Form 10-D COMM 2014-UBS6 Mortgage For: Sep 13
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: August 13, 2021 to September 13, 2021
Commission File Number of issuing entity: 333-193376-13
Central Index Key Number of issuing entity: 0001621368
COMM 2014-UBS6
Mortgage Trust
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-193376
Central Index Key Number of depositor: 0001013454
Deutsche
Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541886
UBS Real Estate
Securities Inc.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541294
German American
Capital Corporation
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001555524
LoanCore
Capital Markets LLC (formerly known as Jefferies LoanCore LLC)
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001558761
Cantor
Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001089877
KeyBank
National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001625508
Pillar Funding
LLC
(Exact name of sponsor as specified in its charter)
Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in
connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing
entity)
38-3943159
38-3943160
38-7127871
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-SB |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
A-M |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
PEZ |
|
|
X |
|
X-A |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On September 13, 2021 a distribution was made to holders of the certificates issued by COMM 2014-UBS6 Mortgage Trust.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the COMM 2014-UBS6 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on September 13, 2021
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
7 |
9.92% |
10 |
$1,812,959.29 |
No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2014-UBS6 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 16, 2021. The CIK number for the Depositor is 0001013454.
UBS Real Estate Securities Inc. ("UBS"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 11, 2021. The CIK number of UBS is 0001541886.
German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of GACC is 0001541294.
LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC) ("LCM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2021. The CIK number of LCM is 0001555524.
Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of CCREL is 0001558761.
KeyBank National Association ("KeyBank"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on April 23, 2021. The CIK number of KeyBank is 0001089877.
Pillar Funding LLC ("Pillar"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on January 29, 2019. The CIK number of Pillar is 0001625508.
Part II - OTHER INFORMATION
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Deutsche Mortgage & Asset Receiving Corporation
(Depositor)
/s/ Helaine M. Kaplan
Helaine M. Kaplan, President
Date: September 24, 2021
/s/ Natalie Grainger
Natalie Grainger, Director
Date: September 24, 2021
Distribution Date: |
09/13/21 |
COMM 2014-UBS6 Mortgage Trust |
Determination Date: |
09/07/21 |
|
Next Distribution Date: |
10/13/21 |
|
Record Date: |
08/31/21 |
COMM 2014-UBS6 Mortgage Trust Commercial Mortgage |
|
|
Series 2014-UBS6 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2-3 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
|
|
Certificate Factor Detail |
4 |
|
Helaine M. Kaplan |
(212) 250-5270 |
|
Certificate Interest Reconciliation Detail |
5 |
|
60 Wall Street, | New York, NY 10005 |
|
|
|
|
Master Servicer |
KeyBank National Association |
|
|
Exchangeable Certificate Detail |
6 |
|
|
|
|
|
|
|
Andy Lindenman |
(913) 317-4372 |
|
Additional Information |
7 |
|
|
|
|
|
|
|
11501 Outlook Street,Suite 300 | Overland Park, KS 66211 |
|
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
Special Servicer |
Midland Loan Services |
|
|
Bond / Collateral Reconciliation - Balances |
9 |
|
askmidlandls.com |
(913) 253-9000 |
|
Current Mortgage Loan and Property Stratification |
10-14 |
|
A Division of PNC Bank, N.A.,10851 Mastin Street, Building 82 | Overland Park, KS 66210 |
|
|
Mortgage Loan Detail (Part 1) |
15-17 |
Operating Advisor |
Pentalpha Surveillance LLC |
|
|
Mortgage Loan Detail (Part 2) |
18-20 |
|
Don Simon |
(203) 660-6100 |
|
Principal Prepayment Detail |
21 |
|
375 North French Road,Suite 100 | Amherst, NY 14228 |
|
|
Historical Detail |
22 |
Certificate Administrator |
Wells Fargo Bank, N.A. |
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Delinquency Loan Detail |
23-24 |
|
|
|
|
Collateral Stratification and Historical Detail |
25 |
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
Specially Serviced Loan Detail - Part 1 |
26 |
Controlling Class |
DoubleLine Capital LP |
|
|
|
|
Representative |
|
|
|
Specially Serviced Loan Detail - Part 2 |
27-28 |
|
- |
|
|
Modified Loan Detail |
29 |
|
, | , |
|
|
Historical Liquidated Loan Detail |
30 |
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
31 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
32 |
|
|
|
|
Supplemental Notes |
33 |
|
|
|
|
This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
Page 1 of 33 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through Rate |
|
Beginning |
Principal |
Interest |
Prepayment |
|
Total |
|
Credit |
Credit |
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
A-1 |
12592PBA0 |
1.445000% |
57,028,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
A-2 |
12592PBB8 |
2.935000% |
102,973,000.00 |
10,044,227.49 |
6,979,912.02 |
24,566.51 |
0.00 |
0.00 |
7,004,478.53 |
3,064,315.47 |
34.20% |
30.00% |
A-3 |
12592PBC6 |
3.440000% |
22,897,000.00 |
22,897,000.00 |
0.00 |
65,638.07 |
0.00 |
0.00 |
65,638.07 |
22,897,000.00 |
34.20% |
30.00% |
A-SB |
12592PBD4 |
3.387000% |
97,350,000.00 |
64,522,110.75 |
1,703,345.25 |
182,113.66 |
0.00 |
0.00 |
1,885,458.91 |
62,818,765.50 |
34.20% |
30.00% |
A-4 |
12592PBE2 |
3.378000% |
275,000,000.00 |
275,000,000.00 |
0.00 |
774,125.00 |
0.00 |
0.00 |
774,125.00 |
275,000,000.00 |
34.20% |
30.00% |
A-5 |
12592PBF9 |
3.644000% |
337,653,000.00 |
337,653,000.00 |
0.00 |
1,025,339.61 |
0.00 |
0.00 |
1,025,339.61 |
337,653,000.00 |
34.20% |
30.00% |
A-M |
12592PBH5 |
4.048000% |
97,263,000.00 |
97,263,000.00 |
0.00 |
328,100.52 |
0.00 |
0.00 |
328,100.52 |
97,263,000.00 |
25.07% |
22.38% |
B |
12592PBJ1 |
4.349000% |
57,400,000.00 |
57,400,000.00 |
0.00 |
208,027.17 |
0.00 |
0.00 |
208,027.17 |
57,400,000.00 |
19.69% |
17.88% |
C |
12592PBL6 |
4.592127% |
65,374,000.00 |
65,374,000.00 |
0.00 |
250,171.45 |
0.00 |
0.00 |
250,171.45 |
65,374,000.00 |
13.56% |
12.75% |
D |
12592PAJ2 |
4.092127% |
60,589,000.00 |
60,589,000.00 |
0.00 |
206,614.93 |
0.00 |
0.00 |
206,614.93 |
60,589,000.00 |
7.87% |
8.00% |
E |
12592PAL7 |
4.592127% |
12,756,000.00 |
12,756,000.00 |
0.00 |
48,814.32 |
0.00 |
0.00 |
48,814.32 |
12,756,000.00 |
6.68% |
7.00% |
F |
12592PAN3 |
3.750000% |
20,728,000.00 |
20,728,000.00 |
0.00 |
64,775.00 |
0.00 |
0.00 |
64,775.00 |
20,728,000.00 |
4.73% |
5.38% |
G* |
12592PAQ6 |
3.750000% |
28,701,000.00 |
28,701,000.00 |
0.00 |
45,973.43 |
0.00 |
0.00 |
45,973.43 |
28,701,000.00 |
2.04% |
3.13% |
H |
12592PAS2 |
3.750000% |
39,861,796.00 |
21,735,828.70 |
0.00 |
0.00 |
0.00 |
3,625.00 |
0.00 |
21,732,203.70 |
0.00% |
0.00% |
V |
12592PAU7 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
R |
12592PAW3 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
LR |
12592PAY9 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
1,275,573,799.00 |
1,074,663,166.94 |
8,683,257.27 |
3,224,259.67 |
0.00 |
3,625.00 |
11,907,516.94 |
1,065,976,284.67 |
|
|
|
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
12592PBG7 |
1.025204% |
990,164,000.00 |
807,379,338.24 |
0.00 |
689,774.02 |
0.00 |
0.00 |
689,774.02 |
798,696,080.97 |
|
|
X-B |
12592PAA1 |
0.113668% |
122,774,000.00 |
122,774,000.00 |
0.00 |
11,629.60 |
0.00 |
0.00 |
11,629.60 |
122,774,000.00 |
|
|
X-C |
12592PAC7 |
0.500000% |
60,589,000.00 |
60,589,000.00 |
0.00 |
25,245.42 |
0.00 |
0.00 |
25,245.42 |
60,589,000.00 |
|
|
X-D |
12592PAE3 |
0.521312% |
33,484,000.00 |
33,484,000.00 |
0.00 |
14,546.35 |
0.00 |
0.00 |
14,546.35 |
33,484,000.00 |
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
Certificate Distribution Detail continued to next page |
||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 2 of 33 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through Rate |
|
Beginning |
Principal |
Interest |
Prepayment |
|
Total |
|
Credit |
Credit |
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-E |
12592PAG8 |
0.842127% |
68,562,796.00 |
50,436,828.70 |
0.00 |
35,395.20 |
0.00 |
0.00 |
35,395.20 |
50,433,203.70 |
|
|
Notional SubTotal |
|
1,275,573,796.00 |
1,074,663,166.94 |
0.00 |
776,590.59 |
0.00 |
0.00 |
776,590.59 |
1,065,976,284.67 |
|
||
|
||||||||||||
Deal Distribution Total |
|
|
|
8,683,257.27 |
4,000,850.26 |
0.00 |
3,625.00 |
12,684,107.53 |
|
|
|
|
|
||||||||||||
* |
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. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 3 of 33 |
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Realized Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
12592PBA0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-2 |
12592PBB8 |
97.54234110 |
67.78390471 |
0.23857234 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
68.02247706 |
29.75843639 |
A-3 |
12592PBC6 |
1,000.00000000 |
0.00000000 |
2.86666681 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.86666681 |
1,000.00000000 |
A-SB |
12592PBD4 |
662.78490755 |
17.49712635 |
1.87071043 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
19.36783677 |
645.28778120 |
A-4 |
12592PBE2 |
1,000.00000000 |
0.00000000 |
2.81500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.81500000 |
1,000.00000000 |
A-5 |
12592PBF9 |
1,000.00000000 |
0.00000000 |
3.03666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.03666667 |
1,000.00000000 |
A-M |
12592PBH5 |
1,000.00000000 |
0.00000000 |
3.37333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.37333333 |
1,000.00000000 |
B |
12592PBJ1 |
1,000.00000000 |
0.00000000 |
3.62416672 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.62416672 |
1,000.00000000 |
C |
12592PBL6 |
1,000.00000000 |
0.00000000 |
3.82677288 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.82677288 |
1,000.00000000 |
D |
12592PAJ2 |
1,000.00000000 |
0.00000000 |
3.41010629 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.41010629 |
1,000.00000000 |
E |
12592PAL7 |
1,000.00000000 |
0.00000000 |
3.82677328 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.82677328 |
1,000.00000000 |
F |
12592PAN3 |
1,000.00000000 |
0.00000000 |
3.12500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.12500000 |
1,000.00000000 |
G |
12592PAQ6 |
1,000.00000000 |
0.00000000 |
1.60180586 |
1.52319431 |
17.96661406 |
0.00000000 |
0.00000000 |
1.60180586 |
1,000.00000000 |
H |
12592PAS2 |
545.27971344 |
0.00000000 |
0.00000000 |
1.70399899 |
53.35824031 |
0.00000000 |
0.09093920 |
0.00000000 |
545.18877423 |
V |
12592PAU7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
12592PAW3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
LR |
12592PAY9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
12592PBG7 |
815.39960879 |
0.00000000 |
0.69662603 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.69662603 |
806.63009458 |
X-B |
12592PAA1 |
1,000.00000000 |
0.00000000 |
0.09472364 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.09472364 |
1,000.00000000 |
X-C |
12592PAC7 |
1,000.00000000 |
0.00000000 |
0.41666672 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.41666672 |
1,000.00000000 |
X-D |
12592PAE3 |
1,000.00000000 |
0.00000000 |
0.43442689 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.43442689 |
1,000.00000000 |
X-E |
12592PAG8 |
735.62969486 |
0.00000000 |
0.51624499 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.51624499 |
735.57682362 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 4 of 33 |
|
|
|
|
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 |
08/01/21 - 08/30/21 |
30 |
0.00 |
24,566.51 |
0.00 |
24,566.51 |
0.00 |
0.00 |
0.00 |
24,566.51 |
0.00 |
|
A-3 |
08/01/21 - 08/30/21 |
30 |
0.00 |
65,638.07 |
0.00 |
65,638.07 |
0.00 |
0.00 |
0.00 |
65,638.07 |
0.00 |
|
A-SB |
08/01/21 - 08/30/21 |
30 |
0.00 |
182,113.66 |
0.00 |
182,113.66 |
0.00 |
0.00 |
0.00 |
182,113.66 |
0.00 |
|
A-4 |
08/01/21 - 08/30/21 |
30 |
0.00 |
774,125.00 |
0.00 |
774,125.00 |
0.00 |
0.00 |
0.00 |
774,125.00 |
0.00 |
|
A-5 |
08/01/21 - 08/30/21 |
30 |
0.00 |
1,025,339.61 |
0.00 |
1,025,339.61 |
0.00 |
0.00 |
0.00 |
1,025,339.61 |
0.00 |
|
X-A |
08/01/21 - 08/30/21 |
30 |
0.00 |
689,774.02 |
0.00 |
689,774.02 |
0.00 |
0.00 |
0.00 |
689,774.02 |
0.00 |
|
X-B |
08/01/21 - 08/30/21 |
30 |
0.00 |
11,629.60 |
0.00 |
11,629.60 |
0.00 |
0.00 |
0.00 |
11,629.60 |
0.00 |
|
X-C |
08/01/21 - 08/30/21 |
30 |
0.00 |
25,245.42 |
0.00 |
25,245.42 |
0.00 |
0.00 |
0.00 |
25,245.42 |
0.00 |
|
X-D |
08/01/21 - 08/30/21 |
30 |
0.00 |
14,546.35 |
0.00 |
14,546.35 |
0.00 |
0.00 |
0.00 |
14,546.35 |
0.00 |
|
X-E |
08/01/21 - 08/30/21 |
30 |
0.00 |
35,395.20 |
0.00 |
35,395.20 |
0.00 |
0.00 |
0.00 |
35,395.20 |
0.00 |
|
A-M |
08/01/21 - 08/30/21 |
30 |
0.00 |
328,100.52 |
0.00 |
328,100.52 |
0.00 |
0.00 |
0.00 |
328,100.52 |
0.00 |
|
B |
08/01/21 - 08/30/21 |
30 |
0.00 |
208,027.17 |
0.00 |
208,027.17 |
0.00 |
0.00 |
0.00 |
208,027.17 |
0.00 |
|
C |
08/01/21 - 08/30/21 |
30 |
0.00 |
250,171.45 |
0.00 |
250,171.45 |
0.00 |
0.00 |
0.00 |
250,171.45 |
0.00 |
|
D |
08/01/21 - 08/30/21 |
30 |
0.00 |
206,614.93 |
0.00 |
206,614.93 |
0.00 |
0.00 |
0.00 |
206,614.93 |
0.00 |
|
E |
08/01/21 - 08/30/21 |
30 |
0.00 |
48,814.32 |
0.00 |
48,814.32 |
0.00 |
0.00 |
0.00 |
48,814.32 |
0.00 |
|
F |
08/01/21 - 08/30/21 |
30 |
0.00 |
64,775.00 |
0.00 |
64,775.00 |
0.00 |
0.00 |
0.00 |
64,775.00 |
0.00 |
|
G |
08/01/21 - 08/30/21 |
30 |
471,942.59 |
89,690.63 |
0.00 |
89,690.63 |
43,717.20 |
0.00 |
0.00 |
45,973.43 |
515,659.79 |
|
H |
08/01/21 - 08/30/21 |
30 |
2,059,030.83 |
67,924.46 |
0.00 |
67,924.46 |
67,924.46 |
0.00 |
0.00 |
0.00 |
2,126,955.29 |
|
V |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
R |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LR |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Totals |
|
|
2,530,973.42 |
4,112,491.92 |
0.00 |
4,112,491.92 |
111,641.66 |
0.00 |
0.00 |
4,000,850.26 |
2,642,615.08 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 5 of 33 |
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
||
|
|
Pass-Through |
|
|
|
|
Prepayment |
|
|
|
|
Class |
CUSIP |
Rate |
Original Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
|
Realized Losses |
Total Distribution |
Ending Balance |
||
Regular Interest |
|
|
|
|
|
|
|
|
|
|
|
A-M (Cert) |
12592PBH5 |
4.048000% |
97,263,000.00 |
97,263,000.00 |
0.00 |
328,100.52 |
0.00 |
|
0.00 |
328,100.52 |
97,263,000.00 |
A-M (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
B (Cert) |
12592PBJ1 |
4.349000% |
57,400,000.00 |
57,400,000.00 |
0.00 |
208,027.17 |
0.00 |
|
0.00 |
208,027.17 |
57,400,000.00 |
B (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
C (Cert) |
12592PBL6 |
4.592127% |
65,374,000.00 |
65,374,000.00 |
0.00 |
250,171.45 |
0.00 |
|
0.00 |
250,171.45 |
65,374,000.00 |
C (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
Regular Interest Total |
|
|
220,037,000.03 |
220,037,000.00 |
0.00 |
786,299.14 |
0.00 |
|
0.00 |
786,299.14 |
220,037,000.00 |
|
|||||||||||
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
PEZ |
12592PBK8 |
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 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 6 of 33 |
Additional Information |
|
|
Total Available Distribution Amount (1) |
12,684,107.53 |
|
(1) The Available Distribution Amount includes any Prepayment Penalties. |
|
|
|
||
|
||
|
||
|
||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
Page 7 of 33 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
4,128,222.48 |
Master Servicing Fee |
8,152.47 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
2,025.66 |
Interest Adjustments |
0.00 |
Trustee Fee |
3,424.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
462.70 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,665.73 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
0.00 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
15,730.55 |
Total Interest Collected |
4,128,222.48 |
|
|
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
1,636,926.50 |
Reimbursement for Interest on Advances |
1,252.55 |
Unscheduled Principal Collections |
|
ASER Amount |
85,529.69 |
Principal Prepayments |
7,049,955.77 |
Special Servicing Fees (Monthly) |
22,812.24 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
(3,625.00) |
Special Servicing Fees (Work Out) |
2,047.18 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
8,683,257.27 |
Total Expenses/Reimbursements |
111,641.66 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
4,000,850.26 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
8,683,257.27 |
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 |
12,684,107.53 |
Total Funds Collected |
12,811,479.75 |
Total Funds Distributed |
12,811,479.74 |
|
|||
|
|||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 8 of 33 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
1,074,663,166.94 |
1,074,663,166.94 |
Beginning Certificate Balance |
1,074,663,166.94 |
|
(-) Scheduled Principal Collections |
1,636,926.50 |
1,636,926.50 |
(-) Principal Distributions |
8,683,257.27 |
|
(-) Unscheduled Principal Collections |
7,049,955.77 |
7,049,955.77 |
(-) Realized Losses |
3,625.00 |
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
3,625.00 |
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
(-) Realized Losses from Collateral |
3,625.00 |
3,625.00 |
Current Period WODRA¹ |
0.00 |
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
Ending Scheduled Collateral Balance |
1,065,976,284.67 |
1,065,976,284.67 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
1,077,275,064.04 |
1,077,275,064.04 |
Ending Certificate Balance |
1,065,976,284.67 |
|
Ending Actual Collateral Balance |
1,069,660,295.11 |
1,069,660,295.11 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
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 |
4.59 |
|
|
|
|
|
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. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 9 of 33 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
|
7,499,999 or less |
27 |
106,229,335.92 |
9.97% |
33 |
4.5693 |
1.961730 |
1.39 or less |
19 |
274,928,510.81 |
25.79% |
35 |
4.5551 |
0.880402 |
7,500,000 to 14,999,999 |
18 |
181,539,690.44 |
17.03% |
32 |
4.5206 |
1.383782 |
1.40 to 1.44 |
2 |
9,477,703.25 |
0.89% |
37 |
4.7714 |
1.425139 |
|
15,000,000 to 24,999,999 |
7 |
140,500,688.81 |
13.18% |
58 |
4.5746 |
1.796533 |
1.45 to 1.54 |
5 |
73,469,780.80 |
6.89% |
33 |
4.3747 |
1.482883 |
|
25,000,000 to 49,999,999 |
10 |
331,273,183.24 |
31.08% |
37 |
4.4030 |
1.939561 |
1.55 to 1.99 |
18 |
214,127,743.90 |
20.09% |
36 |
4.4772 |
1.781383 |
|
50,000,000 to 74,999,999 |
2 |
105,707,554.61 |
9.92% |
36 |
4.6604 |
1.916937 |
2.00 to 2.49 |
14 |
268,711,897.86 |
25.21% |
38 |
4.4359 |
2.292104 |
|
|
75,000,000 or greater |
1 |
103,950,000.00 |
9.75% |
39 |
4.0299 |
2.480000 |
2.50 to 2.99 |
3 |
62,937,962.75 |
5.90% |
82 |
4.3022 |
2.865393 |
|
Totals |
77 |
1,065,976,284.67 |
100.00% |
39 |
4.4586 |
1.850613 |
3.00 or greater |
4 |
65,546,853.65 |
6.15% |
37 |
4.2497 |
4.161466 |
|
|
|
|
|
|
|
|
Totals |
77 |
1,065,976,284.67 |
100.00% |
39 |
4.4586 |
1.850613 |
(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. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 10 of 33 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
State³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
State |
|
|
|
WAM² |
WAC |
|
State |
|
|
|
WAM² |
WAC |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
Ohio |
3 |
45,848,580.37 |
4.30% |
38 |
4.4872 |
0.992042 |
Alabama |
8 |
53,359,837.95 |
5.01% |
47 |
4.6449 |
1.402089 |
Oregon |
2 |
4,981,653.73 |
0.47% |
56 |
5.0737 |
2.157608 |
Arizona |
63 |
86,017,749.56 |
8.07% |
36 |
4.2277 |
2.567488 |
Pennsylvania |
1 |
766,784.17 |
0.07% |
156 |
4.6900 |
2.950000 |
California |
11 |
145,724,948.50 |
13.67% |
39 |
4.4227 |
1.996078 |
South Carolina |
7 |
33,502,764.43 |
3.14% |
35 |
4.6255 |
1.517048 |
Colorado |
3 |
36,365,665.97 |
3.41% |
38 |
4.7147 |
1.514325 |
South Dakota |
1 |
3,743,696.05 |
0.35% |
36 |
5.1500 |
2.000000 |
Connecticut |
1 |
1,698,862.06 |
0.16% |
156 |
4.6900 |
2.950000 |
Tennessee |
3 |
11,060,850.43 |
1.04% |
7 |
4.7814 |
1.770653 |
Florida |
46 |
47,382,728.91 |
4.45% |
53 |
4.5650 |
2.697012 |
Texas |
17 |
82,094,439.00 |
7.70% |
41 |
4.5139 |
1.373997 |
Georgia |
9 |
17,247,810.18 |
1.62% |
54 |
4.5498 |
2.483413 |
Virginia |
2 |
47,597,208.73 |
4.47% |
37 |
4.4551 |
1.490339 |
Illinois |
5 |
43,016,084.50 |
4.04% |
29 |
4.4093 |
2.202411 |
Wisconsin |
2 |
15,615,876.60 |
1.46% |
37 |
4.3544 |
2.216825 |
Indiana |
1 |
556,713.42 |
0.05% |
36 |
5.1500 |
2.000000 |
Wyoming |
1 |
3,074,026.28 |
0.29% |
36 |
5.1500 |
2.000000 |
Iowa |
2 |
2,299,468.47 |
0.22% |
36 |
5.1500 |
2.000000 |
Totals |
250 |
1,065,976,284.67 |
100.00% |
39 |
4.4586 |
1.850613 |
Kansas |
2 |
2,315,605.11 |
0.22% |
36 |
5.1500 |
2.000000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Kentucky |
3 |
12,714,163.81 |
1.19% |
37 |
4.6722 |
1.586914 |
|
|
|
|
|
|
|
Louisiana |
4 |
24,179,313.61 |
2.27% |
39 |
4.3132 |
1.429106 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Maine |
2 |
3,558,124.91 |
0.33% |
36 |
5.1500 |
2.000000 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Maryland |
3 |
20,180,930.14 |
1.89% |
38 |
4.5586 |
2.131960 |
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
Massachusetts |
3 |
3,489,555.14 |
0.33% |
156 |
4.6900 |
2.950000 |
Industrial |
3 |
38,547,690.71 |
3.62% |
38 |
4.3339 |
1.659513 |
Michigan |
3 |
21,159,854.35 |
1.99% |
38 |
4.5288 |
1.902360 |
Lodging |
9 |
155,653,378.39 |
14.60% |
34 |
4.4915 |
1.274483 |
Minnesota |
4 |
9,296,237.80 |
0.87% |
37 |
4.6165 |
1.943510 |
Mixed Use |
4 |
12,619,238.97 |
1.18% |
28 |
4.6966 |
2.883582 |
Mississippi |
4 |
2,517,312.86 |
0.24% |
36 |
5.1500 |
2.000000 |
Mobile Home Park |
23 |
43,836,654.55 |
4.11% |
36 |
5.0947 |
1.976223 |
Missouri |
1 |
29,395,095.38 |
2.76% |
38 |
4.2000 |
1.470000 |
Multi-Family |
12 |
160,268,738.00 |
15.03% |
38 |
4.5497 |
1.274509 |
Nebraska |
1 |
3,233,060.69 |
0.30% |
37 |
5.0090 |
0.610000 |
Office |
9 |
143,294,257.03 |
13.44% |
38 |
4.3124 |
2.149203 |
Nevada |
1 |
8,810,549.30 |
0.83% |
38 |
4.6150 |
1.380000 |
Other |
2 |
7,179,914.34 |
0.67% |
37 |
5.0090 |
3.243100 |
New York |
12 |
129,276,113.48 |
12.13% |
33 |
4.2226 |
1.902530 |
Retail |
140 |
340,301,825.60 |
31.92% |
35 |
4.3387 |
2.133536 |
North Carolina |
7 |
17,118,787.16 |
1.61% |
38 |
4.4383 |
2.916999 |
Self Storage |
36 |
67,498,755.45 |
6.33% |
78 |
4.6021 |
2.489564 |
|
|
|
|
|
|
|
Totals |
250 |
1,065,976,284.67 |
100.00% |
39 |
4.4586 |
1.850613 |
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 11 of 33 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
|
4.4999% or less |
27 |
523,899,805.22 |
49.15% |
36 |
4.2290 |
2.086914 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.5000% to 4.7499% |
27 |
325,324,654.51 |
30.52% |
45 |
4.6112 |
1.504659 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.7500% or greater |
11 |
119,975,993.29 |
11.26% |
36 |
5.0280 |
1.934863 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
77 |
1,065,976,284.67 |
100.00% |
39 |
4.4586 |
1.850613 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
49 months or greater |
65 |
969,200,453.02 |
90.92% |
39 |
4.4562 |
1.872651 |
|
|
|
|
|
|
|
|
Totals |
77 |
1,065,976,284.67 |
100.00% |
39 |
4.4586 |
1.850613 |
(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. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 12 of 33 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
|
60 months or less |
64 |
945,797,476.72 |
88.73% |
36 |
4.4504 |
1.845993 |
Interest Only |
4 |
165,550,000.00 |
15.53% |
38 |
4.0936 |
3.076134 |
|
61 to 83 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
359 months or less |
60 |
780,247,476.72 |
73.20% |
36 |
4.5261 |
1.584986 |
|
84 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
360 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
76 |
1,042,573,308.37 |
97.80% |
36 |
4.4534 |
1.825935 |
Totals |
76 |
1,042,573,308.37 |
97.80% |
36 |
4.4534 |
1.825935 |
(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. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 13 of 33 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|
||||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
12 |
96,775,831.65 |
9.08% |
38 |
4.4827 |
NAP |
239 months or less |
1 |
23,402,976.30 |
2.20% |
156 |
4.6900 |
2.950000 |
Underwriter's Information |
1 |
1,987,226.33 |
0.19% |
(22) |
5.8170 |
1.260000 |
240 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
12 months or less |
54 |
769,777,380.02 |
72.21% |
41 |
4.4500 |
1.824164 |
Totals |
1 |
23,402,976.30 |
2.20% |
156 |
4.6900 |
2.950000 |
|
13 months to 24 months |
3 |
48,960,031.25 |
4.59% |
37 |
4.7276 |
1.276086 |
|
|
|
|
|
|
|
|
25 months or greater |
7 |
148,475,815.42 |
13.93% |
31 |
4.3808 |
2.328948 |
|
|
|
|
|
|
|
|
Totals |
77 |
1,065,976,284.67 |
100.00% |
39 |
4.4586 |
1.850613 |
|
|
|
|
|
|
|
(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. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 14 of 33 |
|
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
||||
|
||||||||||||||||
|
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
||
Pros ID |
Loan ID |
Loan Group |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
||||
1 |
10093248 |
1 |
RT |
Various |
Various |
Actual/360 |
4.03025% |
360,726.42 |
0.00 |
0.00 |
N/A |
12/06/24 |
-- |
103,950,000.00 |
103,950,000.00 |
09/06/21 |
2 |
10093249 |
1 |
LO |
Scottsdale |
AZ |
Actual/360 |
4.20725% |
199,128.04 |
89,633.19 |
0.00 |
N/A |
09/06/24 |
-- |
54,966,831.95 |
54,877,198.76 |
08/06/21 |
3 |
10093250 |
1 |
Various Various |
Various |
Actual/360 |
5.15025% |
225,877.23 |
103,439.03 |
0.00 |
N/A |
09/06/24 |
-- |
50,933,794.88 |
50,830,355.85 |
08/06/21 |
|
4 |
10093251 |
1 |
RT |
Various |
Various |
Actual/360 |
4.18825% |
165,510.94 |
0.00 |
0.00 |
N/A |
10/06/24 |
-- |
45,900,000.00 |
45,900,000.00 |
09/06/21 |
5 |
10093252 |
1 |
MF |
Tuscaloosa |
AL |
Actual/360 |
4.56925% |
150,828.74 |
72,222.75 |
0.00 |
N/A |
11/06/24 |
-- |
38,339,927.04 |
38,267,704.29 |
11/06/19 |
6 |
10093253 |
1 |
OF |
Los Angeles |
CA |
Actual/360 |
4.05025% |
131,933.58 |
55,384.34 |
0.00 |
N/A |
11/06/24 |
-- |
37,830,418.35 |
37,775,034.01 |
08/06/21 |
7 |
10093254 |
1 |
MF |
Akron |
OH |
Actual/360 |
4.53025% |
137,529.98 |
46,790.18 |
0.00 |
N/A |
11/06/24 |
-- |
35,256,562.85 |
35,209,772.67 |
09/06/21 |
8 |
10087687 |
1 |
OF |
Downers Grove |
IL |
Actual/360 |
4.36025% |
126,190.68 |
46,206.20 |
0.00 |
N/A |
11/01/24 |
-- |
33,611,011.68 |
33,564,805.48 |
09/01/21 |
9 |
10091495 |
1 |
OF |
Clayton |
MO |
Actual/360 |
4.20025% |
106,484.26 |
47,556.15 |
0.00 |
N/A |
11/06/24 |
-- |
29,442,651.53 |
29,395,095.38 |
08/06/21 |
10 |
10093255 |
1 |
LO |
Myrtle Beach |
SC |
Actual/360 |
4.64325% |
108,842.03 |
50,866.06 |
0.00 |
N/A |
08/06/24 |
-- |
27,226,105.32 |
27,175,239.26 |
08/06/21 |
11 |
10093256 |
1 |
SS |
Various |
Various |
Actual/360 |
4.69025% |
94,937.06 |
104,377.86 |
0.00 |
N/A |
09/06/34 |
-- |
23,507,354.16 |
23,402,976.30 |
08/06/21 |
12 |
10093257 |
1 |
RT |
Thornton |
CO |
Actual/360 |
4.65525% |
114,896.14 |
42,464.50 |
0.00 |
N/A |
11/06/24 |
-- |
28,663,325.63 |
28,620,861.13 |
09/06/21 |
13 |
10088048 |
1 |
MF |
Liverpool |
NY |
Actual/360 |
4.65025% |
112,719.54 |
41,971.50 |
0.00 |
N/A |
10/06/24 |
-- |
28,150,560.68 |
28,108,589.18 |
08/06/21 |
14 |
10093258 |
1 |
RT |
Lorton |
VA |
Actual/360 |
4.37325% |
102,778.19 |
37,611.91 |
0.00 |
N/A |
10/06/24 |
-- |
27,293,693.75 |
27,256,081.84 |
08/06/21 |
15 |
10093259 |
1 |
LO |
Carle Place |
NY |
Actual/360 |
4.29025% |
91,433.29 |
41,776.36 |
0.00 |
N/A |
12/01/24 |
-- |
24,750,720.79 |
24,708,944.43 |
09/01/21 |
16 |
10086861 |
1 |
IN |
Port Allen |
LA |
Actual/360 |
4.32025% |
85,449.80 |
38,561.83 |
0.00 |
N/A |
12/01/24 |
-- |
22,970,375.94 |
22,931,814.11 |
09/01/21 |
18 |
10093261 |
1 |
LO |
San Jose |
CA |
Actual/360 |
4.75025% |
77,109.89 |
50,995.48 |
0.00 |
N/A |
11/06/24 |
-- |
18,851,992.37 |
18,800,996.89 |
03/06/21 |
19 |
10093262 |
1 |
MF |
Austin |
TX |
Actual/360 |
4.42025% |
74,763.30 |
37,420.96 |
0.00 |
N/A |
11/06/24 |
-- |
19,642,963.13 |
19,605,542.17 |
08/06/21 |
20 |
10093263 |
1 |
LO |
San Jose |
CA |
Actual/360 |
4.92025% |
78,311.49 |
49,274.98 |
0.00 |
N/A |
10/06/24 |
-- |
18,484,221.82 |
18,434,946.84 |
03/06/21 |
21 |
10093264 |
1 |
RT |
Manassas |
VA |
Actual/360 |
4.56525% |
80,081.12 |
30,709.27 |
0.00 |
N/A |
11/06/24 |
-- |
20,371,836.16 |
20,341,126.89 |
08/06/21 |
23 |
10093266 |
1 |
SS |
Various |
TX |
Actual/360 |
4.38025% |
64,143.11 |
23,283.43 |
0.00 |
N/A |
11/06/24 |
-- |
17,006,569.04 |
16,983,285.61 |
08/06/21 |
25 |
10093268 |
1 |
IN |
Menasha |
WI |
Actual/360 |
4.39025% |
48,052.16 |
24,472.55 |
0.00 |
N/A |
10/06/24 |
-- |
12,711,277.85 |
12,686,805.30 |
09/06/21 |
26 |
10087508 |
1 |
RT |
Clovis |
CA |
Actual/360 |
4.52025% |
47,482.04 |
22,985.53 |
0.00 |
10/01/24 |
10/01/44 |
-- |
12,199,211.22 |
12,176,225.69 |
09/01/21 |
27 |
10093269 |
1 |
LO |
Austin |
TX |
Actual/360 |
4.38925% |
44,395.70 |
22,619.22 |
0.00 |
N/A |
10/05/24 |
-- |
11,746,706.74 |
11,724,087.52 |
10/05/20 |
28 |
10093270 |
1 |
RT |
Las Vegas |
NV |
Actual/360 |
4.53025% |
46,659.16 |
19,441.86 |
0.00 |
N/A |
11/06/24 |
-- |
11,961,330.19 |
11,941,888.33 |
09/06/21 |
30 |
10093272 |
1 |
LO |
Emeryville |
CA |
Actual/360 |
4.13825% |
40,366.99 |
22,731.92 |
0.00 |
N/A |
10/06/24 |
-- |
11,329,980.76 |
11,307,248.84 |
09/06/21 |
31 |
10093273 |
1 |
RT |
Orange |
CA |
Actual/360 |
4.60025% |
48,112.37 |
15,968.18 |
0.00 |
N/A |
10/06/24 |
-- |
12,146,181.50 |
12,130,213.32 |
08/06/21 |
32 |
10093274 |
1 |
Various Miami |
FL |
Actual/360 |
4.99425% |
47,674.52 |
17,772.99 |
0.00 |
N/A |
11/06/24 |
-- |
11,086,093.92 |
11,068,320.93 |
08/06/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
Page 15 of 33 |
|
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
||||
|
||||||||||||||||
|
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
||
Pros ID |
Loan ID |
Loan Group |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
||||
33 |
10093275 |
1 |
RT |
East Hampton |
NY |
Actual/360 |
4.41025% |
39,370.88 |
19,783.62 |
0.00 |
N/A |
11/06/19 |
-- |
10,367,579.59 |
10,347,795.97 |
05/06/21 |
34 |
10093276 |
1 |
OF |
El Paso |
TX |
Actual/360 |
4.51025% |
42,884.59 |
16,822.23 |
0.00 |
N/A |
11/06/24 |
-- |
11,042,451.51 |
11,025,629.28 |
08/06/21 |
35 |
10093277 |
1 |
MF |
Canton |
MI |
Actual/360 |
4.70525% |
45,851.66 |
14,552.77 |
0.00 |
N/A |
10/06/24 |
-- |
11,317,128.61 |
11,302,575.84 |
09/06/21 |
36 |
10093278 |
1 |
RT |
Southfield |
MI |
Actual/360 |
4.30025% |
36,511.94 |
19,161.10 |
0.00 |
N/A |
11/06/24 |
-- |
9,860,689.59 |
9,841,528.49 |
08/06/21 |
37 |
10093279 |
1 |
OF |
Owings Mills |
MD |
Actual/360 |
4.72025% |
39,554.04 |
17,628.43 |
0.00 |
N/A |
11/06/24 |
-- |
9,731,721.71 |
9,714,093.28 |
08/06/21 |
38 |
10093280 |
1 |
RT |
Lancaster |
CA |
Actual/360 |
4.45025% |
37,721.45 |
15,169.02 |
0.00 |
N/A |
11/06/24 |
-- |
9,843,944.23 |
9,828,775.21 |
08/06/21 |
39 |
10093281 |
1 |
OF |
Las Vegas |
NV |
Actual/360 |
4.61525% |
35,078.05 |
16,276.07 |
0.00 |
N/A |
11/06/24 |
-- |
8,826,825.37 |
8,810,549.30 |
08/06/21 |
40 |
10093282 |
1 |
MF |
Detroit |
MI |
Actual/360 |
4.60725% |
35,015.29 |
16,293.98 |
0.00 |
N/A |
11/06/24 |
-- |
8,825,375.29 |
8,809,081.31 |
08/06/21 |
41 |
10093283 |
1 |
RT |
Germantown |
TN |
Actual/360 |
4.70025% |
36,724.33 |
14,050.31 |
0.00 |
N/A |
10/06/21 |
-- |
9,073,959.74 |
9,059,909.43 |
08/06/21 |
43 |
10093285 |
1 |
MF |
Lexington |
KY |
Actual/360 |
4.74925% |
34,672.86 |
13,310.38 |
0.00 |
N/A |
10/06/24 |
-- |
8,479,573.60 |
8,466,263.22 |
09/06/21 |
44 |
10085595 |
1 |
RT |
Bradenton |
FL |
Actual/360 |
4.49025% |
31,997.84 |
13,550.38 |
0.00 |
N/A |
11/01/24 |
-- |
8,275,899.11 |
8,262,348.73 |
09/01/21 |
45 |
10093286 |
1 |
LO |
Fontana |
CA |
Actual/360 |
4.47025% |
30,480.60 |
14,960.79 |
0.00 |
N/A |
11/06/24 |
-- |
7,918,751.99 |
7,903,791.20 |
08/06/21 |
46 |
10086038 |
1 |
MF |
Clovis |
CA |
Actual/360 |
4.52025% |
30,341.51 |
14,605.37 |
0.00 |
N/A |
11/01/24 |
-- |
7,795,419.99 |
7,780,814.62 |
09/01/21 |
47 |
10093287 |
1 |
MU |
Los Angeles |
CA |
Actual/360 |
4.36025% |
31,912.78 |
0.00 |
0.00 |
N/A |
10/06/24 |
-- |
8,500,000.00 |
8,500,000.00 |
08/06/21 |
48 |
10093288 |
1 |
MF |
Houston |
TX |
Actual/360 |
4.72425% |
29,571.42 |
11,463.00 |
0.00 |
N/A |
10/06/24 |
-- |
7,269,474.65 |
7,258,011.65 |
08/06/21 |
49 |
10093289 |
1 |
MF |
St. Petersburg |
FL |
Actual/360 |
4.47925% |
28,213.99 |
11,210.20 |
0.00 |
N/A |
11/06/24 |
-- |
7,315,165.87 |
7,303,955.67 |
08/06/21 |
50 |
10093290 |
1 |
OF |
Houston |
TX |
Actual/360 |
4.71425% |
29,167.82 |
11,351.59 |
0.00 |
N/A |
10/06/24 |
-- |
7,185,469.27 |
7,174,117.68 |
08/06/21 |
52 |
10093292 |
1 |
SS |
Melbourne |
FL |
Actual/360 |
4.80025% |
29,181.85 |
7,060,123.82 |
0.00 |
N/A |
11/06/21 |
-- |
7,060,123.82 |
0.00 |
09/06/21 |
54 |
10093294 |
1 |
MF |
Naples |
FL |
Actual/360 |
4.42925% |
27,434.15 |
9,749.03 |
0.00 |
N/A |
11/06/24 |
-- |
7,193,273.30 |
7,183,524.27 |
08/06/21 |
55 |
10093295 |
1 |
SS |
Thousand Oaks |
CA |
Actual/360 |
4.10025% |
25,420.00 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
7,200,000.00 |
7,200,000.00 |
08/06/21 |
56 |
10091682 |
1 |
LO |
Peoria |
IL |
Actual/360 |
4.43025% |
23,597.63 |
11,831.06 |
0.00 |
N/A |
10/06/19 |
-- |
6,185,935.88 |
6,174,104.82 |
07/06/20 |
57 |
10087886 |
1 |
MF |
Greensboro |
NC |
Actual/360 |
4.40025% |
22,649.34 |
15,587.59 |
0.00 |
N/A |
11/01/24 |
-- |
5,977,830.92 |
5,962,243.33 |
09/01/21 |
58 |
10093296 |
1 |
MF |
Gresham |
OR |
Actual/360 |
4.50025% |
23,157.09 |
11,297.51 |
0.00 |
N/A |
10/06/24 |
-- |
5,976,024.45 |
5,964,726.94 |
09/06/21 |
59 |
10093297 |
1 |
OF |
Inver Grove Heights |
MN |
Actual/360 |
4.30025% |
21,647.52 |
11,360.41 |
0.00 |
N/A |
11/06/24 |
-- |
5,846,293.03 |
5,834,932.62 |
08/06/21 |
60 |
10093298 |
1 |
SS |
Gambrills |
MD |
Actual/360 |
4.47325% |
22,324.80 |
11,008.67 |
0.00 |
N/A |
10/06/24 |
-- |
5,796,663.79 |
5,785,655.12 |
08/06/21 |
61 |
10093299 |
1 |
RT |
Phoenix |
AZ |
Actual/360 |
4.62525% |
21,761.04 |
10,115.61 |
0.00 |
N/A |
10/06/24 |
-- |
5,463,974.62 |
5,453,859.01 |
08/06/21 |
62 |
10093300 |
1 |
MF |
Raleigh |
NC |
Actual/360 |
4.15025% |
20,598.13 |
8,811.12 |
0.00 |
N/A |
11/06/24 |
-- |
5,763,952.76 |
5,755,141.64 |
08/06/21 |
64 |
10093302 |
1 |
OF |
Los Gatos |
CA |
Actual/360 |
4.60025% |
18,665.79 |
8,760.68 |
0.00 |
N/A |
10/06/24 |
-- |
4,712,262.38 |
4,703,501.70 |
09/06/21 |
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
Page 16 of 33 |
|
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
||||
|
||||||||||||||||
|
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
||
Pros ID |
Loan ID |
Loan Group |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
||||
65 |
10091730 |
1 |
RT |
Helena |
AL |
Actual/360 |
4.69025% |
18,712.53 |
8,484.41 |
0.00 |
N/A |
10/06/24 |
-- |
4,633,407.77 |
4,624,923.36 |
08/06/21 |
66 |
10093303 |
1 |
LO |
Prattville |
AL |
Actual/360 |
5.00025% |
19,028.09 |
11,662.89 |
0.00 |
N/A |
10/06/24 |
-- |
4,419,426.65 |
4,407,763.76 |
08/06/21 |
67 |
10087542 |
1 |
RT |
Kerrville |
TX |
Actual/360 |
4.38025% |
18,283.52 |
7,569.76 |
0.00 |
N/A |
11/01/24 |
-- |
4,847,596.99 |
4,840,027.23 |
09/01/21 |
69 |
10093305 |
1 |
RT |
Hagerstown |
MD |
Actual/360 |
4.33025% |
17,478.48 |
6,484.14 |
0.00 |
N/A |
11/06/24 |
-- |
4,687,665.88 |
4,681,181.74 |
08/06/21 |
70 |
10093306 |
1 |
98 |
Charlotte |
NC |
Actual/360 |
5.00925% |
17,068.98 |
10,431.40 |
0.00 |
N/A |
10/06/24 |
-- |
3,957,285.05 |
3,946,853.65 |
09/06/21 |
71 |
10087797 |
1 |
RT |
Lexington |
KY |
Actual/360 |
4.52025% |
16,560.74 |
6,928.45 |
0.00 |
N/A |
11/01/24 |
-- |
4,254,829.04 |
4,247,900.59 |
09/01/21 |
74 |
10087796 |
1 |
RT |
Tega Cay |
SC |
Actual/360 |
4.55025% |
14,401.42 |
5,985.00 |
0.00 |
N/A |
10/01/24 |
-- |
3,675,654.80 |
3,669,669.80 |
09/01/21 |
75 |
10093308 |
1 |
RT |
Anaheim |
CA |
Actual/360 |
4.45025% |
13,480.31 |
6,668.44 |
0.00 |
N/A |
11/06/24 |
-- |
3,517,877.00 |
3,511,208.56 |
08/06/21 |
76 |
10093309 |
1 |
98 |
Omaha |
NE |
Actual/360 |
5.00925% |
13,982.04 |
8,544.87 |
0.00 |
N/A |
10/06/24 |
-- |
3,241,605.56 |
3,233,060.69 |
09/06/21 |
77 |
10087086 |
1 |
RT |
Lehi |
UT |
Actual/360 |
4.40025% |
12,942.26 |
6,086.65 |
0.00 |
N/A |
11/01/24 |
-- |
3,415,844.93 |
3,409,758.28 |
09/01/21 |
78 |
10087380 |
1 |
IN |
Menomonee Falls |
WI |
Actual/360 |
4.20025% |
10,613.05 |
5,412.04 |
0.00 |
N/A |
11/01/24 |
-- |
2,934,483.34 |
2,929,071.30 |
09/01/21 |
79 |
10093310 |
1 |
LO |
Columbus |
OH |
Actual/360 |
5.25025% |
12,472.05 |
7,003.50 |
0.00 |
N/A |
11/06/24 |
-- |
2,758,795.20 |
2,751,791.70 |
09/06/21 |
80 |
10087572 |
1 |
SS |
Fountain |
CO |
Actual/360 |
4.52025% |
10,285.26 |
4,950.97 |
0.00 |
N/A |
11/01/24 |
-- |
2,642,515.29 |
2,637,564.32 |
09/01/21 |
81 |
10093311 |
1 |
RT |
Lewisville |
TX |
Actual/360 |
4.72725% |
9,898.23 |
6,596.83 |
0.00 |
N/A |
11/06/24 |
-- |
2,431,716.61 |
2,425,119.78 |
09/06/21 |
82 |
10093312 |
1 |
MF |
Chicago |
IL |
Actual/360 |
4.95025% |
9,836.26 |
4,041.76 |
0.00 |
N/A |
10/06/24 |
-- |
2,307,627.33 |
2,303,585.57 |
08/06/21 |
83 |
10091898 |
1 |
RT |
Jensen Beach |
FL |
Actual/360 |
4.87025% |
9,288.95 |
3,934.05 |
0.00 |
N/A |
10/06/24 |
-- |
2,215,025.13 |
2,211,091.08 |
09/06/21 |
84 |
10093313 |
1 |
MU |
Brooklyn |
NY |
Actual/360 |
5.81725% |
9,969.03 |
2,963.36 |
0.00 |
N/A |
11/06/19 |
-- |
1,990,189.69 |
1,987,226.33 |
04/06/19 |
85 |
10093314 |
1 |
MH |
Sebring |
FL |
Actual/360 |
4.61325% |
7,012.26 |
3,256.17 |
0.00 |
N/A |
11/06/24 |
-- |
1,765,287.88 |
1,762,031.71 |
09/06/21 |
86 |
10093315 |
1 |
MH |
Leesburg |
FL |
Actual/360 |
4.56025% |
6,923.63 |
3,281.50 |
0.00 |
N/A |
11/06/24 |
-- |
1,763,233.94 |
1,759,952.44 |
08/06/21 |
87 |
10086376 |
1 |
RT |
Phoenix |
AZ |
Actual/360 |
4.60025% |
6,291.52 |
4,377.43 |
0.00 |
N/A |
11/01/24 |
-- |
1,588,322.21 |
1,583,944.78 |
09/01/21 |
88 |
10085707 |
1 |
RT |
Lady Lake |
FL |
Actual/360 |
4.50025% |
5,816.63 |
4,188.35 |
0.00 |
N/A |
11/01/24 |
-- |
1,501,066.37 |
1,496,878.02 |
09/01/21 |
89 |
10087915 |
1 |
MH |
Amboy |
IL |
Actual/360 |
4.70025% |
3,951.08 |
2,657.33 |
0.00 |
N/A |
11/01/24 |
-- |
976,245.96 |
973,588.63 |
09/01/21 |
Totals |
|
|
|
|
|
|
|
4,128,222.48 |
8,686,882.27 |
0.00 |
|
|
|
1,074,663,166.94 |
1,065,976,284.67 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
Page 17 of 33 |
|
|
|
|
|
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 |
Loan Group |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
1 |
1 |
11,947,352.27 |
2,965,738.43 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2 |
1 |
3,287,044.00 |
7,374,647.24 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
287,942.37 |
287,942.37 |
0.00 |
0.00 |
|
3 |
1 |
8,357,438.05 |
4,150,923.92 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
328,996.08 |
328,996.08 |
12,869.17 |
0.00 |
|
4 |
1 |
0.00 |
8,836,354.00 |
01/01/17 |
09/30/17 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
5 |
1 |
0.00 |
1,220,304.42 |
01/01/19 |
06/30/19 |
10/06/20 |
21,177,704.21 |
978,245.84 |
136,574.27 |
3,909,772.08 |
555,822.54 |
0.00 |
|
6 |
1 |
6,455,615.52 |
1,679,488.87 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
187,080.11 |
187,080.11 |
0.00 |
0.00 |
|
7 |
1 |
1,753,157.15 |
404,447.95 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
8 |
1 |
0.00 |
1,013,144.93 |
01/01/18 |
03/31/18 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
27,917.74 |
0.00 |
|
9 |
1 |
3,319,827.50 |
1,562,919.64 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
153,855.32 |
153,855.32 |
0.00 |
0.00 |
|
10 |
1 |
6,389,110.50 |
10,519,856.13 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
159,068.05 |
159,068.05 |
0.00 |
0.00 |
|
11 |
1 |
6,578,901.25 |
3,617,799.52 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
199,167.15 |
199,167.15 |
0.00 |
0.00 |
|
12 |
1 |
2,130,921.45 |
1,410,300.80 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
13 |
1 |
1,988,110.34 |
507,027.43 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
154,514.09 |
154,514.09 |
72,912.27 |
0.00 |
|
14 |
1 |
2,948,428.58 |
1,440,495.57 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
140,218.53 |
140,218.53 |
0.00 |
0.00 |
|
15 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
16 |
1 |
2,046,228.70 |
1,092,066.98 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
18 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
127,964.14 |
767,924.04 |
44,977.60 |
0.00 |
|
19 |
1 |
2,044,998.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
112,060.78 |
112,060.78 |
7,357.42 |
0.00 |
|
20 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
127,447.99 |
764,824.50 |
0.00 |
0.00 |
|
21 |
1 |
1,805,292.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
110,311.48 |
110,311.48 |
0.00 |
0.00 |
|
23 |
1 |
1,845,639.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
87,319.64 |
87,319.64 |
0.00 |
0.00 |
|
25 |
1 |
2,412,516.42 |
1,125,494.59 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
26 |
1 |
986,550.69 |
469,984.13 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
27 |
1 |
0.00 |
(148,543.83) |
07/01/19 |
06/30/20 |
-- |
0.00 |
0.00 |
66,926.92 |
736,358.32 |
0.00 |
0.00 |
|
28 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
30 |
1 |
(1,425,104.20) |
(1,002,074.08) |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
31 |
1 |
1,606,129.31 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
63,795.01 |
63,795.01 |
0.00 |
0.00 |
|
32 |
1 |
1,084,062.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
65,377.83 |
65,377.83 |
0.00 |
0.00 |
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 18 of 33 |
|
|
|
|
|
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 |
Loan Group |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
33 |
1 |
0.00 |
(93,153.29) |
01/01/17 |
03/31/17 |
-- |
0.00 |
0.00 |
59,076.83 |
236,358.67 |
31,833.48 |
0.00 |
|
34 |
1 |
1,686,986.50 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
59,637.41 |
59,637.41 |
0.00 |
0.00 |
|
35 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
36 |
1 |
1,187,382.60 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
55,122.81 |
55,122.81 |
0.00 |
0.00 |
|
37 |
1 |
1,336,715.58 |
425,099.69 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
56,953.70 |
56,953.70 |
0.00 |
0.00 |
|
38 |
1 |
770,514.05 |
513,780.96 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
52,828.59 |
52,828.59 |
0.00 |
0.00 |
|
39 |
1 |
825,504.74 |
229,164.09 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
51,298.64 |
51,298.64 |
0.00 |
0.00 |
|
40 |
1 |
1,401,614.98 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
51,253.79 |
51,253.79 |
0.00 |
0.00 |
|
41 |
1 |
1,112,393.20 |
557,442.77 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
50,717.60 |
50,717.60 |
0.00 |
0.00 |
|
43 |
1 |
0.00 |
457,111.59 |
07/01/16 |
06/30/17 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
44 |
1 |
1,255,382.11 |
665,971.80 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
45 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
44,931.34 |
44,931.34 |
0.00 |
0.00 |
Full Defeasance |
46 |
1 |
1,171,579.39 |
597,528.14 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
47 |
1 |
1,448,578.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
31,566.56 |
31,566.56 |
0.00 |
0.00 |
|
48 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
40,988.72 |
40,988.72 |
0.00 |
0.00 |
Full Defeasance |
49 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
39,378.20 |
39,378.20 |
0.00 |
0.00 |
Full Defeasance |
50 |
1 |
844,917.31 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
40,474.24 |
40,474.24 |
0.00 |
0.00 |
|
52 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
54 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
37,137.96 |
37,137.96 |
0.00 |
0.00 |
Full Defeasance |
55 |
1 |
1,284,860.95 |
624,199.61 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
25,374.74 |
25,374.74 |
0.00 |
0.00 |
|
56 |
1 |
0.00 |
797,060.30 |
01/01/19 |
06/30/19 |
-- |
0.00 |
0.00 |
35,382.35 |
495,459.26 |
201,963.56 |
0.00 |
|
57 |
1 |
950,952.94 |
469,360.77 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
58 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
59 |
1 |
730,392.03 |
406,246.96 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
32,971.18 |
32,971.18 |
0.00 |
0.00 |
|
60 |
1 |
695,389.26 |
406,273.45 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
33,297.03 |
33,297.03 |
0.00 |
0.00 |
|
61 |
1 |
898,511.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
31,842.30 |
31,842.30 |
0.00 |
0.00 |
|
62 |
1 |
0.00 |
347,466.40 |
01/01/19 |
06/30/19 |
-- |
0.00 |
0.00 |
29,373.02 |
29,373.02 |
0.00 |
0.00 |
|
64 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 19 of 33 |
|
|
|
|
|
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 |
Loan Group |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
65 |
1 |
481,095.80 |
172,628.73 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
27,167.82 |
27,167.82 |
1,087.22 |
0.00 |
|
66 |
1 |
666,383.22 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
30,587.09 |
30,587.09 |
72.28 |
0.00 |
|
67 |
1 |
447,250.36 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
69 |
1 |
607,211.89 |
316,736.23 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
23,610.22 |
23,610.22 |
0.00 |
0.00 |
|
70 |
1 |
(37,023.97) |
461,441.56 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
71 |
1 |
538,180.69 |
283,290.87 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
74 |
1 |
450,098.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
75 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
20,126.64 |
20,126.64 |
0.00 |
0.00 |
Full Defeasance |
76 |
1 |
203,591.24 |
47,077.33 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
417.04 |
0.00 |
|
77 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
78 |
1 |
385,314.96 |
172,652.59 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
79 |
1 |
72,690.21 |
224,253.15 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
80 |
1 |
399,144.30 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
81 |
1 |
469,571.32 |
249,823.20 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
82 |
1 |
255,580.11 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
13,863.51 |
13,863.51 |
0.00 |
0.00 |
|
83 |
1 |
318,501.65 |
150,431.97 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
84 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
12,883.20 |
373,677.07 |
55,364.60 |
0.00 |
|
85 |
1 |
207,057.56 |
97,558.71 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
86 |
1 |
288,365.37 |
155,668.98 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
10,194.05 |
10,194.05 |
0.00 |
0.00 |
|
87 |
1 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
88 |
1 |
93,480.44 |
24,253.73 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
89 |
1 |
118,732.93 |
35,506.79 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Totals |
|
91,129,123.01 |
57,035,253.72 |
|
|
|
21,177,704.21 |
978,245.84 |
3,506,659.30 |
10,224,777.54 |
1,012,594.92 |
0.00 |
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 20 of 33 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
|
Loan |
|
|
|
|
Pros ID |
Loan Number |
Group |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
52 |
10093292 |
1 |
7,049,955.77 |
Payoff Prior to Maturity |
0.00 |
0.00 |
Totals |
|
|
7,049,955.77 |
|
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. |
|
|
||||
|
||||||
|
||||||
|
||||||
|
||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 21 of 33 |
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/13/21 |
0 |
0.00 |
0 |
0.00 |
4 |
87,227,735.54 |
3 |
18,509,127.12 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
7,049,955.77 |
4.458608% |
4.441703% |
39 |
08/12/21 |
0 |
0.00 |
0 |
0.00 |
4 |
87,422,847.97 |
3 |
18,543,705.16 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.460993% |
4.443994% |
40 |
07/12/21 |
0 |
0.00 |
0 |
0.00 |
4 |
87,617,176.62 |
3 |
18,578,148.62 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.461134% |
4.444135% |
41 |
06/11/21 |
0 |
0.00 |
2 |
37,540,530.12 |
3 |
105,433,062.82 |
3 |
18,614,810.49 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
6,831,088.43 |
4.461283% |
4.444282% |
42 |
05/12/21 |
2 |
37,639,538.08 |
0 |
0.00 |
3 |
105,615,422.98 |
3 |
18,648,977.10 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.461979% |
4.445016% |
42 |
04/12/21 |
0 |
0.00 |
0 |
0.00 |
3 |
105,809,864.25 |
3 |
18,685,372.06 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.462125% |
4.445161% |
43 |
03/12/21 |
0 |
0.00 |
1 |
55,422,940.51 |
4 |
88,409,221.95 |
4 |
30,580,644.48 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.462261% |
4.445296% |
44 |
02/12/21 |
0 |
0.00 |
0 |
0.00 |
5 |
144,163,858.45 |
3 |
18,760,136.07 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.462422% |
4.445456% |
45 |
01/12/21 |
0 |
0.00 |
1 |
11,909,817.19 |
4 |
132,530,782.99 |
3 |
18,793,736.58 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.462556% |
4.445589% |
46 |
12/11/20 |
1 |
11,931,737.10 |
1 |
55,704,240.03 |
3 |
77,080,288.65 |
2 |
12,544,444.82 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.462689% |
4.445721% |
47 |
11/13/20 |
1 |
55,797,384.93 |
0 |
0.00 |
3 |
77,256,442.68 |
2 |
12,567,978.16 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.462829% |
4.445861% |
48 |
10/13/20 |
1 |
8,992,797.49 |
0 |
0.00 |
3 |
77,421,837.81 |
2 |
12,589,806.75 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.462960% |
4.445991% |
49 |
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
|
|
Page 22 of 33 |
|
|
|
|
|
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 |
2 |
10093249 |
08/06/21 |
0 |
B |
287,942.37 |
287,942.37 |
0.00 |
54,966,831.95 |
|
|
|
|
|
3 |
10093250 |
08/06/21 |
0 |
B |
328,996.08 |
328,996.08 |
12,869.17 |
50,933,794.88 |
|
|
|
|
|
5 |
10093252 |
11/06/19 |
21 |
3 |
136,574.27 |
3,909,772.08 |
2,284,392.24 |
39,850,000.00 |
07/24/19 |
13 |
|
|
|
6 |
10093253 |
08/06/21 |
0 |
B |
187,080.11 |
187,080.11 |
0.00 |
37,830,418.35 |
|
|
|
|
|
9 |
10091495 |
08/06/21 |
0 |
B |
153,855.32 |
153,855.32 |
0.00 |
29,442,651.53 |
|
|
|
|
|
10 |
10093255 |
08/06/21 |
0 |
B |
159,068.05 |
159,068.05 |
0.00 |
27,226,105.32 |
|
|
|
|
|
11 |
10093256 |
08/06/21 |
0 |
B |
199,167.15 |
199,167.15 |
0.00 |
23,507,354.16 |
|
|
|
|
|
13 |
10088048 |
08/06/21 |
0 |
B |
154,514.09 |
154,514.09 |
72,912.27 |
28,150,560.68 |
|
|
|
|
|
14 |
10093258 |
08/06/21 |
0 |
B |
140,218.53 |
140,218.53 |
0.00 |
27,293,693.75 |
|
|
|
|
|
18 |
10093261 |
03/06/21 |
5 |
3 |
127,964.14 |
767,924.04 |
87,290.56 |
19,108,825.51 |
06/29/20 |
1 |
|
|
|
19 |
10093262 |
08/06/21 |
0 |
A |
112,060.78 |
112,060.78 |
7,357.42 |
19,642,963.13 |
|
|
|
|
|
20 |
10093263 |
03/06/21 |
5 |
3 |
127,447.99 |
764,824.50 |
29,462.40 |
18,732,525.34 |
06/29/20 |
1 |
|
|
|
21 |
10093264 |
08/06/21 |
0 |
B |
110,311.48 |
110,311.48 |
0.00 |
20,371,836.16 |
|
|
|
|
|
23 |
10093266 |
08/06/21 |
0 |
B |
87,319.64 |
87,319.64 |
0.00 |
17,006,569.04 |
|
|
|
|
|
27 |
10093269 |
10/05/20 |
10 |
3 |
66,926.92 |
736,358.32 |
340,027.51 |
11,976,776.20 |
10/21/20 |
13 |
|
|
|
31 |
10093273 |
08/06/21 |
0 |
B |
63,795.01 |
63,795.01 |
0.00 |
12,146,181.50 |
|
|
|
|
|
32 |
10093274 |
08/06/21 |
0 |
B |
65,377.83 |
65,377.83 |
0.00 |
11,086,093.92 |
|
|
|
|
|
33 |
10093275 |
05/06/21 |
3 |
5 |
59,076.83 |
236,358.67 |
81,458.38 |
10,427,747.86 |
09/11/17 |
2 |
|
03/30/18 |
|
34 |
10093276 |
08/06/21 |
0 |
B |
59,637.41 |
59,637.41 |
0.00 |
11,042,451.51 |
|
|
|
|
|
36 |
10093278 |
08/06/21 |
0 |
B |
55,122.81 |
55,122.81 |
0.00 |
9,860,689.59 |
|
|
|
|
|
37 |
10093279 |
08/06/21 |
0 |
A |
56,953.70 |
56,953.70 |
0.00 |
9,731,721.71 |
|
|
|
|
|
38 |
10093280 |
08/06/21 |
0 |
B |
52,828.59 |
52,828.59 |
0.00 |
9,843,944.23 |
|
|
|
|
|
39 |
10093281 |
08/06/21 |
0 |
B |
51,298.64 |
51,298.64 |
0.00 |
8,826,825.37 |
|
|
|
|
|
40 |
10093282 |
08/06/21 |
0 |
B |
51,253.79 |
51,253.79 |
0.00 |
8,825,375.29 |
|
|
|
|
|
41 |
10093283 |
08/06/21 |
0 |
B |
50,717.60 |
50,717.60 |
0.00 |
9,073,959.74 |
|
|
|
|
|
45 |
10093286 |
08/06/21 |
0 |
B |
44,931.34 |
44,931.34 |
0.00 |
7,918,751.99 |
|
|
|
|
|
47 |
10093287 |
08/06/21 |
0 |
B |
31,566.56 |
31,566.56 |
0.00 |
8,500,000.00 |
|
|
|
|
|
48 |
10093288 |
08/06/21 |
0 |
B |
40,988.72 |
40,988.72 |
0.00 |
7,269,474.65 |
|
|
|
|
|
49 |
10093289 |
08/06/21 |
0 |
B |
39,378.20 |
39,378.20 |
0.00 |
7,315,165.87 |
|
|
|
|
|
50 |
10093290 |
08/06/21 |
0 |
B |
40,474.24 |
40,474.24 |
0.00 |
7,185,469.27 |
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 23 of 33 |
|
|
|
|
|
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 |
||
54 |
10093294 |
08/06/21 |
0 |
B |
37,137.96 |
37,137.96 |
0.00 |
|
7,193,273.30 |
|
|
|
|
|
|
55 |
10093295 |
08/06/21 |
0 |
B |
25,374.74 |
25,374.74 |
0.00 |
|
7,200,000.00 |
|
|
|
|
|
|
56 |
10091682 |
07/06/20 |
13 |
5 |
35,382.35 |
495,459.26 |
253,576.92 |
|
6,340,948.69 |
10/28/19 |
13 |
|
|
02/14/20 |
|
59 |
10093297 |
08/06/21 |
0 |
B |
32,971.18 |
32,971.18 |
0.00 |
|
5,846,293.03 |
|
|
|
|
|
|
60 |
10093298 |
08/06/21 |
0 |
B |
33,297.03 |
33,297.03 |
0.00 |
|
5,796,663.79 |
|
|
|
|
|
|
61 |
10093299 |
08/06/21 |
0 |
B |
31,842.30 |
31,842.30 |
0.00 |
|
5,463,974.62 |
|
|
|
|
|
|
62 |
10093300 |
08/06/21 |
0 |
B |
29,373.02 |
29,373.02 |
0.00 |
|
5,763,952.76 |
|
|
|
|
|
|
65 |
10091730 |
08/06/21 |
0 |
B |
27,167.82 |
27,167.82 |
1,087.22 |
|
4,633,407.77 |
|
|
|
|
|
|
66 |
10093303 |
08/06/21 |
0 |
B |
30,587.09 |
30,587.09 |
72.28 |
|
4,419,426.65 |
|
|
|
|
|
|
69 |
10093305 |
08/06/21 |
0 |
B |
23,610.22 |
23,610.22 |
0.00 |
|
4,687,665.88 |
|
|
|
|
|
|
75 |
10093308 |
08/06/21 |
0 |
B |
20,126.64 |
20,126.64 |
0.00 |
|
3,517,877.00 |
|
|
|
|
|
|
82 |
10093312 |
08/06/21 |
0 |
B |
13,863.51 |
13,863.51 |
4,723.00 |
|
2,307,627.33 |
|
|
|
|
|
|
84 |
10093313 |
04/06/19 |
28 |
5 |
12,883.20 |
373,677.07 |
128,260.50 |
|
2,071,999.91 |
08/23/16 |
2 |
|
|
06/13/17 |
|
86 |
10093315 |
08/06/21 |
0 |
B |
10,194.05 |
10,194.05 |
0.00 |
|
1,763,233.94 |
|
|
|
|
|
|
Totals |
|
|
|
|
3,506,659.30 |
10,224,777.54 |
3,303,489.87 |
632,101,103.17 |
|
|
|
|
|
||
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 |
|
|
|
|
|
|
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
|
Page 24 of 33 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
||||||||
Past Maturity |
|
18,509,127 |
0 |
0 |
|
|
18,509,127 |
|
0 - 6 Months |
|
9,059,909 |
9,059,909 |
0 |
|
|
0 |
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
13 - 24 Months |
0 |
0 |
0 |
|
|
0 |
|
|
25 - 36 Months |
132,882,794 |
132,882,794 |
0 |
|
|
0 |
|
|
37 - 48 Months |
869,945,252 |
782,717,517 |
87,227,736 |
0 |
|
|||
49 - 60 Months |
0 |
0 |
0 |
|
|
0 |
|
|
> 60 Months |
|
35,579,202 |
35,579,202 |
0 |
|
0 |
|
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Sep-21 |
1,065,976,285 |
960,239,422 |
0 |
0 |
93,401,840 |
12,335,022 |
|
|
Aug-21 |
1,074,663,167 |
968,696,614 |
0 |
0 |
93,608,784 |
12,357,769 |
|
|
Jul-21 |
1,076,293,699 |
970,098,374 |
0 |
0 |
93,814,899 |
12,380,427 |
|
|
Jun-21 |
1,078,032,185 |
916,443,781 |
0 |
37,540,530 |
111,643,287 |
12,404,586 |
|
|
May-21 |
1,086,493,331 |
924,589,393 |
37,639,538 |
0 |
111,837,341 |
12,427,059 |
|
|
Apr-21 |
1,088,232,629 |
963,737,392 |
0 |
0 |
112,044,196 |
12,451,040 |
|
|
Mar-21 |
1,089,849,527 |
927,298,100 |
0 |
55,422,941 |
94,655,156 |
12,473,330 |
|
|
Feb-21 |
1,091,808,281 |
928,884,287 |
0 |
0 |
150,423,653 |
12,500,342 |
|
|
Jan-21 |
1,093,411,216 |
930,176,879 |
0 |
11,909,817 |
138,802,083 |
12,522,437 |
|
|
Dec-20 |
1,095,007,890 |
931,464,418 |
11,931,737 |
55,704,240 |
83,363,050 |
12,544,445 |
|
|
Nov-20 |
1,096,715,003 |
944,798,246 |
55,797,385 |
0 |
83,551,394 |
12,567,978 |
|
|
Oct-20 |
1,098,298,774 |
992,988,009 |
8,992,797 |
0 |
83,728,161 |
12,589,807 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
Page 25 of 33 |
|
|
|
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 |
5 |
10093252 |
38,267,704.29 |
39,850,000.00 |
24,300,000.00 |
03/11/20 |
1,133,004.42 |
1.23000 |
06/30/19 |
11/06/24 |
218 |
18 |
10093261 |
18,800,996.89 |
19,108,825.51 |
26,900,000.00 |
11/15/20 |
2,933,396.55 |
1.91000 |
12/31/19 |
11/06/24 |
217 |
20 |
10093263 |
18,434,946.84 |
18,732,525.34 |
27,100,000.00 |
11/15/20 |
2,770,809.22 |
1.81000 |
12/31/19 |
10/06/24 |
216 |
27 |
10093269 |
11,724,087.52 |
11,976,776.20 |
11,000,000.00 |
03/30/21 |
(468,181.83) |
(0.58000) |
06/30/20 |
10/05/24 |
276 |
33 |
10093275 |
10,347,795.97 |
10,427,747.86 |
7,300,000.00 |
11/13/20 |
(118,878.29) |
(0.67000) |
03/31/17 |
11/06/19 |
277 |
56 |
10091682 |
6,174,104.82 |
6,340,948.69 |
7,070,000.00 |
01/25/21 |
650,082.30 |
1.53000 |
06/30/19 |
10/06/19 |
276 |
84 |
10093313 |
1,987,226.33 |
2,071,999.91 |
3,500,000.00 |
12/02/20 |
205,173.00 |
1.26000 |
-- |
11/06/19 |
277 |
Totals |
|
105,736,862.66 |
108,508,823.51 |
107,170,000.00 |
|
7,105,405.37 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 26 of 33 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
|
|
|
|
|
Servicing |
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
5 |
10093252 |
MF |
AL |
07/24/19 |
13 |
|
|
|
9/7/2021 08/19/21: Loan transferred to SS on 07/24/19 for imminent default. Loan is secured by an 1,164 unit student housing property in Tuscaloosa, AL. Receiver was appointed on 09/26/19 and deferred maintenance/life safety issues (i.e. |
||||||
|
mold remed iation,entry gate repairs, roof repairs) have been addressed. Re-branding has been completed. As of 07/31/21, property is 46.31% occupied. Lawsuit was filed against Stillman College for breach of their master lease of 176 beds. |
||||||
|
Answer was filed on 11/ 10/20 and a scheduling order was entered on 12/18/20 setting a jury trial for 03/21/22. Receiver is working to lease-up/stabilize the asset. Property is currently 33.33% pre-leased (as of 08/15/21). |
||||||
|
|||||||
18 |
10093261 |
LO |
CA |
06/29/20 |
1 |
|
|
|
9/7/2021 8/2/2021 - COVID-19 Relief Request “ Loan transferred to Special Servicing on 7/1/2020 for payment default. The loan is past due for the 4/6/2021 payment. Subject Collateral is a 196-room limited service hotel, flagged as a |
||||||
|
Wyndham Garden, nea r the airport in San Jose, CA. The project was constructed in 1969 and renovated in 2012. Lender is underwriting its options for a modification and/or an enforcement action. |
||||||
|
|||||||
20 |
10093263 |
LO |
CA |
06/29/20 |
1 |
|
|
|
9/7/2021 8/2/2021 - COVID-19 Relief Request “ Loan transferred to Special Servicing on 6/29/2020 for payment default. The loan is past due for the 4/6/2021 payment. Subject Collateral is a 207-room limited service hotel, flagged as a |
||||||
|
Wyndham Garden, i n San Jose, CA. The project was constructed in 1990, and renovated in 2012. Lender is underwriting its options for a modification and/or an enforcement action. |
|
|||||
|
|||||||
27 |
10093269 |
LO |
TX |
10/21/20 |
13 |
|
|
|
9/7/2021 8/31/21 - The subject loan transferred to special servicing on 10/21/2020 for imminent default. The loan is collateralized by a 210 key Wyndham Garden in Austin, TX. A Borrower consented receiver with authority to sell was appointed |
||||||
|
on 12/14/2 020. Servicer is finalizing an assumption underwriting for a buyer through the receiver. |
|
|
||||
|
|||||||
33 |
10093275 |
RT |
NY |
09/11/17 |
2 |
|
|
|
9/7/2021 08/19/21: Loan transferred to SS on 09/11/17 for imminent default. Loan is secured by a 9,500 sf single-tenant retail property in East Hampton, NY which was net leased to luxury fashion retailer Scoop NYC through Sep-25. Tenant |
||||||
|
went out of b usiness and vacated in Jun-16. Counsel was engaged to proceed with foreclosure. Complaint filed 03/30/18. Consensual receiver order entered 04/25/18. Construction plans were approved by the East Hampton Design Review |
||||||
|
Board on 10/09/18 and renovations w ere subsequently completed to demise the property into two suites. Property is currently 100% occupied. Unsolicited offer has been received which is being evaluated. |
||||||
|
|||||||
56 |
10091682 |
LO |
IL |
10/28/19 |
13 |
|
|
|
9/7/2021 09/032021: The loan transferred to Special Servicing on 10/28/2019 due to Maturity Default. The collateral consists of a 105 room Staybridge Suites hotel located in Peoria, IL. The Borrower had been marketing the property for sale |
||||||
|
but was not been able to obtain an offer to pay off the loan in full at maturity. A Receiver was appointed on March 13, 2020. The property was successfully auctioned in a Ten-X auction in August. Closing is expected to occur in October. |
||||||
|
|||||||
|
|||||||
|
|||||||
|
|||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
Page 27 of 33 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
||||||||
|
|
|
|
Servicing |
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
84 |
10093313 |
MU |
NY |
08/23/16 |
2 |
|
|
|
9/7/2021 08/19/21: Loan is secured by a 5,025 sf mixed use building in Brooklyn, NY. Loan transferred to Special Servicer on 08/23/16 for delinquency as well as multiple non-compliance issues. Counsel has been engaged. A notice of |
||||||||
default was issued 01/19/17 and the loan was subsequently accelerated on 04/03/17. Complaint was filed 06/13/17 and a motion to appoint receiver was filed 10/30/17. Motion was filed on 01/02/19 requesting permission to move for summary |
||||||||
judgment and a MSJ was subsequently filed on 05/21/19. Hearing on MSJ was repeatedly adjourned but was ultimately entered on 03/16/21. Magistrate has been assigned. Awaiting hearing on the computation of amount due. In the |
||||||||
meantime, SS continuing to engage borrower regarding settlement /payoff. |
|
|
|
|||||
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 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 28 of 33 |
|
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
||||||||||
|
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
Loan |
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
Group |
|
|
|
|
Code¹ |
Date |
Date |
Date |
42 |
10093284 |
1 |
8,655,112.37 |
5.60003% |
8,655,112.37 2.00003% |
9 |
12/13/16 |
02/06/16 |
11/18/16 |
|
Totals |
|
|
8,655,112.37 |
|
8,655,112.37 |
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
||
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 29 of 33 |
|
|
|
|
|
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 |
17 |
10093260 |
10/11/19 |
22,951,141.22 |
37,000,000.00 |
1,415,720.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
22 |
10093265 |
05/11/18 |
17,950,155.96 |
28,780,000.00 |
949,570.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
24 |
10093267 |
01/10/20 |
14,046,567.56 |
9,410,000.00 |
4,183,317.17 |
1,502,146.25 |
4,183,317.17 |
2,681,170.92 |
11,365,396.63 |
(3,625.00) |
(23,580.00) |
11,388,976.63 |
77.08% |
29 |
10093271 |
11/13/18 |
12,806,586.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
42 |
10093284 |
01/11/19 |
8,655,112.37 |
4,450,000.00 |
1,871,362.94 |
0.00 |
1,871,362.94 |
1,871,362.94 |
7,067,927.04 |
0.00 |
327,310.73 |
6,740,616.31 |
70.95% |
53 |
10093293 |
08/12/19 |
6,900,225.90 |
11,100,000.00 |
59,917.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
63 |
10093301 |
05/12/17 |
5,524,676.63 |
8,400,000.00 |
92,116.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
68 |
10093304 |
06/12/19 |
4,802,399.57 |
7,600,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
72 |
10086404 |
10/11/19 |
3,819,429.07 |
6,300,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
73 |
10093307 |
08/12/19 |
3,851,980.64 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
||
Cumulative Totals |
101,308,275.82 |
113,040,000.00 |
8,572,004.63 |
1,502,146.25 |
6,054,680.11 |
4,552,533.86 |
18,433,323.67 |
(3,625.00) |
303,730.73 |
18,129,592.94 |
|
||
|
|||||||||||||
* Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 30 of 33 |
|
|
|
|
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 |
17 |
10093260 |
10/25/19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22 |
10093265 |
05/25/18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24 |
10093267 |
09/13/21 |
0.00 |
0.00 |
11,388,976.63 |
0.00 |
0.00 |
3,625.00 |
0.00 |
0.00 |
11,388,976.63 |
|
|
08/12/21 |
0.00 |
0.00 |
11,385,351.63 |
0.00 |
0.00 |
153.00 |
0.00 |
0.00 |
|
|
|
03/12/20 |
0.00 |
0.00 |
11,385,198.63 |
0.00 |
0.00 |
7,830.00 |
0.00 |
0.00 |
|
|
|
02/12/20 |
0.00 |
0.00 |
11,377,368.63 |
0.00 |
0.00 |
11,972.00 |
0.00 |
0.00 |
|
|
|
01/10/20 |
0.00 |
0.00 |
11,365,396.63 |
0.00 |
0.00 |
11,365,396.63 |
0.00 |
0.00 |
|
29 |
10093271 |
11/26/18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42 |
10093284 |
07/12/19 |
0.00 |
0.00 |
6,740,616.31 |
0.00 |
0.00 |
(327,310.73) |
0.00 |
0.00 |
6,740,616.31 |
|
|
01/11/19 |
0.00 |
0.00 |
7,067,927.04 |
0.00 |
0.00 |
7,067,927.04 |
0.00 |
0.00 |
|
53 |
10093293 |
08/26/19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
63 |
10093301 |
05/25/17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
68 |
10093304 |
06/25/19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
72 |
10086404 |
10/25/19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
73 |
10093307 |
08/26/19 |
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 |
0.00 |
0.00 |
0.00 |
3,625.00 |
0.00 |
0.00 |
3,625.00 |
|
Cumulative Totals |
|
0.00 |
0.00 |
18,129,592.94 |
0.00 |
0.00 |
18,129,592.94 |
0.00 |
0.00 |
18,129,592.94 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 31 of 33 |
|
|
|
|
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) |
5 |
0.00 |
0.00 |
8,253.73 |
0.00 |
0.00 |
85,529.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13 |
0.00 |
0.00 |
0.00 |
0.00 |
1,546.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18 |
0.00 |
0.00 |
4,058.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20 |
0.00 |
0.00 |
3,979.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27 |
0.00 |
0.00 |
2,528.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33 |
0.00 |
0.00 |
2,231.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,242.93 |
0.00 |
0.00 |
0.00 |
56 |
0.00 |
0.00 |
1,331.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
70 |
0.00 |
0.00 |
0.00 |
0.00 |
275.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
76 |
0.00 |
0.00 |
0.00 |
0.00 |
225.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.62 |
0.00 |
0.00 |
0.00 |
84 |
0.00 |
0.00 |
428.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
22,812.24 |
0.00 |
2,047.18 |
85,529.69 |
0.00 |
0.00 |
1,252.55 |
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 |
111,641.66 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 32 of 33 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
Page 33 of 33 |
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- loanDepot (LDI) Enters Restated Master Repurchase Agreement with UBS
- Citi Downgrades UBS AG (UBSG:SW) (UBS) to Neutral
- UBS Reiterates Buy Rating on Zillow Group (ZG)
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
UBSSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!