|
Distribution Date: |
08/12/25 |
COMM 2015-CCRE24 Mortgage Trust |
|
Determination Date: |
08/06/25 |
|
|
Next Distribution Date: |
09/12/25 |
|
|
Record Date: |
07/31/25 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2015-CCRE24 |
|
Table of Contents |
|
|
Contacts |
|
|
|
|
|||||
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
|
|||||
|
Certificate Distribution Detail |
2-3 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
|
|
|
|
|||||
|
Certificate Factor Detail |
4 |
|
Lainie Kaye |
|
cmbs.requests@db.com |
|
|
|||||
|
Certificate Interest Reconciliation Detail |
5 |
|
1 Columbus Circle | New York, NY 10019 | United States |
|
|
|
|
|
Master Servicer |
Trimont LLC |
|
|
|
Additional Information |
6 |
|
|
|
|
|
|
|
|
Attention: CMBS Servicing |
|
trimont.commercial.servicing@cms.trimont.com |
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
|
|
|
|
|
|
|
|
550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States |
|
|
|
Bond / Collateral Reconciliation - Balances |
8 |
Special Servicer |
LNR Partners, LLC |
|
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
|
Heather Bennett and Arne Shulkin |
|
hbennett@starwood.com; ashulkin@lnrpartners.com; |
|
Mortgage Loan Detail (Part 1) |
14 |
|
|
|
lnr.cmbs.notices@lnrproperty.com |
|
|
|
|
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|
|
|
Mortgage Loan Detail (Part 2) |
15 |
|
|
|
|
|
|
|
Operating Advisor |
Park Bridge Lender Services LLC |
|
|
|
Principal Prepayment Detail |
16 |
|
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
|
Historical Detail |
17 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
Delinquency Loan Detail |
18 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
Collateral Stratification and Historical Detail |
19 |
|
Bank, N.A. |
|
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
cctcmbsbondadmin@computershare.com; |
|
Specially Serviced Loan Detail - Part 1 |
20 |
|
|
|
trustadministrationgroup@computershare.com |
|
Specially Serviced Loan Detail - Part 2 |
21-22 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
|
|||||
|
Modified Loan Detail |
23 |
Trustee |
Wilmington Trust, National Association |
|
|
|
|
|||||
|
Historical Liquidated Loan Detail |
24 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
CMBSTrustee@wilmingtontrust.com |
|
|
|
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
|
|
|
|
|
|
Controlling Class |
LNR Securities Holdings, LLC |
|
|
|
Interest Shortfall Detail - Collateral Level |
26 |
Representative |
|
|
|
|
Supplemental Notes |
27 |
|
- |
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
|
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 |
12593JBA3 |
1.652000% |
70,050,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
12593JBB1 |
3.022000% |
14,840,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
12593JBC9 |
3.445000% |
107,950,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
12593JBD7 |
3.214000% |
8,360,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
12593JBE5 |
3.432000% |
300,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-5 |
12593JBF2 |
3.696000% |
470,508,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-M |
12593JBH8 |
4.028000% |
85,025,000.00 |
18,961,444.09 |
18,961,444.09 |
63,647.25 |
0.00 |
0.00 |
19,025,091.34 |
0.00 |
0.00% |
23.88% |
|
B |
12593JBJ4 |
4.413334% |
95,435,000.00 |
95,435,000.00 |
83,718,058.55 |
694,533.08 |
0.00 |
0.00 |
84,412,591.63 |
11,716,941.45 |
95.05% |
17.00% |
|
C |
12593JBK1 |
4.413334% |
62,467,000.00 |
62,467,000.00 |
0.00 |
83,167.22 |
0.00 |
0.00 |
83,167.22 |
62,467,000.00 |
68.69% |
12.50% |
|
D |
12593JBL9 |
3.463000% |
71,143,000.00 |
71,143,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
71,143,000.00 |
38.66% |
7.38% |
|
E |
12593JAL0 |
3.163334% |
31,234,000.00 |
31,234,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31,234,000.00 |
25.48% |
5.13% |
|
F |
12593JAN6 |
3.163334% |
13,881,000.00 |
13,881,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13,881,000.00 |
19.62% |
4.13% |
|
G* |
12593JAQ9 |
3.163334% |
15,617,000.00 |
15,617,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15,617,000.00 |
13.03% |
3.00% |
|
H |
12593JAS5 |
3.163334% |
41,645,303.00 |
30,876,757.96 |
0.00 |
0.00 |
0.00 |
1,600.00 |
0.00 |
30,875,157.96 |
0.00% |
0.00% |
|
V |
12593JAU0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
12593JAW6 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
LR |
12593JAY2 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
|
1,388,155,303.00 |
339,615,202.05 |
102,679,502.64 |
841,347.55 |
0.00 |
1,600.00 |
103,520,850.19 |
236,934,099.41 |
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
12593JBG0 |
0.385334% |
1,056,733,000.00 |
18,961,444.09 |
0.00 |
6,088.74 |
0.00 |
0.00 |
6,088.74 |
0.00 |
|
|
|
X-B |
12593JAA4 |
0.000000% |
157,902,000.00 |
157,902,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
74,183,941.45 |
|
|
|
X-C |
12593JAC0 |
0.950334% |
71,143,000.00 |
71,143,000.00 |
0.00 |
56,341.34 |
0.00 |
0.00 |
56,341.34 |
71,143,000.00 |
|
|
|
X-D |
12593JAE6 |
1.250000% |
31,234,000.00 |
31,234,000.00 |
0.00 |
32,535.42 |
0.00 |
0.00 |
32,535.42 |
31,234,000.00 |
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
Certificate Distribution Detail continued to next page |
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 27 |
||||
|
|
|
|
|
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 |
|
|
|
|||||||||||
|
X-E |
12593JAG1 |
1.250000% |
29,498,000.00 |
29,498,000.00 |
0.00 |
30,727.08 |
0.00 |
0.00 |
30,727.08 |
29,498,000.00 |
|
|
X-F |
12593JAJ5 |
1.250000% |
41,645,303.00 |
30,876,757.96 |
0.00 |
32,163.29 |
0.00 |
0.00 |
32,163.29 |
30,875,157.96 |
|
|
Notional SubTotal |
|
1,388,155,303.00 |
339,615,202.05 |
0.00 |
157,855.87 |
0.00 |
0.00 |
157,855.87 |
236,934,099.41 |
|
|
|
|
|||||||||||
|
Deal Distribution Total |
|
|
|
102,679,502.64 |
999,203.42 |
0.00 |
1,600.00 |
103,678,706.06 |
|
|
|
|
|
|||||||||||
|
* |
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 3 of 27 |
|||
|
|
|
|
|
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 |
12593JBA3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
12593JBB1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
12593JBC9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
12593JBD7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
12593JBE5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-5 |
12593JBF2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-M |
12593JBH8 |
223.01022158 |
223.01022158 |
0.74857101 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
223.75879259 |
0.00000000 |
|
B |
12593JBJ4 |
1,000.00000000 |
877.22595012 |
7.27755100 |
(3.59977283) |
0.00000000 |
0.00000000 |
0.00000000 |
884.50350113 |
122.77404988 |
|
C |
12593JBK1 |
1,000.00000000 |
0.00000000 |
1.33137849 |
2.34639970 |
5.94617254 |
0.00000000 |
0.00000000 |
1.33137849 |
1,000.00000000 |
|
D |
12593JBL9 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.88583332 |
5.77166664 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
E |
12593JAL0 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.63611161 |
5.19421784 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F |
12593JAN6 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.63611123 |
7.41965709 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G |
12593JAQ9 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.63611129 |
22.38418518 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
H |
12593JAS5 |
741.42233903 |
0.00000000 |
0.00000000 |
1.95447203 |
63.23054847 |
0.00000000 |
0.03841970 |
0.00000000 |
741.38391933 |
|
V |
12593JAU0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
12593JAW6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
LR |
12593JAY2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
12593JBG0 |
17.94345789 |
0.00000000 |
0.00576185 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00576185 |
0.00000000 |
|
X-B |
12593JAA4 |
1,000.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
469.81001792 |
|
X-C |
12593JAC0 |
1,000.00000000 |
0.00000000 |
0.79194496 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.79194496 |
1,000.00000000 |
|
X-D |
12593JAE6 |
1,000.00000000 |
0.00000000 |
1.04166677 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.04166677 |
1,000.00000000 |
|
X-E |
12593JAG1 |
1,000.00000000 |
0.00000000 |
1.04166655 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.04166655 |
1,000.00000000 |
|
X-F |
12593JAJ5 |
741.42233903 |
0.00000000 |
0.77231495 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.77231495 |
741.38391933 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 4 of 27 |
|||
|
|
|
|
|
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 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-5 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
X-A |
07/01/25 - 07/30/25 |
30 |
0.00 |
6,088.74 |
0.00 |
6,088.74 |
0.00 |
0.00 |
0.00 |
6,088.74 |
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 |
07/01/25 - 07/30/25 |
30 |
0.00 |
56,341.34 |
0.00 |
56,341.34 |
0.00 |
0.00 |
0.00 |
56,341.34 |
0.00 |
|
|
X-D |
07/01/25 - 07/30/25 |
30 |
0.00 |
32,535.42 |
0.00 |
32,535.42 |
0.00 |
0.00 |
0.00 |
32,535.42 |
0.00 |
|
|
X-E |
07/01/25 - 07/30/25 |
30 |
0.00 |
30,727.08 |
0.00 |
30,727.08 |
0.00 |
0.00 |
0.00 |
30,727.08 |
0.00 |
|
|
X-F |
07/01/25 - 07/30/25 |
30 |
0.00 |
32,163.29 |
0.00 |
32,163.29 |
0.00 |
0.00 |
0.00 |
32,163.29 |
0.00 |
|
|
A-M |
07/01/25 - 07/30/25 |
30 |
0.00 |
63,647.25 |
0.00 |
63,647.25 |
0.00 |
0.00 |
0.00 |
63,647.25 |
0.00 |
|
|
B |
07/01/25 - 07/30/25 |
30 |
343,544.32 |
350,988.76 |
0.00 |
350,988.76 |
(343,544.32) |
0.00 |
0.00 |
694,533.08 |
0.00 |
|
|
C |
07/01/25 - 07/30/25 |
30 |
224,867.01 |
229,739.77 |
0.00 |
229,739.77 |
146,572.55 |
0.00 |
0.00 |
83,167.22 |
371,439.56 |
|
|
D |
07/01/25 - 07/30/25 |
30 |
205,306.84 |
205,306.84 |
0.00 |
205,306.84 |
205,306.84 |
0.00 |
0.00 |
0.00 |
410,613.68 |
|
|
E |
07/01/25 - 07/30/25 |
30 |
79,899.89 |
82,336.31 |
0.00 |
82,336.31 |
82,336.31 |
0.00 |
0.00 |
0.00 |
162,236.20 |
|
|
F |
07/01/25 - 07/30/25 |
30 |
66,400.40 |
36,591.86 |
0.00 |
36,591.86 |
36,591.86 |
0.00 |
0.00 |
0.00 |
102,992.26 |
|
|
G |
07/01/25 - 07/30/25 |
30 |
308,405.67 |
41,168.15 |
0.00 |
41,168.15 |
41,168.15 |
0.00 |
0.00 |
0.00 |
349,573.82 |
|
|
H |
07/01/25 - 07/30/25 |
30 |
2,551,860.77 |
81,394.58 |
0.00 |
81,394.58 |
81,394.58 |
0.00 |
0.00 |
0.00 |
2,633,255.35 |
|
|
V |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
LR |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
|
|
3,780,284.90 |
1,249,029.39 |
0.00 |
1,249,029.39 |
249,825.97 |
0.00 |
0.00 |
999,203.42 |
4,030,110.87 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 27 |
||||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
103,678,706.06 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 6 of 27 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
1,254,457.67 |
Master Servicing Fee |
3,700.84 |
|
Interest Reductions due to Nonrecoverability Determination |
(201,524.50) |
Certificate Administrator Fee |
725.83 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
146.22 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
434.58 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
0.00 |
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
1,052,933.17 |
Total Fees |
5,217.47 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
102,681,102.63 |
Reimbursement for Interest on Advances |
1,135.37 |
|
Unscheduled Principal Collections |
|
ASER Amount |
18,457.57 |
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
28,919.34 |
|
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) |
0.00 |
|
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 |
1,600.00 |
|
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
|
Other Expenses |
0.00 |
|
Total Principal Collected |
102,681,102.63 |
Total Expenses/Reimbursements |
50,112.28 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
999,203.42 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
102,679,502.64 |
|
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 |
103,678,706.06 |
|
Total Funds Collected |
103,734,035.80 |
Total Funds Distributed |
103,734,035.81 |
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 27 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
339,615,202.04 |
339,615,202.04 |
Beginning Certificate Balance |
339,615,202.05 |
|
|
(-) Scheduled Principal Collections |
102,681,102.63 |
102,681,102.63 |
(-) Principal Distributions |
102,679,502.64 |
|
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
1,600.00 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
1,600.00 |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
|
Ending Scheduled Collateral Balance |
236,934,099.41 |
236,934,099.41 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
342,141,201.86 |
342,141,201.86 |
Ending Certificate Balance |
236,934,099.41 |
|
|
Ending Actual Collateral Balance |
239,330,455.76 |
239,330,455.76 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.01 |
|
Beginning Cumulative Advances |
6,151,089.02 |
0.00 |
UC / (OC) Change |
(0.01) |
|
|
Current Period Advances |
1,600.00 |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
1,600.00 |
0.00 |
Net WAC Rate |
4.41% |
|
|
|
|
|
|
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 27 |
||
|
|
|
|
|
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 |
|
|
7,499,999 or less |
3 |
10,363,718.85 |
4.37% |
(1) |
4.8453 |
1.552683 |
1.39 or less |
6 |
187,710,039.48 |
79.22% |
3 |
4.1791 |
0.767672 |
|
7,500,000 to 14,999,999 |
2 |
21,114,580.19 |
8.91% |
(2) |
4.5519 |
1.624887 |
1.40 to 1.44 |
1 |
8,864,580.19 |
3.74% |
(1) |
4.5200 |
1.405700 |
|
|
15,000,000 to 24,999,999 |
3 |
54,837,171.86 |
23.14% |
(4) |
4.4406 |
1.601630 |
1.45 to 1.54 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
25,000,000 to 49,999,999 |
2 |
77,061,234.85 |
32.52% |
0 |
4.7078 |
0.095612 |
1.55 to 1.99 |
3 |
19,497,479.74 |
8.23% |
(2) |
4.7209 |
1.745792 |
|
|
50,000,000 to 74,999,999 |
1 |
73,557,393.66 |
31.05% |
10 |
3.4320 |
1.329000 |
2.00 to 2.49 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
75,000,000 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
2.50 to 2.99 |
1 |
20,862,000.00 |
8.80% |
(2) |
4.2425 |
2.528800 |
|
|
Totals |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
3.00 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
(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 27 |
||||
|
|
|
|
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 |
3 |
102,132,393.66 |
43.11% |
7 |
3.7518 |
1.335817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
3 |
77,534,927.29 |
32.72% |
(1) |
4.7044 |
0.358401 |
|
Florida |
3 |
21,580,853.18 |
9.11% |
(7) |
4.5581 |
1.085698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
1 |
8,864,580.19 |
3.74% |
(1) |
4.5200 |
1.405700 |
|
Kentucky |
1 |
20,862,000.00 |
8.80% |
(2) |
4.2425 |
2.528800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile Home Park |
1 |
3,116,239.11 |
1.32% |
(1) |
4.5610 |
1.251800 |
|
Michigan |
9 |
34,534,345.09 |
14.58% |
(1) |
4.6599 |
0.844423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
10 |
55,396,345.09 |
23.38% |
(1) |
4.5027 |
1.478751 |
|
New York |
1 |
8,864,580.19 |
3.74% |
(1) |
4.5200 |
1.405700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
2 |
91,207,565.52 |
38.49% |
7 |
3.6484 |
1.271893 |
|
Oregon |
1 |
48,959,927.29 |
20.66% |
0 |
4.7800 |
(0.222300) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
1 |
814,442.21 |
0.34% |
(1) |
4.7110 |
1.572700 |
|
Totals |
18 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
18 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
|
|||||||||||||
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
|||
|
|
|
|
|
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 |
|
|
4.4999% or less |
2 |
94,419,393.66 |
39.85% |
7 |
3.6111 |
1.594096 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.5000% to 4.7499% |
7 |
87,121,740.93 |
36.77% |
(3) |
4.5675 |
1.065354 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.7500% or greater |
2 |
55,392,964.82 |
23.38% |
0 |
4.8055 |
0.000469 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
49 months or greater |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
|
|
|
|
|
|
|
|
Totals |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
(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 27 |
||||
|
|
|
|
|
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 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
Interest Only |
3 |
49,437,000.00 |
20.87% |
(2) |
4.4347 |
1.849389 |
|
|
61 to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
120 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
85 to 120 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
121 months or more |
8 |
187,497,099.41 |
79.13% |
3 |
4.1912 |
0.810289 |
|
|
121 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
Totals |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
|
Totals |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
|
|
|
|
|
|
|
(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 27 |
||||
|
|
|
|
|
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 |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
|
No outstanding loans in this group |
|
|
|
|
12 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
24 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
Totals |
11 |
236,934,099.41 |
100.00% |
2 |
4.2420 |
1.027100 |
|
|
|
|
|
|
(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 27 |
||||
|
|
|
|
|
|
|
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 |
656100419 |
RT |
Lakewood |
CA |
Actual/360 |
3.432% |
218,695.47 |
442,879.02 |
0.00 |
N/A |
06/01/26 |
-- |
74,000,272.68 |
73,557,393.66 |
08/01/25 |
|
6 |
304241006 |
MU |
Pittsburgh |
PA |
Actual/360 |
4.270% |
184,056.47 |
50,056,907.86 |
0.00 |
N/A |
07/06/25 |
-- |
50,056,907.86 |
0.00 |
08/06/25 |
|
8 |
304241008 |
LO |
Portland |
OR |
Actual/360 |
4.780% |
0.00 |
0.00 |
0.00 |
N/A |
08/06/25 |
-- |
48,959,927.29 |
48,959,927.29 |
09/06/23 |
|
9 |
407000505 |
MF |
Sacramento |
CA |
Actual/360 |
4.511% |
125,715.50 |
32,360,011.96 |
0.00 |
N/A |
08/06/25 |
-- |
32,360,011.96 |
0.00 |
08/06/25 |
|
11 |
301880087 |
OF |
Various |
MI |
Actual/360 |
4.582% |
111,086.45 |
53,127.26 |
0.00 |
N/A |
07/06/25 |
-- |
28,154,434.82 |
28,101,307.56 |
06/06/25 |
|
22 |
407000368 |
RT |
Vero Beach |
FL |
Actual/360 |
4.551% |
69,309.78 |
37,725.19 |
0.00 |
N/A |
12/06/24 |
-- |
17,687,897.05 |
17,650,171.86 |
08/06/25 |
|
23 |
304241023 |
OF |
Louisville |
KY |
Actual/360 |
4.242% |
76,214.39 |
0.00 |
0.00 |
N/A |
06/06/25 |
-- |
20,862,000.00 |
20,862,000.00 |
05/06/25 |
|
27 |
304241027 |
LO |
Cambria |
CA |
Actual/360 |
4.575% |
64,313.70 |
0.00 |
0.00 |
N/A |
06/06/25 |
-- |
16,325,000.00 |
16,325,000.00 |
08/06/25 |
|
28 |
304241028 |
LO |
Pismo Beach |
CA |
Actual/360 |
4.575% |
60,078.65 |
15,250,000.00 |
0.00 |
N/A |
06/06/25 |
-- |
15,250,000.00 |
0.00 |
08/06/25 |
|
29 |
304241029 |
LO |
Cambria |
CA |
Actual/360 |
4.575% |
48,259.90 |
0.00 |
0.00 |
N/A |
06/06/25 |
-- |
12,250,000.00 |
12,250,000.00 |
05/06/25 |
|
34 |
656100434 |
MU |
Brooklyn |
NY |
Actual/360 |
4.520% |
34,560.15 |
14,703.66 |
0.00 |
N/A |
07/06/25 |
-- |
8,879,283.85 |
8,864,580.19 |
08/06/25 |
|
40 |
28000710 |
OF |
Wyoming |
MI |
Actual/360 |
5.000% |
27,743.03 |
10,505.51 |
0.00 |
07/06/25 |
07/06/30 |
-- |
6,443,543.04 |
6,433,037.53 |
10/06/24 |
|
52 |
407000501 |
RT |
Margate |
FL |
Actual/360 |
4.524% |
17,324.53 |
4,447,127.61 |
0.00 |
N/A |
08/06/25 |
-- |
4,447,127.61 |
0.00 |
08/06/25 |
|
54 |
301880075 |
MH |
Brooksville |
FL |
Actual/360 |
4.561% |
12,264.10 |
6,362.44 |
0.00 |
N/A |
07/06/25 |
-- |
3,122,601.55 |
3,116,239.11 |
08/06/25 |
|
55 |
301880076 |
SS |
Brooksville |
FL |
Actual/360 |
4.711% |
3,311.05 |
1,752.12 |
0.00 |
N/A |
07/06/25 |
-- |
816,194.33 |
814,442.21 |
08/06/25 |
|
Totals |
|
|
|
|
|
|
1,052,933.17 |
102,681,102.63 |
0.00 |
|
|
|
339,615,202.04 |
236,934,099.41 |
|
|
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 27 |
|||||
|
|
|
|
|
|
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 |
30,440,386.00 |
7,602,006.00 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
6 |
4,434,564.48 |
1,128,868.07 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
8 |
0.00 |
(817,000.00) |
04/01/24 |
03/31/25 |
08/06/25 |
31,980,106.47 |
2,921,753.38 |
0.00 |
0.00 |
0.00 |
1,600.00 |
|
|
|
9 |
5,273,328.69 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
11 |
2,725,344.00 |
435,471.51 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
162,805.13 |
325,917.94 |
0.00 |
0.00 |
|
|
|
22 |
1,582,281.00 |
1,328,072.00 |
04/01/24 |
03/31/25 |
08/06/25 |
2,143,928.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
23 |
2,734,803.96 |
644,990.49 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
75,664.68 |
224,851.81 |
0.00 |
0.00 |
|
|
|
27 |
882,281.60 |
941,412.24 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
28 |
1,979,898.60 |
1,971,941.60 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
29 |
1,156,867.00 |
1,166,446.50 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
48,148.08 |
143,066.40 |
0.00 |
0.00 |
|
|
|
34 |
908,597.12 |
209,603.39 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
40 |
1,030,441.08 |
778,428.00 |
01/01/24 |
09/30/24 |
08/06/25 |
4,291,210.30 |
89,661.02 |
19,732.15 |
293,307.32 |
17,277.82 |
0.00 |
|
|
|
52 |
405,108.00 |
195,970.76 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
54 |
286,056.45 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
55 |
100,419.10 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
53,940,377.08 |
15,586,210.56 |
|
|
|
38,415,245.42 |
3,011,414.40 |
306,350.04 |
987,143.47 |
17,277.82 |
1,600.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 15 of 27 |
||||
|
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
|
No principal prepayments this period |
|
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 16 of 27 |
||
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
08/12/25 |
0 |
0.00 |
0 |
0.00 |
1 |
6,433,037.53 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.242004% |
4.064224% |
2 |
|
07/11/25 |
0 |
0.00 |
0 |
0.00 |
2 |
55,403,470.33 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
7 |
71,298,400.00 |
4.289530% |
4.180772% |
2 |
|
06/12/25 |
0 |
0.00 |
0 |
0.00 |
2 |
55,414,823.47 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
4 |
13,758,966.40 |
4.339321% |
4.292610% |
2 |
|
05/12/25 |
0 |
0.00 |
0 |
0.00 |
2 |
55,529,504.01 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
6 |
102,311,534.27 |
4.349159% |
4.304852% |
3 |
|
04/11/25 |
0 |
0.00 |
0 |
0.00 |
2 |
55,651,110.68 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
4 |
76,037,999.81 |
4.354505% |
4.313044% |
4 |
|
03/12/25 |
1 |
6,068,263.67 |
0 |
0.00 |
2 |
55,764,818.55 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
20,940,460.08 |
4.370024% |
4.332228% |
5 |
|
02/12/25 |
0 |
0.00 |
0 |
0.00 |
3 |
62,007,571.90 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.367655% |
4.330808% |
6 |
|
01/10/25 |
0 |
0.00 |
1 |
6,510,080.02 |
2 |
55,646,417.61 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
1,999,615.36 |
4.367338% |
4.330485% |
7 |
|
12/12/24 |
1 |
6,520,255.24 |
1 |
6,179,551.53 |
1 |
49,604,996.73 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.365969% |
4.333661% |
8 |
|
11/13/24 |
2 |
12,747,637.43 |
0 |
0.00 |
1 |
49,713,194.92 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.365659% |
4.333346% |
9 |
|
10/11/24 |
0 |
0.00 |
0 |
0.00 |
1 |
49,814,375.83 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.365356% |
4.334574% |
10 |
|
09/12/24 |
0 |
0.00 |
0 |
0.00 |
1 |
49,921,743.31 |
0 |
0.00 |
1 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
7,987,780.24 |
4.365049% |
4.335736% |
11 |
|
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 17 of 27 |
|||||||
|
|
|
|
|
|
|
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 |
|
|
8 |
304241008 |
09/06/23 |
22 |
5 |
|
0.00 |
0.00 |
1,600.00 |
51,138,324.43 |
10/06/23 |
13 |
|
|
|
|
|
11 |
301880087 |
06/06/25 |
1 |
5 |
|
162,805.13 |
325,917.94 |
0.00 |
28,210,929.80 |
07/23/25 |
13 |
|
|
|
|
|
23 |
304241023 |
05/06/25 |
2 |
5 |
|
75,664.68 |
224,851.81 |
0.00 |
20,862,000.00 |
05/22/25 |
13 |
|
|
|
|
|
29 |
304241029 |
05/06/25 |
2 |
5 |
|
48,148.08 |
143,066.40 |
0.00 |
12,250,000.00 |
06/17/25 |
13 |
|
|
|
|
|
40 |
28000710 |
10/06/24 |
9 |
6 |
|
19,732.15 |
293,307.32 |
60,448.31 |
6,541,374.36 |
10/16/24 |
13 |
|
|
|
|
|
Totals |
|
|
|
|
|
306,350.04 |
987,143.47 |
62,048.31 |
119,002,628.59 |
|
|
|
|
|
|
|
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 18 of 27 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
|
||||||||
|
Past Maturity |
|
156,943,668 |
46,770,433 |
110,173,235 |
0 |
|
||
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
73,557,394 |
73,557,394 |
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 |
6,433,038 |
0 |
6,433,038 |
|
0 |
|
||
|
> 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
|
||||||||
|
Aug-25 |
236,934,099 |
120,327,827 |
28,101,308 |
33,112,000 |
|
55,392,965 |
0 |
|
|
Jul-25 |
339,615,202 |
160,864,320 |
74,985,412 |
48,362,000 |
|
55,403,470 |
0 |
|
|
Jun-25 |
674,322,603 |
554,220,779 |
0 |
64,687,000 |
|
55,414,823 |
0 |
|
|
May-25 |
740,298,106 |
678,285,909 |
0 |
0 |
|
62,012,197 |
0 |
|
|
Apr-25 |
857,222,293 |
783,766,535 |
0 |
0 |
|
73,455,759 |
0 |
|
|
Mar-25 |
995,278,030 |
915,603,178 |
6,068,264 |
0 |
|
73,606,589 |
0 |
|
|
Feb-25 |
1,044,077,563 |
964,184,488 |
0 |
0 |
|
79,893,075 |
0 |
|
|
Jan-25 |
1,046,012,061 |
965,933,253 |
0 |
6,510,080 |
|
73,568,728 |
0 |
|
|
Dec-24 |
1,060,743,471 |
980,479,694 |
6,520,255 |
6,179,552 |
|
67,563,970 |
0 |
|
|
Nov-24 |
1,062,770,877 |
1,000,310,045 |
12,747,637 |
0 |
|
49,713,195 |
0 |
|
|
Oct-24 |
1,064,688,403 |
1,014,874,027 |
0 |
0 |
|
49,814,376 |
0 |
|
|
Sep-24 |
1,066,702,049 |
1,016,780,306 |
0 |
0 |
|
49,921,743 |
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 19 of 27 |
||||
|
|
|
|
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 |
|
8 |
304241008 |
48,959,927.29 |
51,138,324.43 |
25,300,000.00 |
05/14/25 |
(817,000.00) |
(0.22230) |
03/31/25 |
08/06/25 |
239 |
|
11 |
301880087 |
28,101,307.56 |
28,210,929.80 |
42,800,000.00 |
04/16/15 |
320,005.51 |
0.64950 |
03/31/25 |
07/06/25 |
239 |
|
22 |
407000368 |
17,650,171.86 |
17,650,171.85 |
16,500,000.00 |
02/17/25 |
1,328,072.00 |
1.03390 |
03/31/25 |
12/06/24 |
239 |
|
23 |
304241023 |
20,862,000.00 |
20,862,000.00 |
39,200,000.00 |
04/01/15 |
559,559.24 |
2.52880 |
03/31/25 |
06/06/25 |
I/O |
|
27 |
304241027 |
16,325,000.00 |
16,325,000.00 |
26,100,000.00 |
04/06/15 |
780,479.04 |
1.03060 |
03/31/25 |
06/06/25 |
I/O |
|
29 |
304241029 |
12,250,000.00 |
12,250,000.00 |
19,600,000.00 |
04/06/15 |
1,013,479.00 |
1.78350 |
03/31/25 |
06/06/25 |
I/O |
|
40 |
28000710 |
6,433,037.53 |
6,541,374.36 |
1,910,000.00 |
02/18/25 |
778,428.00 |
1.69590 |
09/30/24 |
07/06/30 |
239 |
|
Totals |
|
150,581,444.24 |
152,977,800.44 |
171,410,000.00 |
|
3,963,022.79 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 20 of 27 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
|
|
||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
8 |
304241008 |
LO |
OR |
10/06/23 |
13 |
|
|
The Collateral consists of the fee-simple 1999-built, full-service hotel in Portland's financial and retail district. The Property operates as an independent hotel. The Loan was transferred on 10/10/2023 for Imminent Default due to cash flow issues. |
||||||
|
Borrower has submitted multiple A/B modification proposals which Lender has rejected. Borrower failed to make debt service payments. Lender sent a notice of default. Counsel has been engaged to commence enforcement remedies. |
||||||
|
Updated Phase I has been ordered. Borrower has also retained a 3rd Party Loan Advisor, who has executed the Std Pre-Negotiation Letter. Loan Modification terms have not been reached. Court approved appointment of Receiver on |
||||||
|
7/11/2025, with new PM taking over on 7/17/2025 |
|
|
|
|||
|
|
||||||
|
11 |
301880087 |
OF |
MI |
07/23/25 |
13 |
|
|
Borrower is unable to pay off the loan at maturity 7/6/2025. |
|
|
||||
|
|
||||||
|
|
||||||
|
|
||||||
|
22 |
407000368 |
RT |
FL |
12/23/24 |
1 |
|
|
Loan transferred on 12/24/24 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 12/6/24. Collateral consists of a factory outlet mall ("Property") in Vero Beach, FL. Property was built in 2004, renovated between 2012 and |
||||||
|
2014, contains ~339K NRSF on a 43.04-acre site, and is anchored by Restoration Hardware (36K SF). Property reported YE2024 NOI of $1.58MM and occupancy of 77%, as of 12/31/24. Notice of Default was sent on 12/27/24. Local counsel |
||||||
|
has been retained to file for foreclosure and/or receivership, if necessary. Lender has conditionally approved a forbearance with Borrower and is working to document the transaction. |
||||||
|
|
||||||
|
23 |
304241023 |
OF |
KY |
05/22/25 |
13 |
|
|
The Loan transferred on 5/22/2025 due to Imminent Default. The Loan matured on 6/6/2025. Loan is currently cash managed in connection with a non-lease renewal for LG&E (T1; 70% NRA; 12/31/2025 LED). Collateral is a 287,520 rsf (high |
||||||
|
rise), multi-tenant office property located in Louisville, KY. Improvements consists of a 22-floor office building constructed in 1989 and a 7-floor parking garage built in 1991 containing 476 spaces. Dual-tracking remedies with workout |
||||||
|
discussions. Lender intends to negotiate the Borrower's $9.86MM DPO offer and recommend for approval given draft Appraisal and BOV values. Also, reviewing Borrower's draw request to cover operating expenses. USACE lease has been |
||||||
|
fully-signed and expected to commence on 1/1/2026. NAI BOV: Stab Val (1/26) $6.2MM-$6.9MM ($22-$24/sf). Year 1 EGI of $5.2MM (incl USACE; 32% vac); OpEx based on ann 4/30/2025 (GL of $1.25MM based on pre-CPI adj incr; eff |
||||||
|
4/25); NOI of $798K. 12% cap (after net $57.5K for capex) for val $6.6MM ($23/s f). 5-year hold w/ USACE in place during hold and $15MM TI/LC/LW costs fully funded. An as-is value is difficult to provide given LG&E will be vacating and will |
||||||
|
be replaced by USACE at a lower rent. Additionally, the $1.25MM annual ground lease expen se makes it challenging to find value in the asset. Mkt terms: $25/sf FSG rent, 5-year avg term, 35% vac, TI's (new/renew) of $50/$10 psf, 6% LCs, |
||||||
|
12-month downtime, 60% renew prob. |
|
|
|
|||
|
|
||||||
|
27 |
304241027 |
LO |
CA |
06/17/25 |
13 |
|
|
The Loan Collateral is the Fogcatcher Inn Pacifica, a boutique hotel comprised of eleven, one and two-story buildings. Thee Hotel contains 60 standard guestrooms, each approximately 400 sf in size located at 6400 Moonstone Beach Drive, |
||||||
|
Cambria, CA. The property was built in 1992 and was renovated in 2014/2015.The loan was not paid in full at maturity date (6-6-25). PNL, NOD and Hello Letters have been issued. Borrower has retained 1st Service Solutions as a loan |
||||||
|
advisor. Modification proposal was received and was unacceptable. No Deal Letter was issued. |
|
|||||
|
|
||||||
|
29 |
304241029 |
LO |
CA |
06/17/25 |
13 |
|
|
The Loan Collateral is the Fireside Inn on Moonstone Beach. The Inn is a limited service, one story, 46 room boutique hotel with four buildings located in Cambria, CA. Average room size is 425 sf. The loan was not paid in full at maturity date (6- |
||||||
|
6-25). PNL, NOD and Hello Letters have been issued. Borrower has retained 1st Service Solutions as a loan advisor. No modification proposals received to date. Dual tracking enforcement with modification discussions. |
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 21 of 27 |
||||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
|
||||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
40 |
28000710 |
OF |
MI |
10/16/24 |
13 |
|
|
|
|
|
Loan transferred SS on 10/17/2024 for Imminent Default due to cash flow issues. Booking.com (78K SF; 80% NRA) vacated their space in 6/24 leaving AMI Entertainment Network (19K SF; 20% NRA) as the only tenant in the building. Borrower |
|||||||
|
|
indicated that they can no longer cover shortfalls and requested for an appointment of a Receiver as well as handing back the Property. A Notice Of Default Letter was sent out on 11/1/2024. Receiver currently has the Property marketed for |
|||||||
|
|
sale and lease. Counsel was retained and Lender will move forward with enforcement actions. Friedman was appointed as Receiver on 2/4/25. The Property is a 97K SF Class B office building originally built in 1963 as a single tenant office |
|||||||
|
|
space located in Grand Rapids, MI. In 2008 the Property was repositioned for multi-tenant occupany. |
|
|
|
||||
|
|
||||||||
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
|
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 22 of 27 |
||||
|
|
|
|
|
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 |
304241002 |
95,000,000.00 |
4.34000% |
95,000,000.00 |
4.34000% |
10 |
07/06/20 |
06/06/20 |
08/06/20 |
|
2 |
304241002 |
0.00 |
4.34000% |
0.00 |
4.34000% |
10 |
08/06/20 |
06/06/20 |
07/06/20 |
|
4 |
28000712 |
0.00 |
4.87700% |
0.00 |
4.87700% |
2 |
12/17/21 |
12/17/21 |
02/07/22 |
|
4 |
28000712 |
0.00 |
4.87700% |
0.00 |
4.87700% |
2 |
12/07/21 |
12/17/21 |
02/07/22 |
|
8 |
304241008 |
0.00 |
4.78000% |
0.00 |
4.78000% |
10 |
09/20/22 |
09/20/22 |
10/06/22 |
|
8 |
304241008 |
0.00 |
4.78000% |
0.00 |
4.78000% |
10 |
10/06/22 |
09/20/22 |
09/20/22 |
|
12 |
28000715 |
29,155,424.24 |
4.65200% |
29,114,396.08 |
4.65200% |
10 |
07/06/20 |
06/30/20 |
08/06/20 |
|
12 |
28000715 |
0.00 |
4.65200% |
0.00 |
4.65200% |
10 |
08/06/20 |
06/30/20 |
07/06/20 |
|
25 |
656100429 |
15,669,749.39 |
4.06000% |
15,628,924.60 |
4.06000% |
10 |
08/05/20 |
07/06/20 |
09/08/20 |
|
25 |
656100429 |
0.00 |
4.06000% |
0.00 |
4.06000% |
10 |
09/08/20 |
07/06/20 |
08/05/20 |
|
32 |
656100423 |
10,500,000.00 |
4.31000% |
10,500,000.00 |
4.31000% |
1 |
06/24/20 |
05/06/20 |
-- |
|
32 |
656100423 |
0.00 |
4.31000% |
0.00 |
4.31000% |
9 |
12/28/21 |
12/06/21 |
-- |
|
Totals |
|
150,325,173.63 |
|
150,243,320.68 |
|
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 23 of 27 |
||
|
|
|
|
|
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 |
|
35 |
28000668 05/12/25 |
6,031,694.59 |
7,700,000.00 |
6,473,218.23 |
441,523.64 |
6,473,218.23 |
6,031,694.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
36 |
304241036 09/12/24 |
8,002,476.45 |
8,000,000.00 |
12,193,443.98 |
3,748,403.04 |
11,750,879.49 |
8,002,476.45 |
0.00 |
0.00 |
(20,714.18) |
20,714.18 |
0.22% |
|
71 |
28000689 05/12/22 |
1,950,809.03 |
1,400,000.00 |
1,243,975.26 |
602,265.93 |
1,192,519.18 |
590,253.25 |
1,360,555.78 |
0.00 |
60,338.47 |
1,300,217.31 |
53.07% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Cumulative Totals |
15,984,980.07 |
17,100,000.00 |
19,910,637.47 |
4,792,192.61 |
19,416,616.90 |
14,624,424.29 |
1,360,555.78 |
0.00 |
39,624.29 |
1,320,931.49 |
|
|
|
|
||||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 24 of 27 |
|||
|
|
|
|
|
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 |
07/11/25 |
3,296,525.08 |
0.00 |
0.00 |
0.00 |
0.00 |
3,296,525.08 |
0.00 |
0.00 |
3,296,525.08 |
|
35 |
28000668 |
05/12/25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
36 |
304241036 |
07/11/25 |
0.00 |
0.00 |
20,714.18 |
0.00 |
0.00 |
20,714.18 |
0.00 |
0.00 |
20,714.18 |
|
|
|
09/12/24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
71 |
28000689 |
09/12/23 |
0.00 |
0.00 |
1,300,217.31 |
0.00 |
0.00 |
(4,861.32) |
0.00 |
0.00 |
1,300,217.31 |
|
|
|
01/12/23 |
0.00 |
0.00 |
1,305,078.63 |
0.00 |
0.00 |
(55,547.23) |
0.00 |
0.00 |
|
|
|
|
07/12/22 |
0.00 |
0.00 |
1,360,625.86 |
0.00 |
0.00 |
70.08 |
0.00 |
0.00 |
|
|
|
|
05/12/22 |
0.00 |
0.00 |
1,360,555.78 |
0.00 |
0.00 |
1,360,555.78 |
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 |
|
3,296,525.08 |
0.00 |
1,320,931.49 |
0.00 |
0.00 |
4,617,456.57 |
0.00 |
0.00 |
4,617,456.57 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 25 of 27 |
||||
|
|
|
|
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) |
|
8 |
0.00 |
0.00 |
10,539.98 |
0.00 |
0.00 |
0.00 |
0.00 |
201,524.50 |
0.00 |
0.00 |
0.00 |
0.00 |
|
11 |
0.00 |
0.00 |
2,541.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
22 |
0.00 |
0.00 |
3,807.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
591.78 |
0.00 |
0.00 |
0.00 |
|
23 |
0.00 |
0.00 |
4,491.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
27 |
0.00 |
0.00 |
3,514.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
281.05 |
0.00 |
0.00 |
0.00 |
|
28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
262.54 |
0.00 |
0.00 |
0.00 |
|
29 |
0.00 |
0.00 |
2,637.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
40 |
0.00 |
0.00 |
1,387.15 |
0.00 |
0.00 |
18,457.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
28,919.34 |
0.00 |
0.00 |
18,457.57 |
0.00 |
201,524.50 |
1,135.37 |
0.00 |
0.00 |
0.00 |
|
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
250,036.78 |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|||
|
Supplemental Notes |
|
|
|
February 2023 Disclosable Special Servicer Fees |
|
|
|
Deal Name COMM 2015-CR24Determination Date 02/06/2023Distribution Date 02/10/23Fee Type: Special Servicer Fee |
Fee Amount for Current Period:21,845 |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |