
Distribution Date:	06/17/25	JPMBB Commercial Mortgage Securities Trust 2015-C33
Determination Date:	06/11/25
Next Distribution Date:	07/17/25
Record Date:	05/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-C33


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	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Additional Information	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	CWCapital Asset Management LLC
Bond / Collateral Reconciliation - Balances	8		Attention: Brian Hanson		bhanson@cwcapital.com
Current Mortgage Loan and Property Stratification	9-13		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Mortgage Loan Detail (Part 1)	14-15	Senior Trust Advisor	Pentalpha Surveillance LLC
Mortgage Loan Detail (Part 2)	16-17		Attention: Transaction Manager		notices@pentalphasurveillance.com
Principal Prepayment Detail	18		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Historical Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	20		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	21				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	22
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	23-25		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Modified Loan Detail	26		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	27
Historical Bond / Collateral Loss Reconciliation Detail	28
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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 30


				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	46645JAA0	1.897700%	28,723,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46645JAB8	3.061300%	44,092,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46645JAC6	3.504300%	135,000,000.00	40,958,791.28	40,958,791.28	119,609.91	0.00	0.00	41,078,401.19	0.00	0.00%	30.00%
A-4	46645JAD4	3.769700%	286,963,000.00	286,963,000.00	10,114,300.63	901,470.35	0.00	0.00	11,015,770.98	276,848,699.37	45.09%	30.00%
A-SB	46645JAE2	3.562300%	38,471,000.00	2,184,317.51	710,880.30	6,484.33	0.00	0.00	717,364.63	1,473,437.21	45.09%	30.00%
A-S	46645JAF9	4.022600%	40,946,000.00	40,946,000.00	0.00	137,257.82	0.00	0.00	137,257.82	40,946,000.00	37.01%	24.62%
B	46645JAG7	4.274300%	35,232,000.00	35,232,000.00	0.00	125,493.45	0.00	0.00	125,493.45	35,232,000.00	30.06%	20.00%
C	46645JAH5	4.783949%	41,899,000.00	41,899,000.00	0.00	167,035.57	0.00	0.00	167,035.57	41,899,000.00	21.79%	14.50%
D-1	46645JBG6	4.283949%	23,805,000.00	23,805,000.00	0.00	84,982.84	0.00	0.00	84,982.84	23,805,000.00	17.10%	11.38%
D-2	46645JBJ0	4.283949%	19,997,000.00	19,997,000.00	0.00	71,388.44	0.00	0.00	71,388.44	19,997,000.00	13.15%	8.75%
E	46645JAU6	4.783949%	19,997,000.00	19,997,000.00	0.00	79,720.52	0.00	0.00	79,720.52	19,997,000.00	9.21%	6.12%
F	46645JAW2	4.783949%	8,570,000.00	8,570,000.00	0.00	34,165.37	0.00	0.00	34,165.37	8,570,000.00	7.51%	5.00%
G	46645JAY8	4.783949%	15,236,000.00	15,236,000.00	0.00	60,740.21	0.00	0.00	60,740.21	15,236,000.00	4.51%	3.00%
NR*	46645JBA9	4.783949%	22,853,212.00	22,853,212.00	0.00	94,190.09	0.00	0.00	94,190.09	22,853,212.00	0.00%	0.00%
R	46645JBE1	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Z	46645JBC5	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			761,784,214.00	558,641,320.79	51,783,972.21	1,882,538.90	0.00	0.00	53,666,511.11	506,857,348.58


X-A	46645JAJ1	1.016858%	574,195,000.00	371,052,108.79	0.00	314,422.91	246,451.69	0.00	560,874.60	319,268,136.58
X-B	46645JAL6	0.509649%	35,232,000.00	35,232,000.00	0.00	14,963.30	0.00	0.00	14,963.30	35,232,000.00
X-C	46645JAN2	0.000000%	41,899,000.00	41,899,000.00	0.00	0.00	0.00	0.00	0.00	41,899,000.00
X-D	46645JAQ5	0.500000%	43,802,000.00	43,802,000.00	0.00	18,250.83	0.00	0.00	18,250.83	43,802,000.00
Notional SubTotal			695,128,000.00	491,985,108.79	0.00	347,637.04	246,451.69	0.00	594,088.73	440,201,136.58

Deal Distribution Total					51,783,972.21	2,230,175.94	246,451.69	0.00	54,260,599.84

*	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 30


				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	46645JAA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46645JAB8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46645JAC6	303.39845393	303.39845393	0.88599933	0.00000000	0.00000000	0.00000000	0.00000000	304.28445326	0.00000000
A-4	46645JAD4	1,000.00000000	35.24600952	3.14141666	0.00000000	0.00000000	0.00000000	0.00000000	38.38742618	964.75399048
A-SB	46645JAE2	56.77828780	18.47834213	0.16855112	0.00000000	0.00000000	0.00000000	0.00000000	18.64689324	38.29994567
A-S	46645JAF9	1,000.00000000	0.00000000	3.35216676	0.00000000	0.00000000	0.00000000	0.00000000	3.35216676	1,000.00000000
B	46645JAG7	1,000.00000000	0.00000000	3.56191672	0.00000000	0.00000000	0.00000000	0.00000000	3.56191672	1,000.00000000
C	46645JAH5	1,000.00000000	0.00000000	3.98662426	0.00000000	0.00000000	0.00000000	0.00000000	3.98662426	1,000.00000000
D-1	46645JBG6	1,000.00000000	0.00000000	3.56995757	0.00000000	0.00000000	0.00000000	0.00000000	3.56995757	1,000.00000000
D-2	46645JBJ0	1,000.00000000	0.00000000	3.56995749	0.00000000	0.00000000	0.00000000	0.00000000	3.56995749	1,000.00000000
E	46645JAU6	1,000.00000000	0.00000000	3.98662399	0.00000000	0.00000000	0.00000000	0.00000000	3.98662399	1,000.00000000
F	46645JAW2	1,000.00000000	0.00000000	3.98662427	0.00000000	0.00000000	0.00000000	0.00000000	3.98662427	1,000.00000000
G	46645JAY8	1,000.00000000	0.00000000	3.98662444	0.00000000	0.00000000	0.00000000	0.00000000	3.98662444	1,000.00000000
NR	46645JBA9	1,000.00000000	0.00000000	4.12152524	(0.13490095)	18.80593284	0.00000000	0.00000000	4.12152524	1,000.00000000
R	46645JBE1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Z	46645JBC5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46645JAJ1	646.21271309	0.00000000	0.54758908	0.00000000	0.00000000	0.42921253	0.00000000	0.97680161	556.02737150
X-B	46645JAL6	1,000.00000000	0.00000000	0.42470765	0.00000000	0.00000000	0.00000000	0.00000000	0.42470765	1,000.00000000
X-C	46645JAN2	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	46645JAQ5	1,000.00000000	0.00000000	0.41666659	0.00000000	0.00000000	0.00000000	0.00000000	0.41666659	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				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	05/01/25 - 05/30/25	30	0.00	119,609.91	0.00	119,609.91	0.00	0.00	0.00	119,609.91	0.00
A-4	05/01/25 - 05/30/25	30	0.00	901,470.35	0.00	901,470.35	0.00	0.00	0.00	901,470.35	0.00
A-SB	05/01/25 - 05/30/25	30	0.00	6,484.33	0.00	6,484.33	0.00	0.00	0.00	6,484.33	0.00
X-A	05/01/25 - 05/30/25	30	0.00	314,422.91	0.00	314,422.91	0.00	0.00	0.00	314,422.91	0.00
X-B	05/01/25 - 05/30/25	30	0.00	14,963.30	0.00	14,963.30	0.00	0.00	0.00	14,963.30	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	05/01/25 - 05/30/25	30	0.00	18,250.83	0.00	18,250.83	0.00	0.00	0.00	18,250.83	0.00
A-S	05/01/25 - 05/30/25	30	0.00	137,257.82	0.00	137,257.82	0.00	0.00	0.00	137,257.82	0.00
B	05/01/25 - 05/30/25	30	0.00	125,493.45	0.00	125,493.45	0.00	0.00	0.00	125,493.45	0.00
C	05/01/25 - 05/30/25	30	0.00	167,035.57	0.00	167,035.57	0.00	0.00	0.00	167,035.57	0.00
D-1	05/01/25 - 05/30/25	30	0.00	84,982.84	0.00	84,982.84	0.00	0.00	0.00	84,982.84	0.00
D-2	05/01/25 - 05/30/25	30	0.00	71,388.44	0.00	71,388.44	0.00	0.00	0.00	71,388.44	0.00
E	05/01/25 - 05/30/25	30	0.00	79,720.52	0.00	79,720.52	0.00	0.00	0.00	79,720.52	0.00
F	05/01/25 - 05/30/25	30	0.00	34,165.37	0.00	34,165.37	0.00	0.00	0.00	34,165.37	0.00
G	05/01/25 - 05/30/25	30	0.00	60,740.21	0.00	60,740.21	0.00	0.00	0.00	60,740.21	0.00
NR	05/01/25 - 05/30/25	30	432,858.89	91,107.17	0.00	91,107.17	(3,082.92)	0.00	0.00	94,190.09	429,775.97
Totals			432,858.89	2,227,093.02	0.00	2,227,093.02	(3,082.92)	0.00	0.00	2,230,175.94	429,775.97




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


				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
D-1 (Cert)	46645JBG6	4.283949%	23,805,000.00	23,805,000.00	0.00	84,982.84	0.00	0.00	84,982.84	23,805,000.00
D-1 (D)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D-2 (Cert)	46645JBJ0	4.283949%	19,997,000.00	19,997,000.00	0.00	71,388.44	0.00	0.00	71,388.44	19,997,000.00
D-2 (D)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			43,802,000.02	43,802,000.00	0.00	156,371.28	0.00	0.00	156,371.28	43,802,000.00

Exchangeable Certificate Details
D	46645JAS1	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 30


	Additional Information
Total Available Distribution Amount (1)	54,260,599.84
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,236,169.25	Master Servicing Fee	4,891.09
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	2,628.21
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	240.53
ARD Interest	0.00	Senior Trust Advisor Fee	1,106.42
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00	Total Fees	9,076.25
Total Interest Collected	2,236,169.25

Principal		Expenses/Reimbursements
Scheduled Principal	15,758,885.58	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	36,025,086.63	Special Servicing Fees (Monthly)	51,484.10
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	(54,567.02)
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	51,783,972.21	Total Expenses/Reimbursements	(3,082.92)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	246,451.69	Interest Distribution	2,230,175.94
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	51,783,972.21
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	246,451.69
		Borrower Option Extension Fees	0.00
Total Other Collected	246,451.69	Total Payments to Certificateholders and Others	54,260,599.84
Total Funds Collected	54,266,593.15	Total Funds Distributed	54,266,593.17


© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		558,641,321.37	558,641,321.37	Beginning Certificate Balance	558,641,320.79
(-) Scheduled Principal Collections		15,758,885.58	15,758,885.58	(-) Principal Distributions	51,783,972.21
(-) Unscheduled Principal Collections		36,025,086.63	36,025,086.63	(-) 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		506,857,349.16	506,857,349.16	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		558,641,321.39	558,641,321.39	Ending Certificate Balance	506,857,348.58
Ending Actual Collateral Balance		506,857,349.16	506,857,349.16



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.58)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.58)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.78%
				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 30


				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	10	82,086,279.02	16.20%	4	4.6391	NAP	Defeased	10	82,086,279.02	16.20%	4	4.6391	NAP
	9,999,999 or less	28	92,162,245.32	18.18%	4	4.6917	2.162227	1.35 or less	4	165,611,860.65	32.67%	5	4.8134	1.155278
10,000,000 to 19,999,999		8	118,806,152.75	23.44%	5	4.5534	2.313843	1.36 to 1.45	1	6,580,428.64	1.30%	5	4.6600	1.433300
20,000,000 to 24,999,999		1	24,420,000.00	4.82%	3	4.3790	2.396400	1.46 to 1.55	1	15,333,460.41	3.03%	5	4.4960	1.527200
25,000,000 to 49,999,999		2	64,382,672.07	12.70%	5	4.5835	1.736870	1.56 to 1.65	2	12,087,040.49	2.38%	5	4.8963	1.598710
	50,000,000 or greater	1	125,000,000.00	24.66%	5	4.8320	1.098300	1.66 to 1.80	1	19,740,000.00	3.89%	5	4.4470	1.726400
	Totals	50	506,857,349.16	100.00%	4	4.6566	1.768040	1.81 to 2.00	7	49,207,132.29	9.71%	5	4.7044	1.872955
								2.01 or greater	24	156,211,147.66	30.82%	4	4.5079	2.637867
								Totals	50	506,857,349.16	100.00%	4	4.6566	1.768040
(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 30


			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	10	82,086,279.02	16.20%	4	4.6391	NAP
							Defeased	10	82,086,279.02	16.20%	4	4.6391	NAP
Alabama	1	36,128,672.07	7.13%	5	4.7700	1.336600
							Lodging	6	45,972,656.16	9.07%	5	4.7684	1.922347
Arizona	3	29,170,512.88	5.76%	5	4.8169	1.767472
							Mobile Home Park	1	11,750,000.00	2.32%	4	4.4800	2.559300
California	19	52,920,764.73	10.44%	4	4.6357	2.357657
							Multi-Family	23	123,238,612.94	24.31%	5	4.4841	2.310123
Colorado	1	11,750,000.00	2.32%	4	4.4800	2.559300
							Office	2	140,606,778.54	27.74%	5	4.8240	1.416880
Florida	4	20,838,733.39	4.11%	5	4.6341	1.798718
							Retail	29	103,203,022.50	20.36%	5	4.6186	1.738708
Georgia	2	1,820,000.00	0.36%	3	4.3790	2.396400
							Totals	71	506,857,349.16	100.00%	4	4.6566	1.768040
Illinois	2	1,631,500.00	0.32%	5	5.1000	1.925218
Kansas	1	17,813,000.00	3.51%	5	4.3450	2.653900
Louisiana	7	38,149,000.00	7.53%	5	4.3439	2.350218
Massachusetts	1	4,325,063.52	0.85%	5	4.8000	1.587600
Michigan	1	15,606,778.54	3.08%	3	4.7600	3.968500
New Jersey	1	8,209,604.95	1.62%	5	4.6000	2.451500
New Mexico	1	15,333,460.41	3.03%	5	4.4960	1.527200
New York	1	125,000,000.00	24.66%	5	4.8320	1.098300
North Carolina	3	6,609,159.73	1.30%	4	4.7235	2.518485
Ohio	1	6,219,819.92	1.23%	5	4.6200	2.006500
South Carolina	2	3,100,000.00	0.61%	3	4.3790	2.396400
Tennessee	3	3,182,000.00	0.63%	3	4.3790	2.396400
Texas	3	21,678,000.00	4.28%	5	4.4409	1.786298
Utah	1	2,625,000.00	0.52%	3	4.3790	2.396400
Wisconsin	3	2,660,000.00	0.52%	3	4.3790	2.396400
Totals	71	506,857,349.16	100.00%	4	4.6566	1.768040

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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				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	10	82,086,279.02	16.20%	4	4.6391	NAP	Defeased	10	82,086,279.02	16.20%	4	4.6391	NAP
	4.40000% or less	4	76,387,000.00	15.07%	4	4.3536	2.433384	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.40001% to 4.60000%	5	62,642,037.07	12.36%	5	4.5014	1.942540	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.60001% to 4.80000%	25	140,266,215.25	27.67%	4	4.7001	2.127717	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.80001% to 5.00000%	3	140,415,158.09	27.70%	5	4.8428	1.165335	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.00001% or greater	3	5,060,659.73	1.00%	5	5.0614	2.403938	49 months or greater	40	424,771,070.14	83.80%	5	4.6599	1.840536
	Totals	50	506,857,349.16	100.00%	4	4.6566	1.768040	Totals	50	506,857,349.16	100.00%	4	4.6566	1.768040
(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 30


				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	10	82,086,279.02	16.20%	4	4.6391	NAP	Defeased	10	82,086,279.02	16.20%	4	4.6391	NAP
	60 months or less	40	424,771,070.14	83.80%	5	4.6599	1.840536	Interest Only	9	234,508,500.00	46.27%	5	4.6280	1.665007
61 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	240 months or less	1	3,429,159.73	0.68%	5	5.0430	2.631700
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	241 months to 299 months	30	186,833,410.41	36.86%	5	4.6930	2.046335
	Totals	50	506,857,349.16	100.00%	4	4.6566	1.768040	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	50	506,857,349.16	100.00%	4	4.6566	1.768040
(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 30


				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	10	82,086,279.02	16.20%	4	4.6391	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	40	424,771,070.14	83.80%	5	4.6599	1.840536
	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	50	506,857,349.16	100.00%	4	4.6566	1.768040
(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 30


						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	304960002	OF	New York	NY	Actual/360	4.832%	520,111.11	0.00	0.00	N/A	11/01/25	--	125,000,000.00	125,000,000.00	06/01/25
3	883100522	RT	Alabaster	AL	Actual/360	4.770%	148,625.61	55,287.27	0.00	N/A	11/06/25	--	36,183,959.34	36,128,672.07	06/06/25
4	305040004	LO	Orange	CA	Actual/360	4.550%	96,561.14	24,645,169.39	0.00	N/A	11/01/25	--	24,645,169.39	0.00	06/01/25
5	305040005	MF	Baton Rouge	LA	Actual/360	4.345%	105,713.13	0.00	0.00	N/A	11/01/25	--	28,254,000.00	28,254,000.00	06/01/25
6	883100461	RT	Various	Various	Actual/360	4.379%	92,083.07	0.00	0.00	N/A	09/06/25	--	24,420,000.00	24,420,000.00	06/06/25
7	305040007	MF	Missouri City	TX	Actual/360	4.447%	75,591.59	0.00	0.00	N/A	11/01/25	--	19,740,000.00	19,740,000.00	06/01/25
9	304840017	OF	Detroit	MI	Actual/360	4.760%	64,114.38	35,113.17	0.00	N/A	09/01/25	--	15,641,891.71	15,606,778.54	06/01/25
10	28000793	MF	Carrollton	TX	Actual/360	4.650%	65,801.98	29,590.83	0.00	N/A	11/06/25	--	16,433,376.54	16,403,785.71	06/06/25
11	883100524	MF	Farmington Hills	MI	Actual/360	4.460%	61,897.81	30,139.02	0.00	N/A	10/06/25	07/06/25	16,116,890.36	16,086,751.34	06/06/25
12	305040012	MF	Overland Park	KS	Actual/360	4.345%	66,647.83	0.00	0.00	N/A	11/01/25	--	17,813,000.00	17,813,000.00	06/01/25
13	28000792	RT	Albuquerque	NM	Actual/360	4.496%	59,474.27	28,394.40	0.00	N/A	11/06/25	--	15,361,854.81	15,333,460.41	06/06/25
14	883100532	MU	Orlando	FL	Actual/360	4.605%	51,284.99	29,503.57	0.00	N/A	10/06/25	07/06/25	12,933,065.39	12,903,561.82	06/06/25
15	305040015	RT	Glendale	AZ	Actual/360	4.690%	55,652.05	24,643.67	0.00	N/A	11/05/25	--	13,779,998.46	13,755,354.79	06/05/25
16	883100484	MF	Buena Park	CA	Actual/360	4.645%	49,988.65	28,342.60	0.00	N/A	10/06/25	--	12,497,596.86	12,469,254.26	06/06/25
17	305040017	LO	Fort Lauderdale	FL	Actual/360	4.660%	49,622.48	27,812.97	0.00	N/A	11/01/25	--	12,366,117.72	12,338,304.75	06/01/25
19	883100449	MF	Norcross	GA	Actual/360	4.700%	46,390.13	11,462,214.10	0.00	N/A	09/06/25	--	11,462,214.10	0.00	06/06/25
20	883100455	LO	Tewksbury	MA	Actual/360	4.468%	39,216.96	10,192,989.56	0.00	N/A	09/06/25	06/06/25	10,192,989.56	0.00	06/06/25
21	28000780	MH	Colorado Springs	CO	Actual/360	4.480%	45,328.89	0.00	0.00	N/A	10/06/25	--	11,750,000.00	11,750,000.00	06/06/25
24	883100533	MF	Orlando	FL	Actual/360	4.570%	33,246.04	19,371.82	0.00	N/A	10/06/25	07/06/25	8,448,206.31	8,428,834.49	06/06/25
26	305040026	LO	Carlstadt	NJ	Actual/360	4.600%	32,593.12	18,671.32	0.00	N/A	11/01/25	--	8,228,276.27	8,209,604.95	06/01/25
28	883100527	LO	Prescott	AZ	Actual/360	4.950%	33,156.83	16,750.66	0.00	N/A	11/06/25	--	7,778,727.63	7,761,976.97	06/06/25
29	883100469	LO	Phoenix	AZ	Actual/360	4.910%	32,428.77	16,719.69	0.00	N/A	10/06/25	--	7,669,900.81	7,653,181.12	06/06/25
30	883100467	RT	Menifee	CA	Actual/360	4.960%	31,923.59	16,170.58	0.00	N/A	07/06/25	--	7,474,304.94	7,458,134.36	06/06/25
31	305040031	RT	Santa Clarita	CA	Actual/360	4.580%	30,067.86	14,939.72	0.00	N/A	11/05/25	--	7,623,911.43	7,608,971.71	06/05/25
33	883100465	SS	San Diego	CA	Actual/360	4.760%	30,965.81	13,425.46	0.00	N/A	10/06/25	07/06/25	7,554,683.29	7,541,257.83	06/06/25
34	305040034	LO	Dania Beach	FL	Actual/360	4.660%	26,465.32	14,833.59	0.00	N/A	11/01/25	--	6,595,262.23	6,580,428.64	06/01/25
35	883100521	MF	Columbus	OH	Actual/360	4.620%	24,793.07	12,203.43	0.00	N/A	11/06/25	--	6,232,023.35	6,219,819.92	06/06/25
37	883100473	MF	Champaign	IL	Actual/360	4.560%	19,317.95	4,919,682.83	0.00	N/A	10/06/25	06/06/25	4,919,682.83	0.00	06/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 30


						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
38	883100526	MF	Shreveport	LA	Actual/360	4.315%	21,922.60	0.00	0.00	N/A	10/06/25	--	5,900,000.00	5,900,000.00	06/06/25
39	883100510	MF	Panorama City	CA	Actual/360	4.645%	17,496.03	9,919.91	0.00	N/A	10/06/25	--	4,374,158.50	4,364,238.59	06/06/25
40	305040040	SS	Covington	LA	Actual/360	4.600%	16,585.85	9,559.01	0.00	N/A	07/01/25	--	4,187,171.27	4,177,612.26	06/01/25
41	305040041	RT	Mansfield	MA	Actual/360	4.800%	17,910.79	8,191.31	0.00	N/A	11/05/25	--	4,333,254.83	4,325,063.52	06/05/25
42	883100515	MF	Los Angeles	CA	Actual/360	4.645%	15,045.92	8,530.76	0.00	N/A	10/06/25	--	3,761,611.56	3,753,080.80	06/06/25
43	28000746	LO	Durham	NC	Actual/360	5.043%	14,941.26	11,478.15	0.00	N/A	11/06/25	--	3,440,637.88	3,429,159.73	06/06/25
44	305040044	SS	Hammond	LA	Actual/360	4.600%	14,634.57	8,434.43	0.00	N/A	07/01/25	--	3,694,562.00	3,686,127.57	06/01/25
46	305040046	SS	Mandeville	LA	Actual/360	4.600%	13,171.11	7,590.99	0.00	N/A	07/01/25	--	3,325,105.85	3,317,514.86	06/01/25
47	883100487	MF	Hesperia	CA	Actual/360	4.645%	12,069.63	6,843.24	0.00	N/A	10/06/25	--	3,017,512.50	3,010,669.26	06/06/25
48	883100482	MF	Los Angeles	CA	Actual/360	4.645%	10,787.02	6,116.04	0.00	N/A	10/06/25	--	2,696,849.72	2,690,733.68	06/06/25
49	28000745	LO	Charlotte	NC	Actual/360	5.050%	9,109.45	12,097.62	0.00	N/A	11/06/25	--	2,094,796.40	2,082,698.78	06/06/25
50	883100489	MF	Los Angeles	CA	Actual/360	4.645%	5,837.49	3,309.74	0.00	N/A	10/06/25	--	1,459,424.04	1,456,114.30	06/06/25
51	883100504	MF	Los Angeles	CA	Actual/360	4.645%	4,406.89	2,498.63	0.00	N/A	10/06/25	--	1,101,761.57	1,099,262.94	06/06/25
52	883100516	MF	Highland	CA	Actual/360	4.645%	10,112.83	5,733.79	0.00	N/A	10/06/25	--	2,528,296.45	2,522,562.66	06/06/25
53	883100513	MF	Reseda	CA	Actual/360	4.645%	7,564.07	4,288.69	0.00	N/A	10/06/25	--	1,891,082.98	1,886,794.29	06/06/25
54	883100478	MF	North Hollywood	CA	Actual/360	4.645%	7,531.19	4,270.03	0.00	N/A	10/06/25	--	1,882,861.91	1,878,591.88	06/06/25
55	883100518	MF	Desert Hot Springs	CA	Actual/360	4.645%	7,531.19	4,270.03	0.00	N/A	10/06/25	--	1,882,861.91	1,878,591.88	06/06/25
56	883100512	MF	Palmdale	CA	Actual/360	4.645%	3,864.26	2,190.95	0.00	N/A	10/06/25	--	966,097.33	963,906.38	06/06/25
57	883100491	MF	Los Angeles	CA	Actual/360	4.645%	3,535.38	2,004.49	0.00	N/A	10/06/25	--	883,876.82	881,872.33	06/06/25
58	883100509	MF	North Hills	CA	Actual/360	4.645%	7,185.87	4,074.25	0.00	N/A	10/06/25	--	1,796,529.15	1,792,454.90	06/06/25
59	883100496	MF	Fontana	CA	Actual/360	4.645%	6,577.46	3,729.28	0.00	N/A	10/06/25	--	1,644,421.15	1,640,691.87	06/06/25
60	883100494	MF	Los Angeles	CA	Actual/360	4.645%	6,248.58	3,542.83	0.00	N/A	10/06/25	--	1,562,199.06	1,558,656.23	06/06/25
61	883100520	MF	Hawthorne	CA	Actual/360	4.645%	4,012.25	2,274.86	0.00	N/A	10/06/25	--	1,003,097.05	1,000,822.19	06/06/25
62	883100517	MF	San Bernardino	CA	Actual/360	4.645%	1,858.13	1,053.53	0.00	N/A	10/06/25	--	464,548.11	463,494.58	06/06/25
63	28000797	RT	Wilmington	IL	Actual/360	5.100%	3,939.32	0.00	0.00	11/06/25	11/06/30	--	897,000.00	897,000.00	06/06/25
64	28000796	RT	Danville	IL	Actual/360	5.100%	3,225.68	0.00	0.00	11/06/25	11/06/30	--	734,500.00	734,500.00	06/06/25
Totals							2,236,169.25	51,783,972.21	0.00				558,641,321.37	506,857,349.16
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined



© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30


					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	22,688,535.88	6,265,794.88	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	3,373,879.63	871,870.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,576,522.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	2,436,686.27	739,400.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,593,670.62	670,016.59	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1,453,252.94	388,394.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,226,393.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	2,104,985.00	540,698.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,857,865.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1,842,544.00	1,859,066.45	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,072,334.90	1,133,643.01	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,828,888.06	1,974,829.95	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	1,285,732.41	339,932.35	01/01/25	03/31/25	--	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
26	1,630,568.89	1,691,938.88	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,094,451.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,436,469.11	1,272,370.42	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
31	1,153,066.54	770,106.96	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	872,711.44	862,402.43	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	765,384.16	227,020.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 30


					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
38	565,763.00	190,284.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	681,444.75	412,927.99	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	604,613.04	129,312.87	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	488,696.67	305,938.55	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	834,362.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	961,212.17	463,124.33	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	327,697.77	129,276.44	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	255,212.84	132,313.67	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	1,611.34	0.00
51	198,007.44	117,557.85	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	759.86	0.00
52	302,178.47	257,162.24	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	284,872.40	152,561.92	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
54	371,957.79	190,916.20	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	413.44	0.00
55	325,410.79	204,559.02	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	150,502.59	97,285.10	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
57	152,438.93	89,490.62	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	1,252.31	0.00
58	156,108.55	95,231.33	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
59	266,860.49	144,399.16	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
60	280,935.42	147,431.05	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	119.12	0.00
61	163,730.48	104,020.25	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	1,473.37	0.00
62	175,110.55	115,445.58	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	1,012.42	0.00
63	90,158.59	22,539.89	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
64	73,944.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	70,005,161.03	23,109,264.13				0.00	0.00	0.00	0.00	6,641.86	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
4	305040004	24,588,832.37	Payoff w/ yield maintenance	0.00	246,451.69
19	883100449	11,436,254.26	Payoff Prior to Maturity	0.00	0.00
Totals		36,025,086.63		0.00	246,451.69
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 18 of 30


								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
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	36,025,086.63	4.656565%	4.615509%	4
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	11,430,000.00	4.648496%	4.609304%	5
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	8,750,000.00	4.645065%	4.605757%	6
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	6,964,000.00	4.655419%	4.616473%	7
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.651758%	4.613082%	8
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.651775%	4.613075%	9
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	8,414,315.77	4.651793%	4.613067%	10
11/18/24	0	0.00	0	0.00	1	8,433,256.90	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.654716%	4.612795%	11
10/18/24	0	0.00	0	0.00	1	8,450,985.85	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.654735%	4.632046%	12
09/17/24	0	0.00	0	0.00	1	8,469,779.13	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.654756%	4.632059%	13
08/16/24	0	0.00	0	0.00	1	8,487,355.93	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.654775%	4.632071%	14
07/17/24	0	0.00	0	0.00	1	8,504,859.51	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.654794%	4.632083%	15
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

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

Page 20 of 30


				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		505,225,849	505,225,849	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		1,631,500	1,631,500	0			0




Historical Delinquency Information

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

Jun-25	506,857,349	506,857,349	0	0		0	0
May-25	558,641,321	558,641,321	0	0		0	0
Apr-25	570,791,898	570,791,898	0	0		0	0
Mar-25	580,217,678	580,217,678	0	0		0	0
Feb-25	587,981,062	587,981,062	0	0		0	0
Jan-25	588,650,938	588,650,938	0	0		0	0
Dec-24	589,318,132	589,318,132	0	0		0	0
Nov-24	598,458,280	590,025,023	0	0	8,433,257		0
Oct-24	599,137,704	590,686,718	0	0	8,450,986		0
Sep-24	599,858,086	591,388,307	0	0	8,469,779		0
Aug-24	600,531,901	592,044,545	0	0	8,487,356		0
Jul-24	601,203,016	592,698,156	0	0	8,504,860		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 21 of 30


			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
59	883100496	1,640,691.87	1,640,691.87	5,760,000.00	12/10/24	139,513.16	2.25600	06/30/24	10/06/25	243
60	883100494	1,558,656.23	1,558,656.23	4,580,000.00	12/10/24	144,431.05	2.45840	06/30/24	10/06/25	243
61	883100520	1,000,822.19	1,000,822.19	2,970,000.00	12/12/24	99,105.25	2.62710	06/30/24	10/06/25	243
62	883100517	463,494.58	463,494.58	3,430,000.00	12/10/24	112,610.58	6.44590	06/30/24	10/06/25	243
16	883100484	12,469,254.26	12,469,254.26	32,520,000.00	12/13/24	1,110,268.01	2.36230	06/30/24	10/06/25	243
39	883100510	4,364,238.59	4,364,238.59	10,660,000.00	12/12/24	404,107.99	2.45660	06/30/24	10/06/25	243
42	883100515	3,753,080.80	3,753,080.80	9,320,000.00	12/10/24	298,739.55	2.11180	06/30/24	10/06/25	243
47	883100487	3,010,669.26	3,010,669.26	19,580,000.00	12/10/24	447,774.33	3.94590	06/30/24	10/06/25	243
48	883100482	2,690,733.68	2,690,733.68	6,250,000.00	12/12/24	124,901.44	1.23150	06/30/24	10/06/25	243
50	883100489	1,456,114.30	1,456,114.30	4,080,000.00	12/10/24	130,371.17	2.37540	06/30/24	10/06/25	243
51	883100504	1,099,262.94	1,099,262.96	3,400,000.00	12/12/24	114,920.85	2.77360	06/30/24	10/06/25	243
52	883100516	2,522,562.66	2,522,562.66	10,970,000.00	12/10/24	249,662.24	2.62580	06/30/24	10/06/25	243
53	883100513	1,886,794.29	1,886,794.29	5,230,000.00	12/12/24	148,186.92	2.08370	06/30/24	10/06/25	243
54	883100478	1,878,591.88	1,878,591.88	5,200,000.00	12/12/24	188,041.20	2.65560	06/30/24	10/06/25	243
55	883100518	1,878,591.88	1,878,591.88	8,720,000.00	12/17/24	188,939.02	2.66830	06/30/24	10/06/25	243
56	883100512	963,906.38	963,906.38	4,260,000.00	12/12/24	94,177.10	2.59210	06/30/24	10/06/25	243
57	883100491	881,872.33	881,872.33	2,970,000.00	12/10/24	87,888.62	2.64410	06/30/24	10/06/25	243
58	883100509	1,792,454.90	1,792,454.90	4,420,000.00	12/12/24	91,856.33	1.35960	06/30/24	10/06/25	243
Totals		45,311,793.02	45,311,793.04	144,320,000.00		4,175,494.81




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 30


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
16	883100484	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 187-unit multifamily property located in Buena Park, CA and was built in 1960. As of
	December 2024, occupancy was 96.79%. A December 2024 site inspection found the property to be in overall good condition.

39	883100510	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 60-unit multifamily property located in Panorama City, CA and was built in 1984. As of
	December 2024, occupancy was 100%. A November 2024 inspection found the property to be in overall average condition with some deferred maintenance observed.

42	883100515	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 46-unit multifamily property located in Los Angeles, CA and was built in 1987. As of
	December 2024, occupancy was 97.83%. A December 2024 site inspection found the property to be in fair condition with some deferred maintenance.

47	883100487	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 100-unit multifamily property located in Hesperia, CA and was built in 1989. As of December
	2024, occupancy was 99%. A November 2024 inspection found the property to be in overall good condition.

48	883100482	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 35-unit multifamily property located in Los Angeles, CA and was built in 1992. As of
	December 2024, occupancy was 88.57%. A November 2024 site inspection found the property to be in overall fair condition with some deferred maintenance.

50	883100489	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 15-unit multifamily property located in Los Angeles, CA and was built in 1960. As of
	December 2024, occupancy was 100%. A December 2024 inspection found the property to be in overall fair condition, with some immediate repairs needed.




© 2021 Computershare. All rights reserved. Confidential.						Page 23 of 30


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
51	883100504	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 18-unit multifamily property located in Los Angeles, CA and was built in 1991. As of
	December 202 4, occupancy was 100%. A December 2024 site inspection found the property to be in overall fair condition with some deferred maintenance.

52	883100516	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 60-unit multifamily property located in Highland, CA and was built in 1985. As of December
	2024, occupancy was 96.67%. A November 2024 inspection found the property to be in overall good condition with minimal deferred maintenance.

53	883100513	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 35-unit multifamily property located in Reseda, CA and was built in 1961. As of December
	2024, occupancy was 100%. A November 2024 inspection found the property to be in average condition with minimal deferred maintenance.

54	883100478	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 23-unit multifamily property located in North Hollywood, CA and was built in 1983. As of
	December 2024, occupancy was 100%. A November 2024 inspection found the property to be in overall poor condition with extensive deferred maintenance observed.

55	883100518	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 88-unit multifamily property located in Desert Hot Springs, CA and was built in 1985. As of
	December 2024, occupancy was 98.86%. A November 2024 inspection found the property to be in poor condition with several areas of deferred maintenance noted.

56	883100512	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 24-unit multifamily property located in Palmdale, CA and was built in 1985. As of December
	2024, occupancy was 91.67%. A November 2024 inspection found the property to be in average condition with some deferred maintenance.




© 2021 Computershare. All rights reserved. Confidential.						Page 24 of 30


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
57	883100491	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 12-unit multifamily property located in Los Angeles, CA and was built in 1990. As of
	December 2024, occupancy was 100%. A December 2024 site inspection found the property to be in overall fair condition with some deferred maintenance.

58	883100509	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 27-unit multifamily property located in North Hills, CA and was built in 1964. As of December
	202 4, occupancy was 92.59%. A November 2024 inspection found the property to be in overall fair condition with several areas of deferred maintenance observed.

59	883100496	MF	CA	11/01/24	11
	The loan transferred to Special Servicing effective 11/1/2024 due to Appointment of Receiver. The receiver was appointed on 8/6/2024. The subject is a 28-unit multifamily property located in Fontana, CA and was built in 1960. As of December
	2024, occupancy was 96.43%. A November 2024 inspection found the property to be in overall good condition.

60	883100494	MF	CA	11/01/24	11

JPMBB Commercial Mortgage Securities Trust 2015-C33 10-D