Form 10-D GS Mortgage Securities For: Sep 13
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: August 13, 2021 to September 13, 2021
Commission File Number of issuing entity: 333-171508-03
Central Index Key Number of issuing entity: 0001548266
GS Mortgage
Securities Trust 2012-GCJ7
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-171508
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): 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): 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)
38-3880056
38-3880057
38-3880058
38-3880059
38-3880060
38-3880061
38-7047664
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
|
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
|
A-1 |
|
|
X |
|
|
A-2 |
|
|
X |
|
|
A-3 |
|
|
X |
|
|
A-4 |
|
|
X |
|
|
A-AB |
|
|
X |
|
|
A-S |
|
|
X |
|
|
B |
|
|
X |
|
|
C |
|
|
X |
|
|
X-A |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On September 13, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2012-GCJ7.
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 2012-GCJ7 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on September 13, 2021
|
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
|
6 |
8.43% |
3 |
$12,125,058.52 |
No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2012-GCJ7 were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.
The Depositor 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 August 13, 2021. The CIK number of GSMC is 0001541502. There is no new activity to report at this time.
LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC) ("LCM"), one of the sponsors, has filed a Form ABS-15G on February 8, 2021. The CIK number of LCM is 0001555524. There is no new activity to report at this time.
Starwood Mortgage Funding I LLC (f/k/a Archetype Mortgage Funding I LLC), one of the sponsors, has filed a Form ABS-15G on January 22, 2021. The CIK number of Starwood Mortgage Funding I LLC is 0001682511. There is no new activity to report at this time.
Part II - OTHER INFORMATION
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
GS Mortgage Securities Corporation II
(Depositor)
/s/ Leah Nivison
Leah Nivison, CEO
Date: September 27, 2021
|
Distribution Date: |
09/13/21 |
GS Mortgage Securities Corporation II |
|
Determination Date: |
09/07/21 |
|
|
Next Distribution Date: |
10/13/21 |
|
|
Record Date: |
08/31/21 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2012-GCJ7 |
|
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 |
|
|
|
|
|
|
|
||
|
Additional Information |
5 |
Master Servicer |
Wells Fargo Bank, National Association |
|
|
|
|
|
|
Investor Relations |
|
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 |
|
|
|
Certificate Ratings Detail |
7 |
Special Servicer |
CWCapital Asset Management LLC |
|
|
|
Bond / Collateral Reconciliation - Balances |
8 |
|
Brian Hanson |
|
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
|
900 19th Street, NW,8th Floor | Washington, DC 20006 |
|
|
|
Mortgage Loan Detail (Part 1) |
14-15 |
Operating Advisor |
Situs Holdings, LLC |
|
|
|
Mortgage Loan Detail (Part 2) |
16-17 |
|
Attn: Stacey Ciarlanti |
|
|
|
Principal Prepayment Detail |
18 |
|
2 Embarcadero Center,8th Floor | San Francisco, CA 94111 |
|
|
|
Historical Detail |
19 |
Certificate Administrator |
Wells Fargo Bank, N.A. |
|
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
|
Delinquency Loan Detail |
20 |
|
|
|
|
|
Collateral Stratification and Historical Detail |
21 |
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
22 |
Trustee |
Deutsche Bank Trust Company Americas |
|
|
|
Specially Serviced Loan Detail - Part 2 |
23 |
|
- |
|
|
|
Modified Loan Detail |
24 |
|
, | , |
|
|
|
|
|
Rating Agency |
DBRS, Inc. |
|
|
|
Historical Liquidated Loan Detail |
25 |
|
|
|
|
|
|
|
|
DBRS, Inc. |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
|
|
|
|
|
|
|
|
22 W. Washington St., | Chicago, IL 60602 |
|
|
|
Interest Shortfall Detail - Collateral Level |
27 |
Rating Agency |
Moody's Investors Service, Inc. |
|
|
|
Supplemental Notes |
28 |
|
general |
(212) 553-1653 |
|
|
|
|
|
7 World Trade Center, | New York, NY 10007 |
|
|
|
|
|
Rating Agency |
Morningstar Credit Ratings, LLC |
|
|
|
|
|
|
general |
(646) 560-4556 |
|
|
|
|
|
4 World Trade Center ,48th Floor | New York , NY 10007 |
|
|
|
|
|
Controlling Class |
Iris Crest 2, L.L.C. |
|
|
|
|
|
Representative |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
, | , |
|
|
This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
Page 1 of 28 |
|
|
|
|
|
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 |
36192KAQ0 |
1.144000% |
88,050,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
36192KAR8 |
2.318000% |
243,624,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
36192KAS6 |
3.206000% |
48,140,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
36192KAT4 |
3.377000% |
673,926,000.00 |
139,558,934.78 |
10,932,241.76 |
392,742.10 |
0.00 |
0.00 |
11,324,983.86 |
128,626,693.02 |
77.79% |
30.00% |
|
A-AB |
36192KAU1 |
2.935000% |
82,519,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-S |
36192KAV9 |
4.085000% |
172,468,000.00 |
172,468,000.00 |
0.00 |
587,109.82 |
0.00 |
0.00 |
587,109.82 |
172,468,000.00 |
48.02% |
19.38% |
|
B |
36192KAX5 |
4.740000% |
93,336,000.00 |
93,336,000.00 |
0.00 |
368,677.20 |
0.00 |
0.00 |
368,677.20 |
93,336,000.00 |
31.90% |
13.63% |
|
C |
36192KAY3 |
5.739936% |
54,784,000.00 |
54,784,000.00 |
0.00 |
262,047.22 |
0.00 |
0.00 |
262,047.22 |
54,784,000.00 |
22.44% |
10.25% |
|
D |
36192KAC1 |
5.739936% |
64,929,000.00 |
64,929,000.00 |
0.00 |
310,573.60 |
0.00 |
0.00 |
310,573.60 |
64,929,000.00 |
11.24% |
6.25% |
|
E |
36192KAE7 |
5.000000% |
26,377,000.00 |
26,377,000.00 |
0.00 |
125,986.81 |
0.00 |
0.00 |
125,986.81 |
26,377,000.00 |
6.68% |
4.63% |
|
F* |
36192KAHO |
5.000000% |
26,378,000.00 |
26,378,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26,378,000.00 |
2.13% |
3.00% |
|
G |
36192KAK3 |
5.000000% |
48,697,182.00 |
12,322,006.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12,322,006.87 |
0.00% |
0.00% |
|
R |
36192KAL1 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
S |
36192KAP2 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
1,623,228,182.00 |
590,152,941.65 |
10,932,241.76 |
2,047,136.75 |
0.00 |
0.00 |
12,979,378.51 |
579,220,699.89 |
|
|
|
|
|
||||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
36192KAW7 |
1.971600% |
1,308,727,000.00 |
312,026,934.78 |
0.00 |
512,660.33 |
0.00 |
0.00 |
512,660.33 |
301,094,693.02 |
|
|
|
X-B |
36192KAA5 |
0.508701% |
314,501,182.00 |
278,126,006.87 |
0.00 |
117,902.40 |
0.00 |
0.00 |
117,902.40 |
278,126,006.87 |
|
|
|
Notional SubTotal |
|
1,623,228,182.00 |
590,152,941.65 |
0.00 |
630,562.73 |
0.00 |
0.00 |
630,562.73 |
579,220,699.89 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
10,932,241.76 |
2,677,699.48 |
0.00 |
0.00 |
13,609,941.24 |
|
|
|
|
|
|
||||||||||||
|
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing |
|||||||||||
|
|
the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the |
|||||||||||
|
|
underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 2 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 |
36192KAQ0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
36192KAR8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
36192KAS6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
36192KAT4 |
207.08347026 |
16.22172428 |
0.58276740 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
16.80449168 |
190.86174598 |
|
A-AB |
36192KAU1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-S |
36192KAV9 |
1,000.00000000 |
0.00000000 |
3.40416669 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.40416669 |
1,000.00000000 |
|
B |
36192KAX5 |
1,000.00000000 |
0.00000000 |
3.95000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.95000000 |
1,000.00000000 |
|
C |
36192KAY3 |
1,000.00000000 |
0.00000000 |
4.78328015 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.78328015 |
1,000.00000000 |
|
D |
36192KAC1 |
1,000.00000000 |
0.00000000 |
4.78328020 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.78328020 |
1,000.00000000 |
|
E |
36192KAE7 |
1,000.00000000 |
0.00000000 |
4.77638890 |
(0.60972211) |
1.16450241 |
0.00000000 |
0.00000000 |
4.77638890 |
1,000.00000000 |
|
F |
36192KAHO |
1,000.00000000 |
0.00000000 |
0.00000000 |
4.16666654 |
54.74118887 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G |
36192KAK3 |
253.03326320 |
0.00000000 |
0.00000000 |
1.05430536 |
88.81131356 |
0.00000000 |
0.00000000 |
0.00000000 |
253.03326320 |
|
R |
36192KAL1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
S |
36192KAP2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
36192KAW7 |
238.42018601 |
0.00000000 |
0.39172442 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.39172442 |
230.06684589 |
|
X-B |
36192KAA5 |
884.34010041 |
0.00000000 |
0.37488699 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.37488699 |
884.34010041 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 3 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 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
08/01/21 - 08/30/21 |
30 |
0.00 |
392,742.10 |
0.00 |
392,742.10 |
0.00 |
0.00 |
0.00 |
392,742.10 |
0.00 |
|
|
A-AB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
X-A |
08/01/21 - 08/30/21 |
30 |
0.00 |
512,660.33 |
0.00 |
512,660.33 |
0.00 |
0.00 |
0.00 |
512,660.33 |
0.00 |
|
|
X-B |
08/01/21 - 08/30/21 |
30 |
0.00 |
117,902.40 |
0.00 |
117,902.40 |
0.00 |
0.00 |
0.00 |
117,902.40 |
0.00 |
|
|
A-S |
08/01/21 - 08/30/21 |
30 |
0.00 |
587,109.82 |
0.00 |
587,109.82 |
0.00 |
0.00 |
0.00 |
587,109.82 |
0.00 |
|
|
B |
08/01/21 - 08/30/21 |
30 |
0.00 |
368,677.20 |
0.00 |
368,677.20 |
0.00 |
0.00 |
0.00 |
368,677.20 |
0.00 |
|
|
C |
08/01/21 - 08/30/21 |
30 |
0.00 |
262,047.22 |
0.00 |
262,047.22 |
0.00 |
0.00 |
0.00 |
262,047.22 |
0.00 |
|
|
D |
08/01/21 - 08/30/21 |
30 |
0.00 |
310,573.60 |
0.00 |
310,573.60 |
0.00 |
0.00 |
0.00 |
310,573.60 |
0.00 |
|
|
E |
08/01/21 - 08/30/21 |
30 |
46,604.53 |
109,904.17 |
0.00 |
109,904.17 |
(16,082.64) |
0.00 |
0.00 |
125,986.81 |
30,716.08 |
|
|
F |
08/01/21 - 08/30/21 |
30 |
1,328,519.25 |
109,908.33 |
0.00 |
109,908.33 |
109,908.33 |
0.00 |
0.00 |
0.00 |
1,443,963.08 |
|
|
G |
08/01/21 - 08/30/21 |
30 |
4,255,786.56 |
51,341.70 |
0.00 |
51,341.70 |
51,341.70 |
0.00 |
0.00 |
0.00 |
4,324,860.70 |
|
|
Totals |
|
|
5,630,910.34 |
2,822,866.87 |
0.00 |
2,822,866.87 |
145,167.39 |
0.00 |
0.00 |
2,677,699.48 |
5,799,539.86 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 4 of 28 |
|||||
|
Additional Information |
|
|
|
Total Available Distribution Amount (1) |
13,609,941.24 |
|
|
(1) The Available Distribution Amount includes any Prepayment Penalties. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
Page 5 of 28 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
2,862,053.81 |
Master Servicing Fee |
37,382.86 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administration Fee |
1,082.44 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
86.39 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
0.00 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
0.00 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Trust Advisor Fee |
635.23 |
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
2,862,053.81 |
Total Fees |
39,186.93 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
1,149,287.21 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
|
ASER Amount |
151,782.97 |
|
Principal Prepayments |
9,782,954.55 |
Special Servicing Fees (Monthly) |
(7,192.24) |
|
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) |
576.66 |
|
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 |
10,932,241.76 |
Total Expenses/Reimbursements |
145,167.39 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,677,699.48 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
10,932,241.76 |
|
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 |
13,609,941.24 |
|
Total Funds Collected |
13,794,295.57 |
Total Funds Distributed |
13,794,295.56 |
|
|
|||
|
|
|||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 6 of 28 |
|
|
|
|
|
|
|
Certificate Ratings Detail |
|
|
|||
|
|
|||||||||||
|
|
|
|
|
DBRS, Inc. |
|
Moody's Investors Service, Inc |
Morningstar Credit Ratings, LLC |
||||
|
|
|
|
|
|
Date Last |
|
|
Date Last |
|
|
Date Last |
|
Class |
CUSIP |
Original |
Current¹ |
|
Original |
Current¹ |
|
Original |
Current¹ |
|
|
|
|
|
|
|
|
Changed |
|
|
Changed |
|
|
Changed |
|
|
A1 |
36192KAQ0 |
AAA |
Discontinued |
09/01/21 |
Aaa |
N/A |
09/01/21 |
AAA |
WE |
01/04/18 |
|
|
A2 |
36192KAR8 |
AAA |
Discontinued |
09/01/21 |
Aaa |
N/A |
09/01/21 |
AAA |
WE |
06/08/17 |
|
|
A3 |
36192KAS6 |
AAA |
Discontinued |
09/01/21 |
Aaa |
N/A |
09/01/21 |
AAA |
WE |
08/03/17 |
|
|
A4 |
36192KAT4 |
AAA |
AAA |
09/01/21 |
Aaa |
Aaa |
09/01/21 |
AAA |
WO |
01/07/20 |
|
|
AAB |
36192KAU1 |
AAA |
Discontinued |
09/01/21 |
Aaa |
N/A |
09/01/21 |
AAA |
WO |
01/07/20 |
|
|
XA |
36192KAW7 |
AAA |
AAA |
09/01/21 |
Aaa |
Aaa |
09/01/21 |
AAA |
WO |
01/07/20 |
|
|
XB |
36192KAA5 |
AAA |
Discontinued |
09/01/21 |
Ba3 |
Caa1 |
09/01/21 |
AAA |
WO |
01/07/20 |
|
|
AS |
36192KAV9 |
AAA |
AAA |
09/01/21 |
Aaa |
Aaa |
09/01/21 |
AAA |
WO |
01/07/20 |
|
|
B |
36192KAX5 |
AA |
AA (high) |
09/01/21 |
Aa3 |
Aa3 |
09/01/21 |
AA+ |
WO |
01/07/20 |
|
|
C |
36192KAY3 |
A (low) |
A |
09/01/21 |
A3 |
Baa1 |
09/01/21 |
A+ |
WO |
01/07/20 |
|
|
D |
36192KAC1 |
BBB (low) |
BB |
09/01/21 |
Baa3 |
B1 |
09/01/21 |
BBB+ |
WO |
01/07/20 |
|
|
E |
36192KAE7 |
BB |
CCC |
09/01/21 |
Ba2 |
Caa2 |
09/01/21 |
BBB- |
WO |
01/07/20 |
|
|
F |
36192KAHO |
B |
C |
09/01/21 |
B2 |
C |
09/01/21 |
B+ |
WO |
01/07/20 |
|
|
G |
36192KAK3 |
NR |
N/A |
09/01/21 |
NR |
N/A |
09/01/21 |
NR |
NR |
|
|
NR |
- Designates that the class was not rated by the above agency at the time of original issuance. |
|
|
|
|
|
|
||||
|
N/A |
- Data not available this period. |
|
|
|
|
|
|
|
|
||
|
X |
- Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. |
|
|
|
|
|
|||||
|
(1) |
For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 |
||||||||||
|
|
days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. |
||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
Page 7 of 28 |
||||||
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
590,152,941.65 |
590,152,941.65 |
Beginning Certificate Balance |
590,152,941.65 |
|
|
(-) Scheduled Principal Collections |
1,149,287.21 |
1,149,287.21 |
(-) Principal Distributions |
10,932,241.76 |
|
|
(-) Unscheduled Principal Collections |
9,782,954.55 |
9,782,954.55 |
(-) 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 |
579,220,699.89 |
579,220,699.89 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
590,975,930.64 |
590,975,930.64 |
Ending Certificate Balance |
579,220,699.89 |
|
|
Ending Actual Collateral Balance |
580,157,628.16 |
580,157,628.16 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
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 |
5.74 |
|
|
|
|
|
|
UC / (OC) Interest |
0.00 |
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 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 |
18 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
Defeased |
18 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
|
|
4,999,999 or less |
10 |
29,873,978.57 |
5.16% |
6 |
6.1124 |
1.086734 |
1.29 or less |
12 |
165,838,650.75 |
28.63% |
5 |
5.7635 |
0.880452 |
|
5,000,000 to 9,999,999 |
8 |
69,455,394.17 |
11.99% |
7 |
5.4774 |
0.996665 |
1.30-1.39 |
1 |
9,636,947.97 |
1.66% |
8 |
5.3200 |
1.331100 |
|
|
10,000,000 to 14,999,999 |
2 |
23,240,569.30 |
4.01% |
6 |
5.6009 |
1.274761 |
1.40-1.49 |
2 |
27,519,402.92 |
4.75% |
8 |
5.3098 |
1.471033 |
|
|
15,000,000 to 19,999,999 |
1 |
18,577,462.50 |
3.21% |
8 |
5.2895 |
1.487800 |
1.50-1.59 |
1 |
3,526,891.24 |
0.61% |
7 |
6.3995 |
1.517400 |
|
|
20,000,000 to 29,999,999 |
1 |
21,635,300.00 |
3.74% |
(2) |
5.6500 |
1.813700 |
1.60-1.69 |
3 |
24,486,741.62 |
4.23% |
6 |
5.7926 |
1.624925 |
|
|
30,000,000 to 49,999,999 |
1 |
31,575,650.22 |
5.45% |
1 |
7.2500 |
1.157500 |
1.70-1.79 |
3 |
61,044,462.42 |
10.54% |
8 |
5.3417 |
1.712729 |
|
|
50,000,000 to 69,999,999 |
3 |
171,876,162.53 |
29.67% |
8 |
5.5311 |
2.414673 |
1.80-1.89 |
1 |
21,635,300.00 |
3.74% |
(2) |
5.6500 |
1.813700 |
|
|
70,000,000 to 99,999,999 |
1 |
77,768,802.77 |
13.43% |
5 |
5.2300 |
1.091800 |
1.90 or greater |
4 |
130,314,923.14 |
22.50% |
8 |
5.6333 |
2.658330 |
|
|
|
100,000,000 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
Totals |
45 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
|
Totals |
45 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 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 |
26 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
Tennessee |
1 |
300,000.00 |
0.05% |
8 |
6.0480 |
2.560900 |
|
Alabama |
2 |
600,000.00 |
0.10% |
8 |
6.0480 |
2.560900 |
Texas |
7 |
3,500,000.00 |
0.60% |
8 |
6.0480 |
2.560900 |
|
Alaska |
3 |
11,221,925.94 |
1.94% |
7 |
6.3995 |
0.908911 |
Virginia |
4 |
1,600,000.00 |
0.28% |
8 |
6.0480 |
2.560900 |
|
Arizona |
1 |
10,480,137.02 |
1.81% |
7 |
5.3950 |
0.829200 |
Washington |
2 |
81,674,071.77 |
14.10% |
5 |
5.2501 |
1.126318 |
|
California |
3 |
14,819,993.04 |
2.56% |
6 |
5.6528 |
1.325882 |
Wisconsin |
3 |
900,000.00 |
0.16% |
8 |
6.0480 |
2.560900 |
|
Colorado |
1 |
6,110,375.94 |
1.05% |
4 |
5.7500 |
1.720400 |
Totals |
122 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
Connecticut |
2 |
9,816,602.26 |
1.69% |
8 |
5.3300 |
2.859400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
Florida |
3 |
1,200,000.00 |
0.21% |
8 |
6.0480 |
2.560900 |
|
|
|
|
|
|
|
|
Georgia |
2 |
12,965,538.62 |
2.24% |
6 |
5.7869 |
1.656940 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
|
Idaho |
1 |
2,100,000.00 |
0.36% |
8 |
6.0480 |
2.560900 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Illinois |
4 |
23,818,608.19 |
4.11% |
6 |
5.4117 |
1.646080 |
Defeased |
26 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
|
Kansas |
1 |
3,030,843.42 |
0.52% |
8 |
5.3300 |
2.859400 |
Industrial |
20 |
143,676,162.53 |
24.81% |
8 |
5.4297 |
2.385972 |
|
Louisiana |
4 |
1,400,000.00 |
0.24% |
8 |
6.0480 |
2.560900 |
Lodging |
4 |
20,335,663.39 |
3.51% |
7 |
6.1884 |
(0.371009) |
|
Massachusetts |
1 |
4,381,869.00 |
0.76% |
(2) |
5.6500 |
1.813700 |
Mixed Use |
3 |
26,153,033.23 |
4.52% |
7 |
5.7076 |
1.530335 |
|
Michigan |
6 |
28,680,556.84 |
4.95% |
8 |
5.6007 |
0.812138 |
Mobile Home Park |
3 |
6,444,724.33 |
1.11% |
6 |
6.0509 |
1.808858 |
|
Minnesota |
2 |
5,132,436.35 |
0.89% |
8 |
5.3300 |
2.859400 |
Multi-Family |
2 |
18,075,043.06 |
3.12% |
8 |
5.3293 |
1.270738 |
|
Mississippi |
3 |
900,000.00 |
0.16% |
8 |
6.0480 |
2.560900 |
Office |
3 |
11,159,865.20 |
1.93% |
8 |
5.3055 |
1.314719 |
|
Missouri |
8 |
2,500,000.00 |
0.43% |
8 |
6.0480 |
2.560900 |
Retail |
60 |
214,698,700.48 |
37.07% |
5 |
5.7146 |
1.423515 |
|
New Jersey |
1 |
4,700,000.00 |
0.81% |
8 |
6.0480 |
2.560900 |
Self Storage |
1 |
3,460,127.84 |
0.60% |
(1) |
6.7500 |
1.290500 |
|
New Mexico |
1 |
3,158,998.00 |
0.55% |
(2) |
5.6500 |
1.813700 |
Totals |
122 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
New York |
7 |
81,509,201.74 |
14.07% |
5 |
6.3775 |
1.734103 |
|
|
|
|
|
|
|
|
North Carolina |
6 |
26,909,620.62 |
4.65% |
8 |
5.3287 |
1.901403 |
|
|
|
|
|
|
|
|
Ohio |
12 |
31,336,216.29 |
5.41% |
8 |
5.4869 |
2.232526 |
|
|
|
|
|
|
|
|
Oklahoma |
1 |
1,036,300.16 |
0.18% |
8 |
5.3300 |
2.859400 |
|
|
|
|
|
|
|
|
Pennsylvania |
4 |
68,220,024.85 |
11.78% |
7 |
5.2939 |
1.886229 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
18 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
Defeased |
18 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
|
|
5.249% or less |
5 |
150,939,470.34 |
26.06% |
6 |
5.2256 |
1.339694 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.250% to 5.499% |
6 |
121,363,722.97 |
20.95% |
8 |
5.3309 |
2.132668 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.500% to 5.749% |
1 |
21,635,300.00 |
3.74% |
(2) |
5.6500 |
1.813700 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.750% to 5.999% |
7 |
44,927,081.14 |
7.76% |
6 |
5.8160 |
0.789415 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
6.000% to 6.249% |
2 |
56,232,977.69 |
9.71% |
8 |
6.0464 |
2.542187 |
49 months or greater |
27 |
444,003,320.06 |
76.66% |
6 |
5.6307 |
1.654663 |
|
|
6.250% to 6.499% |
4 |
13,868,989.86 |
2.39% |
7 |
6.3805 |
1.078662 |
Totals |
45 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
|
6.500% or greater |
2 |
35,035,778.06 |
6.05% |
1 |
7.2006 |
1.170635 |
|
|
|
|
|
|
|
|
|
Totals |
45 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 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 |
18 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
Defeased |
18 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
|
|
60 months or less |
27 |
444,003,320.06 |
76.66% |
6 |
5.6307 |
1.654663 |
Interest Only |
2 |
75,935,300.00 |
13.11% |
5 |
5.9346 |
2.348010 |
|
|
61 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
300 months or less |
25 |
368,068,020.06 |
63.55% |
6 |
5.5680 |
1.511621 |
|
|
Totals |
45 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
301 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
45 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 12 of 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 |
18 |
135,217,379.83 |
23.34% |
7 |
5.5955 |
NAP |
|
|
|
None |
|
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
12 months or less |
22 |
398,546,419.61 |
68.81% |
7 |
5.4792 |
1.717620 |
|
|
|
|
|
|
|
13 to 24 months |
5 |
45,456,900.45 |
7.85% |
3 |
6.9587 |
1.102689 |
|
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
Totals |
45 |
579,220,699.89 |
100.00% |
6 |
5.6224 |
1.639080 |
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
||||||||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 13 of 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 |
|
||||
|
3 |
484100003 |
RT |
Bellingham |
WA |
Actual/360 |
5.23025% |
351,004.52 |
169,657.48 |
0.00 |
N/A |
02/06/22 |
-- |
77,938,460.25 |
77,768,802.77 |
09/06/21 |
|
|
4 |
406100041 |
IN |
Various |
Various |
Actual/360 |
5.33025% |
300,623.24 |
210,084.13 |
0.00 |
N/A |
05/06/22 |
-- |
65,499,224.10 |
65,289,139.97 |
09/06/21 |
|
|
4A |
204841041 |
|
|
|
Actual/360 |
5.33025% |
12,620.37 |
8,819.49 |
0.00 |
N/A |
05/06/22 |
-- |
2,749,703.43 |
2,740,883.94 |
09/06/21 |
|
|
5 |
484100005 |
IN |
Leetsdale |
PA |
Actual/360 |
5.24525% |
236,655.02 |
105,538.49 |
0.00 |
N/A |
05/06/22 |
-- |
52,392,561.05 |
52,287,022.56 |
09/06/21 |
|
|
7 |
484100007 |
Various Various |
Various |
Actual/360 |
6.04825% |
282,794.40 |
0.00 |
0.00 |
N/A |
05/06/22 |
-- |
54,300,000.00 |
54,300,000.00 |
09/06/21 |
|
|
|
12 |
406100022 |
RT |
White Plains |
NY |
Actual/360 |
7.25025% |
197,424.94 |
47,476.34 |
0.00 |
N/A |
10/06/21 |
-- |
31,623,126.56 |
31,575,650.22 |
09/06/20 |
|
|
18 |
406100034 |
OF |
Sandy |
UT |
Actual/360 |
5.69825% |
101,480.30 |
33,201.22 |
0.00 |
N/A |
03/06/22 |
-- |
20,682,359.95 |
20,649,158.73 |
09/06/21 |
|
|
20 |
484100020 |
RT |
Raleigh |
NC |
Actual/360 |
5.29025% |
84,787.11 |
37,236.50 |
0.00 |
N/A |
05/06/22 |
-- |
18,614,699.00 |
18,577,462.50 |
09/06/21 |
|
|
21 |
484100021 |
RT |
Various |
Various |
Actual/360 |
5.65025% |
105,261.74 |
0.00 |
0.00 |
07/05/21 |
07/05/26 |
-- |
21,635,300.00 |
21,635,300.00 |
09/06/21 |
|
|
26 |
484100026 |
MF |
Chicago |
IL |
Actual/360 |
5.24025% |
67,805.10 |
30,514.83 |
0.00 |
N/A |
04/06/22 |
-- |
15,026,986.56 |
14,996,471.73 |
09/06/21 |
|
|
30 |
406100035 |
OF |
Atlanta |
GA |
Actual/360 |
5.97025% |
68,577.37 |
24,054.22 |
0.00 |
N/A |
04/06/22 |
-- |
13,339,738.96 |
13,315,684.74 |
09/06/21 |
|
|
32 |
406100032 |
MU |
New York |
NY |
Actual/360 |
5.77025% |
63,521.89 |
24,204.71 |
0.00 |
N/A |
02/06/22 |
-- |
12,784,636.99 |
12,760,432.28 |
08/06/21 |
|
|
33 |
484100033 |
MH |
Various |
Various |
Actual/360 |
5.72025% |
57,497.96 |
35,231.28 |
0.00 |
N/A |
05/06/22 |
-- |
11,673,395.29 |
11,638,164.01 |
09/06/21 |
|
|
37 |
484100037 |
LO |
Anchorage |
AK |
Actual/360 |
6.39925% |
23,034.06 |
11,750.86 |
0.00 |
N/A |
04/06/22 |
-- |
4,179,894.32 |
4,168,143.46 |
03/06/21 |
|
|
38 |
484100038 |
LO |
Anchorage |
AK |
Actual/360 |
6.39925% |
19,490.36 |
9,943.03 |
0.00 |
N/A |
04/06/22 |
-- |
3,536,834.27 |
3,526,891.24 |
12/06/20 |
|
|
39 |
484100039 |
LO |
Anchorage |
AK |
Actual/360 |
6.39925% |
19,490.36 |
9,943.03 |
0.00 |
N/A |
04/06/22 |
-- |
3,536,834.27 |
3,526,891.24 |
11/06/20 |
|
|
43 |
695100039 |
SS |
Brooklyn |
NY |
Actual/360 |
5.40025% |
49,337.79 |
20,853.56 |
0.00 |
N/A |
05/01/22 |
-- |
10,610,276.82 |
10,589,423.26 |
09/01/21 |
|
|
44 |
484100044 |
MF |
Avon Lake |
OH |
Actual/360 |
5.32025% |
44,287.80 |
30,531.89 |
0.00 |
N/A |
05/06/22 |
-- |
9,667,479.86 |
9,636,947.97 |
09/06/21 |
|
|
45 |
484100045 |
RT |
Glendale |
AZ |
Actual/360 |
5.39525% |
48,784.18 |
20,806.94 |
0.00 |
N/A |
04/06/22 |
-- |
10,500,943.96 |
10,480,137.02 |
09/06/21 |
|
|
47 |
406100037 |
MU |
Atlanta |
GA |
Actual/360 |
5.83025% |
49,598.96 |
18,097.50 |
0.00 |
N/A |
05/06/22 |
-- |
9,879,724.12 |
9,861,626.62 |
09/06/21 |
|
|
48 |
484100048 |
LO |
Grand Rapids |
MI |
Actual/360 |
5.92825% |
46,663.99 |
26,928.86 |
0.00 |
N/A |
05/06/22 |
-- |
9,140,666.31 |
9,113,737.45 |
09/06/21 |
|
|
49 |
406100027 |
MF |
Olathe |
KS |
Actual/360 |
6.20025% |
52,324.31 |
9,800,598.70 |
0.00 |
N/A |
11/06/21 |
-- |
9,800,598.70 |
0.00 |
09/06/21 |
|
|
51 |
484100051 |
MF |
Lansing |
MI |
Actual/360 |
5.30025% |
41,718.08 |
18,254.82 |
0.00 |
N/A |
05/06/22 |
-- |
9,140,906.30 |
9,122,651.48 |
09/06/21 |
|
|
53 |
484100053 |
RT |
Carol Stream |
IL |
Actual/360 |
5.35225% |
41,292.20 |
17,745.29 |
0.00 |
N/A |
04/06/22 |
-- |
8,959,685.71 |
8,941,940.42 |
09/06/21 |
|
|
54 |
484100054 |
RT |
Rockford |
IL |
Actual/360 |
5.24425% |
39,786.12 |
17,880.34 |
0.00 |
N/A |
04/06/22 |
-- |
8,810,685.82 |
8,792,805.48 |
09/06/21 |
|
|
55 |
695100035 |
OF |
Van Nuys |
CA |
Actual/360 |
5.08025% |
37,522.23 |
17,733.36 |
0.00 |
N/A |
05/01/22 |
-- |
8,577,598.56 |
8,559,865.20 |
09/01/21 |
|
|
56 |
484100056 |
MF |
Ann Arbor |
MI |
Actual/360 |
5.34025% |
38,878.89 |
16,900.23 |
0.00 |
N/A |
04/06/22 |
-- |
8,454,995.32 |
8,438,095.09 |
09/06/21 |
|
|
57 |
484100057 |
RT |
Myrtle Beach |
SC |
Actual/360 |
5.86025% |
38,737.35 |
14,414.80 |
0.00 |
N/A |
01/06/22 |
-- |
7,676,673.93 |
7,662,259.13 |
09/06/21 |
|
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
|
||||
|
60 |
695100038 |
RT |
Prescott |
AZ |
Actual/360 |
5.00025% |
27,090.78 |
13,170.84 |
0.00 |
N/A |
05/01/22 |
-- |
6,292,052.71 |
6,278,881.87 |
09/01/21 |
|
|
61 |
484100061 |
SS |
Jacksonville |
FL |
Actual/360 |
5.62925% |
27,691.29 |
18,012.12 |
0.00 |
N/A |
01/06/22 |
-- |
5,712,848.17 |
5,694,836.05 |
09/06/21 |
|
|
62 |
695100037 |
MF |
Jacksonville |
FL |
Actual/360 |
5.26025% |
27,570.12 |
12,233.15 |
0.00 |
N/A |
05/01/22 |
-- |
6,086,866.70 |
6,074,633.55 |
09/01/21 |
|
|
63 |
484100063 |
RT |
Wheat Ridge |
CO |
Actual/360 |
5.75025% |
30,312.80 |
11,704.45 |
0.00 |
N/A |
01/06/22 |
-- |
6,122,080.39 |
6,110,375.94 |
09/06/21 |
|
|
65 |
484100065 |
MH |
Various |
Various |
Actual/360 |
6.00025% |
23,180.13 |
13,222.90 |
0.00 |
N/A |
04/06/22 |
-- |
4,486,475.83 |
4,473,252.93 |
09/06/21 |
|
|
66 |
484100066 |
MH |
Pocatello |
ID |
Actual/360 |
5.97025% |
22,471.62 |
8,007.16 |
0.00 |
N/A |
02/06/22 |
-- |
4,371,201.98 |
4,363,194.82 |
09/06/21 |
|
|
67 |
484100067 |
RT |
New Castle |
DE |
Actual/360 |
5.12025% |
22,044.44 |
0.00 |
0.00 |
N/A |
05/06/22 |
-- |
5,000,000.00 |
5,000,000.00 |
09/06/21 |
|
|
69 |
484100069 |
MF |
Columbus |
OH |
Actual/360 |
5.85025% |
19,055.47 |
11,432.38 |
0.00 |
N/A |
01/06/22 |
-- |
3,782,722.65 |
3,771,290.27 |
09/06/21 |
|
|
70 |
484100070 |
MF |
Oakland Park |
FL |
Actual/360 |
5.50025% |
17,582.69 |
11,586.47 |
0.00 |
N/A |
02/06/22 |
-- |
3,712,474.16 |
3,700,887.69 |
09/06/21 |
|
|
71 |
695100033 |
MU |
New York |
NY |
Actual/360 |
5.14025% |
15,660.56 |
7,246.67 |
0.00 |
N/A |
05/01/22 |
-- |
3,538,221.00 |
3,530,974.33 |
09/01/21 |
|
|
72 |
406100021 |
SS |
Glendale |
CA |
Actual/360 |
6.75025% |
20,145.70 |
5,798.22 |
0.00 |
N/A |
08/06/21 |
-- |
3,465,926.06 |
3,460,127.84 |
07/06/21 |
|
|
73 |
484100073 |
MH |
Bedford Heights |
OH |
Actual/360 |
6.30025% |
14,434.89 |
13,744.77 |
0.00 |
N/A |
04/06/22 |
-- |
2,660,808.69 |
2,647,063.92 |
09/06/21 |
|
|
74 |
484100074 |
MU |
Spring |
TX |
Actual/360 |
6.58025% |
17,944.28 |
5,222.97 |
0.00 |
N/A |
02/06/22 |
-- |
3,166,947.72 |
3,161,724.75 |
09/06/21 |
|
|
75 |
484100075 |
RT |
Rantoul |
IL |
Actual/360 |
5.86025% |
13,443.94 |
4,893.55 |
0.00 |
N/A |
04/06/22 |
-- |
2,664,217.84 |
2,659,324.29 |
09/06/21 |
|
|
76 |
484100076 |
RT |
New York |
NY |
Actual/360 |
5.75025% |
12,684.10 |
4,823.09 |
0.00 |
N/A |
03/06/22 |
-- |
2,561,724.93 |
2,556,901.84 |
12/06/20 |
|
|
77 |
484100077 |
MH |
Lehighton |
PA |
Actual/360 |
5.75025% |
9,261.08 |
5,717.94 |
0.00 |
N/A |
03/06/22 |
-- |
1,870,400.66 |
1,864,682.72 |
09/06/21 |
|
|
78 |
484100078 |
MH |
Phoenix |
AZ |
Actual/360 |
6.12025% |
10,473.99 |
3,493.62 |
0.00 |
N/A |
04/06/22 |
-- |
1,987,474.50 |
1,983,980.88 |
09/06/21 |
|
|
79 |
484100079 |
MH |
Norwalk |
OH |
Actual/360 |
6.00025% |
10,005.29 |
3,529.56 |
0.00 |
N/A |
02/06/22 |
-- |
1,936,507.25 |
1,932,977.69 |
09/06/21 |
|
|
Totals |
|
|
|
|
|
|
2,862,053.81 |
10,932,241.76 |
0.00 |
|
|
|
590,152,941.65 |
579,220,699.89 |
|
|
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
|
|
3 |
9,517,807.30 |
1,823,579.07 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4A |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
4 |
19,129,369.72 |
10,335,224.54 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
5 |
7,213,878.53 |
3,959,252.12 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
7 |
8,906,572.75 |
2,194,360.17 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
12 |
4,169,756.00 |
2,686,432.00 |
01/01/19 |
09/30/19 |
10/06/20 |
23,620,685.24 |
1,846,017.56 |
96,856.99 |
1,070,159.53 |
364,845.77 |
0.00 |
|
|
|
18 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
20 |
2,259,263.00 |
1,131,914.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
21 |
2,230,030.00 |
557,507.50 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
26 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
30 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
32 |
1,814,374.58 |
875,946.36 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
86,955.97 |
86,955.97 |
0.00 |
0.00 |
|
|
|
33 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
37 |
326,507.00 |
0.00 |
-- |
-- |
10/06/20 |
290,718.49 |
18,656.58 |
32,935.66 |
188,546.85 |
25,383.65 |
0.00 |
|
|
|
38 |
662,116.00 |
0.00 |
-- |
-- |
11/06/20 |
0.00 |
0.00 |
29,209.39 |
262,994.65 |
41,503.67 |
0.00 |
|
|
|
39 |
386,448.00 |
298,486.00 |
04/01/19 |
03/31/20 |
11/06/20 |
0.00 |
0.00 |
29,209.39 |
292,216.43 |
30,980.77 |
0.00 |
|
|
|
43 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
44 |
1,227,181.38 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
45 |
665,483.00 |
190,794.25 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
47 |
1,388,733.67 |
694,467.34 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
48 |
(1,562,685.49) |
(1,653,243.79) |
04/01/20 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
49 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
51 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
53 |
1,095,206.98 |
283,441.93 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
54 |
1,518,177.01 |
371,494.68 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
55 |
685,221.35 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
56 |
1,007,387.01 |
412,032.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
57 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 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 |
|
|
60 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
61 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
62 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
63 |
783,283.95 |
456,541.74 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
65 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
66 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
67 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
69 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
70 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
71 |
258,350.95 |
62,930.55 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
72 |
409,748.99 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
25,724.41 |
51,469.65 |
0.00 |
0.00 |
|
|
|
73 |
492,521.33 |
311,011.26 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
74 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
75 |
281,556.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
76 |
(38,385.00) |
0.00 |
-- |
-- |
10/06/20 |
855,934.75 |
48,945.20 |
13,099.72 |
106,458.17 |
0.00 |
0.00 |
|
|
|
77 |
282,567.80 |
73,889.20 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
78 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
79 |
311,780.21 |
167,362.78 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
65,422,252.02 |
25,233,423.70 |
|
|
|
24,767,338.48 |
1,913,619.34 |
313,991.51 |
2,058,801.25 |
462,713.86 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
|
49 |
406100027 |
9,782,954.55 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
Totals |
|
9,782,954.55 |
|
0.00 |
0.00 |
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/13/21 |
0 |
0.00 |
0 |
0.00 |
5 |
45,354,478.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
9,782,954.55 |
5.622447% |
5.525702% |
6 |
|
08/12/21 |
0 |
0.00 |
0 |
0.00 |
5 |
45,438,414.35 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
5.631888% |
5.535528% |
7 |
|
07/12/21 |
0 |
0.00 |
0 |
0.00 |
5 |
45,521,858.99 |
0 |
0.00 |
0 |
0.00 |
1 |
2,566,524.26 |
0 |
0.00 |
0 |
0.00 |
5.631737% |
5.535378% |
8 |
|
06/11/21 |
0 |
0.00 |
0 |
0.00 |
5 |
45,613,573.64 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3 |
170,792,136.85 |
5.631589% |
5.535229% |
9 |
|
05/12/21 |
0 |
0.00 |
0 |
0.00 |
5 |
45,695,991.17 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
5.675735% |
5.584685% |
8 |
|
04/12/21 |
0 |
0.00 |
0 |
0.00 |
5 |
45,786,717.52 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
20,677,759.07 |
5.681999% |
5.591254% |
9 |
|
03/12/21 |
0 |
0.00 |
0 |
0.00 |
5 |
45,868,119.80 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
5.694904% |
5.605393% |
10 |
|
02/12/21 |
1 |
12,937,604.25 |
0 |
0.00 |
5 |
45,975,527.36 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
5.694794% |
5.605280% |
11 |
|
01/12/21 |
0 |
0.00 |
0 |
0.00 |
5 |
46,055,820.55 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
7,255,575.73 |
5.694675% |
5.605161% |
12 |
|
12/11/20 |
0 |
0.00 |
0 |
0.00 |
5 |
46,135,643.52 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
23,290,493.85 |
5.700463% |
5.608490% |
12 |
|
11/13/20 |
0 |
0.00 |
0 |
0.00 |
5 |
46,223,873.34 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
5.704281% |
5.612791% |
13 |
|
10/13/20 |
0 |
0.00 |
0 |
0.00 |
5 |
46,302,711.08 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
5.704171% |
5.612680% |
14 |
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
||
|
12 |
406100022 |
09/06/20 |
11 |
6 |
96,856.99 |
1,070,159.53 |
372,940.77 |
|
32,169,787.23 |
01/24/20 |
5 |
|
|
|
|
|
32 |
406100032 |
08/06/21 |
0 |
B |
86,955.97 |
86,955.97 |
0.00 |
|
12,784,636.99 |
|
|
|
|
|
|
|
37 |
484100037 |
03/06/21 |
5 |
6 |
32,935.66 |
188,546.85 |
27,044.15 |
|
4,239,164.02 |
06/29/20 |
2 |
|
|
|
|
|
38 |
484100038 |
12/06/20 |
8 |
6 |
29,209.39 |
262,994.65 |
46,458.17 |
|
3,617,556.46 |
06/29/20 |
2 |
|
|
|
|
|
39 |
484100039 |
11/06/20 |
9 |
6 |
29,209.39 |
292,216.43 |
32,252.77 |
|
3,627,643.93 |
06/29/20 |
2 |
|
|
|
|
|
72 |
406100021 |
07/06/21 |
1 |
5 |
25,724.41 |
51,469.65 |
0.00 |
|
3,471,690.78 |
|
|
|
|
|
|
|
76 |
484100076 |
12/06/20 |
8 |
6 |
13,099.72 |
106,458.17 |
6,722.62 |
|
2,601,486.94 |
07/10/20 |
1 |
|
|
|
|
|
Totals |
|
|
|
|
313,991.51 |
2,058,801.25 |
485,418.48 |
|
62,511,966.35 |
|
|
|
|
|
|
|
1 Mortgage Loan Status |
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
|
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
|
7 - REO |
|
|
11- Full Payoff |
|
||||||
|
Delinquent |
|
|
|
|
|
|
3 - Bankruptcy |
|
8 - Resolved |
|
|
12 - Reps and Warranties |
|||
|
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 - Extension |
|
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
|||
|
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
|
98 - Other |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
|
Page 20 of 28 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
|
||||||||
|
Past Maturity |
|
3,460,128 |
0 |
3,460,128 |
0 |
|
||
|
0 - 6 Months |
|
183,573,175 |
149,440,623 |
34,132,552 |
0 |
|
||
|
7 - 12 Months |
|
370,552,097 |
359,330,171 |
11,221,926 |
0 |
|
||
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
25 - 36 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
49 - 60 Months |
|
21,635,300 |
21,635,300 |
0 |
|
|
0 |
|
|
> 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
|
||||||||
|
Sep-21 |
579,220,700 |
530,406,094 |
3,460,128 |
0 |
|
45,354,478 |
0 |
|
|
Aug-21 |
590,152,942 |
541,248,601 |
3,465,926 |
0 |
|
45,438,414 |
0 |
|
|
Jul-21 |
591,296,759 |
545,774,900 |
0 |
0 |
|
45,521,859 |
0 |
|
|
Jun-21 |
592,514,207 |
546,900,634 |
0 |
0 |
|
45,613,574 |
0 |
|
|
May-21 |
773,757,865 |
728,061,874 |
0 |
0 |
|
45,695,991 |
0 |
|
|
Apr-21 |
789,122,713 |
743,335,996 |
0 |
0 |
|
45,786,718 |
0 |
|
|
Mar-21 |
851,682,276 |
805,814,156 |
0 |
0 |
|
45,868,120 |
0 |
|
|
Feb-21 |
853,581,555 |
794,668,423 |
12,937,604 |
0 |
|
45,975,527 |
0 |
|
|
Jan-21 |
855,108,965 |
809,053,144 |
0 |
0 |
|
46,055,821 |
0 |
|
|
Dec-20 |
863,901,649 |
817,766,006 |
0 |
0 |
|
46,135,644 |
0 |
|
|
Nov-20 |
888,884,995 |
842,661,122 |
0 |
0 |
|
46,223,873 |
0 |
|
|
Oct-20 |
890,442,983 |
844,140,272 |
0 |
0 |
|
46,302,711 |
0 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
Page 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 |
|
12 |
406100022 |
31,575,650.22 |
32,169,787.23 |
10,800,000.00 |
09/07/20 |
3,591,749.74 |
1.21880 |
09/30/19 |
10/06/21 |
240 |
|
37 |
484100037 |
4,168,143.46 |
4,239,164.02 |
4,900,000.00 |
04/12/21 |
326,507.00 |
0.78220 |
06/30/21 |
04/06/22 |
186 |
|
38 |
484100038 |
3,526,891.24 |
3,617,556.46 |
6,500,000.00 |
04/12/21 |
662,116.00 |
1.87460 |
06/30/21 |
04/06/22 |
186 |
|
39 |
484100039 |
3,526,891.24 |
3,627,643.93 |
4,900,000.00 |
04/12/21 |
298,486.00 |
0.84500 |
06/30/21 |
04/06/22 |
186 |
|
76 |
484100076 |
2,556,901.84 |
2,601,486.94 |
2,110,000.00 |
04/25/21 |
(38,385.00) |
(0.18270) |
06/30/21 |
03/06/22 |
245 |
|
Totals |
|
45,354,478.00 |
46,255,638.58 |
29,210,000.00 |
|
4,840,473.74 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
|
|
|
12 |
406100022 |
RT |
NY |
01/24/20 |
5 |
|
|
|
|
|
The collateral is the leasehold interest in a 257,360 SF retail property, constructed in 1968 (renovated in 2003) and located in White Plains (Westchester County), NY. The leasehold collateral also includes 6 floors of parking above the retail, |
|||||||
|
|
which is subject to agreements with the ground lessor and adjacent buildings. The property was inspected in January of 2021 and was found to be in good condition. The retail collateral is currently 0% physically occupied following the departure |
|||||||
|
|
of one tenant and the go-dark of the second tenant. The loan is cash managed. The borrower has stated their refusal to fund operating shortfalls. The Special Servicer is applying swept cash flow to outstanding amounts due on the loan and |
|||||||
|
|
has obtained a foreclosure judgment. Disposition alternatives are being evaluated with a view toward maximizing cash flow from the remaining term of the leases. The Special Servicer expects to market the note for sale in late summer 2021. |
|||||||
|
|
||||||||
|
37 |
484100037 |
LO |
AK |
06/29/20 |
2 |
|
|
|
|
|
COVID - The loan transferred to special servicing effective 6/29/2020 for payment default. The 85 room lodging property was built in 2004 and is located in Anchorage, AK. A lender inspection was completed in July 2020 and found the collateral |
|||||||
|
|
to be in need of some deferred maintenance. A new inspection is in process. As of August 2021, the hotel is open and operating. A June 2021 STR report indicates occupancy of 67.7%, ADR of $169.06 and RevPAR of $114.50. Borrower has |
|||||||
|
|
stated that they want payment relief due to the COVID pandemic. The Borrower provided a proposal for modification which is currently under Lender review. Lender is moving forward with rights and remedies while also considering Borrower's |
|||||||
|
|
modification proposal. |
|
|
|
|
|
|
|
|
|
||||||||
|
38 |
484100038 |
LO |
AK |
06/29/20 |
2 |
|
|
|
|
|
COVID - The loan transferred to special servicing effective 6/29/2020 for imminent monetary default. The 100 room lodging property was built in 1992, renovated in 2003, and is located in Anchorage, AK. A lender inspection was completed in |
|||||||
|
|
July 2020 and found the collateral to be in good condition with no noted material deferred maintenance. A new inspection is in process. The hotel reopened on May 1, 2021. A June 2021 STR Report indicates occupancy of 79.5%, ADR of |
|||||||
|
|
$183.42 and RevPAR of $145.76. Borrower has stated that they want payment relief due to the COVID pandemic. The Borrower provided a proposal for modification and is currently under Lender Review. The Lender is moving forward with |
|||||||
|
|
rights and remedies while also considering Borrower's modification proposal. |
|
|
|
||||
|
|
||||||||
|
39 |
484100039 |
LO |
AK |
06/29/20 |
2 |
|
|
|
|
|
COVID - The loan transferred to special servicing effective 6/29/2020 for payment default. The 79 room lodging property was built in 1997 and is located in Anchorage, AK. A lender inspection was completed in July 2020 and found the collateral |
|||||||
|
|
to be in need of some minor deferred maintenance. A new inspection is in process. As of August 2021, the hotel is closed, and is expected to reopen no sooner than October 2021. Borrower has stated that they want payment relief due to the |
|||||||
|
|
COVID pandemic. The Borrower provided a proposal for modification which is currently under Lender review. The Lender is moving forward with rights and remedies while also considering Borrower's modification proposal. |
|||||||
|
|
||||||||
|
76 |
484100076 |
RT |
NY |
07/10/20 |
1 |
|
|
|
|
|
COVID- The loan transferred to special servicing effective 7/10/2020 due to payment default. The collateral is a 6,000 SF 100% below grade retail condo built in 1950 (renovated in 2006) in New York, NY. The sole tenant at property vacated the |
|||||||
|
|
premises in September 2020. The property remains 100% vacant. A forbearance agreement was executed on 6/14/21. The terms include deferring debt service for 12 months (May 2020 through April 2021). The deferred amount to be repaid in |
|||||||
|
|
full at loan maturity in March 202 2. Upon closing the forbearance, the borrower funded debt service and carrying costs from May 2021 through December 2021. The borrower has engaged a leasing broker to help release the vacant restaurant |
|||||||
|
|
space but if a new lease has not been executed by 12/ 31/2021, the borrower will post additional funds with lender to cover debt service and carrying costs through loan maturity. The forbearance is in process of being boarded and the loan is |
|||||||
|
|
expected to be returned to the master servicer in the coming weeks. |
|
|
|
||||
|
|
||||||||
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
||
|
MF - Multi-Family |
|
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
|
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 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 |
|
76 |
484100076 |
2,639,324.69 |
5.75003% |
2,639,324.69 5.75003% |
10 |
06/14/21 |
06/14/21 |
-- |
|
|
Totals |
|
2,639,324.69 |
|
2,639,324.69 |
|
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
|
|
|||||||||
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 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 |
|
14 |
695100034 02/12/20 |
27,201,423.14 |
11,000,000.00 |
13,880,528.73 |
5,051,085.36 |
12,569,948.65 |
7,518,863.29 |
19,682,559.85 |
0.00 |
131,263.90 |
19,551,295.95 |
63.06% |
|
16 |
406100040 02/12/20 |
27,201,423.14 |
11,000,000.00 |
18,515,506.95 |
2,967,250.46 |
18,003,931.33 |
15,036,680.87 |
8,353,096.59 |
0.00 |
99,278.99 |
8,253,817.60 |
31.74% |
|
24 |
484100024 02/12/20 |
14,979,600.51 |
6,000,000.00 |
10,760,605.62 |
3,529,818.33 |
9,939,356.82 |
6,409,538.49 |
8,570,062.02 |
0.00 |
0.00 |
8,570,062.02 |
47.61% |
|
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 |
69,382,446.79 |
28,000,000.00 |
43,156,641.30 |
11,548,154.15 |
40,513,236.80 |
28,965,082.65 |
36,605,718.46 |
0.00 |
230,542.89 |
36,375,175.57 |
|
|
|
|
||||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 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 |
|
14 |
695100034 |
09/14/20 |
0.00 |
0.00 |
19,551,295.95 |
0.00 |
0.00 |
(131,263.90) |
0.00 |
0.00 |
19,551,295.95 |
|
|
|
02/12/20 |
0.00 |
0.00 |
19,682,559.85 |
0.00 |
0.00 |
19,682,559.85 |
0.00 |
0.00 |
|
|
16 |
406100040 |
02/12/20 |
0.00 |
0.00 |
8,353,096.59 |
0.00 |
0.00 |
8,353,096.59 |
0.00 |
0.00 |
8,253,817.60 |
|
|
|
05/11/18 |
0.00 |
0.00 |
8,253,817.60 |
0.00 |
0.00 |
(99,278.99) |
0.00 |
0.00 |
|
|
24 |
484100024 |
02/12/20 |
0.00 |
0.00 |
8,570,062.02 |
0.00 |
0.00 |
8,570,062.02 |
0.00 |
0.00 |
8,570,062.02 |
|
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 |
36,474,454.56 |
0.00 |
0.00 |
36,375,175.57 |
0.00 |
0.00 |
36,375,175.57 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. 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) |
|
12 |
0.00 |
0.00 |
6,807.76 |
0.00 |
0.00 |
146,041.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
37 |
0.00 |
0.00 |
2,000.00 |
0.00 |
0.00 |
1,584.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
38 |
0.00 |
0.00 |
2,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
39 |
0.00 |
0.00 |
2,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
54 |
0.00 |
0.00 |
0.00 |
0.00 |
576.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
76 |
0.00 |
0.00 |
(20,000.00) |
0.00 |
0.00 |
4,156.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
(7,192.24) |
0.00 |
576.66 |
151,782.97 |
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 |
145,167.39 |
||||||||
|
s |
||||||||||||
|
d |
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 27 of 28 |
|||||
|
|
Supplemental Notes |
|
|
|
None |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
Page 28 of 28 |
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- InventHelp Inventor Develops Newly Designed Camping Stove (TRO-1047)
- IntegraGen: Annual Results 2023 - Positive EBITDA Reflecting Tight Cost Control
- Micron Technology (MU) stock rises on report of over $6 bln in CHIPS Act grants
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!
