Form 10-D J.P. Morgan Chase Commer For: Jun 17
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: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-165147-05
Central Index Key Number of issuing entity: 0001563166
J.P. Morgan
Chase Commercial Mortgage Securities Trust 2012-LC9
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-165147
Central Index Key Number of depositor: 0001013611
J.P. Morgan
Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000835271
JPMorgan Chase
Bank, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541468
Ladder Capital
Finance LLC
(Exact name of sponsor as specified in its charter)
John Miller (212)
272-8363
(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)
38-3895993
38-3895994
38-7064544
(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-SB |
|
|
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 June 17, 2022 a distribution was made to holders of the certificates issued by J.P. Morgan Chase Commercial Mortgage Securities Trust 2012-LC9.
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 J.P. Morgan Chase Commercial Mortgage Securities Trust 2012-LC9 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on June 17, 2022
|
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
|
1 |
5.34% |
0 |
N/A |
No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by J.P. Morgan Chase Commercial Mortgage Securities Trust 2012-LC9 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2022. The CIK number for the Depositor is 0001013611.
JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.
Ladder Capital Finance LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number for Ladder Capital Finance LLC is 0001541468.
Except as otherwise disclosed in this report, no material funds are permitted under the Pooling and Servicing Agreement to remain in any transaction account established thereunder after distributions are made from funds in that account to investors on a Distribution Date, or after remittances are made on the applicable remittance date to the Trustee of funds to be distributed to investors on the related Distribution Date, as applicable, other than (a) funds to be distributed on the next distribution date, and (b) funds permitted under the Pooling and Servicing Agreement to be held to pay expenses permitted to be paid or reimbursed thereunder.
Part II - OTHER INFORMATION
Item 6. Significant Obligors of Pool Assets.
The West County Center Mortgage Loan (Loan #1 on Annex A-1 to the Prospectus Supplement of the registrant relating to the issuing entity filed on December 18, 2012 pursuant to Rule 424(b)(5) (the "Prospectus Supplement")) constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB, as disclosed in the Prospectus Supplement. In accordance with the Item 1112(b)(1) of the Regulation AB, the most recent unaudited net operating income of the significant obligor was $13,832,532 for the twelve-month period ended December 31, 2021.
Item 7. Change in Sponsor Interest in the Securities.
None
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.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)
/s/ John Miller
John Miller, Executive Director
Date: June 30, 2022
|
Distribution Date: |
06/17/22 |
J.P. Morgan Chase Commercial Mortgage Securities Trust |
|
Determination Date: |
06/13/22 |
|
|
Next Distribution Date: |
07/15/22 |
|
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2012-LC9 |
|
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
J.P. Morgan Chase Commercial Mortgage Securities Corp. |
|
|
Certificate Factor Detail |
3 |
|
Brian Baker |
(212) 834-3813 |
|
Certificate Interest Reconciliation Detail |
4 |
|
383 Madison Avenue, 8th Floor | New York, NY 10179 | United States |
|
|
|
|
Master Servicer |
Midland Loan Services |
|
|
Exchangeable Certificate Detail |
5 |
|
|
|
|
|
|
|
askmidlandls.com |
(913) 253-9000 |
|
Additional Information |
6 |
|
|
|
|
|
|
|
A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 | Overland Park, KS 66210 | United States |
|
|
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 | United States |
|
|
Mortgage Loan Detail (Part 1) |
14 |
Senior Trust Advisor |
Pentalpha Surveillance LLC |
|
|
Mortgage Loan Detail (Part 2) |
15 |
|
Don Simon |
(203) 660-6100 |
|
Principal Prepayment Detail |
16 |
|
PO Box 4839 | Greenwich, CT 06831 | United States |
|
|
Historical Detail |
17 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
|
|
Bank, N.A. |
|
|
Delinquency Loan Detail |
18 |
|
Corporate Trust Services (CMBS) |
|
|
Collateral Stratification and Historical Detail |
19 |
|
|
|
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Specially Serviced Loan Detail - Part 1 |
20 |
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
21 |
|
|
|
|
Modified Loan Detail |
22 |
|
|
|
|
Historical Liquidated Loan Detail |
23 |
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
24 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
25 |
|
|
|
|
Supplemental Notes |
26 |
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 26 |
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
|
Class (3) |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
|
||||||||||||
|
A-1 |
46639EAA9 |
0.669800% |
42,171,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
46639EAB7 |
1.676900% |
163,562,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
46639EAC5 |
2.475100% |
54,126,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
46639EAD3 |
2.610600% |
100,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-5 |
46639EAE1 |
2.840000% |
320,108,000.00 |
199,529,470.32 |
0.00 |
472,219.75 |
0.00 |
0.00 |
472,219.75 |
199,529,470.32 |
60.97% |
30.00% |
|
A-SB |
46639EAF8 |
2.436800% |
70,393,000.00 |
7,987,277.70 |
1,615,400.23 |
16,219.50 |
0.00 |
0.00 |
1,631,619.73 |
6,371,877.47 |
60.97% |
30.00% |
|
A-S |
46639EAJ0 |
3.353300% |
85,756,000.00 |
85,756,000.00 |
0.00 |
239,638.00 |
0.00 |
0.00 |
239,638.00 |
85,756,000.00 |
44.71% |
22.00% |
|
B |
46639EAK7 |
3.811900% |
54,937,000.00 |
54,937,000.00 |
0.00 |
174,511.96 |
0.00 |
0.00 |
174,511.96 |
54,937,000.00 |
34.29% |
16.87% |
|
C |
46639EAL5 |
4.508968% |
38,858,000.00 |
38,858,000.00 |
0.00 |
146,007.89 |
0.00 |
0.00 |
146,007.89 |
38,858,000.00 |
26.93% |
13.25% |
|
D |
46639EAN1 |
4.508968% |
20,099,000.00 |
20,099,000.00 |
0.00 |
75,521.45 |
0.00 |
0.00 |
75,521.45 |
20,099,000.00 |
23.12% |
11.37% |
|
E |
46639EAP6 |
4.508968% |
40,198,000.00 |
40,198,000.00 |
0.00 |
151,042.90 |
0.00 |
0.00 |
151,042.90 |
40,198,000.00 |
15.50% |
7.62% |
|
F |
46639EAQ4 |
4.508968% |
21,438,000.00 |
21,438,000.00 |
0.00 |
80,552.71 |
0.00 |
0.00 |
80,552.71 |
21,438,000.00 |
11.43% |
5.63% |
|
G |
46639EAR2 |
4.508968% |
21,439,000.00 |
21,439,000.00 |
0.00 |
80,556.46 |
0.00 |
0.00 |
80,556.46 |
21,439,000.00 |
7.37% |
3.63% |
|
NR |
46639EAS0 |
4.508968% |
38,858,167.00 |
38,858,167.00 |
0.00 |
180,344.61 |
0.00 |
0.00 |
180,344.61 |
38,858,167.00 |
0.00% |
0.00% |
|
R |
46639EAT8 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
1,071,943,168.00 |
529,099,915.02 |
1,615,400.23 |
1,616,615.23 |
0.00 |
0.00 |
3,232,015.46 |
527,484,514.79 |
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
46639EAG6 |
1.529854% |
836,116,000.00 |
293,272,748.02 |
0.00 |
373,887.19 |
0.00 |
0.00 |
373,887.19 |
291,657,347.79 |
|
|
|
X-B |
46639EAH4 |
0.408282% |
93,795,000.00 |
93,795,000.00 |
0.00 |
31,912.33 |
0.00 |
0.00 |
31,912.33 |
93,795,000.00 |
|
|
|
Notional SubTotal |
|
929,911,000.00 |
387,067,748.02 |
0.00 |
405,799.52 |
0.00 |
0.00 |
405,799.52 |
385,452,347.79 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
1,615,400.23 |
2,022,414.75 |
0.00 |
0.00 |
3,637,814.98 |
|
|
|
|
|
|
||||||||||||
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
(3) |
Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class EC, please refer to page 5. |
|||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 26 |
||||
|
|
|
|
|
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 |
46639EAA9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
46639EAB7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
46639EAC5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
46639EAD3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-5 |
46639EAE1 |
623.31922451 |
0.00000000 |
1.47518884 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.47518884 |
623.31922451 |
|
A-SB |
46639EAF8 |
113.46693137 |
22.94830779 |
0.23041354 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
23.17872132 |
90.51862358 |
|
A-S |
46639EAJ0 |
1,000.00000000 |
0.00000000 |
2.79441672 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.79441672 |
1,000.00000000 |
|
B |
46639EAK7 |
1,000.00000000 |
0.00000000 |
3.17658336 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.17658336 |
1,000.00000000 |
|
C |
46639EAL5 |
1,000.00000000 |
0.00000000 |
3.75747311 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.75747311 |
1,000.00000000 |
|
D |
46639EAN1 |
1,000.00000000 |
0.00000000 |
3.75747301 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.75747301 |
1,000.00000000 |
|
E |
46639EAP6 |
1,000.00000000 |
0.00000000 |
3.75747301 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.75747301 |
1,000.00000000 |
|
F |
46639EAQ4 |
1,000.00000000 |
0.00000000 |
3.75747318 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.75747318 |
1,000.00000000 |
|
G |
46639EAR2 |
1,000.00000000 |
0.00000000 |
3.75747283 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.75747283 |
1,000.00000000 |
|
NR |
46639EAS0 |
1,000.00000000 |
0.00000000 |
4.64109926 |
(0.84934423) |
34.99656379 |
0.00000000 |
0.00000000 |
4.64109926 |
1,000.00000000 |
|
R |
46639EAT8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
46639EAG6 |
350.75605301 |
0.00000000 |
0.44717143 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.44717143 |
348.82402417 |
|
X-B |
46639EAH4 |
1,000.00000000 |
0.00000000 |
0.34023487 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.34023487 |
1,000.00000000 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 26 |
|||
|
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
472,219.75 |
0.00 |
472,219.75 |
0.00 |
0.00 |
0.00 |
472,219.75 |
0.00 |
|
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
16,219.50 |
0.00 |
16,219.50 |
0.00 |
0.00 |
0.00 |
16,219.50 |
0.00 |
|
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
239,638.00 |
0.00 |
239,638.00 |
0.00 |
0.00 |
0.00 |
239,638.00 |
0.00 |
|
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
174,511.96 |
0.00 |
174,511.96 |
0.00 |
0.00 |
0.00 |
174,511.96 |
0.00 |
|
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
146,007.89 |
0.00 |
146,007.89 |
0.00 |
0.00 |
0.00 |
146,007.89 |
0.00 |
|
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
75,521.45 |
0.00 |
75,521.45 |
0.00 |
0.00 |
0.00 |
75,521.45 |
0.00 |
|
|
E |
05/01/22 - 05/30/22 |
30 |
0.00 |
151,042.90 |
0.00 |
151,042.90 |
0.00 |
0.00 |
0.00 |
151,042.90 |
0.00 |
|
|
F |
05/01/22 - 05/30/22 |
30 |
0.00 |
80,552.71 |
0.00 |
80,552.71 |
0.00 |
0.00 |
0.00 |
80,552.71 |
0.00 |
|
|
G |
05/01/22 - 05/30/22 |
30 |
0.00 |
80,556.46 |
0.00 |
80,556.46 |
0.00 |
0.00 |
0.00 |
80,556.46 |
0.00 |
|
|
NR |
05/01/22 - 05/30/22 |
30 |
1,392,906.28 |
146,008.51 |
0.00 |
146,008.51 |
(33,003.96) |
0.00 |
0.00 |
180,344.61 |
1,359,902.32 |
|
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
373,887.19 |
0.00 |
373,887.19 |
0.00 |
0.00 |
0.00 |
373,887.19 |
0.00 |
|
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
31,912.33 |
0.00 |
31,912.33 |
0.00 |
0.00 |
0.00 |
31,912.33 |
0.00 |
|
|
Totals |
|
|
1,392,906.28 |
1,988,078.65 |
0.00 |
1,988,078.65 |
(33,003.96) |
0.00 |
0.00 |
2,022,414.75 |
1,359,902.32 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 26 |
||||
|
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
|
|
Pass-Through |
Maximum Initial |
|
Prepayment |
|
|
|
|
Class |
CUSIP |
Rate |
Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
Losses |
Total Distribution |
Ending Balance |
|
|
|
|
|
None |
|
|
|
|
|
Up to the full certificate balance of the Class A-S, Class B and Class C certificates may be exchanged for Class EC certificates, and Class EC certificates may be exchanged for up to the full certificate balance of the Class A-S, Class B and Class C certificates. |
|
|||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
Page 5 of 26 |
|||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
3,637,814.98 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 6 of 26 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
1,996,091.08 |
Master Servicing Fee |
5,233.21 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
1,913.58 |
|
Interest Adjustments |
45.94 |
Trustee Fee |
0.00 |
|
Deferred Interest |
0.00 |
Senior Trust Advisor Fee |
865.67 |
|
ARD Interest |
1,332.14 |
|
|
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
|
|
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
1,997,469.16 |
Total Fees |
8,012.45 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
841,900.26 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
|
ASER Amount |
(67,311.13) |
|
Principal Prepayments |
773,500.00 |
Special Servicing Fees (Monthly) |
30,303.39 |
|
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
4,049.72 |
|
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 |
1,615,400.26 |
Total Expenses/Reimbursements |
(32,958.02) |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,022,414.75 |
|
Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
1,615,400.23 |
|
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 |
3,637,814.98 |
|
Total Funds Collected |
3,612,869.42 |
Total Funds Distributed |
3,612,869.41 |
|
|
|||
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 26 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
529,099,915.06 |
529,099,915.06 |
Beginning Certificate Balance |
529,099,915.02 |
|
|
(-) Scheduled Principal Collections |
841,900.26 |
841,900.26 |
(-) Principal Distributions |
1,615,400.23 |
|
|
(-) Unscheduled Principal Collections |
773,500.00 |
773,500.00 |
(-) 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 |
(0.03) |
(0.03) |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
|
Ending Scheduled Collateral Balance |
527,484,514.83 |
527,484,514.83 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
529,401,202.38 |
529,401,202.38 |
Ending Certificate Balance |
527,484,514.79 |
|
|
Ending Actual Collateral Balance |
527,730,025.13 |
527,730,025.13 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.04) |
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.04) |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.51% |
|
|
|
|
|
|
UC / (OC) Interest |
0.00 |
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 26 |
||
|
|
|
|
|
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 |
8 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
Defeased |
8 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
|
|
$9,999,999 or less |
11 |
56,698,730.91 |
10.75% |
5 |
4.6653 |
2.255820 |
1.30 or less |
3 |
179,202,118.16 |
33.97% |
(4) |
3.7635 |
0.990623 |
|
$10,000,000 to $24,999,999 |
2 |
28,882,075.33 |
5.48% |
5 |
4.9712 |
1.402871 |
1.31 to 1.40 |
3 |
90,218,752.19 |
17.10% |
4 |
4.4058 |
1.379755 |
|
|
$25,000,000 to $49,999,999 |
4 |
142,435,623.96 |
27.00% |
(7) |
4.4912 |
1.385970 |
1.41 to 1.50 |
1 |
17,882,075.33 |
3.39% |
5 |
5.1700 |
1.460000 |
|
|
$50,000,000 to $99,999,999 |
1 |
74,788,919.38 |
14.18% |
4 |
4.3490 |
1.390000 |
1.51 to 1.60 |
1 |
2,779,502.73 |
0.53% |
5 |
4.7630 |
1.530000 |
|
|
$100,000,000 or greater |
1 |
112,294,494.20 |
21.29% |
6 |
3.4000 |
1.250000 |
1.61 to 1.75 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
Totals |
27 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
1.76 to 2.00 |
4 |
61,658,280.88 |
11.69% |
5 |
4.8392 |
1.964461 |
|
|
|
|
|
|
|
|
|
2.01 to 2.25 |
2 |
8,621,106.36 |
1.63% |
5 |
4.9589 |
2.093333 |
|
|
|
|
|
|
|
|
|
2.26 of Greater |
5 |
54,738,008.13 |
10.38% |
5 |
4.3139 |
2.532465 |
|
|
|
|
|
|
|
|
|
Totals |
27 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
|
(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. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 26 |
||||
|
|
|
|
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 |
9 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
9 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
|
Alabama |
1 |
4,511,685.00 |
0.86% |
3 |
5.0000 |
1.950000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
2 |
6,468,114.49 |
1.23% |
5 |
5.2830 |
2.878722 |
|
Arkansas |
2 |
8,805,736.00 |
1.67% |
4 |
4.9070 |
2.057810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
8 |
25,091,410.86 |
4.76% |
5 |
5.0531 |
1.453630 |
|
California |
1 |
11,000,000.00 |
2.09% |
5 |
4.6480 |
1.310000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
1 |
38,743,038.08 |
7.34% |
6 |
4.1000 |
0.690000 |
|
Delaware |
1 |
5,600,000.00 |
1.06% |
4 |
4.1500 |
2.370000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
28 |
344,797,280.34 |
65.37% |
0 |
4.1620 |
1.532292 |
|
Florida |
1 |
3,307,008.13 |
0.63% |
4 |
5.4130 |
3.690000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
48 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
|
Illinois |
4 |
13,467,735.54 |
2.55% |
5 |
4.5502 |
1.954651 |
|
|
|
|
|
|
|
|
Kentucky |
1 |
2,841,077.39 |
0.54% |
5 |
5.1700 |
1.460000 |
|
|
|
|
|
|
|
|
Maryland |
1 |
11,340,000.00 |
2.15% |
5 |
4.8500 |
1.980000 |
|
|
|
|
|
|
|
|
Missouri |
1 |
112,294,494.20 |
21.29% |
6 |
3.4000 |
1.250000 |
|
|
|
|
|
|
|
|
New Jersey |
2 |
15,571,000.00 |
2.95% |
5 |
4.7901 |
2.042634 |
|
|
|
|
|
|
|
|
New York |
3 |
26,954,905.30 |
5.11% |
5 |
4.5406 |
2.128021 |
|
|
|
|
|
|
|
|
North Carolina |
1 |
10,620,000.00 |
2.01% |
5 |
4.8500 |
1.980000 |
|
|
|
|
|
|
|
|
Ohio |
1 |
5,740,859.88 |
1.09% |
4 |
4.5290 |
1.860000 |
|
|
|
|
|
|
|
|
Oregon |
1 |
28,164,585.88 |
5.34% |
(55) |
4.7500 |
0.370000 |
|
|
|
|
|
|
|
|
Pennsylvania |
3 |
122,606,957.46 |
23.24% |
5 |
4.2556 |
1.241341 |
|
|
|
|
|
|
|
|
South Carolina |
2 |
8,439,671.06 |
1.60% |
5 |
5.1700 |
1.460000 |
|
|
|
|
|
|
|
|
Tennessee |
1 |
543,147.15 |
0.10% |
5 |
5.1700 |
1.460000 |
|
|
|
|
|
|
|
|
Texas |
10 |
10,354,706.36 |
1.96% |
5 |
4.7130 |
2.488449 |
|
|
|
|
|
|
|
|
Virginia |
2 |
12,936,274.43 |
2.45% |
6 |
4.5442 |
2.140258 |
|
|
|
|
|
|
|
|
Totals |
48 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 26 |
|||
|
|
|
|
|
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 |
8 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
Defeased |
8 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
|
|
4.00000% or less |
1 |
112,294,494.20 |
21.29% |
6 |
3.4000 |
1.250000 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.00001% to 4.30% |
3 |
75,011,038.08 |
14.22% |
5 |
4.1359 |
1.512842 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.30001% to 4.55% |
3 |
90,395,779.26 |
17.14% |
4 |
4.3556 |
1.546454 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.55001% to 4.75% |
3 |
44,461,585.88 |
8.43% |
(33) |
4.7069 |
0.884914 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.75001% to 4.95% |
4 |
60,729,335.54 |
11.51% |
5 |
4.8397 |
1.929124 |
49 months or greater |
19 |
415,099,843.78 |
78.69% |
1 |
4.2276 |
1.469902 |
|
|
4.95001% to 5.15% |
3 |
11,018,527.36 |
2.09% |
4 |
5.0422 |
1.969915 |
Totals |
27 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
|
|
5.15001% to 5.35% |
1 |
17,882,075.33 |
3.39% |
5 |
5.1700 |
1.460000 |
|
|
|
|
|
|
|
|
|
5.35001% or Greater |
1 |
3,307,008.13 |
0.63% |
4 |
5.4130 |
3.690000 |
|
|
|
|
|
|
|
|
|
Totals |
27 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
|
|
|
|
|
|
|
|
(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. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 26 |
||||
|
|
|
|
|
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 |
8 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
Defeased |
8 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
|
|
60 months or less |
19 |
415,099,843.78 |
78.69% |
1 |
4.2276 |
1.469902 |
Interest Only |
9 |
123,808,421.00 |
23.47% |
5 |
4.5895 |
2.123493 |
|
|
61 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
299 Months or Less |
10 |
291,291,422.78 |
55.22% |
(1) |
4.0737 |
1.192105 |
|
|
Totals |
27 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
300 to 330 Months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
331 Months or Greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
27 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
|
(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. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 12 of 26 |
||||
|
|
|
|
|
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 |
8 |
112,384,671.05 |
21.31% |
5 |
4.9420 |
NAP |
|
|
|
None |
|
|
Underwriter's Information |
3 |
75,808,075.33 |
14.37% |
5 |
4.8546 |
1.931522 |
|
|
|
|
|
|
|
|
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
25 Months or more |
16 |
339,291,768.45 |
64.32% |
0 |
4.0875 |
1.366763 |
|
|
|
|
|
|
|
Totals |
27 |
527,484,514.83 |
100.00% |
2 |
4.3798 |
1.479372 |
|
|
|
|
|
|
(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. |
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 13 of 26 |
||||
|
|
|
|
|
|
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 |
30289496 |
RT |
Des Peres |
MO |
Actual/360 |
3.400% |
329,496.57 |
247,029.03 |
0.00 |
N/A |
12/01/22 |
-- |
112,541,523.20 |
112,294,494.20 |
06/01/22 |
|
|
2 |
30289497 |
RT |
Homestead |
PA |
Actual/360 |
4.349% |
280,548.39 |
124,423.37 |
0.00 |
N/A |
10/06/22 |
-- |
74,913,342.75 |
74,788,919.38 |
06/06/22 |
|
|
4 |
30289499 |
RT |
Lee`s Summit |
MO |
Actual/360 |
4.928% |
219,187.54 |
94,946.12 |
0.00 |
11/06/22 |
11/06/37 |
-- |
51,651,861.63 |
51,556,915.51 |
06/06/22 |
|
|
7 |
30289502 |
RT |
Various |
Various |
Actual/360 |
4.850% |
200,717.25 |
0.00 |
0.00 |
11/06/22 |
11/06/32 |
-- |
48,060,000.00 |
48,060,000.00 |
06/06/22 |
|
|
8 |
30289503 |
OF |
Philadelphia |
PA |
Actual/360 |
4.100% |
137,093.70 |
87,593.54 |
0.00 |
N/A |
12/01/22 |
-- |
38,830,631.62 |
38,743,038.08 |
06/01/22 |
|
|
12 |
30289507 |
RT |
Salem |
OR |
Actual/360 |
4.750% |
115,438.25 |
58,009.49 |
0.00 |
N/A |
11/01/17 |
-- |
28,222,595.37 |
28,164,585.88 |
02/01/22 |
|
|
15 |
30289510 |
RT |
Various |
Various |
Actual/360 |
4.150% |
98,159.95 |
0.00 |
0.00 |
10/06/22 |
10/06/37 |
-- |
27,468,000.00 |
27,468,000.00 |
06/06/22 |
|
|
16 |
30289511 |
OF |
Encino |
CA |
Actual/360 |
4.961% |
97,418.85 |
33,786.33 |
0.00 |
N/A |
10/06/22 |
-- |
22,804,185.09 |
22,770,398.76 |
06/06/22 |
|
|
18 |
30289513 |
MF |
Various |
Various |
Actual/360 |
5.170% |
79,776.23 |
37,337.22 |
0.00 |
N/A |
11/06/22 |
-- |
17,919,412.55 |
17,882,075.33 |
06/06/22 |
|
|
20 |
30289515 |
LO |
Corpus Christi |
TX |
Actual/360 |
5.053% |
54,690.64 |
41,571.69 |
0.00 |
N/A |
12/06/22 |
-- |
12,569,109.38 |
12,527,537.69 |
06/06/22 |
|
|
25 |
30289520 |
LO |
Austin |
TX |
Actual/360 |
4.900% |
38,720.44 |
19,924.86 |
0.00 |
N/A |
11/06/22 |
-- |
9,176,667.48 |
9,156,742.62 |
06/06/22 |
|
|
26 |
30289521 |
RT |
Los Angeles |
CA |
Actual/360 |
4.648% |
44,026.89 |
0.00 |
0.00 |
N/A |
11/01/22 |
-- |
11,000,000.00 |
11,000,000.00 |
06/01/22 |
|
|
28 |
30289523 |
RT |
Various |
Various |
Actual/360 |
4.305% |
36,574.08 |
0.00 |
0.00 |
12/01/22 |
04/01/24 |
-- |
9,866,000.00 |
9,866,000.00 |
06/01/22 |
|
|
29 |
30289524 |
RT |
Gainesville |
VA |
Actual/360 |
4.250% |
32,205.56 |
0.00 |
0.00 |
12/01/22 |
12/01/31 |
-- |
8,800,000.00 |
8,800,000.00 |
06/01/22 |
|
|
32 |
30289527 |
RT |
Chardon |
OH |
Actual/360 |
4.529% |
22,468.98 |
20,456.97 |
0.00 |
N/A |
10/06/22 |
-- |
5,761,316.85 |
5,740,859.88 |
06/06/22 |
|
|
33 |
30289528 |
OF |
Palm Beach |
FL |
Actual/360 |
4.700% |
24,163.02 |
13,438.22 |
0.00 |
N/A |
10/06/22 |
-- |
5,970,272.32 |
5,956,834.10 |
06/06/22 |
|
|
34 |
30289529 |
OF |
Austin |
TX |
Actual/360 |
4.600% |
21,180.23 |
12,187.59 |
0.00 |
N/A |
10/06/22 |
-- |
5,335,445.63 |
5,323,258.04 |
06/06/22 |
|
|
35 |
30289530 |
RT |
Jonesboro |
AR |
Actual/360 |
4.850% |
22,803.08 |
0.00 |
0.00 |
11/06/22 |
11/06/32 |
-- |
5,460,000.00 |
5,460,000.00 |
06/06/22 |
|
|
36 |
30289531 |
RT |
Various |
TX |
Actual/360 |
4.600% |
20,982.01 |
0.00 |
0.00 |
11/01/22 |
11/01/24 |
-- |
5,297,000.00 |
5,297,000.00 |
06/01/22 |
|
|
37 |
30289532 |
MF |
Chicago |
IL |
Actual/360 |
4.763% |
18,203.45 |
8,440.54 |
0.00 |
N/A |
11/06/22 |
-- |
4,438,273.35 |
4,429,832.81 |
06/06/22 |
|
|
38 |
30289533 |
LO |
Fresno |
CA |
Actual/360 |
5.424% |
18,081.29 |
12,396.57 |
0.00 |
N/A |
11/06/22 |
-- |
3,871,243.60 |
3,858,847.03 |
06/06/22 |
|
|
39 |
30289534 |
RT |
Millbrook |
AL |
Actual/360 |
5.000% |
19,425.31 |
0.00 |
0.00 |
09/06/22 |
09/06/37 |
-- |
4,511,685.00 |
4,511,685.00 |
06/06/22 |
|
|
40 |
30289535 |
LO |
Panama City Beach |
FL |
Actual/360 |
5.413% |
15,464.57 |
10,718.25 |
0.00 |
N/A |
10/06/22 |
-- |
3,317,726.38 |
3,307,008.13 |
06/06/22 |
|
|
41 |
30289536 |
LO |
Corpus Christi |
TX |
Actual/360 |
5.147% |
14,056.48 |
10,382.81 |
0.00 |
N/A |
12/06/22 |
-- |
3,171,489.17 |
3,161,106.36 |
06/06/22 |
|
|
42 |
30289537 |
RT |
Greenwood |
AR |
Actual/360 |
5.000% |
14,405.25 |
0.00 |
0.00 |
09/06/22 |
09/06/37 |
-- |
3,345,736.00 |
3,345,736.00 |
06/06/22 |
|
|
43 |
30289538 |
MF |
Chicago |
IL |
Actual/360 |
4.763% |
11,421.77 |
5,296.03 |
0.00 |
N/A |
11/06/22 |
-- |
2,784,798.76 |
2,779,502.73 |
06/06/22 |
|
|
44 |
30289539 |
MH |
Kyle |
TX |
Actual/360 |
5.500% |
5,863.77 |
3,961.63 |
0.00 |
N/A |
10/06/22 |
-- |
1,238,098.93 |
1,234,137.30 |
06/06/22 |
|
|
45 |
30289540 |
RT |
Middleburg |
FL |
Actual/360 |
5.350% |
3,563.47 |
773,500.00 |
0.00 |
05/06/22 |
05/06/37 |
-- |
773,500.00 |
0.00 |
06/06/22 |
|
|
Totals |
|
|
|
|
|
|
1,996,137.02 |
1,615,400.26 |
0.00 |
|
|
|
529,099,915.06 |
527,484,514.83 |
|
|
|
(1) Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
|
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
|
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 26 |
|||||
|
|
|
|
|
|
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 |
13,832,531.58 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
2 |
7,553,925.59 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
7 |
6,163,823.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
8 |
2,728,698.16 |
631,713.90 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
12 |
0.00 |
0.00 |
-- |
-- |
03/11/22 |
22,176,835.84 |
350,394.00 |
240,413.77 |
342,453.21 |
0.00 |
0.00 |
|
|
|
15 |
2,824,576.61 |
712,136.22 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
16 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
18 |
3,110,898.08 |
903,059.89 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
20 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
25 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
26 |
1,059,232.31 |
187,760.97 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
28 |
1,111,440.76 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
29 |
945,041.47 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
32 |
1,020,000.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
33 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
34 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
35 |
616,110.30 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
36 |
769,535.61 |
192,461.40 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
37 |
463,165.93 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
38 |
837,839.54 |
218,066.95 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
39 |
447,698.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
40 |
1,277,512.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
41 |
657,574.71 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
42 |
332,000.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
43 |
324,067.95 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
44 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
45 |
82,067.60 |
20,982.12 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
46,157,740.52 |
2,866,181.45 |
|
|
|
22,176,835.84 |
350,394.00 |
240,413.77 |
342,453.21 |
0.00 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 15 of 26 |
||||
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
45 |
30289540 |
773,500.00 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
Totals |
|
773,500.00 |
|
0.00 |
0.00 |
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 16 of 26 |
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,164,585.88 |
0 |
0.00 |
|
0 |
0.00 |
1 |
773,500.00 |
4.379794% |
4.362206% |
2 |
|
05/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,222,595.37 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.381103% |
4.363517% |
3 |
|
04/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,284,085.27 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380995% |
4.363409% |
4 |
|
03/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,341,607.96 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380884% |
4.363297% |
5 |
|
02/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,410,096.18 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380782% |
4.363195% |
6 |
|
01/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,467,105.55 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380671% |
4.363084% |
7 |
|
12/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,523,882.69 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380561% |
4.362973% |
8 |
|
11/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,584,184.70 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380453% |
4.362866% |
9 |
|
10/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,640,484.90 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380343% |
4.362755% |
10 |
|
09/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,700,327.18 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380236% |
4.362648% |
11 |
|
08/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,756,154.26 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.380126% |
4.362537% |
12 |
|
07/16/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
1 |
28,811,753.92 |
0 |
0.00 |
|
0 |
0.00 |
2 |
53,981,828.00 |
4.380016% |
4.362427% |
13 |
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 17 of 26 |
|||||||
|
|
|
|
|
|
|
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 |
30289507 |
02/01/22 |
3 |
5 |
|
240,413.77 |
342,453.21 |
458,511.27 |
28,410,096.18 |
08/15/17 |
7 |
|
|
|
08/30/18 |
|
Totals |
|
|
|
|
|
240,413.77 |
342,453.21 |
458,511.27 |
28,410,096.18 |
|
|
|
|
|
|
|
|
|||||||||||||||
|
1 Mortgage Loan Status |
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
|||||||
|
Delinquent |
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
|||
|
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
|||
|
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 18 of 26 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
|
||||||||
|
Past Maturity |
|
28,164,586 |
0 |
0 |
|
|
28,164,586 |
|
|
0 - 6 Months |
|
334,954,592 |
334,954,592 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
13 - 24 Months |
|
9,866,000 |
9,866,000 |
0 |
|
|
0 |
|
|
25 - 36 Months |
|
5,297,000 |
5,297,000 |
0 |
|
|
0 |
|
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
> 60 Months |
|
149,202,337 |
149,202,337 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
|
||||||||
|
Jun-22 |
527,484,515 |
499,319,929 |
0 |
0 |
0 |
|
28,164,586 |
|
|
May-22 |
529,099,915 |
500,877,320 |
0 |
0 |
0 |
|
28,222,595 |
|
|
Apr-22 |
529,987,115 |
501,703,030 |
0 |
0 |
0 |
|
28,284,085 |
|
|
Mar-22 |
530,822,617 |
502,481,009 |
0 |
0 |
0 |
|
28,341,608 |
|
|
Feb-22 |
531,800,920 |
503,390,823 |
0 |
0 |
0 |
|
28,410,096 |
|
|
Jan-22 |
532,629,701 |
504,162,596 |
0 |
0 |
0 |
|
28,467,106 |
|
|
Dec-21 |
533,455,419 |
504,931,537 |
0 |
0 |
0 |
|
28,523,883 |
|
|
Nov-21 |
534,327,017 |
505,742,832 |
0 |
0 |
0 |
|
28,584,185 |
|
|
Oct-21 |
535,146,456 |
506,505,971 |
0 |
0 |
0 |
|
28,640,485 |
|
|
Sep-21 |
536,011,999 |
507,311,672 |
0 |
0 |
0 |
|
28,700,327 |
|
|
Aug-21 |
536,825,207 |
508,069,053 |
0 |
0 |
0 |
|
28,756,154 |
|
|
Jul-21 |
537,635,409 |
508,823,655 |
0 |
0 |
0 |
|
28,811,754 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
|
|||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 19 of 26 |
||||
|
|
|
|
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 |
|
1 |
30289496 |
112,294,494.20 |
112,294,494.20 |
340,000,000.00 |
11/02/12 |
12,635,927.58 |
1.25000 |
12/31/21 |
12/01/22 |
245 |
|
12 |
30289507 |
28,164,585.88 |
28,410,096.18 |
8,500,000.00 |
05/27/21 |
778,638.80 |
0.37000 |
12/31/20 |
11/01/17 |
245 |
|
Totals |
|
140,459,080.08 |
140,704,590.38 |
348,500,000.00 |
|
13,414,566.38 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 20 of 26 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
|
||||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
1 |
30289496 |
RT |
MO |
04/06/20 |
3 |
|
|
|
|
|
6/13/2022 - Loan transferred for Imminent Monetary Default at borrowers request as a result of the Covid-19 pandemic. Parent Co of Borrower filed BNK. Loan is still performing. |
|
||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
12 |
30289507 |
RT |
OR |
08/15/17 |
7 |
|
|
|
|
|
6/13/2022 - Property foreclosed on 8/30/18. Property has been well maintained. Collateral is 86% occupied inclusive of inline (permanent and specialty leasing) as well as the theater out parcel). Inline occupancy is 63%. Per Government order on |
|||||||
|
|
State, property was closed 3/24/20 temporarily due to COVID-19. Mall reopened 5/22/20. Theater re-opened end of May 2021. Nordstrom Box (NAP of collateral) being redeveloped to multi-family mid-end 2023. |
|||||||
|
|
||||||||
|
|
||||||||
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
|
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 21 of 26 |
||||
|
|
|
|
|
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 |
|
|
|
|
|
No modified loans this period |
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
|
||||||||
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
Page 22 of 26 |
||
|
|
|
|
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 |
|
|
|
|
|
No liquidated loans this period |
|
|
|
|
|
||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 23 of 26 |
||
|
|
|
|
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 |
|
|
|
|
|
|
No realized losses this period |
|
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 24 of 26 |
|||
|
|
|
|
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) |
|
1 |
0.00 |
0.00 |
24,227.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2 |
0.00 |
0.00 |
0.00 |
0.00 |
4,049.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
12 |
0.00 |
0.00 |
6,075.70 |
0.00 |
0.00 |
(67,311.13) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
30,303.39 |
0.00 |
4,049.72 |
(67,311.13) |
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 |
(32,958.02) |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 25 of 26 |
|||
|
|
Supplemental Notes |
|
|
|
None |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 26 of 26 |
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Arcline Completes Acquisition of Kaman (KAMN)
- Spot Bitcoin ETFs witness 5th consecutive day of outflows as halving imminent
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
JPMorganSign 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!
