF

New York

NY

Actual/360

4.832%

402,666.67

0.00

0.00

N/A

11/01/25

--

100,000,000.00

100,000,000.00

10/01/24

2

305180002

OF

Austin

TX

Actual/360

4.593%

287,062.50

0.00

0.00

N/A

12/01/25

--

75,000,000.00

75,000,000.00

10/01/24

3

695100605

OF

Pittsburgh

PA

Actual/360

4.990%

176,630.50

91,474.82

0.00

N/A

12/06/25

--

42,476,273.25

42,384,798.43

10/06/24

5

305180005

MU

Cleveland

OH

Actual/360

4.931%

147,121.44

85,109.35

0.00

N/A

12/01/25

--

35,803,229.95

35,718,120.60

10/01/24

8

305180008

MF

Mobile

AL

Actual/360

4.445%

86,837.81

39,249.41

0.00

N/A

11/01/25

--

23,443,278.97

23,404,029.56

10/01/24

10

305050004

LO

Orange

CA

Actual/360

4.550%

63,463.72

38,468.38

0.00

N/A

11/01/25

--

16,737,684.68

16,699,216.30

10/01/24

11

883100535

RT

Springdale

OH

Actual/360

4.552%

63,894.69

31,689.01

0.00

N/A

10/06/25

07/06/25

16,843,941.81

16,812,252.80

10/06/24

12

305180012

OF

Raleigh

NC

Actual/360

4.770%

68,275.13

27,145.64

0.00

N/A

12/05/25

--

17,176,132.56

17,148,986.92

10/05/24

16

305180016

OF

Manhattan Beach

CA

Actual/360

4.760%

65,324.55

26,069.25

0.00

N/A

12/05/25

08/05/25

16,468,373.77

16,442,304.52

10/05/24

18

883100539

IN

Gainesville

VA

Actual/360

4.680%

57,292.42

28,860.74

0.00

N/A

11/06/25

--

14,690,365.32

14,661,504.58

10/06/24

19

883100537

RT

Various

Various

Actual/360

4.503%

48,030.59

24,130.56

0.00

N/A

11/06/25

--

12,799,624.73

12,775,494.17

10/06/24

21

305180021

MF

Louisville

KY

Actual/360

4.345%

45,459.56

0.00

0.00

N/A

11/01/25

--

12,555,000.00

12,555,000.00

10/01/24

22

695100602

RT

Lincoln

NE

Actual/360

4.907%

47,410.99

17,920.74

0.00

N/A

12/06/25

--

11,594,290.32

11,576,369.58

10/06/24

23

883100530

RT

South Point

OH

Actual/360

4.948%

43,730.86

18,705.97

0.00

N/A

11/06/25

--

10,605,704.57

10,586,998.60

10/06/24

25

305180025

LO

McDonough

GA

Actual/360

4.840%

35,483.65

19,333.28

0.00

N/A

12/01/25

--

8,797,599.38

8,778,266.10

10/01/24

27

305180027

RT

Augusta

ME

Actual/360

4.520%

30,704.68

18,914.64

0.00

N/A

10/01/25

--

8,151,685.76

8,132,771.12

10/01/24

28

695100597

OF

Vancouver

WA

Actual/360

4.680%

32,320.72

16,835.74

0.00

N/A

11/06/25

--

8,287,363.57

8,270,527.83

10/06/24

29

695100611

RT

Rochester Hills

MI

Actual/360

4.960%

33,693.08

16,405.01

0.00

N/A

12/06/25

--

8,151,550.77

8,135,145.76

10/06/24

30

695100610

LO

College Park

MD

Actual/360

4.840%

28,148.09

15,336.49

0.00

N/A

12/06/25

--

6,978,865.40

6,963,528.91

10/06/24

31

305180031

RT

Salem

OR

Actual/360

4.920%

30,874.42

11,681.02

0.00

N/A

11/06/25

08/06/25

7,530,346.58

7,518,665.56

10/06/24

32

695100608

LO

Smithfield

NC

Actual/360

4.945%

27,271.28

14,339.01

0.00

N/A

12/06/25

--

6,617,904.31

6,603,565.30

10/06/24

34

883100486

MF

Hawthorne

CA

Actual/360

4.645%

25,123.90

14,814.73

0.00

N/A

10/06/25

--

6,490,566.43

6,475,751.70

10/06/24

36

695100601

RT

Vancouver

WA

Actual/360

4.824%

26,127.34

13,331.44

0.00

N/A

12/06/25

--

6,499,338.66

6,486,007.22

10/06/24

37

305180037

RT

Laredo

TX

Actual/360

5.086%

25,937.16

13,093.31

0.00

N/A

11/06/25

--

6,119,659.41

6,106,566.10

10/06/24

39

883100542

MF

Montgomery

AL

Actual/360

4.736%

22,827.51

11,272.12

0.00

N/A

08/06/25

--

5,783,997.22

5,772,725.10

10/06/24

41

695100604

RT

Gainesville

TX

Actual/360

4.925%

19,837.19

10,500.91

0.00

N/A

12/06/25

--

4,833,426.66

4,822,925.75

10/06/24

44

883100495

MF

Hawthorne

CA

Actual/360

4.645%

15,965.83

9,414.53

0.00

N/A

10/06/25

--

4,124,649.68

4,115,235.15

10/06/24

45

883100474

MF

Wilmington

CA

Actual/360

4.645%

10,989.68

6,480.25

0.00

N/A

10/06/25

--

2,839,099.36

2,832,619.11

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 29

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

46

883100476

MF

Valley Village

CA

Actual/360

4.645%

10,957.26

6,461.14

0.00

N/A

10/06/25

--

2,830,723.97

2,824,262.83

10/06/24

47

883100519

MF

Fontana

CA

Actual/360

4.645%

10,649.29

6,279.54

0.00

N/A

10/06/25

--

2,751,162.10

2,744,882.56

10/06/24

48

883100498

MF

Long Beach

CA

Actual/360

4.645%

9,174.28

5,409.76

0.00

N/A

10/06/25

--

2,370,103.80

2,364,694.04

10/06/24

49

883100479

MF

Van Nuys

CA

Actual/360

4.645%

8,606.96

5,075.24

0.00

N/A

10/06/25

--

2,223,542.65

2,218,467.41

10/06/24

50

695100607

RT

Orlando

FL

Actual/360

4.795%

8,473.83

3,560.30

0.00

N/A

12/06/25

09/06/25

2,120,666.24

2,117,105.94

10/06/24

51

883100501

MF

North Hollywood

CA

Actual/360

4.645%

5,316.54

3,134.99

0.00

N/A

10/06/25

--

1,373,487.54

1,370,352.55

10/06/24

Totals

2,021,684.12

650,497.32

0.00

511,069,639.42

510,419,142.10

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 29

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

23,909,437.36

11,757,722.43

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

15,050,831.45

7,568,417.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

7,520,119.38

4,250,821.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

4,216,198.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,836,390.55

1,680,869.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

4,570,338.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

18

1,870,360.14

1,375,152.69

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,587,046.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,065,450.48

690,580.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,472,617.12

800,086.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,147,915.40

500,567.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,089,277.09

959,128.26

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

9,326.20

0.00

27

335,240.00

285,167.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

29

965,882.32

639,911.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

801,439.06

820,032.41

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

32

767,174.00

847,950.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

734,568.59

524,510.38

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

37

1,191,616.00

578,734.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

41

683,411.86

384,033.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

613,496.16

355,572.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

411,207.69

195,576.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 29

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

46

368,001.78

190,941.79

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

477,704.50

264,053.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

308,299.13

159,685.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

272,983.26

177,952.53

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

51

224,644.79

140,757.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

74,491,651.72

35,148,224.04

0.00

0.00

0.00

0.00

9,326.20

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 29

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 29

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

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.746909%

4.721024%

13

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.746948%

4.721056%

14

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.746984%

4.721087%

15

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.747019%

4.721116%

16

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.747057%

4.721148%

17

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.747092%

4.721178%

18

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.747130%

4.721209%

19

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

2

3,428,397.91

4.747164%

4.721238%

20

02/16/24

0

0.00

0

0.00

1

6,851,534.93

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.748853%

4.717454%

21

01/18/24

0

0.00

0

0.00

1

6,864,063.49

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.748887%

4.717480%

22

12/15/23

0

0.00

0

0.00

1

6,876,540.27

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.748921%

4.717505%

23

11/17/23

0

0.00

0

0.00

1

6,889,884.14

0

0.00

0

0.00

0

0.00

0

0.00

1

2,303,784.40

4.748957%

4.717532%

24

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 29

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

No delinquent loans this period

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 19 of 29

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

81,742,090

81,742,090

0

0

13 - 24 Months

428,677,052

428,677,052

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

510,419,142

510,419,142

0

0

0

0

Sep-24

511,069,639

511,069,639

0

0

0

0

Aug-24

511,674,764

511,674,764

0

0

0

0

Jul-24

512,277,410

512,277,410

0

0

0

0

Jun-24

512,920,539

512,920,539

0

0

0

0

May-24

513,518,081

513,518,081

0

0

0

0

Apr-24

514,156,290

514,156,290

0

0

0

0

Mar-24

514,748,769

514,748,769

0

0

0

0

Feb-24

527,371,653

520,520,118

0

0

6,851,535

0

Jan-24

527,980,778

521,116,714

0

0

6,864,063

0

Dec-23

528,587,406

521,710,866

0

0

6,876,540

0

Nov-23

529,236,671

522,346,787

0

0

6,889,884

0

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 29

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

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 29

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

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 22 of 29

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

No modified loans this period

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 23 of 29

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

6

305180006

10/19/20

36,569,358.85

16,400,000.00

20,261,389.84

6,298,325.48

20,261,389.84

13,963,064.36

22,606,294.49

0.00

433,709.72

22,172,584.77

56.13%

9

305180009

10/18/21

18,201,235.06

15,000,000.00

10,156,471.31

2,278,827.89

10,156,471.31

7,877,643.42

10,323,591.64

0.00

608,027.37

9,715,564.27

48.57%

13

695100599

03/15/24

6,851,534.93

4,840,000.00

2,055,700.18

1,953,817.17

2,055,700.18

101,883.01

6,749,651.92

0.00

4,326.02

6,745,325.90

86.47%

14

695100600

03/15/24

5,094,730.35

4,600,000.00

3,527,134.31

175,485.12

3,527,134.31

3,351,649.19

1,743,081.16

0.00

69,223.04

1,673,858.12

28.85%

15

695100598

11/17/23

4,070,559.62

4,150,000.00

3,594,750.44

1,283,670.87

3,594,750.44

2,311,079.57

1,759,480.05

0.00

122,761.49

1,636,718.56

35.58%

35

305180035

04/16/21

7,500,000.00

13,370,000.00

7,826,967.76

326,967.76

7,826,967.76

7,500,000.00

0.00

0.00

0.00

0.00

0.00%

40

305180040

08/17/21

5,915,654.84

10,000,000.00

4,574,381.86

294,401.84

4,574,381.86

4,279,980.02

1,635,674.82

0.00

40,490.02

1,595,184.80

24.54%

43

695100592

07/16/21

4,536,431.42

4,500,000.00

4,051,254.34

95,958.52

4,051,254.34

3,955,295.82

581,135.60

0.00

23,327.14

557,808.46

10.72%

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

88,739,505.07

72,860,000.00

56,048,050.04

12,707,454.65

56,048,050.04

43,340,595.39

45,398,909.68

0.00

1,301,864.80

44,097,044.88

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 29

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

10/18/24

0.00

(199,906.12)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

09/17/24

0.00

(205,764.70)

0.00

0.00

0.00

0.00

0.00

0.00

08/16/24

0.00

(204,950.38)

0.00

0.00

0.00

0.00

0.00

0.00

07/17/24

0.00

(198,274.98)

0.00

0.00

0.00

0.00

0.00

0.00

06/17/24

0.00

(204,055.84)

0.00

0.00

0.00

0.00

0.00

0.00

05/17/24

0.00

(196,700.82)

0.00

0.00

0.00

0.00

0.00

0.00

04/17/24

0.00

(202,435.75)

0.00

0.00

0.00

0.00

0.00

0.00

03/15/24

0.00

(161,925.67)

0.00

0.00

0.00

0.00

0.00

0.00

02/16/24

0.00

(161,285.59)

0.00

0.00

0.00

0.00

0.00

0.00

01/18/24

0.00

(165,999.48)

0.00

0.00

0.00

0.00

0.00

0.00

12/15/23

0.00

(160,015.89)

0.00

0.00

0.00

0.00

0.00

0.00

11/17/23

0.00

(157,573.87)

0.00

0.00

0.00

0.00

0.00

0.00

10/17/23

0.00

(151,893.90)

0.00

0.00

0.00

0.00

0.00

0.00

09/15/23

0.00

(156,322.08)

0.00

0.00

0.00

0.00

0.00

0.00

08/17/23

0.00

(155,689.68)

0.00

0.00

0.00

0.00

0.00

0.00

07/17/23

0.00

(150,109.65)

0.00

0.00

0.00

0.00

0.00

0.00

06/16/23

0.00

(154,485.64)

0.00

0.00

0.00

0.00

0.00

0.00

05/17/23

0.00

(148,916.80)

0.00

0.00

0.00

0.00

0.00

0.00

04/17/23

0.00

(153,257.99)

0.00

0.00

0.00

0.00

0.00

0.00

03/17/23

0.00

(149,471.42)

0.00

0.00

0.00

0.00

0.00

0.00

02/17/23

0.00

(149,068.88)

0.00

0.00

0.00

0.00

0.00

0.00

01/18/23

0.00

(148,439.97)

0.00

0.00

0.00

0.00

0.00

0.00

12/16/22

0.00

(147,858.65)

0.00

0.00

0.00

0.00

0.00

0.00

11/18/22

0.00

(152,168.94)

0.00

0.00

0.00

0.00

0.00

0.00

10/17/22

0.00

(146,775.04)

0.00

0.00

0.00

0.00

0.00

0.00

09/16/22

0.00

(151,053.72)

0.00

0.00

0.00

0.00

0.00

0.00

08/17/22

0.00

(150,442.38)

0.00

0.00

0.00

0.00

0.00

0.00

07/15/22

0.00

(145,019.19)

0.00

0.00

0.00

0.00

0.00

0.00

06/17/22

0.00

(149,374.82)

0.00

0.00

0.00

0.00

0.00

0.00

05/17/22

0.00

(143,785.91)

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 29

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

04/18/22

0.00

(147,930.29)

0.00

0.00

0.00

0.00

0.00

0.00

03/17/22

0.00

(142,600.33)

0.00

0.00

0.00

0.00

0.00

0.00

02/17/22

0.00

(142,027.65)

0.00

0.00

0.00

0.00

0.00

0.00

01/18/22

0.00

(141,471.93)

0.00

0.00

0.00

0.00

0.00

0.00

12/17/21

0.00

(143,244.19)

0.00

0.00

0.00

0.00

0.00

0.00

11/18/21

0.00

(147,416.18)

0.00

0.00

0.00

0.00

0.00

0.00

10/18/21

0.00

(101,873.08)

0.00

0.00

0.00

0.00

0.00

0.00

09/17/21

0.00

(104,842.48)

0.00

0.00

0.00

0.00

0.00

0.00

08/17/21

0.00

(97,813.61)

0.00

0.00

0.00

0.00

0.00

0.00

07/16/21

0.00

(92,020.41)

0.00

0.00

0.00

0.00

0.00

0.00

06/17/21

0.00

(94,689.12)

0.00

0.00

0.00

0.00

0.00

0.00

05/17/21

0.00

(91,267.69)

0.00

0.00

0.00

0.00

0.00

0.00

04/16/21

0.00

(93,446.14)

0.00

0.00

0.00

0.00

0.00

0.00

03/17/21

0.00

(90,542.28)

0.00

0.00

0.00

0.00

0.00

0.00

02/18/21

0.00

(90,178.25)

0.00

0.00

0.00

0.00

0.00

0.00

01/15/21

0.00

(89,824.63)

0.00

0.00

0.00

0.00

0.00

0.00

12/17/20

0.00

(89,322.29)

0.00

0.00

0.00

0.00

0.00

0.00

11/18/20

0.00

(91,546.75)

0.00

0.00

0.00

0.00

0.00

0.00

6

305180006

03/17/23

0.00

0.00

22,172,584.77

0.00

0.00

(438,944.94)

0.00

0.00

22,172,584.77

06/17/21

0.00

0.00

22,611,529.71

0.00

0.00

3,290.02

0.00

0.00

05/17/21

0.00

0.00

22,608,239.69

0.00

0.00

1,945.20

0.00

0.00

10/19/20

0.00

0.00

22,606,294.49

0.00

0.00

22,606,294.49

0.00

0.00

9

305180009

02/17/23

0.00

0.00

9,715,564.27

0.00

0.00

(50,782.35)

0.00

0.00

9,715,564.27

01/18/23

0.00

0.00

9,766,346.62

0.00

0.00

11,487.00

0.00

0.00

06/17/22

0.00

0.00

9,754,859.62

0.00

0.00

8,864.25

0.00

0.00

04/18/22

0.00

0.00

9,745,995.37

0.00

0.00

11,820.00

0.00

0.00

03/17/22

0.00

0.00

9,734,175.37

0.00

0.00

3,272.50

0.00

0.00

12/17/21

0.00

0.00

9,730,902.87

0.00

0.00

(593,773.77)

0.00

0.00

11/18/21

0.00

0.00

10,324,676.64

0.00

0.00

1,085.00

0.00

0.00

10/18/21

0.00

0.00

10,323,591.64

0.00

0.00

10,323,591.64

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 29

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

13

695100599

08/16/24

0.00

0.00

6,745,325.90

0.00

0.00

(4,326.02)

0.00

0.00

6,745,325.90

03/15/24

0.00

0.00

6,749,651.92

0.00

0.00

6,749,651.92

0.00

0.00

14

695100600

07/17/24

0.00

0.00

1,673,858.12

0.00

0.00

(69,223.04)

0.00

0.00

1,673,858.12

03/15/24

0.00

0.00

1,743,081.16

0.00

0.00

1,743,081.16

0.00

0.00

15

695100598

09/17/24

0.00

0.00

1,636,718.56

0.00

0.00

(7,434.09)

0.00

0.00

1,636,718.56

07/17/24

0.00

0.00

1,644,152.65

0.00

0.00

(112,417.65)

0.00

0.00

01/18/24

0.00

0.00

1,756,570.30

0.00

0.00

(2,909.75)

0.00

0.00

11/17/23

0.00

0.00

1,759,480.05

0.00

0.00

1,759,480.05

0.00

0.00

35

305180035

04/16/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

40

305180040

06/17/22

0.00

0.00

1,595,184.80

0.00

0.00

(40,490.02)

0.00

0.00

1,595,184.80

08/17/21

0.00

0.00

1,635,674.82

0.00

0.00

1,635,674.82

0.00

0.00

43

695100592

10/17/22

0.00

0.00

557,808.46

0.00

0.00

(23,327.14)

0.00

0.00

557,808.46

07/16/21

0.00

0.00

581,135.60

0.00

0.00

581,135.60

0.00

0.00

Current Period Totals

0.00

(199,906.12)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

0.00

(6,915,081.05)

44,097,044.88

0.00

0.00

44,097,044.88

0.00

0.00

44,097,044.88

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 29

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)

10

0.00

0.00

0.00

0.00

1,019.32

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

1,019.32

0.00

0.00

0.00

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

1,019.32

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29