Wells Fargo Commercial Mortgage Trust 2015 NXS3
11/29/2024 | Press release | Distributed by Public on 11/29/2024 15:39
Asset Backed Issuer Distribution Report Form 10 D
|
Distribution Date: |
11/18/24 |
Wells Fargo Commercial Mortgage Trust 2015-NXS3 |
|
Determination Date: |
11/12/24 |
|
|
Next Distribution Date: |
12/17/24 |
|
|
Record Date: |
10/31/24 |
Commercial Mortgage Pass-Through Certificates |
|
Series 2015-NXS3 |
|
Table of Contents |
Contacts |
||||
|
Section |
Pages |
Role |
Party and Contact Information |
||
|
Certificate Distribution Detail |
2 |
Depositor |
Wells Fargo Commercial Mortgage Securities, Inc. |
||
|
Certificate Factor Detail |
3 |
Attention: A.J. Sfarra |
|||
|
Certificate Interest Reconciliation Detail |
4 |
30 Hudson Yards, 15th Floor | New York, NY 10001 | United States |
|||
|
Master Servicer |
Wells Fargo Bank, N.A. |
||||
|
Exchangeable Certificate Detail |
5 |
||||
|
Investor Relations |
|||||
|
Additional Information |
6 |
||||
|
1901 Harrison Street | Oakland, CA 94612 | United States |
|||||
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
Master & Special Servicer |
National Cooperative Bank, N.A. |
||
|
Bond / Collateral Reconciliation - Balances |
8 |
Tom Klump |
(703) 302-8080 |
||
|
Current Mortgage Loan and Property Stratification |
9-13 |
2011 Crystal Drive, Suite 800 | Arlington, VA 22202 | United States |
|||
|
Mortgage Loan Detail (Part 1) |
14-15 |
General Special Servicer |
LNR Partners, LLC |
||
|
Mortgage Loan Detail (Part 2) |
16-17 |
Heather Bennett and Arne Shulkin |
|||
|
Principal Prepayment Detail |
18 |
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|||
|
Historical Detail |
19 |
Trust Advisor |
Pentalpha Surveillance LLC |
||
|
Delinquency Loan Detail |
20 |
Attention: Transaction Manager |
|||
|
Collateral Stratification and Historical Detail |
21 |
501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States |
|||
|
Specially Serviced Loan Detail - Part 1 |
22 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||
|
Bank, N.A. |
|||||
|
Specially Serviced Loan Detail - Part 2 |
23 |
Corporate Trust Services (CMBS) |
|||
|
Modified Loan Detail |
24 |
||||
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||||
|
Historical Liquidated Loan Detail |
25 |
||||
|
Trustee |
Wilmington Trust, National Association |
||||
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
||||
|
Attention: CMBS Trustee |
(302) 636-4140 |
||||
|
Interest Shortfall Detail - Collateral Level |
27 |
||||
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|||||
|
Supplemental Notes |
28 |
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 28 |
|
Certificate Distribution Detail |
||||||||||||
|
Current |
Original |
|||||||||||
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
|||||||
|
Class (3) |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
A-1 |
94989VAA7 |
1.504000% |
25,362,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
94989VAB5 |
2.848000% |
160,171,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
94989VAC3 |
3.354000% |
130,000,000.00 |
47,829,053.89 |
0.00 |
133,682.21 |
0.00 |
0.00 |
133,682.21 |
47,829,053.89 |
47.99% |
30.00% |
|
A-4 |
94989VAD1 |
3.617000% |
206,848,000.00 |
206,848,000.00 |
0.00 |
623,474.35 |
0.00 |
0.00 |
623,474.35 |
206,848,000.00 |
47.99% |
30.00% |
|
A-SB |
94989VAE9 |
3.371000% |
47,768,000.00 |
10,855,675.34 |
741,114.09 |
30,495.40 |
0.00 |
0.00 |
771,609.49 |
10,114,561.25 |
47.99% |
30.00% |
|
A-S |
94989VAF6 |
3.972000% |
55,997,000.00 |
55,997,000.00 |
0.00 |
185,350.07 |
0.00 |
0.00 |
185,350.07 |
55,997,000.00 |
36.99% |
23.13% |
|
B |
94989VAJ8 |
4.645579% |
43,780,000.00 |
43,780,000.00 |
0.00 |
169,486.21 |
0.00 |
0.00 |
169,486.21 |
43,780,000.00 |
28.40% |
17.75% |
|
C |
94989VAK5 |
4.645579% |
42,761,000.00 |
42,761,000.00 |
0.00 |
165,541.34 |
0.00 |
0.00 |
165,541.34 |
42,761,000.00 |
20.00% |
12.50% |
|
D |
94989VAZ2 |
3.153000% |
40,725,000.00 |
40,725,000.00 |
0.00 |
107,004.94 |
0.00 |
0.00 |
107,004.94 |
40,725,000.00 |
12.00% |
7.50% |
|
E |
94989VBB4 |
3.153000% |
20,362,000.00 |
20,362,000.00 |
0.00 |
53,501.15 |
0.00 |
0.00 |
53,501.15 |
20,362,000.00 |
8.00% |
5.00% |
|
F |
94989VBD0 |
3.153000% |
8,145,000.00 |
8,145,000.00 |
0.00 |
21,400.99 |
0.00 |
0.00 |
21,400.99 |
8,145,000.00 |
6.40% |
4.00% |
|
G |
94989VBF5 |
3.153000% |
8,145,000.00 |
8,145,000.00 |
0.00 |
21,400.99 |
0.00 |
0.00 |
21,400.99 |
8,145,000.00 |
4.80% |
3.00% |
|
H |
94989VBH1 |
3.153000% |
24,435,765.00 |
24,435,765.00 |
0.00 |
22,469.20 |
0.00 |
0.00 |
22,469.20 |
24,435,765.00 |
0.00% |
0.00% |
|
R |
94989VBK4 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
814,499,766.00 |
509,883,494.23 |
741,114.09 |
1,533,806.85 |
0.00 |
0.00 |
2,274,920.94 |
509,142,380.14 |
||||
|
X-A |
94989VAG4 |
1.014181% |
626,146,000.00 |
321,529,729.23 |
0.00 |
271,741.16 |
0.00 |
0.00 |
271,741.16 |
320,788,615.14 |
||
|
X-D |
94989VAM1 |
1.492579% |
40,725,000.00 |
40,725,000.00 |
0.00 |
50,654.41 |
0.00 |
0.00 |
50,654.41 |
40,725,000.00 |
||
|
X-E |
94989VAP4 |
1.492579% |
20,362,000.00 |
20,362,000.00 |
0.00 |
25,326.58 |
0.00 |
0.00 |
25,326.58 |
20,362,000.00 |
||
|
X-FG |
94989VAR0 |
1.492579% |
16,290,000.00 |
16,290,000.00 |
0.00 |
20,261.76 |
0.00 |
0.00 |
20,261.76 |
16,290,000.00 |
||
|
X-H |
94989VAT6 |
1.492579% |
24,435,765.00 |
24,435,765.00 |
0.00 |
30,393.60 |
0.00 |
0.00 |
30,393.60 |
24,435,765.00 |
||
|
Notional SubTotal |
727,958,765.00 |
423,342,494.23 |
0.00 |
398,377.51 |
0.00 |
0.00 |
398,377.51 |
422,601,380.14 |
||||
|
Deal Distribution Total |
741,114.09 |
1,932,184.36 |
0.00 |
0.00 |
2,673,298.45 |
|||||||
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
||||||||||||
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
||||||||||||
|
(3) |
The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PEX. For details on the current status and |
|||||||||||
|
payments of Class PEX, see page 5. |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 2 of 28 |
|
Certificate Factor Detail |
||||||||||
|
Cumulative |
||||||||||
|
Interest Shortfalls |
Interest |
|||||||||
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
|
Regular Certificates |
||||||||||
|
A-1 |
94989VAA7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
94989VAB5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
94989VAC3 |
367.91579915 |
0.00000000 |
1.02832469 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.02832469 |
367.91579915 |
|
A-4 |
94989VAD1 |
1,000.00000000 |
0.00000000 |
3.01416668 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.01416668 |
1,000.00000000 |
|
A-SB |
94989VAE9 |
227.25831812 |
15.51486539 |
0.63840646 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
16.15327186 |
211.74345273 |
|
A-S |
94989VAF6 |
1,000.00000000 |
0.00000000 |
3.31000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.31000000 |
1,000.00000000 |
|
B |
94989VAJ8 |
1,000.00000000 |
0.00000000 |
3.87131590 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.87131590 |
1,000.00000000 |
|
C |
94989VAK5 |
1,000.00000000 |
0.00000000 |
3.87131592 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.87131592 |
1,000.00000000 |
|
D |
94989VAZ2 |
1,000.00000000 |
0.00000000 |
2.62750006 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.62750006 |
1,000.00000000 |
|
E |
94989VBB4 |
1,000.00000000 |
0.00000000 |
2.62749975 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.62749975 |
1,000.00000000 |
|
F |
94989VBD0 |
1,000.00000000 |
0.00000000 |
2.62750031 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.62750031 |
1,000.00000000 |
|
G |
94989VBF5 |
1,000.00000000 |
0.00000000 |
2.62750031 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.62750031 |
1,000.00000000 |
|
H |
94989VBH1 |
1,000.00000000 |
0.00000000 |
0.91952104 |
1.70797886 |
18.60600763 |
0.00000000 |
0.00000000 |
0.91952104 |
1,000.00000000 |
|
R |
94989VBK4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Notional Certificates |
||||||||||
|
X-A |
94989VAG4 |
513.50600216 |
0.00000000 |
0.43399009 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.43399009 |
512.32238989 |
|
X-D |
94989VAM1 |
1,000.00000000 |
0.00000000 |
1.24381608 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.24381608 |
1,000.00000000 |
|
X-E |
94989VAP4 |
1,000.00000000 |
0.00000000 |
1.24381593 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.24381593 |
1,000.00000000 |
|
X-FG |
94989VAR0 |
1,000.00000000 |
0.00000000 |
1.24381584 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.24381584 |
1,000.00000000 |
|
X-H |
94989VAT6 |
1,000.00000000 |
0.00000000 |
1.24381619 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.24381619 |
1,000.00000000 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 28 |
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Additional |
||||||||||||
|
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
||||||||
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|||
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
10/01/24 - 10/30/24 |
30 |
0.00 |
133,682.21 |
0.00 |
133,682.21 |
0.00 |
0.00 |
0.00 |
133,682.21 |
0.00 |
|
|
A-4 |
10/01/24 - 10/30/24 |
30 |
0.00 |
623,474.35 |
0.00 |
623,474.35 |
0.00 |
0.00 |
0.00 |
623,474.35 |
0.00 |
|
|
A-SB |
10/01/24 - 10/30/24 |
30 |
0.00 |
30,495.40 |
0.00 |
30,495.40 |
0.00 |
0.00 |
0.00 |
30,495.40 |
0.00 |
|
|
X-A |
10/01/24 - 10/30/24 |
30 |
0.00 |
271,741.16 |
0.00 |
271,741.16 |
0.00 |
0.00 |
0.00 |
271,741.16 |
0.00 |
|
|
X-D |
10/01/24 - 10/30/24 |
30 |
0.00 |
50,654.41 |
0.00 |
50,654.41 |
0.00 |
0.00 |
0.00 |
50,654.41 |
0.00 |
|
|
X-E |
10/01/24 - 10/30/24 |
30 |
0.00 |
25,326.58 |
0.00 |
25,326.58 |
0.00 |
0.00 |
0.00 |
25,326.58 |
0.00 |
|
|
X-FG |
10/01/24 - 10/30/24 |
30 |
0.00 |
20,261.76 |
0.00 |
20,261.76 |
0.00 |
0.00 |
0.00 |
20,261.76 |
0.00 |
|
|
X-H |
10/01/24 - 10/30/24 |
30 |
0.00 |
30,393.60 |
0.00 |
30,393.60 |
0.00 |
0.00 |
0.00 |
30,393.60 |
0.00 |
|
|
A-S |
10/01/24 - 10/30/24 |
30 |
0.00 |
185,350.07 |
0.00 |
185,350.07 |
0.00 |
0.00 |
0.00 |
185,350.07 |
0.00 |
|
|
B |
10/01/24 - 10/30/24 |
30 |
0.00 |
169,486.21 |
0.00 |
169,486.21 |
0.00 |
0.00 |
0.00 |
169,486.21 |
0.00 |
|
|
C |
10/01/24 - 10/30/24 |
30 |
0.00 |
165,541.34 |
0.00 |
165,541.34 |
0.00 |
0.00 |
0.00 |
165,541.34 |
0.00 |
|
|
D |
10/01/24 - 10/30/24 |
30 |
0.00 |
107,004.94 |
0.00 |
107,004.94 |
0.00 |
0.00 |
0.00 |
107,004.94 |
0.00 |
|
|
E |
10/01/24 - 10/30/24 |
30 |
0.00 |
53,501.15 |
0.00 |
53,501.15 |
0.00 |
0.00 |
0.00 |
53,501.15 |
0.00 |
|
|
F |
10/01/24 - 10/30/24 |
30 |
0.00 |
21,400.99 |
0.00 |
21,400.99 |
0.00 |
0.00 |
0.00 |
21,400.99 |
0.00 |
|
|
G |
10/01/24 - 10/30/24 |
30 |
0.00 |
21,400.99 |
0.00 |
21,400.99 |
0.00 |
0.00 |
0.00 |
21,400.99 |
0.00 |
|
|
H |
10/01/24 - 10/30/24 |
30 |
412,916.26 |
64,204.97 |
0.00 |
64,204.97 |
41,735.77 |
0.00 |
0.00 |
22,469.20 |
454,652.03 |
|
|
Totals |
412,916.26 |
1,973,920.13 |
0.00 |
1,973,920.13 |
41,735.77 |
0.00 |
0.00 |
1,932,184.36 |
454,652.03 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 28 |
|
Exchangeable Certificate Detail |
||||||||||||
|
Pass-Through |
Prepayment |
|||||||||||
|
Class |
CUSIP |
Rate |
Original Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
Losses |
Total Distribution |
Ending Balance |
||||
|
Regular Interest |
||||||||||||
|
A-S (Cert) |
94989VAF6 |
3.972000% |
55,997,000.00 |
55,997,000.00 |
0.00 |
185,350.07 |
0.00 |
0.00 |
185,350.07 |
55,997,000.00 |
||
|
A-S (PEX) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
B (Cert) |
94989VAJ8 |
4.645579% |
43,780,000.00 |
43,780,000.00 |
0.00 |
169,486.21 |
0.00 |
0.00 |
169,486.21 |
43,780,000.00 |
||
|
B (PEX) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
C (Cert) |
94989VAK5 |
4.645579% |
42,761,000.00 |
42,761,000.00 |
0.00 |
165,541.34 |
0.00 |
0.00 |
165,541.34 |
42,761,000.00 |
||
|
C (PEX) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
PEX |
94989VAL3 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Regular Interest Total |
142,538,000.04 |
142,538,000.00 |
0.00 |
520,377.62 |
0.00 |
0.00 |
520,377.62 |
142,538,000.00 |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 5 of 28 |
|
Additional Information |
||
|
Total Available Distribution Amount (1) |
2,673,298.45 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 6 of 28 |
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
1,982,335.57 |
Master Servicing Fee |
5,177.45 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
2,248.77 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
219.53 |
|
ARD Interest |
0.00 |
Trust Advisor Fee |
559.71 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
||
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
||
|
Total Interest Collected |
1,982,335.57 |
Total Fees |
8,415.47 |
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
741,114.09 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
ASER Amount |
34,735.77 |
|
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
7,000.00 |
|
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
Workout Delayed Reimbursement Amounts |
0.00 |
||
|
Other Expenses |
0.00 |
||
|
Total Principal Collected |
741,114.09 |
Total Expenses/Reimbursements |
41,735.77 |
|
Interest Reserve Deposit |
0.00 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
1,932,184.36 |
|
Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
741,114.09 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
Borrower Option Extension Fees |
0.00 |
||
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
2,673,298.45 |
|
Total Funds Collected |
2,723,449.66 |
Total Funds Distributed |
2,723,449.69 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 28 |
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
Total |
Total |
||||
|
Beginning Scheduled Collateral Balance |
509,883,494.67 |
509,883,494.67 |
Beginning Certificate Balance |
509,883,494.23 |
|
|
(-) Scheduled Principal Collections |
741,114.09 |
741,114.09 |
(-) Principal Distributions |
741,114.09 |
|
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
Non-Cash Principal Adjustments |
0.00 |
||||
|
Ending Scheduled Collateral Balance |
509,142,380.58 |
509,142,380.58 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
510,278,917.77 |
510,278,917.77 |
Ending Certificate Balance |
509,142,380.14 |
|
|
Ending Actual Collateral Balance |
509,573,830.72 |
509,573,830.72 |
|||
|
NRA/WODRA Reconciliation |
Under / Over Collateralization Reconciliation |
||||
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
||||
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.44) |
||
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.44) |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.65% |
|
|
UC / (OC) Interest |
0.00 |
||||
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
||||
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
||||
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 8 of 28 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Scheduled Balance |
Debt Service Coverage Ratio¹ |
|||||||||||||
|
Scheduled |
# Of |
Scheduled |
% Of |
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Balance |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
Defeased |
9 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
Defeased |
9 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
|
|
1,000,000 or less |
2 |
1,638,006.41 |
0.32% |
10 |
4.1569 |
0.807019 |
1.20 or less |
12 |
54,680,867.84 |
10.74% |
10 |
4.3681 |
0.815743 |
|
|
1,000,001 to 2,000,000 |
8 |
12,458,836.45 |
2.45% |
10 |
4.2885 |
2.594504 |
1.21 to 1.30 |
1 |
2,551,777.05 |
0.50% |
10 |
3.8200 |
1.300000 |
|
|
2,000,001 to 3,000,000 |
3 |
8,144,470.73 |
1.60% |
9 |
4.4342 |
2.974643 |
1.31 to 1.40 |
2 |
27,178,471.40 |
5.34% |
10 |
4.5105 |
1.374120 |
|
|
3,000,001 to 4,000,000 |
4 |
14,408,136.36 |
2.83% |
10 |
4.8533 |
2.090517 |
1.41 to 1.50 |
3 |
37,320,894.35 |
7.33% |
9 |
4.3856 |
1.425633 |
|
|
4,000,001 to 5,000,000 |
4 |
17,431,631.89 |
3.42% |
9 |
4.2848 |
1.514437 |
1.51 to 1.60 |
2 |
4,682,378.32 |
0.92% |
8 |
5.0290 |
1.555522 |
|
|
5,000,001 to 6,000,000 |
2 |
11,342,477.09 |
2.23% |
10 |
4.7205 |
2.269196 |
1.61 to 1.70 |
1 |
1,640,921.07 |
0.32% |
10 |
5.0300 |
1.702700 |
|
|
6,000,001 to 7,000,000 |
3 |
19,268,288.45 |
3.78% |
10 |
4.4523 |
2.013725 |
1.71 to 1.80 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
7,000,001 to 8,000,000 |
1 |
7,138,295.25 |
1.40% |
10 |
3.8600 |
0.410000 |
1.81 to 1.90 |
3 |
44,054,249.61 |
8.65% |
9 |
4.6192 |
1.852375 |
|
|
8,000,001 to 9,000,000 |
1 |
8,412,479.92 |
1.65% |
11 |
4.7100 |
1.846600 |
1.91 to 2.00 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
9,000,001 to 10,000,000 |
1 |
9,250,000.00 |
1.82% |
9 |
4.4940 |
0.599500 |
2.01 to 2.25 |
3 |
75,057,339.50 |
14.74% |
10 |
4.6371 |
2.041150 |
|
|
10,000,001 to 15,000,000 |
2 |
24,908,667.11 |
4.89% |
9 |
4.4773 |
3.420798 |
2.26 to 3.00 |
6 |
135,949,533.48 |
26.70% |
10 |
4.5813 |
2.346061 |
|
|
15,000,001 to 20,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
3.01 to 3.50 |
1 |
1,289,296.20 |
0.25% |
10 |
4.5500 |
3.109300 |
|
|
20,000,001 to 30,000,000 |
3 |
76,717,829.73 |
15.07% |
10 |
4.4939 |
1.726696 |
3.51 to 4.00 |
1 |
5,647,194.55 |
1.11% |
10 |
4.7300 |
3.809800 |
|
|
30,000,001 to 50,000,000 |
3 |
107,460,798.90 |
21.11% |
9 |
4.2748 |
2.826606 |
4.01 or greater |
4 |
49,297,416.20 |
9.68% |
10 |
3.7406 |
5.184228 |
|
|
50,000,001 to 70,000,000 |
2 |
120,770,421.28 |
23.72% |
10 |
4.5815 |
2.144859 |
Totals |
48 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
|
|
70,000,001 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
Totals |
48 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 9 of 28 |
|
Current Mortgage Loan and Property Stratification |
|||||||||||||
|
State³ |
|||||||||||||
|
Property Type³ |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
||||||||||
|
State |
WAM² |
WAC |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
Property Type |
WAM² |
WAC |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
||||||||||
|
Defeased |
11 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
|||||||
|
Defeased |
11 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
|||||||
|
California |
12 |
195,919,884.38 |
38.48% |
10 |
4.5367 |
2.238165 |
|||||||
|
Industrial |
2 |
9,324,285.03 |
1.83% |
10 |
4.7379 |
3.145783 |
|||||||
|
Florida |
2 |
14,792,728.94 |
2.91% |
11 |
4.8135 |
1.994884 |
|||||||
|
Lodging |
5 |
107,349,665.66 |
21.08% |
10 |
4.6192 |
2.295792 |
|||||||
|
Illinois |
1 |
9,250,000.00 |
1.82% |
9 |
4.4940 |
0.599500 |
|||||||
|
Mixed Use |
1 |
9,250,000.00 |
1.82% |
9 |
4.4940 |
0.599500 |
|||||||
|
Maryland |
1 |
6,812,381.49 |
1.34% |
10 |
4.5500 |
2.582900 |
|||||||
|
Multi-Family |
11 |
29,360,755.53 |
5.77% |
10 |
3.8886 |
1.468601 |
|||||||
|
Montana |
1 |
1,789,684.64 |
0.35% |
7 |
4.8820 |
1.522100 |
|||||||
|
Office |
7 |
65,381,647.23 |
12.84% |
10 |
4.1342 |
2.771639 |
|||||||
|
Nevada |
1 |
3,167,735.35 |
0.62% |
10 |
4.7500 |
2.871300 |
|||||||
|
Other |
1 |
10,379,042.06 |
2.04% |
10 |
4.1900 |
7.020500 |
|||||||
|
New York |
13 |
68,671,110.87 |
13.49% |
10 |
3.7471 |
2.910802 |
|||||||
|
Retail |
10 |
195,624,827.22 |
38.42% |
10 |
4.5538 |
1.849604 |
|||||||
|
North Carolina |
1 |
3,729,870.28 |
0.73% |
10 |
4.9300 |
2.453100 |
|||||||
|
Self Storage |
3 |
12,680,116.84 |
2.49% |
10 |
4.5425 |
3.394396 |
|||||||
|
Ohio |
2 |
8,395,282.54 |
1.65% |
10 |
4.5724 |
2.450631 |
|||||||
|
Totals |
51 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
|||||||
|
Tennessee |
1 |
41,469,125.08 |
8.14% |
9 |
4.6200 |
2.307800 |
|||||||
|
Texas |
3 |
69,533,614.75 |
13.66% |
10 |
4.6318 |
1.995639 |
|||||||
|
Washington |
1 |
1,289,296.20 |
0.25% |
10 |
4.5500 |
3.109300 |
|||||||
|
Washington, DC |
1 |
14,529,625.05 |
2.85% |
9 |
4.6825 |
0.849400 |
|||||||
|
Totals |
51 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
|||||||
|
Note: Please refer to footnotes on the next page of the report. |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 10 of 28 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Note Rate |
Seasoning |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Note Rate |
WAM² |
WAC |
Seasoning |
WAM² |
WAC |
|||||||||
|
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||||
|
Defeased |
9 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
Defeased |
9 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
|
|
3.750% or less |
1 |
35,000,000.00 |
6.87% |
10 |
3.5602 |
4.300400 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
3.751% to 4.000% |
9 |
27,310,463.26 |
5.36% |
10 |
3.8655 |
1.495689 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.250% |
2 |
11,603,846.77 |
2.28% |
10 |
4.1763 |
6.399804 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.251% to 4.500% |
7 |
75,493,381.44 |
14.83% |
9 |
4.4301 |
1.830762 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 4.750% |
14 |
269,675,789.16 |
52.97% |
10 |
4.6135 |
2.010950 |
49 months or greater |
39 |
439,350,339.57 |
86.29% |
10 |
4.4566 |
2.238304 |
|
|
4.751% to 5.000% |
4 |
15,733,244.19 |
3.09% |
10 |
4.9407 |
1.900868 |
Totals |
48 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
|
|
5.001% to 5.250% |
2 |
4,533,614.75 |
0.89% |
9 |
5.0874 |
1.621986 |
||||||||
|
5.251% or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
Totals |
48 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 11 of 28 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Anticipated Remaining Term (ARD and Balloon Loans) |
Remaining Amortization Term (ARD and Balloon Loans) |
|||||||||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
Defeased |
9 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
Defeased |
9 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
|
|
59 months or less |
39 |
439,350,339.57 |
86.29% |
10 |
4.4566 |
2.238304 |
Interest Only |
6 |
138,950,000.00 |
27.29% |
10 |
4.2978 |
2.633735 |
|
|
60 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
240 months or less |
3 |
15,398,208.54 |
3.02% |
10 |
4.3994 |
5.586664 |
|
|
Totals |
48 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
241 to 300 months |
29 |
283,572,066.08 |
55.70% |
10 |
4.5399 |
1.868969 |
|
|
301 to 360 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
361 months or greater |
1 |
1,430,064.95 |
0.28% |
10 |
3.9900 |
1.000000 |
||||||||
|
Totals |
48 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 12 of 28 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||
|
Age of Most Recent NOI |
Remaining Stated Term (Fully Amortizing Loans) |
|||||||||||
|
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||
|
Defeased |
9 |
69,792,041.01 |
13.71% |
9 |
4.8813 |
NAP |
No outstanding loans in this group |
|||||
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||
|
12 months or lesser |
31 |
404,647,519.34 |
79.48% |
10 |
4.4641 |
2.327041 |
||||||
|
13 months to 24 months |
8 |
34,702,820.23 |
6.82% |
10 |
4.3700 |
1.203595 |
||||||
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||
|
Totals |
48 |
509,142,380.58 |
100.00% |
10 |
4.5148 |
2.117685 |
||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 13 of 28 |
|
Mortgage Loan Detail (Part 1) |
|||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
||||||
|
Pros ID |
Loan ID |
Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
|
3 |
304680003 |
LO |
El Portal |
CA |
Actual/360 |
4.560% |
219,452.52 |
117,316.84 |
0.00 |
N/A |
09/05/25 |
-- |
55,887,738.12 |
55,770,421.28 |
11/05/24 |
|
4 |
610926670 |
RT |
Houston |
TX |
Actual/360 |
4.600% |
257,472.22 |
0.00 |
0.00 |
N/A |
09/11/25 |
-- |
65,000,000.00 |
65,000,000.00 |
11/11/24 |
|
5 |
610930583 |
LO |
Nashville |
TN |
Actual/360 |
4.620% |
165,342.33 |
91,577.83 |
0.00 |
N/A |
08/11/25 |
-- |
41,560,702.91 |
41,469,125.08 |
11/11/24 |
|
6 |
310931756 |
OF |
New York |
NY |
Actual/360 |
3.560% |
107,300.47 |
0.00 |
0.00 |
N/A |
09/06/25 |
-- |
35,000,000.00 |
35,000,000.00 |
11/06/24 |
|
7 |
304680007 |
RT |
Hacienda Heights |
CA |
Actual/360 |
4.620% |
123,484.67 |
47,624.15 |
0.00 |
N/A |
08/05/25 |
-- |
31,039,297.97 |
30,991,673.82 |
11/05/24 |
|
8 |
304680008 |
RT |
Manhattan Beach |
CA |
Actual/360 |
4.380% |
108,637.86 |
46,232.01 |
0.00 |
N/A |
08/05/25 |
-- |
28,803,674.68 |
28,757,442.67 |
11/05/24 |
|
9 |
310929943 |
RT |
Inglewood |
CA |
Actual/360 |
4.500% |
96,875.00 |
0.00 |
0.00 |
N/A |
09/11/25 |
-- |
25,000,000.00 |
25,000,000.00 |
11/11/24 |
|
11 |
310929116 |
RT |
San Bruno |
CA |
Actual/360 |
4.630% |
91,681.43 |
35,024.85 |
0.00 |
N/A |
09/11/25 |
-- |
22,995,411.91 |
22,960,387.06 |
11/11/24 |
|
13 |
304680013 |
OF |
San Jose |
CA |
Actual/360 |
4.529% |
75,993.26 |
30,767.82 |
0.00 |
N/A |
06/05/25 |
-- |
19,487,311.60 |
19,456,543.78 |
11/05/24 |
|
14 |
304680014 |
OF |
Washington |
DC |
Actual/360 |
4.683% |
58,688.16 |
25,419.64 |
0.00 |
N/A |
08/05/25 |
-- |
14,555,044.69 |
14,529,625.05 |
10/05/23 |
|
15 |
310930211 |
98 |
Los Angeles |
CA |
Actual/360 |
4.190% |
37,667.88 |
60,898.32 |
0.00 |
N/A |
09/11/25 |
-- |
10,439,940.38 |
10,379,042.06 |
11/11/24 |
|
19 |
304680019 |
OF |
Los Angeles |
CA |
Actual/360 |
5.842% |
56,432.84 |
8,275.94 |
0.00 |
N/A |
09/05/25 |
-- |
11,217,889.73 |
11,209,613.79 |
11/05/24 |
|
20 |
304680020 |
RT |
Saratoga Springs |
NY |
Actual/360 |
4.970% |
41,458.66 |
17,122.71 |
0.00 |
N/A |
10/05/25 |
-- |
9,687,232.26 |
9,670,109.55 |
11/05/24 |
|
21 |
301741092 |
MU |
Chicago |
IL |
Actual/360 |
4.494% |
35,795.96 |
0.00 |
0.00 |
N/A |
08/06/25 |
-- |
9,250,000.00 |
9,250,000.00 |
11/06/24 |
|
22 |
301741099 |
RT |
Haines City |
FL |
Actual/360 |
4.710% |
34,170.56 |
12,560.95 |
0.00 |
N/A |
10/06/25 |
-- |
8,425,040.87 |
8,412,479.92 |
11/06/24 |
|
23 |
470095860 |
MF |
Flushing |
NY |
Actual/360 |
3.860% |
23,785.14 |
17,520.26 |
0.00 |
N/A |
09/01/25 |
-- |
7,155,815.51 |
7,138,295.25 |
11/01/24 |
|
24 |
301741098 |
MF |
Jacksonville |
FL |
Actual/360 |
4.940% |
30,136.46 |
14,115.88 |
0.00 |
N/A |
10/06/25 |
-- |
7,084,448.95 |
7,070,333.07 |
11/06/24 |
|
25 |
410929907 |
SS |
Cockeysville |
MD |
Actual/360 |
4.550% |
26,746.25 |
14,026.59 |
0.00 |
N/A |
09/11/25 |
-- |
6,826,408.08 |
6,812,381.49 |
11/11/24 |
|
26 |
301741094 |
LO |
Tampa |
FL |
Actual/360 |
4.950% |
27,252.56 |
13,313.96 |
0.00 |
N/A |
09/06/25 |
-- |
6,393,562.98 |
6,380,249.02 |
11/06/24 |
|
28 |
470095210 |
MF |
Oakdale |
NY |
Actual/360 |
3.820% |
20,034.87 |
14,997.38 |
0.00 |
N/A |
09/01/25 |
-- |
6,090,655.32 |
6,075,657.94 |
11/01/24 |
|
29 |
304680029 |
OF |
Beachwood |
OH |
Actual/360 |
4.711% |
23,147.05 |
10,607.40 |
0.00 |
N/A |
09/05/25 |
-- |
5,705,889.94 |
5,695,282.54 |
02/05/24 |
|
30 |
304680030 |
RT |
Various |
CA |
Actual/360 |
4.623% |
21,344.98 |
11,809.30 |
0.00 |
N/A |
08/05/25 |
-- |
5,361,826.00 |
5,350,016.70 |
11/05/24 |
|
31 |
610930381 |
IN |
Anaheim |
CA |
Actual/360 |
4.730% |
23,035.76 |
8,451.01 |
0.00 |
N/A |
09/11/25 |
-- |
5,655,645.56 |
5,647,194.55 |
11/11/24 |
|
32 |
410929846 |
MF |
McAllen |
TX |
Actual/360 |
4.750% |
18,813.19 |
9,877.41 |
0.00 |
N/A |
09/11/25 |
06/11/25 |
4,599,490.71 |
4,589,613.30 |
11/11/24 |
|
33 |
410930228 |
RT |
San Jose |
CA |
Actual/360 |
4.450% |
17,853.76 |
9,095.19 |
0.00 |
N/A |
08/11/25 |
-- |
4,659,191.06 |
4,650,095.87 |
11/11/24 |
|
34 |
410930901 |
SS |
Santa Rosa |
CA |
Actual/360 |
4.560% |
19,412.77 |
7,630.83 |
0.00 |
N/A |
06/11/25 |
-- |
4,943,830.05 |
4,936,199.22 |
11/11/24 |
|
35 |
304680035 |
RT |
Cobleskill |
NY |
Actual/360 |
4.300% |
15,997.25 |
9,983.50 |
0.00 |
N/A |
08/05/25 |
-- |
4,320,338.84 |
4,310,355.34 |
11/05/24 |
|
36 |
470095930 |
MF |
New York |
NY |
Actual/360 |
3.860% |
14,054.86 |
10,352.87 |
0.00 |
N/A |
09/01/25 |
-- |
4,228,437.21 |
4,218,084.34 |
11/01/24 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 14 of 28 |
|
Mortgage Loan Detail (Part 1) |
|||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
||||||
|
Pros ID |
Loan ID |
Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
|
37 |
410928045 |
RT |
Newark |
CA |
Actual/360 |
4.510% |
16,551.60 |
8,812.38 |
0.00 |
N/A |
09/11/25 |
-- |
4,261,908.72 |
4,253,096.34 |
11/11/24 |
|
38 |
301741093 |
LO |
Reidsville |
NC |
Actual/360 |
4.930% |
15,885.93 |
12,153.13 |
0.00 |
N/A |
09/06/25 |
-- |
3,742,023.41 |
3,729,870.28 |
11/06/24 |
|
39 |
410930173 |
RT |
Clarkston |
WA |
Actual/360 |
4.680% |
17,668.90 |
6,650.61 |
0.00 |
N/A |
08/11/25 |
05/11/25 |
4,384,342.93 |
4,377,692.32 |
11/11/24 |
|
40 |
304680040 |
OF |
San Diego |
CA |
Actual/360 |
4.963% |
16,412.19 |
6,841.28 |
0.00 |
N/A |
09/05/25 |
-- |
3,840,281.53 |
3,833,440.25 |
11/05/24 |
|
41 |
410927600 |
IN |
Napa |
CA |
Actual/360 |
4.750% |
15,066.18 |
6,321.36 |
0.00 |
N/A |
09/11/25 |
-- |
3,683,411.84 |
3,677,090.48 |
11/11/24 |
|
42 |
410930532 |
RT |
Frankfort |
IN |
Actual/360 |
4.650% |
12,582.86 |
10,522.85 |
0.00 |
N/A |
06/11/25 |
-- |
3,142,442.13 |
3,131,919.28 |
11/11/24 |
|
43 |
410930652 |
SS |
Las Vegas |
NV |
Actual/360 |
4.750% |
12,982.76 |
6,318.19 |
0.00 |
N/A |
09/11/25 |
-- |
3,174,053.54 |
3,167,735.35 |
11/11/24 |
|
44 |
304680044 |
OF |
Crosby |
TX |
Actual/360 |
5.120% |
12,779.64 |
5,914.28 |
0.00 |
N/A |
08/05/25 |
-- |
2,898,607.96 |
2,892,693.68 |
11/05/24 |
|
45 |
470096110 |
MF |
Yonkers |
NY |
Actual/360 |
3.820% |
8,414.65 |
6,298.89 |
0.00 |
N/A |
09/01/25 |
-- |
2,558,075.94 |
2,551,777.05 |
11/01/24 |
|
46 |
410928807 |
SS |
Cincinnati |
OH |
Actual/360 |
4.280% |
9,951.00 |
0.00 |
0.00 |
N/A |
08/11/25 |
-- |
2,700,000.00 |
2,700,000.00 |
11/11/24 |
|
47 |
470094720 |
MF |
Briarwood |
NY |
Actual/360 |
3.860% |
6,216.57 |
4,579.16 |
0.00 |
N/A |
09/01/25 |
-- |
1,870,269.90 |
1,865,690.74 |
11/01/24 |
|
48 |
304680048 |
OF |
Shelby |
MT |
Actual/360 |
4.882% |
7,539.91 |
3,847.20 |
0.00 |
N/A |
06/05/25 |
-- |
1,793,531.84 |
1,789,684.64 |
11/05/24 |
|
49 |
470096190 |
MF |
New York |
NY |
Actual/360 |
3.970% |
6,837.22 |
0.00 |
0.00 |
N/A |
09/01/25 |
-- |
2,000,000.00 |
2,000,000.00 |
11/01/24 |
|
50 |
304680050 |
OF |
Victoria |
TX |
Actual/360 |
5.030% |
7,122.11 |
3,381.69 |
0.00 |
N/A |
09/05/25 |
-- |
1,644,302.76 |
1,640,921.07 |
11/05/24 |
|
51 |
470095980 |
MF |
New York |
NY |
Actual/360 |
3.990% |
4,919.50 |
1,757.57 |
0.00 |
N/A |
09/01/25 |
-- |
1,431,822.52 |
1,430,064.95 |
11/01/24 |
|
52 |
610930793 |
RT |
Monroe |
WA |
Actual/360 |
4.550% |
5,064.72 |
3,365.72 |
0.00 |
N/A |
09/11/25 |
-- |
1,292,661.92 |
1,289,296.20 |
11/11/24 |
|
53 |
470095790 |
MF |
Brooklyn |
NY |
Actual/360 |
4.060% |
4,292.27 |
2,920.94 |
0.00 |
N/A |
09/01/25 |
-- |
1,227,725.65 |
1,224,804.71 |
11/01/24 |
|
54 |
470095260 |
MF |
New York |
NY |
Actual/360 |
3.900% |
4,101.69 |
2,973.33 |
0.00 |
N/A |
09/01/25 |
-- |
1,221,347.47 |
1,218,374.14 |
11/01/24 |
|
55 |
470095910 |
MF |
Mamaroneck |
NY |
Actual/360 |
4.400% |
3,134.78 |
1,872.83 |
0.00 |
N/A |
09/01/25 |
-- |
827,360.39 |
825,487.56 |
11/01/24 |
|
56 |
470095750 |
MF |
Bayside |
NY |
Actual/360 |
3.910% |
2,742.37 |
1,980.04 |
0.00 |
N/A |
09/01/25 |
-- |
814,498.89 |
812,518.85 |
11/01/24 |
|
Totals |
1,982,335.57 |
741,114.09 |
0.00 |
509,883,494.67 |
509,142,380.58 |
||||||||||
|
1 Property Type Codes |
|||||||||||||||
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
MF - Multi-Family |
||||||||||||
|
SS - Self Storage |
LO - Lodging |
RT - Retail |
SF - Single Family Rental |
||||||||||||
|
98 - Other |
IN - Industrial |
OF - Office |
MH - Mobile Home Park |
||||||||||||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 15 of 28 |
|
Mortgage Loan Detail (Part 2) |
|||||||||||||
|
Most Recent Most Recent Appraisal |
Cumulative |
Current |
|||||||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|||
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
|
3 |
11,495,122.82 |
12,744,091.00 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
4 |
6,602,674.52 |
3,252,702.56 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
5 |
21,484,286.87 |
19,920,395.21 |
10/01/23 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
6 |
133,027,405.00 |
60,517,396.00 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
7 |
3,665,786.72 |
2,981,044.39 |
01/01/24 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
8 |
2,975,305.94 |
1,367,026.41 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
9 |
2,829,541.12 |
1,440,427.02 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
11 |
2,191,707.24 |
1,095,853.62 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
13 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
14 |
0.00 |
685,834.15 |
01/01/23 |
09/30/23 |
10/11/24 |
6,988,132.37 |
228,053.69 |
55,802.75 |
864,536.59 |
216,738.74 |
0.00 |
||
|
15 |
9,156,838.38 |
4,185,031.19 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
19 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
20 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
21 |
486,491.93 |
161,149.39 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
22 |
1,076,239.05 |
848,221.99 |
01/01/24 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
23 |
203,757.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
24 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
25 |
1,347,102.86 |
637,000.54 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
26 |
1,085,709.98 |
1,215,744.40 |
10/01/23 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
28 |
503,737.36 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
29 |
693,231.87 |
200,775.53 |
01/01/23 |
06/30/23 |
11/12/24 |
1,625,865.67 |
41,708.94 |
27,103.90 |
261,862.32 |
149,297.50 |
0.00 |
||
|
30 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
31 |
1,391,111.00 |
1,143,589.88 |
01/01/24 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
32 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
33 |
608,529.31 |
308,182.01 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
34 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
35 |
533,227.98 |
394,730.85 |
01/01/24 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
36 |
385,491.09 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 16 of 28 |
|
Mortgage Loan Detail (Part 2) |
|||||||||||||
|
Most Recent Most Recent Appraisal |
Cumulative |
Current |
|||||||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|||
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
|
37 |
477,220.11 |
356,236.05 |
01/01/24 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
38 |
1,001,952.15 |
927,292.33 |
10/01/23 |
09/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
39 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
40 |
244,005.43 |
172,061.19 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
41 |
544,795.00 |
285,740.38 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
42 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
43 |
676,470.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
44 |
355,175.20 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
45 |
230,165.55 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
46 |
689,479.46 |
362,351.04 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
47 |
124,291.87 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
48 |
251,549.60 |
113,528.55 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
49 |
95,070.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
50 |
224,968.22 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
51 |
86,572.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
52 |
320,760.06 |
167,160.50 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
53 |
99,146.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
54 |
1,103,968.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
55 |
64,238.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
56 |
31,678.94 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Totals |
208,364,804.25 |
115,483,566.18 |
8,613,998.04 |
269,762.63 |
82,906.65 |
1,126,398.91 |
366,036.24 |
0.00 |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 17 of 28 |
|
Principal Prepayment Detail |
|||||
|
Unscheduled Principal |
Prepayment Penalties |
||||
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
No principal prepayments this period |
|||||
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 18 of 28 |
|
Historical Detail |
|||||||||||||||||||||
|
Delinquencies¹ |
Prepayments |
Rate and Maturities |
|||||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days or More |
Foreclosure |
REO |
Modifications |
Curtailments |
Payoff |
Next Weighted Avg. |
|||||||||||||
|
Distribution |
|||||||||||||||||||||
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|||
|
Date |
|||||||||||||||||||||
|
11/18/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,224,907.59 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.514849% |
4.485754% |
10 |
||
|
10/18/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,260,934.63 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.514889% |
4.485788% |
11 |
||
|
09/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,299,450.95 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.514937% |
4.485831% |
12 |
||
|
08/16/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,335,178.09 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.514976% |
4.485864% |
13 |
||
|
07/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,370,761.50 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515014% |
4.485896% |
14 |
||
|
06/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,408,850.17 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515062% |
4.485938% |
15 |
||
|
05/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,444,137.19 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515099% |
4.485970% |
16 |
||
|
04/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,481,940.14 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515146% |
4.486011% |
17 |
||
|
03/15/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,516,933.10 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515183% |
4.486043% |
18 |
||
|
02/16/24 |
0 |
0.00 |
0 |
0.00 |
2 |
20,557,120.61 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515239% |
4.486092% |
19 |
||
|
01/18/24 |
0 |
0.00 |
1 |
14,788,659.84 |
1 |
5,803,151.27 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515274% |
4.486123% |
20 |
||
|
12/15/23 |
1 |
14,813,039.20 |
0 |
0.00 |
1 |
5,813,322.85 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.515310% |
4.486153% |
21 |
||
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 19 of 28 |
|
Delinquency Loan Detail |
|||||||||||||||
|
Paid |
Mortgage |
Outstanding |
Servicing |
Resolution |
|||||||||||
|
Through |
Months |
Loan |
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|||||
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
Date |
Date |
REO Date |
||
|
14 |
304680014 |
10/05/23 |
12 |
6 |
55,802.75 |
864,536.59 |
228,800.45 |
14,863,419.26 |
11/20/23 |
2 |
|||||
|
29 |
304680029 |
02/05/24 |
8 |
6 |
27,103.90 |
261,862.32 |
176,118.90 |
5,792,938.43 |
11/16/23 |
13 |
|||||
|
Totals |
82,906.65 |
1,126,398.91 |
404,919.35 |
20,656,357.69 |
|||||||||||
|
1 Mortgage Loan Status |
2 Resolution Strategy Code |
||||||||||||||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
4 - Performing Matured Balloon |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||||||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||||||||||
|
Delinquent |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||||||||||||
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
||||||||||||||
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
||||||||||||
|
3 - 90-120 Days Delinquent |
|||||||||||||||
|
5 - Note Sale |
98 - Other |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 20 of 28 |
|
Collateral Stratification and Historical Detail |
||||||||
|
Maturity Dates and Loan Status¹ |
||||||||
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|||||
|
Past Maturity |
0 |
0 |
0 |
0 |
||||
|
0 - 6 Months |
4,377,692 |
4,377,692 |
0 |
0 |
||||
|
7 - 12 Months |
504,764,688 |
484,539,781 |
20,224,908 |
0 |
||||
|
13 - 24 Months |
0 |
0 |
0 |
0 |
||||
|
25 - 36 Months |
0 |
0 |
0 |
0 |
||||
|
37 - 48 Months |
0 |
0 |
0 |
0 |
||||
|
49 - 60 Months |
0 |
0 |
0 |
0 |
||||
|
> 60 Months |
0 |
0 |
0 |
0 |
||||
|
Historical Delinquency Information |
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|||
|
Nov-24 |
509,142,381 |
488,917,473 |
0 |
0 |
20,224,908 |
0 |
||
|
Oct-24 |
509,883,495 |
489,622,560 |
0 |
0 |
20,260,935 |
0 |
||
|
Sep-24 |
510,668,991 |
490,369,540 |
0 |
0 |
20,299,451 |
0 |
||
|
Aug-24 |
511,404,154 |
491,068,976 |
0 |
0 |
20,335,178 |
0 |
||
|
Jul-24 |
512,136,454 |
491,765,692 |
0 |
0 |
20,370,762 |
0 |
||
|
Jun-24 |
512,913,452 |
492,504,602 |
0 |
0 |
20,408,850 |
0 |
||
|
May-24 |
513,639,869 |
493,195,732 |
0 |
0 |
20,444,137 |
0 |
||
|
Apr-24 |
514,411,195 |
493,929,255 |
0 |
0 |
20,481,940 |
0 |
||
|
Mar-24 |
515,131,775 |
494,614,841 |
0 |
0 |
20,516,933 |
0 |
||
|
Feb-24 |
515,945,412 |
495,388,292 |
0 |
0 |
20,557,121 |
0 |
||
|
Jan-24 |
516,660,009 |
496,068,198 |
0 |
14,788,660 |
5,803,151 |
0 |
||
|
Dec-23 |
517,371,822 |
496,745,460 |
14,813,039 |
0 |
5,813,323 |
0 |
||
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 21 of 28 |
|
Specially Serviced Loan Detail - Part 1 |
||||||||||
|
Ending Scheduled |
Net Operating |
Remaining |
||||||||
|
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
14 |
304680014 |
14,529,625.05 |
14,863,419.26 |
8,800,000.00 |
08/30/24 |
643,044.40 |
0.84940 |
09/30/23 |
08/05/25 |
250 |
|
29 |
304680029 |
5,695,282.54 |
5,792,938.43 |
4,500,000.00 |
09/05/24 |
150,212.53 |
0.74160 |
06/30/23 |
09/05/25 |
250 |
|
Totals |
20,224,907.59 |
20,656,357.69 |
13,300,000.00 |
793,256.93 |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 22 of 28 |
|
Specially Serviced Loan Detail - Part 2 |
||||||||
|
Servicing |
||||||||
|
Property |
Transfer |
Resolution |
||||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
||
|
14 |
304680014 |
OF |
DC |
11/20/23 |
2 |
|||
|
Imminent default due to cash flow issues. Property is a 6-story, Class A, commercial office building totaling 34,577 sf built in 1903 and designated as a historic landmark. As of 10/31/2023 property was 48% occupied and did not produce |
||||||||
|
sufficient cash flow to cover operating expenses and debt service payments. Lender and Borrower were in discussions on workout strategies while Lender dual tracks. Lender was discussing workout proposal with the Borrower that involves a |
||||||||
|
potential A/B structure; however, Borrower has not responded. Lender is moving forward with foreclosure. |
||||||||
|
29 |
304680029 |
OF |
OH |
11/16/23 |
13 |
|||
|
$6.5MM ($58/SF) Loan for 10 years, 2-yr IO, 30-yr amo, 4.711% IR. Proceeds plus $2.78MM in equity to acquire collateral for $8.5MM ($76/SF), fund $375K in escrows, plus closing costs. Collateral is a Class B suburban office plaza located in |
||||||||
|
Beachwood, OH, ~17 mi SE of the Cleveland CBD. The Property consists of 3 buildings totaling 112K SF and an underground parking garage with 185 spaces (566 spaces overall). The Loan transferred on 11/16/2023 to Special Servicing as |
||||||||
|
the Loan is over 60 days late (next due 9/5/2023). Cash management is in place. Borrower and Lender continue negotiating a modification to the Loan Documents. |
||||||||
|
1 Property Type Codes |
2 Resolution Strategy Code |
|||||||
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||
|
MF - Multi-Family |
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|||
|
RT - Retail |
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
|||
|
IN - Industrial |
OF - Office |
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 23 of 28 |
|
Modified Loan Detail |
|||||||||
|
Pre-Modification |
Post-Modification |
Modification |
Modification |
||||||
|
Modification |
Modification Booking |
Closing |
Effective |
||||||
|
Balance |
Rate |
Balance |
Rate |
||||||
|
Pros ID |
Loan Number |
Code¹ |
Date |
Date |
Date |
||||
|
3 |
304680003 |
0.00 |
4.56000% |
0.00 |
4.56000% |
8 |
11/12/21 |
07/01/20 |
-- |
|
5 |
610930583 |
46,002,718.06 |
4.62000% |
46,002,718.06 4.62000% |
10 |
07/15/20 |
07/11/20 |
08/11/20 |
|
|
5 |
610930583 |
0.00 |
4.62000% |
0.00 |
4.62000% |
10 |
08/11/20 |
07/11/20 |
07/15/20 |
|
Totals |
46,002,718.06 |
46,002,718.06 |
|||||||
|
1 Modification Codes |
|||||||||
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|||||||
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|||||||
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|||||||
|
Note: Please refer to Servicer Reports for modification comments. |
|||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 24 of 28 |
|
Historical Liquidated Loan Detail |
|||||||||||
|
Loan |
Gross Sales |
Current |
Loss to Loan |
Percent of |
|||||||
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
Period |
Cumulative |
with |
Original |
||
|
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
|
Pros ID¹ Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
No liquidated loans this period |
|||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 25 of 28 |
|
Historical Bond / Collateral Loss Reconciliation Detail |
||||||||||
|
Certificate |
Reimb of Prior |
|||||||||
|
Interest Paid |
Realized Losses |
Loss Covered by |
Total Loss |
|||||||
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
||
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
Pros ID Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
No realized losses this period |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 26 of 28 |
|
Interest Shortfall Detail - Collateral Level |
||||||||||||
|
Special Servicing Fees |
Modified |
|||||||||||
|
Deferred |
Non- |
Reimbursement of |
Other |
Interest |
||||||||
|
Interest |
Interest |
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
||||||
|
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
14 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
28,147.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
29 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
6,588.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
7,000.00 |
0.00 |
0.00 |
34,735.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
Collateral Shortfall Total |
41,735.77 |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 28 |
|
Supplemental Notes |
||
|
None |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 28 of 28 |