Distribution Date:

09/15/23

JPMBB Commercial Mortgage Securities Trust 2015-C33

Determination Date:

09/11/23

 

Next Distribution Date:

10/17/23

 

Record Date:

08/31/23

Commercial Mortgage Pass-Through Certificates

 

 

Series 2015-C33

 

           

Table of Contents

 

 

         Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

Brian Baker

(212) 834-3813

 

Certificate Interest Reconciliation Detail

4

 

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Additional Information

6

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Cash Flows

7

Special Servicer

CWCapital Asset Management LLC

 

 

Bond / Collateral Reconciliation - Balances

8

 

Brian Hanson

 

bhanson@cwcapital.com

Current Mortgage Loan and Property Stratification

9-13

 

900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States

 

Mortgage Loan Detail (Part 1)

14-15

Senior Trust Advisor

Pentalpha Surveillance LLC

 

 

Mortgage Loan Detail (Part 2)

16-18

 

Don Simon

(203) 660-6100

 

Principal Prepayment Detail

19

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Historical Detail

20

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

 

 

 

Bank, N.A.

 

 

Delinquency Loan Detail

21

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Collateral Stratification and Historical Detail

22

 

 

 

trustadministrationgroup@computershare.com

 

 

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Specially Serviced Loan Detail - Part 1

23

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

24

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

Modified Loan Detail

25

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Historical Liquidated Loan Detail

26

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

     Pass-Through

 

 

      Principal

    Interest

    Prepayment

 

 

 

Credit

Credit

Class

CUSIP

 Rate (2)

      Original Balance                                Beginning Balance

     Distribution

    Distribution

      Penalties

     Realized Losses               Total Distribution           Ending Balance

Support¹            Support¹

 

A-1

46645JAA0

1.897700%

28,723,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

46645JAB8

3.061300%

44,092,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

46645JAC6

3.504300%

135,000,000.00

76,150,725.67

0.00

222,379.16

0.00

0.00

222,379.16

76,150,725.67

37.59%

30.00%

A-4

46645JAD4

3.769700%

286,963,000.00

286,963,000.00

0.00

901,470.35

0.00

0.00

901,470.35

286,963,000.00

37.59%

30.00%

A-SB

46645JAE2

3.562300%

38,471,000.00

17,021,258.61

641,075.95

50,529.02

0.00

0.00

691,604.97

16,380,182.66

37.59%

30.00%

A-S

46645JAF9

4.022600%

40,946,000.00

40,946,000.00

0.00

137,257.82

0.00

0.00

137,257.82

40,946,000.00

30.85%

24.62%

B

46645JAG7

4.274300%

35,232,000.00

35,232,000.00

0.00

125,493.45

0.00

0.00

125,493.45

35,232,000.00

25.06%

20.00%

C

46645JAH5

4.790313%

41,899,000.00

41,899,000.00

0.00

167,257.78

0.00

0.00

167,257.78

41,899,000.00

18.17%

14.50%

D-1

46645JBG6

4.290313%

23,805,000.00

23,805,000.00

0.00

85,109.09

0.00

0.00

85,109.09

23,805,000.00

14.25%

11.38%

D-2

46645JBJ0

4.290313%

19,997,000.00

19,997,000.00

0.00

71,494.49

0.00

0.00

71,494.49

19,997,000.00

10.96%

8.75%

E

46645JAU6

4.790313%

19,997,000.00

19,997,000.00

0.00

79,826.58

0.00

0.00

79,826.58

19,997,000.00

7.67%

6.12%

F

46645JAW2

4.790313%

8,570,000.00

8,570,000.00

0.00

34,210.82

0.00

0.00

34,210.82

8,570,000.00

6.26%

5.00%

G

46645JAY8

4.790313%

15,236,000.00

15,236,000.00

0.00

60,821.01

0.00

0.00

60,821.01

15,236,000.00

3.76%

3.00%

NR*

46645JBA9

4.790313%

22,853,212.00

22,853,212.00

0.00

85,987.32

0.00

0.00

85,987.32

22,853,212.00

0.00%

0.00%

R

46645JBE1

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Z

46645JBC5

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

761,784,214.00

608,670,196.28

641,075.95

2,021,836.89

0.00

0.00

2,662,912.84

608,029,120.33

 

 

 

 

X-A

46645JAJ1

1.052401%

574,195,000.00

421,080,984.28

0.00

369,288.49

0.00

0.00

369,288.49

420,439,908.33

 

 

X-B

46645JAL6

0.516013%

35,232,000.00

35,232,000.00

0.00

15,150.15

0.00

0.00

15,150.15

35,232,000.00

 

 

X-C

46645JAN2

0.000000%

41,899,000.00

41,899,000.00

0.00

0.00

0.00

0.00

0.00

41,899,000.00

 

 

X-D

46645JAQ5

0.500000%

43,802,000.00

43,802,000.00

0.00

18,250.83

0.00

0.00

18,250.83

43,802,000.00

 

 

Notional SubTotal

 

695,128,000.00

542,013,984.28

0.00

402,689.47

0.00

0.00

402,689.47

541,372,908.33

 

 

 

Deal Distribution Total

 

 

 

641,075.95

2,424,526.36

0.00

0.00

3,065,602.31

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                     

 

 

 

 

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

46645JAA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

46645JAB8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

46645JAC6

564.07944941

0.00000000

1.64725304

0.00000000

0.00000000

0.00000000

0.00000000

1.64725304

564.07944941

A-4

46645JAD4

1,000.00000000

0.00000000

3.14141666

0.00000000

0.00000000

0.00000000

0.00000000

3.14141666

1,000.00000000

A-SB

46645JAE2

442.44388266

16.66387539

1.31343142

0.00000000

0.00000000

0.00000000

0.00000000

17.97730680

425.78000728

A-S

46645JAF9

1,000.00000000

0.00000000

3.35216676

0.00000000

0.00000000

0.00000000

0.00000000

3.35216676

1,000.00000000

B

46645JAG7

1,000.00000000

0.00000000

3.56191672

0.00000000

0.00000000

0.00000000

0.00000000

3.56191672

1,000.00000000

C

46645JAH5

1,000.00000000

0.00000000

3.99192773

0.00000000

0.00000000

0.00000000

0.00000000

3.99192773

1,000.00000000

D-1

46645JBG6

1,000.00000000

0.00000000

3.57526108

0.00000000

0.00000000

0.00000000

0.00000000

3.57526108

1,000.00000000

D-2

46645JBJ0

1,000.00000000

0.00000000

3.57526079

0.00000000

0.00000000

0.00000000

0.00000000

3.57526079

1,000.00000000

E

46645JAU6

1,000.00000000

0.00000000

3.99192779

0.00000000

0.00000000

0.00000000

0.00000000

3.99192779

1,000.00000000

F

46645JAW2

1,000.00000000

0.00000000

3.99192765

0.00000000

0.00000000

0.00000000

0.00000000

3.99192765

1,000.00000000

G

46645JAY8

1,000.00000000

0.00000000

3.99192767

0.00000000

0.00000000

0.00000000

0.00000000

3.99192767

1,000.00000000

NR

46645JBA9

1,000.00000000

0.00000000

3.76259232

0.22933538

4.36510019

0.00000000

0.00000000

3.76259232

1,000.00000000

R

46645JBE1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Z

46645JBC5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

46645JAJ1

733.34143328

0.00000000

0.64314125

0.00000000

0.00000000

0.00000000

0.00000000

0.64314125

732.22495551

X-B

46645JAL6

1,000.00000000

0.00000000

0.43001107

0.00000000

0.00000000

0.00000000

0.00000000

0.43001107

1,000.00000000

X-C

46645JAN2

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-D

46645JAQ5

1,000.00000000

0.00000000

0.41666659

0.00000000

0.00000000

0.00000000

0.00000000

0.41666659

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 29

 


 

 

                         

 

 

 

 

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

08/01/23 - 08/30/23

30

0.00

222,379.16

0.00

222,379.16

0.00

0.00

0.00

222,379.16

0.00

 

A-4

08/01/23 - 08/30/23

30

0.00

901,470.35

0.00

901,470.35

0.00

0.00

0.00

901,470.35

0.00

 

A-SB

08/01/23 - 08/30/23

30

0.00

50,529.02

0.00

50,529.02

0.00

0.00

0.00

50,529.02

0.00

 

X-A

08/01/23 - 08/30/23

30

0.00

369,288.49

0.00

369,288.49

0.00

0.00

0.00

369,288.49

0.00

 

X-B

08/01/23 - 08/30/23

30

0.00

15,150.15

0.00

15,150.15

0.00

0.00

0.00

15,150.15

0.00

 

X-C

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-D

08/01/23 - 08/30/23

30

0.00

18,250.83

0.00

18,250.83

0.00

0.00

0.00

18,250.83

0.00

 

A-S

08/01/23 - 08/30/23

30

0.00

137,257.82

0.00

137,257.82

0.00

0.00

0.00

137,257.82

0.00

 

B

08/01/23 - 08/30/23

30

0.00

125,493.45

0.00

125,493.45

0.00

0.00

0.00

125,493.45

0.00

 

C

08/01/23 - 08/30/23

30

0.00

167,257.78

0.00

167,257.78

0.00

0.00

0.00

167,257.78

0.00

 

D-1

08/01/23 - 08/30/23

30

0.00

85,109.09

0.00

85,109.09

0.00

0.00

0.00

85,109.09

0.00

 

D-2

08/01/23 - 08/30/23

30

0.00

71,494.49

0.00

71,494.49

0.00

0.00

0.00

71,494.49

0.00

 

E

08/01/23 - 08/30/23

30

0.00

79,826.58

0.00

79,826.58

0.00

0.00

0.00

79,826.58

0.00

 

F

08/01/23 - 08/30/23

30

0.00

34,210.82

0.00

34,210.82

0.00

0.00

0.00

34,210.82

0.00

 

G

08/01/23 - 08/30/23

30

0.00

60,821.01

0.00

60,821.01

0.00

0.00

0.00

60,821.01

0.00

 

NR

08/01/23 - 08/30/23

30

94,515.51

91,228.37

0.00

91,228.37

5,241.05

0.00

0.00

85,987.32

99,756.56

 

Totals

 

 

94,515.51

2,429,767.41

0.00

2,429,767.41

5,241.05

0.00

0.00

2,424,526.36

99,756.56

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

   Original Balance

   Beginning Balance

       Principal Distribution                     Interest Distribution

Penalties

 

      Realized Losses

   Total Distribution

   Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

D-1 (Cert)

46645JBG6

4.290313%

23,805,000.00

23,805,000.00

0.00

85,109.09

0.00

 

0.00

85,109.09

23,805,000.00

D-1 (D)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

D-2 (Cert)

46645JBJ0

4.290313%

19,997,000.00

19,997,000.00

0.00

71,494.49

0.00

 

0.00

71,494.49

19,997,000.00

D-2 (D)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Regular Interest Total

 

 

43,802,000.02

43,802,000.00

0.00

156,603.58

0.00

 

0.00

156,603.58

43,802,000.00

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

D

46645JAS1

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Exchangeable Certificates Total

 

0.01

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 29

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,065,602.31

 

(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,439,838.06

Master Servicing Fee

5,510.67

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

2,882.38

Interest Adjustments

0.00

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

262.07

ARD Interest

0.00

Senior Trust Advisor Fee

1,205.51

Net Prepayment Interest Excess / (Shortfall)

0.00

 

 

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

Total Fees

10,070.62

Total Interest Collected

2,439,838.06

 

 

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

641,075.95

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

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)

1,741.05

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

641,075.95

Total Expenses/Reimbursements

5,241.05

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,424,526.36

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

641,075.95

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

3,065,602.31

Total Funds Collected

3,080,914.01

Total Funds Distributed

3,080,913.98

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

   Total

 

Total

Beginning Scheduled Collateral Balance

608,670,196.86

608,670,196.86

Beginning Certificate Balance

608,670,196.28

(-) Scheduled Principal Collections

641,075.95

641,075.95

(-) Principal Distributions

641,075.95

(-) 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

608,029,120.91

608,029,120.91

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

608,754,940.40

608,754,940.40

Ending Certificate Balance

608,029,120.33

Ending Actual Collateral Balance

608,130,554.10

608,130,554.10

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.58)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.58)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.79%

 

 

 

 

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 29

 


 

 

                             

 

 

 

 

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

13

119,834,414.44

19.71%

24

4.6150

NAP

Defeased

13

119,834,414.44

19.71%

24

4.6150

NAP

 

9,999,999 or less

32

125,634,103.41

20.66%

26

4.7238

2.023377

1.35 or less

4

169,320,512.99

27.85%

26

4.8080

1.264392

10,000,000 to 19,999,999

8

121,823,957.38

20.04%

26

4.5559

2.208960

1.36 to 1.45

2

18,204,493.18

2.99%

26

4.6803

1.445793

20,000,000 to 24,999,999

1

24,420,000.00

4.02%

24

4.3790

2.174700

1.46 to 1.55

4

28,405,969.00

4.67%

26

4.6265

1.512638

25,000,000 to 49,999,999

3

91,316,645.68

15.02%

26

4.5764

1.501869

1.56 to 1.65

3

37,962,067.84

6.24%

26

4.4244

1.635781

 

50,000,000 or greater

1

125,000,000.00

20.56%

26

4.8320

1.321600

1.66 to 1.80

5

58,253,246.38

9.58%

26

4.6089

1.744277

 

Totals

58

608,029,120.91

100.00%

25

4.6550

1.744214

1.81 to 2.00

7

37,717,060.81

6.20%

26

4.7200

1.904891

 

 

 

 

 

 

 

 

2.01 or greater

20

138,331,356.27

22.75%

25

4.5698

2.601230

 

 

 

 

 

 

 

 

Totals

58

608,029,120.91

100.00%

25

4.6550

1.744214

(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 29

 


 

 

                           

 

 

 

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

13

119,834,414.44

19.71%

24

4.6150

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

13

119,834,414.44

19.71%

24

4.6150

NAP

Alabama

2

44,263,207.29

7.28%

26

4.7031

1.530297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

7

73,950,160.92

12.16%

26

4.6925

1.874654

Arizona

3

30,387,364.79

5.00%

26

4.8173

1.879350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

1

11,750,000.00

1.93%

25

4.4800

2.515600

California

20

81,144,843.02

13.35%

25

4.6085

2.043200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

25

137,749,810.78

22.66%

26

4.4826

2.079083

Colorado

1

11,750,000.00

1.93%

25

4.4800

2.515600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

2

141,339,049.10

23.25%

26

4.8237

1.589172

Florida

4

21,728,191.28

3.57%

26

4.6352

1.715862

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

35

123,405,685.67

20.30%

26

4.6872

1.617160

Georgia

2

1,820,000.00

0.30%

24

4.3790

2.174700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

83

608,029,120.91

100.00%

25

4.6550

1.744214

Illinois

3

6,775,396.34

1.11%

25

4.6900

0.631816

 

 

 

 

 

 

 

Indiana

5

8,682,736.63

1.43%

25

4.8580

1.468100

 

 

 

 

 

 

 

Kansas

1

17,813,000.00

2.93%

26

4.3450

2.564800

 

 

 

 

 

 

 

Louisiana

7

38,149,000.00

6.27%

26

4.3439

1.884739

 

 

 

 

 

 

 

Massachusetts

1

4,496,925.60

0.74%

26

4.8000

1.785200

 

 

 

 

 

 

 

Michigan

1

16,339,049.10

2.69%

24

4.7600

3.636200

 

 

 

 

 

 

 

New Jersey

1

8,598,951.73

1.41%

26

4.6000

1.717200

 

 

 

 

 

 

 

New Mexico

1

15,929,748.25

2.62%

26

4.4960

1.532900

 

 

 

 

 

 

 

New York

1

125,000,000.00

20.56%

26

4.8320

1.321600

 

 

 

 

 

 

 

North Carolina

3

6,845,747.68

1.13%

25

4.7346

2.359922

 

 

 

 

 

 

 

Ohio

1

6,475,544.76

1.07%

26

4.6200

1.782900

 

 

 

 

 

 

 

Oklahoma

1

8,750,000.00

1.44%

26

5.3300

1.811500

 

 

 

 

 

 

 

South Carolina

2

3,100,000.00

0.51%

24

4.3790

2.174700

 

 

 

 

 

 

 

Tennessee

3

3,182,000.00

0.52%

24

4.3790

2.174700

 

 

 

 

 

 

 

Texas

3

21,678,000.00

3.57%

26

4.4409

1.945593

 

 

 

 

 

 

 

Utah

1

2,625,000.00

0.43%

24

4.3790

2.174700

 

 

 

 

 

 

 

Wisconsin

3

2,660,000.00

0.44%

24

4.3790

2.174700

 

 

 

 

 

 

 

Totals

83

608,029,120.91

100.00%

25

4.6550

1.744214

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 29

 


 

 

                             

 

 

 

 

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

13

119,834,414.44

19.71%

24

4.6150

NAP

Defeased

13

119,834,414.44

19.71%

24

4.6150

NAP

 

4.40000% or less

5

83,351,000.00

13.71%

25

4.3528

2.212700

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.40001% to 4.60000%

7

94,848,069.66

15.60%

26

4.5184

1.784340

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.60001% to 4.80000%

25

146,151,820.66

24.04%

25

4.6998

1.933490

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.80001% to 5.00000%

4

149,796,568.47

24.64%

26

4.8441

1.430515

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.00001% or greater

4

14,047,247.68

2.31%

26

5.2284

2.008942

49 months or greater

45

488,194,706.47

80.29%

26

4.6648

1.800022

 

Totals

58

608,029,120.91

100.00%

25

4.6550

1.744214

Totals

58

608,029,120.91

100.00%

25

4.6550

1.744214

(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 29

 


 

 

                             

 

 

 

 

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

13

119,834,414.44

19.71%

24

4.6150

NAP

Defeased

13

119,834,414.44

19.71%

24

4.6150

NAP

 

60 months or less

45

488,194,706.47

80.29%

26

4.6648

1.800022

Interest Only

11

250,222,500.00

41.15%

26

4.6446

1.742974

   61 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

1

3,665,747.68

0.60%

26

5.0430

2.520600

 

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

241 months to 299 months

33

234,306,458.79

38.54%

26

4.6804

1.849673

 

Totals

58

608,029,120.91

100.00%

25

4.6550

1.744214

300 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

58

608,029,120.91

100.00%

25

4.6550

1.744214

(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 29

 


 

 

                         

 

 

 

 

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

13

119,834,414.44

19.71%

24

4.6150

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

44

479,511,969.84

78.86%

26

4.6613

1.806033

 

 

 

 

 

 

13 months to 24 months

1

8,682,736.63

1.43%

25

4.8580

1.468100

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

58

608,029,120.91

100.00%

25

4.6550

1.744214

 

 

 

 

 

(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 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original           Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Interest

 

   Scheduled

     Scheduled

     Principal

Anticipated     Maturity         Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

Type

 City

State                     Accrual Type       Gross Rate

  Interest

     Principal

      Adjustments         Repay Date     Date

Date

Balance

Balance

Date

 

1

304960002

OF

New York

NY

Actual/360

4.832%

520,111.11

0.00

0.00

N/A

11/01/25

--

125,000,000.00

125,000,000.00

09/01/23

 

3

883100522

RT

Alabaster

AL

Actual/360

4.770%

153,413.92

50,498.96

0.00

N/A

11/06/25

--

37,349,706.25

37,299,207.29

09/06/23

 

4

305040004

LO

Orange

CA

Actual/360

4.550%

101,145.35

51,752.81

0.00

N/A

11/01/25

--

25,815,191.20

25,763,438.39

09/01/23

 

5

305040005

MF

Baton Rouge

LA

Actual/360

4.345%

105,713.13

0.00

0.00

N/A

11/01/25

--

28,254,000.00

28,254,000.00

09/01/23

 

6

883100461

RT

Various

Various

Actual/360

4.379%

92,083.07

0.00

0.00

N/A

09/06/25

--

24,420,000.00

24,420,000.00

09/06/23

 

7

305040007

MF

Missouri City

TX

Actual/360

4.447%

75,591.59

0.00

0.00

N/A

11/01/25

--

19,740,000.00

19,740,000.00

09/01/23

 

9

304840017

OF

Detroit

MI

Actual/360

4.760%

67,103.62

32,123.93

0.00

N/A

09/01/25

--

16,371,173.03

16,339,049.10

09/01/23

 

10

28000793

MF

Carrollton

TX

Actual/360

4.650%

68,282.76

27,110.05

0.00

N/A

11/06/25

--

17,052,926.27

17,025,816.22

09/06/23

 

11

883100524

MF

Farmington Hills

MI

Actual/360

4.460%

64,318.28

27,718.55

0.00

N/A

10/06/25

07/06/25

16,747,128.74

16,719,410.19

09/06/23

 

12

305040012

MF

Overland Park

KS

Actual/360

4.345%

66,647.83

0.00

0.00

N/A

11/01/25

--

17,813,000.00

17,813,000.00

09/01/23

 

13

28000792

RT

Albuquerque

NM

Actual/360

4.496%

61,773.93

26,094.74

0.00

N/A

11/06/25

--

15,955,842.99

15,929,748.25

09/06/23

 

14

883100532

MU

Orlando

FL

Actual/360

4.605%

53,714.57

27,073.99

0.00

N/A

10/06/25

07/06/25

13,545,757.56

13,518,683.57

09/06/23

 

15

305040015

RT

Glendale

AZ

Actual/360

4.690%

57,736.36

22,559.36

0.00

N/A

11/05/25

--

14,296,092.31

14,273,532.95

09/05/23

 

16

883100484

MF

Buena Park

CA

Actual/360

4.645%

52,343.10

25,988.15

0.00

N/A

10/06/25

--

13,086,229.33

13,060,241.18

09/06/23

 

17

305040017

LO

Fort Lauderdale

FL

Actual/360

4.660%

51,940.92

25,494.53

0.00

N/A

11/01/25

--

12,943,880.43

12,918,385.90

09/01/23

 

19

883100449

MF

Norcross

GA

Actual/360

4.700%

48,571.97

23,778.00

0.00

N/A

09/06/25

--

12,001,310.52

11,977,532.52

09/06/23

 

20

883100455

LO

Tewksbury

MA

Actual/360

4.468%

41,124.19

21,974.02

0.00

N/A

09/06/25

06/06/25

10,688,701.82

10,666,727.80

09/06/23

 

21

28000780

MH

Colorado Springs

CO

Actual/360

4.480%

45,328.89

0.00

0.00

N/A

10/06/25

--

11,750,000.00

11,750,000.00

09/06/23

 

22

883100435

MF

Houston

TX

Actual/360

4.476%

44,055.03

0.00

0.00

N/A

08/06/25

--

11,430,000.00

11,430,000.00

09/06/23

 

24

883100533

MF

Orlando

FL

Actual/360

4.570%

34,829.05

17,788.81

0.00

N/A

10/06/25

07/06/25

8,850,467.19

8,832,678.38

09/06/23

 

25

883100466

RT

Various

IN

Actual/360

4.858%

36,392.12

16,689.65

0.00

N/A

10/06/25

--

8,699,426.28

8,682,736.63

03/06/23

 

26

305040026

LO

Carlstadt

NJ

Actual/360

4.600%

34,129.28

17,135.16

0.00

N/A

11/01/25

--

8,616,086.89

8,598,951.73

09/01/23

 

28

883100527

LO

Prescott

AZ

Actual/360

4.950%

34,641.20

15,266.29

0.00

N/A

11/06/25

--

8,126,968.42

8,111,702.13

09/06/23

 

29

883100469

LO

Phoenix

AZ

Actual/360

4.910%

33,897.93

15,250.53

0.00

N/A

10/06/25

--

8,017,380.24

8,002,129.71

09/06/23

 

30

883100467

RT

Menifee

CA

Actual/360

4.960%

33,359.19

14,734.98

0.00

N/A

07/06/25

--

7,810,423.91

7,795,688.93

09/06/23

 

31

305040031

RT

Santa Clarita

CA

Actual/360

4.580%

31,297.70

13,709.88

0.00

N/A

11/05/25

--

7,935,744.83

7,922,034.95

09/05/23

 

32

28000800

RT

Jenks

OK

Actual/360

5.330%

40,160.07

0.00

0.00

11/06/25

11/06/30

--

8,750,000.00

8,750,000.00

09/06/23

 

33

883100465

SS

San Diego

CA

Actual/360

4.760%

32,118.48

12,272.79

0.00

N/A

10/06/25

07/06/25

7,835,900.27

7,823,627.48

09/06/23

 

34

305040034

LO

Dania Beach

FL

Actual/360

4.660%

27,701.82

13,597.09

0.00

N/A

11/01/25

--

6,903,402.47

6,889,805.38

09/01/23

 

35

883100521

MF

Columbus

OH

Actual/360

4.620%

25,806.39

11,190.11

0.00

N/A

11/06/25

--

6,486,734.87

6,475,544.76

09/06/23

 

36

305040036

MF

Vestavia

AL

Actual/360

4.345%

26,056.00

0.00

0.00

N/A

11/01/25

--

6,964,000.00

6,964,000.00

09/01/23

 

37

883100473

MF

Champaign

IL

Actual/360

4.560%

20,239.11

10,376.29

0.00

N/A

10/06/25

--

5,154,272.63

5,143,896.34

09/06/23

 

38

883100526

MF

Shreveport

LA

Actual/360

4.315%

21,922.60

0.00

0.00

N/A

10/06/25

--

5,900,000.00

5,900,000.00

09/06/23

 

39

883100510

MF

Panorama City

CA

Actual/360

4.645%

18,320.08

9,095.86

0.00

N/A

10/06/25

--

4,580,179.98

4,571,084.12

09/06/23

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original          Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Interest

 

   Scheduled

   Scheduled

    Principal

Anticipated    Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

Type

City

State         Accrual Type            Gross Rate

  Interest

   Principal

    Adjustments           Repay Date    Date

  Date

Balance

  Balance

Date

 

40

305040040

SS

Covington

LA

Actual/360

4.600%

17,372.16

8,772.70

0.00

N/A

07/01/25

--

4,385,678.49

4,376,905.79

09/01/23

 

41

305040041

RT

Mansfield

MA

Actual/360

4.800%

18,618.23

7,483.87

0.00

N/A

11/05/25

--

4,504,409.47

4,496,925.60

09/05/23

 

42

883100515

MF

Los Angeles

CA

Actual/360

4.645%

15,754.58

7,822.10

0.00

N/A

10/06/25

--

3,938,782.33

3,930,960.23

09/06/23

 

43

28000746

LO

Durham

NC

Actual/360

5.043%

15,964.22

10,455.19

0.00

N/A

11/06/25

--

3,676,202.87

3,665,747.68

09/06/23

 

44

305040044

SS

Hammond

LA

Actual/360

4.600%

15,328.37

7,740.63

0.00

N/A

07/01/25

--

3,869,715.62

3,861,974.99

09/01/23

 

46

305040046

SS

Mandeville

LA

Actual/360

4.600%

13,795.54

6,966.56

0.00

N/A

07/01/25

--

3,482,744.07

3,475,777.51

09/01/23

 

47

883100487

MF

Hesperia

CA

Actual/360

4.645%

12,638.11

6,274.76

0.00

N/A

10/06/25

--

3,159,636.12

3,153,361.36

09/06/23

 

48

883100482

MF

Los Angeles

CA

Actual/360

4.645%

11,295.09

5,607.97

0.00

N/A

10/06/25

--

2,823,870.43

2,818,262.46

09/06/23

 

49

28000745

LO

Charlotte

NC

Actual/360

5.050%

10,178.44

11,028.63

0.00

N/A

11/06/25

--

2,340,619.69

2,329,591.06

09/06/23

 

50

883100489

MF

Los Angeles

CA

Actual/360

4.645%

6,112.44

3,034.79

0.00

N/A

10/06/25

--

1,528,162.23

1,525,127.44

09/06/23

 

51

883100504

MF

Los Angeles

CA

Actual/360

4.645%

4,614.46

2,291.06

0.00

N/A

10/06/25

--

1,153,654.24

1,151,363.18

09/06/23

 

52

883100516

MF

Highland

CA

Actual/360

4.645%

10,589.15

5,257.47

0.00

N/A

10/06/25

--

2,647,378.41

2,642,120.94

09/06/23

 

53

883100513

MF

Reseda

CA

Actual/360

4.645%

7,920.34

3,932.42

0.00

N/A

10/06/25

--

1,980,152.55

1,976,220.13

09/06/23

 

54

883100478

MF

North Hollywood

CA

Actual/360

4.645%

7,885.90

3,915.32

0.00

N/A

10/06/25

--

1,971,543.99

1,967,628.67

09/06/23

 

55

883100518

MF

Desert Hot Springs

CA

Actual/360

4.645%

7,885.90

3,915.32

0.00

N/A

10/06/25

--

1,971,543.99

1,967,628.67

09/06/23

 

56

883100512

MF

Palmdale

CA

Actual/360

4.645%

4,046.26

2,008.95

0.00

N/A

10/06/25

--

1,011,600.13

1,009,591.18

09/06/23

 

57

883100491

MF

Los Angeles

CA

Actual/360

4.645%

3,701.90

1,837.97

0.00

N/A

10/06/25

--

925,506.91

923,668.94

09/06/23

 

58

883100509

MF

North Hills

CA

Actual/360

4.645%

7,524.32

3,735.80

0.00

N/A

10/06/25

--

1,881,145.16

1,877,409.36

09/06/23

 

59

883100496

MF

Fontana

CA

Actual/360

4.645%

6,887.25

3,419.49

0.00

N/A

10/06/25

--

1,721,872.68

1,718,453.19

09/06/23

 

60

883100494

MF

Los Angeles

CA

Actual/360

4.645%

6,542.89

3,248.52

0.00

N/A

10/06/25

--

1,635,778.24

1,632,529.72

09/06/23

 

61

883100520

MF

Hawthorne

CA

Actual/360

4.645%

4,201.22

2,085.89

0.00

N/A

10/06/25

--

1,050,342.45

1,048,256.56

09/06/23

 

62

883100517

MF

San Bernardino

CA

Actual/360

4.645%

1,945.65

966.01

0.00

N/A

10/06/25

--

486,428.36

485,462.35

09/06/23

 

63

28000797

RT

Wilmington

IL

Actual/360

5.100%

3,939.32

0.00

0.00

11/06/25

11/06/30

--

897,000.00

897,000.00

09/06/23

 

64

28000796

RT

Danville

IL

Actual/360

5.100%

3,225.68

0.00

0.00

11/06/25

11/06/30

--

734,500.00

734,500.00

09/06/23

 

Totals

 

 

 

 

 

 

2,439,838.06

641,075.95

0.00

 

 

 

608,670,196.86

608,029,120.91

 

 

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 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

     Most Recent            Most Recent         Appraisal

 

 

 

 

      Cumulative

Current

 

 

 

  Most Recent

   Most Recent

    NOI Start

  NOI End

    Reduction

Appraisal

    Cumulative

    Current P&I

   Cumulative P&I

     Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

  Date

 Date

   Date

Reduction Amount

     ASER

     Advances

     Advances

     Advances

from Principal

Defease Status

 

1

39,656,772.00

14,974,897.56

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

2,908,158.21

1,594,731.06

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

6,338,912.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

2,002,110.00

1,100,408.77

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

2,532,502.29

1,234,391.39

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

1,702,411.00

872,468.22

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

4,830,746.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

12

1,844,267.00

1,040,836.86

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,886,123.00

931,922.00

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

15

1,453,052.00

1,494,792.00

07/01/22

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,044,265.29

1,074,399.90

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,704,551.16

1,802,643.00

07/01/22

06/30/23

--

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

1,341,716.77

675,727.60

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

25

1,021,219.59

0.00

--

--

--

0.00

0.00

53,000.12

318,267.22

0.00

0.00

 

 

26

1,141,994.65

1,219,343.56

07/01/22

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,458,129.72

1,490,742.97

07/01/22

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,577,641.10

1,561,861.00

07/01/22

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00