EX-99.1 2 wcm14c25_ex991-202511.htm wcm14c25_ex991-202511.htm - Generated by SEC Publisher for SEC Filing
     
Distribution Date: 11/18/25 WFRBS Commercial Mortgage Trust 2014-C25
Determination Date: 11/12/25  
Next Distribution Date: 12/17/25  
Record Date: 10/31/25 Commercial Mortgage Pass-Through Certificates
    Series 2014-C25
November 2025 Servicer Revision  
Late Payoff on Loan # 870925552.  

 

           
Table of Contents     Contacts    
Section Pages Role Party and Contact Information    
Certificate Distribution Detail 2 Depositor RBS Commercial Funding Inc.    
Certificate Factor Detail 3   Thomas Conway (203) 897-2365  
Certificate Interest Reconciliation Detail 4   600 Washington Boulevard | Stamford, CT 06901 | United States    
    Master Servicer Trimont LLC    
Exchangeable Certificate Detail 5        
      Attention: CMBS Servicing   trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail 6        
      550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States  
Additional Information 7 Special Servicer CWCapital Asset Management LLC    
Bond / Collateral Reconciliation - Cash Flows 8   Attention: Brian Hanson   bhanson@cwcapital.com
Bond / Collateral Reconciliation - Balances 9   900 19th Street NW, 8th Floor | Washington, DC 20006 | United States  
Current Mortgage Loan and Property Stratification 10-14 Trust Advisor BellOak, LLC    
Mortgage Loan Detail (Part 1) 15   Attention: Reporting   Reporting@belloakadvisors.com
Mortgage Loan Detail (Part 2) 16   200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States  
Principal Prepayment Detail 17 Certificate Administrator Computershare Trust Company, N.A. as agent for Wells Fargo    
      Bank, N.A.    
Historical Detail 18   Corporate Trust Services (CMBS)   cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail 19       trustadministrationgroup@computershare.com
      9062 Old Annapolis Road | Columbia, MD 21045 | United States    
Collateral Stratification and Historical Detail 20        
    Trustee Wilmington Trust, National Association    
Specially Serviced Loan Detail - Part 1 21   Attention: CMBS Trustee (302) 636-4140 CMBSTrustee@wilmingtontrust.com
Specially Serviced Loan Detail - Part 2 22   1100 North Market Street | Wilmington, DE 19890 | United States    
Modified Loan Detail 23        
Historical Liquidated Loan Detail 24        
Historical Bond / Collateral Loss Reconciliation Detail 25        
Interest Shortfall Detail - Collateral Level 26        
Supplemental Notes 27        

 

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

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

   
© 2021 Computershare. All rights reserved. Confidential. Page 1 of 27

 


 

                         
        Certificate Distribution Detail          
 
                      Current Original
    Pass-Through     Principal Interest Prepayment       Credit Credit
Class (3) CUSIP Rate (2) Original Balance Beginning Balance Distribution Distribution Penalties Realized Losses Total Distribution Ending Balance Support¹ Support¹
 
A-1 92939LAA4 1.518000% 31,829,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-2 92939LAB2 2.932000% 42,716,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-3 92939LAC0 3.429000% 35,436,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-4 92939LAD8 3.365000% 210,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-5 92939LAE6 3.631000% 235,930,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-SB 92939LAF3 3.369000% 57,125,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-S 92939LAG1 3.984000% 73,345,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 21.63%
B 92939LAH9 4.236000% 38,315,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 17.25%
C 92939LAJ5 4.349638% 29,557,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 13.88%
D 92939LAU0 3.803000% 61,304,000.00 36,173,213.19 4,661,744.97 114,638.94 0.00 0.00 4,776,383.91 31,511,468.22 57.19% 6.88%
E 92939LAW6 3.320000% 10,947,000.00 10,947,000.00 0.00 30,286.70 0.00 0.00 30,286.70 10,947,000.00 42.32% 5.63%
F 92939LAY2 3.320000% 20,799,000.00 20,799,000.00 0.00 57,543.90 0.00 0.00 57,543.90 20,799,000.00 14.07% 3.25%
G 92939LBA3 3.320000% 28,463,284.00 12,899,986.88 0.00 46,708.56 0.00 2,543,499.64 46,708.56 10,356,487.24 0.00% 0.00%
V 92939LBC9 0.000000% 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R 92939LBE5 0.000000% 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
Regular SubTotal   875,766,286.00 80,819,200.07 4,661,744.97 249,178.10 0.00 2,543,499.64 4,910,923.07 73,613,955.46    
 
 
X-A 92939LAL0 4.397638% 686,381,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-B 92939LAM8 0.594638% 129,176,000.00 36,173,213.19 0.00 17,924.97 0.00 0.00 17,924.97 31,511,468.22    
X-C 92939LAN6 1.077638% 10,947,000.00 10,947,000.00 0.00 9,830.75 0.00 0.00 9,830.75 10,947,000.00    
X-D 92939LAQ9 1.077638% 20,799,000.00 20,799,000.00 0.00 18,678.16 0.00 0.00 18,678.16 20,799,000.00    
X-E 92939LAS5 1.077638% 28,463,284.00 12,899,986.88 0.00 11,584.60 0.00 0.00 11,584.60 10,356,487.24    
Notional SubTotal   875,766,284.00 80,819,200.07 0.00 58,018.48 0.00 0.00 58,018.48 73,613,955.46    
 
Deal Distribution Total       4,661,744.97 307,196.58 0.00 2,543,499.64 4,968,941.55      
 
(1) Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
  dividing the result by (A).                      
(2) Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
  the underlying index (if and as applicable), and any other matters provided in the governing documents.                
(3) The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PEX. For details on the current status and
  payments of Class PEX, see page 5.                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 2 of 27

 


 

                     
        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 92939LAA4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2 92939LAB2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3 92939LAC0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-4 92939LAD8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-5 92939LAE6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-SB 92939LAF3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S 92939LAG1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B 92939LAH9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C 92939LAJ5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
D 92939LAU0 590.06285381 76.04307990 1.87000750 0.00000000 0.00000000 0.00000000 0.00000000 77.91308740 514.01977391
E 92939LAW6 1,000.00000000 0.00000000 2.76666667 0.00000000 0.00000000 0.00000000 0.00000000 2.76666667 1,000.00000000
F 92939LAY2 1,000.00000000 0.00000000 2.76666667 0.00000000 0.00000000 0.00000000 0.00000000 2.76666667 1,000.00000000
G 92939LBA3 453.21498672 0.00000000 1.64101092 (0.38711626) 8.22062135 0.00000000 89.36072310 1.64101092 363.85426362
V 92939LBC9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 92939LBE5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
 
Notional Certificates                  
X-A 92939LAL0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-B 92939LAM8 280.03044830 0.00000000 0.13876393 0.00000000 0.00000000 0.00000000 0.00000000 0.13876393 243.94212718
X-C 92939LAN6 1,000.00000000 0.00000000 0.89803142 0.00000000 0.00000000 0.00000000 0.00000000 0.89803142 1,000.00000000
X-D 92939LAQ9 1,000.00000000 0.00000000 0.89803164 0.00000000 0.00000000 0.00000000 0.00000000 0.89803164 1,000.00000000
X-E 92939LAS5 453.21498672 0.00000000 0.40700153 0.00000000 0.00000000 0.00000000 0.00000000 0.40700153 363.85426362
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 3 of 27

 


 

                         
        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 N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
A-5 N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
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 N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
X-B 10/01/25 - 10/30/25 30 0.00 17,924.97 0.00 17,924.97 0.00 0.00 0.00 17,924.97 0.00  
X-C 10/01/25 - 10/30/25 30 0.00 9,830.75 0.00 9,830.75 0.00 0.00 0.00 9,830.75 0.00  
X-D 10/01/25 - 10/30/25 30 0.00 18,678.16 0.00 18,678.16 0.00 0.00 0.00 18,678.16 0.00  
X-E 10/01/25 - 10/30/25 30 0.00 11,584.60 0.00 11,584.60 0.00 0.00 0.00 11,584.60 0.00  
A-S N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
B N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
C N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
D 10/01/25 - 10/30/25 30 0.00 114,638.94 0.00 114,638.94 0.00 0.00 0.00 114,638.94 0.00  
E 10/01/25 - 10/30/25 30 0.00 30,286.70 0.00 30,286.70 0.00 0.00 0.00 30,286.70 0.00  
F 10/01/25 - 10/30/25 30 0.00 57,543.90 0.00 57,543.90 0.00 0.00 0.00 57,543.90 0.00  
G 10/01/25 - 10/30/25 30 245,004.48 35,689.96 0.00 35,689.96 (11,018.60) 0.00 0.00 46,708.56 233,985.88  
Totals     245,004.48 296,177.98 0.00 296,177.98 (11,018.60) 0.00 0.00 307,196.58 233,985.88  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 4 of 27

 


 

                         
        Exchangeable Certificate Detail            
    Pass-Through         Prepayment          
Class CUSIP Rate Original Balance Beginning Balance Principal Distribution Interest Distribution Penalties   Losses   Total Distribution Ending Balance
Exchangeable Certificate Details                      
A-S (Cert) 92939LAG1 N/A 73,345,000.00 0.00 0.00 0.00   0.00   0.00 0.00 0.00
A-S (PEX) NA N/A 0.01 0.00 0.00 0.00   0.00   0.00 0.00 0.00
B (Cert) 92939LAH9 N/A 38,315,000.00 0.00 0.00 0.00   0.00   0.00 0.00 0.00
B (PEX) NA N/A 0.01 0.00 0.00 0.00   0.00   0.00 0.00 0.00
PEX 92939LAK2 N/A 0.01 0.00 0.00 0.00   0.00   0.00 0.00 0.00
C (Cert) 92939LAJ5 N/A 29,557,000.00 0.00 0.00 0.00   0.00   0.00 0.00 0.00
C (PEX) NA N/A 0.01 0.00 0.00 0.00   0.00   0.00 0.00 0.00
Exchangeable Certificates Total   141,217,000.04 0.00 0.00 0.00   0.00   0.00 0.00 0.00
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 5 of 27

 


 

                     
      Exchangeable 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-S (Cert) 92939LAG1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S (PEX) NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B (Cert) 92939LAH9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B (PEX) NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C (Cert) 92939LAJ5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C (PEX) NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 6 of 27

 


 

     
  Additional Information  
Total Available Distribution Amount (1) 4,968,941.55  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 7 of 27

 


 

       
Bond / Collateral Reconciliation - Cash Flows  
 
Total Funds Collected   Total Funds Distributed  
Interest   Fees  
Interest Paid or Advanced 298,425.21 Master Servicing Fee 1,662.63
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 151.89
Interest Adjustments 13.91 Trustee Fee 210.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 34.80
ARD Interest 0.00 Trust Advisor Fee 187.90
Net Prepayment Interest Excess / (Shortfall) 0.00    
Extension Interest 0.00    
Interest Reserve Withdrawal 0.00    
Total Interest Collected 298,439.12 Total Fees 2,247.23
 
Principal   Expenses/Reimbursements  
Scheduled Principal 244,702.30 Reimbursement for Interest on Advances 0.00
Unscheduled Principal Collections   ASER Amount 0.00
Principal Prepayments 3,719,149.88 Special Servicing Fees (Monthly) (15,942.84)
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) 4,938.15
Excess of Prior Principal Amounts Paid 0.00 Legal Fees 0.00
Curtailments 697,892.79 Rating Agency Expenses 0.00
Negative Amortization 0.00 Taxes Imposed on Trust Fund 0.00
Principal Adjustments 0.00 Non-Recoverable Advances 0.00
    Workout Delayed Reimbursement Amounts 0.00
    Other Expenses 0.00
Total Principal Collected 4,661,744.97 Total Expenses/Reimbursements (11,004.69)
 
    Interest Reserve Deposit 0.00
 
Other   Payments to Certificateholders and Others  
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 307,196.58
Excess Liquidation Proceeds 0.00 Principal Distribution 4,661,744.97
Borrower Option Extension Fees 0.00 Prepayment Penalties / Yield Maintenance 0.00
    Borrower Option Extension Fees 0.00
Total Other Collected 0.00 Total Payments to Certificateholders and Others 4,968,941.55
Total Funds Collected 4,960,184.09 Total Funds Distributed 4,960,184.09
 
 
© 2021 Computershare. All rights reserved. Confidential.     Page 8 of 27

 


 

           
    Bond / Collateral Reconciliation - Balances  
 
    Collateral Reconciliation   Certificate Reconciliation  
      Total   Total
Beginning Scheduled Collateral Balance 80,819,200.07 80,819,200.07 Beginning Certificate Balance 80,819,200.07
(-) Scheduled Principal Collections 244,702.30 244,702.30 (-) Principal Distributions 4,661,744.97
(-) Unscheduled Principal Collections 4,417,042.67 4,417,042.67 (-) Realized Losses 2,543,499.64
(-) Principal Adjustments (Cash) 0.00 0.00 Realized Loss and Realized Loss Adjustments on Collateral 2,543,499.64
(-) Principal Adjustments (Non-Cash) 0.00 0.00 Current Period NRA¹ 0.00
(-) Realized Losses from Collateral 2,543,499.64 2,543,499.64 Current Period WODRA¹ 0.00
(-) Other Adjustments² 0.00 0.00 Principal Used to Pay Interest 0.00
        Non-Cash Principal Adjustments 0.00
Ending Scheduled Collateral Balance 73,613,955.46 73,613,955.46 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 81,026,019.02 81,026,019.02 Ending Certificate Balance 73,613,955.46
Ending Actual Collateral Balance 73,613,955.46 73,613,955.46    
 
 
 
    NRA/WODRA Reconciliation   Under / Over Collateralization Reconciliation  
    Non-Recoverable Advances (NRA) from Workout Delayed Reimbursement of Advances    
    Principal (WODRA) from Principal Beginning UC / (OC) 0.00
Beginning Cumulative Advances 0.00 0.00 UC / (OC) Change 0.00
Current Period Advances 0.00 0.00 Ending UC / (OC) 0.00
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 4.40%
        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 or Realized Losses absorbed by overcollateralization, if any.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.     Page 9 of 27

 


 

                             
        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
  2,000,000 or less 0 0.00 0.00% 0 0.0000 0.000000 1.30 or less 0 0.00 0.00% 0 0.0000 0.000000
2,000,001 to 3,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.31 to 1.40 0 0.00 0.00% 0 0.0000 0.000000
3,000,001 to 4,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.41 to 1.50 0 0.00 0.00% 0 0.0000 0.000000
4,000,001 to 5,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.51 to 1.60 0 0.00 0.00% 0 0.0000 0.000000
5,000,001 to 6,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.61 to 1.70 1 73,613,955.46 100.00% (12) 4.2820 1.679400
6,000,001 to 7,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.71 to 1.80 0 0.00 0.00% 0 0.0000 0.000000
7,000,001 to 8,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.81 to 1.90 0 0.00 0.00% 0 0.0000 0.000000
8,000,001 to 9,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.91 to 2.00 0 0.00 0.00% 0 0.0000 0.000000
9,000,001 to 10,000,000 0 0.00 0.00% 0 0.0000 0.000000 2.01 to 2.25 0 0.00 0.00% 0 0.0000 0.000000
10,000,001 to 15,000,000 0 0.00 0.00% 0 0.0000 0.000000 2.26 to 2.50 0 0.00 0.00% 0 0.0000 0.000000
15,000,001 to 20,000,000 0 0.00 0.00% 0 0.0000 0.000000 2.51 to 3.50 0 0.00 0.00% 0 0.0000 0.000000
20,000,001 to 30,000,000 0 0.00 0.00% 0 0.0000 0.000000 3.51 or greater 0 0.00 0.00% 0 0.0000 0.000000
30,000,001 to 50,000,000 0 0.00 0.00% 0 0.0000 0.000000 Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400
50,000,001 to 70,000,000 0 0.00 0.00% 0 0.0000 0.000000              
  70,000,001 or greater 1 73,613,955.46 100.00% (12) 4.2820 1.679400              
  Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400              
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
  used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 10 of 27

 


 

                           
      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
 
Colorado 1 73,613,955.46 100.00% (12) 4.2820 1.679400              
              Retail 1 73,613,955.46 100.00% (12) 4.2820 1.679400
Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400              
              Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400
 
 
 
 
Note: Please refer to footnotes on the next page of the report.                      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 11 of 27

 


 

                             
        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
  4.000% or less 0 0.00 0.00% 0 0.0000 0.000000 12 months or less 0 0.00 0.00% 0 0.0000 0.000000
  4.001% to 4.250% 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
  4.251% to 4.500% 1 73,613,955.46 100.00% (12) 4.2820 1.679400 25 months to 36 months 0 0.00 0.00% 0 0.0000 0.000000
  4.501% to 4.750% 0 0.00 0.00% 0 0.0000 0.000000 37 months to 48 months 0 0.00 0.00% 0 0.0000 0.000000
  4.751% to 5.000% 0 0.00 0.00% 0 0.0000 0.000000 49 months or greater 1 73,613,955.46 100.00% (12) 4.2820 1.679400
  5.001% to 5.250% 0 0.00 0.00% 0 0.0000 0.000000 Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400
  5.251% or greater 0 0.00 0.00% 0 0.0000 0.000000              
  Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400              
(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 27

 


 

                             
        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 1 73,613,955.46 100.00% (12) 4.2820 1.679400 240 months or less 1 73,613,955.46 100.00% (12) 4.2820 1.679400
61 months to 84 months 0 0.00 0.00% 0 0.0000 0.000000 241 months to 300 months 0 0.00 0.00% 0 0.0000 0.000000
  85 months or greater 0 0.00 0.00% 0 0.0000 0.000000 301 months or greater 0 0.00 0.00% 0 0.0000 0.000000
  Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400 Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400
(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 27

 


 

                         
        Current Mortgage Loan and Property Stratification    
 
 
 
      Age of Most Recent NOI         Remaining Stated Term (Fully Amortizing Loans)  
  Age of Most # Of Scheduled % Of     Weighted Avg Age of Most # Of Scheduled % Of Weighted Avg
          WAM² WAC         WAM² WAC
  Recent NOI Loans Balance Agg. Bal.     DSCR¹ Recent NOI Loans Balance Agg. Bal. DSCR¹
  12 months or less 1 73,613,955.46 100.00% (12) 4.2820 1.679400     No outstanding loans in this group  
  13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000          
  25 months or greater 0 0.00 0.00% 0 0.0000 0.000000          
  Totals 1 73,613,955.46 100.00% (12) 4.2820 1.679400          
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.    
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.      
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.            
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 14 of 27

 


 

                               
            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
2 440000439 RT Lakewood CO Actual/360 4.282% 274,815.94 916,891.92 0.00 N/A 11/01/24 11/01/26 74,530,847.38 73,613,955.46 11/01/25
27 870925552 RT Phoenix AZ Actual/360 4.360% 23,623.18 3,744,853.05 0.00 N/A 11/11/24 -- 6,288,352.69 0.00 11/11/25
Totals             298,439.12 4,661,744.97 0.00       80,819,200.07 73,613,955.46  
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 27

 


 

                           
          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  
2 15,752,267.00 7,254,261.97 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
27 940,106.00 745,094.76 01/01/24 09/30/24 -- 0.00 0.00 0.00 0.00 0.00 0.00    
Totals 16,692,373.00 7,999,356.73       0.00 0.00 0.00 0.00 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 16 of 27

 


 

           
    Principal Prepayment Detail    
      Unscheduled Principal Prepayment Penalties
Pros ID Loan Number Amount Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
2 440000439 697,892.79 Partial Liquidation (Curtailment) 0.00 0.00
27 870925552 3,719,149.88 Disposition 0.00 0.00
Totals   4,417,042.67   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 17 of 27

 


 

                                       
                Historical Detail              
 
            Delinquencies¹           Prepayments   Rate and Maturities
    30-59 Days   60-89 Days   90 Days or More   Foreclosure   REO   Modifications   Curtailments   Payoff Next Weighted Avg.  
Distribution                                      
  # Balance # Balance # Balance # Balance # Balance # Balance # Amount # Amount Coupon Remit WAM¹
Date                                      
11/18/25 0 0.00 0 0.00 0 0.00 0 0.00 1 0.00 0 0.00 1 697,892.79 1 3,719,149.88 4.282000% 4.253600% (12)
10/20/25 0 0.00 0 0.00 0 0.00 0 0.00 1 6,288,352.69 0 0.00 1 941,150.49 0 0.00 4.288069% 4.236327% (11)
09/17/25 0 0.00 0 0.00 0 0.00 0 0.00 1 6,314,721.64 0 0.00 1 342,011.60 0 0.00 4.288006% 4.236506% (10)
08/15/25 0 0.00 0 0.00 0 0.00 0 0.00 1 6,340,230.04 0 0.00 1 762,463.30 1 9,989,872.19 4.287988% 4.236558% (9)
07/17/25 0 0.00 0 0.00 0 0.00 0 0.00 1 6,365,643.03 0 0.00 1 443,417.36 0 0.00 4.359863% 4.253958% (8)
06/17/25 0 0.00 0 0.00 0 0.00 0 0.00 1 6,391,732.18 0 0.00 1 341,926.69 0 0.00 4.359509% 4.253930% (7)
05/16/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 476,831.37 0 0.00 4.359231% 4.075628% (6)
04/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 79,119,363.28 1 1,512,207.73 0 0.00 4.358862% 4.075279% (5)
03/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 5,514,705.86 0 0.00 4.357793% 4.074277% (4)
02/18/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 4.354249% 4.070968% (3)
01/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 5,323,559.14 4.354245% 4.070959% (2)
12/17/24 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 4.374998% 4.102418% (1)
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.                      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                       Page 18 of 27

 


 

                               
              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
              No delinquent loans this period            
1 Mortgage Loan Status               2 Resolution Strategy Code            
A - Payment Not Received But Still in Grace Period 0 - Current   4 - Performing Matured Balloon   1 - Modification 6 - DPO     10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days 1 - 30-59 Days Delinquent 5 - Non Performing Matured Balloon   2 - Foreclosure 7 - REO     11- Full Payoff  
Delinquent                 3 - Bankruptcy 8 - Resolved     12 - Reps and Warranties
      2 - 60-89 Days Delinquent 6 - 121+ Days Delinquent                  
                  4 - Extension 9 - Pending Return to Master Servicer 13 - TBD  
      3 - 90-120 Days Delinquent                      
                  5 - Note Sale 98 - Other          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 19 of 27

 


 

                 
        Collateral Stratification and Historical Detail  
Maturity Dates and Loan Status¹            
 
    Total Performing Non-Performing REO/Foreclosure  
 
Past Maturity   0 0     0 0  
0 - 6 Months   0 0     0 0  
7 - 12 Months   73,613,955 73,613,955     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  
 
Nov-25 73,613,955 73,613,955 0 0   0 0  
Oct-25 80,819,200 74,530,847 0 0   0 6,288,353  
Sep-25 82,010,427 75,695,705 0 0   0 6,314,722  
Aug-25 82,590,606 76,250,376 0 0   0 6,340,230  
Jul-25 108,622,588 77,221,916 0 0 25,035,030 6,365,643  
Jun-25 109,360,501 77,881,242 0 0 25,087,528 6,391,732  
May-25 109,981,376 78,427,798 0 0 31,553,578 0  
Apr-25 110,750,955 79,119,363 0 0 31,631,591 0  
Mar-25 112,543,167 80,837,848 0 0 31,705,319 0  
Feb-25 118,348,863 86,558,092 0 0 31,790,771 0  
Jan-25 118,595,983 86,732,102 0 0 31,863,881 0  
Dec-24 132,633,950 95,362,738 0 0 37,271,211 0  
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.       Page 20 of 27

 


 

                     
      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
27 870925552 0.00 - 6,000,000.00 07/21/25 685,661.01 1.54490 09/30/24 11/11/24 167
Totals   0.00 0.00 6,000,000.00   685,661.01        
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 21 of 27

 


 

                 
          Specially Serviced Loan Detail - Part 2  
 
        Servicing        
    Property   Transfer Resolution      
Pros ID Loan ID Type¹ State Date Strategy Code²   Special Servicing Comments  
27 870925552 RT AZ 10/28/24 8      
  The loan transferred to Special Servicing effective 10/28/2024 for imminent maturity default. The loan matured in November 2024. Desert Sky Festival is a single-story interest retail shopping center measuring 134,442 SF located in Phoenix, AZ.
  As of June 2025, the asset was 93.5% leased. The collateral is subject to an underlying ground lease that expires in September 2047 (22.5 years remaining). An October 2024 site inspection found the asset in good overall condition. To date,
  the Borrower ha s not signed a PNA. A receiver was appointed in January 2025. Title was received in May 2025. The property is currently being marketed for sale on RealINSIGHT Marketplace with an auction date in August 2025. Property is
  planned to be sold to the high bidder at the RealINSIGHT Marketplace auction, in November 2025.      
 
1 Property Type Codes         2 Resolution Strategy Code    
HC - Health Care   MU - Mixed Use   WH - Warehouse 1 - Modification 6 - DPO 10 - Deed in Lieu of Foreclosures
MF - Multi-Family   SS - Self Storage   LO - Lodging 2 - Foreclosure 7 - REO 11- Full Payoff
RT - Retail   SF - Single Family Rental 98 - Other 3 - Bankruptcy 8 - Resolved 12 - Reps and Warranties
IN - Industrial   OF - Office   MH - Mobile Home Park 4 - Extension 9 - Pending Return to Master Servicer 13 - TBD
SE - Securities   CH - Cooperative Housing ZZ - Missing Information/Undefined 5 - Note Sale 98 - Other  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.       Page 22 of 27

 


 

                   
        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
4 790922399 39,897,298.35 4.50000% 39,897,298.35 4.50000% 10 05/07/20 05/11/20 06/11/20
11 416000168 19,211,272.44 4.40000% 19,211,272.44 4.40000% 10 05/11/20 05/11/20 06/11/20
37 416000165 0.00 4.60000%   0.00 4.60000% 10 07/02/21 11/01/20 --
Totals   59,108,570.79   59,108,570.79        
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 23 of 27

 


 

                           
          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
8 820926191 08/15/25 25,035,029.57 17,930,000.00 11,793,530.98 1,754,158.45 11,793,530.98 10,039,372.53 14,995,657.04 0.00 0.00 14,995,657.04 51.70%
20 416000167 04/17/19 11,451,708.80 13,800,000.00 14,134,454.84 3,355,426.23 14,134,454.84 10,779,028.61 672,680.19 0.00 105,039.83 567,640.36 4.65%
27 870925552 11/18/25 6,288,352.69 6,000,000.00 5,503,573.43 1,158,344.32 4,903,197.37 3,744,853.05 2,543,499.64 0.00 0.00 2,543,499.64 28.26%
33 310925982 01/17/25 5,334,503.36 10,450,000.00 5,454,271.33 95,047.01 5,454,271.33 5,359,224.32 0.00 0.00 0.00 0.00 0.00%
Current Period Totals 6,288,352.69 6,000,000.00 5,503,573.43 1,158,344.32 4,903,197.37 3,744,853.05 2,543,499.64 0.00 0.00 2,543,499.64  
Cumulative Totals 48,109,594.42 48,180,000.00 36,885,830.58 6,362,976.01 36,285,454.52 29,922,478.51 18,211,836.87 0.00 105,039.83 18,106,797.04  
 
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 24 of 27

 


 

                       
        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
8 820926191 08/15/25 0.00 0.00 14,995,657.04 0.00 0.00 14,995,657.04 0.00 0.00 14,995,657.04
20 416000167 12/17/20 0.00 0.00 567,640.36 0.00 0.00 (105,039.83) 0.00 0.00 567,640.36
    04/17/19 0.00 0.00 672,680.19 0.00 0.00 672,680.19 0.00 0.00  
27 870925552 11/18/25 0.00 0.00 2,543,499.64 0.00 0.00 2,543,499.64 0.00 0.00 2,543,499.64
33 310925982 01/17/25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current Period Totals   0.00 0.00 2,543,499.64 0.00 0.00 2,543,499.64 0.00 0.00 2,543,499.64
Cumulative Totals   0.00 0.00 18,106,797.04 0.00 0.00 18,106,797.04 0.00 0.00 18,106,797.04
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 25 of 27

 


 

                         
      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)
2 0.00 0.00 0.00 0.00 4,938.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00
27 (13.91) 0.00 (15,942.84) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total (13.91) 0.00 (15,942.84) 0.00 4,938.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.     Collateral Shortfall Total (11,018.60)
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 26 of 27

 


 

     
  Supplemental Notes  
  None  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 27 of 27