Form 10-D GS Mortgage Securities For: Nov 15
Tweet
Share
E-mailUNITED 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: October 14, 2021 to November 15, 2021
Commission File Number of issuing entity: 333-191331-07
Central Index Key Number of issuing entity: 0001630477
GS Mortgage
Securities Trust 2015-GC28
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-191331
Central Index Key Number of depositor: 0001004158
GS Mortgage
Securities Corporation II
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541001
Citigroup
Global Markets Realty Corp.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541502
Goldman Sachs
Mortgage Company
(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): 0001576832
MC-Five Mile
Commercial Mortgage Finance LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001682511
Starwood
Mortgage Funding I LLC
(Exact name of sponsor as specified in its charter)
Leah Nivison (212) 902-1000
(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)
38-3952073
38-3952074
38-7127895
(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-3 |
|
|
X |
|
|
A-4 |
|
|
X |
|
|
A-5 |
|
|
X |
|
|
A-AB |
|
|
X |
|
|
A-S |
|
|
X |
|
|
PEZ |
|
|
X |
|
|
B |
|
|
X |
|
|
C |
|
|
X |
|
|
X-A |
|
|
X |
|
|
X-B |
|
|
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 November 15, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2015-GC28.
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 GS Mortgage Securities Trust 2015-GC28 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on November 15, 2021
|
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
|
4 |
4.25% |
1 |
$5,404,350.53 |
No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2015-GC28 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 October 14, 2021 to November 15, 2021.
The Depositor has filed a Form ABS-15G on February 25, 2021. The CIK number of the Depositor is 0001004158. There is no new activity to report at this time.
Citigroup Global Markets Realty Corp. ("CGMRC"), one of the sponsors, has filed a Form ABS-15G on February 9, 2021. The CIK number of CGMRC is 0001541001. There is no new activity to report at this time.
Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G on November 12, 2021. The CIK number of GSMC is 0001541502.
Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors, has filed a Form ABS-15G on February 16, 2021. The CIK number of CCREL is 0001558761. There is no new activity to report at this time.
MC-Five Mile Commercial Mortgage Finance LLC ("MC-Five Mile"), one of the sponsors, has filed a Form ABS-15G on February 16, 2021. The CIK number of MC-Five Mile is 0001576832. There is no new activity to report at this time.
Starwood Mortgage Funding I LLC ("Starwood"), one of the sponsors, has filed a Form ABS-15G on January 22, 2021. The CIK number of Starwood is 0001682511. There is no new activity to report at this time.
Part II - OTHER INFORMATION
Item 2. Legal Proceedings.
Wells Fargo Bank: In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.
In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.
With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.
Item 6. Significant Obligors of Pool Assets.
The Airport Technology Park mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the Prospectus Supplement for GS Mortgage Securities Trust 2015-GC28. In accordance with Item 1112(b) of Regulation AB, the net operating income of the significant obligor was $6,770,695.00 a year-to-date figure for the period of January 1, 2021 through June 30, 2021.
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.
GS Mortgage Securities Corporation II
(Depositor)
/s/ Leah Nivison
Leah Nivison, CEO
Date: November 29, 2021
|
Distribution Date: |
11/15/21 |
GS Mortgage Securities Trust 2015-GC28 |
|
Determination Date: |
11/08/21 |
|
|
Next Distribution Date: |
12/10/21 |
|
|
Record Date: |
10/29/21 |
GS Mortgage Securities Trust |
|
|
|
Series 2015-GC28 |
|
Table of Contents |
|
|
Contacts |
|
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
Certificate Distribution Detail |
2 |
Depositor |
GS Mortgage Securities Corporation II |
|
|
|
Certificate Factor Detail |
3 |
|
Leah Nivison |
(212) 902-1000 |
|
|
Certificate Interest Reconciliation Detail |
4 |
|
200 West Street, | New York, NY 10282 |
|
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
|
Exchangeable Certificate Detail |
5 |
|
|
|
|
|
|
|
|
Investor Relations |
|
|
|
Additional Information |
6 |
|
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 |
|
|
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
Special Servicer |
Rialto Capital Advisors, LLC |
|
|
|
Bond / Collateral Reconciliation - Balances |
8 |
|
General |
(305) 229-6465 |
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
|
200 S. Biscayne Blvd.,Suite 3550 | Miami, FL 33131 |
|
|
|
Mortgage Loan Detail (Part 1) |
14-16 |
Operating Advisor |
Pentalpha Surveillance LLC |
|
|
|
Mortgage Loan Detail (Part 2) |
17-19 |
|
Don Simon |
(203) 660-6100 |
|
|
Principal Prepayment Detail |
20 |
|
375 North French Road,Suite 100 | Amherst, NY 14228 |
|
|
|
Historical Detail |
21 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
|
|
|
Bank, N.A. |
|
|
|
Delinquency Loan Detail |
22 |
|
Corporate Trust Services (CMBS) |
|
|
|
Collateral Stratification and Historical Detail |
23 |
|
|
|
|
|
|
|
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
24 |
|
|
|
|
|
|
|
Trustee |
Wilmington Trust, National Association |
|
|
|
Specially Serviced Loan Detail - Part 2 |
25 |
|
General Contact |
(302) 636-4140 |
|
|
Modified Loan Detail |
26 |
|
1100 North Market St., | Wilmington, DE 19890 |
|
|
|
Historical Liquidated Loan Detail |
27 |
Controlling Class |
RREF II CMBS AIV, L.P. |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
28 |
Representative |
|
|
|
|
|
|
|
- |
|
|
|
Interest Shortfall Detail - Collateral Level |
29 |
|
|
|
|
|
|
|
|
, | , |
|
|
|
Supplemental Notes |
30 |
|
|
|
|
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.
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 30 |
|
|
|
|
|
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 |
36251FAS5 |
1.528000% |
35,865,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
36251FAT3 |
2.898000% |
136,986,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
36251FAU0 |
3.307000% |
8,225,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
36251FAV8 |
3.136000% |
180,000,000.00 |
174,440,582.23 |
0.00 |
455,871.39 |
0.00 |
0.00 |
455,871.39 |
174,440,582.23 |
38.23% |
30.00% |
|
A-5 |
36251FAW6 |
3.396000% |
224,609,000.00 |
224,609,000.00 |
0.00 |
635,643.47 |
0.00 |
0.00 |
635,643.47 |
224,609,000.00 |
38.23% |
30.00% |
|
A-AB |
36251FAX4 |
3.206000% |
53,795,000.00 |
35,921,823.40 |
872,404.08 |
95,971.14 |
0.00 |
0.00 |
968,375.22 |
35,049,419.32 |
38.23% |
30.00% |
|
A-S |
36251FBA3 |
3.759000% |
57,097,000.00 |
57,097,000.00 |
0.00 |
178,856.35 |
0.00 |
0.00 |
178,856.35 |
57,097,000.00 |
30.10% |
23.75% |
|
B |
36251FBB1 |
3.980000% |
43,393,000.00 |
43,393,000.00 |
0.00 |
143,920.12 |
0.00 |
0.00 |
143,920.12 |
43,393,000.00 |
23.93% |
19.00% |
|
C |
36251FBD7 |
4.461497% |
65,090,000.00 |
65,090,000.00 |
0.00 |
241,999.06 |
0.00 |
0.00 |
241,999.06 |
65,090,000.00 |
14.67% |
11.88% |
|
D |
36251FAG1 |
4.461497% |
43,393,000.00 |
43,393,000.00 |
0.00 |
161,331.46 |
0.00 |
0.00 |
161,331.46 |
43,393,000.00 |
8.49% |
7.13% |
|
E |
36251FAJ5 |
3.017000% |
21,697,000.00 |
21,697,000.00 |
0.00 |
54,549.87 |
0.00 |
0.00 |
54,549.87 |
21,697,000.00 |
5.41% |
4.75% |
|
F |
36251FAL0 |
3.017000% |
15,987,000.00 |
15,987,000.00 |
0.00 |
40,193.98 |
0.00 |
0.00 |
40,193.98 |
15,987,000.00 |
3.13% |
3.00% |
|
G* |
36251FAN6 |
3.017000% |
27,406,796.00 |
22,002,446.40 |
0.00 |
40,509.87 |
0.00 |
0.00 |
40,509.87 |
22,002,446.40 |
0.00% |
0.00% |
|
R |
36251FAQ9 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
913,543,797.00 |
703,630,852.03 |
872,404.08 |
2,048,846.71 |
0.00 |
0.00 |
2,921,250.79 |
702,758,447.95 |
||||
|
|
||||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
36251FAY2 |
1.129418% |
696,577,000.00 |
492,068,405.63 |
0.00 |
463,125.91 |
0.00 |
0.00 |
463,125.91 |
491,196,001.55 |
|
|
|
X-B |
36251FAZ9 |
0.481497% |
43,393,000.00 |
43,393,000.00 |
0.00 |
17,411.35 |
0.00 |
0.00 |
17,411.35 |
43,393,000.00 |
|
|
|
X-C |
36251FAA4 |
1.444497% |
21,697,000.00 |
21,697,000.00 |
0.00 |
26,117.72 |
0.00 |
0.00 |
26,117.72 |
21,697,000.00 |
|
|
|
X-D |
36251FAC0 |
1.444497% |
15,987,000.00 |
15,987,000.00 |
0.00 |
19,244.32 |
0.00 |
0.00 |
19,244.32 |
15,987,000.00 |
|
|
|
X-E |
36251FAE6 |
1.444497% |
27,406,796.00 |
22,002,446.40 |
0.00 |
26,485.40 |
0.00 |
0.00 |
26,485.40 |
22,002,446.40 |
|
|
|
Notional SubTotal |
805,060,796.00 |
595,147,852.03 |
0.00 |
552,384.70 |
0.00 |
0.00 |
552,384.70 |
594,275,447.95 |
|
|
||
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
872,404.08 |
2,601,231.41 |
0.00 |
0.00 |
3,473,635.49 |
|
|
|
|
|
|
||||||||||||
|
* |
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 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 30 |
||||
|
|
|
|
|
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 |
36251FAS5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
36251FAT3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
36251FAU0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
36251FAV8 |
969.11434572 |
0.00000000 |
2.53261883 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.53261883 |
969.11434572 |
|
A-5 |
36251FAW6 |
1,000.00000000 |
0.00000000 |
2.83000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.83000000 |
1,000.00000000 |
|
A-AB |
36251FAX4 |
667.75394368 |
16.21719639 |
1.78401599 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
18.00121238 |
651.53674728 |
|
A-S |
36251FBA3 |
1,000.00000000 |
0.00000000 |
3.13249996 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.13249996 |
1,000.00000000 |
|
B |
36251FBB1 |
1,000.00000000 |
0.00000000 |
3.31666674 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.31666674 |
1,000.00000000 |
|
C |
36251FBD7 |
1,000.00000000 |
0.00000000 |
3.71791458 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.71791458 |
1,000.00000000 |
|
D |
36251FAG1 |
1,000.00000000 |
0.00000000 |
3.71791441 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.71791441 |
1,000.00000000 |
|
E |
36251FAJ5 |
1,000.00000000 |
0.00000000 |
2.51416647 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.51416647 |
1,000.00000000 |
|
F |
36251FAL0 |
1,000.00000000 |
0.00000000 |
2.51416651 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.51416651 |
1,000.00000000 |
|
G |
36251FAN6 |
802.80987241 |
0.00000000 |
1.47809580 |
0.54030212 |
25.45660755 |
0.00000000 |
0.00000000 |
1.47809580 |
802.80987241 |
|
R |
36251FAQ9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
36251FAY2 |
706.40920620 |
0.00000000 |
0.66485961 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.66485961 |
705.15679035 |
|
X-B |
36251FAZ9 |
1,000.00000000 |
0.00000000 |
0.40124790 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.40124790 |
1,000.00000000 |
|
X-C |
36251FAA4 |
1,000.00000000 |
0.00000000 |
1.20374798 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.20374798 |
1,000.00000000 |
|
X-D |
36251FAC0 |
1,000.00000000 |
0.00000000 |
1.20374805 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.20374805 |
1,000.00000000 |
|
X-E |
36251FAE6 |
802.80987241 |
0.00000000 |
0.96638075 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.96638075 |
802.80987241 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
Page 3 of 30 |
||||
|
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
|
||||||||||||
|
|
|
|
Additional |
|
||||||||
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
|
||||
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
10/01/21 - 10/30/21 |
30 |
0.00 |
455,871.39 |
0.00 |
455,871.39 |
0.00 |
0.00 |
0.00 |
455,871.39 |
0.00 |
|
|
A-5 |
10/01/21 - 10/30/21 |
30 |
0.00 |
635,643.47 |
0.00 |
635,643.47 |
0.00 |
0.00 |
0.00 |
635,643.47 |
0.00 |
|
|
A-AB |
10/01/21 - 10/30/21 |
30 |
0.00 |
95,971.14 |
0.00 |
95,971.14 |
0.00 |
0.00 |
0.00 |
95,971.14 |
0.00 |
|
|
X-A |
10/01/21 - 10/30/21 |
30 |
0.00 |
463,125.91 |
0.00 |
463,125.91 |
0.00 |
0.00 |
0.00 |
463,125.91 |
0.00 |
|
|
X-B |
10/01/21 - 10/30/21 |
30 |
0.00 |
17,411.35 |
0.00 |
17,411.35 |
0.00 |
0.00 |
0.00 |
17,411.35 |
0.00 |
|
|
X-C |
10/01/21 - 10/30/21 |
30 |
0.00 |
26,117.72 |
0.00 |
26,117.72 |
0.00 |
0.00 |
0.00 |
26,117.72 |
0.00 |
|
|
X-D |
10/01/21 - 10/30/21 |
30 |
0.00 |
19,244.32 |
0.00 |
19,244.32 |
0.00 |
0.00 |
0.00 |
19,244.32 |
0.00 |
|
|
X-E |
10/01/21 - 10/30/21 |
30 |
0.00 |
26,485.40 |
0.00 |
26,485.40 |
0.00 |
0.00 |
0.00 |
26,485.40 |
0.00 |
|
|
A-S |
10/01/21 - 10/30/21 |
30 |
0.00 |
178,856.35 |
0.00 |
178,856.35 |
0.00 |
0.00 |
0.00 |
178,856.35 |
0.00 |
|
|
B |
10/01/21 - 10/30/21 |
30 |
0.00 |
143,920.12 |
0.00 |
143,920.12 |
0.00 |
0.00 |
0.00 |
143,920.12 |
0.00 |
|
|
C |
10/01/21 - 10/30/21 |
30 |
0.00 |
241,999.06 |
0.00 |
241,999.06 |
0.00 |
0.00 |
0.00 |
241,999.06 |
0.00 |
|
|
D |
10/01/21 - 10/30/21 |
30 |
0.00 |
161,331.46 |
0.00 |
161,331.46 |
0.00 |
0.00 |
0.00 |
161,331.46 |
0.00 |
|
|
E |
10/01/21 - 10/30/21 |
30 |
0.00 |
54,549.87 |
0.00 |
54,549.87 |
0.00 |
0.00 |
0.00 |
54,549.87 |
0.00 |
|
|
F |
10/01/21 - 10/30/21 |
30 |
0.00 |
40,193.98 |
0.00 |
40,193.98 |
0.00 |
0.00 |
0.00 |
40,193.98 |
0.00 |
|
|
G |
10/01/21 - 10/30/21 |
30 |
681,163.54 |
55,317.82 |
0.00 |
55,317.82 |
14,807.95 |
0.00 |
0.00 |
40,509.87 |
697,684.05 |
|
|
Totals |
|
|
681,163.54 |
2,616,039.36 |
0.00 |
2,616,039.36 |
14,807.95 |
0.00 |
0.00 |
2,601,231.41 |
697,684.05 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 30 |
||||
|
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
|
||
|
|
|
Pass-Through |
Maximum Initial |
Prepayment |
||||||||
|
Class |
CUSIP |
Rate |
Balance |
Beginning Balance |
Principal Distribution |
Interest Distribution |
Penalties |
Losses |
Total Distribution |
Ending Balance |
||
|
Regular Interest |
|
|||||||||||
|
A-S (Cert) |
36251FBA3 |
3.759000% |
57,097,000.00 |
57,097,000.00 |
0.00 |
178,856.35 |
0.00 |
|
0.00 |
|
178,856.35 |
57,097,000.00 |
|
A-S (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
B (Cert) |
36251FBB1 |
3.980000% |
43,393,000.00 |
43,393,000.00 |
0.00 |
143,920.12 |
0.00 |
|
0.00 |
|
143,920.12 |
43,393,000.00 |
|
B (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
C (Cert) |
36251FBD7 |
4.461497% |
65,090,000.00 |
65,090,000.00 |
0.00 |
241,999.06 |
0.00 |
|
0.00 |
|
241,999.06 |
65,090,000.00 |
|
C (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
0.00 |
|
Regular Interest Total |
|
165,580,000.03 |
165,580,000.00 |
0.00 |
564,775.53 |
0.00 |
|
0.00 |
|
564,775.53 |
165,580,000.00 |
|
|
|
||||||||||||
|
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
|
|
PEZ |
36251FBC9 |
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 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 30 |
||||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
3,473,635.49 |
|
|
(1) The Available Distribution Amount includes any Prepayment Penalties. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
Page 6 of 30 |
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
2,628,341.23 |
Master Servicing Fee |
8,763.40 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
2,116.67 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
302.95 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
0.00 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
908.86 |
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
2,628,341.23 |
Total Fees |
12,301.88 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
872,404.08 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
|
ASER Amount |
(11,767.29) |
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
17,694.66 |
|
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
8,880.58 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
|
|
Non-Recoverable Advances |
0.00 |
|
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
|
Other Expenses |
0.00 |
|
Total Principal Collected |
872,404.08 |
Total Expenses/Reimbursements |
14,807.95 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,601,231.41 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
872,404.08 |
|
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 |
3,473,635.49 |
|
Total Funds Collected |
3,500,745.31 |
Total Funds Distributed |
3,500,745.32 |
|
|
|||
|
|
|||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 30 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
703,630,852.03 |
703,630,852.03 |
Beginning Certificate Balance |
703,630,852.03 |
|
|
(-) Scheduled Principal Collections |
872,404.08 |
872,404.08 |
(-) Principal Distributions |
872,404.08 |
|
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
|
Ending Scheduled Collateral Balance |
702,758,447.95 |
702,758,447.95 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
704,597,898.14 |
704,597,898.14 |
Ending Certificate Balance |
702,758,447.95 |
|
|
Ending Actual Collateral Balance |
703,765,728.75 |
703,765,728.75 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
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 |
4.46% |
|
|
|
|
|
|
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 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 30 |
||
|
|
|
|
|
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 |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
Defeased |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
|
|
3,000,000 or less |
4 |
9,731,239.37 |
1.38% |
37 |
4.7503 |
1.816575 |
1.30 or less |
17 |
207,177,392.75 |
29.48% |
38 |
4.4082 |
0.815478 |
|
3,000,001 to 5,000,000 |
7 |
28,460,954.70 |
4.05% |
37 |
4.6422 |
1.765193 |
1.31-1.40 |
2 |
8,298,716.27 |
1.18% |
38 |
4.7169 |
1.324945 |
|
|
5,000,001 to 10,000,000 |
17 |
129,662,341.21 |
18.45% |
38 |
4.4031 |
1.556803 |
1.41-1.50 |
1 |
10,307,573.86 |
1.47% |
39 |
4.2500 |
1.411200 |
|
|
10,000,001 to 15,000,000 |
8 |
98,047,029.36 |
13.95% |
38 |
4.4750 |
1.676735 |
1.51-1.60 |
4 |
31,469,954.06 |
4.48% |
38 |
4.5636 |
1.536660 |
|
|
15,000,001 to 20,000,000 |
7 |
127,494,140.51 |
18.14% |
38 |
4.3959 |
1.067688 |
1.61-1.70 |
3 |
25,958,676.98 |
3.69% |
36 |
4.7119 |
1.675682 |
|
|
20,000,001 to 30,000,000 |
1 |
23,500,000.00 |
3.34% |
38 |
3.9050 |
0.714400 |
1.71-1.80 |
5 |
92,191,017.39 |
13.12% |
38 |
4.1844 |
1.762238 |
|
|
30,000,001 to 60,000,000 |
2 |
87,995,043.96 |
12.52% |
38 |
4.2555 |
1.523447 |
1.81-1.90 |
2 |
31,238,928.86 |
4.45% |
38 |
4.2507 |
1.839037 |
|
|
|
60,000,001 or greater |
1 |
108,750,000.00 |
15.47% |
38 |
4.0258 |
2.862400 |
1.91-2.00 |
4 |
51,006,873.36 |
7.26% |
38 |
4.4972 |
1.939838 |
|
|
Totals |
62 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
2.01-2.50 |
5 |
33,455,382.44 |
4.76% |
38 |
4.3630 |
2.207968 |
|
|
|
|
|
|
|
|
|
2.51-3.00 |
3 |
117,386,233.14 |
16.70% |
38 |
4.0470 |
2.847557 |
|
|
|
|
|
|
|
|
|
3.01 or greater |
1 |
5,150,000.00 |
0.73% |
39 |
4.1500 |
3.707100 |
|
|
|
|
|
|
|
|
|
Totals |
62 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
|
(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. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 9 of 30 |
|||||
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|
|||||||||||||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
|||||||||||||
|
Defeased |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
|
Arizona |
1 |
6,058,377.16 |
0.86% |
38 |
4.1800 |
2.534300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
2 |
9,950,000.00 |
1.42% |
39 |
4.1259 |
3.115952 |
|
California |
8 |
110,959,994.57 |
15.79% |
38 |
4.2087 |
1.736438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
7 |
73,420,347.51 |
10.45% |
38 |
4.3122 |
0.528736 |
|
Florida |
6 |
45,745,265.82 |
6.51% |
38 |
4.4404 |
1.615028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
3 |
22,657,738.52 |
3.22% |
38 |
4.5465 |
1.551821 |
|
Georgia |
2 |
7,758,846.79 |
1.10% |
37 |
4.5828 |
1.269321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile Home Park |
1 |
2,577,855.98 |
0.37% |
39 |
4.6300 |
2.957600 |
|
Illinois |
25 |
20,392,529.54 |
2.90% |
38 |
4.1956 |
1.988979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
34 |
82,454,653.18 |
11.73% |
37 |
4.4913 |
1.507258 |
|
Maryland |
14 |
28,638,914.65 |
4.08% |
38 |
4.7608 |
0.984863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
11 |
262,677,272.15 |
37.38% |
38 |
4.2073 |
2.198734 |
|
Massachusetts |
1 |
7,940,000.00 |
1.13% |
38 |
4.4200 |
1.737700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
1 |
9,684,903.44 |
1.38% |
38 |
4.8000 |
1.214000 |
|
Michigan |
3 |
27,395,063.50 |
3.90% |
37 |
4.6151 |
1.563279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
25 |
139,483,691.25 |
19.85% |
38 |
4.3866 |
1.341714 |
|
Mississippi |
1 |
2,577,855.98 |
0.37% |
39 |
4.6300 |
2.957600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
1 |
10,734,287.07 |
1.53% |
39 |
4.2900 |
1.777200 |
|
Missouri |
1 |
3,306,489.88 |
0.47% |
38 |
4.6500 |
1.106300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
100 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
|
New York |
3 |
22,845,999.42 |
3.25% |
38 |
4.5182 |
0.877741 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
North Carolina |
2 |
6,007,043.98 |
0.85% |
37 |
4.9033 |
1.880122 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Pennsylvania |
5 |
61,645,219.57 |
8.77% |
38 |
4.3264 |
1.264349 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
South Carolina |
1 |
4,750,588.80 |
0.68% |
36 |
4.7190 |
1.557100 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Texas |
6 |
80,964,852.54 |
11.52% |
38 |
4.5689 |
1.473066 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Utah |
1 |
108,750,000.00 |
15.47% |
38 |
4.0258 |
2.862400 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Virginia |
1 |
1,275,468.56 |
0.18% |
38 |
4.8500 |
0.662300 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Washington |
1 |
23,500,000.00 |
3.34% |
38 |
3.9050 |
0.714400 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Wisconsin |
3 |
43,128,238.33 |
6.14% |
39 |
4.2497 |
0.907269 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
100 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 10 of 30 |
||||
|
|
|
|
|
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 |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
Defeased |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
|
|
4.000% or less |
1 |
23,500,000.00 |
3.34% |
38 |
3.9050 |
0.714400 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.250% |
13 |
277,955,514.53 |
39.55% |
38 |
4.1048 |
2.138657 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.251% to 4.500% |
16 |
192,412,947.19 |
27.38% |
38 |
4.3943 |
1.391854 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 4.750% |
7 |
44,904,705.65 |
6.39% |
37 |
4.6717 |
1.552289 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.751% or greater |
10 |
74,867,581.74 |
10.65% |
38 |
4.8683 |
1.117608 |
49 months or greater |
47 |
613,640,749.11 |
87.32% |
38 |
4.3226 |
1.682464 |
|
|
Totals |
62 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
Totals |
62 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
|
(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. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 11 of 30 |
|||||
|
|
|
|
|
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 |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
Defeased |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
|
|
60 months or less |
47 |
613,640,749.11 |
87.32% |
38 |
4.3226 |
1.682464 |
Interest Only |
7 |
203,670,000.00 |
28.98% |
38 |
4.0684 |
2.290613 |
|
|
61 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
330 months or less |
40 |
409,970,749.11 |
58.34% |
38 |
4.4488 |
1.380340 |
|
|
Totals |
62 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
331 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
62 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
|
(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. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 12 of 30 |
|||||
|
|
|
|
|
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 |
15 |
89,117,698.84 |
12.68% |
36 |
4.4421 |
NAP |
|
|
|
None |
|
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
12 months or less |
43 |
585,916,345.49 |
83.37% |
38 |
4.3188 |
1.685194 |
|
|
|
|
|
|
|
13 months to 24 months |
3 |
24,175,892.66 |
3.44% |
38 |
4.3359 |
1.641705 |
|
|
|
|
|
|
|
25 months or greater |
1 |
3,548,510.96 |
0.50% |
39 |
4.8500 |
1.509400 |
|
|
|
|
|
|
|
Totals |
62 |
702,758,447.95 |
100.00% |
38 |
4.3377 |
1.659557 |
|
|
|
|
|
|
(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. |
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 13 of 30 |
|||||
|
|
|
|
|
|
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 |
303341001 |
OF |
Salt Lake City |
UT |
Actual/360 |
4.026% |
376,994.71 |
0.00 |
0.00 |
N/A |
01/06/25 |
-- |
108,750,000.00 |
108,750,000.00 |
11/06/21 |
|
|
2 |
303341002 |
OF |
San Diego |
CA |
Actual/360 |
4.146% |
178,497.57 |
0.00 |
0.00 |
N/A |
01/06/25 |
-- |
50,000,000.00 |
50,000,000.00 |
11/06/21 |
|
|
4 |
623100165 |
MF |
Lubbock |
TX |
Actual/360 |
4.400% |
144,156.56 |
52,141.72 |
0.00 |
N/A |
12/06/24 |
-- |
38,047,185.68 |
37,995,043.96 |
11/06/21 |
|
|
6 |
303341006 |
LO |
Seattle |
WA |
Actual/360 |
3.905% |
79,022.01 |
0.00 |
0.00 |
N/A |
01/06/25 |
-- |
23,500,000.00 |
23,500,000.00 |
11/06/21 |
|
|
7 |
303341007 |
RT |
Holmes |
PA |
Actual/360 |
4.109% |
70,854.74 |
40,152.48 |
0.00 |
N/A |
01/06/25 |
-- |
20,027,485.33 |
19,987,332.85 |
11/06/21 |
|
|
8 |
623100172 |
OF |
Pittsburgh |
PA |
Actual/360 |
4.500% |
76,251.66 |
36,992.51 |
0.00 |
N/A |
01/06/25 |
-- |
19,677,846.81 |
19,640,854.30 |
11/06/21 |
|
|
9 |
303341009 |
Various |
Lansing |
MI |
Actual/360 |
4.668% |
75,383.82 |
34,683.12 |
0.00 |
N/A |
11/06/24 |
-- |
18,751,739.94 |
18,717,056.82 |
11/06/21 |
|
|
10 |
695100415 |
MF |
Various |
Various |
Actual/360 |
4.225% |
68,885.24 |
26,757.86 |
0.00 |
N/A |
01/06/25 |
-- |
18,933,908.40 |
18,907,150.54 |
11/06/21 |
|
|
11 |
695100444 |
LO |
Milwaukee |
WI |
Actual/360 |
4.400% |
65,026.10 |
32,622.28 |
0.00 |
N/A |
02/06/25 |
-- |
17,162,314.83 |
17,129,692.55 |
05/06/20 |
|
|
12 |
303341012 |
RT |
Various |
Various |
Actual/360 |
4.850% |
70,768.41 |
30,020.73 |
0.00 |
N/A |
01/06/25 |
-- |
16,944,879.52 |
16,914,858.79 |
11/06/21 |
|
|
13 |
623100173 |
MF |
Kingwood |
TX |
Actual/360 |
4.850% |
62,505.92 |
26,515.69 |
0.00 |
N/A |
01/06/25 |
-- |
14,966,498.47 |
14,939,982.78 |
11/06/21 |
|
|
14 |
304101322 |
RT |
Brookfield |
WI |
Actual/360 |
4.030% |
56,291.10 |
23,726.36 |
0.00 |
N/A |
02/06/25 |
-- |
16,220,921.02 |
16,197,194.66 |
11/06/21 |
|
|
16 |
407000403 |
OF |
San Antonio |
TX |
Actual/360 |
4.250% |
47,415.19 |
25,244.33 |
0.00 |
N/A |
02/06/25 |
-- |
12,955,953.04 |
12,930,708.71 |
11/06/21 |
|
|
17 |
303341017 |
OF |
Canonsburg |
PA |
Actual/360 |
4.290% |
45,644.49 |
24,049.61 |
0.00 |
N/A |
01/06/25 |
-- |
12,355,827.93 |
12,331,778.32 |
11/06/21 |
|
|
18 |
695100406 |
OF |
Miami |
FL |
Actual/360 |
4.450% |
51,172.47 |
19,348.16 |
0.00 |
N/A |
12/06/24 |
-- |
13,354,178.91 |
13,334,830.75 |
11/06/21 |
|
|
20 |
303341020 |
OF |
Woodland Hills |
CA |
Actual/360 |
4.350% |
49,680.70 |
18,270.61 |
0.00 |
N/A |
01/06/25 |
-- |
13,262,923.11 |
13,244,652.50 |
11/06/21 |
|
|
21 |
304101323 |
SS |
Bedford Hills |
NY |
Actual/360 |
4.290% |
39,731.15 |
20,818.69 |
0.00 |
N/A |
02/06/25 |
-- |
10,755,105.76 |
10,734,287.07 |
11/06/21 |
|
|
22 |
407000409 |
LO |
Corsicana |
TX |
Actual/360 |
5.050% |
44,572.10 |
26,516.23 |
0.00 |
N/A |
02/06/25 |
-- |
10,249,731.60 |
10,223,215.37 |
11/06/21 |
|
|
23 |
695100439 |
RT |
La Quinta |
CA |
Actual/360 |
4.250% |
37,791.59 |
18,781.50 |
0.00 |
N/A |
02/06/25 |
-- |
10,326,355.36 |
10,307,573.86 |
11/06/21 |
|
|
24 |
407000396 |
OF |
Acton |
MA |
Actual/360 |
4.420% |
38,457.41 |
16,756.32 |
0.00 |
N/A |
01/06/25 |
11/06/24 |
10,104,122.63 |
10,087,366.31 |
11/06/21 |
|
|
26 |
303341026 |
OF |
North Charleston |
SC |
Actual/360 |
4.387% |
37,419.14 |
16,525.14 |
0.00 |
N/A |
10/06/24 |
-- |
9,905,285.05 |
9,888,759.91 |
11/06/21 |
|
|
27 |
303341027 |
LO |
Morgan Hill |
CA |
Actual/360 |
4.150% |
35,050.45 |
15,990.40 |
0.00 |
N/A |
01/06/25 |
-- |
9,808,132.65 |
9,792,142.25 |
11/06/21 |
|
|
28 |
407000395 |
98 |
Fort Washington |
MD |
Actual/360 |
4.800% |
40,092.92 |
14,996.94 |
0.00 |
N/A |
01/06/25 |
-- |
9,699,900.38 |
9,684,903.44 |
11/06/21 |
|
|
29 |
623100169 |
MF |
Dallas |
TX |
Actual/360 |
4.500% |
38,110.24 |
15,091.72 |
0.00 |
N/A |
09/06/24 |
-- |
9,834,900.10 |
9,819,808.38 |
11/06/21 |
|
|
30 |
304101293 |
OF |
Brookfield |
WI |
Actual/360 |
4.350% |
36,772.28 |
15,497.96 |
0.00 |
N/A |
12/06/24 |
-- |
9,816,849.08 |
9,801,351.12 |
11/06/21 |
|
|
31 |
695100410 |
RT |
Anaheim |
CA |
Actual/360 |
4.347% |
33,765.80 |
17,490.62 |
0.00 |
N/A |
12/06/24 |
-- |
9,020,449.98 |
9,002,959.36 |
11/06/21 |
|
|
32 |
695100419 |
MF |
Redding |
CA |
Actual/360 |
4.446% |
36,608.85 |
14,746.29 |
0.00 |
N/A |
10/06/24 |
-- |
9,562,190.84 |
9,547,444.55 |
11/06/21 |
|
|
33 |
303341033 |
MU |
Pinellas Park |
FL |
Actual/360 |
4.390% |
35,857.93 |
14,784.32 |
0.00 |
N/A |
01/06/25 |
-- |
9,485,527.11 |
9,470,742.79 |
11/06/21 |
|
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 14 of 30 |
||||||
|
|
|
|
|
|
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 |
|
|
35 |
695100429 |
RT |
White Lake |
MI |
Actual/360 |
4.500% |
33,690.61 |
16,344.56 |
0.00 |
N/A |
01/06/25 |
-- |
8,694,351.24 |
8,678,006.68 |
11/06/21 |
|
|
36 |
303341036 |
MF |
Houston |
TX |
Actual/360 |
4.600% |
34,846.10 |
15,136.73 |
0.00 |
N/A |
01/06/25 |
-- |
8,797,052.32 |
8,781,915.59 |
11/06/21 |
|
|
39 |
304101321 |
RT |
Pensacola |
FL |
Actual/360 |
4.140% |
30,498.78 |
12,239.26 |
0.00 |
N/A |
02/06/25 |
-- |
8,555,056.81 |
8,542,817.55 |
11/06/21 |
|
|
40 |
303341040 |
MU |
Tallahassee |
FL |
Actual/360 |
4.650% |
29,357.76 |
13,440.10 |
0.00 |
N/A |
01/06/25 |
-- |
7,331,803.87 |
7,318,363.77 |
11/06/21 |
|
|
42 |
623100166 |
OF |
Pittsburgh |
PA |
Actual/360 |
4.380% |
27,653.29 |
12,313.13 |
0.00 |
N/A |
12/06/24 |
-- |
7,331,848.79 |
7,319,535.66 |
11/06/21 |
|
|
43 |
407000388 |
RT |
Saugus |
MA |
Actual/360 |
4.420% |
30,220.52 |
0.00 |
0.00 |
N/A |
01/06/25 |
-- |
7,940,000.00 |
7,940,000.00 |
11/06/21 |
|
|
44 |
695100412 |
RT |
Santa Barbara |
CA |
Actual/360 |
4.287% |
25,634.53 |
13,597.68 |
0.00 |
N/A |
12/06/24 |
-- |
6,944,047.33 |
6,930,449.65 |
11/06/21 |
|
|
45 |
695100402 |
LO |
Jamaica |
NY |
Actual/360 |
4.768% |
25,703.05 |
17,133.44 |
0.00 |
N/A |
11/06/24 |
-- |
6,260,213.83 |
6,243,080.39 |
10/06/21 |
|
|
46 |
303341046 |
LO |
National City |
CA |
Actual/360 |
4.200% |
23,663.07 |
10,568.13 |
0.00 |
N/A |
01/06/25 |
-- |
6,542,785.08 |
6,532,216.95 |
11/06/21 |
|
|
48 |
303341048 |
MU |
White Plains |
NY |
Actual/360 |
4.670% |
23,637.49 |
9,310.82 |
0.00 |
N/A |
01/06/25 |
-- |
5,877,942.78 |
5,868,631.96 |
10/06/20 |
|
|
49 |
695100428 |
MU |
Saline |
MI |
Actual/360 |
4.370% |
23,128.93 |
8,432.21 |
0.00 |
N/A |
09/06/24 |
-- |
6,146,315.22 |
6,137,883.01 |
11/06/21 |
|
|
50 |
304101318 |
RT |
Phoenix |
AZ |
Actual/360 |
4.180% |
21,837.94 |
8,652.72 |
0.00 |
N/A |
01/06/25 |
-- |
6,067,029.88 |
6,058,377.16 |
11/06/21 |
|
|
52 |
303341052 |
OF |
Chattanooga |
TN |
Actual/360 |
4.492% |
21,193.76 |
10,315.97 |
0.00 |
N/A |
10/06/24 |
-- |
5,479,708.77 |
5,469,392.80 |
11/06/21 |
|
|
53 |
695100409 |
RT |
Duluth |
GA |
Actual/360 |
4.470% |
20,543.00 |
8,236.55 |
0.00 |
N/A |
12/06/24 |
-- |
5,336,999.03 |
5,328,762.48 |
11/06/21 |
|
|
54 |
695100427 |
SS |
Grand Rapids |
MI |
Actual/360 |
4.370% |
20,386.37 |
7,432.34 |
0.00 |
N/A |
09/06/24 |
-- |
5,417,503.17 |
5,410,070.83 |
11/06/21 |
|
|
55 |
623100154 |
MF |
College Station |
TX |
Actual/360 |
4.860% |
20,442.25 |
8,746.22 |
0.00 |
N/A |
11/06/24 |
-- |
4,884,647.94 |
4,875,901.72 |
11/06/21 |
|
|
56 |
695100403 |
RT |
Columbia |
SC |
Actual/360 |
4.719% |
19,339.88 |
8,728.26 |
0.00 |
N/A |
11/06/24 |
-- |
4,759,317.06 |
4,750,588.80 |
11/06/21 |
|
|
57 |
304101311 |
SS |
New Bedford |
MA |
Actual/360 |
4.360% |
18,635.08 |
7,780.17 |
0.00 |
N/A |
01/06/25 |
-- |
4,963,473.22 |
4,955,693.05 |
11/06/21 |
|
|
58 |
407000400 |
IN |
Chula Vista |
CA |
Actual/360 |
4.150% |
18,404.10 |
0.00 |
0.00 |
N/A |
02/06/25 |
-- |
5,150,000.00 |
5,150,000.00 |
11/06/21 |
|
|
59 |
303341059 |
IN |
Springfield |
IL |
Actual/360 |
4.100% |
16,946.67 |
0.00 |
0.00 |
N/A |
02/06/25 |
-- |
4,800,000.00 |
4,800,000.00 |
11/06/21 |
|
|
60 |
695100424 |
MU |
Waterford |
MI |
Actual/360 |
4.370% |
17,460.97 |
6,365.82 |
0.00 |
N/A |
09/06/24 |
-- |
4,640,103.55 |
4,633,737.73 |
11/06/21 |
|
|
61 |
304101294 |
RT |
Charlotte |
NC |
Actual/360 |
4.970% |
15,660.17 |
9,693.52 |
0.00 |
N/A |
12/06/24 |
-- |
3,659,156.86 |
3,649,463.34 |
11/06/21 |
|
|
62 |
623100164 |
MF |
Winston Salem |
NC |
Actual/360 |
4.550% |
14,477.95 |
6,927.79 |
0.00 |
N/A |
12/06/24 |
09/06/24 |
3,695,187.28 |
3,688,259.49 |
11/06/21 |
|
|
63 |
303341063 |
OF |
Sunrise |
FL |
Actual/360 |
4.850% |
14,846.11 |
6,261.56 |
0.00 |
N/A |
02/06/25 |
-- |
3,554,772.52 |
3,548,510.96 |
03/06/18 |
|
|
64 |
695100425 |
SS |
Wixom |
MI |
Actual/360 |
4.370% |
14,539.23 |
5,300.63 |
0.00 |
N/A |
09/06/24 |
-- |
3,863,675.71 |
3,858,375.08 |
11/06/21 |
|
|
65 |
407000398 |
RT |
Anthem |
AZ |
Actual/360 |
4.300% |
12,480.07 |
6,077.61 |
0.00 |
N/A |
12/06/24 |
-- |
3,370,462.24 |
3,364,384.63 |
11/06/21 |
|
|
66 |
303341066 |
MF |
St. Louis |
MO |
Actual/360 |
4.650% |
13,264.05 |
6,072.33 |
0.00 |
N/A |
01/06/25 |
-- |
3,312,562.21 |
3,306,489.88 |
09/06/21 |
|
|
68 |
407000390 |
RT |
Lakeland |
FL |
Actual/360 |
4.420% |
13,435.57 |
0.00 |
0.00 |
N/A |
01/06/25 |
-- |
3,530,000.00 |
3,530,000.00 |
11/06/21 |
|
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 15 of 30 |
||||||
|
|
|
|
|
|
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 |
|
|
69 |
695100437 |
MH |
Horn Lake |
MS |
Actual/360 |
4.630% |
10,322.69 |
11,266.79 |
0.00 |
|
N/A |
02/06/25 |
-- |
2,589,122.77 |
2,577,855.98 |
11/06/21 |
|
|
70 |
623100160 |
RT |
Pittsburgh |
PA |
Actual/360 |
4.750% |
9,702.87 |
6,459.96 |
0.00 |
|
N/A |
12/06/24 |
-- |
2,372,178.40 |
2,365,718.44 |
11/06/21 |
|
|
71 |
623100163 |
MF |
Americus |
GA |
Actual/360 |
4.830% |
10,125.23 |
4,352.98 |
0.00 |
|
N/A |
12/06/24 |
-- |
2,434,437.29 |
2,430,084.31 |
11/06/21 |
|
|
72 |
304101281 |
RT |
Gastonia |
NC |
Actual/360 |
4.800% |
9,762.33 |
4,272.47 |
0.00 |
|
N/A |
11/06/24 |
-- |
2,361,853.11 |
2,357,580.64 |
10/06/21 |
|
|
73 |
407000389 |
RT |
Grafton |
OH |
Actual/360 |
4.780% |
6,976.17 |
7,341.61 |
0.00 |
|
N/A |
11/06/24 |
-- |
1,694,845.08 |
1,687,503.47 |
11/06/21 |
|
|
74 |
695100426 |
SS |
Flint |
MI |
Actual/360 |
4.370% |
6,744.09 |
5,081.13 |
0.00 |
|
N/A |
09/06/24 |
-- |
1,792,185.14 |
1,787,104.01 |
11/06/21 |
|
|
Totals |
|
|
|
|
2,628,341.23 |
872,404.08 |
0.00 |
|
703,630,852.03 |
702,758,447.95 |
|
|
|||||
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 16 of 30 |
||||||
|
|
|
|
|
|
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 |
15,260,476.00 |
6,770,695.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
2 |
2,326,889.21 |
1,948,472.27 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4 |
2,935,103.69 |
1,465,895.96 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
6 |
(629,332.88) |
847,476.08 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
7 |
1,135,285.43 |
360,519.52 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
8 |
2,484,414.97 |
1,670,612.29 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
9 |
2,491,545.84 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
10 |
2,348,143.31 |
1,113,609.51 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
11 |
0.00 |
(65,321.50) |
01/01/21 |
06/30/21 |
07/06/21 |
0.00 |
0.00 |
97,488.18 |
1,756,340.80 |
750,418.59 |
0.00 |
|
|
|
12 |
1,116,241.35 |
439,634.77 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
13 |
804,297.59 |
1,086,428.78 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
78,884.49 |
0.00 |
|
|
|
14 |
1,789,763.83 |
915,979.79 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
16 |
1,846,354.38 |
1,409,563.99 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
17 |
1,594,751.67 |
807,409.84 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
18 |
1,431,679.07 |
1,277,840.10 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
20 |
1,341,198.00 |
586,386.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
21 |
1,382,170.00 |
980,225.15 |
01/01/20 |
09/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
22 |
732,752.77 |
1,042,385.92 |
04/01/20 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
23 |
971,320.16 |
257,728.74 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
24 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
26 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
27 |
1,922,645.00 |
876,034.00 |
10/01/19 |
09/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
28 |
794,398.00 |
823,609.00 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
29 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
30 |
1,338,482.02 |
682,465.06 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
31 |
1,403,776.13 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
32 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
33 |
1,152,509.16 |
687,325.70 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 17 of 30 |
|||||
|
|
|
|
|
|
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 |
|
|
35 |
909,186.60 |
636,743.35 |
01/01/21 |
09/30/21 |
-- |
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 |
|
|
39 |
758,741.60 |
166,480.46 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
40 |
664,426.00 |
608,383.00 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
42 |
1,116,346.00 |
463,270.74 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
43 |
622,198.54 |
307,912.47 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
44 |
578,889.51 |
276,341.50 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
45 |
(613,136.88) |
(548,153.84) |
04/01/20 |
03/31/21 |
-- |
0.00 |
0.00 |
42,809.54 |
42,809.54 |
0.00 |
0.00 |
|
|
|
46 |
0.00 |
1,011,353.35 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
48 |
554,918.00 |
0.00 |
-- |
-- |
03/08/21 |
0.00 |
0.00 |
32,792.21 |
426,695.85 |
7,374.15 |
0.00 |
|
|
|
49 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
50 |
734,319.79 |
249,804.64 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
52 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
53 |
603,632.00 |
367,772.72 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
54 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
55 |
446,229.88 |
314,261.64 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
56 |
501,766.61 |
416,404.00 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
3,552.44 |
0.00 |
|
|
|
57 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
58 |
688,037.14 |
421,218.69 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
59 |
515,347.36 |
377,930.03 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
60 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
61 |
648,077.00 |
556,756.93 |
01/01/20 |
09/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
62 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
63 |
414,125.00 |
208,251.00 |
01/01/17 |
06/30/17 |
08/06/21 |
60,092.80 |
990.66 |
20,763.59 |
924,313.40 |
533,110.51 |
0.00 |
|
|
|
64 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
65 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
66 |
197,273.00 |
131,226.32 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
19,248.41 |
38,532.30 |
0.00 |
0.00 |
|
|
|
68 |
251,906.00 |
127,041.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 18 of 30 |
|||||
|
|
|
|
|
|
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 |
|
|
69 |
712,351.12 |
580,433.75 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
70 |
341,994.48 |
173,103.41 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
71 |
302,582.21 |
127,740.13 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
72 |
237,620.00 |
0.00 |
-- |
-- |
06/07/21 |
595,894.21 |
0.00 |
13,922.94 |
13,922.94 |
0.00 |
0.00 |
|
|
|
73 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
74 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
Totals |
59,161,695.66 |
32,959,251.26 |
655,987.01 |
990.66 |
227,024.87 |
3,202,614.83 |
1,373,340.18 |
0.00 |
|
|
|||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 19 of 30 |
|||||
|
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
|
No principal prepayments this period |
|
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 20 of 30 |
||
|
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
|
Prepayments |
|
Rate and Maturities |
|||||
|
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
|
Curtailments |
|
Payoff |
Next Weighted Avg. |
|
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
|
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/15/21 |
1 |
3,306,489.88 |
0 |
0.00 |
3 |
26,546,835.47 |
0 |
0.00 |
2 |
5,906,091.60 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.337722% |
4.304918% |
38 |
|
10/13/21 |
0 |
0.00 |
0 |
0.00 |
4 |
28,956,883.24 |
0 |
0.00 |
2 |
5,916,625.63 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.337881% |
4.305066% |
39 |
|
09/13/21 |
1 |
3,319,037.32 |
0 |
0.00 |
4 |
29,012,793.00 |
0 |
0.00 |
2 |
5,927,908.07 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.338051% |
4.305222% |
40 |
|
08/12/21 |
1 |
3,325,059.61 |
0 |
0.00 |
4 |
29,064,838.57 |
0 |
0.00 |
2 |
5,938,351.74 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.338208% |
4.305367% |
41 |
|
07/12/21 |
1 |
3,331,057.88 |
0 |
0.00 |
4 |
29,116,681.73 |
0 |
0.00 |
2 |
5,948,752.16 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.338364% |
4.307745% |
42 |
|
06/11/21 |
1 |
3,337,461.60 |
0 |
0.00 |
4 |
29,171,989.93 |
1 |
2,379,394.16 |
1 |
3,580,511.66 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.338530% |
4.307902% |
43 |
|
05/12/21 |
0 |
0.00 |
0 |
0.00 |
4 |
29,223,416.31 |
2 |
5,970,216.97 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.338684% |
4.308047% |
44 |
|
04/12/21 |
0 |
0.00 |
1 |
2,388,059.40 |
3 |
26,890,263.30 |
1 |
3,593,225.18 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.338848% |
4.308201% |
45 |
|
03/12/21 |
1 |
2,392,206.41 |
0 |
0.00 |
3 |
26,937,129.08 |
1 |
3,599,300.77 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.339000% |
4.308345% |
46 |
|
02/12/21 |
0 |
0.00 |
0 |
0.00 |
4 |
29,391,232.43 |
1 |
3,606,802.78 |
1 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
2,180,354.76 |
4.339183% |
4.301358% |
47 |
|
01/12/21 |
0 |
0.00 |
1 |
2,401,400.33 |
4 |
34,636,319.33 |
1 |
3,612,821.90 |
1 |
7,595,913.70 |
0 |
0.00 |
|
0 |
0.00 |
1 |
8,408,844.07 |
4.340396% |
4.300202% |
48 |
|
12/11/20 |
1 |
2,405,492.43 |
1 |
5,973,548.93 |
3 |
28,720,220.88 |
1 |
3,618,815.99 |
1 |
7,607,079.42 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.345624% |
4.305756% |
48 |
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
Page 21 of 30 |
||||||||
|
|
|
|
|
|
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 |
|
|
11 |
695100444 |
05/06/20 |
17 |
6 |
97,488.18 |
1,756,340.80 |
788,411.71 |
17,716,927.35 |
03/18/20 |
13 |
|
|
|
|
|
45 |
695100402 |
10/06/21 |
0 |
B |
42,809.54 |
42,809.54 |
400.00 |
6,260,213.82 |
07/27/21 |
13 |
|
|
|
|
|
48 |
303341048 |
10/06/20 |
12 |
6 |
32,792.21 |
426,695.85 |
56,958.04 |
5,992,064.46 |
06/01/20 |
13 |
|
|
|
|
|
63 |
303341063 |
03/06/18 |
43 |
6 |
20,763.59 |
924,313.40 |
778,978.85 |
3,811,171.10 |
02/12/18 |
7 |
|
|
|
05/13/21 |
|
66 |
303341066 |
09/06/21 |
1 |
1 |
19,248.41 |
38,532.30 |
0.00 |
3,319,037.32 |
|
|
|
|
|
|
|
72 |
304101281 |
10/06/21 |
0 |
B |
13,922.94 |
13,922.94 |
0.00 |
2,361,853.11 |
11/18/20 |
7 |
|
|
|
06/15/21 |
|
Totals |
|
|
|
|
227,024.87 |
3,202,614.83 |
1,624,748.60 |
39,461,267.16 |
|
|
|
|
|
|
|
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 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 22 of 30 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
|
REO/Foreclosure |
|
|
|
|
||||||||
|
Past Maturity |
|
0 |
0 |
0 |
|
|
0 |
|
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
25 - 36 Months |
|
108,959,914 |
106,602,333 |
0 |
|
|
2,357,581 |
|
|
37 - 48 Months |
|
593,798,534 |
563,945,209 |
26,304,814 |
|
3,548,511 |
|
|
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
> 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
|
||||||||
|
Nov-21 |
702,758,448 |
670,547,542 |
3,306,490 |
0 |
22,998,325 |
5,906,092 |
|
|
|
Oct-21 |
703,630,852 |
674,673,969 |
0 |
0 |
23,040,258 |
5,916,626 |
|
|
|
Sep-21 |
704,561,561 |
672,229,730 |
3,319,037 |
0 |
23,084,885 |
5,927,908 |
|
|
|
Aug-21 |
705,427,057 |
673,037,159 |
3,325,060 |
0 |
23,126,487 |
5,938,352 |
|
|
|
Jul-21 |
706,289,237 |
673,841,498 |
3,331,058 |
0 |
23,167,930 |
5,948,752 |
|
|
|
Jun-21 |
707,210,089 |
674,700,638 |
3,337,462 |
0 |
23,212,084 |
5,959,906 |
|
|
|
May-21 |
708,065,439 |
678,842,022 |
0 |
0 |
23,253,199 |
5,970,217 |
|
|
|
Apr-21 |
708,979,705 |
679,701,382 |
0 |
2,388,059 |
23,297,038 |
3,593,225 |
|
|
|
Mar-21 |
709,828,275 |
680,498,940 |
2,392,206 |
0 |
23,337,828 |
3,599,301 |
|
|
|
Feb-21 |
710,860,872 |
681,469,639 |
0 |
0 |
25,784,430 |
3,606,803 |
|
|
|
Jan-21 |
719,298,150 |
682,260,430 |
0 |
2,401,400 |
23,427,584 |
11,208,736 |
|
|
|
Dec-20 |
728,570,509 |
691,471,247 |
2,405,492 |
5,973,549 |
17,494,325 |
11,225,895 |
|
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 23 of 30 |
||||
|
|
|
|
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 |
|
11 |
695100444 |
17,129,692.55 |
17,716,927.35 |
22,400,000.00 |
06/22/21 |
(298,079.00) |
(0.50870) |
06/30/21 |
02/06/25 |
278 |
|
45 |
695100402 |
6,243,080.39 |
6,260,213.82 |
12,400,000.00 |
08/22/14 |
(558,410.84) |
(1.08630) |
03/31/21 |
11/06/24 |
215 |
|
48 |
303341048 |
5,868,631.96 |
5,992,064.46 |
7,800,000.00 |
02/24/21 |
522,661.00 |
1.32190 |
12/31/20 |
01/06/25 |
278 |
|
63 |
303341063 |
3,548,510.96 |
3,811,171.10 |
5,700,000.00 |
07/07/21 |
191,165.00 |
1.50940 |
06/30/17 |
02/06/25 |
278 |
|
72 |
304101281 |
2,357,580.64 |
2,361,853.11 |
1,440,000.00 |
05/25/21 |
205,210.00 |
1.21840 |
12/31/20 |
11/06/24 |
275 |
|
Totals |
|
35,147,496.50 |
36,142,229.84 |
49,740,000.00 |
62,546.16 |
|
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 24 of 30 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
11 |
695100444 |
LO |
WI |
03/18/20 |
13 |
|
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle. |
|
|
|
||||
|
|
||||||||
|
|
||||||||
|
45 |
695100402 |
LO |
NY |
07/27/21 |
13 |
|
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle. |
|
|
|
||||
|
|
||||||||
|
|
||||||||
|
48 |
303341048 |
MU |
NY |
06/01/20 |
13 |
|
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle. |
|
|
|
||||
|
|
||||||||
|
|
||||||||
|
63 |
303341063 |
OF |
FL |
02/12/18 |
7 |
|
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle. |
|
|
|
||||
|
|
||||||||
|
|
||||||||
|
72 |
304101281 |
RT |
NC |
11/18/20 |
7 |
|
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle. |
|
|
|
||||
|
|
||||||||
|
|
||||||||
|
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 Computershare. All rights reserved. Confidential. |
|
|
Page 25 of 30 |
|||||
|
|
|
|
|
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 |
|
12 |
303341012 |
17,398,353.12 |
4.85000% |
17,398,353.12 |
4.85000% |
10 |
07/15/20 |
07/06/20 |
08/06/20 |
|
Totals |
|
17,398,353.12 |
|
17,398,353.12 |
|
|
|
|
|
|
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 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
Page 26 of 30 |
|||
|
|
|
|
|
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 |
|
41 |
303341041 02/12/21 |
7,595,913.70 |
5,200,000.00 |
4,439,882.68 |
2,248,319.51 |
4,439,882.68 |
2,191,563.17 |
5,404,350.53 |
0.00 |
0.00 |
5,404,350.53 |
67.55% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Cumulative Totals |
7,595,913.70 |
5,200,000.00 |
4,439,882.68 |
2,248,319.51 |
4,439,882.68 |
2,191,563.17 |
5,404,350.53 |
0.00 |
0.00 |
5,404,350.53 |
|
|
|
|
||||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 27 of 30 |
||||
|
|
|
|
|
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 |
|
41 |
303341041 |
02/12/21 |
0.00 |
0.00 |
5,404,350.53 |
0.00 |
0.00 |
5,404,350.53 |
0.00 |
0.00 |
5,404,350.53 |
|
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
|
0.00 |
0.00 |
5,404,350.53 |
0.00 |
0.00 |
5,404,350.53 |
0.00 |
0.00 |
5,404,350.53 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
Page 28 of 30 |
|||||
|
|
|
|
|
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) |
|
7 |
0.00 |
0.00 |
0.00 |
0.00 |
8,880.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
11 |
0.00 |
0.00 |
3,694.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
45 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
48 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
63 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
249.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
72 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
(12,016.97) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
17,694.66 |
0.00 |
8,880.58 |
(11,767.29) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total 14,807.95 |
|||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 29 of 30 |
||||
|
|
Supplemental Notes |
|
|
|
None |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
Page 30 of 30 |
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Trulioo 24/7 Support Empowers Top APAC Region Companies to Expand Into New Markets, Achieve Compliance and Accelerate Customer Onboarding
- Clorox to Present at Goldman Sachs Global Staples Forum
- Ameristar Windows: Pioneering Accountability in American Manufacturing
Create E-mail Alert Related Categories
SEC FilingsSign 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!
