COMM 2015-DC1 Mortgage Trust
04/20/2026 | Press release | Distributed by Public on 04/20/2026 11:55
Asset-Backed Issuer Distribution Report (Form 10-D)
|
Distribution Date: |
04/10/26 |
COMM 2015-DC1 Mortgage Trust |
|
Determination Date: |
04/06/26 |
|
|
Next Distribution Date: |
05/12/26 |
|
|
Record Date: |
03/31/26 |
COMM 2015-DC1 Mortgage Trust |
|
Series 2015-DC1 |
||
|
February & March 2026 Revision |
||
|
Servicer is revising reporting for February 2026 to reflect a higher principal payment and the removal of ARD Interest collected, which will affect March's reporting. |
||
|
Table of Contents |
Contacts |
||||
|
Section |
Pages |
Role |
Party and Contact Information |
||
|
Certificate Distribution Detail |
2-3 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
||
|
Certificate Factor Detail |
4 |
Lainie Kaye |
|||
|
Certificate Interest Reconciliation Detail |
5 |
1 Columbus Circle | New York, NY 10019 | United States |
|||
|
Master Servicer |
KeyBank National Association |
||||
|
Exchangeable Certificate Detail |
6 |
||||
|
www.key.com/key2cre |
|||||
|
Additional Information |
7 |
||||
|
11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States |
|||||
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
Special Servicer |
Rialto Capital Advisors, LLC |
||
|
Bond / Collateral Reconciliation - Balances |
9 |
General |
(305) 229-6465 |
||
|
Current Mortgage Loan and Property Stratification |
10-14 |
200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States |
|||
|
Mortgage Loan Detail (Part 1) |
15 |
Operating Advisor |
Park Bridge Lender Services LLC |
||
|
Mortgage Loan Detail (Part 2) |
16 |
David Rodgers |
(212) 230-9025 |
||
|
Principal Prepayment Detail |
17 |
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|||
|
Historical Detail |
18 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||
|
Bank, N.A. |
|||||
|
Delinquency Loan Detail |
19 |
Corporate Trust Services (CMBS) |
|||
|
Collateral Stratification and Historical Detail |
20 |
||||
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||||
|
Specially Serviced Loan Detail - Part 1 |
21 |
||||
|
Controlling Class |
RREF II CMBS AIV, L.P. |
||||
|
Specially Serviced Loan Detail - Part 2 |
22-23 |
Representative |
|||
|
Modified Loan Detail |
24 |
- |
|||
|
Historical Liquidated Loan Detail |
25 |
||||
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
||||
|
Interest Shortfall Detail - Collateral Level |
27 |
||||
|
Supplemental Notes |
28 |
||||
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 28 |
|
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 |
12629NAA3 |
1.488000% |
38,300,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
12629NAB1 |
2.870000% |
172,500,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
12629NAC9 |
3.219000% |
120,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
12629NAD7 |
3.142000% |
68,500,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
12629NAE5 |
3.078000% |
200,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-5 |
12629NAF2 |
3.350000% |
382,593,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-M |
12629NAH8 |
3.724000% |
94,682,000.00 |
34,603,437.35 |
241,501.69 |
107,386.00 |
0.00 |
0.00 |
348,887.69 |
34,361,935.66 |
90.07% |
23.25% |
|
B |
12629NAJ4 |
4.035000% |
80,656,000.00 |
80,656,000.00 |
0.00 |
271,205.80 |
0.00 |
0.00 |
271,205.80 |
80,656,000.00 |
66.77% |
17.50% |
|
C |
12629NAL9 |
4.424046% |
63,122,000.00 |
63,122,000.00 |
0.00 |
232,712.19 |
0.00 |
0.00 |
232,712.19 |
63,122,000.00 |
48.53% |
13.00% |
|
D |
12629NAX3 |
4.424046% |
71,888,000.00 |
71,888,000.00 |
0.00 |
7,853.69 |
0.00 |
0.00 |
7,853.69 |
71,888,000.00 |
27.76% |
7.88% |
|
E |
12629NAZ8 |
3.010000% |
29,808,000.00 |
29,808,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29,808,000.00 |
19.14% |
5.75% |
|
F |
12629NBB0 |
3.010000% |
14,027,000.00 |
14,027,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14,027,000.00 |
15.09% |
4.75% |
|
G |
12629NBD6 |
3.010000% |
24,547,000.00 |
24,547,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24,547,000.00 |
8.00% |
3.00% |
|
H |
12629NBF1 |
3.010000% |
42,081,764.00 |
27,677,791.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,677,791.57 |
0.00% |
0.00% |
|
HIX |
12629NBH7 |
7.801930% |
13,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
V |
12629NBK0 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
12629NBM6 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
LR |
12629NBP9 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
1,415,704,767.00 |
346,329,228.92 |
241,501.69 |
619,157.68 |
0.00 |
0.00 |
860,659.37 |
346,087,727.23 |
||||
|
X-A |
12629NAG0 |
0.700046% |
1,076,575,000.00 |
34,603,437.35 |
0.00 |
20,186.66 |
0.00 |
0.00 |
20,186.66 |
34,361,935.66 |
||
|
X-B |
12629NAM7 |
0.218245% |
143,778,000.00 |
143,778,000.00 |
0.00 |
26,149.07 |
0.00 |
0.00 |
26,149.07 |
143,778,000.00 |
||
|
X-C |
12629NAP0 |
0.000000% |
71,888,000.00 |
71,888,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
71,888,000.00 |
||
|
Certificate Distribution Detail continued to next page |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 2 of 28 |
|||||||||||
|
Certificate Distribution Detail |
|||||||||||
|
Current |
Original |
||||||||||
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
||||||
|
Class |
CUSIP |
Rate (2) |
Original Balance |
Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution |
Ending Balance Support¹ |
Support¹ |
|
|
X-D |
12629NAR6 |
1.414046% |
29,808,000.00 |
29,808,000.00 |
0.00 |
35,124.90 |
0.00 |
0.00 |
35,124.90 |
29,808,000.00 |
|
|
X-E |
12629NAT2 |
1.414046% |
38,574,000.00 |
38,574,000.00 |
0.00 |
45,454.51 |
0.00 |
0.00 |
45,454.51 |
38,574,000.00 |
|
|
X-F |
12629NAV7 |
1.414046% |
42,081,764.00 |
27,677,791.57 |
0.00 |
32,614.72 |
0.00 |
0.00 |
32,614.72 |
27,677,791.57 |
|
|
Notional SubTotal |
1,402,704,764.00 |
346,329,228.92 |
0.00 |
159,529.86 |
0.00 |
0.00 |
159,529.86 |
346,087,727.23 |
|||
|
Deal Distribution Total |
241,501.69 |
778,687.54 |
0.00 |
0.00 |
1,020,189.23 |
||||||
|
* |
Denotes the Controlling Class (if required) |
||||||||||
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
||||||||||
|
dividing the result by (A). |
|||||||||||
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 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 |
12629NAA3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
12629NAB1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
12629NAC9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
12629NAD7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
12629NAE5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-5 |
12629NAF2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-M |
12629NAH8 |
365.47007192 |
2.55066105 |
1.13417545 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.68483651 |
362.91941087 |
|
B |
12629NAJ4 |
1,000.00000000 |
0.00000000 |
3.36250000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.36250000 |
1,000.00000000 |
|
C |
12629NAL9 |
1,000.00000000 |
0.00000000 |
3.68670495 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.68670495 |
1,000.00000000 |
|
D |
12629NAX3 |
1,000.00000000 |
0.00000000 |
0.10924897 |
3.57745590 |
37.14686359 |
0.00000000 |
0.00000000 |
0.10924897 |
1,000.00000000 |
|
E |
12629NAZ8 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.50833333 |
60.15967224 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F |
12629NBB0 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.50833321 |
60.15966921 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G |
12629NBD6 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.50833340 |
68.16834196 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
H |
12629NBF1 |
657.71462361 |
0.00000000 |
0.00000000 |
1.64976758 |
182.05654853 |
0.00000000 |
0.00000000 |
0.00000000 |
657.71462361 |
|
HIX |
12629NBH7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
V |
12629NBK0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
12629NBM6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
LR |
12629NBP9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Notional Certificates |
||||||||||
|
X-A |
12629NAG0 |
32.14215206 |
0.00000000 |
0.01875082 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.01875082 |
31.91782798 |
|
X-B |
12629NAM7 |
1,000.00000000 |
0.00000000 |
0.18187115 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.18187115 |
1,000.00000000 |
|
X-C |
12629NAP0 |
1,000.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
X-D |
12629NAR6 |
1,000.00000000 |
0.00000000 |
1.17837158 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.17837158 |
1,000.00000000 |
|
X-E |
12629NAT2 |
1,000.00000000 |
0.00000000 |
1.17837170 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.17837170 |
1,000.00000000 |
|
X-F |
12629NAV7 |
657.71462361 |
0.00000000 |
0.77503215 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.77503215 |
657.71462361 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 28 |
|||||||||
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Additional |
||||||||||||
|
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
||||||||
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|||
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-SB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-5 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
X-A |
03/01/26 - 03/30/26 |
30 |
0.00 |
20,186.66 |
0.00 |
20,186.66 |
0.00 |
0.00 |
0.00 |
20,186.66 |
0.00 |
|
|
X-B |
03/01/26 - 03/30/26 |
30 |
0.00 |
26,149.07 |
0.00 |
26,149.07 |
0.00 |
0.00 |
0.00 |
26,149.07 |
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 |
03/01/26 - 03/30/26 |
30 |
0.00 |
35,124.90 |
0.00 |
35,124.90 |
0.00 |
0.00 |
0.00 |
35,124.90 |
0.00 |
|
|
X-E |
03/01/26 - 03/30/26 |
30 |
0.00 |
45,454.51 |
0.00 |
45,454.51 |
0.00 |
0.00 |
0.00 |
45,454.51 |
0.00 |
|
|
X-F |
03/01/26 - 03/30/26 |
30 |
0.00 |
32,614.72 |
0.00 |
32,614.72 |
0.00 |
0.00 |
0.00 |
32,614.72 |
0.00 |
|
|
A-M |
03/01/26 - 03/30/26 |
30 |
0.00 |
107,386.00 |
0.00 |
107,386.00 |
0.00 |
0.00 |
0.00 |
107,386.00 |
0.00 |
|
|
B |
03/01/26 - 03/30/26 |
30 |
0.00 |
271,205.80 |
0.00 |
271,205.80 |
0.00 |
0.00 |
0.00 |
271,205.80 |
0.00 |
|
|
C |
03/01/26 - 03/30/26 |
30 |
0.00 |
232,712.19 |
0.00 |
232,712.19 |
0.00 |
0.00 |
0.00 |
232,712.19 |
0.00 |
|
|
D |
03/01/26 - 03/30/26 |
30 |
2,413,237.58 |
265,029.84 |
0.00 |
265,029.84 |
257,176.15 |
0.00 |
0.00 |
7,853.69 |
2,670,413.73 |
|
|
E |
03/01/26 - 03/30/26 |
30 |
1,718,471.11 |
74,768.40 |
0.00 |
74,768.40 |
74,768.40 |
0.00 |
0.00 |
0.00 |
1,793,239.51 |
|
|
F |
03/01/26 - 03/30/26 |
30 |
808,675.29 |
35,184.39 |
0.00 |
35,184.39 |
35,184.39 |
0.00 |
0.00 |
0.00 |
843,859.68 |
|
|
G |
03/01/26 - 03/30/26 |
30 |
1,611,756.23 |
61,572.06 |
0.00 |
61,572.06 |
61,572.06 |
0.00 |
0.00 |
0.00 |
1,673,328.29 |
|
|
H |
03/01/26 - 03/30/26 |
30 |
7,591,835.58 |
69,425.13 |
0.00 |
69,425.13 |
69,425.13 |
0.00 |
0.00 |
0.00 |
7,661,260.71 |
|
|
HIX |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
14,143,975.79 |
1,276,813.67 |
0.00 |
1,276,813.67 |
498,126.13 |
0.00 |
0.00 |
778,687.54 |
14,642,101.92 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 5 of 28 |
|||||||||||
|
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 |
|||||||||||
|
A-M (Cert) |
12629NAH8 |
3.724000% |
94,682,000.00 |
34,603,437.35 |
241,501.69 |
107,386.00 |
0.00 |
0.00 |
348,887.69 |
34,361,935.66 |
|
|
A-M (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
B (Cert) |
12629NAJ4 |
4.035000% |
80,656,000.00 |
80,656,000.00 |
0.00 |
271,205.80 |
0.00 |
0.00 |
271,205.80 |
80,656,000.00 |
|
|
B (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
C (Cert) |
12629NAL9 |
4.424046% |
63,122,000.00 |
63,122,000.00 |
0.00 |
232,712.19 |
0.00 |
0.00 |
232,712.19 |
63,122,000.00 |
|
|
C (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Regular Interest Total |
238,460,000.03 |
178,381,437.35 |
241,501.69 |
611,303.99 |
0.00 |
0.00 |
852,805.68 |
178,139,935.66 |
|||
|
Exchangeable Certificate Details |
|||||||||||
|
PEZ |
12629NAK1 |
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 6 of 28 |
||||||||||
|
Additional Information |
||
|
Total Available Distribution Amount (1) |
1,020,189.23 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 28 |
|
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
1,279,765.94 |
Master Servicing Fee |
1,331.83 |
|
Interest Reductions due to Nonrecoverability Determination |
(140,188.89) |
Certificate Administrator Fee |
0.00 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
954.33 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
149.11 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
357.68 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
||
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
2,792.95 |
|
Total Interest Collected |
1,139,577.05 |
||
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
241,501.69 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
ASER Amount |
319,204.85 |
|
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
38,891.70 |
|
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Non-Recoverable Advances |
0.00 |
||
|
Workout Delayed Reimbursement Amounts |
0.00 |
||
|
Other Expenses |
0.00 |
||
|
Total Principal Collected |
241,501.69 |
Total Expenses/Reimbursements |
358,096.55 |
|
Interest Reserve Deposit |
0.00 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
778,687.54 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
241,501.69 |
|
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 |
1,020,189.23 |
|
Total Funds Collected |
1,381,078.74 |
Total Funds Distributed |
1,381,078.73 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 8 of 28 |
||
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
Total |
Total |
||||
|
Beginning Scheduled Collateral Balance |
346,329,228.92 |
346,329,228.92 |
Beginning Certificate Balance |
346,329,228.92 |
|
|
(-) Scheduled Principal Collections |
241,501.69 |
241,501.69 |
(-) Principal Distributions |
241,501.69 |
|
|
(-) 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 |
346,087,727.23 |
346,087,727.23 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
348,030,829.99 |
348,030,829.99 |
Ending Certificate Balance |
346,087,727.23 |
|
|
Ending Actual Collateral Balance |
347,986,386.50 |
347,986,386.50 |
|||
|
NRA/WODRA Reconciliation |
Under / Over Collateralization Reconciliation |
||||
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
||||
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.00 |
||
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.42% |
|
|
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 9 of 28 |
||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Scheduled Balance |
Debt Service Coverage Ratio¹ |
|||||||||||||
|
Scheduled |
# Of |
Scheduled |
% Of |
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Balance |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
7,499,999 or less |
3 |
13,813,083.92 |
3.99% |
(15) |
4.6433 |
1.559538 |
1.00 or less |
3 |
107,741,006.72 |
31.13% |
(16) |
4.7680 |
0.468573 |
|
|
7,500,000 to 14,999,999 |
1 |
11,526,135.47 |
3.33% |
(15) |
4.2000 |
(0.030000) |
1.01 to 1.29 |
3 |
134,833,636.59 |
38.96% |
(34) |
3.7949 |
1.097730 |
|
|
15,000,000 to 24,999,999 |
1 |
19,714,871.25 |
5.70% |
(20) |
4.3900 |
(0.720000) |
1.30 to 1.34 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
25,000,000 to 49,999,999 |
5 |
159,118,793.66 |
45.98% |
(31) |
3.9342 |
1.688977 |
1.35 to 1.44 |
2 |
6,446,009.54 |
1.86% |
(16) |
4.6013 |
1.410434 |
|
|
50,000,000 to 74,999,999 |
1 |
65,414,842.93 |
18.90% |
(15) |
4.3000 |
1.150000 |
1.45 to 1.74 |
2 |
44,367,074.38 |
12.82% |
(15) |
4.4465 |
1.506531 |
|
|
75,000,000 or greater |
1 |
76,500,000.00 |
22.10% |
(15) |
4.9510 |
0.850000 |
1.75 to 1.99 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
2.00 to 2.99 |
2 |
52,700,000.00 |
15.23% |
(16) |
4.4176 |
2.686414 |
|
|
3.00 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
Totals |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 10 of 28 |
|||||||||||||
|
Current Mortgage Loan and Property Stratification |
|||||||||||||
|
State³ |
|||||||||||||
|
Property Type³ |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
||||||||||
|
State |
WAM² |
WAC |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
Property Type |
WAM² |
WAC |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
||||||||||
|
California |
2 |
31,241,006.72 |
9.03% |
(18) |
4.3199 |
(0.465430) |
|||||||
|
Mixed Use |
3 |
88,026,135.47 |
25.43% |
(15) |
4.8527 |
0.734773 |
|||||||
|
Colorado |
1 |
3,362,906.99 |
0.97% |
(15) |
4.6300 |
1.420000 |
|||||||
|
Office |
4 |
141,248,507.84 |
40.81% |
(16) |
4.3834 |
1.110315 |
|||||||
|
Maryland |
1 |
7,367,074.38 |
2.13% |
(15) |
4.6800 |
1.690000 |
|||||||
|
Other |
2 |
66,000,000.00 |
19.07% |
(53) |
3.2102 |
1.796364 |
|||||||
|
Mississippi |
1 |
3,083,102.56 |
0.89% |
(17) |
4.5700 |
1.400000 |
|||||||
|
Retail |
4 |
50,813,083.93 |
14.68% |
(15) |
4.4661 |
1.494340 |
|||||||
|
New York |
5 |
182,918,793.66 |
52.85% |
(29) |
4.2201 |
1.050734 |
|||||||
|
Totals |
13 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
|||||||
|
North Carolina |
1 |
26,000,000.00 |
7.51% |
(15) |
4.6000 |
2.960000 |
|||||||
|
Pennsylvania |
1 |
65,414,842.93 |
18.90% |
(15) |
4.3000 |
1.150000 |
|||||||
|
Utah |
1 |
26,700,000.00 |
7.71% |
(17) |
4.2400 |
2.420000 |
|||||||
|
Totals |
13 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
|||||||
|
Note: Please refer to footnotes on the next page of the report. |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 11 of 28 |
||||||||||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Note Rate |
Seasoning |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Note Rate |
WAM² |
WAC |
Seasoning |
WAM² |
WAC |
|||||||||
|
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||||
|
4.4999% or less |
6 |
200,355,849.65 |
57.89% |
(28) |
3.9157 |
1.104488 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.5000% to 4.7499% |
5 |
69,231,877.58 |
20.00% |
(16) |
4.6489 |
1.873211 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.75000% or greater |
1 |
76,500,000.00 |
22.10% |
(15) |
4.9510 |
0.850000 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
49 months or greater |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
||||||||
|
Totals |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 12 of 28 |
|||||||||||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Anticipated Remaining Term (ARD and Balloon Loans) |
Remaining Amortization Term (ARD and Balloon Loans) |
|||||||||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
60 months or less |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
Interest Only |
3 |
140,200,000.00 |
40.51% |
(15) |
4.6702 |
1.312618 |
|
|
61 to 105 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
120 months or less |
2 |
66,000,000.00 |
19.07% |
(53) |
3.2102 |
1.796364 |
|
|
106 to 118 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
121 months to 240 months |
7 |
139,887,727.23 |
40.42% |
(16) |
4.4214 |
0.810740 |
|
|
119 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
241 months or more |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
Totals |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 13 of 28 |
|||||||||||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||
|
Age of Most Recent NOI |
Remaining Stated Term (Fully Amortizing Loans) |
|||||||||||
|
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||
|
12 months or less |
1 |
40,000,000.00 |
11.56% |
(77) |
2.3069 |
1.040000 |
No outstanding loans in this group |
|||||
|
13 to 24 months |
3 |
95,197,945.48 |
27.51% |
(16) |
4.2919 |
1.514291 |
||||||
|
25 months or greater |
8 |
210,889,781.75 |
60.94% |
(16) |
4.6672 |
1.091775 |
||||||
|
Totals |
12 |
346,087,727.23 |
100.00% |
(23) |
4.2912 |
1.202012 |
||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 14 of 28 |
|||||||||||
|
Mortgage Loan Detail (Part 1) |
|||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
||||||
|
Pros ID |
Loan ID |
Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
|
4 |
10096660 |
OF |
Marshall Township |
PA |
Actual/360 |
4.300% |
242,741.58 |
141,773.53 |
0.00 |
N/A |
01/01/25 |
-- |
65,556,616.46 |
65,414,842.93 |
10/06/25 |
|
5 |
10096661 |
MU |
New York |
NY |
Actual/360 |
4.951% |
326,147.13 |
0.00 |
0.00 |
N/A |
01/06/25 |
-- |
76,500,000.00 |
76,500,000.00 |
03/06/26 |
|
7 |
10096663 |
98 |
New York |
NY |
Actual/360 |
2.307% |
79,459.89 |
0.00 |
0.00 |
11/05/19 |
04/05/35 |
-- |
40,000,000.00 |
40,000,000.00 |
04/05/26 |
|
8 |
10096664 |
RT |
New York |
NY |
Actual/360 |
4.400% |
0.00 |
0.00 |
0.00 |
N/A |
01/06/25 |
-- |
37,000,000.00 |
37,000,000.00 |
07/06/21 |
|
12 |
10096668 |
OF |
Rye Brook |
NY |
Actual/360 |
4.695% |
118,932.66 |
0.00 |
0.00 |
N/A |
11/05/24 |
-- |
29,418,793.66 |
29,418,793.66 |
03/05/26 |
|
15 |
10096671 |
OF |
West Valley City |
UT |
Actual/360 |
4.240% |
97,484.67 |
0.00 |
0.00 |
N/A |
11/05/24 |
-- |
26,700,000.00 |
26,700,000.00 |
05/05/25 |
|
17 |
10096673 |
98 |
WinstonSalem |
NC |
Actual/360 |
4.600% |
102,988.89 |
0.00 |
0.00 |
01/05/25 |
01/05/45 |
-- |
26,000,000.00 |
26,000,000.00 |
11/05/23 |
|
19 |
10096675 |
OF |
Mountain View |
CA |
Actual/360 |
4.390% |
74,668.96 |
37,369.21 |
0.00 |
N/A |
08/05/24 |
-- |
19,752,240.46 |
19,714,871.25 |
03/05/26 |
|
28 |
10096684 |
MU |
San Francisco |
CA |
Actual/360 |
4.200% |
41,800.30 |
31,552.28 |
0.00 |
N/A |
01/06/25 |
-- |
11,557,687.75 |
11,526,135.47 |
12/06/24 |
|
41 |
10093796 |
RT |
Severna Park |
MD |
Actual/360 |
4.680% |
29,751.87 |
15,523.81 |
0.00 |
N/A |
01/06/25 |
-- |
7,382,598.19 |
7,367,074.38 |
01/06/25 |
|
64 |
10093811 |
RT |
Broomfield |
CO |
Actual/360 |
4.630% |
13,436.20 |
7,141.35 |
0.00 |
N/A |
01/06/25 |
-- |
3,370,048.34 |
3,362,906.99 |
01/06/25 |
|
66 |
10096722 |
RT |
Columbia |
MS |
Actual/360 |
4.570% |
12,164.90 |
8,141.51 |
0.00 |
N/A |
11/05/24 |
-- |
3,091,244.06 |
3,083,102.55 |
11/05/24 |
|
Totals |
1,139,577.05 |
241,501.69 |
0.00 |
346,329,228.92 |
346,087,727.23 |
||||||||||
|
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 |
|
|
4 |
6,345,466.92 |
4,471,884.80 |
01/01/24 |
09/30/24 |
01/06/26 |
26,967,083.31 |
754,198.85 |
284,202.29 |
1,671,522.81 |
0.00 |
0.00 |
||
|
5 |
2,126,876.50 |
3,364,939.47 |
01/01/23 |
12/31/23 |
12/08/25 |
14,453,817.22 |
1,631,334.58 |
264,258.14 |
264,258.14 |
0.00 |
0.00 |
||
|
7 |
4,360,587.00 |
2,180,294.00 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
8 |
2,457,797.92 |
1,823,580.00 |
02/01/19 |
09/30/19 |
03/06/26 |
24,915,384.70 |
4,847,203.95 |
(324.98) |
1,613,187.92 |
0.00 |
0.00 |
||
|
12 |
6,378,081.46 |
7,164,971.48 |
01/01/23 |
12/31/23 |
04/06/26 |
0.00 |
0.00 |
118,806.00 |
118,806.00 |
0.00 |
0.00 |
||
|
15 |
2,710,082.00 |
1,438,692.87 |
01/01/24 |
06/30/24 |
12/08/25 |
12,824,617.44 |
513,139.76 |
50,481.27 |
579,080.83 |
0.00 |
0.00 |
||
|
17 |
0.00 |
2,702,933.70 |
01/01/19 |
09/30/19 |
10/06/25 |
20,993,643.29 |
2,030,537.47 |
19,692.75 |
896,477.68 |
1,186,430.01 |
0.00 |
||
|
19 |
(790,055.05) |
(221,314.59) |
01/01/24 |
03/31/24 |
08/06/25 |
0.00 |
0.00 |
111,953.13 |
111,953.13 |
9,992.86 |
0.00 |
||
|
28 |
25,872.45 |
2,415.29 |
01/01/23 |
03/31/23 |
12/08/25 |
5,662,683.24 |
533,479.99 |
52,795.40 |
840,808.65 |
72,420.52 |
0.00 |
||
|
41 |
917,065.47 |
229,265.69 |
01/01/24 |
03/31/24 |
12/08/25 |
1,891,824.64 |
85,426.38 |
37,594.93 |
593,235.27 |
0.00 |
0.00 |
||
|
64 |
351,616.67 |
351,617.75 |
01/01/23 |
12/31/23 |
12/08/25 |
0.00 |
0.00 |
20,547.95 |
308,447.04 |
0.00 |
0.00 |
||
|
66 |
375,121.09 |
216,463.61 |
01/01/24 |
06/30/24 |
01/06/26 |
0.00 |
3,173.38 |
20,279.26 |
341,809.32 |
0.00 |
0.00 |
||
|
Totals |
25,258,512.43 |
23,725,744.07 |
107,709,053.84 |
10,398,494.36 |
980,286.14 |
7,339,586.79 |
1,268,843.39 |
0.00 |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 16 of 28 |
||||||||||||
|
Principal Prepayment Detail |
|||||
|
Unscheduled Principal |
Prepayment Penalties |
||||
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
No principal prepayments this period |
|||||
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 17 of 28 |
||||
|
Historical Detail |
|||||||||||||||||||
|
Delinquencies¹ |
Prepayments |
Rate and Maturities |
|||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days or More |
Foreclosure |
REO |
Modifications |
Curtailments |
Payoff |
Next Weighted Avg. |
|||||||||||
|
Distribution |
|||||||||||||||||||
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|
|
Date |
|||||||||||||||||||
|
04/10/26 |
0 |
0.00 |
0 |
0.00 |
1 |
26,000,000.00 |
2 |
52,700,000.00 |
3 |
55,893,209.85 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.291197% |
4.281833% |
(23) |
|
03/12/26 |
0 |
0.00 |
0 |
0.00 |
1 |
26,000,000.00 |
2 |
52,700,000.00 |
3 |
55,940,285.94 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.291234% |
4.281869% |
(22) |
|
02/12/26 |
0 |
0.00 |
0 |
0.00 |
1 |
26,000,000.00 |
3 |
52,700,000.00 |
2 |
48,593,169.31 |
0 |
0.00 |
0 |
0.00 |
1 |
7,257,145.05 |
4.291278% |
4.281912% |
(21) |
|
01/12/26 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,624,480.02 |
0 |
0.00 |
0 |
0.00 |
1 |
24,613,468.28 |
4.306637% |
4.297221% |
(20) |
|
12/12/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,655,677.90 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.299223% |
4.289758% |
(18) |
|
11/13/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,688,122.05 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.299238% |
4.289773% |
(17) |
|
10/10/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,719,090.59 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.299252% |
4.289786% |
(16) |
|
09/12/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
2 |
48,360,000.00 |
2 |
48,751,313.57 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.299267% |
4.289800% |
(15) |
|
08/12/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,782,054.39 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.299281% |
4.289814% |
(14) |
|
07/11/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,812,684.43 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.299295% |
4.289827% |
(13) |
|
06/12/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,844,580.98 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.299310% |
4.289841% |
(12) |
|
05/12/25 |
0 |
0.00 |
0 |
0.00 |
2 |
47,660,000.00 |
3 |
74,360,000.00 |
2 |
48,874,985.70 |
1 |
76,500,000.00 |
0 |
0.00 |
1 |
9,479,260.78 |
4.299323% |
4.289854% |
(11) |
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 18 of 28 |
||||||||||||||||||
|
Delinquency Loan Detail |
|||||||||||||||
|
Paid |
Mortgage |
Outstanding |
Servicing |
Resolution |
|||||||||||
|
Through |
Months |
Loan |
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|||||
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
Date |
Date |
REO Date |
||
|
4 |
10096660 |
10/06/25 |
5 |
5 |
284,202.29 |
1,671,522.81 |
0.00 |
66,288,639.24 |
12/05/24 |
2 |
|||||
|
5 |
10096661 |
03/06/26 |
0 |
5 |
264,258.14 |
264,258.14 |
0.00 |
76,500,000.00 |
02/06/24 |
13 |
|||||
|
8 |
10096664 |
07/06/21 |
56 |
5 |
(324.98) |
1,613,187.92 |
0.00 |
37,000,000.00 |
03/29/19 |
7 |
10/26/22 |
||||
|
12 |
10096668 |
03/05/26 |
0 |
5 |
118,806.00 |
118,806.00 |
0.00 |
29,418,793.66 |
04/10/24 |
1 |
|||||
|
15 |
10096671 |
05/05/25 |
10 |
5 |
50,481.27 |
579,080.83 |
0.00 |
26,700,000.00 |
08/21/24 |
2 |
01/23/25 |
||||
|
17 |
10096673 |
11/05/23 |
28 |
6 |
19,692.75 |
896,477.68 |
2,318,344.49 |
26,000,000.00 |
01/08/18 |
98 |
03/31/25 |
||||
|
19 |
10096675 |
03/05/26 |
0 |
5 |
111,953.13 |
111,953.13 |
9,992.86 |
19,752,240.46 |
07/09/24 |
1 |
|||||
|
28 |
10096684 |
12/06/24 |
15 |
5 |
52,795.40 |
840,808.65 |
321,287.80 |
12,030,882.65 |
08/23/23 |
2 |
12/03/24 |
||||
|
41 |
10093796 |
01/06/25 |
14 |
5 |
37,594.93 |
593,235.27 |
34,302.95 |
7,602,951.10 |
01/17/25 |
7 |
02/27/26 |
||||
|
64 |
10093811 |
01/06/25 |
14 |
5 |
20,547.95 |
308,447.04 |
23,511.18 |
3,471,369.62 |
01/16/25 |
2 |
|||||
|
66 |
10096722 |
11/05/24 |
16 |
5 |
20,279.26 |
341,809.32 |
14,150.00 |
3,221,509.77 |
11/07/24 |
2 |
|||||
|
Totals |
980,286.14 |
7,339,586.79 |
2,721,589.28 |
307,986,386.50 |
|||||||||||
|
1 Mortgage Loan Status |
2 Resolution Strategy Code |
||||||||||||||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
4 - Performing Matured Balloon |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||||||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||||||||||
|
Delinquent |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||||||||||||
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
||||||||||||||
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
||||||||||||
|
3 - 90-120 Days Delinquent |
|||||||||||||||
|
5 - Note Sale |
98 - Other |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 19 of 28 |
||||||||||||||
|
Collateral Stratification and Historical Detail |
||||||||
|
Maturity Dates and Loan Status¹ |
||||||||
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|||||
|
Past Maturity |
280,087,727 |
0 |
197,494,517 |
82,593,210 |
||||
|
0 - 6 Months |
0 |
0 |
0 |
0 |
||||
|
7 - 12 Months |
0 |
0 |
0 |
0 |
||||
|
13 - 24 Months |
0 |
0 |
0 |
0 |
||||
|
25 - 36 Months |
0 |
0 |
0 |
0 |
||||
|
37 - 48 Months |
0 |
0 |
0 |
0 |
||||
|
49 - 60 Months |
0 |
0 |
0 |
0 |
||||
|
> 60 Months |
66,000,000 |
40,000,000 |
0 |
26,000,000 |
||||
|
Historical Delinquency Information |
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|||
|
Apr-26 |
346,087,727 |
165,633,665 |
0 |
0 |
97,860,852 |
82,593,210 |
||
|
Mar-26 |
346,329,229 |
40,000,000 |
125,671,034 |
0 |
98,017,909 |
82,640,286 |
||
|
Feb-26 |
346,609,901 |
40,000,000 |
0 |
125,715,478 |
105,601,254 |
75,293,169 |
||
|
Jan-26 |
368,509,456 |
59,833,745 |
0 |
0 |
211,691,231 |
96,984,480 |
||
|
Dec-25 |
393,407,676 |
59,870,667 |
0 |
0 |
236,521,332 |
97,015,678 |
||
|
Nov-25 |
393,707,682 |
89,328,661 |
0 |
0 |
208,030,898 |
96,348,122 |
||
|
Oct-25 |
393,990,267 |
165,865,296 |
0 |
0 |
131,745,880 |
96,379,091 |
||
|
Sep-25 |
394,288,183 |
232,339,316 |
0 |
0 |
91,537,553 |
70,411,314 |
||
|
Aug-25 |
394,568,617 |
183,073,105 |
0 |
0 |
115,053,457 |
96,442,054 |
||
|
Jul-25 |
394,848,012 |
183,210,606 |
0 |
0 |
115,164,722 |
96,472,684 |
||
|
Jun-25 |
395,142,852 |
203,452,064 |
0 |
0 |
95,186,206 |
96,504,581 |
||
|
May-25 |
395,420,119 |
212,910,807 |
0 |
0 |
85,974,326 |
96,534,986 |
||
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 20 of 28 |
|||||||
|
Specially Serviced Loan Detail - Part 1 |
||||||||||
|
Ending Scheduled |
Net Operating |
Remaining |
||||||||
|
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
4 |
10096660 |
65,414,842.93 |
66,288,639.24 |
43,900,000.00 |
11/03/25 |
3,994,180.55 |
1.15000 |
09/30/24 |
01/01/25 |
226 |
|
5 |
10096661 |
76,500,000.00 |
76,500,000.00 |
66,900,000.00 |
-- |
3,251,450.47 |
0.85000 |
12/31/23 |
01/06/25 |
I/O |
|
8 |
10096664 |
37,000,000.00 |
37,000,000.00 |
20,800,000.00 |
12/01/25 |
1,823,580.00 |
1.47000 |
09/30/19 |
01/06/25 |
I/O |
|
12 |
10096668 |
29,418,793.66 |
29,418,793.66 |
101,000,000.00 |
01/20/26 |
6,587,685.48 |
1.06000 |
12/31/23 |
11/05/24 |
226 |
|
15 |
10096671 |
26,700,000.00 |
26,700,000.00 |
15,100,000.00 |
10/07/25 |
1,391,862.75 |
2.42000 |
06/30/24 |
11/05/24 |
I/O |
|
17 |
10096673 |
26,000,000.00 |
26,000,000.00 |
8,400,000.00 |
09/15/25 |
2,702,933.70 |
2.96000 |
09/30/19 |
01/05/45 |
(134) |
|
19 |
10096675 |
19,714,871.25 |
19,752,240.46 |
55,900,000.00 |
07/15/25 |
(240,577.08) |
(0.72000) |
03/31/24 |
08/05/24 |
226 |
|
28 |
10096684 |
11,526,135.47 |
12,030,882.65 |
7,500,000.00 |
09/12/25 |
(6,385.63) |
(0.03000) |
03/31/23 |
01/06/25 |
224 |
|
41 |
10093796 |
7,367,074.38 |
7,602,951.10 |
5,800,000.00 |
09/25/25 |
228,904.44 |
1.69000 |
03/31/24 |
01/06/25 |
226 |
|
64 |
10093811 |
3,362,906.99 |
3,471,369.62 |
4,300,000.00 |
08/18/25 |
350,168.75 |
1.42000 |
12/31/23 |
01/06/25 |
226 |
|
66 |
10096722 |
3,083,102.55 |
3,221,509.77 |
6,350,000.00 |
11/20/25 |
170,271.11 |
1.40000 |
06/30/24 |
11/05/24 |
222 |
|
Totals |
306,087,727.23 |
307,986,386.50 |
335,950,000.00 |
20,254,074.54 |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 21 of 28 |
|||||||||
|
Specially Serviced Loan Detail - Part 2 |
||||||
|
Servicing |
||||||
|
Property |
Transfer |
Resolution |
||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
4 |
10096660 |
OF |
PA |
12/05/24 |
2 |
|
|
4/6/2026 Loan was transferred to Special Servicing on 2/5/24 and subsequently matured January 1, 2025. |
||||||
|
In December 2025 put in Receivership with CBRE and initiated a lease-up and management value-add effort. A 10-year renewal for one of the property 's largesttenants was signed in August of 2025. As of April 2026, several lease transactions |
||||||
|
are in process. Special servicer will assess a receiver sale as new leases are signed. |
||||||
|
5 |
10096661 |
MU |
NY |
02/06/24 |
13 |
|
|
4/6/2026 Loan transferred to Special Servicing on 2/6/2024 due to Imminent Monetary Default. PNL has been executed and counsel has been engaged. Special Servicer and Borrower entered into a forbearance agreement effective of |
||||||
|
4/7/2025. The Lender is to forbear fromexercising its remedies with respect to the Maturity Default until 1/6/2028. The Property is currently 100% occupied. The loan continues to perform under the terms of the forbearance agreement. A |
||||||
|
forbearance was entered into on 4/7/2025 thatp rovided for Lender to forbear from exercising its remedies with respect to the Maturity Date for 18-months, from 1/6/2025 to 7/6/2026. |
||||||
|
8 |
10096664 |
RT |
NY |
03/29/19 |
7 |
|
|
4/6/2026 The Lender acquired the property via foreclosure auction on October 26, 2022 following the Borrower's failure to reach a mutually acceptable settlement and subsequent Receiver appointment. The Kooples vacated upon lease |
||||||
|
expiration and was back filled by Dr. Barbara Sturm, who has since executed a lease extension at an increased rent reflective of current market conditions. A new lease was also executed with Boggi Milano, who has completed their build-out and |
||||||
|
is open for business. The property i s currently100% occupied. The Special Servicer plans to reassess marketing the property for sale in late 2026. |
||||||
|
12 |
10096668 |
OF |
NY |
04/10/24 |
1 |
|
|
4/6/2026 The Loan transferred to Special Servicing in 4/2024 due to imminent monetary default. The Loan matured on 11/5/2024 and on 12/16/2024, Borrower and Lender parties executed a Forbearance Agreement, providing for an inital |
||||||
|
Forbearance Period of2 4 months. The Loan will remain in Special Servicing during the Forbearance Period. Loan has performed under the Agreement thus far. On 12/16/2024, borrower and lender parties executed a forbearance agreement, |
||||||
|
providing for a forbearance period expiring 11 /5/2026 with one (1) 12-month extension option to 11/5/2027, among other terms. |
||||||
|
15 |
10096671 |
OF |
UT |
08/21/24 |
2 |
|
|
4/6/2026 The Loan transferred to Special Servicing in August 2024 and matured in November 2024. Lender has filed a foreclosure action and sought to appoint a Receiver, which the court granted and is now in place. Receiver continues to |
||||||
|
address maintena nce items, insurance renewals and lease up empty spaces at the property. It is anticipated that the earliest a foreclosure sale can be completed would be on or around June 2026. |
||||||
|
17 |
10096673 |
98 |
NC |
01/08/18 |
98 |
|
|
4/6/2026 Special Servicer continues to monitor the loan. Cash sweep has commenced. Foreclosure and receiver litigation filed. Receivership order entered. Ground lease terminated. The broker has marketed the property as a Receiver Sale. |
||||||
|
As of 3/30/2026, Special Servicer is evaluating next steps as the previously negotiated purchase offer was withdrawn. |
||||||
|
© 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 |
||
|
19 |
10096675 |
OF |
CA |
07/09/24 |
1 |
|||
|
4/6/2026 A Forbearance Agreement was executed on December 2024 providing for an extension period of 24 months and Borrower is paying as agreed. Since execution, Borrower entered into a lease agreement with PTC Therapeutics, Inc. |
||||||||
|
(4/30/2028 LXD; $41/SF; 52.29% NRA). With the added income from the lease, coverage is expected to increase to approximately a 1.23x NOI DSCR. A Forbearance Agreement was executed in December 2024 that provided for a forbearance |
||||||||
|
period ending on August 5, 2026. |
||||||||
|
28 |
10096684 |
MU |
CA |
08/23/23 |
2 |
|||
|
4/6/2026 Loan transferred to special servicing in 08/2023 due to borrower-declared imminent monetary default due to high vacancy at the subject property. Borrower agreed to hand the property to the lender and a foreclosure was finalized in |
||||||||
|
December 202 4. CBRE wasengaged as property manager and Transwestern has been engaged for leasing. Special servicer is pursuing a lease-up strategy prior to disposition, as the SFO market continues to see positive absorption as a whole |
||||||||
|
and continued technology start-u p demand. Avariety of uses have shown interest in the space, ranging from PDR/Flex requirements to traditional office requirements. The Showplace Square sub-market is seeing increased tenant demand, but |
||||||||
|
high vacancy within the sub-market and other SOMA ar eas continues to pose a challenge. Special servicer expects a disposition to take place in 3Q2027 after successfully leasing the subject property. |
||||||||
|
41 |
10093796 |
RT |
MD |
01/17/25 |
7 |
|||
|
4/6/2026 The loan transferred to Special Servicer on January 17, 2025 due to maturity default. The borrower was non-responsive; counsel was engaged and a default letter was issued February 18, 2025. The property is a 14,448 SF single- |
||||||||
|
tenant retail buil ding locatedat 496 Ritchie Highway, constructed in 2009 and occupied by Walgreens since inception. A March 2025 inspection graded the property as stable with minor deferred maintenance noted. The property was appraised |
||||||||
|
at $5.8M ($401/SF) at an 8.25% cap r ate as of September 25, 2025. The asset went REO on February 27, 2026. REO is currently assessing the appropriate disposition strategy. |
||||||||
|
64 |
10093811 |
RT |
CO |
01/16/25 |
2 |
|||
|
4/6/2026 The loan transferred to Special Servicing on January 16, 2025, due to a maturity default. A Notice of Default was sent on February 18, 2025. A receiver has not been appointed at the Property and Foreclosure is scheduled for June |
||||||||
|
24, 2026. |
||||||||
|
66 |
10096722 |
RT |
MS |
11/07/24 |
2 |
|||
|
4/6/2026 Loan is secured by a 119k SF grocery-anchored retail center located in Columbia, MS. Loan transferred on 11/7/2024 due to Imminent Monetary Default (Balloon/Maturity Default). Sponsor is not able to secure refinancing, and has |
||||||||
|
not agreed to th e terms of aforbearance. Special Servicer is pursuing a foreclosure strategy. Foreclosure sale notice was sent to Borrower and Guarantor on 3/19/26 with an expected sale date of 4/16/26. |
||||||||
|
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 |
|||||
|
5 |
10096661 |
0.00 |
4.95100% |
0.00 |
4.95100% |
10 |
04/07/25 |
04/07/25 |
05/06/25 |
|
|
12 |
10096668 |
0.00 |
4.69480% |
0.00 |
4.69480% |
1 |
12/16/24 |
12/16/24 |
12/30/24 |
|
|
19 |
10096675 |
0.00 |
4.39000% |
0.00 |
4.39000% |
10 |
12/20/24 |
12/20/24 |
12/20/24 |
|
|
Totals |
0.00 |
0.00 |
||||||||
|
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 |
|
3 |
10096659 |
12/12/19 |
85,000,000.00 |
153,200,000.00 |
85,319,451.96 |
319,451.96 |
85,000,000.00 |
84,680,548.04 |
0.00 |
0.00 |
(1,118.24) |
1,118.24 |
0.00% |
|
14 |
10096670 |
01/12/26 |
24,659,557.36 |
26,100,000.00 |
26,558,248.66 |
1,031,024.25 |
26,558,248.66 |
25,527,224.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
20 |
10096676 |
02/12/26 |
21,660,000.00 |
9,400,000.00 |
9,734,569.28 |
2,477,424.23 |
9,734,569.28 |
7,257,145.05 |
14,402,854.95 |
0.00 |
0.00 |
14,402,854.95 |
66.49% |
|
34 |
10096690 |
02/10/23 |
11,053,929.84 |
18,550,000.00 |
12,610,168.23 |
307,740.76 |
11,826,638.03 |
11,518,897.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
40 |
10096696 |
01/10/25 |
7,264,455.84 |
7,000,000.00 |
7,454,594.71 |
179,013.54 |
7,454,594.71 |
7,275,581.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
61 |
10096717 |
06/12/19 |
3,871,148.71 |
5,000,000.00 |
4,254,593.29 |
403,479.70 |
4,254,593.29 |
3,851,113.59 |
20,035.12 |
0.00 |
128,075.89 |
(108,040.77) |
2.40% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
Cumulative Totals |
153,509,091.75 |
219,250,000.00 |
145,931,626.13 |
4,718,134.44 |
144,828,643.97 |
140,110,509.53 |
14,422,890.07 |
0.00 |
126,957.65 |
14,295,932.42 |
|||
|
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 |
|
Deal |
Deal |
05/12/23 |
108,040.73 |
0.00 |
0.00 |
0.00 |
0.00 |
108,040.73 |
0.00 |
0.00 |
108,040.73 |
|
3 |
10096659 |
01/12/21 |
0.00 |
0.00 |
1,118.24 |
0.00 |
0.00 |
1,118.24 |
0.00 |
0.00 |
1,118.24 |
|
12/12/19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
14 |
10096670 |
01/12/26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
20 |
10096676 |
02/12/26 |
0.00 |
0.00 |
14,402,854.95 |
0.00 |
0.00 |
14,402,854.95 |
0.00 |
0.00 |
14,402,854.95 |
|
34 |
10096690 |
02/27/23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
40 |
10096696 |
01/10/25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
61 |
10096717 |
05/12/23 |
0.00 |
0.00 |
(108,040.77) |
0.00 |
(108,040.77) |
(20,035.12) |
0.00 |
0.00 |
0.00 |
|
06/12/19 |
0.00 |
0.00 |
20,035.12 |
0.00 |
0.00 |
20,035.12 |
0.00 |
0.00 |
|||
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Cumulative Totals |
108,040.73 |
0.00 |
14,295,932.42 |
0.00 |
(108,040.77) |
14,512,013.92 |
0.00 |
0.00 |
14,512,013.92 |
||
|
© 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) |
|
4 |
0.00 |
0.00 |
14,112.88 |
0.00 |
0.00 |
99,737.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
5 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
61,559.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
8 |
0.00 |
0.00 |
7,965.28 |
0.00 |
0.00 |
0.00 |
0.00 |
140,188.89 |
0.00 |
0.00 |
0.00 |
0.00 |
|
15 |
0.00 |
0.00 |
5,747.92 |
0.00 |
0.00 |
46,768.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
17 |
0.00 |
0.00 |
5,597.22 |
0.00 |
0.00 |
83,067.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
28 |
0.00 |
0.00 |
2,488.11 |
0.00 |
0.00 |
20,455.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
41 |
0.00 |
0.00 |
1,589.31 |
0.00 |
0.00 |
7,615.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
64 |
0.00 |
0.00 |
725.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
66 |
0.00 |
0.00 |
665.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
38,891.70 |
0.00 |
0.00 |
319,204.85 |
0.00 |
140,188.89 |
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 |
498,285.44 |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 28 |
|||||||||||
|
Supplemental Notes |
||
|
None |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 28 of 28 |
|
COMM 2015-DC1 Mortgage Trust published this content on April 20, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on April 20, 2026 at 17:56 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]