|
Distribution Date: |
09/17/25 |
Wells Fargo Commercial Mortgage Trust 2015-C29 |
|
Determination Date: |
09/11/25 |
|
|
Next Distribution Date: |
10/20/25 |
|
|
Record Date: |
08/29/25 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2015-C29 |
|
Table of Contents |
|
|
Contacts |
|
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
Certificate Distribution Detail |
2 |
Depositor |
Wells Fargo Commercial Mortgage Securities, Inc. |
|
|
|
Certificate Factor Detail |
3 |
|
Attention: A.J. Sfarra |
|
cmbsnotices@wellsfargo.com |
|
Certificate Interest Reconciliation Detail |
4 |
|
30 Hudson Yards, 15th Floor | New York, NY 10001 | 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 |
Master Servicer |
National Cooperative Bank, N.A. |
|
|
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
|
Tom Klump |
(703) 302-8080 |
tklump@ncb.coop |
|
Bond / Collateral Reconciliation - Balances |
9 |
|
2011 Crystal Drive, Suite 800 | Arlington, VA 22202 | United States |
|
|
|
Current Mortgage Loan and Property Stratification |
10-14 |
Special Servicer |
LNR Partners, Inc. |
|
|
|
Mortgage Loan Detail (Part 1) |
15 |
|
Heather Bennett and Arne Shulkin |
|
hbennett@starwood.com; ashulkin@lnrpartners.com; |
|
|
|
|
|
|
lnr.cmbs.notices@lnrproperty.com |
|
Mortgage Loan Detail (Part 2) |
16 |
|
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|
|
|
Principal Prepayment Detail |
17 |
Trust Advisor |
BellOak, LLC |
|
|
|
Historical Detail |
18 |
|
Attention: Reporting |
|
Reporting@belloakadvisors.com |
|
Delinquency Loan Detail |
19 |
|
200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States |
|
|
|
Collateral Stratification and Historical Detail |
20 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
|
|
|
Bank, N.A. |
|
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
Corporate Trust Services (CMBS) |
|
cctcmbsbondadmin@computershare.com; |
|
Specially Serviced Loan Detail - Part 2 |
22-23 |
|
|
|
trustadministrationgroup@computershare.com |
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
Modified Loan Detail |
24 |
|
|
|
|
|
|
|
Trustee |
Wilmington Trust, National Association |
|
|
|
Historical Liquidated Loan Detail |
25 |
|
|
|
|
|
|
|
|
Attention: CMBS Trustee |
(302) 636-4140 |
CMBSTrustee@wilmingtontrust.com |
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
|
|
|
|
|
|
|
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
|
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 |
94989KAS2 |
1.477000% |
50,145,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
94989KAT0 |
2.552000% |
30,508,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
94989KAU7 |
3.368000% |
170,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
94989KAV5 |
3.637000% |
476,065,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
94989KAW3 |
3.400000% |
97,199,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-S |
94989KAX1 |
4.013000% |
88,277,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
22.50% |
|
B |
94989KBA0 |
4.194000% |
70,621,000.00 |
37,326,893.02 |
16,190,868.77 |
130,457.49 |
0.00 |
0.00 |
16,321,326.26 |
21,136,024.25 |
90.17% |
16.50% |
|
C |
94989KBB8 |
4.342420% |
50,024,000.00 |
50,024,000.00 |
0.00 |
181,021.02 |
0.00 |
0.00 |
181,021.02 |
50,024,000.00 |
66.90% |
12.25% |
|
D |
94989KBC6 |
4.342420% |
58,851,000.00 |
58,851,000.00 |
0.00 |
212,963.14 |
0.00 |
0.00 |
212,963.14 |
58,851,000.00 |
39.53% |
7.25% |
|
E |
94989KAE3 |
4.342420% |
23,541,000.00 |
23,541,000.00 |
0.00 |
85,187.43 |
0.00 |
0.00 |
85,187.43 |
23,541,000.00 |
28.58% |
5.25% |
|
F |
94989KAG8 |
4.342420% |
11,770,000.00 |
11,770,000.00 |
0.00 |
42,591.90 |
0.00 |
0.00 |
42,591.90 |
11,770,000.00 |
23.10% |
4.25% |
|
G |
94989KAJ2 |
4.342420% |
50,024,121.00 |
49,663,110.08 |
0.00 |
69,285.58 |
0.00 |
0.00 |
69,285.58 |
49,663,110.08 |
0.00% |
0.00% |
|
V1 |
94989KAL7 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
V2 |
94989KAP8 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
94989KAQ6 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
1,177,025,124.00 |
231,176,003.10 |
16,190,868.77 |
721,506.56 |
0.00 |
0.00 |
16,912,375.33 |
214,985,134.33 |
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
94989KAY9 |
4.342420% |
912,194,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
X-B |
94989KAZ6 |
0.063423% |
120,645,000.00 |
87,350,893.02 |
0.00 |
4,616.72 |
0.00 |
0.00 |
4,616.72 |
71,160,024.25 |
|
|
|
Notional SubTotal |
|
1,032,839,000.00 |
87,350,893.02 |
0.00 |
4,616.72 |
0.00 |
0.00 |
4,616.72 |
71,160,024.25 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
16,190,868.77 |
726,123.28 |
0.00 |
0.00 |
16,916,992.05 |
|
|
|
|
|
|
||||||||||||
|
(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) |
The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PEX. For details on the current status and |
|||||||||||
|
|
payments of Class PEX, see page 5. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 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 |
94989KAS2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
94989KAT0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
94989KAU7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
94989KAV5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
94989KAW3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-S |
94989KAX1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
B |
94989KBA0 |
528.55231475 |
229.26422410 |
1.84729032 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
231.11151442 |
299.28809065 |
|
C |
94989KBB8 |
1,000.00000000 |
0.00000000 |
3.61868343 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.61868343 |
1,000.00000000 |
|
D |
94989KBC6 |
1,000.00000000 |
0.00000000 |
3.61868345 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.61868345 |
1,000.00000000 |
|
E |
94989KAE3 |
1,000.00000000 |
0.00000000 |
3.61868357 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.61868357 |
1,000.00000000 |
|
F |
94989KAG8 |
1,000.00000000 |
0.00000000 |
3.61868309 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.61868309 |
1,000.00000000 |
|
G |
94989KAJ2 |
992.78326310 |
0.00000000 |
1.38504343 |
2.20752505 |
6.31736438 |
0.00000000 |
0.00000000 |
1.38504343 |
992.78326310 |
|
V1 |
94989KAL7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
V2 |
94989KAP8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
94989KAQ6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
94989KAY9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
X-B |
94989KAZ6 |
724.03243417 |
0.00000000 |
0.03826698 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.03826698 |
589.82986655 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 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-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-SB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-S |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
B |
08/01/25 - 08/30/25 |
30 |
0.00 |
130,457.49 |
0.00 |
130,457.49 |
0.00 |
0.00 |
0.00 |
130,457.49 |
0.00 |
|
|
C |
08/01/25 - 08/30/25 |
30 |
0.00 |
181,021.02 |
0.00 |
181,021.02 |
0.00 |
0.00 |
0.00 |
181,021.02 |
0.00 |
|
|
D |
08/01/25 - 08/30/25 |
30 |
0.00 |
212,963.14 |
0.00 |
212,963.14 |
0.00 |
0.00 |
0.00 |
212,963.14 |
0.00 |
|
|
E |
08/01/25 - 08/30/25 |
30 |
0.00 |
85,187.43 |
0.00 |
85,187.43 |
0.00 |
0.00 |
0.00 |
85,187.43 |
0.00 |
|
|
F |
08/01/25 - 08/30/25 |
30 |
0.00 |
42,591.90 |
0.00 |
42,591.90 |
0.00 |
0.00 |
0.00 |
42,591.90 |
0.00 |
|
|
G |
08/01/25 - 08/30/25 |
30 |
205,591.10 |
179,715.08 |
0.00 |
179,715.08 |
110,429.50 |
0.00 |
0.00 |
69,285.58 |
316,020.60 |
|
|
X-A |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
X-B |
08/01/25 - 08/30/25 |
30 |
0.00 |
4,616.72 |
0.00 |
4,616.72 |
0.00 |
0.00 |
0.00 |
4,616.72 |
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 |
|
|
205,591.10 |
836,552.78 |
0.00 |
836,552.78 |
110,429.50 |
0.00 |
0.00 |
726,123.28 |
316,020.60 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 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) |
94989KAX1 |
N/A |
88,277,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
A-S (PEX) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
B (Cert) |
94989KBA0 |
4.194000% |
70,621,000.00 |
37,326,893.02 |
16,190,868.77 |
130,457.49 |
0.00 |
|
0.00 |
|
16,321,326.26 |
21,136,024.25 |
|
B (PEX) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
C (Cert) |
94989KBB8 |
4.342420% |
50,024,000.00 |
50,024,000.00 |
0.00 |
181,021.02 |
0.00 |
|
0.00 |
|
181,021.02 |
50,024,000.00 |
|
C (PEX) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
Regular Interest Total |
|
|
208,922,000.03 |
87,350,893.02 |
16,190,868.77 |
311,478.51 |
0.00 |
|
0.00 |
|
16,502,347.28 |
71,160,024.25 |
|
|
||||||||||||
|
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
|
|
PEX |
94989KBD4 |
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 |
|
|
|
|
|
|
|
|
|
|
|
PEX |
94989KBD4 |
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) |
16,916,992.05 |
|
|
(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 |
844,266.36 |
Master Servicing Fee |
6,377.83 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
566.37 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
99.53 |
|
ARD Interest |
0.00 |
Trust Advisor Fee |
459.85 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
|
|
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
844,266.36 |
Total Fees |
7,713.57 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
16,190,868.77 |
Reimbursement for Interest on Advances |
569.72 |
|
Unscheduled Principal Collections |
|
ASER Amount |
65,525.55 |
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
44,334.23 |
|
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 |
|
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
|
Other Expenses |
0.00 |
|
Total Principal Collected |
16,190,868.77 |
Total Expenses/Reimbursements |
110,429.50 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
726,123.28 |
|
Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
16,190,868.77 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
|
|
Borrower Option Extension Fees |
0.00 |
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
16,916,992.05 |
|
Total Funds Collected |
17,035,135.13 |
Total Funds Distributed |
17,035,135.12 |
|
|
|||
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 28 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
231,176,003.10 |
231,176,003.10 |
Beginning Certificate Balance |
231,176,003.10 |
|
|
(-) Scheduled Principal Collections |
16,190,868.77 |
16,190,868.77 |
(-) Principal Distributions |
16,190,868.77 |
|
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
|
Ending Scheduled Collateral Balance |
214,985,134.33 |
214,985,134.33 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
232,821,761.47 |
232,821,761.47 |
Ending Certificate Balance |
214,985,134.33 |
|
|
Ending Actual Collateral Balance |
216,506,338.52 |
216,506,338.52 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.00 |
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.34% |
|
|
|
|
|
|
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 or Realized Losses absorbed by overcollateralization, 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 |
|
|
1,000,000 or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.20 or less |
4 |
136,983,676.15 |
63.72% |
(3) |
4.2221 |
0.834194 |
|
1,000,001 to 2,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.21 to 1.30 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
2,000,001 to 3,000,000 |
3 |
8,297,928.41 |
3.86% |
(3) |
4.1401 |
1.408878 |
1.31 to 1.40 |
3 |
9,807,622.21 |
4.56% |
(4) |
4.3488 |
1.374433 |
|
|
3,000,001 to 4,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.41 to 1.50 |
2 |
10,034,844.71 |
4.67% |
(4) |
4.2305 |
1.467559 |
|
|
4,000,001 to 5,000,000 |
1 |
4,340,101.56 |
2.02% |
(5) |
4.2400 |
1.370900 |
1.51 to 1.60 |
1 |
33,279,268.55 |
15.48% |
(6) |
4.1250 |
1.518400 |
|
|
5,000,001 to 6,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.61 to 1.70 |
1 |
9,261,818.64 |
4.31% |
(3) |
4.6750 |
1.662800 |
|
|
6,000,001 to 7,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.71 to 1.80 |
1 |
15,617,904.07 |
7.26% |
(4) |
4.3770 |
1.794200 |
|
|
7,000,001 to 8,000,000 |
2 |
15,086,519.26 |
7.02% |
(4) |
4.4116 |
0.332917 |
1.81 to 1.90 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
8,000,001 to 9,000,000 |
1 |
8,163,515.67 |
3.80% |
(4) |
4.6900 |
0.979700 |
1.91 to 2.00 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
9,000,001 to 10,000,000 |
1 |
9,261,818.64 |
4.31% |
(3) |
4.6750 |
1.662800 |
2.01 to 2.25 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
10,000,001 to 15,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
2.26 to 2.50 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
15,000,001 to 20,000,000 |
1 |
15,617,904.07 |
7.26% |
(4) |
4.3770 |
1.794200 |
2.51 to 3.00 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
20,000,001 to 30,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
3.01 to 3.50 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
30,000,001 to 50,000,000 |
2 |
67,828,476.02 |
31.55% |
(4) |
4.1326 |
1.297796 |
3.51 to 4.00 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
50,000,001 or greater |
1 |
86,388,870.70 |
40.18% |
(3) |
4.2000 |
0.860300 |
4.01 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
(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 |
2,908,838.51 |
1.35% |
(4) |
4.7300 |
1.371200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
1 |
15,617,904.07 |
7.26% |
(4) |
4.3770 |
1.794200 |
|
Florida |
2 |
15,086,519.26 |
7.02% |
(4) |
4.4116 |
0.332917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
3 |
20,255,742.07 |
9.42% |
(3) |
4.5266 |
1.360555 |
|
Massachusetts |
1 |
34,549,207.47 |
16.07% |
(3) |
4.1400 |
1.085300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
5 |
169,303,865.98 |
78.75% |
(4) |
4.1919 |
0.988580 |
|
Michigan |
1 |
8,163,515.67 |
3.80% |
(4) |
4.6900 |
0.979700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
3 |
9,807,622.21 |
4.56% |
(4) |
4.3488 |
1.374433 |
|
Missouri |
1 |
2,558,682.14 |
1.19% |
(3) |
4.1000 |
1.384100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
New York |
3 |
98,481,097.10 |
45.81% |
(3) |
4.2266 |
0.953296 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Ohio |
1 |
4,340,101.56 |
2.02% |
(5) |
4.2400 |
1.370900 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Virginia |
1 |
15,617,904.07 |
7.26% |
(4) |
4.3770 |
1.794200 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Wisconsin |
1 |
33,279,268.55 |
15.48% |
(6) |
4.1250 |
1.518400 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
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 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
3.501% to 3.750% |
1 |
2,830,407.76 |
1.32% |
(3) |
3.5700 |
1.470000 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
3.751% or 4.000% |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.250% |
5 |
161,116,130.42 |
74.94% |
(4) |
4.1711 |
1.066555 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.251% to 4.500% |
3 |
30,704,423.33 |
14.28% |
(4) |
4.3940 |
1.076203 |
49 months or greater |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
|
4.501% to 4.750% |
3 |
20,334,172.82 |
9.46% |
(4) |
4.6889 |
1.346843 |
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
|
4.751% to 5.000% |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
5.001% to 5.251% |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
5.251% or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
|
|
|
|
|
|
|
(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 |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
Interest Only |
1 |
86,388,870.70 |
40.18% |
(3) |
4.2000 |
0.860300 |
|
|
61 to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
180 months or less |
2 |
11,820,500.78 |
5.50% |
(3) |
4.5505 |
1.602472 |
|
|
85 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
181 to 300 months |
9 |
116,775,762.85 |
54.32% |
(4) |
4.2456 |
1.226013 |
|
|
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
301 to 360 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
361 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
(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 |
10 |
207,814,625.01 |
96.66% |
(4) |
4.2533 |
1.089050 |
60 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
13 to 24 months |
2 |
7,170,509.32 |
3.34% |
(4) |
3.9755 |
1.410018 |
61 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
Totals |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
12 |
214,985,134.33 |
100.00% |
(4) |
4.2440 |
1.099755 |
|
|
|
|
|
|
|
|
(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 |
Loan Group Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
||
|
1 |
310928144 |
1 |
OF |
Bronx |
NY |
Actual/360 |
4.200% |
313,076.07 |
175,941.10 |
0.00 |
N/A |
06/11/25 |
-- |
86,564,811.80 |
86,388,870.70 |
08/11/25 |
|
2 |
303950002 |
1 |
OF |
Milwaukee |
WI |
Actual/360 |
4.125% |
118,476.78 |
74,898.46 |
0.00 |
N/A |
03/01/25 |
-- |
33,354,167.01 |
33,279,268.55 |
02/01/25 |
|
3 |
310927160 |
1 |
OF |
Canton |
MA |
Actual/360 |
4.140% |
123,389.02 |
62,019.55 |
0.00 |
N/A |
06/11/25 |
-- |
34,611,227.02 |
34,549,207.47 |
05/11/25 |
|
17 |
303950017 |
1 |
MU |
Norfolk |
VA |
Actual/360 |
4.377% |
58,981.69 |
30,910.89 |
0.00 |
N/A |
05/31/25 |
-- |
15,648,814.96 |
15,617,904.07 |
07/01/25 |
|
20 |
600929040 |
1 |
LO |
Rock Hill |
SC |
Actual/360 |
4.300% |
46,649.52 |
12,598,519.14 |
0.00 |
N/A |
06/11/25 |
-- |
12,598,519.14 |
0.00 |
09/11/25 |
|
26 |
301741068 |
1 |
MF |
Getzville |
NY |
Actual/360 |
4.675% |
37,423.31 |
34,293.37 |
0.00 |
N/A |
06/06/25 |
-- |
9,296,112.01 |
9,261,818.64 |
05/06/25 |
|
34 |
300571315 |
1 |
MF |
Clinton Township |
MI |
Actual/360 |
4.690% |
33,047.65 |
19,408.77 |
0.00 |
N/A |
05/06/25 |
-- |
8,182,924.44 |
8,163,515.67 |
06/06/25 |
|
35 |
410928269 |
1 |
OF |
Clearwater |
FL |
Actual/360 |
4.340% |
29,530.70 |
19,694.38 |
0.00 |
N/A |
05/11/25 |
-- |
7,901,776.69 |
7,882,082.31 |
04/11/25 |
|
44 |
300571321 |
1 |
OF |
Fort Lauderdale |
FL |
Actual/360 |
4.490% |
27,923.30 |
17,624.92 |
0.00 |
N/A |
05/06/25 |
-- |
7,222,061.87 |
7,204,436.95 |
04/06/25 |
|
67 |
300571298 |
1 |
RT |
Richmond Heights |
OH |
Actual/360 |
4.240% |
15,878.64 |
8,885.63 |
0.00 |
N/A |
04/06/25 |
-- |
4,348,987.19 |
4,340,101.56 |
06/06/25 |
|
77 |
470945060 |
1 |
MF |
Yonkers |
NY |
Actual/360 |
3.800% |
10,240.38 |
3,129,489.20 |
0.00 |
N/A |
05/01/25 |
-- |
3,129,489.20 |
0.00 |
05/01/25 |
|
81 |
470945310 |
1 |
MF |
Elmhurst |
NY |
Actual/360 |
3.570% |
8,725.15 |
7,807.94 |
0.00 |
N/A |
06/01/25 |
-- |
2,838,215.70 |
2,830,407.76 |
05/01/25 |
|
85 |
300571312 |
1 |
RT |
Vista |
CA |
Actual/360 |
4.730% |
11,867.10 |
4,724.61 |
0.00 |
N/A |
05/06/25 |
-- |
2,913,563.12 |
2,908,838.51 |
04/06/25 |
|
94 |
410927906 |
1 |
RT |
Warrensburg |
MO |
Actual/360 |
4.100% |
9,057.05 |
6,650.81 |
0.00 |
N/A |
06/11/25 |
-- |
2,565,332.95 |
2,558,682.14 |
05/11/25 |
|
Totals |
|
|
|
|
|
|
|
844,266.36 |
16,190,868.77 |
0.00 |
|
|
|
231,176,003.10 |
214,985,134.33 |
|
|
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 |
Loan Group |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
1 |
11,376,462.21 |
1,488,295.55 |
01/01/25 |
03/31/25 |
09/11/25 |
21,641,202.95 |
0.00 |
487,520.13 |
487,520.13 |
0.00 |
0.00 |
|
|
2 |
1 |
3,841,360.35 |
0.00 |
-- |
-- |
07/11/25 |
13,790,627.62 |
48,272.94 |
143,186.28 |
1,293,473.21 |
0.00 |
0.00 |
|
|
3 |
1 |
2,814,714.72 |
714,575.52 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
184,612.50 |
677,693.90 |
0.00 |
0.00 |
|
|
17 |
1 |
2,305,851.71 |
0.00 |
-- |
-- |
09/11/25 |
3,912,203.74 |
0.00 |
88,993.64 |
178,166.53 |
0.00 |
0.00 |
|
|
20 |
1 |
1,013,017.78 |
238,474.78 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1 |
1,088,100.59 |
730,095.62 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
71,102.62 |
250,610.71 |
0.00 |
0.00 |
|
|
34 |
1 |
759,329.05 |
163,143.76 |
01/01/25 |
03/31/25 |
08/11/25 |
0.00 |
0.00 |
52,268.21 |
156,949.00 |
12,561.47 |
0.00 |
|
|
35 |
1 |
(241,285.88) |
0.00 |
-- |
-- |
09/11/25 |
1,975,444.17 |
7,348.65 |
41,694.69 |
245,450.39 |
0.00 |
0.00 |
|
|
44 |
1 |
875,960.72 |
0.00 |
-- |
-- |
09/11/25 |
1,805,515.47 |
6,949.73 |
38,432.38 |
227,122.97 |
0.00 |
0.00 |
|
|
67 |
1 |
407,400.00 |
101,850.00 |
01/01/24 |
03/31/24 |
07/11/25 |
510,217.06 |
0.00 |
24,664.24 |
74,070.36 |
22,929.18 |
0.00 |
|
|
77 |
1 |
60,168.15 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
81 |
1 |
312,784.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
16,321.17 |
49,015.80 |
0.00 |
0.00 |
|
|
85 |
1 |
290,985.47 |
72,589.17 |
01/01/25 |
03/31/25 |
09/11/25 |
728,390.78 |
2,954.23 |
13,570.47 |
82,709.74 |
0.00 |
0.00 |
|
|
94 |
1 |
296,010.00 |
65,587.50 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
15,648.86 |
56,052.05 |
0.00 |
0.00 |
|
|
Totals |
|
25,200,858.89 |
3,574,611.90 |
|
|
|
44,363,601.79 |
65,525.55 |
1,178,015.18 |
3,778,834.79 |
35,490.65 |
0.00 |
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 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 |
|
|
|
|
No principal prepayments this period |
|
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 17 of 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/17/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.244022% |
3.969332% |
(4) |
|
08/15/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.241090% |
3.982473% |
(3) |
|
07/17/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.229789% |
4.019874% |
(2) |
|
06/17/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.232586% |
4.143940% |
(1) |
|
05/16/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
5 |
9,153,985.46 |
4.264011% |
4.200271% |
1 |
|
04/17/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
1,406,192.24 |
4.262607% |
4.207236% |
1 |
|
03/17/25 |
1 |
4,393,952.49 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
7 |
27,067,995.04 |
4.259530% |
4.206144% |
2 |
|
02/18/25 |
1 |
4,404,192.71 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
5 |
39,599,956.56 |
4.253812% |
4.210768% |
3 |
|
01/17/25 |
1 |
4,412,845.19 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
2 |
16,554,794.98 |
4.252799% |
4.210876% |
4 |
|
12/17/24 |
0 |
0.00 |
1 |
4,421,466.20 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.252638% |
4.210029% |
5 |
|
11/18/24 |
1 |
4,430,575.77 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.254068% |
4.212788% |
6 |
|
10/18/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.258888% |
4.217922% |
7 |
|
(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 |
|
|
1 |
310928144 |
08/11/25 |
0 |
5 |
|
487,520.13 |
487,520.13 |
0.00 |
86,564,811.80 |
06/24/25 |
11 |
|
|
|
|
|
2 |
303950002 |
02/01/25 |
6 |
5 |
|
143,186.28 |
1,293,473.21 |
22,335.70 |
33,817,194.65 |
03/10/25 |
13 |
|
|
|
|
|
3 |
310927160 |
05/11/25 |
3 |
5 |
|
184,612.50 |
677,693.90 |
0.00 |
34,799,933.51 |
06/18/25 |
13 |
|
|
|
|
|
17 |
303950017 |
07/01/25 |
1 |
5 |
|
88,993.64 |
178,166.53 |
0.00 |
15,679,609.78 |
08/05/25 |
1 |
|
|
|
|
|
26 |
301741068 |
05/06/25 |
3 |
5 |
|
71,102.62 |
250,610.71 |
0.00 |
9,399,375.82 |
|
|
|
|
|
|
|
34 |
300571315 |
06/06/25 |
2 |
5 |
|
52,268.21 |
156,949.00 |
14,161.47 |
8,222,575.00 |
05/20/25 |
1 |
|
|
|
|
|
35 |
410928269 |
04/11/25 |
4 |
5 |
|
41,694.69 |
245,450.39 |
0.00 |
7,981,729.13 |
05/27/25 |
13 |
|
|
|
|
|
44 |
300571321 |
04/06/25 |
4 |
5 |
|
38,432.38 |
227,122.97 |
0.00 |
7,293,686.35 |
06/09/25 |
13 |
|
|
|
|
|
67 |
300571298 |
06/06/25 |
2 |
5 |
|
24,664.24 |
74,070.36 |
40,681.74 |
4,367,174.09 |
11/19/24 |
2 |
|
|
|
|
|
81 |
470945310 |
05/01/25 |
3 |
5 |
|
16,321.17 |
49,015.80 |
3,724.50 |
2,861,777.53 |
07/03/25 |
0 |
|
|
|
|
|
85 |
300571312 |
04/06/25 |
4 |
5 |
|
13,570.47 |
82,709.74 |
0.00 |
2,933,033.91 |
06/18/25 |
11 |
|
|
|
|
|
94 |
410927906 |
05/11/25 |
3 |
5 |
|
15,648.86 |
56,052.05 |
3,856.50 |
2,585,436.95 |
06/26/25 |
13 |
|
|
|
|
|
Totals |
|
|
|
|
|
1,178,015.18 |
3,778,834.79 |
84,759.91 |
216,506,338.52 |
|
|
|
|
|
|
|
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 |
214,985,134 |
0 |
214,985,134 |
|
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 |
0 |
|
0 |
|
0 |
|
|
0 |
|
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
||
|
|
|||||||||
|
Sep-25 |
214,985,134 |
86,388,871 |
15,617,904 |
|
12,503,617 |
100,474,742 |
0 |
|
|
|
Aug-25 |
231,176,003 |
12,598,519 |
15,648,815 |
|
0 |
202,928,669 |
0 |
|
|
|
Jul-25 |
276,723,356 |
75,036,196 |
0 |
|
0 |
201,687,160 |
0 |
|
|
|
Jun-25 |
329,469,135 |
72,547,082 |
0 |
|
0 |
256,922,053 |
0 |
|
|
|
May-25 |
466,992,180 |
377,083,176 |
0 |
|
0 |
89,909,005 |
0 |
|
|
|
Apr-25 |
652,876,489 |
614,832,497 |
0 |
|
0 |
38,043,992 |
0 |
|
|
|
Mar-25 |
731,936,906 |
693,810,638 |
4,393,952 |
|
0 |
33,732,316 |
0 |
|
|
|
Feb-25 |
807,419,847 |
801,236,212 |
4,404,193 |
|
0 |
1,779,443 |
0 |
|
|
|
Jan-25 |
889,489,977 |
885,077,132 |
4,412,845 |
|
0 |
0 |
|
0 |
|
|
Dec-24 |
916,155,951 |
911,734,484 |
0 |
|
4,421,466 |
0 |
|
0 |
|
|
Nov-24 |
925,754,966 |
921,324,391 |
4,430,576 |
|
0 |
0 |
|
0 |
|
|
Oct-24 |
948,080,370 |
948,080,370 |
0 |
|
0 |
0 |
|
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 |
|
1 |
310928144 |
86,388,870.70 |
86,564,811.80 |
142,000,000.00 |
04/01/15 |
1,262,148.55 |
0.86030 |
03/31/25 |
06/11/25 |
I/O |
|
2 |
303950002 |
33,279,268.55 |
33,817,194.65 |
22,300,000.00 |
05/12/25 |
3,523,486.35 |
1.51840 |
12/31/24 |
03/01/25 |
236 |
|
3 |
310927160 |
34,549,207.47 |
34,799,933.51 |
58,900,000.00 |
02/25/15 |
603,707.02 |
1.08530 |
03/31/25 |
06/11/25 |
236 |
|
17 |
303950017 |
15,617,904.07 |
15,679,609.78 |
25,750,000.00 |
04/27/15 |
1,935,523.71 |
1.79420 |
12/31/24 |
05/31/25 |
236 |
|
34 |
300571315 |
8,163,515.67 |
8,222,575.00 |
11,600,000.00 |
06/13/25 |
154,183.76 |
0.97970 |
03/31/25 |
05/06/25 |
235 |
|
35 |
410928269 |
7,882,082.31 |
7,981,729.13 |
14,200,000.00 |
03/09/15 |
(415,451.88) |
(0.70330) |
12/31/24 |
05/11/25 |
235 |
|
44 |
300571321 |
7,204,436.95 |
7,293,686.35 |
12,000,000.00 |
02/17/15 |
801,619.72 |
1.46660 |
12/31/24 |
05/06/25 |
235 |
|
67 |
300571298 |
4,340,101.56 |
4,367,174.09 |
4,400,000.00 |
12/30/24 |
101,850.00 |
1.37090 |
03/31/24 |
04/06/25 |
236 |
|
81 |
470945310 |
2,830,407.76 |
2,861,777.53 |
15,300,000.00 |
03/23/15 |
312,784.02 |
1.47000 |
12/31/23 |
06/01/25 |
236 |
|
85 |
300571312 |
2,908,838.51 |
2,933,033.91 |
4,300,000.00 |
04/07/15 |
68,252.17 |
1.37120 |
03/31/25 |
05/06/25 |
236 |
|
94 |
410927906 |
2,558,682.14 |
2,585,436.95 |
3,100,000.00 |
06/27/25 |
65,225.25 |
1.38410 |
03/31/25 |
06/11/25 |
176 |
|
Totals |
|
205,723,315.69 |
207,106,962.70 |
313,850,000.00 |
|
8,413,328.67 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 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 |
|
1 |
310928144 |
OF |
NY |
06/24/25 |
11 |
|
|
|
Loan transferred to special servicing for maturity default on 7/7/25. Borrower is working on a refinance and is expected to pay the loan off within 90 - 120 days. Property is secured by a 422K SF office building in the Bronx, NY. |
|||||
|
|
||||||
|
|
||||||
|
2 |
303950002 |
OF |
WI |
03/10/25 |
13 |
|
|
|
Loan transferred SS on 3-17-2025 as the Loan was not paid in full at the maturity date (03-01-2025). Loan is secured by an 18-story mixed use development in Milwaukee, Wisconsin. Counsel has been retained and Lender will move forward with |
|||||
|
|
enforcement actions while continuing discussions with the Borrower. |
|
||||
|
|
||||||
|
3 |
310927160 |
OF |
MA |
06/18/25 |
13 |
|
|
|
The Loan was transferred to the Special Servicer on 6/27/2025 due to Maturity Default after the Borrower was unable to pay the Loan off at the Maturity Date of 6/11/2025. The collateral consists of a 259,859 SF class A office building situated in |
|||||
|
|
Canton, MA. The Property was built in 1986 and renovated in 2007. The major tenants include Computershare (61,523 SF / 24% of NRA / 10/26 LXP). SICK Product & Competence Center Americas (31,569 SF / 12% of NRA / 9/31 LXP) and |
|||||
|
|
Gray, Gray & Gray (29,299KSF / 11% of NRA / 4/30 LXP). The Property reported an occupancy of 76% and reported a YE 2024 NOI/DSCR: $2.81MM/1.26x. The NOD has been sent to the Borrower. Legal counsel has been requested. The |
|||||
|
|
Lender and the Borrower are in the process of negotiating various work out strategies. |
|
||||
|
|
||||||
|
17 |
303950017 |
MU |
VA |
08/05/25 |
1 |
|
|
|
The Loan was transferred to the Special Servicer on August 5, 2025, following the Borrower's failure to repay the Loan at its May 31, 2025 maturity date. The collateral securing the Loan consists of three flex buildings located in Norfolk, VA. The |
|||||
|
|
Lender intends to pursue foreclosure and receivership proceedings in parallel while simultaneously engaging in discussions with the Borrower regarding the requested loan extension, until a resolution is achieved. |
|||||
|
|
||||||
|
34 |
300571315 |
MF |
MI |
05/20/25 |
1 |
|
|
|
Loan transferred on 5/20/25 for Maturity Default as Borrower failed to pay the Loan off at the Maturity of 5/6/25. P&L and Default notice were sent out 5/27/25. Local counsel has been retained dual tracking negotiations with the borrower and |
|||||
|
|
foreclosure. |
|
|
|
|
|
|
|
||||||
|
35 |
410928269 |
OF |
FL |
05/27/25 |
13 |
|
|
|
The Loan was transferred to the Special Servicer on 6/12/2025 due to Maturity Default after the Borrower was unable to pay the Loan off at the Maturity Date of 5/11/2025. The collateral consists of a 94,144 SF suburban office building, built in |
|||||
|
|
1998. The major tenants include Florida Department of Children and Families (17,325 SF / 18% of NRA / 7/31 LXP), Tress Marketing (10,860 SF / 12% of NRA / 10/25 LXP) and Nicole Tonic Studios (9,701K SF / 10% of NRA / 6/29 LXP). The |
|||||
|
|
Property reported an occupancy of 50% and reported a YE 2024 NOI/DSCR: -$21K/-0.04x. The Borrower is seeking a loan modification and an extension of the Maturity Date. The Lender will continue discussions with the Borrower while |
|||||
|
|
simultaneously reserving all rights under the Loan Documents. |
|
|
|||
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
© 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 |
|
|
44 |
300571321 |
OF |
FL |
06/09/25 |
13 |
|
|
|
|
|
The Loan was transferred to the Special Servicer on 6/9/2025 for Maturity Default after the Borrower was unable to pay the Loan off at the 5/6/2025 Maturity Date. The collateral consists of a four-story, multi-tenant suburban office building totaling |
|||||||
|
|
46, 116 SF ("Property"), located in Fort Lauderdale, Florida. As of 6/30/2025, the Property reported 100% occupancy and annualized YTD 6/2025 NOI/DSCR of $897K/1.64x. Legal counsel was retained and a Notice of Default was sent. Lender |
|||||||
|
|
will continue discussion s with the Borrower while simultaneously reserving all rights under the Loan Documents. |
|
|
|
||||
|
|
||||||||
|
67 |
300571298 |
RT |
OH |
11/19/24 |
2 |
|
|
|
|
|
The Loan was transferred to the Special Servicer on 11/19/2024 for Delinquent Payments. The Loan is scheduled to mature on 4/15/2025. The collateral consists of a single tenant build-to-suit retail building 100% occupied by Walgreens and |
|||||||
|
|
located in Richmond Heights, Ohio. The improvements were built in 2004 and consist of 13,216 SF situated on a 1.59-acre site with 69 parking spaces (5.22/1,000 SF). As of the Annualized YTD 3/25 financials, the Property reported an |
|||||||
|
|
NOI/DSCR of $385K/1.30x. Foreclosure has been filed by Lender. The Lender will dual track foreclosure/receivership action while continuing discussions with Borrower until a resolution is reached. |
|
||||||
|
|
||||||||
|
81 |
470945310 |
MF |
NY |
07/03/25 |
0 |
|
|
|
|
|
Special Servicer comments are not available for this cycle. |
|
|
|
|
|||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
85 |
300571312 |
RT |
CA |
06/18/25 |
11 |
|
|
|
|
|
The loan transferred to LNR on 6/23/2025 for Maturity Default. Due diligence is being gathered and further evaluation is needed. The borrower was sent the Pre-Negotiation letter and discussions have commenced.The loan is secured by a |
|||||||
|
|
~10,545sf retail property in Vista CA. Occupancy is 83% as of 7/1/2025. Two vacant suites in rent-ready condition. The borrower has been unsuccessful with refinance attempts and has hired a broker to market the asset for sale. Borrower |
|||||||
|
|
expects proceeds from a sale will be sufficient to pay the the off. The lender will dual track foreclosure with workout discussions. |
|
|
|||||
|
|
||||||||
|
94 |
410927906 |
RT |
MO |
06/26/25 |
13 |
|
|
|
|
|
Borrower was unable to repay the loan at maturity 6/11/25. The collateral is a 14,490 SF single-tenant retail property located on a 1.4-acre parcel in Warrensburg, MO, approx. 60 miles NE of downtown Kansas City. The one-story, freestanding |
|||||||
|
|
building was constructed in 2004 as a build-to-suit for Walgreens, which currently occupies 100% of the space. Walgreens is under a 75-year absolute net lease expiring on May 31, 2079, with rent set at $20.57/SF, plus percentage rent based |
|||||||
|
|
on 2% of general merchandise sales and 0.5% of food and prescription sales. The lease includes tenant termination rights every 5 years starting in April 2035, subject to 6 months' advance notice. Borrower claims multiple failed refinancing |
|||||||
|
|
attempts due to market conditions. Special Servicer will continue to discuss possible alternatives to foreclosure with the Borrower while simultaneously pursuing foreclosure. |
|
||||||
|
|
||||||||
|
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 |
|
|
|
|
Loan |
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
|
Pros ID |
Loan Number |
Group |
|
|
|
|
Code¹ |
Date |
Date |
Date |
|
56 |
300571314 |
1 |
6,048,709.61 |
4.60000% |
6,048,709.61 |
4.60000% |
10 |
04/06/20 |
04/06/20 |
07/13/20 |
|
56 |
300571314 |
1 |
0.00 |
4.60000% |
0.00 |
4.60000% |
10 |
07/13/20 |
04/06/20 |
04/06/20 |
|
60 |
300571305 |
1 |
5,417,648.93 |
4.60000% |
5,417,648.93 |
4.60000% |
10 |
07/03/20 |
07/06/20 |
09/11/20 |
|
60 |
300571305 |
1 |
0.00 |
4.60000% |
0.00 |
4.60000% |
10 |
09/11/20 |
07/06/20 |
07/03/20 |
|
74 |
300571301 |
1 |
0.00 |
4.55000% |
0.00 |
4.55000% |
8 |
04/20/22 |
03/04/22 |
-- |
|
Totals |
|
|
11,466,358.54 |
|
11,466,358.54 |
|
|
|
|
|
|
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 |
|
7 |
310928756 |
07/17/25 |
21,749,396.58 |
36,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
48 |
301741070 |
02/17/22 |
6,929,152.16 |
6,800,000.00 |
7,180,338.75 |
751,206.90 |
7,180,338.75 |
6,429,131.85 |
500,020.34 |
0.00 |
139,008.75 |
361,011.59 |
4.76% |
|
52 |
410928955 |
07/17/25 |
7,200,000.00 |
10,600,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
53 |
310927981 |
03/17/25 |
5,974,982.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
56 |
300571314 |
10/17/22 |
5,667,478.61 |
10,200,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
||
|
Cumulative Totals |
47,521,010.12 |
63,600,000.00 |
7,180,338.75 |
751,206.90 |
7,180,338.75 |
6,429,131.85 |
500,020.34 |
0.00 |
139,008.75 |
361,011.59 |
|
||
|
|
|||||||||||||
|
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 |
|
7 |
310928756 |
07/25/25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
48 |
301741070 |
02/17/23 |
0.00 |
0.00 |
361,011.59 |
0.00 |
0.00 |
1,328.75 |
0.00 |
0.00 |
361,011.59 |
|
|
|
10/17/22 |
0.00 |
0.00 |
359,682.84 |
0.00 |
0.00 |
4,184.45 |
0.00 |
0.00 |
|
|
|
|
09/16/22 |
0.00 |
0.00 |
355,498.39 |
0.00 |
0.00 |
440.00 |
0.00 |
0.00 |
|
|
|
|
08/17/22 |
0.00 |
0.00 |
355,058.39 |
0.00 |
0.00 |
(144,961.95) |
0.00 |
0.00 |
|
|
|
|
02/17/22 |
0.00 |
0.00 |
500,020.34 |
0.00 |
0.00 |
500,020.34 |
0.00 |
0.00 |
|
|
52 |
410928955 |
07/25/25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
53 |
310927981 |
03/25/25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
56 |
300571314 |
10/25/22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
|
0.00 |
0.00 |
361,011.59 |
0.00 |
0.00 |
361,011.59 |
0.00 |
0.00 |
361,011.59 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 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) |
|
1 |
0.00 |
0.00 |
18,635.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2 |
0.00 |
0.00 |
7,180.41 |
0.00 |
0.00 |
48,272.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
3 |
0.00 |
0.00 |
7,451.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
17 |
0.00 |
0.00 |
2,934.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
34 |
0.00 |
0.00 |
1,761.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
569.72 |
0.00 |
0.00 |
0.00 |
|
35 |
0.00 |
0.00 |
1,701.08 |
0.00 |
0.00 |
7,348.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
44 |
0.00 |
0.00 |
1,554.75 |
0.00 |
0.00 |
6,949.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
67 |
0.00 |
0.00 |
936.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
81 |
0.00 |
0.00 |
1,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
85 |
0.00 |
0.00 |
627.23 |
0.00 |
0.00 |
2,954.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
94 |
0.00 |
0.00 |
552.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
44,334.23 |
0.00 |
0.00 |
65,525.55 |
0.00 |
0.00 |
569.72 |
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 |
110,429.50 |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 27 of 28 |
|||
|
|
Supplemental Notes |
|
|
Revision - November 2022 |
|
|
|
Deal was revised to include an additional curtailment reported by the servicer. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 28 of 28 |