|
Distribution Date: |
06/17/25 |
Morgan Stanley Bank of America Merrill Lynch Trust 2015-C22 |
|
Determination Date: |
06/11/25 |
|
|
Next Distribution Date: |
07/17/25 |
|
|
Record Date: |
05/30/25 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2015-C22 |
|
|
||
|
Revision to the Distribution Date Statement of May 2025 |
||
|
Reporting was revised to update the ARA amount on Loan # 300801214 |
||
|
Table of Contents |
|
|
Contacts |
|
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
Certificate Distribution Detail |
2 |
Depositor |
Morgan Stanley Capital I Inc. |
|
|
|
Certificate Factor Detail |
3 |
|
General Information Number |
(212) 761-4000 |
cmbs_notices@morganstanley.com |
|
Certificate Interest Reconciliation Detail |
4 |
|
1585 Broadway | New York, NY 10036 | United States |
|
|
|
|
|
Master Servicer |
Trimont LLC |
|
|
|
Exchangeable Certificate Detail |
5 |
|
|
|
|
|
|
|
|
Attention: CMBS Servicing |
|
trimont.commercial.servicing@cms.trimont.com |
|
Exchangeable Certificate Factor Detail |
6 |
|
|
|
|
|
|
|
|
550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States |
|
|
|
Additional Information |
7 |
Special Servicer |
LNR Partners, LLC |
|
|
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
|
Heather Bennett and Job Warshaw |
|
hbennett@starwood.com; jwarshaw@lnrpartners.com |
|
Bond / Collateral Reconciliation - Balances |
9 |
|
|
|
and lnr.cmbs.notices@lnrproperty.com |
|
|
|
|
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|
|
|
Current Mortgage Loan and Property Stratification |
10-14 |
|
|
|
|
|
|
|
Trust Advisor |
Park Bridge Lender Services LLC |
|
|
|
Mortgage Loan Detail (Part 1) |
15 |
|
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
|
Mortgage Loan Detail (Part 2) |
16 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
Principal Prepayment Detail |
17 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
Historical Detail |
18 |
|
Bank, N.A. |
|
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
cctcmbsbondadmin@computershare.com; |
|
Delinquency Loan Detail |
19 |
|
|
|
trustadministrationgroup@computershare.com |
|
Collateral Stratification and Historical Detail |
20 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
Trustee |
Wilmington Trust, National Association |
|
|
|
Specially Serviced Loan Detail - Part 2 |
22-23 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
CMBSTrustee@wilmingtontrust.com |
|
|
|
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
|
Modified Loan Detail |
24 |
|
|
|
|
|
Historical Liquidated Loan Detail |
25 |
|
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
|
|
|
|
|
Interest Shortfall Detail - Collateral Level |
27 |
|
|
|
|
|
Supplemental Notes |
28 |
|
|
|
|
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 special notices. In addition, certificateholders 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 28 |
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
|
Class (3) |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
A-1 |
61690FAH6 |
1.433000% |
55,100,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
61690FAJ2 |
2.739000% |
66,500,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
61690FAK9 |
3.040000% |
84,700,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
61690FAL7 |
3.046000% |
250,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
61690FAM5 |
3.306000% |
318,826,000.00 |
84,680,402.44 |
9,217,369.16 |
233,294.51 |
0.00 |
0.00 |
9,450,663.67 |
75,463,033.28 |
78.48% |
30.00% |
|
A-S |
61690FAP8 |
3.561000% |
60,903,000.00 |
60,903,000.00 |
0.00 |
180,729.65 |
0.00 |
0.00 |
180,729.65 |
60,903,000.00 |
61.12% |
24.50% |
|
B |
61690FAQ6 |
3.883000% |
63,671,000.00 |
63,671,000.00 |
0.00 |
206,028.74 |
0.00 |
0.00 |
206,028.74 |
63,671,000.00 |
42.96% |
18.75% |
|
C |
61690FAS2 |
4.191279% |
51,214,000.00 |
51,214,000.00 |
0.00 |
178,876.79 |
0.00 |
0.00 |
178,876.79 |
51,214,000.00 |
28.36% |
14.13% |
|
D |
61690FAB9 |
4.191279% |
62,287,000.00 |
62,287,000.00 |
0.00 |
428,251.17 |
0.00 |
0.00 |
428,251.17 |
62,287,000.00 |
10.60% |
8.50% |
|
E |
61690FAC7 |
4.191279% |
26,299,000.00 |
26,299,000.00 |
0.00 |
259,771.98 |
0.00 |
0.00 |
259,771.98 |
26,299,000.00 |
3.10% |
6.13% |
|
F |
61690FAD5 |
4.191279% |
13,841,000.00 |
13,841,000.00 |
0.00 |
1,096,473.25 |
0.00 |
2,968,465.88 |
1,096,473.25 |
10,872,534.12 |
0.00% |
4.88% |
|
G |
61690FAE3 |
4.191279% |
17,994,000.00 |
17,994,000.00 |
0.00 |
2,139,362.66 |
0.00 |
17,994,000.00 |
2,139,362.66 |
0.00 |
0.00% |
3.25% |
|
H |
61690FAT0 |
4.191279% |
35,989,016.00 |
16,208,804.03 |
0.00 |
335,765.82 |
0.00 |
16,208,804.03 |
335,765.82 |
0.00 |
0.00% |
0.00% |
|
V |
61690FAF0 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
61690FAG8 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
1,107,324,018.00 |
397,098,206.47 |
9,217,369.16 |
5,058,554.57 |
0.00 |
37,171,269.91 |
14,275,923.73 |
350,709,567.40 |
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
61690FAN3 |
0.778603% |
836,029,000.00 |
145,583,402.44 |
0.00 |
94,459.69 |
0.00 |
0.00 |
94,459.69 |
136,366,033.28 |
|
|
|
X-B |
61690FAA1 |
0.308279% |
63,671,000.00 |
63,671,000.00 |
0.00 |
16,357.01 |
0.00 |
0.00 |
16,357.01 |
63,671,000.00 |
|
|
|
Notional SubTotal |
|
899,700,000.00 |
209,254,402.44 |
0.00 |
110,816.70 |
0.00 |
0.00 |
110,816.70 |
200,037,033.28 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
9,217,369.16 |
5,169,371.27 |
0.00 |
37,171,269.91 |
14,386,740.43 |
|
|
|
|
|
|
||||||||||||
|
(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. |
|
|
|
|
|
|
|
|
|||
|
(3) |
Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to the |
|||||||||||
|
|
Exchangeable Certificate Detail. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 28 |
||||
|
|
|
|
|
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 |
61690FAH6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
61690FAJ2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
61690FAK9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
61690FAL7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
61690FAM5 |
265.60068012 |
28.91034345 |
0.73172988 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
29.64207333 |
236.69033667 |
|
A-S |
61690FAP8 |
1,000.00000000 |
0.00000000 |
2.96749996 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.96749996 |
1,000.00000000 |
|
B |
61690FAQ6 |
1,000.00000000 |
0.00000000 |
3.23583327 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.23583327 |
1,000.00000000 |
|
C |
61690FAS2 |
1,000.00000000 |
0.00000000 |
3.49273226 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.49273226 |
1,000.00000000 |
|
D |
61690FAB9 |
1,000.00000000 |
0.00000000 |
6.87545025 |
(3.38271790) |
0.00000000 |
0.00000000 |
0.00000000 |
6.87545025 |
1,000.00000000 |
|
E |
61690FAC7 |
1,000.00000000 |
0.00000000 |
9.87763717 |
(6.38490475) |
0.00000000 |
0.00000000 |
0.00000000 |
9.87763717 |
1,000.00000000 |
|
F |
61690FAD5 |
1,000.00000000 |
0.00000000 |
79.21922188 |
(75.72648942) |
0.00000000 |
0.00000000 |
214.46903258 |
79.21922188 |
785.53096742 |
|
G |
61690FAE3 |
1,000.00000000 |
0.00000000 |
118.89311215 |
(115.40038013) |
0.00000000 |
0.00000000 |
1,000.00000000 |
118.89311215 |
0.00000000 |
|
H |
61690FAT0 |
450.38197293 |
0.00000000 |
9.32967492 |
(7.75661135) |
136.18543613 |
0.00000000 |
450.38197293 |
9.32967492 |
0.00000000 |
|
V |
61690FAF0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
61690FAG8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
61690FAN3 |
174.13678526 |
0.00000000 |
0.11298614 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.11298614 |
163.11160651 |
|
X-B |
61690FAA1 |
1,000.00000000 |
0.00000000 |
0.25689890 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.25689890 |
1,000.00000000 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 28 |
|||
|
|
|
|
|
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-SB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
05/01/25 - 05/30/25 |
30 |
0.00 |
233,294.51 |
0.00 |
233,294.51 |
0.00 |
0.00 |
0.00 |
233,294.51 |
0.00 |
|
|
X-A |
05/01/25 - 05/30/25 |
30 |
0.00 |
94,459.69 |
0.00 |
94,459.69 |
0.00 |
0.00 |
0.00 |
94,459.69 |
0.00 |
|
|
X-B |
05/01/25 - 05/30/25 |
30 |
0.00 |
16,357.01 |
0.00 |
16,357.01 |
0.00 |
0.00 |
0.00 |
16,357.01 |
0.00 |
|
|
A-S |
05/01/25 - 05/30/25 |
30 |
0.00 |
180,729.65 |
0.00 |
180,729.65 |
0.00 |
0.00 |
0.00 |
180,729.65 |
0.00 |
|
|
B |
05/01/25 - 05/30/25 |
30 |
0.00 |
206,028.74 |
0.00 |
206,028.74 |
0.00 |
0.00 |
0.00 |
206,028.74 |
0.00 |
|
|
C |
05/01/25 - 05/30/25 |
30 |
0.00 |
178,876.79 |
0.00 |
178,876.79 |
0.00 |
0.00 |
0.00 |
178,876.79 |
0.00 |
|
|
D |
05/01/25 - 05/30/25 |
30 |
210,699.35 |
217,551.82 |
0.00 |
217,551.82 |
(210,699.35) |
0.00 |
0.00 |
428,251.17 |
0.00 |
|
|
E |
05/01/25 - 05/30/25 |
30 |
167,916.61 |
91,855.37 |
0.00 |
91,855.37 |
(167,916.61) |
0.00 |
0.00 |
259,771.98 |
0.00 |
|
|
F |
05/01/25 - 05/30/25 |
30 |
1,048,130.34 |
48,342.91 |
0.00 |
48,342.91 |
(1,048,130.34) |
0.00 |
0.00 |
1,096,473.25 |
0.00 |
|
|
G |
05/01/25 - 05/30/25 |
30 |
2,076,514.44 |
62,848.22 |
0.00 |
62,848.22 |
(2,076,514.44) |
0.00 |
0.00 |
2,139,362.66 |
0.00 |
|
|
H |
05/01/25 - 05/30/25 |
30 |
5,180,332.65 |
56,613.01 |
0.00 |
56,613.01 |
(279,152.81) |
0.00 |
0.00 |
335,765.82 |
4,901,179.84 |
|
|
V |
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 |
|
|
8,683,593.39 |
1,386,957.72 |
0.00 |
1,386,957.72 |
(3,782,413.55) |
0.00 |
0.00 |
5,169,371.27 |
4,901,179.84 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 28 |
||||
|
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
|
||
|
|
|
Pass-Through |
|
|
|
|
Prepayment |
|
|
|
|
|
|
Class |
CUSIP |
Rate |
Original Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
|
Losses |
|
Total Distribution |
Ending Balance |
||
|
Regular Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
A-S (Cert) |
61690FAP8 |
3.561000% |
60,903,000.00 |
60,903,000.00 |
0.00 |
180,729.65 |
0.00 |
|
0.00 |
|
180,729.65 |
60,903,000.00 |
|
A-S (PST) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
B (Cert) |
61690FAQ6 |
3.883000% |
63,671,000.00 |
63,671,000.00 |
0.00 |
206,028.74 |
0.00 |
|
0.00 |
|
206,028.74 |
63,671,000.00 |
|
B (PST) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
C (Cert) |
61690FAS2 |
4.191279% |
51,214,000.00 |
51,214,000.00 |
0.00 |
178,876.79 |
0.00 |
|
0.00 |
|
178,876.79 |
51,214,000.00 |
|
C (PST) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
Regular Interest Total |
|
|
175,788,000.03 |
175,788,000.00 |
0.00 |
565,635.18 |
0.00 |
|
0.00 |
|
565,635.18 |
175,788,000.00 |
|
|
||||||||||||
|
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
|
|
PST |
61690FAR4 |
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 28 |
|||
|
|
|
|
Exchangeable 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 |
|
|
|
|
|
|
|
|
|
|
|
PST |
61690FAR4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 6 of 28 |
|||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
14,386,740.43 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 7 of 28 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
1,393,402.27 |
Master Servicing Fee |
4,011.60 |
|
Interest Reductions due to Nonrecoverability Determination |
(6,720.53) |
Certificate Administrator Fee |
1,021.00 |
|
Interest Adjustments |
3,876,971.16 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
170.97 |
|
ARD Interest |
0.00 |
Trust Advisor Fee |
1,014.56 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
|
|
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
5,263,652.90 |
Total Fees |
6,428.13 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
5,833,935.56 |
Reimbursement for Interest on Advances |
(51,363.45) |
|
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
|
Principal Prepayments |
237,535.34 |
Special Servicing Fees (Monthly) |
(508,788.13) |
|
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) |
2,427.52 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
|
|
Non-Recoverable Advances |
(3,145,898.26) |
|
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
|
Other Expenses |
645,577.57 |
|
Total Principal Collected |
6,071,470.90 |
Total Expenses/Reimbursements |
(3,058,044.75) |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
5,169,371.27 |
|
Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
9,217,369.16 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
Net SWAP Counterparty Payments Received |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
|
|
Net SWAP Counterparty Payments Paid |
0.00 |
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
14,386,740.43 |
|
Total Funds Collected |
11,335,123.80 |
Total Funds Distributed |
11,335,123.81 |
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 28 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
397,098,206.47 |
397,098,206.47 |
Beginning Certificate Balance |
397,098,206.47 |
|
|
(-) Scheduled Principal Collections |
5,833,935.56 |
5,833,935.56 |
(-) Principal Distributions |
9,217,369.16 |
|
|
(-) Unscheduled Principal Collections |
237,535.34 |
237,535.34 |
(-) Realized Losses |
37,171,269.91 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
40,317,168.17 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
(3,145,898.26) |
|
|
(-) Realized Losses from Collateral |
40,317,168.17 |
40,317,168.17 |
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 |
350,709,567.40 |
350,709,567.40 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
400,136,664.73 |
400,136,664.73 |
Ending Certificate Balance |
350,709,567.40 |
|
|
Ending Actual Collateral Balance |
350,951,622.13 |
350,951,622.13 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
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 |
3,146,084.26 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
(3,145,898.26) |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
186.00 |
0.00 |
Net WAC Rate |
4.19% |
|
|
|
|
|
|
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 9 of 28 |
||
|
|
|
|
|
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 |
|
|
10,000,000 or less |
4 |
18,615,707.38 |
5.31% |
(2) |
4.2484 |
0.856450 |
1.30 or less |
5 |
135,768,754.11 |
38.71% |
(2) |
4.2088 |
0.720928 |
|
10,000,001 to 20,000,000 |
2 |
24,435,390.30 |
6.97% |
(4) |
4.4921 |
1.134472 |
1.31 to 1.40 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
20,000,001 to 30,000,000 |
2 |
52,658,469.72 |
15.01% |
(5) |
3.5849 |
3.633047 |
1.41 to 1.50 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
30,000,001 to 40,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.51 to 1.60 |
1 |
5,745,782.71 |
1.64% |
(2) |
4.2000 |
1.597100 |
|
|
40,000,001 to 50,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.61 to 1.70 |
1 |
1,907,722.25 |
0.54% |
(3) |
4.0910 |
1.661600 |
|
|
50,000,001 to 70,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.71 to 1.80 |
3 |
177,287,308.33 |
50.55% |
(3) |
3.9802 |
1.750911 |
|
|
70,000,001 to 80,000,000 |
2 |
155,000,000.00 |
44.20% |
(2) |
4.0733 |
1.149800 |
1.81 to 1.90 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
80,000,000 or greater |
1 |
100,000,000.00 |
28.51% |
(3) |
3.9500 |
1.785000 |
1.91 to 2.10 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
2.11 to 2.20 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
2.21 to 2.30 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
2.31 to 2.40 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
2.41 to 2.50 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
2.51 to 4.10 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
4.11 or greater |
1 |
30,000,000.00 |
8.55% |
(7) |
3.1663 |
5.701800 |
|
|
|
|
|
|
|
|
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 28 |
||||
|
|
|
|
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 |
|
|
|||||||||||||
|
California |
1 |
22,658,469.72 |
6.46% |
(2) |
4.1390 |
0.894000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
2 |
88,236,911.30 |
25.16% |
(3) |
4.0965 |
1.608735 |
|
Illinois |
2 |
113,236,911.30 |
32.29% |
(3) |
4.0225 |
1.700636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
1 |
5,745,782.71 |
1.64% |
(2) |
4.2000 |
1.597100 |
|
Maryland |
1 |
8,674,894.09 |
2.47% |
(2) |
4.3200 |
(0.051000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
3 |
49,873,373.09 |
14.22% |
(5) |
3.6440 |
3.694517 |
|
Missouri |
1 |
5,745,782.71 |
1.64% |
(2) |
4.2000 |
1.597100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
1 |
100,000,000.00 |
28.51% |
(3) |
3.9500 |
1.785000 |
|
New Jersey |
1 |
11,198,479.00 |
3.19% |
(3) |
4.4000 |
1.218600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
4 |
106,853,500.30 |
30.47% |
(2) |
4.1334 |
0.728193 |
|
New York |
2 |
155,000,000.00 |
44.20% |
(2) |
4.0733 |
1.149800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
|
Pennsylvania |
2 |
4,195,030.58 |
1.20% |
(3) |
4.1668 |
1.718523 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Washington, DC |
1 |
30,000,000.00 |
8.55% |
(7) |
3.1663 |
5.701800 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 28 |
|||
|
|
|
|
|
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 |
|
|
3.500% or less |
1 |
30,000,000.00 |
8.55% |
(7) |
3.1663 |
5.701800 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
3.501% to 4.000% |
1 |
100,000,000.00 |
28.51% |
(3) |
3.9500 |
1.785000 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.500% |
8 |
207,472,656.10 |
59.16% |
(2) |
4.1139 |
1.099256 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 5.000% |
1 |
13,236,911.30 |
3.77% |
(4) |
4.5700 |
1.063300 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.001% or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
49 months or greater |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
|
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
|
(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 28 |
||||
|
|
|
|
|
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 |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
Interest Only |
4 |
285,000,000.00 |
81.26% |
(3) |
3.9346 |
1.851835 |
|
61 months to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
230 months or less |
2 |
4,195,030.58 |
1.20% |
(3) |
4.1668 |
1.718523 |
|
|
|
85 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
231 months to 300 months |
5 |
61,514,536.82 |
17.54% |
(3) |
4.3105 |
0.921930 |
|
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
301 months to 350 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
351 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
|
(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 28 |
||||
|
|
|
|
|
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 |
7 |
227,603,366.15 |
64.90% |
(3) |
4.0488 |
1.553053 |
|
|
No outstanding loans in this group |
|
|
|
|
13 to 24 months |
3 |
111,907,722.25 |
31.91% |
(3) |
3.8710 |
2.006724 |
|
|
|
|
|
|
|
25 to 36 months |
1 |
11,198,479.00 |
3.19% |
(3) |
4.4000 |
1.218600 |
|
|
|
|
|
|
|
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
Totals |
11 |
350,709,567.40 |
100.00% |
(3) |
4.0033 |
1.687135 |
|
|
|
|
|
|
(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 14 of 28 |
||||
|
|
|
|
|
|
|
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 |
1443417 |
98 |
Chicago |
IL |
Actual/360 |
3.950% |
340,138.89 |
0.00 |
0.00 |
03/05/25 |
03/05/45 |
-- |
100,000,000.00 |
100,000,000.00 |
06/05/25 |
|
2 |
1442224 |
RT |
Port Chester |
NY |
Actual/360 |
4.130% |
284,511.11 |
0.00 |
0.00 |
N/A |
04/01/25 |
-- |
80,000,000.00 |
80,000,000.00 |
05/01/25 |
|
3 |
453000246 |
LO |
New York |
NY |
Actual/360 |
4.013% |
259,166.66 |
0.00 |
0.00 |
N/A |
03/01/25 |
-- |
75,000,000.00 |
75,000,000.00 |
05/01/25 |
|
5 |
300801214 |
LO |
Houston |
TX |
Actual/360 |
4.718% |
4,041,733.66 |
237,535.34 |
0.00 |
N/A |
03/01/20 |
-- |
40,554,703.51 |
0.00 |
06/01/25 |
|
8 |
303591008 |
OF |
Washington |
DC |
Actual/360 |
3.166% |
81,796.94 |
0.00 |
0.00 |
N/A |
11/04/24 |
-- |
30,000,000.00 |
30,000,000.00 |
05/04/25 |
|
11 |
300801234 |
RT |
Port Hueneme |
CA |
Actual/360 |
4.139% |
80,902.15 |
40,463.72 |
0.00 |
N/A |
04/01/25 |
-- |
22,698,933.44 |
22,658,469.72 |
06/01/25 |
|
13 |
303591013 |
LO |
Alsip |
IL |
Actual/360 |
4.570% |
52,217.14 |
32,073.61 |
0.00 |
N/A |
02/01/25 |
-- |
13,268,984.91 |
13,236,911.30 |
05/01/25 |
|
21 |
695100450 |
OF |
Mount Laurel |
NJ |
Actual/360 |
4.400% |
42,534.26 |
27,572.27 |
0.00 |
N/A |
03/06/25 |
-- |
11,226,051.27 |
11,198,479.00 |
04/06/25 |
|
33 |
303591033 |
OF |
Laurel |
MD |
Actual/360 |
4.320% |
32,350.48 |
21,470.57 |
0.00 |
N/A |
04/01/25 |
-- |
8,696,364.66 |
8,674,894.09 |
04/01/25 |
|
47 |
1443508 |
OF |
Palo Alto |
CA |
Actual/360 |
3.900% |
19,115.18 |
5,691,864.60 |
0.00 |
N/A |
03/01/25 |
-- |
5,691,864.60 |
0.00 |
06/01/25 |
|
50 |
303591050 |
MF |
Independence |
MO |
Actual/360 |
4.200% |
20,822.66 |
11,635.85 |
0.00 |
N/A |
04/01/25 |
-- |
5,757,418.56 |
5,745,782.71 |
06/01/25 |
|
71 |
300801215 |
RT |
Canonsburg |
PA |
Actual/360 |
4.230% |
8,363.77 |
8,854.94 |
0.00 |
N/A |
03/01/25 |
-- |
2,296,163.27 |
2,287,308.33 |
02/01/25 |
|
76 |
300801210 |
RT |
Lansdale |
PA |
Actual/360 |
4.091% |
0.00 |
0.00 |
0.00 |
N/A |
03/01/25 |
-- |
1,907,722.25 |
1,907,722.25 |
05/01/24 |
|
Totals |
|
|
|
|
|
|
5,263,652.90 |
6,071,470.90 |
0.00 |
|
|
|
397,098,206.47 |
350,709,567.40 |
|
|
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 28 |
|||||
|
|
|
|
|
|
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 |
11,971,142.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
2 |
3,739,160.03 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
283,822.22 |
283,822.22 |
0.00 |
0.00 |
|
|
|
3 |
17,051,205.80 |
14,664,140.00 |
01/01/25 |
03/31/25 |
05/12/25 |
0.00 |
0.00 |
258,520.84 |
258,520.84 |
0.00 |
0.00 |
|
|
|
5 |
81,587.00 |
0.00 |
-- |
-- |
-- |
0.00 |
2,671,658.97 |
0.00 |
0.00 |
0.00 |
(3,145,898.26) |
|
|
|
8 |
16,860,812.00 |
12,640,831.00 |
01/01/23 |
09/30/23 |
-- |
0.00 |
0.00 |
80,397.73 |
80,397.73 |
0.00 |
0.00 |
|
|
|
11 |
2,246,973.52 |
354,806.96 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
13 |
1,451,161.36 |
0.00 |
-- |
-- |
06/11/25 |
1,802,378.72 |
0.00 |
220,007.99 |
220,007.99 |
0.00 |
0.00 |
|
|
|
21 |
1,124,836.88 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
69,955.73 |
112,662.78 |
0.00 |
0.00 |
|
|
|
33 |
156,905.23 |
(32,971.00) |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
53,704.23 |
139,860.12 |
0.00 |
0.00 |
|
|
|
47 |
1,365,386.00 |
472,107.60 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
50 |
0.00 |
165,391.52 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
71 |
375,343.54 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
17,187.86 |
60,007.90 |
0.00 |
0.00 |
|
|
|
76 |
0.00 |
0.00 |
-- |
-- |
10/11/24 |
795,982.34 |
16,332.25 |
(25.63) |
124,181.98 |
88,025.03 |
0.00 |
|
|
|
Totals |
56,424,513.36 |
28,264,306.08 |
|
|
|
2,598,361.06 |
2,687,991.22 |
983,570.97 |
1,279,461.56 |
88,025.03 |
(3,145,898.26) |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 28 |
||||
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
5 |
300801214 |
237,535.34 |
Disposition |
0.00 |
0.00 |
|
Totals |
|
237,535.34 |
|
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 17 of 28 |
|
|
|
|
|
|
|
|
|
|
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 |
1 |
237,535.34 |
4.003298% |
3.847007% |
(3) |
|
05/16/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.074923% |
3.890531% |
(8) |
|
04/17/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.081905% |
3.900548% |
(7) |
|
03/17/25 |
1 |
8,740,105.90 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
3 |
80,323,988.64 |
4.128093% |
4.034987% |
(5) |
|
02/18/25 |
0 |
0.00 |
0 |
0.00 |
1 |
1,915,694.60 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
3 |
21,457,572.03 |
4.194929% |
4.121182% |
(2) |
|
01/17/25 |
0 |
0.00 |
0 |
0.00 |
1 |
1,922,988.17 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
6 |
55,794,603.53 |
4.193982% |
4.149200% |
(1) |
|
12/17/24 |
0 |
0.00 |
0 |
0.00 |
1 |
1,930,256.13 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
3 |
16,831,529.51 |
4.207255% |
4.163835% |
0 |
|
11/18/24 |
0 |
0.00 |
0 |
0.00 |
1 |
1,937,718.01 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.210942% |
4.176577% |
1 |
|
10/18/24 |
0 |
0.00 |
0 |
0.00 |
1 |
1,944,934.26 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.219402% |
4.185338% |
2 |
|
09/17/24 |
0 |
0.00 |
0 |
0.00 |
1 |
1,952,346.27 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.219543% |
4.185492% |
3 |
|
08/16/24 |
0 |
0.00 |
1 |
1,959,511.17 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.219672% |
4.185635% |
4 |
|
07/17/24 |
1 |
1,966,650.92 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
12,395,425.54 |
4.219800% |
4.186327% |
5 |
|
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 18 of 28 |
|||||||
|
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|||
|
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
|
Servicing |
Resolution |
|
|
|
|
|
|
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
|
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
|
|
3 |
453000246 |
05/01/25 |
0 |
5 |
|
258,520.84 |
258,520.84 |
34,025.66 |
75,000,000.00 |
02/07/25 |
4 |
|
|
|
|
|
8 |
303591008 |
05/04/25 |
0 |
5 |
|
80,397.73 |
80,397.73 |
0.00 |
30,000,000.00 |
|
|
|
|
|
|
|
13 |
303591013 |
05/01/25 |
0 |
5 |
|
220,007.99 |
220,007.99 |
6,200.00 |
13,268,984.91 |
03/25/25 |
13 |
|
|
|
|
|
21 |
695100450 |
04/06/25 |
1 |
5 |
|
69,955.73 |
112,662.78 |
0.00 |
11,254,889.87 |
03/26/25 |
2 |
|
|
|
|
|
33 |
303591033 |
04/01/25 |
1 |
5 |
|
53,704.23 |
139,860.12 |
0.00 |
8,718,797.10 |
04/07/25 |
13 |
|
|
|
|
|
71 |
300801215 |
02/01/25 |
3 |
5 |
|
17,187.86 |
60,007.90 |
0.00 |
2,323,619.75 |
03/25/25 |
2 |
|
|
|
|
|
76 |
300801210 |
05/01/24 |
12 |
5 |
|
(25.63) |
124,181.98 |
136,665.90 |
1,981,078.07 |
07/19/24 |
2 |
|
|
|
|
|
Totals |
|
|
|
|
|
699,748.75 |
995,639.34 |
176,891.56 |
142,547,369.70 |
|
|
|
|
|
|
|
1 Mortgage Loan Status |
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
|||||||
|
Delinquent |
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
|||
|
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
|||
|
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 19 of 28 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
|
||||||||
|
Past Maturity |
|
250,709,567 |
108,404,252 |
142,305,315 |
|
0 |
|
|
|
0 - 6 Months |
|
0 |
0 |
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 |
|
100,000,000 |
100,000,000 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
|
||||||||
|
Jun-25 |
350,709,567 |
326,641,164 |
19,873,373 |
0 |
4,195,031 |
0 |
|
|
|
May-25 |
397,098,206 |
255,000,000 |
41,449,283 |
31,395,298 |
69,253,625 |
0 |
|
|
|
Apr-25 |
404,537,870 |
180,000,000 |
0 |
155,212,683 |
69,325,186 |
0 |
|
|
|
Mar-25 |
502,693,353 |
321,930,158 |
8,740,106 |
0 |
172,023,089 |
0 |
|
|
|
Feb-25 |
688,740,927 |
621,631,109 |
0 |
0 |
67,109,818 |
0 |
|
|
|
Jan-25 |
754,435,157 |
681,957,465 |
0 |
0 |
72,477,692 |
0 |
|
|
|
Dec-24 |
847,917,439 |
775,432,479 |
0 |
0 |
72,484,960 |
0 |
|
|
|
Nov-24 |
873,614,169 |
801,121,748 |
0 |
0 |
72,492,422 |
0 |
|
|
|
Oct-24 |
888,951,076 |
846,451,438 |
0 |
0 |
42,499,638 |
0 |
|
|
|
Sep-24 |
890,376,774 |
847,869,724 |
0 |
0 |
42,507,050 |
0 |
|
|
|
Aug-24 |
891,731,223 |
849,217,008 |
0 |
1,959,511 |
40,554,704 |
0 |
|
|
|
Jul-24 |
893,080,670 |
850,559,315 |
1,966,651 |
0 |
40,554,704 |
0 |
|
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 20 of 28 |
||||
|
|
|
|
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 |
|
3 |
453000246 |
75,000,000.00 |
75,000,000.00 |
206,600,000.00 |
04/24/25 |
13,172,689.00 |
1.70500 |
03/31/25 |
03/01/25 |
I/O |
|
5 |
300801214 |
0.00 |
- |
19,400,000.00 |
09/09/24 |
81,587.00 |
0.02890 |
12/31/24 |
03/01/20 |
237 |
|
13 |
303591013 |
13,236,911.30 |
13,268,984.91 |
12,700,000.00 |
04/24/25 |
1,075,539.96 |
1.06330 |
12/31/24 |
02/01/25 |
235 |
|
21 |
695100450 |
11,198,479.00 |
11,254,889.87 |
20,000,000.00 |
12/17/14 |
1,025,218.88 |
1.21860 |
12/31/22 |
03/06/25 |
236 |
|
33 |
303591033 |
8,674,894.09 |
8,718,797.10 |
16,400,000.00 |
01/22/15 |
(32,971.00) |
(0.05100) |
03/31/25 |
04/01/25 |
237 |
|
71 |
300801215 |
2,287,308.33 |
2,323,619.75 |
5,275,000.00 |
01/17/15 |
364,917.54 |
1.76600 |
12/31/24 |
03/01/25 |
176 |
|
76 |
300801210 |
1,907,722.25 |
1,981,078.07 |
1,453,400.00 |
07/31/24 |
280,508.47 |
1.66160 |
12/31/23 |
03/01/25 |
176 |
|
2 |
1442224 |
80,000,000.00 |
80,000,000.00 |
106,000,000.00 |
09/11/20 |
3,518,105.03 |
0.62930 |
12/31/23 |
04/01/25 |
I/O |
|
Totals |
|
192,305,314.97 |
192,547,369.70 |
387,828,400.00 |
|
19,485,594.88 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 21 of 28 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
|
|
||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
2 |
1442224 |
RT |
NY |
04/07/25 |
8 |
|
|
|
Special Servicer comments are not available for this cycle. |
|
|
|||
|
|
||||||
|
|
||||||
|
|
||||||
|
3 |
453000246 |
LO |
NY |
02/07/25 |
4 |
|
|
|
06/04/25: Loan transferred to MLS Special Servicing due to Imminent Monetary Default (Balloon/Maturity Default). Loan matured 03/01/25 and is secured by a 34-story select service hospitality property (401 keys) located in Midtown Manhattan. |
|||||
|
|
Loan is com prised of three pari passu senior notes (Note A-1 - $40MM; Note A-2 - $75MM and Note A-3 - $40MM) in the aggregate original principal balance of $155MM and one subordinate B Note in the original principal balance of $20MM. In |
|||||
|
|
addition, there is a mezzani ne loan in the original principal balance of $25MM. Borrower has requested an extension due to its inability to obtain financing due to, among other things, a pending civil lawsuit. Negotiations pending. |
|||||
|
|
||||||
|
5 |
300801214 |
LO |
TX |
02/04/20 |
0 |
|
|
|
09/02/2022 - Loan transferred to Special Servicing 2/4/2020 due to imminent maturity default. Property was severely impacted by decline in travel due to COVID-19 and the various stay at home and social distancing orders. Forbearance |
|||||
|
|
agreement executed April, 2020, expired July, 2020; Borrower and special servicer were unable to reach long-term modification agreement thereafter. Receiver was appointed 10/9/20, and took over management of the hotel at that time. |
|||||
|
|
Receiver has stabilized operations and is working to increase market share within the comp set prior to disposition. In the recent STR, the subject's RevPAR index was 118.8%. All options for disposition are being considered. |
|||||
|
|
||||||
|
13 |
303591013 |
LO |
IL |
03/25/25 |
13 |
|
|
|
Loan transferred to Special Servicer on 3/26/25 due to a Maturity Default. Loan matured on 2/1/25 and remained with the Master Servicer while Borrower attempted to refinance and pay the loan off. The Borrower was initially working with a |
|||||
|
|
Lender to re finance, however, the deal fell through and Borrower was ultimately unable to pay the Loan off. Borrower has submitted a proposal for a Loan Maturity extension that Lender is reviewing. Lender sent out a Notice of Default on |
|||||
|
|
3/27/25. Counsel is in th e process of being retained and Lender will move forward with enforcement actions while having discussions with the Borrower. The collateral is a 193 key full service hotel that operates as a Doubletree by Hilton |
|||||
|
|
located in Chicago, Illinois. The hotel was built in 1972 and renovated in 2012/2013. |
|
||||
|
|
||||||
|
21 |
695100450 |
OF |
NJ |
03/26/25 |
2 |
|
|
|
Loan transferred to the Special Servicer on 3/28/2025 due to a 3/6/2025 Maturity Default. The collateral consists of a 76K SF, two-story, single-tenant office building in Mt. Laurel, NJ. The Property was built-to-suit in 2005 for its sole tenant, AAA |
|||||
|
|
. AAA occupies 100% of the property under a NNN lease that commenced on 01-06-2006 and is set to expire on 01-31-2026. According to the 02/2024 inspection, AAA currently has all employees working remotely. A trigger period occurred on |
|||||
|
|
10-31-2024 (15 months prior to AAA's LXP). Updated financials were requested but not received as Borrower is unresponsive. NOI/DSCR/Occ: YE22 $1.12MM/1.34x/100%; No YE20/21. The Special Servicer will gather additional information |
|||||
|
|
and simultaneously discuss workout strategies deemed appropriate to achieve the highest net present value recovery. |
|
||||
|
|
||||||
|
33 |
303591033 |
OF |
MD |
04/07/25 |
13 |
|
|
|
Loan transferred to Special Servicer on 4/8/25 due to a Maturity Default. Loan matured on 4/1/25 and was not paid off due to Borrower not being able to secure viable refinancing options. The Property is 41% occupied by a single tenant, ASRC |
|||||
|
|
Federal H olding. The Borrower retained a third party advisor (The Henley Group) and submitted a DPO proposal that Lender is reviewing A notice of default was sent on 4/10/25. Counsel is in the process of being retained and Lender will |
|||||
|
|
move forward with enfo rcement actions while having discussions with the Borrower. |
|
||||
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 22 of 28 |
||||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
|
||||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
71 |
300801215 |
RT |
PA |
03/25/25 |
2 |
|
|
|
|
|
The loan was not paid in full at maturity date (3/1/25). Notice of Default has been sent to the Borrower. Have not received any response from the Borrower. Per information from the MS, the Borrower has not been able to refi or sell the property. |
|||||||
|
|
Engaging counsel to initiate enforcement actions. |
|
|
|
|
|||
|
|
||||||||
|
|
||||||||
|
76 |
300801210 |
RT |
PA |
07/19/24 |
2 |
|
|
|
|
|
The Loan transferred on 7/19/2024 for Delinquent Payments after Borrower failed to make the June Payment. The Loan triggered cash management on 10/15/2023 when Rite Aid filed Chapter 11 bankruptcy. Subject lease was rejected in |
|||||||
|
|
bankruptcy court and Proper ty has been vacant since. Collateral is a single-tenant Rite Aid with 11,180 sf located in Lansdale, PA. Counsel is continuing to work with the Sherriff on the deed to the SPE. Chase Bank has presented a purchase |
|||||||
|
|
offer of $2.25MM (implied cap of 7.44% bas ed on Chase Bank rent of $15/sf NNN per the LOI to lease). Discussing offer with Receiver. |
|
|
|||||
|
|
||||||||
|
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 23 of 28 |
||||
|
|
|
|
|
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 |
|
2 |
1442224 |
0.00 |
4.13000% |
0.00 |
4.13000% |
10 |
04/01/21 |
04/01/20 |
09/13/21 |
|
4 |
303591004 |
60,582,480.91 |
4.89000% |
60,582,480.91 |
4.89000% |
10 |
05/01/20 |
05/01/20 |
06/11/20 |
|
4 |
303591004 |
0.00 |
4.89000% |
0.00 |
4.89000% |
10 |
06/11/20 |
05/01/20 |
05/01/20 |
|
15 |
300801238 |
13,352,175.06 |
4.46400% |
13,352,175.06 |
4.46400% |
10 |
07/31/20 |
08/06/20 |
09/11/20 |
|
15 |
300801238 |
0.00 |
4.46400% |
0.00 |
4.46400% |
10 |
09/11/20 |
08/06/20 |
07/31/20 |
|
19 |
303591019 |
12,365,226.00 |
4.72000% |
12,365,226.00 |
4.72000% |
10 |
07/26/20 |
07/01/20 |
09/11/20 |
|
19 |
303591019 |
0.00 |
4.72000% |
0.00 |
4.72000% |
10 |
09/11/20 |
07/01/20 |
07/26/20 |
|
Totals |
|
86,299,881.97 |
|
86,299,881.97 |
|
|
|
|
|
|
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 24 of 28 |
||
|
|
|
|
|
|
Historical Liquidated Loan Detail |
|
|
|
|
||||
|
|
|||||||||||||
|
|
|
|
Loan |
|
Gross Sales |
|
|
|
|
Current |
|
Loss to Loan |
Percent of |
|
|
|
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
|
Period |
Cumulative |
with |
Original |
|
|
Loan |
|
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
|
Pros ID¹ |
Number |
Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
5 |
300801214 |
06/17/25 |
40,554,703.51 |
19,400,000.00 |
14,581,674.01 |
14,344,138.67 |
14,581,674.01 |
237,535.34 |
40,317,168.17 |
0.00 |
0.00 |
40,317,168.17 |
89.09% |
|
18 |
303591018 |
10/19/20 |
12,958,652.17 |
18,950,000.00 |
13,416,871.79 |
448,049.22 |
13,416,871.79 |
12,968,822.57 |
109.02 |
0.00 |
0.00 |
109.02 |
0.00% |
|
23 |
303591024 |
06/15/18 |
13,049,755.97 |
4,100,000.00 |
4,188,425.12 |
2,442,840.21 |
4,188,425.12 |
1,745,584.91 |
11,304,171.06 |
0.00 |
530,307.42 |
10,773,863.64 |
81.15% |
|
45 |
303591045 |
10/19/20 |
7,413,476.83 |
4,400,000.00 |
3,974,267.08 |
2,394,367.72 |
3,974,267.08 |
1,579,899.36 |
5,833,577.47 |
0.00 |
(15,182.50) |
5,848,759.97 |
68.80% |
|
Current Period Totals |
40,554,703.51 |
19,400,000.00 |
14,581,674.01 |
14,344,138.67 |
14,581,674.01 |
237,535.34 |
40,317,168.17 |
0.00 |
0.00 |
40,317,168.17 |
|
||
|
Cumulative Totals |
73,976,588.48 |
46,850,000.00 |
36,161,238.00 |
19,629,395.82 |
36,161,238.00 |
16,531,842.18 |
57,455,025.72 |
0.00 |
515,124.92 |
56,939,900.80 |
|
||
|
|
|||||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 25 of 28 |
||||
|
|
|
|
|
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 |
|
5 |
300801214 |
06/17/25 |
0.00 |
0.00 |
40,317,168.17 |
0.00 |
0.00 |
40,317,168.17 |
0.00 |
(3,145,898.26) |
37,171,269.91 |
|
18 |
303591018 |
10/19/20 |
0.00 |
0.00 |
109.02 |
0.00 |
0.00 |
109.02 |
0.00 |
0.00 |
109.02 |
|
23 |
303591024 |
11/19/18 |
0.00 |
0.00 |
10,773,863.64 |
0.00 |
0.00 |
(95,596.60) |
0.00 |
0.00 |
10,785,259.14 |
|
|
|
10/17/18 |
0.00 |
0.00 |
10,880,855.74 |
0.00 |
0.00 |
11,395.50 |
0.00 |
0.00 |
|
|
|
|
09/17/18 |
0.00 |
0.00 |
10,869,460.24 |
0.00 |
0.00 |
(6,710.82) |
0.00 |
0.00 |
|
|
|
|
08/17/18 |
0.00 |
0.00 |
10,876,171.06 |
0.00 |
0.00 |
(428,000.00) |
0.00 |
0.00 |
|
|
|
|
06/15/18 |
0.00 |
0.00 |
11,304,171.06 |
0.00 |
0.00 |
11,304,171.06 |
0.00 |
0.00 |
|
|
45 |
303591045 |
05/17/21 |
0.00 |
0.00 |
5,848,759.97 |
0.00 |
0.00 |
3,162.50 |
0.00 |
0.00 |
5,848,759.97 |
|
|
|
01/15/21 |
0.00 |
0.00 |
5,845,597.47 |
0.00 |
0.00 |
12,020.00 |
0.00 |
0.00 |
|
|
|
|
10/19/20 |
0.00 |
0.00 |
5,833,577.47 |
0.00 |
0.00 |
5,833,577.47 |
0.00 |
0.00 |
|
|
Current Period Totals |
|
0.00 |
0.00 |
40,317,168.17 |
0.00 |
0.00 |
40,317,168.17 |
0.00 |
(3,145,898.26) |
37,171,269.91 |
|
|
Cumulative Totals |
|
0.00 |
0.00 |
56,939,900.80 |
0.00 |
0.00 |
56,951,296.30 |
0.00 |
(3,145,898.26) |
53,805,398.04 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 26 of 28 |
||||
|
|
|
|
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) |
|
2 |
0.00 |
0.00 |
17,222.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
3 |
0.00 |
0.00 |
16,145.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
5 |
(3,876,971.16) |
0.00 |
(550,206.55) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
(51,363.45) |
0.00 |
(8,422.43) |
0.00 |
|
8 |
0.00 |
0.00 |
0.00 |
0.00 |
2,427.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
13 |
0.00 |
0.00 |
2,856.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
21 |
0.00 |
0.00 |
2,416.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
33 |
0.00 |
0.00 |
1,872.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
71 |
0.00 |
0.00 |
494.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
76 |
0.00 |
0.00 |
410.69 |
0.00 |
0.00 |
0.00 |
0.00 |
6,720.53 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
(3,876,971.16) |
0.00 |
(508,788.13) |
0.00 |
2,427.52 |
0.00 |
0.00 |
6,720.53 |
(51,363.45) |
0.00 |
(8,422.43) |
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 |
(4,436,397.12) |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 27 of 28 |
|||
|
|
Supplemental Notes |
|
|
|
None |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 28 of 28 |