COMM 2015 CCRE25 Mortgage Trust
08/26/2024 | Press release | Distributed by Public on 08/26/2024 12:06
Asset Backed Issuer Distribution Report Form 10 D
|
Table of Contents
Certificate Payment Report
2
Certificate Report
3
Cash Reconciliation
4
Other Related Information
5
Pool and Performance Detail
6
Certificate Interest Reconcilation
7
Certificate Reconciliation Detail
8
Interest Shortfall Reconciliation
9
Current Ratings
10
Performance History
11
Payoff History
18
Mortgage Payoff Detail
26
Delinquency Detail
27
Stratification - Mortgage Balances/Rates
28
Stratification - Amortization Terms
29
Stratification - Property Types
30
Stratification - Geographic Distribution
31
Stratification - Financial Ratios and Other
32
Historical Loss Liquidation
33
Historical Bond/Collateral Realized Loss Reconciliation
34
Loan Level Detail
35
Specially Serviced Loan Detail
39
Specially Serviced Loan Comments
40
Appraisal Reduction Detail
41
Appraisal Reduction Comments
42
Modifications/Extensions Detail/Description
43
REO Historical Detail
44
Material Breaches and Document Defects
45
Extraordinary Event
46
Rule 15Ga Information
47
COMM 2015-CCRE25
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
August 12, 2024
Page 1 of 47
1761 E. St. Andrew Place
Santa Ana, CA 92705
Website:
https://tss.sfs.db.com/investpublic
Associated Files
Supplements
Pool Periodic Bond Periodic Loan Periodic Loan Setup Governing Documents Annex A
Factor Information:
(800) 735-7777
Main Phone Number:
714-247-6000
Depositor
Deutsche Mortgage & Asset Receiving Corporation
Master Servicer
Wells Fargo Bank, National Association
Special Servicers
LNR Partners, LLC.
CWCapital Asset Management LLC
Underwriters
Goldman, Sachs & Co.
Deutsche Bank Securities, Inc. Drexel Hamilton, LLC KeyBanc Capital Markets Inc. Cantor Fitzgerald & Co. CastleOak Securities, L.P.
Rating Agencies
Moody's Investors Service, Inc.
Kroll Bond Rating Agency, Inc. Fitch Ratings, Inc.
Trustee
Wilmington Trust, National Association
Certificate Administrator
Deutsche Bank Trust Company Americas
Operating Advisor
Pentalpha Surveillance LLC
Controlling Rep/Class
Sunrise Partners Limited Partnership/Class F
Contacts
Dates
Prior Distribution Date
Distribution Count
Current Distribution Date
Next Distribution Date
Trust Collection Period
Record Date
Determination Date
Closing Date
Cutoff Date
Initial Distribution Date
08/12/2024
108
07/12/2024
09/12/2024
07/31/2024
08/01/2015
08/25/2015
09/14/2015
08/10/2048
08/06/2024
08/06/2024
to
07/09/2024
Rated Final Payment Date
In connection with the Certificate Administrator's preparation of this Statement to Certificateholders, the Certificate Administrator is conclusively relying upon, and has not independently
verified, information provided to it by various third parties, including the Master Servicer, Special Servicer and other parties to the transaction. The Certificate Administrator makes no representations as to the completeness, reliability, accuracy or suitability for any purpose of the information provided to it by such third parties.
Administrator
James Bonner
(714)247-6284
[email protected] |
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class
Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
Position
% (*)
A-1
SR
12593PAS1
49,885,000.00
0.00
0.00
0.00
0.00
0.00
36.24%
0.000000%
0.000000%
30.00%
0.00
A-2
SR
12593PAT9
15,061,000.00
0.00
0.00
0.00
0.00
0.00
36.24%
0.000000%
0.000000%
30.00%
0.00
A-SB
SR
12593PAU6
88,315,000.00
16,458,016.72
1,405,744.07
15,052,272.65
48,510.00
0.00
36.24%
3.537000%
3.537000%
30.00%
0.00
A-3
SR
12593PAV4
225,000,000.00
140,797,617.88
0.00
140,797,617.88
411,246.38
0.00
36.24%
3.505000%
3.505000%
30.00%
0.00
A-4
SR
12593PAW2
410,926,000.00
410,926,000.00
0.00
410,926,000.00
1,287,225.70
0.00
36.24%
3.759000%
3.759000%
30.00%
0.00
X-A
SR/NTL
12593PAX0
856,831,000.00
635,825,634.60
0.00
634,419,890.53
494,802.80
0.00
0.00%
0.933846%
0.933263%
N
0.00%
0.00
X-B
SR/NTL
12593PAA0
119,788,000.00
119,788,000.00
0.00
119,788,000.00
0.00
0.00
0.00%
0.000000%
0.000000%
N
0.00%
0.00
X-C
SR/NTL
12593PAC6
57,780,000.00
57,780,000.00
0.00
57,780,000.00
36,112.50
0.00
0.00%
0.750000%
0.750000%
N
0.00%
0.00
A-M
SUB
12593PAY8
67,644,000.00
67,644,000.00
0.00
67,644,000.00
231,286.11
0.00
28.63%
4.103000%
4.103000%
24.00%
0.00
B
SUB
12593PAZ5
69,054,000.00
69,054,000.00
0.00
69,054,000.00
268,588.49
0.00
20.87%
4.667451%
4.667304%
17.88%
0.00
C
SUB
12593PBA9
50,734,000.00
50,734,000.00
0.00
50,734,000.00
197,332.06
0.00
15.16%
4.667451%
4.667304%
13.38%
0.00
D
SUB
12593PBB7
57,780,000.00
57,780,000.00
0.00
57,780,000.00
188,625.28
0.00
8.66%
3.917451%
3.917304%
8.25%
0.00
E
SUB
12593PAE2
29,594,000.00
29,594,000.00
0.00
29,594,000.00
115,107.13
0.00
5.33%
4.667451%
4.667304%
5.63%
0.00
F
SUB
12593PAG7
22,548,000.00
22,548,000.00
0.00
22,548,000.00
52,877.01
(34,824.40)
2.79%
4.667451%
4.667304%
3.63%
0.00
G
SUB
12593PAJ1
40,869,434.00
24,829,521.00
0.00
24,829,521.00
0.00
(96,575.48)
0.00%
4.667451%
4.667304%
0.00%
0.00
V
SUB
12593PAL6
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
R
RES
12593PAN2
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
LR
RES
12593PAQ5
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
1,127,410,434.00
890,365,155.60
1,405,744.07
888,959,411.53
3,331,713.46
(131,399.88)
SubTotal
SubTotal P&I
4,737,457.53
0.00
1,127,410,434.00
890,365,155.60
1,405,744.07
0.00
888,959,411.53
3,331,713.46
(131,399.88)
Total
Total P&I
4,737,457.53
(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.
Certificate Payment Report
Page 2 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Position
%
Class
Start
Date
Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
12593PAS1
07/01/24
07/30/24
49,885,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-1
12593PAT9
07/01/24
07/30/24
15,061,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-2
12593PAU6
07/01/24
07/30/24
88,315,000.00
186.35584804
170.43846062
0.54928381
15.91738742
16.46667123
30/360
A-SB
12593PAV4
07/01/24
07/30/24
225,000,000.00
625.76719058
625.76719058
1.82776169
0.00000000
1.82776169
30/360
A-3
12593PAW2
07/01/24
07/30/24
410,926,000.00
1,000.00000000
1,000.00000000
3.13250001
0.00000000
3.13250001
30/360
A-4
12593PAX0
07/01/24
07/30/24
856,831,000.00
742.06656225
740.42593059
0.57748004
0.00000000
0.57748004
30/360
N
X-A
12593PAA0
07/01/24
07/30/24
119,788,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
N
X-B
12593PAC6
07/01/24
07/30/24
57,780,000.00
1,000.00000000
1,000.00000000
0.62500000
0.00000000
0.62500000
30/360
N
X-C
12593PAY8
07/01/24
07/30/24
67,644,000.00
1,000.00000000
1,000.00000000
3.41916667
0.00000000
3.41916667
30/360
A-M
12593PAZ5
07/01/24
07/30/24
69,054,000.00
1,000.00000000
1,000.00000000
3.88954282
0.00000000
3.88954282
30/360
B
12593PBA9
07/01/24
07/30/24
50,734,000.00
1,000.00000000
1,000.00000000
3.88954271
0.00000000
3.88954271
30/360
C
12593PBB7
07/01/24
07/30/24
57,780,000.00
1,000.00000000
1,000.00000000
3.26454275
0.00000000
3.26454275
30/360
D
12593PAE2
07/01/24
07/30/24
29,594,000.00
1,000.00000000
1,000.00000000
3.88954281
0.00000000
3.88954281
30/360
E
12593PAG7
07/01/24
07/30/24
22,548,000.00
1,000.00000000
1,000.00000000
2.34508648
0.00000000
2.34508648
30/360
F
12593PAJ1
07/01/24
07/30/24
40,869,434.00
607.53278355
607.53278355
0.00000000
0.00000000
0.00000000
30/360
G
12593PAL6
07/01/24
07/30/24
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
V
12593PAN2
07/01/24
07/30/24
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
12593PAQ5
07/01/24
07/30/24
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
Certificate Report
Page 3 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
0.00
Other Interest Adjustments
Excess Liq. Pro. Deposit
0.00
Excess Liq.Pro. Acct..
0.00
0.00
0.00
0.00
0.00
Excess Liquidation Proceeds Acct
Deposit
Beg. Balance
Withdrawal
End Balance
(383.35)
D. CREFC
License Fee
(1,130.07)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
(672.39)
(12,138.97)
(10,204.31)
(1,262.27)
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
4,746,889.08
3,341,145.01
0.00
27,352.23
3,325,931.75
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
(8,051.49)
0.00
1,391,783.52
(1,380.07)
(12,138.97)
(1,380.07)
(1,262.27)
(250.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(1,794.60)
(6,256.89)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13,960.55
Net PPIS
Servicer PPIS Cap
4,737,457.52
0.00
4,738,837.59
3,353,283.98
1,405,744.07
(8,051.49)
0.00
0.00
0.00
0.00
1,405,744.07
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance
Interest
Neg Am/Deferred
A. Excesses
Principal Non-Adjusted
Extension Interest (ARD)
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit Fees
Default Interest
Prepay Interest Excess (PPIE)
Interest
Interest Recovery
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest Shortfall)
Withdrawal
Deferred Interest
Modification Shortfall
Summary
ASER Applied
Principal Adjusted
Special Servicer Fees
Scheduled Interest
Workout Fees
Servicer Fee & Expense
Liquidation Fees
Interest Shortfall Expense
Non-Recoveralble Advances
Servicer Wire
Interest on Prior Advances
Trustee Fee & Expense
Various Expenses
Sister Agreements
Other Interest Loss
Interest Reserve Account
Net Excess/Shortfall
Due to Certificates
Cash Reconciliation
Page 4 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
0.00
0.00
0.00
0.00
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Other Related Information
Page 5 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Pool Detail
Amortizing/Balloon
%
Amt
WA Rates/Terms
Current
Cnt
%
IO/Amortizing/Balloon
IO/Balloon
Smallest Balance
Beginning Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Current
Negative Amortization/Deferred
Ending Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Cumulative
Negative Amortization/Deferred
%
Amt
Cnt
%
%
Amt
Cnt
%
WAC
WAMM
AWAM
Cutoff
Prior
Current
Next
Performance Snapshot
30 Day
60 Day
90 Day Plus
Foreclosures
Current
3 Mo Avg
% Bal
REOs
Bankruptcies
Defeasances
Modifications
6 Mo Avg
12 Mo Avg
% Cnt
% Bal
% Cnt
% Bal
% Cnt
Current
Advance Summary
Cumulative
Interest
Liquidations
Prior Outstanding
Current Amount
Recovery (-)
Current Outstanding
Non-Recoverable
Principal
% Cnt
% Amt
Cnt
Appraisal Reduction Summary
Prior Cumulative ASER
Current ASER
Recovery (-)
Cumulative ASER
First ARA
Average ARA
Most Recent ARA
Largest Balance
(*) ARA
Appraisal Reduction Amount (*) ASER Appraisal Subordination Entitlement R
0.00
4,883,322.15
723,922.14
275,011.55
20,625,866.58
Average Balance
4.53549%
N/A
12.23
222.70
13,960.55
0.00
2,849,683.71
27,352.23
0.00
8,714,992.54
293,854,073.37
455,278,338.16
139,827,000.00
1,011,433.16
105,244,989.51
11,852,792.15
33.06%
51.21%
15.73%
38
29
8
890,365,155.60
50.67%
38.67%
10.67%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
888,959,411.53
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
75
0
0
0
0
0
0
0
0
75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
11,153,843.08
0.00
36,914,749.13
0.00
8,804,413.50
0.00
-403,953.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5
1
0
3
3
4
0
3
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4.28516%
4.68652%
2,850,511.81
8,714,164.44
2
2
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4,883,322.15
0.00
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
0.00%
0.00%
3.26%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.33%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3.25%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.33%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
96.77%
0.00%
0.00%
3.23%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
98.67%
0.00%
0.00%
1.33%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
11.23
221.70
4.68637%
107.19
336.00
66
0.00%
N/A
116,445,706.99
1,405,744.07
96.74%
98.67%
N/A
N/A
26,524.13
14,788.65
1
65,550,909.74
0.00%
96.75%
98.67%
2
0.00%
N/A
TERMSOFR
N/A
N/A
CREDIT SPREAD
N/A
N/A
Pool and Performance Detail
Page 6 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Pass-Through
Rate
Outstanding
Shortfall
Distributed
Interest
Current
Deductions
Current
Additions
Current
Accrued
Prior
Shortfall
Days
Class
Prior
Due
Current
Due
Method
Beginning
Balance
Distributable
Interest
Accrual
CUSIP
F-30/360
0.000000%
0.00
0.00
0.00
07/30/24
07/01/24
0.00
0.00
0.00
0.00
A-1
12593PAS1
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
07/30/24
07/01/24
0.00
0.00
0.00
0.00
A-2
12593PAT9
30
0.00
F-30/360
3.537000%
48,510.00
48,510.00
0.00
07/30/24
07/01/24
16,458,016.72
48,510.00
0.00
0.00
A-SB
12593PAU6
30
0.00
F-30/360
3.505000%
411,246.38
411,246.38
0.00
07/30/24
07/01/24
140,797,617.88
411,246.38
0.00
0.00
A-3
12593PAV4
30
0.00
F-30/360
3.759000%
1,287,225.70
1,287,225.70
0.00
07/30/24
07/01/24
410,926,000.00
1,287,225.70
0.00
0.00
A-4
12593PAW2
30
0.00
A-30/360
0.933846%
494,802.80
494,802.80
0.00
07/30/24
07/01/24
N
635,825,634.60
494,802.80
0.00
0.00
X-A
12593PAX0
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
07/30/24
07/01/24
N
119,788,000.00
0.00
0.00
0.00
X-B
12593PAA0
30
0.00
A-30/360
0.750000%
36,112.50
36,112.50
0.00
07/30/24
07/01/24
N
57,780,000.00
36,112.50
0.00
0.00
X-C
12593PAC6
30
0.00
A-30/360
4.103000%
231,286.11
231,286.11
0.00
07/30/24
07/01/24
67,644,000.00
231,286.11
0.00
0.00
A-M
12593PAY8
30
0.00
A-30/360
4.667451%
268,588.49
268,588.49
0.00
07/30/24
07/01/24
69,054,000.00
268,588.49
0.00
0.00
B
12593PAZ5
30
0.00
A-30/360
4.667451%
197,332.06
197,332.06
0.00
07/30/24
07/01/24
50,734,000.00
197,332.06
0.00
0.00
C
12593PBA9
30
0.00
A-30/360
3.917451%
188,625.28
188,625.28
0.00
07/30/24
07/01/24
57,780,000.00
188,625.28
0.00
0.00
D
12593PBB7
30
0.00
A-30/360
4.667451%
115,107.13
115,107.13
0.00
07/30/24
07/01/24
29,594,000.00
115,107.13
0.00
0.00
E
12593PAE2
30
0.00
A-30/360
4.667451%
268,327.72
52,877.01
215,450.71
07/30/24
07/01/24
22,548,000.00
87,701.41
0.00
0.00
F
12593PAG7
30
180,626.31
A-30/360
4.667451%
9,005,425.73
0.00
9,005,425.73
07/30/24
07/01/24
24,829,521.00
96,575.48
0.00
0.00
G
12593PAJ1
30
8,908,850.25
F-30/360
0.000000%
0.00
0.00
0.00
07/30/24
07/01/24
0.00
0.00
0.00
0.00
V
12593PAL6
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
07/30/24
07/01/24
0.00
0.00
0.00
0.00
R
12593PAN2
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
07/30/24
07/01/24
0.00
0.00
0.00
0.00
LR
12593PAQ5
30
0.00
890,365,155.60
3,463,113.34
12,552,589.90
3,331,713.46
SubTotal
9,220,876.44
9,089,476.56
0.00
0.00
890,365,155.60
3,463,113.34
12,552,589.90
3,331,713.46
Total
9,220,876.44
0.00
0.00
9,089,476.56
Certificate Interest Reconcilation
Page 7 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Interest Loss
Expense
Interest on Prior
Loss
PPY, PPYYM,
Exit Fees
Deferred
Accretion
Net
PPIS
Interest
Adjustment
Interest on Prior
Shortfall
Cumulative
Loss
Current
Loss
Unscheduled
Scheduled
Class
Principal Components
Interest Additions
Interest Deductions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
0.00
0.00
1,405,744.07
0.00
0.00
0.00
0.00
0.00
0.00
A-SB
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
0.00
16,039,913.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
V
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
0.00
0.00
0.00
0.00
1,405,744.07
0.00
0.00
16,039,913.00
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
0.00
1,405,744.07
0.00
0.00
16,039,913.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
Certificate Reconciliation Detail
Page 8 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Reimb of Advances to Servicer
Special Servicing Fee
Comments -
IS
Other
Shortfalls/
(Refunds)
Left to
Reimburse
Servicer
Current Month
Modified
Interest Rate
Reduction/
(Excess)
Reimbursed
Interest
on
Advances
Non
Recoverable
(Scheduled
Interest)
Prepayment
Interest
(Excess)/
Shortfall
Most Recent
Net
ASER
Amount
Workout
Fee
Amount
Liquidation
Fee
Amount
Special
Servicing Fee
Amount plus
Adjustments
Current
Ending
Scheduled
Balance
Scheduled
Principal
Balance at
Contribution
Investor
No.
5
38,150,000.00
32,259,338.80
2,059.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7
31,900,000.00
29,064,276.84
0.00
0.00
0.00
123,974.08
0.00
0.00
0.00
0.00
0.00
0.00
6,256.89
20
17,750,000.00
16,389,364.76
(899.37)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
55
5,893,077.81
5,123,579.81
301.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62
5,187,501.38
3,453,169.51
333.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,794.60
0.00
0.00
123,974.08
0.00
0.00
0.00
0.00
0.00
6,256.89
0.00
Totals
Total Interest Shortfall hitting the Trust
132,025.57
Interest Shortfall Reconciliation
Page 9 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Closing Ratings
CUSIP
Class
Fitch
Moody's
S & P
Fitch
Moody's
S & P
Class
Type
Morningstar
Morningstar
Rating
Eff Date
Rating
Rating
Rating
Eff Date
Eff Date
Eff Date
Updated Ratings (1)
DBRS
DBRS
Eff Date
Rating
Kroll
Rating
Eff Date
Kroll
Ratings Information Redacted
Contact Information
Fitch, Inc.
One State Street Plaza New York, New York, 10004 (212) 908-0500
Moody's Investors Service
7 World Trade Center New York, NY 10007 (212) 553-0300
S&P Global Ratings
55 Water Street New York, New York 10041 (212) 438-2430
Legend
NR
Class not rated at issuance
NA
Data not available
(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated.
Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured.
DBRS, Inc.
101 North Wacker Drive, Suite 100 Chicago, Illinois 60606 (312) 332-3429
Kroll Bond Ratings
599 Lexington Ave New York, NY 10022 (212) 702-0707
Morningstar Credit Ratings, LLC
410 Horsham Road Suite A Horsham, PA 19044 (267) 960-6014
Current Ratings
Page 10 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
8/12/2024
No. 108
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,064,276.84
1.33%
3.27%
1
29,064,276.84
3.27%
1.33%
7/12/2024
No. 107
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,064,276.84
1.33%
3.26%
1
29,064,276.84
3.26%
1.33%
6/12/2024
No. 106
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,064,276.84
1.33%
3.26%
1
29,064,276.84
3.26%
1.33%
5/10/2024
No. 105
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,064,276.84
1.33%
3.25%
1
29,064,276.84
3.25%
1.33%
4/12/2024
No. 104
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,064,276.84
1.33%
3.25%
1
29,064,276.84
3.25%
1.33%
3/12/2024
No. 103
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,064,276.84
1.33%
3.21%
1
29,064,276.84
3.21%
1.33%
2/12/2024
No. 102
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,118,425.71
1.33%
3.21%
1
29,118,425.71
3.21%
1.33%
1/12/2024
No. 101
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,164,365.39
1.33%
3.21%
1
29,164,365.39
3.21%
1.33%
12/12/2023
No. 100
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,210,109.95
1.33%
3.21%
1
29,210,109.95
3.21%
1.33%
11/10/2023
No. 99
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,259,669.16
1.33%
3.21%
1
29,259,669.16
3.21%
1.33%
10/13/2023
No. 98
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,305,008.93
1.33%
3.21%
1
29,305,008.93
3.21%
1.33%
9/12/2023
No. 97
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,354,178.02
1.33%
3.21%
1
29,354,178.02
3.21%
1.33%
8/11/2023
No. 96
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,399,116.37
1.33%
3.21%
1
29,399,116.37
3.21%
1.33%
7/12/2023
No. 95
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,443,863.85
1.33%
3.21%
1
29,443,863.85
3.21%
1.33%
6/12/2023
No. 94
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
29,492,462.11
1.33%
3.21%
1
29,492,462.11
3.21%
1.33%
5/12/2023
No. 93
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
51,690,342.87
2.63%
5.49%
2
51,690,342.87
5.49%
2.63%
4/12/2023
No. 92
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
51,781,075.49
2.63%
5.49%
2
51,781,075.49
5.49%
2.63%
(1) Total Delinquency is 30+ Days
Performance History
Page 11 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
3/10/2023
No. 91
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
51,864,594.01
2.63%
5.49%
2
51,864,594.01
5.49%
2.63%
2/10/2023
No. 90
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
51,968,376.59
2.63%
5.49%
2
51,968,376.59
5.49%
2.63%
1/12/2023
No. 89
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
52,051,130.20
2.63%
5.49%
2
52,051,130.20
5.49%
2.63%
12/12/2022
No. 88
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
52,133,546.08
2.60%
5.48%
2
52,133,546.08
5.48%
2.60%
11/14/2022
No. 87
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
52,222,527.37
2.60%
5.48%
2
52,222,527.37
5.48%
2.60%
10/13/2022
No. 86
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
52,304,243.59
2.60%
5.48%
2
52,304,243.59
5.48%
2.60%
9/12/2022
No. 85
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
52,392,550.47
2.60%
5.48%
2
52,392,550.47
5.48%
2.60%
8/12/2022
No. 84
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
52,473,572.64
2.60%
5.49%
2
52,473,572.64
5.49%
2.60%
7/12/2022
No. 83
1
11,153,843.08
0
0.00 0
0.00
1.28%
1.15%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
57,727,752.47
3.85%
5.96%
4
68,881,595.55
7.11%
5.13%
6/10/2022
No. 82
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
57,825,469.99
3.85%
5.96%
3
57,825,469.99
5.96%
3.85%
5/12/2022
No. 81
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
57,915,177.81
3.85%
5.96%
3
57,915,177.81
5.96%
3.85%
4/12/2022
No. 80
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,012,158.00
3.85%
5.96%
3
58,012,158.00
5.96%
3.85%
3/11/2022
No. 79
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,101,107.02
3.85%
5.96%
3
58,101,107.02
5.96%
3.85%
2/11/2022
No. 78
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,212,684.23
3.85%
5.96%
3
58,212,684.23
5.96%
3.85%
1/12/2022
No. 77
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,300,817.86
3.80%
5.93%
3
58,300,817.86
5.93%
3.80%
12/10/2021
No. 76
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,388,593.37
3.80%
5.93%
3
58,388,593.37
5.93%
3.80%
11/15/2021
No. 75
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,483,710.96
3.80%
5.94%
3
58,483,710.96
5.94%
3.80%
(1) Total Delinquency is 30+ Days
Page 12 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
10/13/2021
No. 74
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,570,743.12
3.80%
5.94%
3
58,570,743.12
5.94%
3.80%
9/13/2021
No. 73
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,665,144.18
3.80%
5.94%
3
58,665,144.18
5.94%
3.80%
8/12/2021
No. 72
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
58,751,438.94
3.80%
5.94%
3
58,751,438.94
5.94%
3.80%
7/12/2021
No. 71
1
1,852,005.06
0
0.00 0
0.00
1.27%
0.19%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
62,968,816.40
5.06%
6.36%
5
64,820,821.46
6.54%
6.33%
6/11/2021
No. 70
1
1,855,255.80
0
0.00 0
0.00
1.27%
0.19%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
63,079,412.83
5.06%
6.36%
5
64,934,668.63
6.55%
6.33%
5/12/2021
No. 69
2
17,551,030.91
1
1,858,236.57 0
0.00
2.53%
1.77%
1.27%
0.19%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
63,181,269.91
5.06%
6.36%
7
82,590,537.39
8.32%
8.86%
4/12/2021
No. 68
2
8,324,712.35
0
0.00 0
0.00
2.53%
0.84%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
63,291,033.13
5.06%
6.37%
6
71,615,745.48
7.20%
7.59%
3/12/2021
No. 67
3
19,469,149.54
0
0.00 0
0.00
3.75%
1.94%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6
108,167,010.42
7.50%
10.76%
9
127,636,159.96
12.70%
11.25%
2/12/2021
No. 66
2
8,351,888.14
0
0.00 0
0.00
2.50%
0.83%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6
108,380,781.53
7.50%
10.77%
8
116,732,669.67
11.60%
10.00%
1/12/2021
No. 65
2
3,405,706.31
1
6,492,724.48 0
0.00
2.50%
0.34%
1.25%
0.64%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7
125,593,788.45
8.75%
12.46%
10
135,492,219.24
13.45%
12.50%
12/11/2020
No. 64
3
9,912,409.06
0
0.00 0
0.00
3.75%
0.98%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7
125,786,161.74
8.75%
12.47%
10
135,698,570.80
13.45%
12.50%
11/13/2020
No. 63
2
3,416,273.65
1
6,511,373.29 0
0.00
2.47%
0.34%
1.23%
0.64%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8
130,796,672.84
9.88%
12.89%
11
140,724,319.78
13.87%
13.58%
10/13/2020
No. 62
4
21,161,897.85
0
0.00 0
0.00
4.94%
2.08%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8
130,994,257.00
9.88%
12.89%
12
152,156,154.85
14.97%
14.81%
9/14/2020
No. 61
2
8,073,475.40
1
1,883,151.36 1
17,142,628.85
2.47%
0.79%
1.23%
0.19%
1.23%
1.69%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7
114,063,410.02
8.64%
11.21%
11
141,162,665.63
13.88%
13.58%
8/12/2020
No. 60
2
12,799,725.78
2
8,424,679.26 0
0.00
2.47%
1.26%
2.47%
0.83%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8
131,401,933.32
9.88%
12.90%
12
152,626,338.36
14.99%
14.81%
7/10/2020
No. 59
2
8,436,281.41
0
0.00 3
56,788,655.26
2.47%
0.83%
0.00%
0.00%
3.70%
5.57%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
74,808,364.40
6.17%
7.34%
10
140,033,301.07
13.73%
12.35%
6/12/2020
No. 58
3
26,965,554.44
3
56,887,820.72 0
0.00
3.70%
2.64%
3.70%
5.57%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
74,921,063.88
6.17%
7.34%
11
158,774,439.04
15.55%
13.58%
(1) Total Delinquency is 30+ Days
Page 13 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
5/12/2020
No. 57
5
77,762,465.03
0
0.00 0
0.00
6.17%
7.61%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
75,023,352.98
6.17%
7.34%
10
152,785,818.01
14.95%
12.35%
4/10/2020
No. 56
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
75,135,198.57
6.10%
7.32%
5
75,135,198.57
7.32%
6.10%
3/12/2020
No. 55
0
0.00 0
0.00 1
5,442,460.59
0.00%
0.00%
0.00%
0.00%
1.22%
0.53%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
69,794,148.35
4.88%
6.79%
5
75,236,608.94
7.32%
6.10%
2/12/2020
No. 54
0
0.00 1
5,452,528.04 0
0.00
0.00%
0.00%
1.22%
0.53%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
69,905,086.39
4.88%
6.79%
5
75,357,614.43
7.32%
6.10%
1/10/2020
No. 53
1
5,461,177.12
0
0.00 1
10,178,339.73
1.22%
0.53%
0.00%
0.00%
1.22%
0.99%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
59,818,595.03
3.66%
5.81%
5
75,458,111.88
7.32%
6.10%
12/12/2019
No. 52
0
0.00 0
0.00 1
10,192,677.77
0.00%
0.00%
0.00%
0.00%
1.22%
0.99%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
59,895,726.99
3.66%
5.81%
4
70,088,404.76
6.80%
4.88%
11/13/2019
No. 51
0
0.00 1
10,208,304.49 0
0.00
0.00%
0.00%
1.22%
0.99%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
59,980,547.30
3.66%
5.81%
4
70,188,851.79
6.80%
4.88%
10/11/2019
No. 50
2
19,256,440.79
1
49,232,486.71 0
0.00
2.41%
1.78%
1.20%
4.55%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,057,011.06
3.61%
5.55%
6
128,545,938.56
11.87%
7.23%
9/12/2019
No. 49
1
49,302,567.00
0
0.00 0
0.00
1.19%
4.53%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,141,187.31
3.57%
5.52%
4
109,443,754.31
10.05%
4.76%
8/12/2019
No. 48
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,216,988.31
3.57%
5.52%
3
60,216,988.31
5.52%
3.57%
7/12/2019
No. 47
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,292,476.66
3.57%
5.52%
3
60,292,476.66
5.52%
3.57%
6/12/2019
No. 46
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,509,416.17
3.57%
5.54%
3
60,509,416.17
5.54%
3.57%
5/10/2019
No. 45
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,583,728.67
3.57%
5.54%
3
60,583,728.67
5.54%
3.57%
4/12/2019
No. 44
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,665,831.27
3.57%
5.54%
3
60,665,831.27
5.54%
3.57%
3/12/2019
No. 43
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,739,498.23
3.57%
5.54%
3
60,739,498.23
5.54%
3.57%
2/12/2019
No. 42
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,837,219.88
3.57%
5.54%
3
60,837,219.88
5.54%
3.57%
1/11/2019
No. 41
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
60,979,223.94
3.57%
5.55%
3
60,979,223.94
5.55%
3.57%
(1) Total Delinquency is 30+ Days
Page 14 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
12/12/2018
No. 40
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
61,051,613.17
3.57%
5.55%
3
61,051,613.17
5.55%
3.57%
11/13/2018
No. 39
0
0.00 1
18,185,591.27 0
0.00
0.00%
0.00%
1.19%
1.65%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
61,131,861.96
3.57%
5.55%
4
79,317,453.23
7.20%
4.76%
10/15/2018
No. 38
0
0.00 0
0.00 1
4,973,474.13
0.00%
0.00%
0.00%
0.00%
1.19%
0.45%
0
0.00
0.00%
0.00%
1
4,973,474.13
119.05%
45.13%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
56,230,147.04
2.38%
5.10%
3
61,203,621.17
5.55%
3.57%
9/12/2018
No. 37
0
0.00 1
4,980,282.39 0
0.00
0.00%
0.00%
1.19%
0.45%
0.00%
0.00%
0
0.00
0.00%
0.00%
1
4,980,282.39
119.05%
45.14%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
56,302,980.30
2.38%
5.10%
3
61,283,262.69
5.55%
3.57%
8/10/2018
No. 36
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
61,354,397.00
3.57%
5.56%
3
61,354,397.00
5.56%
3.57%
7/12/2018
No. 35
0
0.00 0
0.00 1
31,900,000.00
0.00%
0.00%
0.00%
0.00%
1.19%
2.89%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
29,491,112.56
2.38%
2.67%
3
61,391,112.56
5.55%
3.57%
6/12/2018
No. 34
0
0.00 1
31,900,000.00 0
0.00
0.00%
0.00%
1.19%
2.88%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
29,531,507.92
2.38%
2.67%
3
61,431,507.92
5.55%
3.57%
5/11/2018
No. 33
1
31,900,000.00
0
0.00 0
0.00
1.19%
2.88%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
29,567,913.91
2.38%
2.67%
3
61,467,913.91
5.55%
3.57%
4/12/2018
No. 32
0
0.00 0
0.00 1
5,011,668.73
0.00%
0.00%
0.00%
0.00%
1.19%
0.45%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,596,342.13
1.19%
2.22%
2
29,608,010.86
2.67%
2.38%
3/12/2018
No. 31
1
9,421,990.92
0
0.00 1
24,626,549.38
1.19%
0.85%
0.00%
0.00%
1.19%
2.22%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,017,560.36
1.19%
0.45%
3
39,066,100.66
3.52%
3.57%
2/12/2018
No. 30
0
0.00 1
24,665,940.65 1
5,025,666.78
0.00%
0.00%
1.19%
2.22%
1.19%
0.45%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
29,691,607.43
2.68%
2.38%
1/12/2018
No. 29
1
24,695,876.69
0
0.00 1
5,031,493.88
1.19%
2.22%
0.00%
0.00%
1.19%
0.45%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
29,727,370.57
2.68%
2.38%
12/12/2017
No. 28
1
24,725,696.08
1
5,037,294.12 0
0.00
1.19%
2.22%
1.19%
0.45%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
29,762,990.20
2.68%
2.38%
11/10/2017
No. 27
1
5,043,817.64
0
0.00 0
0.00
1.19%
0.45%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,043,817.64
0.45%
1.19%
10/13/2017
No. 26
1
24,788,086.80
0
0.00 0
0.00
1.19%
2.23%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,788,086.80
2.23%
1.19%
9/12/2017
No. 25
1
14,541,601.55
0
0.00 0
0.00
1.19%
1.31%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
14,541,601.55
1.31%
1.19%
8/11/2017
No. 24
1
14,559,837.78
0
0.00 0
0.00
1.19%
1.31%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
14,559,837.78
1.31%
1.19%
(1) Total Delinquency is 30+ Days
Page 15 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
7/12/2017
No. 23
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2017
No. 22
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2017
No. 21
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2017
No. 20
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/10/2017
No. 19
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/10/2017
No. 18
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2017
No. 17
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2016
No. 16
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/14/2016
No. 15
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2016
No. 14
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2016
No. 13
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2016
No. 12
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2016
No. 11
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/10/2016
No. 10
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2016
No. 9
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2016
No. 8
0
0.00 1
2,827,000.00 0
0.00
0.00%
0.00%
1.19%
0.25%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
2,827,000.00
0.25%
1.19%
3/11/2016
No. 7
1
2,827,000.00
0
0.00 0
0.00
1.19%
0.25%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
2,827,000.00
0.25%
1.19%
(1) Total Delinquency is 30+ Days
Page 16 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
2/12/2016
No. 6
1
2,827,000.00
0
0.00 0
0.00
1.19%
0.25%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
2,827,000.00
0.25%
1.19%
1/12/2016
No. 5
1
2,827,000.00
0
0.00 0
0.00
1.19%
0.25%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
2,827,000.00
0.25%
1.19%
12/11/2015
No. 4
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2015
No. 3
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2015
No. 2
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/14/2015
No. 1
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 17 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
8/12/2024
No. 108
0
0.00
0
0.00
0.00
0.00
0.00
0
0
11.23 221.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2024
No. 107
0
0.00
0
0.00
0.00
0.00
0.00
0
0
12.23 222.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2024
No. 106
0
0.00
0
0.00
0.00
0.00
0.00
0
0
13.24 223.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/10/2024
No. 105
0
0.00
0
0.00
0.00
0.00
0.00
0
0
14.24 224.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2024
No. 104
0
0.00
0
0.00
0.00
0.00
0.00
0
0
15.24 225.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
85,945.82
0.01%
0
3/12/2024
No. 103
0
0.00
0
0.00
0.00
0.00
0.00
0
0
16.23 226.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2024
No. 102
0
0.00
0
0.00
0.00
0.00
0.00
0
0
17.23 227.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2024
No. 101
0
0.00
0
0.00
0.00
0.00
0.00
0
0
18.23 228.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2023
No. 100
0
0.00
0
0.00
0.00
0.00
0.00
0
0
19.23 229.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/10/2023
No. 99
0
0.00
0
0.00
0.00
0.00
0.00
0
0
20.23 230.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2023
No. 98
0
0.00
0
0.00
0.00
0.00
0.00
0
0
21.23 231.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2023
No. 97
0
0.00
0
0.00
0.00
0.00
0.00
0
0
22.23 232.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/11/2023
No. 96
0
0.00
0
0.00
0.00
0.00
0.00
0
0
23.23 233.25
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2023
No. 95
0
0.00
0
0.00
0.00
0.00
0.00
0
0
24.24 234.25
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2023
No. 94
0
0.00
1
22,153,529.76
10,127,241.24
0.00
34,516.73
0
0
25.24 235.25
0.00%
0.00%
1.33%
2.41%
1.10%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Payoff History
Page 18 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
5/12/2023
No. 93
0
0.00
0
0.00
0.00
0.00
0.00
0
0
26.25 236.43
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2023
No. 92
0
0.00
0
0.00
0.00
0.00
0.00
0
0
27.25 237.44
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/10/2023
No. 91
0
0.00
0
0.00
0.00
0.00
0.00
0
0
28.25 238.44
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/10/2023
No. 90
0
0.00
0
0.00
0.00
0.00
0.00
0
0
29.25 239.44
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2023
No. 89
1
1,952,685.08
0
0.00
0.00
0.00
0.00
1
0
30.25 240.44
1.32%
0.21%
0.00%
0.00%
0.00%
0.00%
0.00%
1.32%
0.00%
0.00%
0.00
0.00%
22,681.65
0.00%
0
12/12/2022
No. 88
0
0.00
0
0.00
0.00
0.00
0.00
0
0
31.25 241.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/14/2022
No. 87
0
0.00
0
0.00
0.00
0.00
0.00
0
0
32.25 242.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2022
No. 86
0
0.00
0
0.00
0.00
0.00
0.00
0
0
33.25 243.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2022
No. 85
0
0.00
0
0.00
0.00
0.00
10,739.64
0
0
34.25 244.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2022
No. 84
1
11,153,843.08
0
0.00
0.00
0.00
0.00
1
0
35.25 245.50
1.30%
1.17%
0.00%
0.00%
0.00%
0.00%
0.00%
1.30%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2022
No. 83
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.56 246.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/10/2022
No. 82
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.56 247.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2022
No. 81
0
0.00
0
0.00
0.00
0.00
0.00
0
0
37.56 248.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2022
No. 80
0
0.00
0
0.00
0.00
0.00
0.00
0
0
38.57 249.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/11/2022
No. 79
0
0.00
0
0.00
0.00
0.00
0.00
0
0
39.57 250.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 19 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
2/11/2022
No. 78
1
5,118,743.94
0
0.00
0.00
0.00
0.00
1
0
40.80 336.00
1.28%
0.52%
0.00%
0.00%
0.00%
0.00%
0.00%
1.28%
0.00%
0.00%
0.00
0.00%
591,536.41
0.06%
0
1/12/2022
No. 77
0
0.00
0
0.00
0.00
0.00
0.00
0
0
41.57 253.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/10/2021
No. 76
0
0.00
0
0.00
0.00
0.00
0.00
0
0
42.57 254.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/15/2021
No. 75
0
0.00
0
0.00
0.00
0.00
0.00
0
0
43.57 255.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2021
No. 74
0
0.00
0
0.00
0.00
0.00
0.00
0
0
44.57 256.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/13/2021
No. 73
0
0.00
0
0.00
0.00
0.00
1,777.60
0
0
45.58 257.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2021
No. 72
0
0.00
0
0.00
0.00
0.00
0.00
0
0
46.58 258.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2021
No. 71
0
0.00
0
0.00
0.00
0.00
0.00
0
0
47.58 265.97
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/11/2021
No. 70
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.58 266.96
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2021
No. 69
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.58 267.96
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2021
No. 68
0
0.00
1
9,959,025.85
2,619,636.66
0.00
0.00
0
0
50.58 268.96
0.00%
0.00%
1.27%
1.00%
0.26%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2021
No. 67
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.60 270.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2021
No. 66
0
0.00
0
0.00
0.00
0.00
958.36
0
0
52.60 271.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2021
No. 65
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.60 272.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2020
No. 64
0
0.00
1
4,802,193.52
4,802,193.52
0.00
0.00
0
0
54.60 273.12
0.00%
0.00%
1.25%
0.48%
0.48%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 20 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
11/13/2020
No. 63
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.60 274.26
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2020
No. 62
0
0.00
0
0.00
0.00
0.00
818.47
0
0
56.60 275.26
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2020
No. 61
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.60 276.26
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2020
No. 60
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.60 278.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2020
No. 59
0
0.00
0
0.00
0.00
0.00
0.00
0
0
59.60 280.72
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2020
No. 58
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.60 281.95
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2020
No. 57
1
3,814,229.67
0
0.00
0.00
0.00
0.00
1
0
61.60 282.95
1.23%
0.37%
0.00%
0.00%
0.00%
0.00%
0.00%
1.23%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/10/2020
No. 56
0
0.00
0
0.00
0.00
0.00
0.00
0
0
62.38 283.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2020
No. 55
0
0.00
0
0.00
0.00
0.00
0.00
0
0
63.38 284.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2020
No. 54
0
0.00
0
0.00
0.00
0.00
0.00
0
0
64.38 285.66
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/10/2020
No. 53
0
0.00
0
0.00
0.00
0.00
0.00
0
0
65.38 286.66
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2019
No. 52
0
0.00
0
0.00
0.00
0.00
0.00
0
0
66.38 287.66
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2019
No. 51
1
49,232,486.71
0
0.00
0.00
0.00
0.00
1
0
67.38 288.65
1.22%
4.77%
0.00%
0.00%
0.00%
0.00%
0.00%
1.22%
0.00%
0.00%
0.00
0.00%
1,046,642.65
0.10%
0
10/11/2019
No. 50
1
5,432,764.34
0
0.00
0.00
0.00
0.00
1
0
68.41 289.04
1.20%
0.50%
0.00%
0.00%
0.00%
0.00%
0.00%
1.20%
0.00%
0.00%
0.00
0.00%
796,888.46
0.07%
0
9/12/2019
No. 49
0
0.00
0
0.00
0.00
0.00
0.00
0
0
69.42 289.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 21 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
8/12/2019
No. 48
0
0.00
0
0.00
0.00
0.00
0.00
0
0
70.42 290.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2019
No. 47
0
0.00
0
0.00
0.00
0.00
0.00
0
0
71.42 292.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2019
No. 46
0
0.00
0
0.00
0.00
0.00
0.00
0
0
72.42 293.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/10/2019
No. 45
0
0.00
0
0.00
0.00
0.00
0.00
0
0
73.42 294.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2019
No. 44
0
0.00
0
0.00
0.00
0.00
0.00
0
0
74.41 295.11
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2019
No. 43
0
0.00
0
0.00
0.00
0.00
0.00
0
0
75.41 296.11
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2019
No. 42
0
0.00
0
0.00
0.00
0.00
0.00
0
0
76.41 336.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/11/2019
No. 41
0
0.00
0
0.00
0.00
0.00
0.00
0
0
77.41 298.11
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2018
No. 40
0
0.00
0
0.00
0.00
0.00
0.00
0
0
78.41 299.10
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2018
No. 39
0
0.00
0
0.00
0.00
0.00
0.00
0
0
79.41 300.10
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/15/2018
No. 38
0
0.00
0
0.00
0.00
0.00
0.00
0
0
80.41 301.10
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2018
No. 37
0
0.00
0
0.00
0.00
0.00
0.00
0
0
81.41 302.10
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/10/2018
No. 36
0
0.00
0
0.00
0.00
0.00
0.00
0
0
82.41 305.43
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2018
No. 35
0
0.00
0
0.00
0.00
0.00
0.00
0
0
83.41 308.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2018
No. 34
0
0.00
0
0.00
0.00
0.00
0.00
0
0
84.41 309.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 22 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
5/11/2018
No. 33
0
0.00
0
0.00
0.00
0.00
0.00
0
0
85.41 310.49
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2018
No. 32
0
0.00
0
0.00
0.00
0.00
0.00
0
0
86.41 311.49
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2018
No. 31
0
0.00
0
0.00
0.00
0.00
0.00
0
0
87.41 312.49
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2018
No. 30
0
0.00
0
0.00
0.00
0.00
0.00
0
0
88.41 313.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2018
No. 29
0
0.00
0
0.00
0.00
0.00
0.00
0
0
89.41 315.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2017
No. 28
0
0.00
0
0.00
0.00
0.00
0.00
0
0
90.41 316.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/10/2017
No. 27
0
0.00
0
0.00
0.00
0.00
0.00
0
0
91.41 317.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2017
No. 26
0
0.00
0
0.00
0.00
0.00
0.00
0
0
92.41 318.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2017
No. 25
0
0.00
0
0.00
0.00
0.00
0.00
0
0
93.41 319.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/11/2017
No. 24
0
0.00
0
0.00
0.00
0.00
0.00
0
0
94.41 323.28
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2017
No. 23
0
0.00
0
0.00
0.00
0.00
0.00
0
0
95.41 325.09
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2017
No. 22
0
0.00
0
0.00
0.00
0.00
0.00
0
0
96.41 326.57
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2017
No. 21
0
0.00
0
0.00
0.00
0.00
0.00
0
0
97.41 327.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2017
No. 20
0
0.00
0
0.00
0.00
0.00
0.00
0
0
98.40 328.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/10/2017
No. 19
0
0.00
0
0.00
0.00
0.00
0.00
0
0
99.40 329.55
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 23 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
2/10/2017
No. 18
0
0.00
0
0.00
0.00
0.00
0.00
0
0
100.40 330.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2017
No. 17
0
0.00
0
0.00
0.00
0.00
0.00
0
0
101.40 331.53
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2016
No. 16
0
0.00
0
0.00
0.00
0.00
0.00
0
0
102.40 332.53
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/14/2016
No. 15
0
0.00
0
0.00
0.00
0.00
0.00
0
0
103.40 333.52
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2016
No. 14
0
0.00
0
0.00
0.00
0.00
48.10
0
0
104.40 334.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2016
No. 13
0
0.00
0
0.00
0.00
0.00
0.00
0
0
105.40 335.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2016
No. 12
0
0.00
0
0.00
0.00
0.00
0.00
0
0
106.40 336.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2016
No. 11
0
0.00
0
0.00
0.00
0.00
0.00
0
0
107.40 338.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/10/2016
No. 10
0
0.00
0
0.00
0.00
0.00
0.00
0
0
108.40 339.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2016
No. 9
0
0.00
0
0.00
0.00
0.00
0.00
0
0
109.40 340.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2016
No. 8
0
0.00
0
0.00
0.00
0.00
0.00
0
0
110.40 341.11
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/11/2016
No. 7
0
0.00
0
0.00
0.00
0.00
0.00
0
0
111.40 342.11
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2016
No. 6
0
0.00
0
0.00
0.00
0.00
0.00
0
0
112.40 343.10
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2016
No. 5
0
0.00
0
0.00
0.00
0.00
0.00
0
0
113.40 344.09
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2015
No. 4
0
0.00
0
0.00
0.00
0.00
0.00
0
0
114.40 345.09
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 24 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
11/13/2015
No. 3
0
0.00
0
0.00
0.00
0.00
0.00
0
0
115.40 346.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2015
No. 2
0
0.00
0
0.00
0.00
0.00
0.00
0
0
116.40 347.07
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2015
No. 1
0
0.00
0
0.00
0.00
0.00
0.00
0
0
117.40 348.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
Total
6.00
76,704,752.82
3.00
36,914,749.13
17,549,071.42
0.00
2,543,694.99
0.00
48,858.90
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 25 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Principal Components
Current P&I
Full Payoff
Partial Payoff
Interest Components
Penalty (YM)
Interest
PTD
Investor
No.
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Payoff Type
Payoff
Date
Dates
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
Amortization Type
1
Partial Liq'n (Curtailment)
2
Payoff Prior to Maturity
3
Disposition/Liquidation
4
Repurchase/Substitution
5
Full Payoff at Maturity
6
DPO
7
N/A
8
Payoff w/ Penalty
9
Payoff w/ Yield Maintenance
10
Curtailment w/ Penalty
11
Curtailment w/ Yield Maintenance
Mortgage Payoff Detail
Page 26 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
P&I Advances
Non-Advancing
Tracking
Status/Resolution w Relevant Dates
Loan Description
Investor
No.
PTD
Interest
Prior Outstanding
Current Outstanding
Principal
Interest
Principal
ASER
Non-
Recoverable
Mo (s)
Delinq
Mo (s)
Recov
Loan
Status
Resoln
Code
SS Tran
Date
ARA
Date
Fcls/REO
Date
Bkrpt
Date
Prop
Type DSCR
LTV
08/01/2024
44
LO
2.72
26,524.13
14,788.65
27,352.23
13,960.55
1
1
0
0
56.70%
Totals
26,524.13
14,788.65
27,352.23
13,960.55
Property Type Code
Loan Status Code
Resolution Strategy Code
1
Modification
2
Foreclosure
3
Bankruptcy
4
Extension
5
Note Sale
6
DPO
7
REO
8
Resolved
9
Pending Return
to Master Servicer
10
Deed in Lieu Of
Foreclosure
11
Full Payoff
12
Reps and Warranties
13
TBD
98 Other
0
Current
A
Grace
B
0 - 29 Days
1
30 Days Delinquent
2
60 Days Delinquent
3
90 Days Delinquent
4
Matured Balloon
5 Non Performing
Matured Balloon 6 121+ Days Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
CH
Cooperating Housing
ZZ
Missing Information
SF Single Family
Delinquency Detail
Page 27 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Current
Original
Distribution of Principal Balances - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Balances
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Balances
0.01 - 4,999,999.99
95.35%
26
72,543,328.68
8.16%
11.02
114.86
1.66
4.74%
5.30%
59,804,415.24
22
4.70%
1.83
94.71%
56.67%
64.67%
5,000,000.00 - 9,999,999.99
88.89%
20
150,163,287.78
16.89%
11.18
119.39
1.75
4.62%
12.50%
140,899,093.80
21
4.57%
1.82
90.19%
62.32%
65.83%
10,000,000.00 - 19,999,999.99
92.08%
17
240,504,829.19
27.05%
11.34
117.07
1.69
4.68%
29.90%
337,120,110.56
25
4.68%
1.78
90.73%
65.46%
67.68%
20,000,000.00 - 29,999,999.99
94.35%
7
166,035,923.66
18.68%
11.42
119.42
1.87
4.45%
19.06%
214,936,815.08
9
4.46%
2.21
93.46%
64.23%
62.70%
30,000,000.00 - 39,999,999.99
83.86%
2
62,670,651.54
7.05%
11.51
119.67
1.57
4.85%
9.23%
104,050,000.00
3
4.79%
1.41
80.19%
58.27%
69.14%
40,000,000.00 - 49,999,999.99
94.40%
2
91,796,401.17
10.33%
10.95
118.00
5.02
3.53%
4.26%
48,000,000.00
1
4.19%
3.65
91.82%
43.63%
11.23%
50,000,000.00 - 59,999,999.99
91.94%
0
0.00
0.00%
0.00
119.51
1.65
4.77%
9.10%
102,600,000.00
2
0.00%
0.00
0.00%
0.00%
68.77%
60,000,000.00 - 120,000,000.00
97.70%
1
105,244,989.51
11.84%
11.00
119.00
1.45
4.31%
10.64%
120,000,000.00
1
4.31%
1.71
91.00%
65.26%
35.71%
Total
75
888,959,411.53
1,127,410,434.68
84
Stratification - Mortgage Balances/Rates
Average
Minimum
Maximum
11,852,792.15
11.23
4.54% 2.03
66.18%
92.21%
13,421,552.79
118.40
4.57% 1.83
61.20% 90.88%
105,244,989.51
12.00
3.53%
5.61% 5.02 108.45% 100.00%
120,000,000.00
120.00
59.00
5.61% 5.02
75.00% 100.00%
1,011,433.16
8.00
0.25
27.07% 56.00%
1,298,015.60
3.53% 1.19
27.07%
55.30%
Current
Original
Distribution of Mortgage Rates - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Mortgage Rates
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Mortgage Rates
2.0000% - 2.5000%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
2.5000% - 3.0000%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
3.0000% - 3.500%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
3.5000% - 4.0000%
94.84%
2
76,000,000.00
8.55%
10.00
118.00
4.76
3.53%
6.74%
76,000,000.00
2
3.53%
4.76
94.84%
29.24%
10.03%
4.0000% - 4.500%
93.16%
16
219,528,459.39
24.69%
10.86
118.87
1.63
4.36%
23.12%
260,644,515.55
17
4.36%
1.89
91.77%
64.19%
52.85%
4.5000% - 5.750000%
91.65%
57
593,430,952.14
66.76%
11.53
118.28
1.62
4.73%
70.14%
790,765,919.13
65
4.73%
1.73
90.03%
64.18%
68.25%
75
888,959,411.53
1,127,410,434.68
84
Page 28 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Current
Original
Amortization terms of the Mortgage Pool - All Groups
Summation
Weighted Average
Summation
Weighted Average
Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
38
293,854,073.37 100.00%
11.32
0.00
0.00
0.00%
0.00%
0.00
0
4.73%
1.90
89.62%
58.73%
0.00%
30 - 59
95.30%
0
0.00
0.00%
0.00
59.00
1.48
5.38%
3.14%
12,138,199.43
1
0.00%
0.00
0.00%
0.00%
74.10%
60 - 119
89.19%
0
0.00
0.00%
0.00
118.65
1.74
4.61%
48.07%
186,012,235.25
27
0.00%
0.00
0.00%
0.00%
66.80%
120 - 179
86.21%
0
0.00
0.00%
0.00
120.00
1.70
4.86%
48.79%
188,805,000.00
15
0.00%
0.00
0.00%
0.00%
66.84%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
Total
38
293,854,073.37
386,955,434.68
43
Stratification - Amortization Terms
Average
Minimum
Maximum
7,733,001.93
11.32
4.73%
1.90
67.05%
87.93%
8,998,963.60
117.44
4.76% 1.71
58.73% 89.62%
43,796,401.17
12.00
4.35%
5.61%
3.85 102.47% 100.00%
52,000,000.00
120.00
59.00
5.61% 2.50 74.92% 100.00%
1,011,433.16
8.00
0.25 31.15% 70.00%
1,298,015.60
4.35% 1.19 37.53%
55.30%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
29
455,278,338.16 100.00%
11.42
0.00
0.00
0.00%
0.00%
0.00
0
4.56%
1.62
92.24%
68.00%
0.00%
30 - 59
72.70%
0
0.00
0.00%
0.00
59.00
2.19
4.73%
0.69%
4,160,000.00
1
0.00%
0.00
0.00%
0.00%
63.03%
60 - 119
95.45%
0
0.00
0.00%
0.00
118.94
1.48
4.48%
54.27%
325,950,000.00
14
0.00%
0.00
0.00%
0.00%
57.40%
120 - 179
95.18%
0
0.00
0.00%
0.00
120.00
1.52
4.67%
45.04%
270,518,000.00
18
0.00%
0.00
0.00%
0.00%
69.75%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
Total
29
455,278,338.16
600,628,000.00
33
Average
Minimum
Maximum
15,699,253.04
11.42
4.56% 1.62
70.73%
95.17%
18,200,848.48
119.00
4.57% 1.50
68.00% 92.24%
105,244,989.51
12.00
4.28%
4.95% 2.79 108.45% 100.00%
120,000,000.00
120.00
59.00
4.95% 2.72 75.00% 100.00%
1,987,255.25
10.00
1.15
53.17% 67.00%
2,200,000.00
4.28% 1.30 56.70%
67.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
8
139,827,000.00 100.00%
10.44
0.00
0.00
0.00%
0.00%
0.00
0
4.04%
3.63
89.07%
44.22%
0.00%
30 - 59
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
60 - 119
89.38%
0
0.00
0.00%
0.00
118.06
4.03
3.88%
80.26%
112,227,000.00
6
0.00%
0.00
0.00%
0.00%
27.08%
120 - 179
99.52%
0
0.00
0.00%
0.00
120.00
1.71
4.68%
19.74%
27,600,000.00
2
0.00%
0.00
0.00%
0.00%
61.05%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
Total
8
139,827,000.00
139,827,000.00
8
Average
Minimum
Maximum
17,478,375.00
10.44
4.04% 3.63
44.22%
91.38%
17,478,375.00
118.44
4.04% 3.57
44.22% 89.07%
48,000,000.00
12.00
3.53%
4.88% 5.02
69.98% 100.00%
48,000,000.00
120.00
118.00
4.88% 5.02 69.98% 100.00%
2,827,000.00
10.00
1.54
27.07% 56.00%
2,827,000.00
3.53% 1.51 27.07%
69.60%
Page 29 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
5
143,979,548.51
16.20%
11.15
4.43%
1.86
92.28%
60.66%
Lodging
11
165,988,366.92
18.67%
11.20
4.75%
2.23
76.06%
59.24%
Manufact Housing
1
1,011,433.16
0.11%
11.00
5.05%
1.19
100.00%
66.56%
Mixed Use
4
66,865,851.24
7.52%
10.92
4.16%
2.76
95.33%
48.72%
Multifamily
18
193,833,771.84
21.80%
11.35
4.70%
1.51
95.06%
73.83%
Office
5
33,788,405.84
3.80%
11.61
4.65%
1.71
95.21%
63.73%
Retail
25
263,297,036.07
29.62%
11.28
4.42%
2.25
94.39%
56.56%
Self Storage
5
16,272,941.29
1.83%
10.57
4.50%
1.95
92.81%
61.98%
Various
1
3,922,056.66
0.44%
12.00
4.76%
1.46
100.00%
37.05%
Total
75
888,959,411.53
Stratification - Property Types
Distribution Of Property Types- Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
7
222,076,693.35
19.70%
119.14
4.47%
1.55
98.25%
48.34%
Lodging
12
196,164,660.87
17.40%
117.95
4.76%
2.03
73.64%
66.29%
Manufact Housing
1
1,298,015.60
0.12%
119.00
5.05%
1.19
100.00%
66.56%
Mixed Use
4
70,750,000.00
6.28%
118.96
4.18%
2.61
95.46%
43.32%
Multifamily
18
220,998,974.98
19.60%
119.33
4.69%
1.48
95.19%
70.61%
Office
7
56,419,126.55
5.00%
119.71
4.74%
1.66
94.55%
68.59%
Retail
28
333,163,340.88
29.55%
117.15
4.49%
2.02
96.19%
61.23%
Self Storage
6
20,689,622.45
1.84%
118.61
4.50%
1.53
87.55%
68.73%
Various
1
5,850,000.00
0.52%
120.00
4.76%
1.46
100.00%
55.27%
Total
84 1,127,410,434.68
Stratification - Property Types
Average
Minimum
Maximum
11,852,792.15
11.23
4.54%
2.03
66.18%
92.21%
13,421,552.79
118.40
4.57%
1.83
61.20%
90.88%
105,244,989.51
12.00
3.53%
5.61%
5.02 108.45% 100.00%
120,000,000.00
120.00
59.00
5.61%
5.02 75.00% 100.00%
1,011,433.16
8.00
0.25
27.07%
56.00%
1,298,015.60
3.53%
1.19 27.07%
55.30%
Page 30 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Alabama
1
2,031,115.63
0.23%
12.00
5.08%
1.99
93.00%
50.78%
Arizona
3
45,435,997.29
5.11%
10.75
4.00%
3.46
96.57%
38.42%
California
13
129,470,874.29
14.56%
11.19
4.61%
2.10
88.51%
58.89%
Colorado
2
42,024,695.37
4.73%
11.00
4.61%
1.50
92.16%
62.77%
Florida
8
88,154,733.90
9.92%
11.56
4.73%
1.97
88.29%
59.72%
Georgia
3
19,855,613.14
2.23%
11.78
4.52%
2.50
82.39%
58.38%
Hawaii
1
48,000,000.00
5.40%
10.00
3.53%
5.02
94.40%
30.50%
Illinois
2
7,629,585.46
0.86%
10.29
4.52%
1.76
100.00%
54.73%
Indiana
1
2,589,837.45
0.29%
11.00
4.55%
1.50
100.00%
53.95%
Iowa
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Kentucky
1
14,018,938.03
1.58%
11.00
4.62%
1.64
89.00%
62.87%
Louisiana
2
25,867,171.97
2.91%
10.42
4.50%
2.67
88.17%
57.37%
Maine
1
8,204,703.18
0.92%
11.00
4.78%
1.30
97.90%
57.10%
Michigan
4
14,757,017.80
1.66%
9.11
4.54%
1.78
93.94%
68.45%
Mississippi
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Nevada
3
25,792,095.19
2.90%
11.82
4.68%
1.78
91.01%
58.22%
New Jersey
2
18,875,995.10
2.12%
11.26
4.70%
1.81
89.86%
65.98%
New York
2
12,017,597.38
1.35%
11.33
4.77%
1.73
97.98%
45.14%
North Carolina
3
42,056,706.10
4.73%
11.95
4.92%
1.38
76.72%
57.23%
Ohio
2
32,545,565.71
3.66%
12.00
4.53%
1.47
90.72%
69.09%
Oklahoma
1
6,437,466.44
0.72%
11.00
4.52%
1.61
92.10%
61.90%
Oregon
1
3,453,169.51
0.39%
11.00
4.65%
2.13
76.30%
58.12%
South Carolina
2
7,314,054.86
0.82%
12.00
5.02%
1.45
100.00%
61.59%
Tennessee
4
70,439,918.83
7.92%
11.93
4.77%
1.50
94.30%
87.00%
Texas
6
55,053,668.40
6.19%
11.00
4.68%
1.55
91.99%
70.07%
Utah
1
2,095,553.47
0.24%
12.00
4.75%
1.66
100.00%
43.84%
Various
3
134,256,491.96
15.10%
11.22
4.43%
1.69
92.05%
64.99%
Virginia
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Washington
1
11,742,487.70
1.32%
11.00
4.31%
1.53
100.00%
72.58%
Wisconsin
2
18,838,357.37
2.12%
12.00
4.65%
1.24
92.82%
71.71%
Total
75
888,959,411.53
Stratification - Geographic Distribution
Distribution by Geographic Location - Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Alabama
1
2,600,000.00
0.23%
120.00
5.08%
1.51
83.90%
65.00%
Arizona
3
47,548,015.60
4.22%
118.79
4.04%
3.18
96.76%
30.42%
California
13
140,145,569.57
12.43%
119.21
4.61%
1.86
92.13%
61.64%
Colorado
2
46,400,000.00
4.12%
119.00
4.61%
1.46
94.76%
68.07%
Florida
9
104,208,972.87
9.24%
119.55
4.73%
1.75
85.91%
67.08%
Georgia
4
27,550,525.24
2.44%
110.58
4.56%
2.07
77.32%
64.97%
Hawaii
1
48,000,000.00
4.26%
118.00
3.53%
5.02
94.40%
11.23%
Illinois
2
9,469,126.55
0.84%
118.25
4.51%
1.76
100.00%
68.05%
Indiana
1
3,111,328.81
0.28%
119.00
4.55%
1.50
100.00%
64.82%
Iowa
1
10,750,000.00
0.95%
120.00
4.77%
1.67
100.00%
68.47%
Kentucky
1
16,000,000.00
1.42%
119.00
4.62%
1.56
87.60%
71.75%
Louisiana
2
31,146,815.08
2.76%
118.42
4.50%
1.82
79.03%
69.09%
Maine
1
9,789,036.57
0.87%
119.00
4.78%
1.30
97.90%
68.12%
Michigan
4
17,641,202.38
1.56%
117.09
4.54%
1.60
93.89%
72.22%
Mississippi
1
5,200,000.00
0.46%
120.00
5.38%
1.60
83.20%
70.75%
Nevada
3
29,057,386.06
2.58%
119.81
4.69%
1.47
97.01%
65.70%
New Jersey
2
21,500,000.00
1.91%
119.26
4.70%
1.47
85.37%
69.33%
New York
2
16,333,160.56
1.45%
119.36
4.77%
1.33
100.00%
60.57%
North Carolina
3
50,721,937.85
4.50%
119.95
4.91%
1.82
72.51%
67.13%
Ohio
3
48,773,199.43
4.33%
104.82
4.74%
1.55
96.48%
73.94%
Oklahoma
1
7,740,804.46
0.69%
119.00
4.52%
1.61
92.10%
74.43%
Oregon
1
5,187,501.38
0.46%
119.00
4.65%
2.13
76.30%
58.12%
South Carolina
2
8,500,000.00
0.75%
120.00
5.02%
1.42
100.00%
69.52%
Tennessee
5
84,193,077.81
7.47%
119.93
4.75%
1.53
93.72%
72.15%
Texas
6
62,583,610.72
5.55%
119.00
4.67%
1.56
91.76%
73.03%
Utah
1
2,500,000.00
0.22%
120.00
4.75%
1.66
100.00%
52.30%
Various
4
204,133,000.00
18.11%
119.16
4.48%
1.50
97.98%
49.31%
Virginia
1
24,850,000.00
2.20%
120.00
4.54%
1.30
100.00%
74.18%
Washington
2
19,231,163.74
1.71%
119.00
4.47%
1.57
98.00%
72.71%
Wisconsin
2
22,545,000.00
2.00%
120.00
4.65%
1.39
92.82%
72.59%
Total
84
1,127,410,434.68
Stratification - Geographic Distribution
Page 31 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Distribution of Loan Seasoning
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 23
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
24 - 59
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
60 - 89
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
90 - 119
75
888,959,411.53
100.00%
11.23
4.54%
2.03
90.88%
61.20%
120 - plus
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Total
75
888,959,411.53
Stratification - Financial Ratios and Other
Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent
Summation
Weighted Average
OCC
LTV
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 1.1999
3
19,127,094.48
2.15%
11.09
4.57%
94.00%
73.79%
1.2000 - 1.3999
10
141,423,990.81
15.91%
11.71
4.84%
89.10%
73.80%
1.4000 - 1.5999
19
177,860,071.51
20.01%
11.35
4.64%
94.96%
65.70%
1.6000 - 1.7999
13
206,075,802.19
23.18%
11.23
4.44%
92.11%
64.02%
1.8000 - 1.9999
10
68,748,250.81
7.73%
11.11
4.65%
80.84%
58.60%
2.0000 - 2.1999
9
112,928,399.06
12.70%
11.92
4.79%
92.88%
56.45%
2.2000 - plus
11
162,795,802.67
18.31%
10.29
4.05%
88.87%
44.67%
Total
75
888,959,411.53
Stratification - Financial Ratios and Other
Average
Minimum
Maximum
11,852,792.15
11.23
4.54%
2.03
61.20% 90.88%
105,244,989.51
12.00
3.53%
5.61%
5.02 108.45% 100.00%
1,011,433.16
8.00
0.25
27.07% 56.00%
Max DSCR
5.02
0.25
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2025
75
888,959,411.53
100.00%
11.23
4.54%
2.03
90.88%
61.20%
Total
75
888,959,411.53
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR
OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
10
132,493,487.53
14.90%
10.57
4.02%
94.49%
3.74
0.5000 - 0.5999
28
243,175,416.72
27.36%
11.48
4.74%
86.56%
1.91
0.6000 - 0.6999
22
342,675,709.61
38.55%
11.29
4.55%
90.61%
1.74
0.7000 - 0.7999
13
136,426,941.02
15.35%
11.14
4.55%
95.18%
1.45
0.8000 - 0.8999
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.9000 - 0.9999
2
34,187,856.65
3.85%
11.85
4.90%
93.00%
1.51
Total
75
888,959,411.53
Max LTV
Min LTV
108.45%
27.07%
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
38
293,854,073.37
33.06%
11.32
4.73%
1.90
89.62%
58.73%
Interest Only/Balloon
8
139,827,000.00
15.73%
10.44
4.04%
3.63
89.07%
44.22%
Interest Only/Amortizing/Balloon
29
455,278,338.16
51.21%
11.42
4.56%
1.62
92.24%
68.00%
Total
75
888,959,411.53
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
1% - 50%
46
421,892,568.16
47.46%
11.15
4.46%
0.62
2.17
50% - 60%
0
0.00
0.00%
0.00
0.00%
0.00
0.00
60% - 70%
1
12,450,000.00
1.40%
10.00
4.54%
0.63
1.84
70% - 80%
3
53,965,622.64
6.07%
11.28
4.88%
0.57
2.11
80% - 90%
25
400,651,220.73
45.07%
11.36
4.57%
0.61
1.87
Total
75
888,959,411.53
Max Occ
Min Occ
100.00
56.00
Page 32 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Liquidation Components (time of resolution)
Investor
No.
Subsequent Adjustments
Adjustment
Date
Minor
Adjustment
Cumulative
Adjustments
Cumulative
Adjusted Loss
Period
Liquidation
Proceeds
Liquidation
Expense
Net Liquidation
Proceeds
Realized Loss
to Trust
Expense to
the Trust
Liquidation
Sales Price
Most Recent
Appraisal
Beginning
Balance
22,153,529.76
19,500,000.00
0.00
10
16,070,447.86
15,621,571.05
3,595,282.53
12,026,288.52
10,127,241.24
0.00
10,127,241.24
309,137.09
06/2023
9,959,025.85
5,600,000.00
0.00
36
7,965,501.20
7,965,501.20
626,112.01
7,339,389.19
2,619,636.66
0.00
2,619,636.66
7,443.11
04/2021
4,802,193.52
2,200,000.00
(187,243.71)
61
1,825,868.57
1,273,699.53
1,273,699.53
0.00
4,802,193.52
(187,243.71)
4,614,949.81
0.00
05/12/2021
12/2020
36,914,749.13
27,300,000.00
25,861,817.63
24,860,771.78
5,495,094.07
19,365,677.71
17,549,071.42
316,580.20
-187,243.71
-187,243.71
17,361,827.71
Totals
Historical Loss Liquidation
Page 33 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Liquidation Summary
Investor
No.
Cash Adjustment
Cash
Recovery (9)
Curr Certificate
Writedown Adj.(10)
Period
Certificate Level
Prior Certificate
Writedown (3)
OC, Credit
Support (4)
Shortfalls/
Excesses (5)
Modification,
ARA Adjs (6)
Subseq Claims
Recoveries (7)
Curr Certificate
Writedown (8)
Beginning
Balance (1)
Aggregate
Loss (2)
10
202306
22,153,529.76
10,127,241.24
0.00
0.00
0.00
0.00
0.00
10,127,241.24
0.00
0.00
36
202104
9,959,025.85
2,619,636.66
0.00
0.00
0.00
0.00
0.00
2,619,636.66
0.00
0.00
61
202012
4,802,193.52
4,802,193.52
0.00
0.00
0.00
0.00
0.00
4,802,193.52
0.00
0.00
61
202105
4,614,949.81
4,802,193.52
0.00
0.00
0.00
-187,243.71
4,614,949.81
0.00
0.00
Loan Status Code
6 Modification Adjustments/Appraisal Reduction Adjustments
7 Additional (Recoveries) Expenses applied to Realized Losses 8 Realized Loss Applied to Certificates to Date ((3) -(4) - (5) - (6) + (7)) 9 Recoveries of Realized Losses Paid as Cash 10 Recoveries/Realized Losses applied to Certificate Interest
1 Current Scheduled Beginning Balance of the Loan at Liquidation
2 Aggregate Realized Loss on Loans 3 Prior Realized Loss Applied to Certificates 4 Amounts covered by Overcollaterization and other Credit Supports 5 Interest (Shortages)/Excesses applied to Realized Losses
Note: In the initial period, the Realized Loss Applied to certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) -(6) +(7)) versus ( (3) - (4) - (5) -(6) +(7))
Historical Bond/Collateral Realized Loss Reconciliation
Page 34 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
1
105,404,892.11
159,902.60
105,244,989.51
390,835.48
IN Var
5
1.71
65.3%
1.45
74.4%
4.3060%
Act/360
8/1/2024
7/1/2025
91.0%
97.7%
0
X
2
43,887,125.68
90,724.51
43,796,401.17
185,632.79
LO
FL
2
2.15
58.0%
1.72
68.9%
4.9120%
Act/360
8/6/2024
8/6/2025
89.0%
84.1%
0
N
4
48,000,000.00
0.00
48,000,000.00
145,906.67
RT
HI
3
5.02
30.5%
5.02
30.5%
3.5300%
Act/360
8/1/2024
6/1/2025
94.4%
94.4%
0
N
5
32,324,741.23
65,402.43
32,259,338.80
140,534.33
LO
NC
2
1.25
55.1%
1.82
67.2%
5.0488%
Act/360
8/6/2024
8/6/2025
70.0%
63.8%
0
8
N
6
30,465,441.81
54,129.07
30,411,312.74
118,447.10
RT CO
5
1.57
61.7%
1.52
69.0%
4.5150%
Act/360
8/6/2024
7/6/2025
91.0%
94.6%
0
N
7
29,064,276.84
0.00
29,064,276.84
0.00
MF
TN
5
1.33
108.4%
1.33
71.7%
4.9535%
Act/360
6/6/2018
8/6/2025
96.4%
96.4%
6
7
N
8
28,000,000.00
0.00
28,000,000.00
85,112.22
MU
AZ
3
4.32
27.1%
4.32
27.1%
3.5300%
Act/360
8/1/2024
6/1/2025
95.6%
95.6%
0
8
N
9
23,760,687.60
44,080.19
23,716,607.41
95,141.75
RT
TN
5
1.50
65.0%
1.50
74.0%
4.6500%
Act/360
8/1/2024
8/1/2025
95.0%
95.0%
0
N
11
20,454,974.99
46,191.22
20,408,783.77
77,765.84
LO
LA
2
3.01
57.8%
1.94
69.8%
4.4150%
Act/360
8/1/2024
6/1/2025
85.0%
73.5%
0
N
12
23,600,000.00
0.00
23,600,000.00
94,518.66
RT
CA
3
2.01
62.1%
1.68
62.1%
4.6510%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
N
13
21,111,182.65
37,019.97
21,074,162.68
82,869.31
RT
NV
5
1.77
57.5%
1.45
64.1%
4.5585%
Act/360
8/6/2024
8/6/2025
89.0%
96.7%
0
N
14
20,207,612.01
35,519.05
20,172,092.96
79,087.54
RT OH
5
1.27
67.2%
1.43
75.0%
4.5450%
Act/360
8/6/2024
8/6/2025
90.0%
100.0%
0
N
15
17,149,195.40
37,134.59
17,112,060.81
68,092.31
MF
WI
2
1.34
73.7%
1.34
73.7%
4.6110%
Act/360
8/6/2024
8/6/2025
92.1%
92.1%
0
F
16
18,311,726.80
31,167.97
18,280,558.83
75,057.73
MF
TX
5
1.30
74.8%
1.30
74.8%
4.7600%
Act/360
8/6/2024
7/6/2025
96.9%
96.9%
0
F
17
16,690,113.90
36,417.47
16,653,696.43
66,111.40
IN
CA
2
2.77
46.6%
1.66
55.9%
4.6000%
Act/360
8/6/2024
7/6/2025
100.0%
100.0%
0
N
18
17,388,163.34
30,709.63
17,357,453.71
73,959.83
MF Var
5
1.58
60.3%
1.58
68.2%
4.9395%
Act/360
8/6/2024
8/6/2025
93.1%
93.1%
0
N
19
16,452,488.54
27,924.41
16,424,564.13
67,210.24
MU
AZ
5
2.13
56.1%
1.58
62.3%
4.7440%
Act/360
8/6/2024
8/6/2025
98.0%
98.3%
0
N
20
16,415,690.60
26,325.84
16,389,364.76
63,610.80
MU
CA
5
1.15
76.6%
1.32
73.3%
4.5000%
Act/360
8/6/2024
7/6/2025
93.0%
93.2%
0
8
N
21
17,250,000.00
0.00
17,250,000.00
68,700.52
LO
CA
3
3.28
62.5%
2.56
62.5%
4.6250%
Act/360
8/6/2024
6/6/2025
69.0%
69.6%
0
X
22
14,045,275.69
26,337.66
14,018,938.03
55,876.79
RT
KY
5
1.64
62.9%
1.56
71.7%
4.6200%
Act/360
8/6/2024
7/6/2025
89.0%
87.6%
0
N
23
12,648,744.73
26,270.36
12,622,474.37
53,174.62
IN
CA
2
2.06
44.9%
2.02
53.4%
4.8820%
Act/360
8/6/2024
8/6/2025
88.0%
98.5%
0
N
24
12,397,054.14
23,581.39
12,373,472.75
48,038.58
MF OH
5
1.79
72.1%
1.79
72.1%
4.5000%
Act/360
8/1/2024
8/1/2025
91.9%
91.9%
0
F
25
11,678,774.87
24,726.13
11,654,048.74
47,849.89
RT Var
2
1.60
69.6%
1.60
69.6%
4.7580%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
F
26
11,958,483.91
21,091.09
11,937,392.82
50,947.29
OF
NJ
5
1.49
69.6%
1.49
69.6%
4.9475%
Act/360
8/6/2024
8/6/2025
89.2%
89.2%
0
F
27
11,765,707.52
23,219.82
11,742,487.70
43,667.12
RT WA
5
1.53
72.6%
1.53
72.6%
4.3100%
Act/360
8/6/2024
7/6/2025
100.0%
100.0%
0
F
28
12,554,266.83
18,812.06
12,535,454.77
50,323.43
MF
TN
5
1.46
72.6%
1.46
72.6%
4.6550%
Act/360
8/6/2024
8/6/2025
96.5%
96.5%
0
F
29
12,450,000.00
0.00
12,450,000.00
48,672.58
LO
CA
3
1.84
62.6%
2.80
62.6%
4.5400%
Act/360
8/6/2024
6/6/2025
56.0%
81.1%
0
X
Resolution Strategy Code
Loan Status Code
Property Type Code
Amortization Type
Defeasance Status Code
Loan Level Detail
Page 35 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other
LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing
ZZ
Missing
Information
SF
Single Family
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable
Page 36 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
30
11,630,206.72
16,824.09
11,613,382.63
48,722.49
MF CO
5
1.30
65.6%
1.30
65.6%
4.8650%
Act/360
8/6/2024
7/6/2025
95.2%
95.2%
0
F
32
9,894,561.24
21,068.82
9,873,492.42
40,556.71
LO
TX
2
1.85
58.1%
1.85
69.3%
4.7600%
Act/360
8/1/2024
7/1/2025
74.8%
74.8%
0
N
33
9,339,584.57
20,907.22
9,318,677.35
35,627.92
MF
TX
2
1.66
74.7%
1.66
74.7%
4.4300%
Act/360
8/6/2024
7/6/2025
99.3%
99.3%
0
F
34
9,218,023.28
20,967.62
9,197,055.66
35,322.95
MF
MI
2
1.51
74.6%
1.51
74.6%
4.4500%
Act/360
8/6/2024
4/6/2025
91.3%
91.3%
0
F
35
10,104,673.31
15,194.60
10,089,478.71
40,591.31
MF
TX
5
1.49
74.5%
1.49
74.5%
4.6650%
Act/360
8/6/2024
7/6/2025
94.7%
94.7%
0
F
37
9,727,878.45
15,665.06
9,712,213.39
39,119.58
LO
FL
5
1.99
57.5%
1.99
62.7%
4.6700%
Act/360
8/6/2024
7/6/2025
67.0%
67.0%
0
X
38
9,858,475.85
15,378.63
9,843,097.22
37,726.20
MF
FL
5
1.46
72.3%
1.46
72.3%
4.4440%
Act/360
8/6/2024
8/6/2025
93.8%
93.8%
0
F
39
8,799,084.66
19,025.10
8,780,059.56
35,308.77
RT
FL
2
1.62
59.7%
1.62
71.5%
4.6600%
Act/360
8/1/2024
7/1/2025
90.0%
90.0%
0
N
40
8,122,157.39
26,616.67
8,095,540.72
33,396.73
MF
NY
2
1.86
49.1%
1.25
63.5%
4.7750%
Act/360
8/6/2024
7/6/2025
97.0%
100.0%
0
N
41
7,684,950.18
25,822.96
7,659,127.22
29,646.83
OF NC
2
1.88
65.4%
1.88
65.4%
4.4800%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
F
42
8,222,159.82
17,456.64
8,204,703.18
33,836.24
MF ME
2
1.30
57.1%
1.30
68.1%
4.7790%
Act/360
8/6/2024
7/6/2025
97.9%
97.9%
0
N
43
8,209,712.24
15,487.15
8,194,225.09
32,166.11
RT GA
5
1.58
65.6%
1.47
74.8%
4.5500%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
N
44
7,219,064.76
13,960.55
7,205,104.21
27,352.23
LO
GA
5
2.72
56.7%
2.72
56.7%
4.4000%
Act/360
8/1/2024
8/6/2025
69.4%
69.4%
0
F
45
6,952,474.37
13,872.09
6,938,602.28
25,623.73
SS
NJ
5
2.37
59.8%
1.43
68.9%
4.2800%
Act/360
8/1/2024
6/1/2025
91.0%
78.9%
0
N
46
6,506,898.11
14,675.20
6,492,222.91
24,541.85
MF
FL
2
2.48
47.5%
2.48
47.5%
4.3800%
Act/360
8/6/2024
7/6/2025
95.0%
95.0%
0
F
47
6,451,715.19
14,248.75
6,437,466.44
25,111.51
MF OK
2
1.61
61.9%
1.61
74.4%
4.5200%
Act/360
8/1/2024
7/1/2025
92.1%
92.1%
0
N
48
6,574,848.36
12,548.02
6,562,300.34
25,364.30
OF
CA
5
1.83
61.6%
1.60
70.4%
4.4800%
Act/360
8/6/2024
8/6/2025
95.0%
90.1%
0
N
49
6,062,573.93
10,651.58
6,051,922.35
23,740.45
MU
CA
5
1.65
53.6%
1.65
59.7%
4.5475%
Act/360
8/6/2024
8/6/2025
93.1%
93.1%
0
N
50
5,699,568.48
10,858.66
5,688,709.82
22,039.20
RT
CA
5
2.05
53.2%
1.45
60.7%
4.4905%
Act/360
8/6/2024
8/6/2025
91.0%
90.0%
0
X
51
5,469,873.67
11,485.47
5,458,388.20
22,662.98
IN
LA
2
1.43
55.7%
1.37
66.3%
4.8115%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
N
52
5,337,603.93
10,804.32
5,326,799.61
23,192.78
RT
SC
2
1.50
59.3%
1.46
70.2%
5.0460%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
N
54
4,950,115.68
10,784.68
4,939,331.00
19,650.58
OF
IL
2
1.78
54.9%
1.78
65.8%
4.6100%
Act/360
8/1/2024
7/1/2025
100.0%
100.0%
0
N
55
5,133,518.32
9,938.51
5,123,579.81
20,201.82
LO
TN
2
2.50
102.5%
2.50
69.3%
4.5700%
Act/360
8/6/2024
7/6/2025
73.7%
73.7%
0
8
N
56
3,943,727.80
21,671.14
3,922,056.66
16,164.90
XX
NY
2
1.46
37.1%
1.46
55.3%
4.7600%
Act/360
8/1/2024
8/1/2025
100.0%
100.0%
0
N
57
4,471,103.75
14,819.91
4,456,283.84
17,983.90
LO
GA
2
3.85
47.9%
2.04
62.3%
4.6710%
Act/360
8/6/2024
7/6/2025
71.0%
55.3%
0
N
59
4,674,645.61
10,184.52
4,664,461.09
18,557.04
RT
TX
2
1.84
58.3%
1.84
69.9%
4.6100%
Act/360
8/1/2024
7/1/2025
83.8%
83.8%
0
N
60
4,535,317.66
8,881.07
4,526,436.59
17,300.98
MF
FL
5
1.51
71.4%
1.51
71.4%
4.4300%
Act/360
8/1/2024
6/1/2025
98.7%
98.7%
0
F
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved
Resolution Strategy Code
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent
Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other
LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing
ZZ
Missing
Information
SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable
Page 37 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
62
3,472,584.99
19,415.48
3,453,169.51
13,904.81
LO OR
2
2.13
58.1%
2.13
58.1%
4.6500%
Act/360
8/1/2024
7/1/2025
76.3%
76.3%
0
8
F
64
3,861,138.43
6,187.21
3,854,951.22
14,496.43
RT
CA
5
1.42
57.5%
1.42
61.9%
4.3600%
Act/360
8/1/2024
6/1/2025
100.0%
100.0%
0
N
65
4,000,000.00
0.00
4,000,000.00
16,805.44
IN
CA
3
1.86
54.8%
1.86
54.8%
4.8790%
Act/360
8/6/2024
8/6/2025
96.7%
96.7%
0
F
66
3,298,622.76
6,708.70
3,291,914.06
14,358.63
RT
NV
2
2.07
63.3%
1.57
74.9%
5.0550%
Act/360
8/6/2024
7/6/2025
100.0%
97.6%
0
N
67
3,700,000.00
0.00
3,700,000.00
14,743.73
SS
FL
3
1.91
59.9%
1.91
59.9%
4.6275%
Act/360
8/6/2024
7/6/2025
89.1%
89.1%
0
F
68
2,699,655.13
9,400.67
2,690,254.46
10,112.46
OF
IL
2
1.73
54.5%
1.73
71.8%
4.3500%
Act/360
8/1/2024
5/1/2025
100.0%
100.0%
0
N
69
2,595,543.89
5,706.44
2,589,837.45
10,169.49
RT
IN
2
1.50
54.0%
1.50
64.8%
4.5500%
Act/360
8/1/2024
7/1/2025
100.0%
100.0%
0
N
70
2,827,000.00
0.00
2,827,000.00
11,784.74
RT
TX
3
1.54
70.0%
1.51
70.0%
4.8410%
Act/360
8/6/2024
7/6/2025
100.0%
100.0%
0
N
71
2,196,523.44
4,727.57
2,191,795.87
8,870.90
SS
CA
2
1.51
74.9%
1.51
74.9%
4.6900%
Act/360
8/1/2024
7/1/2025
99.8%
99.8%
0
F
72
2,271,895.53
4,366.11
2,267,529.42
8,823.16
RT
MI
5
2.79
64.4%
1.62
73.9%
4.5100%
Act/360
8/1/2024
6/1/2025
100.0%
100.0%
0
N
73
2,037,523.37
6,407.74
2,031,115.63
8,913.03
RT
AL
2
1.99
50.8%
1.51
65.0%
5.0800%
Act/360
8/6/2024
8/6/2025
93.0%
83.9%
0
N
74
2,160,473.81
4,814.68
2,155,659.13
8,297.42
RT
CA
2
2.01
31.2%
2.01
37.5%
4.4600%
Act/360
8/1/2024
7/1/2025
100.0%
100.0%
0
N
75
2,142,980.03
4,739.95
2,138,240.08
8,322.50
SS NC
2
1.51
61.1%
1.51
73.5%
4.5100%
Act/360
8/1/2024
7/1/2025
94.8%
94.8%
0
N
76
2,100,005.05
4,451.58
2,095,553.47
8,589.60
RT
UT
2
1.66
43.8%
1.66
52.3%
4.7500%
Act/360
8/1/2024
8/1/2025
100.0%
100.0%
0
N
77
1,899,521.08
4,014.21
1,895,506.87
7,802.28
MF
MI
2
2.00
53.7%
2.00
64.0%
4.7700%
Act/360
8/1/2024
8/1/2025
97.5%
97.5%
0
N
79
1,990,517.34
3,262.09
1,987,255.25
8,467.44
RT
SC
5
1.32
67.7%
1.32
67.7%
4.9400%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
F
80
1,729,829.09
3,532.53
1,726,296.56
7,432.98
RT
WI
2
0.25
51.5%
1.85
61.0%
4.9900%
Act/360
8/6/2024
8/6/2025
100.0%
100.0%
0
N
81
1,399,865.54
2,939.69
1,396,925.85
5,846.38
MF
MI
2
1.60
54.4%
1.60
64.7%
4.8500%
Act/360
8/1/2024
7/1/2025
96.7%
96.7%
0
X
82
1,428,673.82
2,655.37
1,426,018.45
6,904.15
RT
NV
2
1.22
57.0%
1.45
66.5%
5.6120%
Act/360
8/6/2024
7/6/2025
100.0%
100.0%
0
N
83
1,307,005.38
2,702.32
1,304,303.06
5,571.11
SS
FL
2
1.36
59.3%
1.36
70.4%
4.9500%
Act/360
8/1/2024
7/1/2025
98.0%
98.0%
0
N
84
1,014,658.40
3,225.24
1,011,433.16
4,412.35
MH
AZ
2
1.19
66.6%
1.19
66.6%
5.0500%
Act/360
8/1/2024
7/1/2025
100.0%
100.0%
0
F
890,365,155.60
1,405,744.07
888,959,411.53
3,353,283.94
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved
Resolution Strategy Code
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent
Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other
LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing
ZZ
Missing
Information
SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable
Page 38 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Status/Resolutions
Remaining
Life
Investor
No.
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
Balance/Rate/Terms
Scheduled
Balance
Actual
Balance
Note
Rate
Amort
DSCR
LTV
DSCR
LTV
Phy
Occ %
Phy
Occ %
7
6
29,064,276.84
31,900,000.00
6/6/2018
4.95%
12
MF
TN
5
08/06/2025
1.3300
96.40%
96.40%
6/11/2018
7
1.3300
216
108.45%
71.69%
29,064,276.84
31,900,000.00
0.00
0.00
Loan Status (0,A,B)
Total
Resolution Strategy Code
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale
6 DPO
7 REO 8 Resolved 9 Pending Return to Master Servicer
10 Deed in Lieu Of
Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other
Loan Status Code
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent
Property Type Code
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF
Single Family
Specially Serviced Loan Detail
Page 39 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Status/Resolutions
Investor
No.
Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
7
7
06/06/2018
6
6/11/2018
The subject is a 576-bed student housing property located in Johnson City, TN near the campus of East Tennessee State University . A Receiver was appointed on
7/01/18. The property foreclosed in February 2019 and the Trust has taken title. The most recent inspection was performed in January 2024 and the property was found to be in good condition with minor deferred maintenance. The PM has significantly upgraded building hallways, unit interiors, and the amenity package, and has broughtrents up to market. The property had significant fire code deficiencies which have been addressed. Recently an electrical panel failed. After extensive work with the City, it was determined that the main breaker panel does not need to be replaced, but a wall built to enclose the existing system and bring it to code. This wall has been completed. The other building electrical panels were evaluated for safety and will not be replaced at this time. Occupancy is currently 73.6% as of July 2024 as s ome students have moved out for the summer months. The property is currently in lease up for the Fall 2024 semester, and is currently 72.90% pre-leased Enrollment at the University has increased, and the 2023 freshman class was the largest in ETS U history at 2,141 students. Delinquency was 5.2% in June. An operating and capital budget for 2023-2024 has been approved. The asset will be evaluated for disposition in 2024 or early 2025.
Specially Serviced Loan Comments
Page 40 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
ASER
Investor
No.
Appraisal Reduction Components
Scheduled
Balance
Appraisal
Reduction Amt
Actual
Balance
Status/Resolutions
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Resolution Strategy Code
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale
6 DPO
7 REO 8 Resolved 9 Pending Return to Master Servicer
10 Deed in Lieu Of
Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other
Loan Status Code
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent
Property Type Code
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF Single Family
Appraisal Reduction Detail
Page 41 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Status/Resolutions
Investor
No.
Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
7
7
06/06/2018
6
4/9/2024
The subject is a 576-bed student housing property located in Johnson City, TN near the campus of East Tennessee State University . A Receiver was appointed on
7/01/18. The property foreclosed in February 2019 and the Trust has taken title. The most recent inspection was performed in January 2024 and the property was found to be in good condition with minor deferred maintenance. The PM has significantly upgraded building hallways, unit interiors, and the amenity package, and has broughtrents up to market. The property had significant fire code deficiencies which have been addressed. Recently an electrical panel failed. After extensive work with the City, it was determined that the main breaker panel does not need to be replaced, but a wall built to enclose the existing system and bring it to code. This wall has been completed. The other building electrical panels were evaluated for safety and will not be replaced at this time. Occupancy is currently 73.6% as of July 2024 as s ome students have moved out for the summer months. The property is currently in lease up for the Fall 2024 semester, and is currently 72.90% pre-leased Enrollment at the University has increased, and the 2023 freshman class was the largest in ETS U history at 2,141 students. Delinquency was 5.2% in June. An operating and capital budget for 2023-2024 has been approved. The asset will be evaluated for disposition in 2024 or early 2025.
Appraisal Reduction Comments
Page 42 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Rate
Investor
No.
Description
Date
Modification Components
Type
Modification
Balance
P&I Amount
Modification Terms
P&I Amount
Maturity
Rate
Balance
Cutoff/Current
Maturity
5
32,259,338.80
205,936.76
38,150,000.00
205,936.76
8
3/19/2021
8/6/2025
8/6/2025
5.05%
5.05%
11
20,408,783.77
123,957.06
24,646,815.08
123,957.06
10
6/1/2020
6/1/2025
6/1/2025
4.42%
4.42%
32
9,873,492.42
61,625.53
11,786,741.36
61,625.53
10
5/1/2020
7/1/2025
7/1/2025
4.76%
4.76%
44
7,205,104.21
41,312.78
8,250,000.00
41,312.78
10
6/6/2020
8/6/2025
8/6/2025
4.40%
4.40%
20
16,389,364.76
89,936.64
17,750,000.00
89,936.64
8
10/6/2020
7/6/2025
7/6/2025
4.50%
4.50%
86,136,083.96
100,583,556.44
522,768.77
522,768.77
Modification Type
1 Maturity Date
2 Amortization Change 3 Principal Write-off 5 Temporary Rate Reduction 6 Capitalization of Interest
7 Capitalization on Taxes
8 Other 9 Combination 10 Forbearance
Modifications/Extensions Detail/Description
Page 43 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Investor
No.
Date
Appraisal Information
Type
REO
Scheduled
Balances
Actual
Most Recent
Appraisal
Appraisal
Date
Cutoff
Maturity
Amort
Type
State
Prop
Type
Static
Liquidation Detail
Type
Appraisal
Redn Amt
Liquidation
Date
Net Liquidation
Proceeds
Realized
Loss
DSCR
City
7
20,625,866.58
MF
TN
02/05/2019
31,900,000.00
26,800,000.00
5
0.00
0.00
29,064,276.84
NA
08/06/2025
04/09/2024
0.00
Johnson City
0.00
0.00
26,800,000.00
31,900,000.00
29,064,276.84
20,625,866.58
REO Type
4 Final Recovery REO
5 Permitted Purchase of REO
1 Paid-in-Full
2 Final Recovery Mode 3 Permitted Purchase
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon 6 Principal Only
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon
Amortization Type
7 Hyper-Amortization
98 Other
REO Historical Detail
Page 44 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
Status/Resolutions
Investor
No.
PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Material Breaches and Document Defects
Page 45 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
NO
NO
NO
NO
NO
Control Termination Event
Information with respect to any declared bankruptcy of any Mortgage Loan Borrower
Special Servicer Termination Event
Servicer Termination Event
Loan Event of Default
Special Servicing Loan Event
Extraordinary Event
Page 46 of 47
|
|
COMM 2015-CCRE25 Mortgage Trust Commercial Mortgage Pass-Through Certificates
COMM 2015-CCRE25
August 12, 2024
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
Deutsche Mortgage & Asset Receiving Corporation
0001013454
February 12, 2024
German American Capital Corporation
0001541294
February 12, 2024
Ladder Capital Finance LLC
0001541468
February 14, 2024
Cantor Commercial Real Estate Lending, L.P.
0001558761
July 19, 2024
KeyBank National Association
0001089877
February 01, 2024
Silverpeak Real Estate Finance, L.P.
0001624053
August 05, 2024
Rule 15Ga-1(a) - repurchases/replacements - Reference
Investor
No.
Asset Name
Asset Originator
Ending Balance
Most Recent Appraisal
Repurchase/Replacement
Status(1)
Status:
Requested
Pending Executed Not Executed
Rule 15Ga Information
Page 47 of 47
|