
Distribution Date:	07/17/25	JPMBB Commercial Mortgage Securities Trust 2015-C31
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-C31


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		Brian Baker	(212) 834-3813
Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Master Servicer	Midland Loan Services
Exchangeable Certificate Detail	5
			askmidlandls.com	(913) 253-9000
Additional Information	6
			A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	8		Niral Shah	(305) 485-2041	Niral.Shah@rialtocapital.com
Current Mortgage Loan and Property Stratification	9-13		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 1)	14	Senior Trust Advisor	Pentalpha Surveillance LLC
Mortgage Loan Detail (Part 2)	15		Attention: Transaction Manager		notices@pentalphasurveillance.com
Principal Prepayment Detail	16		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Historical Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	18		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	19				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	20
Specially Serviced Loan Detail - Part 2	21
Modified Loan Detail	22
Historical Liquidated Loan Detail	23
Historical Bond / Collateral Loss Reconciliation Detail	24
Interest Shortfall Detail - Collateral Level	25
Supplemental Notes	26

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 26


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	46644YAS9	1.665800%	59,309,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46644YAT7	3.007900%	48,541,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46644YAU4	3.801400%	515,534,000.00	129,551,969.75	90,356,371.19	410,399.05	0.00	0.00	90,766,770.24	39,195,598.56	87.77%	30.00%
A-SB	46644YAW0	3.539500%	95,737,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	46644YAZ3	4.105800%	53,934,000.00	53,934,000.00	0.00	184,535.18	0.00	0.00	184,535.18	53,934,000.00	70.93%	24.75%
B	46644YBA7	4.593147%	84,753,000.00	84,753,000.00	0.00	324,402.52	0.00	0.00	324,402.52	84,753,000.00	44.48%	16.50%
C	46644YBB5	4.593147%	47,513,000.00	47,513,000.00	0.00	29,665.54	0.00	0.00	29,665.54	47,513,000.00	29.65%	11.88%
D	46644YBD1	4.093147%	42,377,000.00	42,377,000.00	0.00	0.00	0.00	0.00	0.00	42,377,000.00	16.42%	7.75%
E	46644YAE0	4.593147%	26,967,000.00	26,967,000.00	0.00	0.00	0.00	0.00	0.00	26,967,000.00	8.01%	5.13%
F	46644YAG5	4.593147%	16,694,000.00	16,694,000.00	0.00	0.00	0.00	0.00	0.00	16,694,000.00	2.79%	3.50%
NR	46644YAJ9	4.593147%	35,956,082.00	12,552,490.42	0.00	0.00	0.00	3,597,407.87	0.00	8,955,082.55	0.00%	0.00%
BWP	46644YAQ3	10.978000%	4,990,079.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Z	46644YAN0	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	46644YAL4	0.000000%	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,032,305,262.00	414,342,460.17	90,356,371.19	949,002.29	0.00	3,597,407.87	91,305,373.48	320,388,681.11


X-A	46644YAX8	0.702272%	773,055,000.00	183,485,969.75	0.00	107,380.85	0.00	0.00	107,380.85	93,129,598.56
X-B	46644YAY6	0.000000%	84,753,000.00	84,753,000.00	0.00	0.00	0.00	0.00	0.00	84,753,000.00
X-C	46644YAA8	0.000000%	47,513,000.00	47,513,000.00	0.00	0.00	0.00	0.00	0.00	47,513,000.00
X-D	46644YAC4	0.500000%	42,377,000.00	42,377,000.00	0.00	17,657.08	0.00	0.00	17,657.08	42,377,000.00
Notional SubTotal			947,698,000.00	358,128,969.75	0.00	125,037.93	0.00	0.00	125,037.93	267,772,598.56

Deal Distribution Total					90,356,371.19	1,074,040.22	0.00	3,597,407.87	91,430,411.41

*	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 26


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	46644YAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46644YAT7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46644YAU4	251.29665502	175.26753074	0.79606592	0.00000000	0.00000000	0.00000000	0.00000000	176.06359666	76.02912429
A-SB	46644YAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	46644YAZ3	1,000.00000000	0.00000000	3.42149998	0.00000000	0.00000000	0.00000000	0.00000000	3.42149998	1,000.00000000
B	46644YBA7	1,000.00000000	0.00000000	3.82762286	0.00000000	0.00000000	0.00000000	0.00000000	3.82762286	1,000.00000000
C	46644YBB5	1,000.00000000	0.00000000	0.62436680	3.20325595	4.77674615	0.00000000	0.00000000	0.62436680	1,000.00000000
D	46644YBD1	1,000.00000000	0.00000000	0.00000000	3.41095618	32.97220190	0.00000000	0.00000000	0.00000000	1,000.00000000
E	46644YAE0	1,000.00000000	0.00000000	0.00000000	3.82762265	66.38168169	0.00000000	0.00000000	0.00000000	1,000.00000000
F	46644YAG5	1,000.00000000	0.00000000	0.00000000	3.82762310	81.25642746	0.00000000	0.00000000	0.00000000	1,000.00000000
NR	46644YAJ9	349.10617959	0.00000000	0.00000000	1.33624681	130.17393692	0.00000000	100.05005189	0.00000000	249.05612769
BWP	46644YAQ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Z	46644YAN0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	46644YAL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46644YAX8	237.35176637	0.00000000	0.13890454	0.00000000	0.00000000	0.00000000	0.00000000	0.13890454	120.46956369
X-B	46644YAY6	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-C	46644YAA8	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	46644YAC4	1,000.00000000	0.00000000	0.41666659	0.00000000	0.00000000	0.00000000	0.00000000	0.41666659	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 26


				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	06/01/25 - 06/30/25	30	0.00	410,399.05	0.00	410,399.05	0.00	0.00	0.00	410,399.05	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	06/01/25 - 06/30/25	30	0.00	107,380.85	0.00	107,380.85	0.00	0.00	0.00	107,380.85	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-D	06/01/25 - 06/30/25	30	0.00	17,657.08	0.00	17,657.08	0.00	0.00	0.00	17,657.08	0.00
A-S	06/01/25 - 06/30/25	30	0.00	184,535.18	0.00	184,535.18	0.00	0.00	0.00	184,535.18	0.00
B	06/01/25 - 06/30/25	30	0.00	324,402.52	0.00	324,402.52	0.00	0.00	0.00	324,402.52	0.00
C	06/01/25 - 06/30/25	30	74,761.24	181,861.84	0.00	181,861.84	152,196.30	0.00	0.00	29,665.54	226,957.54
D	06/01/25 - 06/30/25	30	1,252,716.91	144,546.09	0.00	144,546.09	144,546.09	0.00	0.00	0.00	1,397,263.00
E	06/01/25 - 06/30/25	30	1,686,895.31	103,219.50	0.00	103,219.50	103,219.50	0.00	0.00	0.00	1,790,114.81
F	06/01/25 - 06/30/25	30	1,292,596.46	63,898.34	0.00	63,898.34	63,898.34	0.00	0.00	0.00	1,356,494.80
NR	06/01/25 - 06/30/25	30	4,632,498.55	48,046.20	0.00	48,046.20	48,046.20	0.00	0.00	0.00	4,680,544.75
BWP	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			8,939,468.47	1,585,946.65	0.00	1,585,946.65	511,906.43	0.00	0.00	1,074,040.22	9,451,374.90




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 26


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Realized Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	46644YAZ3	4.105800%	53,934,000.00	53,934,000.00	0.00	184,535.18	0.00	0.00	184,535.18	53,934,000.00
A-S (EC)	NA	N/A	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	46644YBA7	4.593147%	84,753,000.00	84,753,000.00	0.00	324,402.52	0.00	0.00	324,402.52	84,753,000.00
B (EC)	NA	N/A	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	46644YBB5	4.593147%	47,513,000.00	47,513,000.00	0.00	29,665.54	0.00	0.00	29,665.54	47,513,000.00
C (EC)	NA	N/A	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			186,200,003.00	186,200,000.00	0.00	538,603.24	0.00	0.00	538,603.24	186,200,000.00

Exchangeable Certificate Details
EC	46644YBC3	N/A	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 26


	Additional Information
Total Available Distribution Amount (1)	91,430,411.41
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 26


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,591,334.96	Master Servicing Fee	2,643.49
Interest Reductions due to Nonrecoverability Determination	(306,314.74)	Certificate Administrator Fee	1,519.26
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	172.64
ARD Interest	0.00	Senior Trust Advisor Fee	725.10
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00	Total Fees	5,060.49
Total Interest Collected	1,285,020.22

Principal		Expenses/Reimbursements
Scheduled Principal	18,170,779.11	Reimbursement for Interest on Advances	(1,376.84)
Unscheduled Principal Collections		ASER Amount	97,474.62
Principal Prepayments	75,782,999.95	Special Servicing Fees (Monthly)	31,326.01
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)	635.63
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	3,597,407.87
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	77,860.09
Total Principal Collected	93,953,779.06	Total Expenses/Reimbursements	3,803,327.38

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,074,040.22
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	90,356,371.19
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	91,430,411.41
Total Funds Collected	95,238,799.28	Total Funds Distributed	95,238,799.28


© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 26


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		414,342,460.17	414,342,460.17	Beginning Certificate Balance	414,342,460.17
(-) Scheduled Principal Collections		18,170,779.11	18,170,779.11	(-) Principal Distributions	90,356,371.19
(-) Unscheduled Principal Collections		75,782,999.95	75,782,999.95	(-) Realized Losses	3,597,407.87
(-) 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	3,597,407.87
(-) 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		320,388,681.11	320,388,681.11	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		421,109,701.21	421,109,701.21	Ending Certificate Balance	320,388,681.11
Ending Actual Collateral Balance		327,442,230.95	327,442,230.95



		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		20,323,700.66	0.00	UC / (OC) Change	0.00
Current Period Advances		3,597,407.87	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		23,921,108.53	0.00	Net WAC Rate	4.59%
				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 26


				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
	9,999,999 or less	9	52,635,711.68	16.43%	(5)	4.8535	1.456398	1.35 or less	6	227,357,047.58	70.96%	(37)	4.5643	0.328279
10,000,000 to 19,999,999		2	28,082,004.24	8.76%	(5)	4.6092	1.792020	1.36 to 1.45	2	31,271,325.07	9.76%	(4)	4.5460	1.415646
20,000,000 to 24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.46 to 1.55	1	2,513,334.11	0.78%	(3)	4.5900	1.480000
25,000,000 to 49,999,999		3	99,363,311.03	31.01%	(26)	4.5544	1.039084	1.56 to 1.65	0	0.00	0.00%	0	0.0000	0.000000
	50,000,000 or greater	2	140,307,654.16	43.79%	(41)	4.5162	0.022616	1.66 to 1.80	3	33,980,317.06	10.61%	(5)	4.7632	1.735504
	Totals	16	320,388,681.11	100.00%	(27)	4.5916	0.728496	1.81 to 2.00	2	15,762,454.17	4.92%	(3)	4.6300	1.855028
								2.01 or greater	2	9,504,203.12	2.97%	(9)	4.7186	2.374082
								Totals	16	320,388,681.11	100.00%	(27)	4.5916	0.728496
(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 26


			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

Alabama	2	46,086,655.36	14.38%	(6)	4.3174	(0.140000)
							Industrial	3	22,577,578.12	7.05%	(5)	4.6802	1.820457
California	1	3,782,239.77	1.18%	(5)	4.6680	2.350000
							Lodging	5	25,366,195.49	7.92%	(6)	4.9817	1.575965
Connecticut	1	1,074,000.00	0.34%	(3)	4.4880	1.850000
							Multi-Family	1	27,867,063.18	8.70%	(3)	4.4630	1.420000
Illinois	4	124,186,927.95	38.76%	(45)	4.6794	0.314419
							Office	11	220,968,647.43	68.97%	(38)	4.5456	0.315798
Michigan	2	11,809,196.88	3.69%	(5)	4.8517	1.790265
							Retail	14	23,609,196.88	7.37%	(4)	4.6699	1.820121
New Jersey	2	9,851,570.11	3.07%	(3)	4.8830	1.700000
							Totals	34	320,388,681.11	100.00%	(27)	4.5916	0.728496
New York	1	16,282,004.24	5.08%	(6)	4.6970	1.750000

Ohio	6	10,395,963.35	3.24%	(7)	4.6333	2.147217

Oklahoma	1	868,000.00	0.27%	(3)	4.4880	1.850000

Pennsylvania	4	4,382,000.00	1.37%	(3)	4.4880	1.850000

South Carolina	1	15,544,268.45	4.85%	(6)	4.3174	(0.140000)

South Dakota	1	802,000.00	0.25%	(3)	4.4880	1.850000

Tennessee	4	34,887,784.49	10.89%	(68)	4.5700	1.290000

Texas	4	40,436,070.50	12.62%	(4)	4.5695	1.167320

Totals	34	320,388,681.11	100.00%	(27)	4.5916	0.728496


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 26


				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
	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	61,630,923.82	19.24%	(6)	4.3174	(0.140000)	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.40001% to 4.60000%	4	77,068,181.78	24.05%	(32)	4.5194	1.428945	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.60001% to 4.80000%	7	158,082,889.20	49.34%	(37)	4.6654	0.621153	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.80001% or greater	4	23,606,686.31	7.37%	(4)	5.0493	1.428007	49 months or greater	16	320,388,681.11	100.00%	(27)	4.5916	0.728496
	Totals	16	320,388,681.11	100.00%	(27)	4.5916	0.728496	Totals	16	320,388,681.11	100.00%	(27)	4.5916	0.728496
(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 26

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

60 months or less

320,388,681.11

100.00%

(27)

4.5916

0.728496

Interest Only

11,800,000.00

3.68%

(3)

4.4880

1.850000

61 months or greater

0.00

0.00%

0.0000

0.000000

299 months or less

308,588,681.11

96.32%

(28)

4.5956

0.685612

Totals

320,388,681.11

100.00%

(27)

4.5916

0.728496

300 months or greater

0.00

0.00%

0.0000

0.000000

Totals

320,388,681.11

100.00%

(27)

4.5916

0.728496

(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.

Page 12 of 26

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

12 months or less

320,388,681.11

100.00%

(27)

4.5916

0.728496

No outstanding loans in this group

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

320,388,681.11

100.00%

(27)

4.5916

0.728496

(1)

(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)

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 13 of 26


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	30309955	OF	Chicago	IL	Actual/360	4.672%	0.00	0.00	0.00	10/05/19	08/01/25	--	78,676,730.34	78,676,730.34	06/01/21
2	30309956	LO	New Orleans	LA	Actual/360	4.710%	264,963.45	67,506,610.73	0.00	04/11/25	08/06/25	--	67,506,610.73	0.00	07/06/25
3	30309957	OF	Various	Various	Actual/360	4.317%	222,306.41	158,044.05	0.00	01/05/25	07/01/25	--	61,788,967.87	61,630,923.82	05/01/24
5	30309958	OF	Downers Grove	IL	Actual/360	4.609%	140,952.60	89,979.47	0.00	04/11/25	08/01/25	--	36,698,442.83	36,608,463.36	01/01/25
6	30309959	OF	Nashville	TN	Actual/360	4.570%	133,252.26	101,869.27	0.00	11/05/19	08/05/25	--	34,989,653.76	34,887,784.49	07/05/25
10	30309962	MF	Tyler	TX	Actual/360	4.463%	103,852.66	56,574.91	0.00	04/05/25	08/01/25	--	27,923,638.09	27,867,063.18	07/01/25
17	30309954	IN	Pittsford	NY	Actual/360	4.697%	63,886.28	39,805.22	0.00	01/05/25	07/06/25	--	16,321,809.46	16,282,004.24	06/06/25
20	30309970	LO	Avenel	NJ	Actual/360	4.883%	40,182.82	23,380.45	0.00	04/11/25	08/06/25	--	9,874,950.56	9,851,570.11	07/06/25
22	30309971	RT	Various	Various	Actual/360	4.488%	44,132.00	0.00	0.00	04/11/25	04/01/29	--	11,800,000.00	11,800,000.00	07/01/25
23	30309948	OF	Various	TX	Actual/360	4.650%	35,600.22	22,408.92	0.00	04/11/25	08/05/25	--	9,187,154.35	9,164,745.43	07/05/25
29	30309976	RT	Sterling Heights	MI	Actual/360	4.750%	31,135.01	18,943.13	0.00	02/05/25	08/06/25	--	7,865,685.84	7,846,742.71	07/06/25
35	30309982	MU	Atlanta	GA	Actual/360	4.555%	24,355.35	6,416,338.79	0.00	04/05/25	07/01/25	--	6,416,338.79	0.00	07/01/25
36	30309983	LO	Roselle	IL	Actual/360	5.210%	27,799.39	14,529.73	0.00	04/11/25	08/06/25	--	6,402,929.87	6,388,400.14	07/06/25
38	30309985	MF	Houston	TX	Actual/360	4.485%	21,349.86	5,712,336.49	0.00	02/05/25	07/01/25	--	5,712,336.49	0.00	07/01/25
39	30309986	LO	Cleveland	OH	Actual/360	4.752%	22,713.66	13,810.09	0.00	08/05/24	08/06/25	--	5,735,773.44	5,721,963.35	07/06/25
42	30309988	RT	Livonia	MI	Actual/360	4.745%	20,245.51	5,120,045.18	0.00	03/05/25	08/06/25	--	5,120,045.18	0.00	07/07/25
43	30309989	MF	North Hills	CA	Actual/360	4.400%	20,035.11	5,464,120.31	0.00	03/05/24	07/01/25	--	5,464,120.31	0.00	07/01/25
47	30309992	RT	Detroit	MI	Actual/360	5.053%	16,723.97	9,199.17	0.00	03/05/25	08/06/25	--	3,971,653.34	3,962,454.17	07/06/25
50	30309994	LO	Houston	TX	Actual/360	5.225%	14,875.08	12,024.74	0.00	09/05/24	08/06/25	--	3,416,286.63	3,404,261.89	04/06/25
51	30309995	IN	Chula Vista	CA	Actual/360	4.668%	14,744.00	7,991.51	0.00	02/05/25	08/06/25	--	3,790,231.28	3,782,239.77	07/06/25
53	30309997	MH	Apache Junction	AZ	Actual/360	4.663%	12,265.03	3,156,344.04	0.00	02/05/25	08/06/25	--	3,156,344.04	0.00	07/06/25
54	30309998	IN	Gurnee	IL	Actual/360	4.590%	9,649.55	9,422.86	0.00	04/11/25	08/06/25	--	2,522,756.97	2,513,334.11	07/06/25
Totals							1,285,020.22	93,953,779.06	0.00				414,342,460.17	320,388,681.11
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 26


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	3,887,600.60	0.00	--	--	06/11/25	41,700,523.71	1,990,051.30	0.00	0.00	0.00	3,597,407.87
2	16,936,766.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1,166,867.01	0.00	--	--	07/11/25	9,693,418.72	372,946.80	345,031.53	4,948,244.99	0.00	0.00
5	1,414,244.46	0.00	--	--	06/11/25	16,326,595.01	127,367.39	168,004.90	1,257,296.99	0.00	0.00
6	4,137,864.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,818,393.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,182,637.00	0.00	--	--	--	0.00	0.00	103,249.45	103,249.45	0.00	0.00
20	1,535,223.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,007,098.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,146,922.00	115,553.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,142,423.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	775,949.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	493,280.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	377,148.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,188,867.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	864,577.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	586,877.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	613,769.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	523,517.71	0.00	--	--	--	0.00	0.00	26,873.06	80,656.14	0.00	0.00
51	663,760.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	504,168.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	398,316.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	44,366,273.71	115,553.00				67,720,537.44	2,490,365.49	643,158.93	6,389,447.57	0.00	3,597,407.87




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 26


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
2	30309956	67,506,610.73	Payoff Prior to Maturity	0.00	0.00
42	30309988	5,120,045.18	Payoff Prior to Maturity	0.00	0.00
53	30309997	3,156,344.04	Payoff Prior to Maturity	0.00	0.00
Totals		75,782,999.95		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 16 of 26


								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
07/17/25	0	0.00	1	3,404,261.89	2	115,285,193.70	1	36,608,463.36	0	0.00	0	0.00	0	0.00	3	75,782,999.95	4.591620%	4.575677%	(27)
06/17/25	1	3,416,286.63	0	0.00	3	177,164,141.04	1	36,698,442.83	0	0.00	0	0.00	0	0.00	4	58,546,499.48	4.608753%	4.593147%	(21)
05/16/25	0	0.00	0	0.00	3	177,399,160.85	1	36,783,386.75	0	0.00	0	0.00	0	0.00	7	101,240,011.61	4.617797%	4.600262%	(17)
04/17/25	0	0.00	1	36,872,696.94	2	140,772,713.56	1	36,872,696.94	0	0.00	0	0.00	0	0.00	9	94,727,113.98	4.620296%	4.603467%	(14)
03/17/25	1	36,956,952.00	0	0.00	3	146,675,176.30	1	36,956,952.00	0	0.00	0	0.00	0	0.00	1	34,322,176.53	4.655762%	4.638557%	(12)
02/18/25	0	0.00	2	42,824,108.09	2	141,092,412.26	1	37,055,049.95	0	0.00	0	0.00	0	0.00	0	0.00	4.646494%	4.629536%	(10)
01/17/25	1	5,782,384.60	1	37,138,584.14	2	141,240,166.81	0	0.00	0	0.00	0	0.00	1	2,170,731.71	1	2,866,345.07	4.642415%	4.625493%	(9)
12/17/24	2	40,708,147.98	0	0.00	3	146,429,960.07	0	0.00	1	0.00	0	0.00	0	0.00	2	11,905,192.92	4.642610%	4.625722%	(8)
11/18/24	2	40,807,449.60	0	0.00	4	152,127,801.36	0	0.00	1	5,537,809.38	0	0.00	0	0.00	0	0.00	4.641157%	4.623179%	(8)
10/18/24	2	40,901,089.35	0	0.00	4	152,290,893.26	0	0.00	1	5,549,346.59	0	0.00	0	0.00	0	0.00	4.641174%	4.623196%	(7)
09/17/24	1	37,478,931.26	0	0.00	4	152,462,061.78	0	0.00	1	5,561,603.47	0	0.00	0	0.00	0	0.00	4.641192%	4.623213%	(6)
08/16/24	1	3,531,719.43	1	63,308,987.70	3	89,314,910.65	0	0.00	1	5,573,038.67	0	0.00	0	0.00	0	0.00	4.641209%	4.623229%	(5)
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 17 of 26

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

30309955

06/01/21

0.00

97,839.66

83,007,559.70

06/26/20

30309957

05/01/24

345,031.53

4,948,244.99

242,169.80

63,748,293.45

01/24/22

30309958

01/01/25

168,004.90

1,257,296.99

12,131.20

37,138,584.14

06/27/24

11/06/24

30309954

06/06/25

103,249.45

0.00

16,321,809.46

30309994

04/06/25

26,873.06

80,656.14

0.00

3,439,686.74

Totals

643,158.93

6,389,447.57

352,140.66

203,655,933.49

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 18 of 26


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		77,912,928	0	77,912,928			0
0 - 6 Months		230,675,753	111,986,297	82,080,992			36,608,463
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		11,800,000	11,800,000	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

Jul-25	320,388,681	140,068,302	0	3,404,262	140,307,654		36,608,463
Jun-25	414,342,460	233,762,033	3,416,287	0	140,465,698		36,698,443
May-25	489,201,716	311,802,555	0	0	177,399,161		0
Apr-25	591,418,114	413,772,704	0	36,872,697	140,772,714		0
Mar-25	687,219,328	503,587,200	36,956,952	0	146,675,176		0
Feb-25	723,037,577	539,121,057	0	42,824,108	141,092,412		0
Jan-25	729,800,286	545,639,151	5,782,385	37,138,584	141,240,167		0
Dec-24	736,175,742	549,037,634	40,708,148	0	146,429,960		0
Nov-24	752,940,232	560,004,981	40,807,450	0	146,589,992		5,537,809
Oct-24	754,302,090	561,110,107	40,901,089	0	146,741,547		5,549,347
Sep-24	755,740,187	565,799,194	37,478,931	0	146,900,458		5,561,603
Aug-24	757,090,877	600,935,259	3,531,719	63,308,988	83,741,872		5,573,039
(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 19 of 26


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
1	30309955	78,676,730.34	83,007,559.70	109,800,000.00	09/01/24	1,508,542.73	0.15000	12/31/24	08/01/25	240
3	30309957	61,630,923.82	63,748,293.45	116,200,000.00	--	(1,215,417.04)	(0.14000)	12/31/24	07/01/25	239
5	30309958	36,608,463.36	37,138,584.14	12,600,000.00	04/11/25	1,414,244.46	0.51000	12/31/24	08/01/25	240
6	30309959	34,887,784.49	34,887,784.49	58,860,000.00	--	3,629,419.64	1.29000	12/31/24	08/05/25	180
Totals		211,803,902.01	218,782,221.78	297,460,000.00		5,336,789.79




© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 26


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
1	30309955	OF	IL	06/26/20	98
	7/11/2025 - The Loan transferred for Imminent Monetary Default at the Borrower''s request as a result of the Covid-19 pandemic. The Loan is in monetary default. Lender is continuing with the foreclosure process. Borrower answered the
	complaint. New judge was appointed. Lender filed a recourse claim. Litigation continues. Transwestern was appointed as receiver and is managing the property. Lender amended the complaint to add the recourse component to the Illinois
	foreclosure. Case is still winding down th e pleading stages and is now entering the discovery phase. Lender is trying to re-engage Borrower for a settlement but no proposals have been offered.

3	30309957	OF	Various	01/24/22	2
	7/11/2025 - The Loan transferred for Imminent Monetary Default at the Borrower''s request as a result of the Covid-19 pandemic. Borrower has executed the Pre-Negotiation Letter and provided a COVID 19 modification request. Special Servicer
	identified inst ances of SPE violations and entered into a settlement agreement effective December 30, 2022. Receivers have been appointed to all three properties. Special Servicer will proceed with foreclosure of the properties and has received
	approval to take title.

5	30309958	OF	IL	06/27/24	2
	7/11/2025 - Loan transferred to Special Servicing for Monetary Default. Special Servicer has initiated the foreclosure process and a receiver has been appointed. Receiver will review potential leases and work towards effectuating a sale out of
	the receive rship estate.


6	30309959	OF	TN	05/20/24	4
	7/11/2025 - Loan recently transferred to Special Servicing due to failure to comply with cash management and for events of default surrounding equity transfers and the Guarantor. Borrower has executed PNL and negotiations remain ongoing.
	Borrower has made a new proposal that has been accepted by Lender. Mezz lender has delayed exercising remedies and foreclosing on their interests until the end of June, 2025; both Lenders are working to close extensions by month end.


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 21 of 26


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
3	30309957	0.00	4.31740%	0.00	4.31740%	8	02/14/23	12/30/22	02/14/23
11	30309963	28,897,593.34	4.76781%	28,897,593.34 4.76781%		1	05/29/20	06/01/20	06/02/20
35	30309982	7,200,022.89	4.55500%	7,200,022.89 4.55500%		8	10/01/20	10/01/20	10/16/20
Totals		36,097,616.23		36,097,616.23
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 22 of 26

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

30309951 12/17/24

5,537,809.38

3,100,000.00

2,795,435.37

667,975.34

2,795,435.37

2,127,460.03

3,410,349.35

0.00

330,908.21

3,079,441.14

46.65%

30309999 01/17/25

2,871,854.28

5,800,000.00

5.72

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

8,409,663.66

8,900,000.00

2,795,441.09

667,975.34

2,795,435.37

2,127,460.03

3,410,349.35

0.00

330,908.21

3,079,441.14

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

Page 23 of 26


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	09/17/20	0.00	1,831.81	0.00	0.00	0.00	0.00	0.00	0.00	0.00
41	30309951	05/16/25	0.00	0.00	3,079,441.14	0.00	0.00	(330,458.21)	0.00	0.00	3,079,891.14
		12/17/24	0.00	0.00	3,410,349.35	0.00	0.00	3,410,349.35	0.00	0.00
55	30309999	01/27/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	1,831.81	3,079,441.14	0.00	0.00	3,079,891.14	0.00	0.00	3,079,891.14




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 26


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
1	0.00	0.00	16,390.99	0.00	0.00	0.00	0.00	306,314.74	0.00	0.00	0.00	0.00
2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(125.82)	0.00	0.00	0.00
3	0.00	0.00	0.00	0.00	0.00	34,834.92	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	7,645.51	0.00	0.00	62,639.70	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	7,289.51	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	0.00	0.00	635.63	0.00	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(1,251.02)	0.00	75,000.00	0.00
55	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,860.09	0.00
Total	0.00	0.00	31,326.01	0.00	635.63	97,474.62	0.00	306,314.74	(1,376.84)	0.00	77,860.09	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		512,234.25




© 2021 Computershare. All rights reserved. Confidential.												Page 25 of 26


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 26 of 26

JPMBB Commercial Mortgage Securities Trust 2015-C31 10-D