JPMBB Commercial Mortgage Securities Trust 2015-C32
09/30/2025 | Press release | Distributed by Public on 09/30/2025 11:41
Asset-Backed Issuer Distribution Report (Form 10-D)
|
Distribution Date: |
09/17/25 |
JPMBB Commercial Mortgage Securities Trust 2015-C32 |
|
Determination Date: |
09/11/25 |
|
|
Next Distribution Date: |
10/20/25 |
|
|
Record Date: |
08/29/25 |
Commercial Mortgage Pass-Through Certificates |
|
Series 2015-C32 |
|
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 |
Trimont LLC |
||||
|
Exchangeable Certificate Detail |
5 |
||||
|
Attention: CMBS Servicing |
|||||
|
Additional Information |
6 |
||||
|
550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States |
|||||
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
Special Servicer |
LNR Partners, LLC |
||
|
Bond / Collateral Reconciliation - Balances |
8 |
Heather Bennett and Arne Shulkin |
|||
|
Current Mortgage Loan and Property Stratification |
9-13 |
||||
|
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|||||
|
Mortgage Loan Detail (Part 1) |
14-15 |
||||
|
Senior Trust Advisor |
Pentalpha Surveillance LLC |
||||
|
Mortgage Loan Detail (Part 2) |
16-17 |
||||
|
Attention: JPMBB 2015-C32 Transaction Manager |
|||||
|
Principal Prepayment Detail |
18 |
501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States |
|||
|
Historical Detail |
19 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||
|
Delinquency Loan Detail |
20 |
Bank, N.A. |
|||
|
Corporate Trust Services (CMBS) |
|||||
|
Collateral Stratification and Historical Detail |
21 |
||||
|
Specially Serviced Loan Detail - Part 1 |
22-23 |
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||
|
Specially Serviced Loan Detail - Part 2 |
24-29 |
Trustee |
Wilmington Trust, National Association |
||
|
Modified Loan Detail |
30 |
Attention: CMBS Trustee |
(302) 636-4140 |
||
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|||||
|
Historical Liquidated Loan Detail |
31 |
||||
|
Historical Bond / Collateral Loss Reconciliation Detail |
32-33 |
||||
|
Interest Shortfall Detail - Collateral Level |
34-35 |
||||
|
Supplemental Notes |
36 |
||||
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 36 |
|
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 |
46590JAS6 |
1.510900% |
80,183,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
46590JAT4 |
2.816400% |
244,690,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
46590JAU1 |
3.418800% |
28,747,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
46590JAV9 |
3.329300% |
100,000,000.00 |
33,387,539.15 |
33,387,539.15 |
92,630.95 |
0.00 |
0.00 |
33,480,170.10 |
0.00 |
0.00% |
30.00% |
|
A-5 |
46590JAW7 |
3.598200% |
234,856,000.00 |
234,856,000.00 |
34,107,645.57 |
704,215.72 |
0.00 |
0.00 |
34,811,861.29 |
200,748,354.43 |
58.56% |
30.00% |
|
A-SB |
46590JAX5 |
3.358200% |
115,238,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-S |
46590JBA4 |
3.984400% |
51,667,000.00 |
51,667,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51,667,000.00 |
47.89% |
25.50% |
|
B |
46590JBB2 |
4.388800% |
57,408,000.00 |
57,408,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57,408,000.00 |
36.04% |
20.50% |
|
C |
46590JBC0 |
4.840401% |
99,029,000.00 |
99,029,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
99,029,000.00 |
15.60% |
11.88% |
|
D |
46590JBE6 |
4.340401% |
50,232,000.00 |
50,232,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50,232,000.00 |
5.23% |
7.50% |
|
E* |
46590JAE7 |
4.840401% |
28,705,000.00 |
24,817,806.53 |
0.00 |
0.00 |
0.00 |
(501,716.83) |
0.00 |
25,319,523.36 |
0.00% |
5.00% |
|
F |
46590JAG2 |
4.840401% |
11,481,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
4.00% |
|
G |
46590JAJ6 |
4.840401% |
11,482,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
3.00% |
|
NR |
46590JAL1 |
4.840401% |
34,444,648.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
46590JAQ0 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Z |
46590JAN7 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
1,148,162,650.00 |
551,397,345.68 |
67,495,184.72 |
796,846.67 |
0.00 |
(501,716.83) |
68,292,031.39 |
484,403,877.79 |
||||
|
X-A |
46590JAY3 |
1.207891% |
855,381,000.00 |
319,910,539.15 |
0.00 |
322,014.29 |
0.00 |
0.00 |
322,014.29 |
252,415,354.43 |
||
|
X-B |
46590JAZ0 |
0.451601% |
57,408,000.00 |
57,408,000.00 |
0.00 |
21,604.57 |
0.00 |
0.00 |
21,604.57 |
57,408,000.00 |
||
|
X-C |
46590JAA5 |
0.000000% |
99,029,000.00 |
99,029,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
99,029,000.00 |
||
|
X-D |
46590JAC1 |
0.500000% |
50,232,000.00 |
50,232,000.00 |
0.00 |
20,930.00 |
0.00 |
0.00 |
20,930.00 |
50,232,000.00 |
||
|
Notional SubTotal |
1,062,050,000.00 |
526,579,539.15 |
0.00 |
364,548.86 |
0.00 |
0.00 |
364,548.86 |
459,084,354.43 |
||||
|
Deal Distribution Total |
67,495,184.72 |
1,161,395.53 |
0.00 |
(501,716.83) |
68,656,580.25 |
|||||||
|
* |
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 36 |
|||||||||||
|
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 |
46590JAS6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
46590JAT4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
46590JAU1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
46590JAV9 |
333.87539150 |
333.87539150 |
0.92630950 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
334.80170100 |
0.00000000 |
|
A-5 |
46590JAW7 |
1,000.00000000 |
145.22790804 |
2.99850002 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
148.22640805 |
854.77209196 |
|
A-SB |
46590JAX5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-S |
46590JBA4 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.32033329 |
13.28133315 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
B |
46590JBB2 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.65733330 |
24.70987946 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
C |
46590JBC0 |
1,000.00000000 |
0.00000000 |
0.00000000 |
4.03366711 |
65.29703663 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
D |
46590JBE6 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.61700052 |
106.15753066 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
E |
46590JAE7 |
864.58131092 |
0.00000000 |
0.00000000 |
3.48743320 |
219.15925065 |
0.00000000 |
(17.47837763) |
0.00000000 |
882.05968856 |
|
F |
46590JAG2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
226.60430799 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
G |
46590JAJ6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
226.75029960 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
NR |
46590JAL1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
182.58103784 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
46590JAQ0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Z |
46590JAN7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Notional Certificates |
||||||||||
|
X-A |
46590JAY3 |
373.99771464 |
0.00000000 |
0.37645715 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.37645715 |
295.09114001 |
|
X-B |
46590JAZ0 |
1,000.00000000 |
0.00000000 |
0.37633379 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.37633379 |
1,000.00000000 |
|
X-C |
46590JAA5 |
1,000.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
X-D |
46590JAC1 |
1,000.00000000 |
0.00000000 |
0.41666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.41666667 |
1,000.00000000 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 36 |
|||||||||
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Additional |
||||||||||||
|
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
||||||||
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|||
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
08/01/25 - 08/30/25 |
30 |
0.00 |
92,630.95 |
0.00 |
92,630.95 |
0.00 |
0.00 |
0.00 |
92,630.95 |
0.00 |
|
|
A-5 |
08/01/25 - 08/30/25 |
30 |
0.00 |
704,215.72 |
0.00 |
704,215.72 |
0.00 |
0.00 |
0.00 |
704,215.72 |
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 |
|
|
X-A |
08/01/25 - 08/30/25 |
30 |
0.00 |
322,014.29 |
0.00 |
322,014.29 |
0.00 |
0.00 |
0.00 |
322,014.29 |
0.00 |
|
|
X-B |
08/01/25 - 08/30/25 |
30 |
0.00 |
21,604.57 |
0.00 |
21,604.57 |
0.00 |
0.00 |
0.00 |
21,604.57 |
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 |
08/01/25 - 08/30/25 |
30 |
0.00 |
20,930.00 |
0.00 |
20,930.00 |
0.00 |
0.00 |
0.00 |
20,930.00 |
0.00 |
|
|
A-S |
08/01/25 - 08/30/25 |
30 |
514,654.98 |
171,551.66 |
0.00 |
171,551.66 |
171,551.66 |
0.00 |
0.00 |
0.00 |
686,206.64 |
|
|
B |
08/01/25 - 08/30/25 |
30 |
1,208,584.57 |
209,960.19 |
0.00 |
209,960.19 |
209,960.19 |
0.00 |
0.00 |
0.00 |
1,418,544.76 |
|
|
C |
08/01/25 - 08/30/25 |
30 |
6,066,850.22 |
399,450.02 |
0.00 |
399,450.02 |
399,450.02 |
0.00 |
0.00 |
0.00 |
6,466,300.24 |
|
|
D |
08/01/25 - 08/30/25 |
30 |
5,150,815.91 |
181,689.17 |
0.00 |
181,689.17 |
181,689.17 |
0.00 |
0.00 |
0.00 |
5,332,505.08 |
|
|
E |
08/01/25 - 08/30/25 |
30 |
6,190,859.52 |
100,106.77 |
0.00 |
100,106.77 |
100,106.77 |
0.00 |
0.00 |
0.00 |
6,290,966.29 |
|
|
F |
N/A |
N/A |
2,601,644.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,601,644.06 |
|
|
G |
N/A |
N/A |
2,603,546.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,603,546.94 |
|
|
NR |
N/A |
N/A |
6,288,939.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6,288,939.58 |
|
|
Totals |
30,625,895.78 |
2,224,153.34 |
0.00 |
2,224,153.34 |
1,062,757.81 |
0.00 |
0.00 |
1,161,395.53 |
31,688,653.59 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 36 |
|||||||||||
|
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-S (Cert) |
46590JBA4 |
3.984400% |
51,667,000.00 |
51,667,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51,667,000.00 |
|
|
A-S (EC) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
B (Cert) |
46590JBB2 |
4.388800% |
57,408,000.00 |
57,408,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57,408,000.00 |
|
|
B (EC) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
C (Cert) |
46590JBC0 |
4.840401% |
99,029,000.00 |
99,029,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
99,029,000.00 |
|
|
C (EC) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Regular Interest Total |
208,104,000.03 |
208,104,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
208,104,000.00 |
|||
|
Exchangeable Certificate Details |
|||||||||||
|
EC |
46590JBD8 |
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 36 |
||||||||||
|
Additional Information |
|||
|
Gain-on-Sale Proceeds Reserve Account Summary |
|||
|
Total Available Distribution Amount (1) |
68,656,580.25 |
Beginning Reserve Account Balance |
0.00 |
|
Deposit Amount |
0.00 |
||
|
Withdrawal Amount |
0.00 |
||
|
Ending Reserve Account Balance |
0.00 |
||
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 6 of 36 |
||
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
2,232,993.17 |
Master Servicing Fee |
4,286.66 |
|
Interest Reductions due to Nonrecoverability Determination |
(1,089,194.63) |
Certificate Administrator Fee |
1,781.95 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
0.00 |
|
ARD Interest |
0.00 |
Senior Trust Advisor Fee |
1,422.82 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
||
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
7,701.43 |
|
Total Interest Collected |
1,143,798.54 |
||
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
66,988,314.44 |
Reimbursement for Interest on Advances |
2,966.90 |
|
Unscheduled Principal Collections |
ASER Amount |
0.00 |
|
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
146,298.60 |
|
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) |
1,206.84 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
5,153.52 |
Rating Agency Expenses |
0.00 |
|
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Principal Adjustments |
(0.07) |
Non-Recoverable Advances |
(677,487.59) |
|
Workout Delayed Reimbursement Amounts |
0.00 |
||
|
Other Expenses |
0.00 |
||
|
Total Principal Collected |
66,993,467.89 |
Total Expenses/Reimbursements |
(527,015.25) |
|
Interest Reserve Deposit |
0.00 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
1,161,395.53 |
|
Gain-on-Sale Proceeds Collected |
0.00 |
Principal Distribution |
67,495,184.72 |
|
Gain-on-Sale Reserve Account Withdrawal |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
Borrower Option Extension Fees |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
Gain-on-Sale Proceeds Reserve Account Deposit |
0.00 |
||
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
68,656,580.25 |
|
Total Funds Collected |
68,137,266.43 |
Total Funds Distributed |
68,137,266.43 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 36 |
||
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
Total |
Total |
||||
|
Beginning Scheduled Collateral Balance |
551,397,345.68 |
551,397,345.68 |
Beginning Certificate Balance |
551,397,345.68 |
|
|
(-) Scheduled Principal Collections |
66,988,314.44 |
66,988,314.44 |
(-) Principal Distributions |
67,495,184.72 |
|
|
(-) Unscheduled Principal Collections |
5,153.52 |
5,153.52 |
(-) Realized Losses |
(501,716.83) |
|
|
(-) Principal Adjustments (Cash) |
(0.07) |
(0.07) |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
(677,487.59) |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
175,770.76 |
|
|
Non-Cash Principal Adjustments |
0.00 |
||||
|
Ending Scheduled Collateral Balance |
484,403,877.79 |
484,403,877.79 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
565,717,617.05 |
565,717,617.05 |
Ending Certificate Balance |
484,403,877.79 |
|
|
Ending Actual Collateral Balance |
498,409,822.47 |
498,409,822.47 |
|||
|
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 |
47,239,420.94 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
(677,487.59) |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
46,561,933.35 |
0.00 |
Net WAC Rate |
4.84% |
|
|
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 36 |
||||
|
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 |
|||||
|
9,999,999 or less |
28 |
83,607,029.83 |
17.26% |
1 |
4.7033 |
1.776573 |
1.35 or less |
12 |
286,187,138.82 |
59.08% |
(19) |
4.7787 |
0.069036 |
|
|
10,000,000 to 19,999,999 |
6 |
84,759,759.43 |
17.50% |
0 |
4.7509 |
1.949562 |
1.36 to 1.45 |
1 |
8,681,144.24 |
1.79% |
0 |
4.8800 |
1.407600 |
|
|
20,000,000 to 24,999,999 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.46 to 1.55 |
2 |
46,206,183.39 |
9.54% |
1 |
4.7524 |
1.545658 |
|
|
25,000,000 to 49,999,999 |
4 |
127,742,329.64 |
26.37% |
(12) |
4.6507 |
1.013064 |
1.56 to 1.65 |
4 |
60,601,321.92 |
12.51% |
0 |
4.4841 |
1.622630 |
|
|
50,000,000 or greater |
3 |
188,294,758.89 |
38.87% |
(20) |
4.7709 |
(0.180237) |
1.66 to 1.80 |
3 |
18,126,135.74 |
3.74% |
1 |
4.6806 |
1.687040 |
|
|
Totals |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
1.81 to 2.00 |
5 |
17,099,416.16 |
3.53% |
1 |
4.6823 |
1.876947 |
|
|
2.01 or greater |
14 |
47,502,537.52 |
9.81% |
1 |
4.6761 |
3.049279 |
||||||||
|
Totals |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
||||||||
|
(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 36 |
|||||||||||||
|
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 |
||||||||||
|
Alabama |
1 |
10,482,645.27 |
2.16% |
(3) |
4.6850 |
0.897300 |
|||||||
|
Lodging |
4 |
107,594,089.94 |
22.21% |
(49) |
4.7675 |
0.016311 |
|||||||
|
Arizona |
1 |
8,681,144.24 |
1.79% |
0 |
4.8800 |
1.407600 |
|||||||
|
Mixed Use |
3 |
67,935,646.69 |
14.02% |
1 |
4.8172 |
(0.023336) |
|||||||
|
California |
21 |
42,623,955.02 |
8.80% |
1 |
4.6450 |
2.214123 |
|||||||
|
Multi-Family |
22 |
48,630,469.22 |
10.04% |
1 |
4.6559 |
2.133960 |
|||||||
|
Georgia |
1 |
25,088,969.99 |
5.18% |
(59) |
4.7060 |
0.064400 |
|||||||
|
Office |
7 |
199,235,910.77 |
41.13% |
0 |
4.6662 |
1.145075 |
|||||||
|
Illinois |
3 |
188,294,758.89 |
38.87% |
(20) |
4.7709 |
(0.180237) |
|||||||
|
Retail |
6 |
61,007,761.17 |
12.59% |
0 |
4.7868 |
1.264866 |
|||||||
|
Indiana |
1 |
10,072,493.71 |
2.08% |
1 |
4.8030 |
1.598900 |
|||||||
|
Totals |
42 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
|||||||
|
Louisiana |
1 |
29,607,563.92 |
6.11% |
(2) |
4.1953 |
1.643900 |
|||||||
|
Massachusetts |
1 |
6,197,511.90 |
1.28% |
1 |
4.5960 |
2.734600 |
|||||||
|
Michigan |
1 |
15,498,492.60 |
3.20% |
0 |
4.7600 |
3.968500 |
|||||||
|
Minnesota |
1 |
4,058,631.51 |
0.84% |
1 |
4.7600 |
0.923600 |
|||||||
|
New Jersey |
1 |
46,272,380.84 |
9.55% |
0 |
4.8750 |
0.813000 |
|||||||
|
New York |
1 |
14,358,609.26 |
2.96% |
1 |
4.6900 |
1.682400 |
|||||||
|
Ohio |
2 |
10,748,118.60 |
2.22% |
1 |
4.7754 |
0.414696 |
|||||||
|
Pennsylvania |
4 |
61,120,933.48 |
12.62% |
1 |
4.7499 |
1.563701 |
|||||||
|
Texas |
1 |
7,597,105.05 |
1.57% |
1 |
4.7290 |
1.904000 |
|||||||
|
Virginia |
1 |
3,700,563.51 |
0.76% |
(1) |
4.8160 |
0.627300 |
|||||||
|
Totals |
42 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
|||||||
|
Note: Please refer to footnotes on the next page of the report. |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 10 of 36 |
||||||||||||
|
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 |
|||||||
|
4.20000% or less |
1 |
29,607,563.92 |
6.11% |
(2) |
4.1953 |
1.643900 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.20001% to 4.40000% |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.40001% to 4.60000% |
1 |
6,197,511.90 |
1.28% |
1 |
4.5960 |
2.734600 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.60001% to 4.80000% |
31 |
233,572,396.31 |
48.22% |
(6) |
4.6926 |
1.280188 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.80001% or greater |
8 |
215,026,405.66 |
44.39% |
(17) |
4.8347 |
0.207490 |
49 months or greater |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
|
|
Totals |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
Totals |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
|
|
(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 36 |
|||||||||||||
|
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 |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
240 months or less |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
|
|
61 months to 120 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
241 months to 299 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
121 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
300 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
Totals |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
|
|
(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 36 |
|||||||||||||
|
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 |
40 |
418,234,569.36 |
86.34% |
(12) |
4.7323 |
0.943415 |
No outstanding loans in this group |
|||||
|
13 months to 24 months |
1 |
66,169,308.43 |
13.66% |
(1) |
4.6720 |
0.221900 |
||||||
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||
|
Totals |
41 |
484,403,877.79 |
100.00% |
(11) |
4.7240 |
0.844857 |
||||||
|
(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 36 |
|||||||||||
|
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 |
|
|
1 |
304830001 |
LO |
Chicago |
IL |
Actual/360 |
4.806% |
0.00 |
0.00 |
0.00 |
N/A |
10/01/20 |
-- |
64,445,947.18 |
64,445,947.18 |
12/01/21 |
|
2 |
304830002 |
OF |
Chicago |
IL |
Actual/360 |
4.672% |
0.00 |
0.00 |
0.00 |
N/A |
08/01/25 |
-- |
66,169,308.43 |
66,169,308.43 |
05/01/21 |
|
3 |
883100464 |
MU |
Chicago |
IL |
Actual/360 |
4.845% |
0.00 |
0.00 |
0.00 |
N/A |
10/06/25 |
-- |
57,679,503.28 |
57,679,503.28 |
01/06/21 |
|
4 |
883100463 |
OF |
Mount Laurel |
NJ |
Actual/360 |
4.875% |
0.00 |
0.00 |
0.00 |
N/A |
09/06/25 |
-- |
46,272,380.84 |
46,272,380.84 |
03/06/25 |
|
5 |
203281002 |
SS |
Various |
Various |
Actual/360 |
4.865% |
589.19 |
140,642.42 |
(0.07) |
N/A |
09/01/35 |
-- |
140,642.42 |
0.00 |
09/01/25 |
|
8 |
695100574 |
RT |
Gettysburg |
PA |
30/360 |
4.804% |
77,945.73 |
37,438.29 |
0.00 |
N/A |
10/06/25 |
-- |
19,470,206.79 |
19,432,768.50 |
09/06/25 |
|
9 |
304200001 |
OF |
New Orleans |
LA |
Actual/360 |
4.195% |
107,210.95 |
69,225.23 |
0.00 |
N/A |
07/01/25 |
-- |
29,676,789.15 |
29,607,563.92 |
09/01/25 |
|
10 |
304830010 |
OF |
Pittsburgh |
PA |
Actual/360 |
4.715% |
108,902.36 |
48,907.85 |
0.00 |
N/A |
10/05/25 |
-- |
26,822,322.74 |
26,773,414.89 |
09/05/25 |
|
12 |
304830012 |
LO |
Atlanta |
GA |
Actual/360 |
4.706% |
0.00 |
0.00 |
0.00 |
N/A |
10/01/20 |
-- |
25,088,969.99 |
25,088,969.99 |
04/01/21 |
|
17 |
304830017 |
OF |
Detroit |
MI |
Actual/360 |
4.760% |
63,672.34 |
35,555.21 |
0.00 |
N/A |
09/01/25 |
-- |
15,534,047.81 |
15,498,492.60 |
08/01/25 |
|
18 |
695100572 |
OF |
Pittsburgh |
PA |
Actual/360 |
4.742% |
61,041.85 |
34,070.81 |
0.00 |
N/A |
10/06/25 |
-- |
14,948,820.90 |
14,914,750.09 |
09/06/25 |
|
19 |
304830019 |
LO |
Clifton Park |
NY |
Actual/360 |
4.690% |
58,122.32 |
33,052.18 |
0.00 |
N/A |
10/05/25 |
-- |
14,391,661.44 |
14,358,609.26 |
09/05/25 |
|
23 |
883100451 |
RT |
Various |
Various |
Actual/360 |
4.351% |
44,712.16 |
11,933,761.68 |
0.00 |
N/A |
09/06/25 |
-- |
11,933,761.68 |
0.00 |
09/06/25 |
|
27 |
623100215 |
RT |
Prattville |
AL |
Actual/360 |
4.685% |
42,390.19 |
24,786.14 |
0.00 |
N/A |
06/06/25 |
-- |
10,507,431.41 |
10,482,645.27 |
05/06/25 |
|
28 |
695100567 |
SS |
Various |
Various |
Actual/360 |
4.706% |
42,483.53 |
10,483,576.70 |
0.00 |
N/A |
09/06/25 |
-- |
10,483,576.70 |
0.00 |
09/06/25 |
|
29 |
695100571 |
RT |
Greenwood |
IN |
Actual/360 |
4.803% |
41,753.31 |
22,802.83 |
0.00 |
N/A |
10/06/25 |
-- |
10,095,296.54 |
10,072,493.71 |
09/06/25 |
|
33 |
304830033 |
RT |
Mesa |
AZ |
Actual/360 |
4.880% |
36,562.32 |
19,565.93 |
0.00 |
N/A |
09/05/25 |
-- |
8,700,710.17 |
8,681,144.24 |
09/05/25 |
|
34 |
883100502 |
MF |
Pacoima |
CA |
Actual/360 |
4.645% |
31,596.98 |
18,261.89 |
0.00 |
N/A |
10/06/25 |
-- |
7,899,518.75 |
7,881,256.86 |
09/06/25 |
|
35 |
623100236 |
MH |
Houston |
TX |
Actual/360 |
4.615% |
30,232.19 |
7,607,441.85 |
0.00 |
N/A |
09/06/25 |
-- |
7,607,441.85 |
0.00 |
09/06/25 |
|
36 |
695100568 |
RT |
San Angelo |
TX |
Actual/360 |
4.729% |
31,007.70 |
17,387.85 |
0.00 |
N/A |
10/06/25 |
-- |
7,614,492.90 |
7,597,105.05 |
09/06/25 |
|
37 |
695100559 |
SS |
Laurel |
MD |
Actual/360 |
4.685% |
30,911.07 |
7,662,054.16 |
0.00 |
N/A |
09/06/25 |
-- |
7,662,054.16 |
0.00 |
09/06/25 |
|
40 |
623100237 |
MF |
Millersville |
PA |
Actual/360 |
4.560% |
26,149.22 |
6,659,392.68 |
0.00 |
N/A |
09/06/25 |
-- |
6,659,392.68 |
0.00 |
09/06/25 |
|
43 |
304830043 |
MU |
Canton |
MA |
Actual/360 |
4.596% |
24,573.40 |
11,551.18 |
0.00 |
N/A |
10/01/25 |
-- |
6,209,063.08 |
6,197,511.90 |
09/01/25 |
|
44 |
695100570 |
MF |
Cleveland |
OH |
Actual/360 |
4.733% |
24,528.41 |
11,785.05 |
0.00 |
N/A |
10/06/25 |
-- |
6,018,299.25 |
6,006,514.20 |
09/06/25 |
|
45 |
304830045 |
OF |
Westminster |
CO |
Actual/360 |
4.770% |
23,956.58 |
5,832,399.33 |
0.00 |
N/A |
09/05/25 |
-- |
5,832,399.33 |
0.00 |
09/05/25 |
|
47 |
883100507 |
MF |
Panorama City |
CA |
Actual/360 |
4.645% |
21,064.65 |
12,174.60 |
0.00 |
N/A |
10/06/25 |
-- |
5,266,345.27 |
5,254,170.67 |
09/06/25 |
|
48 |
304830048 |
SS |
Pittsburgh |
PA |
Actual/360 |
4.590% |
20,242.93 |
5,121,551.90 |
0.00 |
N/A |
09/01/25 |
-- |
5,121,551.90 |
0.00 |
09/01/25 |
|
49 |
304830049 |
RT |
Fairlawn |
OH |
Actual/360 |
4.829% |
0.00 |
0.00 |
0.00 |
N/A |
10/01/25 |
-- |
4,741,604.40 |
4,741,604.40 |
04/01/23 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 14 of 36 |
||||||||||||||
|
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 |
|
|
52 |
883100457 |
IN |
Mount Prospect |
IL |
Actual/360 |
4.679% |
21,404.09 |
5,312,324.09 |
0.00 |
N/A |
09/06/25 |
-- |
5,312,324.09 |
0.00 |
09/06/25 |
|
56 |
883100448 |
LO |
Staunton |
VA |
Actual/360 |
4.816% |
15,401.78 |
13,294.22 |
0.00 |
N/A |
08/06/25 |
-- |
3,713,857.73 |
3,700,563.51 |
08/06/25 |
|
57 |
304830057 |
MU |
Minneapolis |
MN |
Actual/360 |
4.760% |
16,666.04 |
7,357.47 |
0.00 |
N/A |
10/05/25 |
-- |
4,065,988.98 |
4,058,631.51 |
09/05/25 |
|
60 |
304830060 |
OF |
Lancaster |
CA |
Actual/360 |
4.440% |
12,678.62 |
3,316,116.12 |
0.00 |
N/A |
09/05/25 |
-- |
3,316,116.12 |
0.00 |
09/05/25 |
|
65 |
883100481 |
MF |
Ontario |
CA |
Actual/360 |
4.645% |
11,430.43 |
6,606.37 |
0.00 |
N/A |
10/06/25 |
-- |
2,857,707.18 |
2,851,100.81 |
09/06/25 |
|
66 |
883100497 |
MF |
Ontario |
CA |
Actual/360 |
4.645% |
11,332.46 |
6,549.74 |
0.00 |
N/A |
10/06/25 |
-- |
2,833,212.31 |
2,826,662.57 |
09/06/25 |
|
68 |
883100480 |
MF |
Hawthorne |
CA |
Actual/360 |
4.645% |
7,805.35 |
4,511.21 |
0.00 |
N/A |
10/06/25 |
-- |
1,951,405.40 |
1,946,894.19 |
09/06/25 |
|
69 |
883100503 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
2,824.95 |
1,632.72 |
0.00 |
N/A |
10/06/25 |
-- |
706,261.36 |
704,628.64 |
09/06/25 |
|
70 |
883100511 |
MF |
North Hills |
CA |
Actual/360 |
4.645% |
10,450.68 |
6,040.11 |
0.00 |
N/A |
10/06/25 |
-- |
2,612,760.64 |
2,606,720.53 |
09/06/25 |
|
73 |
623100231 |
RT |
Philadelphia |
PA |
Actual/360 |
4.655% |
9,775.31 |
2,438,661.50 |
0.00 |
N/A |
08/06/25 |
-- |
2,438,661.50 |
0.00 |
09/06/25 |
|
75 |
883100483 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
4,539.51 |
2,623.68 |
0.00 |
N/A |
10/06/25 |
-- |
1,134,917.42 |
1,132,293.74 |
09/06/25 |
|
76 |
883100500 |
MF |
Palmdale |
CA |
Actual/360 |
4.645% |
4,294.58 |
2,482.10 |
0.00 |
N/A |
10/06/25 |
-- |
1,073,681.87 |
1,071,199.77 |
09/06/25 |
|
77 |
883100499 |
MF |
North Hills |
CA |
Actual/360 |
4.645% |
8,572.82 |
4,954.78 |
0.00 |
N/A |
10/06/25 |
-- |
2,143,280.37 |
2,138,325.59 |
09/06/25 |
|
79 |
883100475 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
4,294.58 |
2,482.10 |
0.00 |
N/A |
10/06/25 |
-- |
1,073,681.87 |
1,071,199.77 |
09/06/25 |
|
80 |
883100493 |
MF |
Palmdale |
CA |
Actual/360 |
4.645% |
3,510.78 |
2,029.09 |
0.00 |
N/A |
10/06/25 |
-- |
877,725.03 |
875,695.94 |
09/06/25 |
|
81 |
883100477 |
MF |
North Hollywood |
CA |
Actual/360 |
4.645% |
6,939.90 |
4,011.02 |
0.00 |
N/A |
10/06/25 |
-- |
1,735,035.63 |
1,731,024.61 |
09/06/25 |
|
82 |
883100492 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
4,702.80 |
2,718.06 |
0.00 |
N/A |
10/06/25 |
-- |
1,175,741.54 |
1,173,023.48 |
09/06/25 |
|
83 |
883100488 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
2,171.78 |
1,255.21 |
0.00 |
N/A |
10/06/25 |
-- |
542,964.63 |
541,709.42 |
09/06/25 |
|
84 |
883100485 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
6,694.97 |
3,869.44 |
0.00 |
N/A |
10/06/25 |
-- |
1,673,800.22 |
1,669,930.78 |
09/06/25 |
|
85 |
883100514 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
6,531.68 |
3,775.06 |
0.00 |
N/A |
10/06/25 |
-- |
1,632,975.95 |
1,629,200.89 |
09/06/25 |
|
86 |
883100490 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
5,960.16 |
3,444.74 |
0.00 |
N/A |
10/06/25 |
-- |
1,490,090.61 |
1,486,645.87 |
09/06/25 |
|
87 |
883100505 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
5,796.86 |
3,350.37 |
0.00 |
N/A |
10/06/25 |
-- |
1,449,266.43 |
1,445,916.06 |
09/06/25 |
|
88 |
883100506 |
MF |
Los Angeles |
CA |
Actual/360 |
4.645% |
5,355.97 |
3,095.56 |
0.00 |
N/A |
10/06/25 |
-- |
1,339,039.77 |
1,335,944.21 |
09/06/25 |
|
89 |
883100508 |
MF |
Palmdale |
CA |
Actual/360 |
4.645% |
5,013.06 |
2,897.37 |
0.00 |
N/A |
10/06/25 |
-- |
1,253,307.99 |
1,250,410.62 |
09/06/25 |
|
Totals |
1,143,798.54 |
66,993,467.89 |
(0.07) |
551,397,345.68 |
484,403,877.79 |
||||||||||
|
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 36 |
||||||||||||||
|
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 |
2,530,412.00 |
(522,844.00) |
01/01/25 |
06/30/25 |
09/11/25 |
39,022,131.67 |
4,557,009.31 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
2 |
3,850,857.00 |
0.00 |
-- |
-- |
06/11/25 |
35,071,294.94 |
1,810,480.71 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
3 |
(283,547.00) |
(715,671.00) |
01/01/25 |
06/30/25 |
08/12/24 |
57,679,503.28 |
3,226,907.62 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
4 |
2,975,997.31 |
2,388,940.15 |
01/01/24 |
09/30/24 |
08/11/25 |
11,568,095.21 |
0.00 |
0.00 |
0.00 |
0.00 |
(677,487.59) |
||
|
5 |
53,587,620.24 |
56,521,860.57 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
8 |
2,333,061.16 |
1,136,894.92 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
9 |
12,983,658.15 |
3,262,214.75 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
10 |
3,197,115.70 |
778,114.36 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
12 |
570,437.00 |
398,909.00 |
01/01/25 |
06/30/25 |
05/12/25 |
25,088,969.99 |
1,008,421.17 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
17 |
5,226,393.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
98,525.28 |
98,525.28 |
0.00 |
0.00 |
||
|
18 |
1,915,386.53 |
514,620.10 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
19 |
1,585,933.40 |
2,058,140.75 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
23 |
1,822,438.25 |
845,307.47 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
27 |
1,033,784.46 |
203,643.97 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
67,093.09 |
268,525.18 |
18,768.55 |
0.00 |
||
|
28 |
1,836,055.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
29 |
989,700.68 |
319,463.55 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
33 |
926,341.00 |
986,595.59 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
34 |
1,374,830.00 |
1,588,326.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
35 |
445,352.50 |
377,758.25 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
36 |
1,208,569.98 |
608,371.42 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
37 |
817,840.21 |
425,589.13 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
40 |
869,869.83 |
224,046.61 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
43 |
1,279,878.87 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
44 |
548,362.52 |
179,835.64 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
45 |
662,727.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
47 |
801,435.00 |
754,860.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
48 |
875,117.53 |
457,583.85 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
49 |
18,808.00 |
12,059.00 |
01/01/25 |
06/30/25 |
05/12/25 |
3,218,516.89 |
468,304.60 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 16 of 36 |
||||||||||||
|
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 |
|
|
52 |
561,512.66 |
503,556.18 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
56 |
276,634.03 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
28,680.01 |
28,680.01 |
0.00 |
0.00 |
||
|
57 |
317,242.00 |
309,884.57 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
60 |
619,947.13 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
65 |
481,089.00 |
605,328.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
66 |
544,658.00 |
596,601.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
68 |
370,733.00 |
383,405.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
69 |
152,584.00 |
175,913.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
70 |
459,073.00 |
469,560.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
73 |
325,678.26 |
183,961.05 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
75 |
156,710.00 |
223,135.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
76 |
189,097.00 |
200,812.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
77 |
344,773.00 |
301,167.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
79 |
210,268.00 |
207,418.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
80 |
127,724.00 |
251,630.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
81 |
246,857.00 |
264,646.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
82 |
211,314.00 |
257,963.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
83 |
126,687.00 |
39,629.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
84 |
151,052.00 |
155,824.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
85 |
243,330.00 |
214,623.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
86 |
261,336.00 |
269,741.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
87 |
210,007.00 |
211,622.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
88 |
200,621.00 |
155,109.00 |
07/01/24 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
89 |
146,590.00 |
288,050.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Totals |
112,919,952.40 |
79,074,197.88 |
171,648,511.98 |
11,071,123.41 |
194,298.38 |
395,730.47 |
18,768.55 |
(677,487.59) |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 17 of 36 |
||||||||||||
|
Principal Prepayment Detail |
|||||
|
Unscheduled Principal |
Prepayment Penalties |
||||
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
8 |
695100574 |
5,153.52 |
Partial Liquidation (Curtailment) |
0.00 |
0.00 |
|
Totals |
5,153.52 |
0.00 |
0.00 |
||
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 18 of 36 |
||||
|
Historical Detail |
|||||||||||||||||||||
|
Delinquencies¹ |
Prepayments |
Rate and Maturities |
|||||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days or More |
Foreclosure |
REO |
Modifications |
Curtailments |
Payoff |
Next Weighted Avg. |
|||||||||||||
|
Distribution |
|||||||||||||||||||||
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|||
|
Date |
|||||||||||||||||||||
|
09/17/25 |
0 |
0.00 |
0 |
0.00 |
2 |
62,421,107.68 |
0 |
0.00 |
4 |
151,956,024.85 |
0 |
0.00 |
1 |
5,153.52 |
1 |
0.00 |
4.724029% |
4.518494% |
(11) |
||
|
08/15/25 |
0 |
0.00 |
0 |
0.00 |
3 |
108,693,488.52 |
0 |
0.00 |
4 |
151,956,024.85 |
0 |
0.00 |
1 |
17,768.98 |
0 |
0.00 |
4.708348% |
4.532251% |
(8) |
||
|
07/17/25 |
0 |
0.00 |
0 |
0.00 |
4 |
174,862,796.95 |
0 |
0.00 |
4 |
151,956,024.85 |
0 |
0.00 |
1 |
13,100.09 |
4 |
28,894,942.39 |
4.678868% |
4.532387% |
(6) |
||
|
06/17/25 |
0 |
0.00 |
0 |
0.00 |
4 |
174,862,796.95 |
0 |
0.00 |
4 |
151,956,024.85 |
0 |
0.00 |
1 |
22,514.64 |
3 |
16,703,135.23 |
4.670374% |
4.530404% |
(5) |
||
|
05/16/25 |
0 |
0.00 |
0 |
0.00 |
4 |
174,862,796.95 |
0 |
0.00 |
4 |
151,956,024.85 |
0 |
0.00 |
1 |
1,059.29 |
2 |
7,175,167.43 |
4.672224% |
4.541099% |
(4) |
||
|
04/17/25 |
0 |
0.00 |
1 |
46,380,317.41 |
3 |
128,590,416.11 |
0 |
0.00 |
4 |
151,956,024.85 |
0 |
0.00 |
1 |
5,458.64 |
0 |
0.00 |
4.672668% |
4.559526% |
(2) |
||
|
03/17/25 |
1 |
46,481,548.35 |
0 |
0.00 |
3 |
128,590,416.11 |
0 |
0.00 |
4 |
151,956,024.85 |
0 |
0.00 |
1 |
45,813.46 |
1 |
3,787,439.26 |
4.672737% |
4.559769% |
(1) |
||
|
02/18/25 |
0 |
0.00 |
0 |
0.00 |
3 |
128,608,313.19 |
0 |
0.00 |
4 |
151,973,921.93 |
0 |
0.00 |
2 |
1,879,349.70 |
0 |
0.00 |
4.670933% |
4.559292% |
0 |
||
|
01/17/25 |
0 |
0.00 |
0 |
0.00 |
3 |
130,453,497.08 |
0 |
0.00 |
4 |
151,989,837.53 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.671012% |
4.559153% |
1 |
||
|
12/17/24 |
3 |
4,138,421.64 |
0 |
0.00 |
3 |
130,469,346.77 |
0 |
0.00 |
4 |
152,198,731.75 |
0 |
0.00 |
1 |
6,951.60 |
0 |
0.00 |
4.671107% |
4.559372% |
2 |
||
|
11/18/24 |
0 |
0.00 |
0 |
0.00 |
3 |
130,485,773.05 |
0 |
0.00 |
4 |
152,419,298.63 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.671204% |
4.559598% |
3 |
||
|
10/18/24 |
0 |
0.00 |
0 |
0.00 |
3 |
130,501,489.08 |
0 |
0.00 |
4 |
152,626,431.82 |
0 |
0.00 |
1 |
17,649.63 |
0 |
0.00 |
4.671297% |
4.575196% |
4 |
||
|
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 19 of 36 |
||||||||||||||||||||
|
Delinquency Loan Detail |
|||||||||||||||
|
Paid |
Mortgage |
Outstanding |
Servicing |
Resolution |
|||||||||||
|
Through |
Months |
Loan |
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|||||
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
Date |
Date |
REO Date |
||
|
1 |
304830001 |
12/01/21 |
44 |
5 |
0.00 |
0.00 |
1,600.00 |
69,370,036.78 |
05/19/20 |
7 |
04/14/23 |
||||
|
2 |
304830002 |
05/01/21 |
51 |
5 |
0.00 |
0.00 |
0.00 |
69,950,190.54 |
07/21/20 |
13 |
|||||
|
3 |
883100464 |
01/06/21 |
55 |
6 |
0.00 |
0.00 |
0.00 |
59,929,896.14 |
07/10/20 |
7 |
06/18/24 |
||||
|
4 |
883100463 |
03/06/25 |
5 |
5 |
0.00 |
0.00 |
0.00 |
46,481,548.35 |
04/17/25 |
2 |
|||||
|
12 |
304830012 |
04/01/21 |
52 |
5 |
0.00 |
0.00 |
87,977.74 |
27,419,413.67 |
06/09/20 |
7 |
03/02/21 |
||||
|
17 |
304830017 |
08/01/25 |
0 |
5 |
98,525.28 |
98,525.28 |
0.00 |
15,534,047.81 |
09/11/25 |
0 |
|||||
|
27 |
623100215 |
05/06/25 |
3 |
5 |
67,093.09 |
268,525.18 |
23,350.55 |
10,582,556.87 |
06/11/25 |
13 |
|||||
|
49 |
304830049 |
04/01/23 |
28 |
6 |
0.00 |
0.00 |
1,053,489.55 |
5,101,197.05 |
06/09/20 |
7 |
06/29/21 |
||||
|
56 |
883100448 |
08/06/25 |
0 |
5 |
28,680.01 |
28,680.01 |
0.00 |
3,713,857.74 |
|||||||
|
Totals |
194,298.38 |
395,730.47 |
1,166,417.84 |
308,082,744.95 |
|||||||||||
|
1 Mortgage Loan Status |
2 Resolution Strategy Code |
||||||||||||||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
4 - Performing Matured Balloon |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||||||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||||||||||
|
Delinquent |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||||||||||||
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
||||||||||||||
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
||||||||||||
|
3 - 90-120 Days Delinquent |
|||||||||||||||
|
5 - Note Sale |
98 - Other |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 20 of 36 |
||||||||||||||
|
Collateral Stratification and Historical Detail |
||||||||
|
Maturity Dates and Loan Status¹ |
||||||||
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|||||
|
Past Maturity |
269,947,016 |
38,288,708 |
142,123,391 |
89,534,917 |
||||
|
0 - 6 Months |
214,456,862 |
152,035,754 |
0 |
62,421,108 |
||||
|
7 - 12 Months |
0 |
0 |
0 |
0 |
||||
|
13 - 24 Months |
0 |
0 |
0 |
0 |
||||
|
25 - 36 Months |
0 |
0 |
0 |
0 |
||||
|
37 - 48 Months |
0 |
0 |
0 |
0 |
||||
|
49 - 60 Months |
0 |
0 |
0 |
0 |
||||
|
> 60 Months |
0 |
0 |
0 |
0 |
||||
|
Historical Delinquency Information |
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|||
|
Sep-25 |
484,403,878 |
209,523,518 |
0 |
0 |
122,924,335 |
151,956,025 |
||
|
Aug-25 |
551,397,346 |
240,662,892 |
6,152,519 |
29,676,789 |
122,949,121 |
151,956,025 |
||
|
Jul-25 |
618,047,144 |
313,371,547 |
0 |
29,745,765 |
122,973,807 |
151,956,025 |
||
|
Jun-25 |
652,052,786 |
377,096,998 |
0 |
0 |
122,999,763 |
151,956,025 |
||
|
May-25 |
679,963,420 |
415,565,706 |
0 |
0 |
112,441,689 |
151,956,025 |
||
|
Apr-25 |
688,731,063 |
424,225,412 |
0 |
46,380,317 |
66,169,308 |
151,956,025 |
||
|
Mar-25 |
690,252,821 |
425,645,939 |
46,481,548 |
0 |
66,169,308 |
151,956,025 |
||
|
Feb-25 |
701,810,068 |
483,666,838 |
0 |
0 |
66,169,308 |
151,973,922 |
||
|
Jan-25 |
705,245,127 |
485,256,713 |
0 |
0 |
67,998,577 |
151,989,838 |
||
|
Dec-24 |
706,987,612 |
482,651,882 |
4,138,422 |
0 |
67,998,577 |
152,198,732 |
||
|
Nov-24 |
708,813,434 |
488,395,559 |
0 |
0 |
67,998,577 |
152,419,299 |
||
|
Oct-24 |
710,541,517 |
489,916,509 |
0 |
0 |
67,998,577 |
152,626,432 |
||
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 21 of 36 |
|||||||
|
Specially Serviced Loan Detail - Part 1 |
||||||||||
|
Ending Scheduled |
Net Operating |
Remaining |
||||||||
|
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
1 |
304830001 |
64,445,947.18 |
69,370,036.78 |
48,000,000.00 |
01/13/25 |
(994,809.00) |
(0.40870) |
06/30/25 |
10/01/20 |
240 |
|
2 |
304830002 |
66,169,308.43 |
69,950,190.54 |
100,900,000.00 |
05/01/25 |
2,258,041.00 |
0.22190 |
12/31/23 |
08/01/25 |
240 |
|
3 |
883100464 |
57,679,503.28 |
59,929,896.14 |
13,700,000.00 |
05/01/25 |
(757,952.00) |
(0.38630) |
06/30/25 |
10/06/25 |
240 |
|
4 |
883100463 |
46,272,380.84 |
46,481,548.35 |
75,100,000.00 |
07/21/15 |
2,168,503.90 |
0.81300 |
09/30/24 |
09/06/25 |
239 |
|
9 |
304200001 |
29,607,563.92 |
29,607,563.92 |
180,600,000.00 |
04/24/15 |
3,039,614.75 |
1.64390 |
03/31/25 |
07/01/25 |
240 |
|
12 |
304830012 |
25,088,969.99 |
27,419,413.67 |
9,575,000.00 |
02/10/25 |
60,544.00 |
0.06440 |
06/30/25 |
10/01/20 |
240 |
|
17 |
304830017 |
15,498,492.60 |
15,534,047.81 |
56,200,000.00 |
07/17/15 |
4,725,446.00 |
3.96850 |
12/31/24 |
09/01/25 |
239 |
|
27 |
623100215 |
10,482,645.27 |
10,582,556.87 |
17,300,000.00 |
01/28/15 |
180,841.47 |
0.89730 |
03/31/25 |
06/06/25 |
236 |
|
34 |
883100502 |
7,881,256.86 |
7,881,256.86 |
21,300,000.00 |
12/12/24 |
1,505,674.00 |
2.51650 |
03/31/25 |
10/06/25 |
240 |
|
47 |
883100507 |
5,254,170.67 |
5,254,170.67 |
12,500,000.00 |
12/12/24 |
724,610.00 |
1.81660 |
06/30/25 |
10/06/25 |
240 |
|
49 |
304830049 |
4,741,604.40 |
5,101,197.05 |
3,050,000.00 |
03/13/25 |
(223,795.00) |
(1.04260) |
06/30/25 |
10/01/25 |
180 |
|
65 |
883100481 |
2,851,100.81 |
2,851,100.80 |
9,090,000.00 |
12/13/24 |
494,188.00 |
2.28320 |
03/31/25 |
10/06/25 |
240 |
|
66 |
883100497 |
2,826,662.57 |
2,826,662.57 |
8,920,000.00 |
12/12/24 |
596,601.00 |
2.78020 |
03/31/25 |
10/06/25 |
240 |
|
68 |
883100480 |
1,946,894.19 |
1,946,894.19 |
5,600,000.00 |
12/19/24 |
383,405.00 |
2.59400 |
03/31/25 |
10/06/25 |
240 |
|
69 |
883100503 |
704,628.64 |
704,628.64 |
2,650,000.00 |
12/19/24 |
158,841.00 |
2.96940 |
06/30/25 |
10/06/25 |
240 |
|
70 |
883100511 |
2,606,720.53 |
2,606,720.53 |
6,550,000.00 |
12/16/24 |
469,560.00 |
2.37280 |
03/31/25 |
10/06/25 |
240 |
|
75 |
883100483 |
1,132,293.74 |
1,132,293.74 |
3,200,000.00 |
12/19/24 |
202,365.00 |
2.35420 |
06/30/25 |
10/06/25 |
240 |
|
76 |
883100500 |
1,071,199.77 |
1,071,199.76 |
3,036,000.00 |
12/19/24 |
160,132.00 |
1.96910 |
03/31/25 |
10/06/25 |
240 |
|
77 |
883100499 |
2,138,325.59 |
2,138,325.59 |
5,870,000.00 |
12/16/24 |
272,968.00 |
1.68150 |
03/31/25 |
10/06/25 |
240 |
|
79 |
883100475 |
1,071,199.77 |
1,071,199.76 |
3,380,000.00 |
12/19/24 |
207,418.00 |
2.55060 |
03/31/25 |
10/06/25 |
240 |
|
80 |
883100493 |
875,695.94 |
875,695.94 |
2,600,000.00 |
12/19/24 |
230,622.00 |
3.46910 |
03/31/25 |
10/06/25 |
240 |
|
81 |
883100477 |
1,731,024.61 |
1,731,024.61 |
4,650,000.00 |
12/19/24 |
242,036.00 |
1.84180 |
06/30/25 |
10/06/25 |
240 |
|
82 |
883100492 |
1,173,023.48 |
1,173,023.48 |
4,000,000.00 |
12/19/24 |
257,963.00 |
2.89680 |
06/30/25 |
10/06/25 |
240 |
|
83 |
883100488 |
541,709.42 |
541,709.42 |
2,000,000.00 |
12/19/24 |
39,629.00 |
0.96360 |
03/31/25 |
10/06/25 |
240 |
|
84 |
883100485 |
1,669,930.78 |
1,669,930.78 |
5,100,000.00 |
12/30/24 |
121,751.00 |
0.96030 |
06/30/25 |
10/06/25 |
240 |
|
85 |
883100514 |
1,629,200.89 |
1,629,200.89 |
3,610,000.00 |
12/29/24 |
214,623.00 |
1.73520 |
06/30/25 |
10/06/25 |
240 |
|
86 |
883100490 |
1,486,645.87 |
1,486,645.87 |
3,875,000.00 |
12/19/24 |
269,741.00 |
2.39000 |
03/31/25 |
10/06/25 |
240 |
|
87 |
883100505 |
1,445,916.06 |
1,445,916.06 |
4,100,000.00 |
12/19/24 |
211,622.00 |
1.92790 |
06/30/25 |
10/06/25 |
240 |
|
88 |
883100506 |
1,335,944.21 |
1,335,944.21 |
3,950,000.00 |
12/19/24 |
136,777.00 |
1.34860 |
06/30/25 |
10/06/25 |
240 |
|
89 |
883100508 |
1,250,410.62 |
1,250,410.62 |
3,860,000.00 |
12/29/24 |
264,106.00 |
2.78220 |
03/31/25 |
10/06/25 |
240 |
|
Totals |
362,610,370.93 |
376,600,406.12 |
624,266,000.00 |
17,621,067.12 |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 22 of 36 |
|||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 23 of 36 |
|
Specially Serviced Loan Detail - Part 2 |
||||||
|
Servicing |
||||||
|
Property |
Transfer |
Resolution |
||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
1 |
304830001 |
LO |
IL |
05/19/20 |
7 |
|
|
Franchise Agreement expiring 6/2025. The subject is the fee simple interest full service Hilton Hotel located in the Magnificent Mile area of downtown Chicago. The property, which opened in 1990, features 345 all-suites rooms, ~8,417 sf of |
||||||
|
meeting area, full service dining areas served by two leased restaurant facilities (one vacant), indoor pool, fitness center, and business center. Hotel has three Unions representing various employees serving the Hotel (Valet/Bellman, |
||||||
|
Housekeepers, and Engineers). Le ase for vacant ground floor restaurant has been executed by both parties. Tenant is now open for business. Companion Loan: None. PM: Property manager can only retain $100,000 at property level for |
||||||
|
general operating expenses. All other excess funds ar e to be sent to MS on monthly basis. Deferred Maintenance / Repair Issues: Proceeding with exterior wall renovation per City Engineering Report. Security System is being upgraded. |
||||||
|
Marketing Summary: Asset is currently not on market, but anticipating Q 2 2025 marketing process, after conclusion of tax appeal process. Franchise extesion to 12/31/2025 has been executed. |
||||||
|
2 |
304830002 |
OF |
IL |
07/21/20 |
13 |
|
|
The Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is in monetary default. Lender is continuing with the foreclosure process. Borrower answered the complaint. New |
||||||
|
judge was appointed . Lender filed a recourse claim. Litigation continues. Transwestern was appointed as receiver and is managing the property. Lender amended the complaint to add the recourse component to the Illinois foreclosure. Case |
||||||
|
has now entered the discovery phase. Lender is trying to re-engage Borrower for a settlement but no proposals have been offered. |
||||||
|
3 |
883100464 |
MU |
IL |
07/10/20 |
7 |
|
|
REO Title Date: June 21, 2024. Description of Collateral: Collateral is a mixed-use office/retail/parking property totaling 134,536 SF. Property is comprised of 54,131 SF of retail space, 14,400 SF of office space, and a 66,000 SF (166 space) |
||||||
|
indoor par king garage at the base of the Palmer House Hilton hotel (non-collateral, $333.2MM loan in JPMCC 2018-PHH currently SS with Situs). Property is located on State Street in Chicago's Loop neighborhood in Cook County. The former |
||||||
|
T-1, Ampco System Parking exe rcised its one-time right to terminate on 7/2020 and vacated the premises. The new parking operator, SP Plus, is on an operating agreement and rental income is based on the net rental income generated by the |
||||||
|
operator. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: The property is in good condition. Leasing Summary: New leasing agreement has been entered into with a local Chicago boutique leasing form. To |
||||||
|
date no new retail leases have been executedalthough tours of pot ential tenants have been conducted. Hilton has renewed their office lease through 9/30/27 with a termination right 9/30/26. Marketing Summary: Asset is not currently on the |
||||||
|
market. |
||||||
|
4 |
883100463 |
OF |
NJ |
04/17/25 |
2 |
|
|
The loan is 60+days delinquent. Notice of Default has been sent to the Borrower. Legal counsel has been engaged and is preparing foreclosure complaint. Continuing discussions with Borrower over possible alternative to foreclosing. |
||||||
|
9 |
304200001 |
OF |
LA |
07/15/25 |
13 |
|
|
The loan was not paid in full at maturity date (7-1-25). |
||||||
|
12 |
304830012 |
LO |
GA |
06/09/20 |
7 |
|
|
Franchise Agreement expiring 6/2025. The subject is the fee simple interest full service Hilton Hotel located in the Central Perimeter Market of Atlanta, GA. The property, which opened in 1987, features 224 all-suites rooms, ~7,000 sf of meeting |
||||||
|
area, fu ll service dining area, indoor/outdoor pool, fitness center, and business center. Companion Loan: None. Deferred Maintenance / Repair Issues: PIP has been requested from Wyndham and IHG. Pricing both upon receipt. Taxes |
||||||
|
protest has been successful wi th a reduced value of ~$14MM vs. ~$24MM, resulting in a tax savings of ~$137K. 2024 appeal is underway. Franchise extesion to 12/31/2025 has been executed. In process of re-flagging to a Wyndham, |
||||||
|
Franchise Agreement has been executed. Marketing Summary : Asset is currently not on market. |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 24 of 36 |
|||||
|
Specially Serviced Loan Detail - Part 2 |
|||||||
|
Servicing |
|||||||
|
Property |
Transfer |
Resolution |
|||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
|
17 |
304830017 |
OF |
MI |
09/11/25 |
0 |
||
|
Special Servicer comments are not available for this cycle. |
|||||||
|
27 |
623100215 |
RT |
AL |
06/11/25 |
13 |
||
|
The loan transferred to the Special Servicer on 6/12/25 after it was not paid off upon the 6/6/25 maturity date. The collateral is a shadow anchored shopping center in Prattville, AL. Lender has engaged counsel and will dual track remedies with |
|||||||
|
worko ut discussions. |
|||||||
|
34 |
883100502 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/23/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Subject is a 95 unit garden style multifamily property located in the community of Pacoima, Ca., 15 miles NW of the Los Angeles CBD. |
|||||||
|
Built in 1989, the property consists of 4 two-story buildings situated on two non-contiguous parcels. The Receiver is plannning to payoff the loan in full at maturity. |
|||||||
|
47 |
883100507 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Subj is a 121 unit garden style multifamily property located in Panorama Hills, Ca., 17 miles NW of the Los Angeles CBD. Built in 1964, |
|||||||
|
property consists of one two-story building situated on 1.216 acres. Unit mix consists solely of studio units. The Receiver has proposed to payoff the loan in full at maturity. |
|||||||
|
49 |
304830049 |
RT |
OH |
06/09/20 |
7 |
||
|
REO Title Date: 6/29/21: The collateral is the leasehold interest in a 165K SF big box retail Property located in the Fairlawn/Montrose submkt of Ohio, 20 mi S of the Cleveland CBD. Property was built in 1992 and is located on a 4.52-acre site. |
|||||||
|
Subj jis p art of a larger 500K SF power center with tenants including Home Depot, Dick's Sporting Goods, and World Market As of 8/29/25, the property is 100% leased & 58% occupied. Crossed with or is companion: N.A Deferred |
|||||||
|
Maintenance/Repair Issues: Parking l ot needs sealing and restriping. Leasing: Signed a lease with Dick's to take the whole vacant 69K space; the space has been turned over to Dick's so they can begin their buildout. Marketing: Plan to market |
|||||||
|
the Property for sale in the next few months. |
|||||||
|
65 |
883100481 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver & ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On Aug 6, 2024, the Superior Court of the State |
|||||||
|
of Califor nia entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, manage |
|||||||
|
the businesses and pr operties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, Inc. and J.K. |
|||||||
|
Properties, Inc., and the Gua rantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling $52MM. Loans |
|||||||
|
have springing cash management; cash fl ow sweep trigger for EOD or DSCR < 1.10x. Collateral is a Class C, 12 building, 38 unit, 43K SF NRA, garden style multi-family property in Ontario, CA, approx. 35 miles east of L.A. Built in 1970 & 1972 |
|||||||
|
on a two-parcel, non-contiguous 2.40-acre site. The Receiver has proposed to payoff the loans in full. |
|||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 25 of 36 |
||||||
|
Specially Serviced Loan Detail - Part 2 |
|||||||
|
Servicing |
|||||||
|
Property |
Transfer |
Resolution |
|||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
|
66 |
883100497 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of Ca lifornia entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses a nd properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, Inc. |
|||||||
|
and J.K. Properties, Inc., and th e Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; ca sh flow sweep trigger for EOD or DSCR < 1.10x. Collateral is a 36 unit multi-family garden property in Ontario, CA with predominantly two-story apartment buildings built in 1971 on two, non- |
|||||||
|
contiguous parcels totaling 1.67-acres. The Receiver is planning to payoff the loan in full at maturity. |
|||||||
|
68 |
883100480 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. The Collateral is a 31 unit multifamily building in Los Angeles, CA. The property was built in 1989. Crossed with South View (Avalon) |
|||||||
|
Apartments.The Receiver has proposed to payoff th e loans in full at maturity. |
|||||||
|
69 |
883100503 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Built in 1993, collateral consists of 2 low-rise multifamily properties in the South Central submarket of Los Angeles. Cross-collateralized |
|||||||
|
with Cedar Pointe Apartments. The Receive has proposed to payoff the loan in full at maturity. |
|||||||
|
70 |
883100511 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. The Subject Property, Suncrest Apartments is a multifamily property, consisting of 40 units, built in 1987. The Receiver has proposed to |
|||||||
|
payoff the loan in full at maturity. |
|||||||
|
75 |
883100483 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Subject is a 13 unit, two story apartment building built in 1991 on .22 acres in Los Angeles, Ca. This loan is cross collateralized with Royal |
|||||||
|
Palms Apartments. The Receiver has proposed to payoff the loans in full at maturity. |
|||||||
|
76 |
883100500 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Collateral consists of 28 units in 2 garden-style multifamily walk-up properties built in 1987 in the Palmdale submarket of Los Angeles. |
|||||||
|
Crossed with Forest View Apartments. The Recei ver has proposed to payoff the loan in full at maturity. |
|||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 26 of 36 |
||||||
|
Specially Serviced Loan Detail - Part 2 |
|||||||
|
Servicing |
|||||||
|
Property |
Transfer |
Resolution |
|||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
|
77 |
883100499 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. The Subject Property Rose Terrace Apartments (Parthenia) is a multifamily type of property, built in 1964. It consists of 32 units and is |
|||||||
|
located in North Hills, CA. The Receiver has proposed to payoff the loan in full at maturity. |
|||||||
|
79 |
883100475 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/23/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. The Property is a 13 unit, single-building, three-story apartment project built in 1991 and is situated on a 0.23-acre residentially zoned site. The loan is crossed with Iron Mountain Apartments. The Receiver has proposed to payoff the |
|||||||
|
loans in full at maturity. |
|||||||
|
80 |
883100493 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Property is a 24-unit multifamily property in Palmdale, CA, built in 1988. Loan is crossed with Beverly Terrace Apartments. The Receiver |
|||||||
|
has proposed to payoff the loans in full at maturity. |
|||||||
|
81 |
883100477 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/23/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Asset is a 20-unit multifamily walk-up property constructed in 1986 and are situated on a total of 0.465 acres. The Receiver has proposed to payoff the loans in full at maturity. |
|||||||
|
82 |
883100492 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Built in 1990, collateral consists of 2 low rise multifamily properties in the South Glendale submarket of Los Angeles. Loan is crossed with |
|||||||
|
Highland Meadows (43/44) Apartments. The Receiver has proposed to payoff the loans in full at maturity. |
|||||||
|
83 |
883100488 |
MF |
CA |
10/22/24 |
11 |
||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Built in 1989, collateral consists of 8 units is 2 low rise multifamily properties in the South Glendale submarket of Los Angeles. Crossed |
|||||||
|
with Highland Springs Apartments. The Receiver has proposed to payoff the loans in full at maturity. |
|||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 36 |
||||||
|
Specially Serviced Loan Detail - Part 2 |
|||||||||
|
Servicing |
|||||||||
|
Property |
Transfer |
Resolution |
|||||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|||
|
84 |
883100485 |
MF |
CA |
10/22/24 |
11 |
||||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||||
|
Stateof Cal ifornia entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||||
|
manage the businesses an d properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, Inc. |
|||||||||
|
and J.K. Properties, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||||
|
$52MM. Loans have springing cash management; cas h flow sweep trigger for EOD or DSCR < 1.10x. Collateral is 2 garden-style multifamily properties in So. Glendale submarket of Los Angeles. Built in 1989, sponsor invested $15K of capex |
|||||||||
|
2012-2014. The Receiver has proposed to payoff the loans in full at m aturity. |
|||||||||
|
85 |
883100514 |
MF |
CA |
10/22/24 |
11 |
||||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Collateral is a Class B/C 19 unit, garden style apartment building built in 1990 in Los Angeles, CA. The Receiver has proposed to payoff |
|||||||||
|
the loan in full. |
|||||||||
|
86 |
883100490 |
MF |
CA |
10/22/24 |
11 |
||||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. The Subject Property Highland Meadows (Mediterranean) Apartments is a 16 unit multifamily property type which was built in 1989. Loan |
|||||||||
|
is crossed with Highland Springs Apartments. The Receiver has proposed to payoff the loans in full at maturity. |
|||||||||
|
87 |
883100505 |
MF |
CA |
10/22/24 |
11 |
||||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. Subject is a 19 unit, single-building, three-story residential over one story of parking, built in 1989 and is situated on a 0.17-acre |
|||||||||
|
residentially zoned site in the Wilshire submark et of Los Angeles, CA. The Receiver has proposed to payoff the loan in full at maturity. |
|||||||||
|
88 |
883100506 |
MF |
CA |
10/22/24 |
11 |
||||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||||
|
State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||||
|
manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, |
|||||||||
|
Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||||
|
$52MM. Loans have springing cash management; cash flow sweep trigger for EOD or DSCR < 1.10x. The subject is two buildings with 16 two-story townhomes built on .24 acres in 1990, located in the South Central submarket of Los |
|||||||||
|
Angeles CA. The Receiver is planning to payoff the l oan in full at maturity. |
|||||||||
|
89 |
883100508 |
MF |
CA |
10/22/24 |
11 |
||||
|
Loan transferred 10/25/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the |
|||||||||
|
Stateof Cal ifornia entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money, |
|||||||||
|
manage the businesses an d properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty, Inc. |
|||||||||
|
and J.K. Properties, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling |
|||||||||
|
$52MM. Loans have springing cash management; cas h flow sweep trigger for EOD or DSCR < 1.10x. Subj is a 2-story, 34 unit garden style multifamily property built in 1983. Unit mix consists of 1 and 2 bedroom units. The Receiver has |
|||||||||
|
proposed to payoff the loan in full at maturity. |
|||||||||
|
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 |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 28 of 36 |
||||||||
|
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 29 of 36 |
|||||
|
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 |
||||
|
6 |
883100442 |
37,001,206.13 |
4.28700% |
37,001,206.13 |
4.28700% |
10 |
07/08/20 |
06/06/20 |
08/11/20 |
|
8 |
695100574 |
0.00 |
4.80400% |
0.00 |
4.80400% |
8 |
08/17/20 |
07/06/20 |
-- |
|
8 |
695100574 |
0.00 |
4.80400% |
0.00 |
4.80400% |
9 |
10/12/22 |
11/06/22 |
08/11/20 |
|
8 |
695100574 |
0.00 |
4.80400% |
0.00 |
4.80400% |
9 |
12/10/22 |
11/06/22 |
08/11/20 |
|
29 |
695100571 |
0.00 |
4.80300% |
0.00 |
4.80300% |
8 |
05/06/21 |
05/06/21 |
-- |
|
33 |
304830033 |
0.00 |
4.88000% |
0.00 |
4.88000% |
8 |
11/08/21 |
11/08/21 |
-- |
|
Totals |
37,001,206.13 |
37,001,206.13 |
|||||||
|
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 30 of 36 |
||||||||
|
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 |
|
14 |
695100575 |
11/18/20 |
12,750,889.87 |
25,300,000.00 |
9,097,517.41 |
326,424.31 |
9,097,517.41 |
8,771,093.10 |
3,979,796.77 |
0.00 |
(35,237.44) |
4,015,034.21 |
16.06% |
|
26 |
304830026 |
07/15/22 |
12,366,332.09 |
4,950,000.00 |
6,090,395.60 |
1,404,436.20 |
5,591,623.08 |
4,187,186.88 |
8,179,145.21 |
0.00 |
306,258.83 |
7,872,886.38 |
57.67% |
|
38 |
304830038 |
01/18/22 |
6,819,080.90 |
12,650,000.00 |
17,700,009.90 |
8,321,652.64 |
17,261,221.71 |
8,939,569.07 |
0.00 |
0.00 |
7,184.43 |
(7,184.43) |
0.08% |
|
58 |
883100429 |
04/17/23 |
3,653,728.20 |
2,700,000.00 |
3,000,000.00 |
1,102,587.61 |
2,762,213.44 |
1,659,625.83 |
1,994,102.37 |
0.00 |
169,210.27 |
1,824,892.10 |
40.55% |
|
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 |
35,590,031.06 |
45,600,000.00 |
35,887,922.91 |
11,155,100.76 |
34,712,575.64 |
23,557,474.88 |
14,153,044.35 |
0.00 |
447,416.09 |
13,705,628.26 |
|||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 31 of 36 |
||||||||||||
|
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 |
09/17/25 |
175,770.76 |
0.00 |
0.00 |
0.00 |
0.00 |
175,770.76 |
0.00 |
0.00 |
456,676.14 |
|
08/15/25 |
165,487.69 |
0.00 |
0.00 |
0.00 |
0.00 |
165,487.69 |
0.00 |
0.00 |
|||
|
07/17/25 |
108,490.14 |
0.00 |
0.00 |
0.00 |
0.00 |
108,490.14 |
0.00 |
0.00 |
|||
|
06/17/25 |
6,927.55 |
0.00 |
0.00 |
0.00 |
0.00 |
6,927.55 |
0.00 |
0.00 |
|||
|
08/17/22 |
0.00 |
956,860.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
07/15/22 |
0.00 |
174.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
06/17/22 |
0.00 |
541.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
04/18/22 |
0.00 |
170.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
01/18/22 |
0.00 |
4,015,033.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
14 |
695100575 |
06/17/21 |
0.00 |
0.00 |
4,015,034.21 |
0.00 |
0.00 |
64.49 |
0.00 |
0.00 |
4,015,034.21 |
|
05/17/21 |
0.00 |
0.00 |
4,014,969.72 |
0.00 |
0.00 |
(96.22) |
0.00 |
0.00 |
|||
|
04/16/21 |
0.00 |
0.00 |
4,015,065.94 |
0.00 |
0.00 |
(5,878.06) |
0.00 |
0.00 |
|||
|
03/17/21 |
0.00 |
0.00 |
4,020,944.00 |
0.00 |
0.00 |
1,054.47 |
0.00 |
0.00 |
|||
|
01/15/21 |
0.00 |
0.00 |
4,019,889.53 |
0.00 |
0.00 |
27,210.03 |
0.00 |
0.00 |
|||
|
12/17/20 |
0.00 |
0.00 |
3,992,679.50 |
0.00 |
0.00 |
12,882.73 |
0.00 |
0.00 |
|||
|
11/18/20 |
0.00 |
0.00 |
3,979,796.77 |
0.00 |
0.00 |
3,979,796.77 |
0.00 |
0.00 |
|||
|
26 |
304830026 |
07/17/25 |
0.00 |
0.00 |
7,872,886.38 |
0.00 |
0.00 |
550.00 |
0.00 |
0.00 |
7,872,886.38 |
|
02/18/25 |
0.00 |
0.00 |
7,872,336.38 |
0.00 |
0.00 |
11.05 |
0.00 |
0.00 |
|||
|
01/17/25 |
0.00 |
0.00 |
7,872,325.33 |
0.00 |
0.00 |
(961.82) |
0.00 |
0.00 |
|||
|
09/15/23 |
0.00 |
0.00 |
7,873,287.15 |
0.00 |
0.00 |
(237,199.21) |
0.00 |
0.00 |
|||
|
02/17/23 |
0.00 |
0.00 |
8,110,486.36 |
0.00 |
0.00 |
2,634.10 |
0.00 |
0.00 |
|||
|
01/18/23 |
0.00 |
0.00 |
8,107,852.26 |
0.00 |
0.00 |
117.50 |
0.00 |
0.00 |
|||
|
12/16/22 |
0.00 |
0.00 |
8,107,734.76 |
0.00 |
0.00 |
460.66 |
0.00 |
0.00 |
|||
|
10/17/22 |
0.00 |
0.00 |
8,107,274.10 |
0.00 |
0.00 |
26,870.29 |
0.00 |
0.00 |
|||
|
09/16/22 |
0.00 |
0.00 |
8,080,403.81 |
0.00 |
0.00 |
(99,941.40) |
0.00 |
0.00 |
|||
|
08/17/22 |
0.00 |
0.00 |
8,180,345.21 |
0.00 |
0.00 |
1,200.00 |
0.00 |
0.00 |
|||
|
07/15/22 |
0.00 |
0.00 |
8,179,145.21 |
0.00 |
0.00 |
8,179,145.21 |
0.00 |
0.00 |
|||
|
38 |
304830038 |
01/18/23 |
0.00 |
0.00 |
(7,184.43) |
0.00 |
0.00 |
(10,533.54) |
0.00 |
0.00 |
(7,184.43) |
|
09/16/22 |
0.00 |
0.00 |
3,349.11 |
0.00 |
0.00 |
34.27 |
0.00 |
0.00 |
|||
|
08/17/22 |
0.00 |
0.00 |
3,314.84 |
0.00 |
0.00 |
175.03 |
0.00 |
0.00 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 32 of 36 |
||||||||||
|
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 |
|
38 |
304830038 |
07/15/22 |
0.00 |
0.00 |
3,139.81 |
0.00 |
0.00 |
2,253.69 |
0.00 |
0.00 |
|
|
06/17/22 |
0.00 |
0.00 |
886.12 |
0.00 |
0.00 |
174.36 |
0.00 |
0.00 |
|||
|
05/17/22 |
0.00 |
0.00 |
711.76 |
0.00 |
0.00 |
541.62 |
0.00 |
0.00 |
|||
|
03/17/22 |
0.00 |
0.00 |
170.14 |
0.00 |
0.00 |
170.14 |
0.00 |
0.00 |
|||
|
01/25/22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
58 |
883100429 |
08/16/24 |
0.00 |
0.00 |
1,824,892.10 |
0.00 |
0.00 |
6,040.35 |
0.00 |
0.00 |
1,824,892.10 |
|
07/17/24 |
0.00 |
0.00 |
1,818,851.75 |
0.00 |
0.00 |
(2,139.37) |
0.00 |
0.00 |
|||
|
05/17/24 |
0.00 |
0.00 |
1,820,991.12 |
0.00 |
0.00 |
2,500.00 |
0.00 |
0.00 |
|||
|
01/18/24 |
0.00 |
0.00 |
1,818,491.12 |
0.00 |
0.00 |
9,064.15 |
0.00 |
0.00 |
|||
|
11/17/23 |
0.00 |
0.00 |
1,809,426.97 |
0.00 |
0.00 |
(67.50) |
0.00 |
0.00 |
|||
|
10/17/23 |
0.00 |
0.00 |
1,809,494.47 |
0.00 |
0.00 |
551.10 |
0.00 |
0.00 |
|||
|
09/15/23 |
0.00 |
0.00 |
1,808,943.37 |
0.00 |
0.00 |
(55,108.66) |
0.00 |
0.00 |
|||
|
08/17/23 |
0.00 |
0.00 |
1,864,052.03 |
0.00 |
0.00 |
3,900.40 |
0.00 |
0.00 |
|||
|
07/17/23 |
0.00 |
0.00 |
1,860,151.63 |
0.00 |
0.00 |
(133,950.74) |
0.00 |
0.00 |
|||
|
04/17/23 |
0.00 |
0.00 |
1,994,102.37 |
0.00 |
0.00 |
1,994,102.37 |
0.00 |
0.00 |
|||
|
Current Period Totals |
175,770.76 |
0.00 |
0.00 |
0.00 |
0.00 |
175,770.76 |
0.00 |
0.00 |
175,770.76 |
||
|
Cumulative Totals |
456,676.14 |
4,972,780.48 |
13,705,628.26 |
0.00 |
0.00 |
14,162,304.40 |
0.00 |
0.00 |
14,162,304.40 |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 33 of 36 |
||||||||||
|
Interest Shortfall Detail - Collateral Level |
||||||||||||
|
Special Servicing Fees |
Modified |
|||||||||||
|
Deferred |
Non- |
Reimbursement of |
Other |
Interest |
||||||||
|
Interest |
Interest |
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
||||||
|
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
1 |
0.00 |
0.00 |
13,873.78 |
0.00 |
0.00 |
0.00 |
0.00 |
266,709.55 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2 |
0.00 |
0.00 |
14,244.78 |
0.00 |
0.00 |
0.00 |
0.00 |
266,206.48 |
0.00 |
0.00 |
0.00 |
0.00 |
|
3 |
0.00 |
0.00 |
12,417.12 |
0.00 |
0.00 |
0.00 |
0.00 |
240,643.69 |
0.00 |
0.00 |
0.00 |
0.00 |
|
4 |
0.00 |
0.00 |
9,961.42 |
0.00 |
0.00 |
0.00 |
0.00 |
194,247.60 |
0.00 |
0.00 |
0.00 |
0.00 |
|
9 |
0.00 |
0.00 |
9,900.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,599.59 |
0.00 |
0.00 |
0.00 |
|
12 |
0.00 |
0.00 |
5,401.10 |
0.00 |
0.00 |
0.00 |
0.00 |
101,670.26 |
0.00 |
0.00 |
0.00 |
0.00 |
|
27 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
29 |
0.00 |
0.00 |
0.00 |
0.00 |
645.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
33 |
0.00 |
0.00 |
0.00 |
0.00 |
561.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
34 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.48 |
0.00 |
0.00 |
0.00 |
|
44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
330.83 |
0.00 |
0.00 |
0.00 |
|
47 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
49 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19,717.04 |
0.00 |
0.00 |
0.00 |
0.00 |
|
65 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
66 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
68 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
69 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
70 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
75 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
76 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
77 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
79 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
80 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
81 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
82 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
83 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
84 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
85 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 34 of 36 |
|||||||||||
|
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) |
|
|
86 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
87 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
88 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
89 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Total |
0.00 |
0.00 |
146,298.60 |
0.00 |
1,206.84 |
0.00 |
0.00 |
1,089,194.63 |
2,966.90 |
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 |
1,239,666.97 |
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 35 of 36 |
|
Supplemental Notes |
||
|
None |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 36 of 36 |
JPMBB Commercial Mortgage Securities Trust 2015-C32 published this content on September 30, 2025, and is solely responsible for the information contained herein. Distributed via SEC EDGAR on September 30, 2025 at 17:42 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]