Close

Form 10-D COMM 2016-CCRE28 Mortgag For: May 12

May 23, 2022 4:40 PM EDT

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:   April 13, 2022 to May 12, 2022

Commission File Number of issuing entity:  333-206705-01

Central Index Key Number of issuing entity:  0001663239

COMM 2016-CCRE28 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206705

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):  0001541294

German American Capital Corporation
(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):  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):  0001541468

Ladder Capital Finance 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)

38-3984705
38-3984706
38-7145079
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
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-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-HR

     

     

  X  

     

XP-A

     

     

  X  

     

X-A

     

     

  X  

     

X-HR

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

D

     

     

  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 May 12, 2022 a distribution was made to holders of the certificates issued by COMM 2016-CCRE28 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 2016-CCRE28 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 12, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

0

N/A

4

$2,390,906.48

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2016-CCRE28 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 April 13, 2022 to May 12, 2022.

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 15, 2022. The CIK number for the Depositor is 0001013454.

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 15, 2022. The CIK number of GACC is 0001541294.

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 May 12, 2022. The CIK number of CCREL is 0001558761.

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, 2022. The CIK number of LCM is 0001555524.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of LCF is 0001541468.

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:

(99.1) Monthly report distributed to holders of the certificates issued by COMM 2016-CCRE28 Mortgage Trust, relating to the May 12, 2022 distribution.

(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/ Matt Smith
Matt Smith, Director

Date: May 23, 2022

 

/s/ R. Chris Jones
R. Chris Jones, Director

Date: May 23, 2022

 

 

 

     

Distribution Date:

05/12/22

COMM 2016-CCRE28 Mortgage Trust

Determination Date:

05/06/22

 

Next Distribution Date:

06/10/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2016-CCRE28

 

           

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 | United States

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

8

Special Servicer

CWCapital Asset Management LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

CWCAMnoticesCOMM2016-CCRE28

 

[email protected]

Mortgage Loan Detail (Part 1)

14-15

 

7501 Wisconsin Avenue, Suite 500 West | Bethesda, MD 20814 | United States

 

Mortgage Loan Detail (Part 2)

16-17

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

18

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

19

 

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

 

 

Delinquency Loan Detail

20

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

22

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

23

 

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

 

 

Modified Loan Detail

24

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

25

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

 

 

Controlling Class

Cannae Portfolio Advisors, LLC

 

 

Interest Shortfall Detail - Collateral Level

27

Representative

 

 

 

Supplemental Notes

28

 

-

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses

Total Distribution

Ending Balance

Support¹

Support¹

 

A-1

12593YBA0

1.770000%

21,720,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12593YBB8

2.886000%

82,786,000.00

28,280,560.51

3,808,380.99

68,014.75

0.00

0.00

3,876,395.74

24,472,179.52

32.52%

30.00%

A-SB

12593YBC6

3.525000%

47,975,000.00

34,608,349.40

808,041.01

101,662.03

0.00

0.00

909,703.04

33,800,308.39

32.52%

30.00%

A-3

12593YBD4

3.495000%

230,000,000.00

230,000,000.00

0.00

669,875.00

0.00

0.00

669,875.00

230,000,000.00

32.52%

30.00%

A-4

12593YBE2

3.762000%

281,279,000.00

281,279,000.00

0.00

881,809.67

0.00

0.00

881,809.67

281,279,000.00

32.52%

30.00%

A-HR

12593YBF9

3.651000%

55,000,000.00

49,919,622.72

91,078.87

151,880.45

0.00

0.00

242,959.32

49,828,543.85

32.52%

30.00%

A-M

12593YBK8

4.066000%

39,789,000.00

39,789,000.00

0.00

134,818.39

0.00

0.00

134,818.39

39,789,000.00

28.18%

26.13%

B

12593YBL6

4.619989%

73,160,000.00

73,160,000.00

0.00

281,665.33

0.00

0.00

281,665.33

73,160,000.00

20.21%

19.00%

C

12593YBM4

4.619989%

50,056,000.00

50,056,000.00

0.00

192,715.14

0.00

0.00

192,715.14

50,056,000.00

14.76%

14.13%

D

12593YBN2

3.869989%

33,371,000.00

33,371,000.00

0.00

107,621.17

0.00

0.00

107,621.17

33,371,000.00

11.12%

10.88%

E

12593YAL7

4.119989%

25,670,000.00

25,670,000.00

0.00

88,133.43

0.00

0.00

88,133.43

25,670,000.00

8.33%

8.38%

F

12593YAN3

3.250000%

26,954,000.00

26,954,000.00

0.00

73,000.42

0.00

0.00

73,000.42

26,954,000.00

5.39%

5.75%

G

12593YAQ6

3.250000%

11,551,000.00

11,551,000.00

0.00

31,283.96

0.00

0.00

31,283.96

11,551,000.00

4.13%

4.63%

H

12593YAS2

3.250000%

17,969,000.00

17,969,000.00

0.00

48,666.04

0.00

0.00

48,666.04

17,969,000.00

2.17%

2.88%

J*

12593YAU7

3.250000%

29,521,412.00

21,468,371.36

0.00

83,578.55

0.00

1,510,584.78

83,578.55

19,957,786.58

0.00%

0.00%

V

12593YAW3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12593YAY9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

1,026,801,412.00

924,075,903.99

4,707,500.87

2,914,724.33

0.00

1,510,584.78

7,622,225.20

917,857,818.34

 

 

 

 

XP-A

12593YBG7

0.746408%

703,549,000.00

249,727,000.00

0.00

155,331.85

0.00

0.00

155,331.85

247,227,000.00

 

 

X-A

12593YBH5

0.688420%

703,549,000.00

613,956,909.91

0.00

352,216.83

0.00

0.00

352,216.83

609,340,487.91

 

 

X-HR

12593YBJ1

0.968989%

55,000,000.00

49,919,622.72

0.00

40,309.64

0.00

0.00

40,309.64

49,828,543.85

 

 

X-B

12593YAA1

0.000000%

123,216,000.00

123,216,000.00

0.00

0.00

0.00

0.00

0.00

123,216,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses

Total Distribution

Ending Balance           Support¹

Support¹

 

X-C

12593YAC7

0.641304%

59,041,000.00

59,041,000.00

0.00

31,552.71

0.00

0.00

31,552.71

59,041,000.00

 

X-D

12593YAE3

1.369989%

26,954,000.00

26,954,000.00

0.00

30,772.24

0.00

0.00

30,772.24

26,954,000.00

 

X-E

12593YAG8

1.369989%

29,520,000.00

29,520,000.00

0.00

33,701.73

0.00

0.00

33,701.73

29,520,000.00

 

X-F

12593YAJ2

1.369989%

29,521,412.00

21,468,371.36

0.00

24,509.53

0.00

0.00

24,509.53

19,957,786.58

 

Notional SubTotal

 

1,730,350,412.00

1,173,802,903.99

0.00

668,394.53

0.00

0.00

668,394.53

1,165,084,818.34

 

 

Deal Distribution Total

 

 

 

4,707,500.87

3,583,118.86

0.00

1,510,584.78

8,290,619.73

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 28

                         

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12593YBA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12593YBB8

341.61042338

46.00271773

0.82157309

0.00000000

0.00000000

0.00000000

0.00000000

46.82429082

295.60770565

A-SB

12593YBC6

721.38299948

16.84296008

2.11906264

0.00000000

0.00000000

0.00000000

0.00000000

18.96202272

704.54003940

A-3

12593YBD4

1,000.00000000

0.00000000

2.91250000

0.00000000

0.00000000

0.00000000

0.00000000

2.91250000

1,000.00000000

A-4

12593YBE2

1,000.00000000

0.00000000

3.13500002

0.00000000

0.00000000

0.00000000

0.00000000

3.13500002

1,000.00000000

A-HR

12593YBF9

907.62950400

1.65597945

2.76146273

0.00000000

0.00000000

0.00000000

0.00000000

4.41744218

905.97352455

A-M

12593YBK8

1,000.00000000

0.00000000

3.38833321

0.00000000

0.00000000

0.00000000

0.00000000

3.38833321

1,000.00000000

B

12593YBL6

1,000.00000000

0.00000000

3.84999084

0.00000000

0.00000000

0.00000000

0.00000000

3.84999084

1,000.00000000

C

12593YBM4

1,000.00000000

0.00000000

3.84999081

0.00000000

0.00000000

0.00000000

0.00000000

3.84999081

1,000.00000000

D

12593YBN2

1,000.00000000

0.00000000

3.22499086

0.00000000

0.00000000

0.00000000

0.00000000

3.22499086

1,000.00000000

E

12593YAL7

1,000.00000000

0.00000000

3.43332411

0.00000000

0.00000000

0.00000000

0.00000000

3.43332411

1,000.00000000

F

12593YAN3

1,000.00000000

0.00000000

2.70833346

0.00000000

0.00000000

0.00000000

0.00000000

2.70833346

1,000.00000000

G

12593YAQ6

1,000.00000000

0.00000000

2.70833348

0.00000000

0.00000000

0.00000000

0.00000000

2.70833348

1,000.00000000

H

12593YAS2

1,000.00000000

0.00000000

2.70833324

0.00000000

0.00000000

0.00000000

0.00000000

2.70833324

1,000.00000000

J

12593YAU7

727.21356824

0.00000000

2.83111628

(0.86157939)

38.99718719

0.00000000

51.16912362

2.83111628

676.04444462

V

12593YAW3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12593YAY9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

XP-A

12593YBG7

354.95324419

0.00000000

0.22078327

0.00000000

0.00000000

0.00000000

0.00000000

0.22078327

351.39983143

X-A

12593YBH5

872.65692924

0.00000000

0.50062871

0.00000000

0.00000000

0.00000000

0.00000000

0.50062871

866.09530809

X-HR

12593YBJ1

907.62950400

0.00000000

0.73290255

0.00000000

0.00000000

0.00000000

0.00000000

0.73290255

905.97352455

X-B

12593YAA1

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-C

12593YAC7

1,000.00000000

0.00000000

0.53442032

0.00000000

0.00000000

0.00000000

0.00000000

0.53442032

1,000.00000000

X-D

12593YAE3

1,000.00000000

0.00000000

1.14165764

0.00000000

0.00000000

0.00000000

0.00000000

1.14165764

1,000.00000000

X-E

12593YAG8

1,000.00000000

0.00000000

1.14165752

0.00000000

0.00000000

0.00000000

0.00000000

1.14165752

1,000.00000000

X-F

12593YAJ2

727.21356824

0.00000000

0.83022892

0.00000000

0.00000000

0.00000000

0.00000000

0.83022892

676.04444462

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

68,014.75

0.00

68,014.75

0.00

0.00

0.00

68,014.75

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

101,662.03

0.00

101,662.03

0.00

0.00

0.00

101,662.03

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

669,875.00

0.00

669,875.00

0.00

0.00

0.00

669,875.00

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

881,809.67

0.00

881,809.67

0.00

0.00

0.00

881,809.67

0.00

 

A-HR

04/01/22 - 04/30/22

30

0.00

151,880.45

0.00

151,880.45

0.00

0.00

0.00

151,880.45

0.00

 

XP-A

04/01/22 - 04/30/22

30

0.00

155,331.85

0.00

155,331.85

0.00

0.00

0.00

155,331.85

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

352,216.83

0.00

352,216.83

0.00

0.00

0.00

352,216.83

0.00

 

X-HR

04/01/22 - 04/30/22

30

0.00

40,309.64

0.00

40,309.64

0.00

0.00

0.00

40,309.64

0.00

 

X-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-C

04/01/22 - 04/30/22

30

0.00

31,552.71

0.00

31,552.71

0.00

0.00

0.00

31,552.71

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

30,772.24

0.00

30,772.24

0.00

0.00

0.00

30,772.24

0.00

 

X-E

04/01/22 - 04/30/22

30

0.00

33,701.73

0.00

33,701.73

0.00

0.00

0.00

33,701.73

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

24,509.53

0.00

24,509.53

0.00

0.00

0.00

24,509.53

0.00

 

A-M

04/01/22 - 04/30/22

30

0.00

134,818.39

0.00

134,818.39

0.00

0.00

0.00

134,818.39

0.00

 

B

04/01/22 - 04/30/22

30

0.00

281,665.33

0.00

281,665.33

0.00

0.00

0.00

281,665.33

0.00

 

C

04/01/22 - 04/30/22

30

0.00

192,715.14

0.00

192,715.14

0.00

0.00

0.00

192,715.14

0.00

 

D

04/01/22 - 04/30/22

30

0.00

107,621.17

0.00

107,621.17

0.00

0.00

0.00

107,621.17

0.00

 

E

04/01/22 - 04/30/22

30

0.00

88,133.43

0.00

88,133.43

0.00

0.00

0.00

88,133.43

0.00

 

F

04/01/22 - 04/30/22

30

0.00

73,000.42

0.00

73,000.42

0.00

0.00

0.00

73,000.42

0.00

 

G

04/01/22 - 04/30/22

30

0.00

31,283.96

0.00

31,283.96

0.00

0.00

0.00

31,283.96

0.00

 

H

04/01/22 - 04/30/22

30

0.00

48,666.04

0.00

48,666.04

0.00

0.00

0.00

48,666.04

0.00

 

J

04/01/22 - 04/30/22

30

1,176,687.07

58,143.51

0.00

58,143.51

(25,435.04)

0.00

0.00

83,578.55

1,151,252.03

 

Totals

 

 

1,176,687.07

3,557,683.82

0.00

3,557,683.82

(25,435.04)

0.00

0.00

3,583,118.86

1,151,252.03

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

8,290,619.73

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,574,158.94

Master Servicing Fee

9,515.58

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,333.37

Interest Adjustments

0.00

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

385.03

ARD Interest

0.00

Operating Advisor Fee

2,031.15

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,574,158.94

Total Fees

16,475.14

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

899,469.71

Reimbursement for Interest on Advances

33.42

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

3,807,617.42

Special Servicing Fees (Monthly)

(26,134.30)

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

413.74

Special Servicing Fees (Work Out)

665.84

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

4,707,500.87

Total Expenses/Reimbursements

(25,435.04)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,583,118.86

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

4,707,500.87

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

8,290,619.73

Total Funds Collected

8,281,659.81

Total Funds Distributed

8,281,659.83

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

    Total

 

       Total

Beginning Scheduled Collateral Balance

924,075,903.99

924,075,903.99

Beginning Certificate Balance

924,075,903.99

(-) Scheduled Principal Collections

899,469.71

899,469.71

(-) Principal Distributions

4,707,500.87

(-) Unscheduled Principal Collections

3,807,617.42

3,807,617.42

(-) Realized Losses

1,510,584.78

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

1,510,584.78

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

1,510,584.78

1,510,584.78

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

917,857,818.34

917,857,818.34

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

924,266,843.48

924,266,843.48

Ending Certificate Balance

917,857,818.34

Ending Actual Collateral Balance

917,857,818.36

917,857,818.36

 

 

 

 

 

 

 

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

4.62%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

6

85,892,478.29

9.36%

40

4.7019

NAP

Defeased

6

85,892,478.29

9.36%

40

4.7019

NAP

 

7,499,999 or less

13

54,255,285.63

5.91%

41

4.6096

1.704018

1.39 or less

12

285,772,799.67

31.13%

37

4.6772

1.047966

7,500,000 to 14,999,999

8

86,321,029.78

9.40%

42

4.7010

2.125326

1.40 to 1.44

0

0.00

0.00%

0

0.0000

0.000000

15,000,000 to 24,999,999

6

119,485,691.09

13.02%

30

4.6665

1.560157

1.45 to 1.54

4

40,205,950.70

4.38%

42

4.5772

1.478006

25,000,000 to 49,999,999

6

224,363,247.75

24.44%

40

4.5622

1.736316

1.55 to 1.99

15

302,555,714.28

32.96%

42

4.5460

1.802144

 

50,000,000 or greater

6

347,540,085.80

37.86%

43

4.6576

1.758284

2.00 to 2.49

5

159,080,875.40

17.33%

39

4.7826

2.239515

 

Totals

45

917,857,818.34

100.00%

40

4.6408

1.719851

2.50 or greater

3

44,350,000.00

4.83%

42

4.4843

4.567097

 

 

 

 

 

 

 

 

Totals

45

917,857,818.34

100.00%

40

4.6408

1.719851

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 

 

                           

 

 

 

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

6

85,892,478.29

9.36%

40

4.7019

NAP

Virgin Islands

1

12,965,704.27

1.41%

43

5.0000

2.338800

Alabama

2

15,382,166.87

1.68%

43

4.9613

2.237694

Virginia

2

10,738,492.40

1.17%

43

4.7284

2.167953

Arizona

1

5,008,559.98

0.55%

40

4.6500

1.304000

Washington

1

7,196,046.37

0.78%

5

4.9600

1.296700

California

21

370,949,416.05

40.41%

42

4.5599

1.807898

Totals

85

917,857,818.34

100.00%

40

4.6408

1.719851

Colorado

1

2,858,273.74

0.31%

41

4.4500

1.340900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Connecticut

2

2,598,097.50

0.28%

5

4.9600

1.296700

 

 

 

 

 

 

 

Florida

7

29,256,296.68

3.19%

35

4.8105

1.493299

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Georgia

6

34,624,702.64

3.77%

39

4.6089

1.543890

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

4

13,543,044.99

1.48%

33

4.8243

2.028639

Defeased

6

85,892,478.29

9.36%

40

4.7019

NAP

Indiana

2

7,771,531.68

0.85%

34

4.6396

1.481240

Industrial

3

70,627,143.61

7.69%

42

4.3930

1.691027

Kentucky

1

1,957,119.50

0.21%

5

4.9600

1.296700

Lodging

25

126,054,906.12

13.73%

26

4.7803

1.238083

Massachusetts

1

8,689,239.02

0.95%

43

4.9040

2.406400

Mixed Use

1

60,000,000.00

6.54%

43

4.5320

2.036700

Michigan

3

7,527,453.77

0.82%

36

4.6395

1.477103

Mobile Home Park

1

5,327,831.99

0.58%

42

4.5500

1.925800

Minnesota

2

6,640,281.93

0.72%

43

4.9324

2.356951

Multi-Family

14

77,824,923.86

8.48%

43

4.8420

1.435348

Missouri

4

93,846,647.91

10.22%

36

4.6018

1.236336

Office

9

279,352,656.81

30.44%

42

4.5413

2.175020

New Jersey

1

8,890,378.81

0.97%

43

4.9040

2.406400

Retail

26

212,777,877.64

23.18%

43

4.7059

1.499200

New Mexico

1

1,230,677.76

0.13%

5

4.9600

1.296700

Totals

85

917,857,818.34

100.00%

40

4.6408

1.719851

New York

3

108,980,980.34

11.87%

42

4.5977

1.844298

 

 

 

 

 

 

 

North Carolina

1

1,965,665.87

0.21%

5

4.9600

1.296700

 

 

 

 

 

 

 

Ohio

2

9,534,026.15

1.04%

43

4.9040

2.406400

 

 

 

 

 

 

 

Oklahoma

1

4,100,000.00

0.45%

42

4.7300

3.108300

 

 

 

 

 

 

 

Pennsylvania

1

4,004,645.80

0.44%

41

4.8200

1.516900

 

 

 

 

 

 

 

South Carolina

1

9,196,561.19

1.00%

40

4.8500

1.690900

 

 

 

 

 

 

 

Tennessee

1

846,090.97

0.09%

5

4.9600

1.296700

 

 

 

 

 

 

 

Texas

6

51,663,237.83

5.63%

39

4.6345

1.494655

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

6

85,892,478.29

9.36%

40

4.7019

NAP

Defeased

6

85,892,478.29

9.36%

40

4.7019

NAP

 

4.4999% or less

11

249,720,140.31

27.21%

42

4.3662

1.630606

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

14

258,627,068.28

28.18%

40

4.5866

1.876269

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% or greater

14

323,618,131.46

35.26%

38

4.8799

1.762940

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

45

917,857,818.34

100.00%

40

4.6408

1.719851

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

39

831,965,340.05

90.64%

40

4.6345

1.758449

 

 

 

 

 

 

 

 

Totals

45

917,857,818.34

100.00%

40

4.6408

1.719851

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

6

85,892,478.29

9.36%

40

4.7019

NAP

Defeased

6

85,892,478.29

9.36%

40

4.7019

NAP

 

56 months or less

39

831,965,340.05

90.64%

40

4.6345

1.758449

Interest Only

12

415,722,172.40

45.29%

39

4.7122

2.128091

57 months to 117 months

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

27

416,243,167.65

45.35%

41

4.5569

1.389270

 

118 months or more

0

0.00

0.00%

0

0.0000

0.000000

300 months to 359 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

45

917,857,818.34

100.00%

40

4.6408

1.719851

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

45

917,857,818.34

100.00%

40

4.6408

1.719851

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 28

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

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

6

85,892,478.29

9.36%

40

4.7019

NAP

 

 

 

None

 

Underwriter's Information

1

15,862,068.96

1.73%

5

4.9600

2.350000

 

 

 

 

 

 

12 months or less

37

787,603,271.09

85.81%

41

4.6295

1.628413

 

 

 

 

 

 

13 months to 24 months

1

28,500,000.00

3.11%

42

4.5930

5.022800

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

45

917,857,818.34

100.00%

40

4.6408

1.719851

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                                 

 

 

 

 

 

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

(1)

City

State

Accrual Type

Gross Rate

Interest

Principal

Adjustments

Repay Date

Date

Date

Balance

Balance

Date

 

1

656100502

MF

Santa Monica

CA

Actual/360

4.897%

254,848.04

0.00

0.00

N/A

12/06/25

--

62,450,000.00

62,450,000.00

05/06/22

 

2

407000588

RT

Various

Various

Actual/360

4.904%

245,200.00

0.00

0.00

N/A

12/06/25

--

60,000,000.00

60,000,000.00

05/06/22

 

3

406100347

MU

Santa Monica

CA

Actual/360

4.532%

226,600.00

0.00

0.00

N/A

12/06/25

--

60,000,000.00

60,000,000.00

05/06/22

 

4

304961112

OF

New York

NY

Actual/360

4.832%

231,533.33

0.00

0.00

N/A

11/01/25

--

57,500,000.00

57,500,000.00

05/01/22

 

5

407000343

LO

St. Louis

MO

Actual/360

4.545%

189,070.57

91,078.87

0.00

N/A

11/06/24

--

49,919,622.72

49,828,543.85

05/06/22

 

6

656100490

RT

Los Angeles

CA

Actual/360

4.430%

200,389.96

76,004.06

0.00

N/A

12/06/25

--

54,281,705.36

54,205,701.30

05/06/22

 

7

305371007

OF

Los Gatos

CA

Actual/360

4.285%

190,911.85

79,844.65

0.00

N/A

10/06/25

--

53,464,229.15

53,384,384.50

05/06/22

 

8

656100501

OF

San Francisco

CA

Actual/360

4.700%

188,000.00

0.00

0.00

N/A

01/06/26

--

48,000,000.00

48,000,000.00

05/06/22

 

9

406110339

IN

Brooklyn

NY

Actual/360

4.280%

153,366.67

0.00

0.00

11/06/25

05/06/30

--

43,000,000.00

43,000,000.00

05/06/22

 

10

28200779

LO

Various

Various

Actual/360

4.960%

98,451.72

25,862.07

0.00

N/A

10/06/22

--

23,818,965.51

23,793,103.44

05/06/22

 

10A

656100483

 

 

 

Actual/360

4.960%

65,634.48

17,241.38

0.00

N/A

10/06/22

--

15,879,310.34

15,862,068.96

05/06/22

 

12

305371012

RT

Washington

MO

Actual/360

4.852%

112,191.16

44,965.18

0.00

N/A

12/06/25

--

27,747,195.96

27,702,230.78

05/06/22

 

13

305310001

OF

Los Angeles

CA

Actual/360

4.593%

109,083.75

0.00

0.00

N/A

11/06/25

--

28,500,000.00

28,500,000.00

05/06/22

 

14

305371014

OF

Cupertino

CA

Actual/360

4.470%

101,960.28

39,412.93

0.00

N/A

11/06/25

--

27,371,886.05

27,332,473.12

05/06/22

 

15

656100486

OF

Frisco

TX

Actual/360

4.450%

88,663.08

38,777.77

0.00

N/A

12/01/25

--

23,909,145.05

23,870,367.28

05/01/22

 

16

305371016

MF

Mesquite

TX

Actual/360

4.710%

90,377.52

35,797.57

0.00

N/A

09/06/25

--

23,026,119.26

22,990,321.69

05/06/22

 

17

406100332

IN

Van Nuys

CA

Actual/360

4.477%

84,378.69

36,898.02

0.00

N/A

10/06/25

--

22,616,580.16

22,579,682.14

05/06/22

 

18

305371018

IN

Duluth

GA

Actual/360

4.520%

81,106.36

36,974.43

0.00

N/A

11/06/25

--

21,532,660.89

21,495,686.46

05/06/22

 

19

305371019

OF

La Jolla

CA

Actual/360

4.420%

69,306.87

30,830.76

0.00

N/A

11/06/25

--

18,816,343.66

18,785,512.90

05/06/22

 

20

656100505

RT

Lubbock

TX

Actual/360

4.750%

62,146.90

21,316.67

0.00

N/A

01/06/26

--

15,700,268.72

15,678,952.05

05/06/22

 

21

305371021

LO

Charlotte Amalie

VI

Actual/360

5.000%

54,168.31

34,689.38

0.00

N/A

12/06/25

--

13,000,393.65

12,965,704.27

05/06/22

 

22

305371022

LO

Lake City

FL

Actual/360

4.750%

52,953.31

25,293.79

0.00

N/A

11/06/25

--

13,377,677.23

13,352,383.44

05/06/22

 

23

406100343

RT

Colonial Heights

VA

Actual/360

4.893%

52,664.83

20,914.48

0.00

N/A

11/06/25

--

12,915,961.37

12,895,046.89

05/06/22

 

25

305371025

MF

San Antonio

TX

Actual/360

4.420%

41,427.79

18,428.91

0.00

N/A

07/06/25

--

11,247,363.45

11,228,934.54

05/06/22

 

26

407000552

OF

Kansas City

MO

Actual/360

4.135%

40,488.54

0.00

0.00

N/A

10/06/25

--

11,750,000.00

11,750,000.00

05/06/22

 

27

305371027

OF

Riverside

CA

Actual/360

4.450%

38,011.02

20,244.05

0.00

N/A

11/06/25

--

10,250,163.06

10,229,919.01

05/06/22

 

29

407000573

RT

Various

FL

Actual/360

4.805%

40,483.30

18,965.86

0.00

N/A

11/06/25

--

10,111,345.22

10,092,379.36

05/06/22

 

30

656100487

LO

Huntsville

AL

Actual/360

4.990%

42,703.51

16,279.66

0.00

N/A

12/06/25

--

10,269,381.83

10,253,102.17

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                                 

 

 

 

 

 

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

(1)

City

State

Accrual Type

Gross Rate

Interest

Principal

Adjustments

Repay Date

Date

Date

Balance

Balance

Date

 

31

406100345

MH

Mishawaka

IN

Actual/360

5.150%

40,583.67

16,749.08

0.00

N/A

12/06/25

--

9,456,389.79

9,439,640.71

05/06/22

 

33

305371033

RT

Rock Hill

SC

Actual/360

4.850%

37,226.92

14,223.03

0.00

N/A

09/06/25

--

9,210,784.22

9,196,561.19

05/06/22

 

34

656100477

MF

Syracuse

NY

Actual/360

4.620%

32,703.91

13,541.72

0.00

N/A

10/06/25

--

8,494,522.06

8,480,980.34

05/06/22

 

35

28000756

IN

Odessa

TX

Actual/360

4.740%

24,287.32

17,232.32

0.00

N/A

09/06/25

--

6,148,689.47

6,131,457.15

05/06/22

 

36

305371036

IN

Billerica

MA

Actual/360

4.903%

27,668.08

12,858.60

0.00

N/A

05/06/25

--

6,771,710.92

6,758,852.32

05/06/22

 

37

305371037

RT

Carmel

IN

Actual/360

4.560%

23,691.76

10,036.20

0.00

N/A

10/06/25

--

6,234,674.30

6,224,638.10

05/06/22

 

38

305371038

RT

Marietta

GA

Actual/360

4.500%

19,962.96

10,438.16

0.00

N/A

11/06/25

--

5,323,455.27

5,313,017.11

05/06/22

 

39

407000562

OF

Albuquerque

NM

Actual/360

4.740%

21,047.00

3,816,792.76

0.00

N/A

10/06/25

--

5,327,791.28

0.00

05/06/22

 

40

656100485

RT

Selma

CA

Actual/360

4.540%

21,087.59

7,929.10

0.00

N/A

11/06/25

--

5,573,813.30

5,565,884.20

05/06/22

 

41

305371041

MH

Manassas

VA

Actual/360

4.550%

20,233.83

8,561.99

0.00

N/A

11/06/25

--

5,336,393.98

5,327,831.99

05/06/22

 

42

305371042

RT

Washington

MI

Actual/360

4.610%

17,915.49

12,999.71

0.00

N/A

12/06/25

--

4,663,468.81

4,650,469.10

05/06/22

 

43

656100473

RT

Phoenix

AZ

Actual/360

4.650%

19,441.23

8,532.07

0.00

N/A

09/06/25

--

5,017,092.05

5,008,559.98

05/06/22

 

44

305371044

RT

Philadelphia

PA

Actual/360

4.820%

16,115.65

7,548.72

0.00

N/A

10/06/25

--

4,012,194.52

4,004,645.80

05/06/22

 

45

305371045

MF

Midwest City

OK

Actual/360

4.730%

16,160.83

0.00

0.00

N/A

11/06/25

--

4,100,000.00

4,100,000.00

05/06/22

 

46

656100481

RT

Colorado Springs

CO

Actual/360

4.450%

10,629.98

8,238.32

0.00

N/A

10/06/25

--

2,866,512.06

2,858,273.74

05/06/22

 

47

305371047

MF

Wood Dale

IL

Actual/360

4.450%

10,378.89

4,858.60

0.00

N/A

11/06/25

--

2,798,802.12

2,793,943.52

05/06/22

 

48

305371048

RT

Grand Blanc

MI

Actual/360

4.440%

5,610.28

6,726.26

0.00

N/A

11/06/25

--

1,516,291.20

1,509,564.94

05/06/22

 

49

28000795

RT

Montrose

MN

Actual/360

5.150%

3,291.71

0.00

0.00

11/06/25

11/06/30

--

767,000.00

767,000.00

05/06/22

 

Totals

 

 

 

 

 

 

3,574,158.94

4,707,087.13

0.00

 

 

 

924,075,903.99

917,857,818.34

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent

Most Recent

Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

5,425,745.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

22,297,925.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,275,011.49

6,395,169.90

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

43,245,785.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,362,256.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

3,266,230.00

2,248,723.22

01/01/21

09/30/21

--

0.00

0.00

1,376,611.90

1,376,611.90

0.00

0.00

 

 

7

6,796,345.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

3,688,236.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

10,028,023.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

15,534,763.92

18,279,148.30

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,500,949.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

16,744,862.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,333,029.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,579,776.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

17

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

18

3,560,783.28

596,558.77

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,953,840.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,297,474.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,319,394.40

2,888,005.40

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

2,046,970.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

26

2,064,627.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,531,368.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

795,686.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,426,477.01

1,695,683.14

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent

Most Recent

Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

33

1,132,051.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

878,766.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

977,229.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

37

635,458.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

549,632.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

487,301.00

82,275.00

01/01/20

03/31/20

04/06/22

0.00

110,771.04

0.00

0.00

0.00

0.00

 

 

40

590,600.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

670,966.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

675,567.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

501,937.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

432,891.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

649,575.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

303,610.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

364,755.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

175,081.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

80,378.08

40,189.04

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

172,181,362.84

32,225,752.77

 

 

 

0.00

110,771.04

1,376,611.90

1,376,611.90

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

Principal Prepayment Detail

   

 

   

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

39

407000562

3,807,617.42

Disposition

0.00

0.00

Totals

 

3,807,617.42

 

0.00

0.00

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 18 of 28

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/12/22

0

0.00

0

0.00

0

0.00

0

0.00

1

0.00

0

0.00

 

0

0.00

1

3,807,617.42

4.640837%

4.619457%

40

04/12/22

0

0.00

0

0.00

1

5,327,791.28

0

0.00

1

5,327,791.28

0

0.00

 

0

0.00

0

0.00

4.641384%

4.618548%

41

03/11/22

0

0.00

0

0.00

1

5,336,230.61

0

0.00

2

5,336,230.61

0

0.00

 

0

0.00

1

5,289,554.28

4.641360%

4.618521%

42

02/11/22

0

0.00

0

0.00

2

16,784,460.55

0

0.00

3

16,784,460.55

0

0.00

 

0

0.00

1

6,651,586.19

4.655830%

4.629806%

43

01/12/22

0

0.00

0

0.00

3

25,395,031.93

0

0.00

3

25,395,031.93

0

0.00

 

0

0.00

0

0.00

4.659389%

4.631206%

44

12/10/21

0

0.00

0

0.00

3

25,440,681.98

0

0.00

3

25,440,681.98

0

0.00

 

0

0.00

0

0.00

4.659380%

4.631188%

45

11/15/21

0

0.00

0

0.00

3

25,489,886.90

0

0.00

3

25,489,886.90

0

0.00

 

0

0.00

0

0.00

4.659368%

4.631168%

46

10/13/21

0

0.00

0

0.00

3

25,535,108.35

0

0.00

3

25,535,108.35

0

0.00

 

0

0.00

0

0.00

4.659358%

4.631150%

47

09/13/21

0

0.00

0

0.00

3

25,583,900.31

1

5,389,617.78

2

20,194,282.53

0

0.00

 

0

0.00

0

0.00

4.659347%

4.631130%

48

08/12/21

0

0.00

0

0.00

3

25,628,696.99

1

5,397,805.75

2

20,230,891.24

0

0.00

 

0

0.00

0

0.00

4.659324%

4.631099%

49

07/12/21

0

0.00

0

0.00

3

25,673,291.45

1

5,405,960.43

2

20,267,331.02

0

0.00

 

0

0.00

0

0.00

4.659301%

4.631067%

50

06/11/21

0

0.00

0

0.00

3

25,721,479.33

0

0.00

2

20,306,687.24

0

0.00

 

0

0.00

0

0.00

4.659276%

4.620538%

51

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

 

 

REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

39,655,172

39,655,172

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

56,587,396

56,587,396

0

 

 

0

 

37 - 48 Months

 

777,848,250

777,848,250

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

43,767,000

43,767,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

May-22

917,857,818

917,857,818

0

0

0

 

0

 

Apr-22

924,075,904

918,748,113

0

0

0

 

5,327,791

 

Mar-22

924,907,536

919,571,306

0

0

0

 

5,336,231

 

Feb-22

937,367,657

920,583,196

0

0

0

 

16,784,461

 

Jan-22

946,794,713

921,399,681

0

0

0

 

25,395,032

 

Dec-21

947,653,617

922,212,935

0

0

0

 

25,440,682

 

Nov-21

948,577,327

923,087,441

0

0

0

 

25,489,887

 

Oct-21

949,429,492

923,894,383

0

0

0

 

25,535,108

 

Sep-21

950,346,705

924,762,805

0

0

0

 

25,583,900

 

Aug-21

951,149,079

925,520,382

0

0

0

 

25,628,697

 

Jul-21

951,948,265

926,274,974

0

0

0

 

25,673,291

 

Jun-21

952,812,856

927,091,377

0

0

5,414,792

 

    20,306,687

 

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 21 of 28

                   

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

     

Net Operating

     

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

39

407000562

0.00

-

4,400,000.00

10/11/21

65,620.00

0.72370

03/31/20

10/06/25

284

Totals

 

0.00

0.00

4,400,000.00

 

65,620.00

       

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

39

407000562

OF

NM

05/13/20

8

 

 

 

 

Asset sold effective 4/27/2022.

 

 

 

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

         Balance

Rate

        Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

5

407000343

51,782,941.10

4.54500%

51,782,941.10

4.54500%

10

04/22/20

04/06/20

07/06/20

6

656100490

55,000,000.00

4.43000%

55,000,000.00

4.43000%

9

02/12/21

01/03/21

--

10

28200779

24,000,000.00

4.96000%

24,000,000.00

4.96000%

9

08/03/20

05/06/20

10/07/20

10A

656100483

16,000,000.00

4.96000%

16,000,000.00

4.96000%

9

08/03/20

05/06/20

10/07/20

30

656100487

10,611,846.33

4.99000%

10,611,846.33

4.99000%

10

04/20/20

05/06/20

06/08/20

Totals

 

157,394,787.43

 

157,394,787.43

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 28

 


 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

       

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number            Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

24

407000587          03/11/22

11,437,721.32

7,200,000.00

8,205,893.29

2,673,764.77

7,985,038.45

5,311,273.68

6,126,447.64

0.00

0.00

6,126,447.64

49.01%

28

656100479          04/12/21

10,487,310.20

16,200,000.00

11,656,819.64

1,182,974.84

11,656,819.64

10,473,844.80

13,465.40

413.74

413.74

13,051.66

0.11%

32

28000773           02/11/22

8,586,127.25

8,800,000.00

8,846,181.18

1,814,115.02

8,487,114.17

6,672,999.15

1,913,128.10

0.00

0.00

1,913,128.10

19.13%

39

407000562          05/12/22

5,327,791.28

4,400,000.00

4,632,868.37

816,075.61

4,632,868.37

3,816,792.76

1,510,998.52

0.00

0.00

1,510,998.52

26.05%

Current Period Totals

5,327,791.28

4,400,000.00

4,632,868.37

816,075.61

4,632,868.37

3,816,792.76

1,510,998.52

0.00

0.00

1,510,998.52

 

Cumulative Totals

35,838,950.05

36,600,000.00

33,341,762.48

6,486,930.24

32,761,840.63

26,274,910.39

9,564,039.66

413.74

413.74

9,563,625.92

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

             

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

       

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

24

407000587

03/11/22

0.00

0.00

6,126,447.64

0.00

0.00

6,126,447.64

0.00

0.00

6,126,447.64

28

656100479

05/12/22

0.00

0.00

13,051.66

0.00

0.00

(413.74)

0.00

0.00

13,051.66

 

 

04/12/21

0.00

0.00

13,465.40

0.00

0.00

13,465.40

0.00

0.00

 

32

28000773

02/11/22

0.00

0.00

1,913,128.10

0.00

0.00

1,913,128.10

0.00

0.00

1,913,128.10

39

407000562

05/12/22

0.00

0.00

1,510,998.52

0.00

0.00

1,510,998.52

0.00

0.00

1,510,998.52

Current Period Totals

 

0.00

0.00

1,510,998.52

0.00

0.00

1,510,584.78

0.00

0.00

1,510,584.78

Cumulative Totals

 

0.00

0.00

9,563,625.92

0.00

0.00

9,563,625.92

0.00

0.00

9,563,625.92

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

6

0.00

0.00

0.00

0.00

665.84

0.00

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

38.95

0.00

0.00

0.00

39

0.00

0.00

(26,134.30)

0.00

0.00

0.00

0.00

0.00

(5.53)

0.00

0.00

0.00

Total

0.00

0.00

(26,134.30)

0.00

665.84

0.00

0.00

0.00

33.42

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

(25,435.04)

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28

 



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings