Form 10-D JPMDB Commercial Mortgag For: May 13

May 24, 2022 3:29 PM EDT

News and research before you hear about it on CNBC and others. Claim your 1-week free trial to StreetInsider Premium here.

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   April 19, 2022 to May 13, 2022

Commission File Number of issuing entity:  333-226123-09

Central Index Key Number of issuing entity:  0001814389

JPMDB Commercial Mortgage Securities Trust 2020-COR7
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226123

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):  0001555524

LoanCore Capital Markets LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541502

Goldman Sachs Mortgage Company
(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)

38-4149481
38-4149482
(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  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 13, 2022 a distribution was made to holders of the certificates issued by JPMDB Commercial Mortgage Securities Trust 2020-COR7.

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.

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMDB Commercial Mortgage Securities Trust 2020-COR7 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 April 19, 2022 to May 13, 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 on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

LoanCore Capital Markets LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 8, 2022. The CIK number for LoanCore Capital Markets LLC is 0001555524.

German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 15, 2022. The CIK number for German American Capital Corporation is 0001541294.

Goldman Sachs Mortgage Company filed its most recent Rule 15Ga-1 Form ABS-15G on May 12, 2022. The CIK number for Goldman Sachs Mortgage Company is 0001541502.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for JPMDB Commercial Mortgage Securities Trust 2020-COR7, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$367,463.96

  Current Distribution Date

05/13/2022

$369,363.96

 

REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMDB Commercial Mortgage Securities Trust 2020-COR7, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$6,390.25

  Current Distribution Date

05/13/2022

$6,182.14

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$0.00

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by JPMDB Commercial Mortgage Securities Trust 2020-COR7, relating to the May 13, 2022 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ John Miller
John Miller, Executive Director

Date: May 24, 2022

 

 

 

     

Distribution Date:

05/13/22

JPMDB Commercial Mortgage Securities Trust 2020-COR7

Determination Date:

05/09/22

 

Next Distribution Date:

06/15/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2020-COR7

 

           

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

 

General Information Number

(212) 834-3813

 

Certificate Interest Reconciliation Detail

4

 

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 2)

15-16

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Principal Prepayment Detail

17

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Historical Detail

18

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

19

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Collateral Stratification and Historical Detail

20

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 1

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 2

22

 

 

 

[email protected]

Modified Loan Detail

23

 

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

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                    Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                    Total Distribution          Ending Balance

Support¹         Support¹

 

A-1

46652JAS1

1.066400%

13,360,000.00

9,878,697.59

251,931.92

8,778.87

0.00

0.00

260,710.79

9,626,765.67

30.15%

30.00%

A-2

46652JAT9

2.214700%

49,250,000.00

49,250,000.00

0.00

90,894.98

0.00

0.00

90,894.98

49,250,000.00

30.15%

30.00%

A-3

46652JAU6

1.806400%

80,800,000.00

80,800,000.00

0.00

121,630.93

0.00

0.00

121,630.93

80,800,000.00

30.15%

30.00%

A-4

46652JAV4

1.915200%

145,000,000.00

145,000,000.00

0.00

231,420.00

0.00

0.00

231,420.00

145,000,000.00

30.15%

30.00%

A-5

46652JAW2

2.179800%

193,813,000.00

193,813,000.00

0.00

352,061.31

0.00

0.00

352,061.31

193,813,000.00

30.15%

30.00%

A-SB

46652JAX0

2.050800%

26,960,000.00

26,960,000.00

0.00

46,074.64

0.00

0.00

46,074.64

26,960,000.00

30.15%

30.00%

A-S

46652JBA9

2.536100%

56,374,000.00

56,374,000.00

0.00

119,141.75

0.00

0.00

119,141.75

56,374,000.00

22.36%

22.25%

B

46652JBB7

3.293700%

25,460,000.00

25,460,000.00

0.00

69,881.34

0.00

0.00

69,881.34

25,460,000.00

18.85%

18.75%

C

46652JBC5

3.724377%

37,279,000.00

37,279,000.00

0.00

115,700.89

0.00

0.00

115,700.89

37,279,000.00

13.70%

13.63%

D

46652JAC6

1.750000%

22,732,000.00

22,732,000.00

0.00

33,150.83

0.00

0.00

33,150.83

22,732,000.00

10.55%

10.50%

E

46652JAE2

1.750000%

8,001,000.00

8,001,000.00

0.00

11,668.13

0.00

0.00

11,668.13

8,001,000.00

9.45%

9.40%

F-RR

46652JAG7

3.724377%

14,730,000.00

14,730,000.00

0.00

45,716.73

0.00

0.00

45,716.73

14,730,000.00

7.41%

7.38%

G-RR

46652JAJ1

3.724377%

15,457,000.00

15,457,000.00

0.00

47,973.08

0.00

0.00

47,973.08

15,457,000.00

5.28%

5.25%

H-RR

46652JAL6

3.724377%

7,274,000.00

7,274,000.00

0.00

22,575.93

0.00

0.00

22,575.93

7,274,000.00

4.27%

4.25%

NR-RR*

46652JAN2

3.724377%

30,915,614.00

30,915,614.00

0.00

95,951.18

0.00

0.00

95,951.18

30,915,614.00

0.00%

0.00%

R

46652JAQ5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

727,405,614.00

723,924,311.59

251,931.92

1,412,620.59

0.00

0.00

1,664,552.51

723,672,379.67

 

 

 

 

X-A

46652JAY8

1.653477%

565,557,000.00

562,075,697.59

0.00

774,482.52

0.00

0.00

774,482.52

561,823,765.67

 

 

X-B

46652JAZ5

0.430677%

25,460,000.00

25,460,000.00

0.00

9,137.54

0.00

0.00

9,137.54

25,460,000.00

 

 

X-D

46652JAA0

1.974377%

30,733,000.00

30,733,000.00

0.00

50,565.45

0.00

0.00

50,565.45

30,733,000.00

 

 

Notional SubTotal

 

621,750,000.00

618,268,697.59

0.00

834,185.51

0.00

0.00

834,185.51

618,016,765.67

 

 

 

Deal Distribution Total

 

 

 

251,931.92

2,246,806.10

0.00

0.00

2,498,738.02

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

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

46652JAS1

739.42347231

18.85717964

0.65710105

0.00000000

0.00000000

0.00000000

0.00000000

19.51428069

720.56629266

A-2

46652JAT9

1,000.00000000

0.00000000

1.84558335

0.00000000

0.00000000

0.00000000

0.00000000

1.84558335

1,000.00000000

A-3

46652JAU6

1,000.00000000

0.00000000

1.50533329

0.00000000

0.00000000

0.00000000

0.00000000

1.50533329

1,000.00000000

A-4

46652JAV4

1,000.00000000

0.00000000

1.59600000

0.00000000

0.00000000

0.00000000

0.00000000

1.59600000

1,000.00000000

A-5

46652JAW2

1,000.00000000

0.00000000

1.81649998

0.00000000

0.00000000

0.00000000

0.00000000

1.81649998

1,000.00000000

A-SB

46652JAX0

1,000.00000000

0.00000000

1.70900000

0.00000000

0.00000000

0.00000000

0.00000000

1.70900000

1,000.00000000

A-S

46652JBA9

1,000.00000000

0.00000000

2.11341665

0.00000000

0.00000000

0.00000000

0.00000000

2.11341665

1,000.00000000

B

46652JBB7

1,000.00000000

0.00000000

2.74475020

0.00000000

0.00000000

0.00000000

0.00000000

2.74475020

1,000.00000000

C

46652JBC5

1,000.00000000

0.00000000

3.10364790

0.00000000

0.00000000

0.00000000

0.00000000

3.10364790

1,000.00000000

D

46652JAC6

1,000.00000000

0.00000000

1.45833319

0.00000000

0.00000000

0.00000000

0.00000000

1.45833319

1,000.00000000

E

46652JAE2

1,000.00000000

0.00000000

1.45833396

0.00000000

0.00000000

0.00000000

0.00000000

1.45833396

1,000.00000000

F-RR

46652JAG7

1,000.00000000

0.00000000

3.10364766

0.00000000

0.00000000

0.00000000

0.00000000

3.10364766

1,000.00000000

G-RR

46652JAJ1

1,000.00000000

0.00000000

3.10364754

0.00000000

0.00000000

0.00000000

0.00000000

3.10364754

1,000.00000000

H-RR

46652JAL6

1,000.00000000

0.00000000

3.10364724

0.00000000

0.00000000

0.00000000

0.00000000

3.10364724

1,000.00000000

NR-RR

46652JAN2

1,000.00000000

0.00000000

3.10364788

0.00000000

0.00891524

0.00000000

0.00000000

3.10364788

1,000.00000000

R

46652JAQ5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

46652JAY8

993.84447119

0.00000000

1.36941550

0.00000000

0.00000000

0.00000000

0.00000000

1.36941550

993.39901313

X-B

46652JAZ5

1,000.00000000

0.00000000

0.35889788

0.00000000

0.00000000

0.00000000

0.00000000

0.35889788

1,000.00000000

X-D

46652JAA0

1,000.00000000

0.00000000

1.64531448

0.00000000

0.00000000

0.00000000

0.00000000

1.64531448

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

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

04/01/22 - 04/30/22

30

0.00

8,778.87

0.00

8,778.87

0.00

0.00

0.00

8,778.87

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

90,894.98

0.00

90,894.98

0.00

0.00

0.00

90,894.98

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

121,630.93

0.00

121,630.93

0.00

0.00

0.00

121,630.93

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

231,420.00

0.00

231,420.00

0.00

0.00

0.00

231,420.00

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

352,061.31

0.00

352,061.31

0.00

0.00

0.00

352,061.31

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

46,074.64

0.00

46,074.64

0.00

0.00

0.00

46,074.64

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

774,482.52

0.00

774,482.52

0.00

0.00

0.00

774,482.52

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

9,137.54

0.00

9,137.54

0.00

0.00

0.00

9,137.54

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

50,565.45

0.00

50,565.45

0.00

0.00

0.00

50,565.45

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

119,141.75

0.00

119,141.75

0.00

0.00

0.00

119,141.75

0.00

 

B

04/01/22 - 04/30/22

30

0.00

69,881.34

0.00

69,881.34

0.00

0.00

0.00

69,881.34

0.00

 

C

04/01/22 - 04/30/22

30

0.00

115,700.89

0.00

115,700.89

0.00

0.00

0.00

115,700.89

0.00

 

D

04/01/22 - 04/30/22

30

0.00

33,150.83

0.00

33,150.83

0.00

0.00

0.00

33,150.83

0.00

 

E

04/01/22 - 04/30/22

30

0.00

11,668.13

0.00

11,668.13

0.00

0.00

0.00

11,668.13

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

45,716.73

0.00

45,716.73

0.00

0.00

0.00

45,716.73

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

47,973.08

0.00

47,973.08

0.00

0.00

0.00

47,973.08

0.00

 

H-RR

04/01/22 - 04/30/22

30

0.00

22,575.93

0.00

22,575.93

0.00

0.00

0.00

22,575.93

0.00

 

NR-RR

04/01/22 - 04/30/22

30

274.77

95,951.18

0.00

95,951.18

0.00

0.00

0.00

95,951.18

275.62

 

Totals

 

 

274.77

2,246,806.10

0.00

2,246,806.10

0.00

0.00

0.00

2,246,806.10

275.62

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,498,738.02

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,257,334.45

Master Servicing Fee

2,629.68

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,183.52

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

301.64

ARD Interest

0.00

Operating Advisor Fee

1,172.19

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

241.31

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,257,334.45

Total Fees

10,528.34

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

251,931.92

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

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)

0.00

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

251,931.92

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificate holders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,246,806.10

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

251,931.92

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificate holders and Others

2,498,738.02

Total Funds Collected

2,509,266.37

Total Funds Distributed

2,509,266.36

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

723,924,311.76

723,924,311.76

Beginning Certificate Balance

723,924,311.59

(-) Scheduled Principal Collections

251,931.92

251,931.92

(-) Principal Distributions

251,931.92

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

723,672,379.84

723,672,379.84

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

723,924,311.76

723,924,311.76

Ending Certificate Balance

723,672,379.67

Ending Actual Collateral Balance

723,672,379.84

723,672,379.84

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.17)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.17)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.72%

 

 

 

 

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 7 of 27

 


 

 

                             

 

 

 

 

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

 

9,999,999 or less

12

82,593,457.28

11.41%

88

3.9519

2.299690

1.49 or less

5

94,662,700.69

13.08%

88

4.4701

1.366089

10,000,000 to 19,999,999

12

168,493,896.02

23.28%

75

3.6471

2.401376

1.50 to 1.99

14

265,515,242.69

36.69%

84

3.9170

1.802598

20,000,000 to 29,999,999

11

237,400,000.00

32.80%

86

3.3615

2.833311

2.00 to 2.49

5

101,850,000.00

14.07%

78

3.8625

2.371100

30,000,000 to 39,999,999

5

166,185,026.54

22.96%

84

4.0889

2.098884

2.50 to 2.99

7

93,344,436.46

12.90%

93

3.3751

2.688185

 

40,000,000 or greater

1

69,000,000.00

9.53%

93

4.1930

1.750000

3.00 or greater

10

168,300,000.00

23.26%

78

3.1857

3.781218

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

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

Alabama

2

7,596,036.31

1.05%

94

4.1424

1.385141

Totals

149

723,672,379.84

100.00%

84

3.7417

2.399895

Arizona

1

15,000,000.00

2.07%

33

3.3500

4.440000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           Property Type³

 

 

 

California

27

295,454,288.37

40.83%

78

3.6869

2.292730

 

 

 

 

 

 

 

Florida

2

24,574,326.53

3.40%

88

4.1521

1.738097

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Georgia

1

1,975,000.00

0.27%

92

3.8600

1.670000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

19

46,543,623.69

6.43%

79

3.5179

3.086736

Industrial

67

79,496,784.38

10.99%

67

3.5642

3.059487

Indiana

1

807,804.63

0.11%

92

3.9550

1.420000

Mixed Use

4

100,650,000.00

13.91%

94

3.3962

2.499160

Kansas

1

554,161.41

0.08%

53

3.5500

3.570000

Mobile Home Park

1

5,700,000.00

0.79%

94

4.1360

2.080000

Kentucky

9

5,585,237.11

0.77%

65

3.6716

2.924592

Multi-Family

1

8,612,820.21

1.19%

94

3.6500

2.850000

Maryland

1

754,602.77

0.10%

53

3.5500

3.570000

Office

53

605,104,180.70

83.62%

83

3.7913

2.390003

Massachusetts

1

10,000,000.00

1.38%

93

3.1100

4.420000

Other

13

24,717,265.68

3.42%

87

3.5015

1.802814

Minnesota

7

2,963,387.98

0.41%

53

3.5500

3.570000

Retail

10

27,787,735.00

3.84%

94

3.7646

2.509842

Mississippi

2

4,037,548.11

0.56%

92

3.9068

1.546933

Totals

149

723,672,379.84

100.00%

84

3.7417

2.399895

Nevada

1

13,574,291.94

1.88%

94

4.0070

1.900000

 

 

 

 

 

 

 

New Jersey

3

3,120,596.90

0.43%

53

3.5500

3.570000

 

 

 

 

 

 

 

New York

4

178,662,820.21

24.69%

92

3.1117

3.024843

 

 

 

 

 

 

 

North Carolina

2

36,503,467.49

5.04%

91

3.7048

1.314939

 

 

 

 

 

 

 

Ohio

7

2,534,585.85

0.35%

59

3.6090

3.256962

 

 

 

 

 

 

 

Pennsylvania

6

45,831,821.82

6.33%

91

3.6367

2.176580

 

 

 

 

 

 

 

South Carolina

2

22,300,000.00

3.08%

94

3.6996

2.681211

 

 

 

 

 

 

 

Texas

6

14,416,645.65

1.99%

80

4.3464

2.045373

 

 

 

 

 

 

 

Utah

1

34,500,000.00

4.77%

94

4.2420

2.400000

 

 

 

 

 

 

 

Virginia

41

77,202,958.44

10.67%

76

4.9207

1.870363

 

 

 

 

 

 

 

Washington

1

5,700,000.00

0.79%

94

4.1360

2.080000

 

 

 

 

 

 

 

Washington, DC

1

1,875,580.76

0.26%

94

4.1700

1.380000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

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

 

3.00000% or less

4

77,500,000.00

10.71%

92

2.8481

3.684194

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.00001% to 3.50000%

10

151,481,616.25

20.93%

86

3.3439

2.897897

13 months to 24 months

2

37,400,000.00

5.17%

53

3.5500

3.570000

 

3.50001% to 4.00000%

16

275,924,594.35

38.13%

75

3.6816

2.249092

25 months to 36 months

36

635,000,106.62

87.75%

86

3.6377

2.405572

 

4.00001% to 4.50000%

8

167,493,896.02

23.14%

93

4.1771

1.886479

37 months to 48 months

3

51,272,273.22

7.09%

83

5.1693

1.476065

 

4.50001% or greater

3

51,272,273.22

7.09%

83

5.1693

1.476065

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

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

 

84 months or less

10

180,822,273.22

24.99%

58

4.0210

2.433783

Interest Only

24

423,600,000.00

58.53%

78

3.5119

2.768460

 

85 months or greater

31

542,850,106.62

75.01%

93

3.6487

2.388607

360 months or less

17

300,072,379.84

41.47%

92

4.0662

1.879607

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

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

Underwriter's Information

11

165,973,088.76

22.93%

80

4.0280

2.343044

 

 

 

None

 

 

12 months or less

29

523,199,291.08

72.30%

84

3.6179

2.417923

 

 

 

 

 

 

13 months to 24 months

1

34,500,000.00

4.77%

94

4.2420

2.400000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

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

30504828

OF

Various

CA

Actual/360

4.193%

241,097.50

0.00

0.00

N/A

02/06/30

--

69,000,000.00

69,000,000.00

05/06/22

 

2A1-C4-B

30318175

OF

New York

NY

Actual/360

2.990%

24,916.67

0.00

0.00

N/A

12/06/29

--

10,000,000.00

10,000,000.00

04/06/22

 

2A2-C2-B

30318176

OF

New York

NY

Actual/360

2.990%

49,833.33

0.00

0.00

N/A

12/06/29

--

20,000,000.00

20,000,000.00

04/06/22

 

2A3-C7

30318177

OF

New York

NY

Actual/360

2.990%

68,520.83

0.00

0.00

N/A

12/06/29

--

27,500,000.00

27,500,000.00

04/06/22

 

3A1

30318178

OF

Campbell

CA

Actual/360

3.690%

61,500.00

0.00

0.00

N/A

03/06/27

--

20,000,000.00

20,000,000.00

05/06/22

 

3A4

30318181

OF

Campbell

CA

Actual/360

3.690%

71,955.00

0.00

0.00

N/A

03/06/27

--

23,400,000.00

23,400,000.00

05/06/22

 

4A2

30502638

OF

Various

VA

Actual/360

5.300%

140,075.61

41,161.93

0.00

N/A

04/06/29

--

31,715,232.10

31,674,070.17

05/06/22

 

4A6

30502642

OF

Various

VA

Actual/360

5.300%

42,447.15

12,473.32

0.00

N/A

04/06/29

--

9,610,676.37

9,598,203.05

05/06/22

 

5A1-6

30318182

MU

New York

NY

Actual/360

3.160%

52,666.67

0.00

0.00

N/A

03/06/30

--

20,000,000.00

20,000,000.00

04/06/22

 

5A1-7

30318183

MU

New York

NY

Actual/360

3.160%

52,666.67

0.00

0.00

N/A

03/06/30

--

20,000,000.00

20,000,000.00

04/06/22

 

6A1-A5

30505868

Various     Various

Various

Actual/360

3.550%

88,750.00

0.00

0.00

N/A

10/09/26

--

30,000,000.00

30,000,000.00

05/09/22

 

6A1-A8

30505871

IN

Various

Various

Actual/360

3.550%

21,891.67

0.00

0.00

N/A

10/09/26

--

7,400,000.00

7,400,000.00

05/09/22

 

7

30504435

OF

Charlotte

NC

Actual/360

3.693%

107,481.65

60,377.16

0.00

N/A

12/06/29

--

34,924,989.09

34,864,611.93

05/06/22

 

8

30505198

OF

Pittsburgh

PA

Actual/360

3.700%

108,533.52

53,716.23

0.00

N/A

03/01/30

--

35,200,060.67

35,146,344.44

05/01/22

 

9

30505080

OF

Midvale

UT

Actual/360

4.242%

121,957.50

0.00

0.00

N/A

03/06/30

--

34,500,000.00

34,500,000.00

05/06/22

 

10A1-F

30505809

OF

San Francisco

CA

Actual/360

3.522%

53,455.84

0.00

0.00

N/A

03/10/25

--

18,213,750.00

18,213,750.00

05/10/22

 

11A2-F

30505812

OF

San Francisco

CA

Actual/360

3.522%

45,601.48

0.00

0.00

N/A

03/10/25

--

15,536,250.00

15,536,250.00

05/10/22

 

12A2

30504432

98

Los Angeles

CA

Actual/360

3.500%

70,000.00

0.00

0.00

N/A

09/06/29

--

24,000,000.00

24,000,000.00

05/06/22

 

13

30503529

OF

Sunrise

FL

Actual/360

4.150%

76,083.33

0.00

0.00

N/A

08/01/29

--

22,000,000.00

22,000,000.00

05/01/22

 

14

30504889

MU

Columbia

SC

Actual/360

3.686%

62,960.63

0.00

0.00

N/A

03/06/30

--

20,500,000.00

20,500,000.00

05/06/22

 

15A9

30318184

OF

Los Angeles

CA

Actual/360

2.440%

40,666.67

0.00

0.00

N/A

04/01/30

--

20,000,000.00

20,000,000.00

04/01/22

 

16A1-C5

30318185

OF

Sunnyvale

CA

Actual/360

3.490%

58,166.67

0.00

0.00

N/A

02/06/30

--

20,000,000.00

20,000,000.00

05/06/22

 

17

30318186

OF

Panorama City

CA

Actual/360

3.985%

61,435.42

0.00

0.00

N/A

03/06/30

--

18,500,000.00

18,500,000.00

05/06/22

 

18

30504825

OF

Roseville

CA

Actual/360

3.470%

52,772.92

0.00

0.00

N/A

02/06/30

--

18,250,000.00

18,250,000.00

05/06/22

 

19A5

30530027

Various      Various

Various

Actual/360

3.379%

37,309.79

0.00

0.00

N/A

11/06/29

--

13,250,000.00

13,250,000.00

05/06/22

 

19A7

30530029

IN

Rockford

IL

Actual/360

3.379%

9,855.42

0.00

0.00

N/A

11/06/29

--

3,500,000.00

3,500,000.00

05/06/22

 

20

30505143

MU

Los Angeles

CA

Actual/360

3.690%

46,432.50

0.00

0.00

N/A

03/01/30

--

15,100,000.00

15,100,000.00

05/01/22

 

21A3

30505956

OF

Phoenix

AZ

Actual/360

3.350%

41,875.00

0.00

0.00

N/A

02/05/25

--

15,000,000.00

15,000,000.00

05/05/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

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

 

22

30504849

OF

Henderson

NV

Actual/360

4.007%

45,396.22

20,781.70

0.00

N/A

03/06/30

--

13,595,073.64

13,574,291.94

05/06/22

 

23

30318187

Various     Various

Various

Actual/360

4.170%

38,524.13

16,476.22

0.00

N/A

03/06/30

--

11,086,080.30

11,069,604.08

05/06/22

 

24A3-2

30505243

OF

Framingham

MA

Actual/360

3.110%

25,916.67

0.00

0.00

N/A

02/06/30

--

10,000,000.00

10,000,000.00

05/06/22

 

25A3

30504373

OF

Houston

TX

Actual/360

4.630%

38,583.33

0.00

0.00

N/A

04/06/29

--

10,000,000.00

10,000,000.00

05/06/22

 

26

30318188

MF

Depew

NY

Actual/360

3.650%

26,239.96

14,016.48

0.00

N/A

03/06/30

--

8,626,836.69

8,612,820.21

05/06/22

 

27

30530091

RT

St Charles

IL

Actual/360

3.750%

26,250.00

0.00

0.00

N/A

04/06/30

--

8,400,000.00

8,400,000.00

05/06/22

 

28

30504560

OF

Various

Various

Actual/360

3.860%

25,813.75

0.00

0.00

N/A

01/06/30

--

8,025,000.00

8,025,000.00

05/06/22

 

29

30530090

RT

Plainfield

IL

Actual/360

3.350%

20,923.73

13,451.93

0.00

N/A

04/06/30

--

7,495,068.18

7,481,616.25

05/06/22

 

30A3

30530095

RT

Various

Various

Actual/360

3.955%

24,610.69

11,001.16

0.00

N/A

01/06/30

--

7,467,212.62

7,456,211.46

05/06/22

 

31

30504127

OF

Emeryville

CA

Actual/360

4.179%

22,984.50

0.00

0.00

N/A

12/06/29

--

6,600,000.00

6,600,000.00

05/06/22

 

32

30504796

MH

Everett

WA

Actual/360

4.136%

19,646.00

0.00

0.00

N/A

03/06/30

--

5,700,000.00

5,700,000.00

05/06/22

 

33

30505113

MU

Brooklyn

NY

Actual/360

4.150%

17,464.58

0.00

0.00

N/A

03/01/30

--

5,050,000.00

5,050,000.00

05/01/22

 

34

30504409

IN

Schaumburg

IL

Actual/360

3.534%

14,071.45

8,475.79

0.00

N/A

12/06/29

--

4,778,082.10

4,769,606.31

05/06/22

 

Totals

 

 

 

 

 

 

2,257,334.45

251,931.92

0.00

 

 

 

723,924,311.76

723,672,379.84

 

 

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 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

5,849,925.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A1-C4-B

97,193,792.77

0.00

--

--

--

0.00

0.00

24,895.83

24,895.83

0.00

0.00

 

 

2A2-C2-B

97,193,792.77

0.00

--

--

--

0.00

0.00

49,791.67

49,791.67

0.00

0.00

 

 

2A3-C7

97,193,792.77

0.00

--

--

--

0.00

0.00

68,463.53

68,463.53

0.00

0.00

 

 

3A1

7,422,771.98

0.00

--

--

--

0.00

0.00

0.00

0.00

218,117.98

0.00

 

 

3A4

7,422,771.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A2

13,854,243.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A6

13,854,243.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A1-6

49,603,804.00

0.00

--

--

--

0.00

0.00

52,625.01

52,625.01

0.00

0.00

 

 

5A1-7

49,603,804.00

0.00

--

--

--

0.00

0.00

52,625.01

52,625.01

0.00

0.00

 

 

6A1-A5

53,613,411.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1-A8

53,613,411.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,132,555.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,981,853.39

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A1-F

26,908,089.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A2-F

22,930,825.80

5,749,790.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12A2

4,860,069.59

1,190,160.28

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,820,348.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,370,382.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15A9

70,170,677.94

0.00

--

--

--

0.00

0.00

40,625.01

40,625.01

0.00

0.00

 

 

16A1-C5

37,062,811.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,508,415.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,602,535.31

0.00

--

--

--

0.00

0.00

0.00

0.00

26,728.20

0.00

 

 

19A5

12,223,711.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19A7

12,223,711.64

0.00

--

--

--

0.00

0.00

0.00

0.00