Form 10-D Morgan Stanley Bank of For: May 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: April 19, 2022 to May 17, 2022
Commission File Number of issuing entity: 333-206847-01
Central Index Key Number of issuing entity: 0001665081
Morgan Stanley
Bank of America Merrill Lynch Trust 2016-C28
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206847
Central Index Key Number of depositor: 0001005007
Banc of America
Merrill Lynch Commercial Mortgage Inc.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001102113
Bank of
America, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541557
Morgan Stanley
Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001548567
CIBC Inc.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001682532
Starwood
Mortgage Funding III LLC
(Exact name of sponsor as specified in its charter)
Paul E. Kurzeja (980) 386-8509
(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)
38-3991327
38-3991328
38-7145089
(I.R.S. Employer Identification No.)
c/o
Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
|
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
|
A-1 |
|
|
X |
|
|
A-2 |
|
|
X |
|
|
A-SB |
|
|
X |
|
|
A-3 |
|
|
X |
|
|
A-4 |
|
|
X |
|
|
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 17, 2022 a distribution was made to holders of the certificates issued by Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28.
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 Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on May 17, 2022
|
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
|
2 |
9.10% |
2 |
$0.00 |
No assets securitized by Banc of America Merrill Lynch Commercial Mortgage Inc. (the "Depositor") and held by Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from April 19, 2022 to May 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 11, 2022. The CIK number for the Depositor is 0001005007.
Bank of America, National Association filed its most recent Form ABS-15G on May 11, 2022. The CIK number for Bank of America, National Association is 0001102113.
Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 13, 2022. The Central Index Key number for Morgan Stanley is 0001541557.
CIBC Inc. ("CIBC") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2022. The Central Index Key number for CIBC is 0001548567.
Starwood Mortgage Funding III LLC ("Starwood") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 19, 2022. The Central Index Key number for Starwood is 0001682532.
Part II - OTHER INFORMATION
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28, affirms the following amounts in the respective accounts:
|
Collection Account Balance |
||
|
Prior Distribution Date |
04/18/2022 |
$1,885.58 |
|
Current Distribution Date |
05/17/2022 |
$1,885.58 |
|
*REO Account Balance |
||
|
Prior Distribution Date |
04/18/2022 |
$0.00 |
|
Current Distribution Date |
05/17/2022 |
$0.00 |
|
*As provided by Special Servicer |
||
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28, affirms the following amounts in the respective accounts:
|
Distribution Account Balance |
||
|
Prior Distribution Date |
04/18/2022 |
$4,119.28 |
|
Current Distribution Date |
05/17/2022 |
$3,975.29 |
|
Interest Reserve Account Balance |
||
|
Prior Distribution Date |
04/18/2022 |
$0.00 |
|
Current Distribution Date |
05/17/2022 |
$0.00 |
|
Excess Liquidation Proceeds Account Balance |
||
|
Prior Distribution Date |
04/18/2022 |
$0.00 |
|
Current Distribution Date |
05/17/2022 |
$0.00 |
|
TA Unused Fees Account Balance |
||
|
Prior Distribution Date |
04/18/2022 |
$0.00 |
|
Current Distribution Date |
05/17/2022 |
$0.00 |
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.
Banc of America Merrill Lynch Commercial Mortgage Inc.
(Depositor)
/s/ Leland F. Bunch III
Leland F. Bunch III, President and Chief Executive
Officer
Date: May 27, 2022
|
Distribution Date: |
05/17/22 |
Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28 |
|
Determination Date: |
05/11/22 |
|
|
Next Distribution Date: |
06/17/22 |
|
|
Record Date: |
04/29/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2016-C28 |
|
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2-3 |
Depositor |
Banc of America Merrill Lynch Commercial Mortgage Inc. |
|
|
Certificate Factor Detail |
4 |
|
Leland F. Bunch, III |
(646) 855-3953 |
|
Certificate Interest Reconciliation Detail |
5 |
|
Bank of America Tower, One Bryant Park | New York, NY 10036 | United States |
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
Exchangeable Certificate Detail |
6 |
|
|
|
|
|
|
|
Investor Relations |
|
|
Additional Information |
7 |
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States |
|
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
Special Servicer |
Greystone Servicing Company LLC |
|
|
Bond / Collateral Reconciliation - Balances |
9 |
|
Jenna Unell |
|
|
Current Mortgage Loan and Property Stratification |
10-14 |
|
5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States |
|
|
Mortgage Loan Detail (Part 1) |
15-16 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Mortgage Loan Detail (Part 2) |
17-18 |
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
Principal Prepayment Detail |
19 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
Historical Detail |
20 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Delinquency Loan Detail |
21 |
|
Bank, N.A. |
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Collateral Stratification and Historical Detail |
22 |
|
|
|
|
Specially Serviced Loan Detail - Part 1 |
23 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Specially Serviced Loan Detail - Part 2 |
24 |
Trustee |
U.S. Bank National Association |
|
|
Modified Loan Detail |
25 |
|
General Contact |
(312) 332-7457 |
|
|
|
|
190 South LaSalle Street, 7th Floor | Chicago, IL 60603 | United States |
|
|
Historical Liquidated Loan Detail |
26 |
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
27 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
28 |
|
|
|
|
Supplemental Notes |
29 |
|
|
|
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. 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 29 |
|
|
|
|
|
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 |
61766LBN8 |
1.531000% |
25,700,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
61766LBP3 |
2.640000% |
43,800,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
61766LBQ1 |
3.288000% |
59,300,000.00 |
35,488,785.12 |
904,720.06 |
97,239.27 |
0.00 |
0.00 |
1,001,959.33 |
34,584,065.06 |
35.88% |
30.00% |
|
A-3 |
61766LBR9 |
3.272000% |
215,000,000.00 |
152,568,364.72 |
0.00 |
416,003.07 |
0.00 |
0.00 |
416,003.07 |
152,568,364.72 |
35.88% |
30.00% |
|
A-4 |
61766LBS7 |
3.544000% |
325,154,000.00 |
325,154,000.00 |
0.00 |
960,288.15 |
0.00 |
0.00 |
960,288.15 |
325,154,000.00 |
35.88% |
30.00% |
|
A-S |
61766LBV0 |
3.951000% |
47,782,000.00 |
47,782,000.00 |
0.00 |
157,322.23 |
0.00 |
0.00 |
157,322.23 |
47,782,000.00 |
29.90% |
25.00% |
|
B |
61766LBW8 |
4.612330% |
50,172,000.00 |
50,172,000.00 |
0.00 |
192,841.50 |
0.00 |
0.00 |
192,841.50 |
50,172,000.00 |
23.62% |
19.75% |
|
C |
61766LBX6 |
4.612330% |
46,588,000.00 |
46,588,000.00 |
0.00 |
179,066.01 |
0.00 |
0.00 |
179,066.01 |
46,588,000.00 |
17.79% |
14.87% |
|
D |
61766LAC3 |
3.000000% |
52,560,000.00 |
52,560,000.00 |
0.00 |
131,400.00 |
0.00 |
0.00 |
131,400.00 |
52,560,000.00 |
11.21% |
9.38% |
|
E-1 |
61766LAE9 |
4.612330% |
14,335,000.00 |
14,335,000.00 |
0.00 |
55,098.12 |
0.00 |
0.00 |
55,098.12 |
14,335,000.00 |
9.42% |
7.88% |
|
E-2 |
61766LAG4 |
4.612330% |
14,335,000.00 |
14,335,000.00 |
0.00 |
55,098.12 |
0.00 |
0.00 |
55,098.12 |
14,335,000.00 |
7.62% |
6.37% |
|
F-1 |
61766LAL3 |
4.612330% |
4,778,000.00 |
4,778,000.00 |
0.00 |
18,364.76 |
0.00 |
0.00 |
18,364.76 |
4,778,000.00 |
7.03% |
5.88% |
|
F-2 |
61766LAN9 |
4.612330% |
4,778,000.00 |
4,778,000.00 |
0.00 |
18,364.76 |
0.00 |
0.00 |
18,364.76 |
4,778,000.00 |
6.43% |
5.38% |
|
G-1 |
61766LAU3 |
4.612330% |
11,348,500.00 |
11,348,500.00 |
0.00 |
43,619.18 |
0.00 |
0.00 |
43,619.18 |
11,348,500.00 |
5.01% |
4.19% |
|
G-2 |
61766LAW9 |
4.612330% |
11,348,500.00 |
11,348,500.00 |
0.00 |
57,480.12 |
0.00 |
0.00 |
57,480.12 |
11,348,500.00 |
3.59% |
3.00% |
|
H-1 |
61766LBC2 |
4.612330% |
14,334,677.00 |
14,334,677.00 |
0.00 |
21,907.27 |
0.00 |
0.00 |
21,907.27 |
14,334,677.00 |
1.79% |
1.50% |
|
H-2 |
61766LBE8 |
4.612330% |
14,334,677.00 |
14,334,677.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14,334,677.00 |
0.00% |
0.00% |
|
V |
61766LBJ7 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
61766LBL2 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
|
955,648,354.02 |
799,905,503.84 |
904,720.06 |
2,404,092.56 |
0.00 |
0.00 |
3,308,812.62 |
799,000,783.78 |
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
61766LBT5 |
1.166893% |
668,954,000.00 |
513,211,149.84 |
0.00 |
499,051.97 |
0.00 |
0.00 |
499,051.97 |
512,306,429.78 |
|
|
|
X-B |
61766LBU2 |
0.322597% |
97,954,000.00 |
97,954,000.00 |
0.00 |
26,333.04 |
0.00 |
0.00 |
26,333.04 |
97,954,000.00 |
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
Certificate Distribution Detail continued to next page |
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 29 |
||||
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|||
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
Credit |
Credit |
|
Class |
CUSIP |
Rate (2) |
Original Balance |
Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution |
Ending Balance Support¹ |
Support¹ |
|
|
|
|||||||||||
|
X-D |
61766LAA7 |
1.612330% |
52,560,000.00 |
52,560,000.00 |
0.00 |
70,620.03 |
0.00 |
0.00 |
70,620.03 |
52,560,000.00 |
|
|
Notional SubTotal |
|
819,468,000.00 |
663,725,149.84 |
0.00 |
596,005.04 |
0.00 |
0.00 |
596,005.04 |
662,820,429.78 |
|
|
|
|
|||||||||||
|
Deal Distribution Total |
|
|
|
904,720.06 |
3,000,097.60 |
0.00 |
0.00 |
3,904,817.66 |
|
|
|
|
|
|||||||||||
|
* |
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. |
|
|
|
|
|
|
|
|||
|
(3) |
Class E-1, Class E-2, Class F-1, Class F-2, Class G-1, Class G-2, Class H-1 and Class H-2 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 Classes, please refer to the Exchangeable Certificate Detail. |
|
|
|
|||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 3 of 29 |
|||
|
|
|
|
|
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 |
61766LBN8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
61766LBP3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
61766LBQ1 |
598.46180641 |
15.25666206 |
1.63978533 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
16.89644739 |
583.20514435 |
|
A-3 |
61766LBR9 |
709.62030102 |
0.00000000 |
1.93489800 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.93489800 |
709.62030102 |
|
A-4 |
61766LBS7 |
1,000.00000000 |
0.00000000 |
2.95333334 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.95333334 |
1,000.00000000 |
|
A-S |
61766LBV0 |
1,000.00000000 |
0.00000000 |
3.29249990 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.29249990 |
1,000.00000000 |
|
B |
61766LBW8 |
1,000.00000000 |
0.00000000 |
3.84360799 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84360799 |
1,000.00000000 |
|
C |
61766LBX6 |
1,000.00000000 |
0.00000000 |
3.84360801 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84360801 |
1,000.00000000 |
|
D |
61766LAC3 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
|
E-1 |
61766LAE9 |
1,000.00000000 |
0.00000000 |
3.84360795 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84360795 |
1,000.00000000 |
|
E-2 |
61766LAG4 |
1,000.00000000 |
0.00000000 |
3.84360795 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84360795 |
1,000.00000000 |
|
F-1 |
61766LAL3 |
1,000.00000000 |
0.00000000 |
3.84360820 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84360820 |
1,000.00000000 |
|
F-2 |
61766LAN9 |
1,000.00000000 |
0.00000000 |
3.84360820 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84360820 |
1,000.00000000 |
|
G-1 |
61766LAU3 |
1,000.00000000 |
0.00000000 |
3.84360753 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84360753 |
1,000.00000000 |
|
G-2 |
61766LAW9 |
1,000.00000000 |
0.00000000 |
5.06499714 |
(1.22138873) |
0.00000000 |
0.00000000 |
0.00000000 |
5.06499714 |
1,000.00000000 |
|
H-1 |
61766LBC2 |
1,000.00000000 |
0.00000000 |
1.52827092 |
2.31533714 |
49.04463561 |
0.00000000 |
0.00000000 |
1.52827092 |
1,000.00000000 |
|
H-2 |
61766LBE8 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.84360806 |
82.04423720 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
V |
61766LBJ7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
61766LBL2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
61766LBT5 |
767.18451469 |
0.00000000 |
0.74601837 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.74601837 |
765.83207482 |
|
X-B |
61766LBU2 |
1,000.00000000 |
0.00000000 |
0.26883068 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.26883068 |
1,000.00000000 |
|
X-D |
61766LAA7 |
1,000.00000000 |
0.00000000 |
1.34360788 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.34360788 |
1,000.00000000 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 4 of 29 |
|||
|
|
|
|
|
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-SB |
04/01/22 - 04/30/22 |
30 |
0.00 |
97,239.27 |
0.00 |
97,239.27 |
0.00 |
0.00 |
0.00 |
97,239.27 |
0.00 |
|
|
A-3 |
04/01/22 - 04/30/22 |
30 |
0.00 |
416,003.07 |
0.00 |
416,003.07 |
0.00 |
0.00 |
0.00 |
416,003.07 |
0.00 |
|
|
A-4 |
04/01/22 - 04/30/22 |
30 |
0.00 |
960,288.15 |
0.00 |
960,288.15 |
0.00 |
0.00 |
0.00 |
960,288.15 |
0.00 |
|
|
X-A |
04/01/22 - 04/30/22 |
30 |
0.00 |
499,051.97 |
0.00 |
499,051.97 |
0.00 |
0.00 |
0.00 |
499,051.97 |
0.00 |
|
|
X-B |
04/01/22 - 04/30/22 |
30 |
0.00 |
26,333.04 |
0.00 |
26,333.04 |
0.00 |
0.00 |
0.00 |
26,333.04 |
0.00 |
|
|
X-D |
04/01/22 - 04/30/22 |
30 |
0.00 |
70,620.03 |
0.00 |
70,620.03 |
0.00 |
0.00 |
0.00 |
70,620.03 |
0.00 |
|
|
A-S |
04/01/22 - 04/30/22 |
30 |
0.00 |
157,322.23 |
0.00 |
157,322.23 |
0.00 |
0.00 |
0.00 |
157,322.23 |
0.00 |
|
|
B |
04/01/22 - 04/30/22 |
30 |
0.00 |
192,841.50 |
0.00 |
192,841.50 |
0.00 |
0.00 |
0.00 |
192,841.50 |
0.00 |
|
|
C |
04/01/22 - 04/30/22 |
30 |
0.00 |
179,066.01 |
0.00 |
179,066.01 |
0.00 |
0.00 |
0.00 |
179,066.01 |
0.00 |
|
|
D |
04/01/22 - 04/30/22 |
30 |
0.00 |
131,400.00 |
0.00 |
131,400.00 |
0.00 |
0.00 |
0.00 |
131,400.00 |
0.00 |
|
|
E-1 |
04/01/22 - 04/30/22 |
30 |
0.00 |
55,098.12 |
0.00 |
55,098.12 |
0.00 |
0.00 |
0.00 |
55,098.12 |
0.00 |
|
|
E-2 |
04/01/22 - 04/30/22 |
30 |
0.00 |
55,098.12 |
0.00 |
55,098.12 |
0.00 |
0.00 |
0.00 |
55,098.12 |
0.00 |
|
|
F-1 |
04/01/22 - 04/30/22 |
30 |
0.00 |
18,364.76 |
0.00 |
18,364.76 |
0.00 |
0.00 |
0.00 |
18,364.76 |
0.00 |
|
|
F-2 |
04/01/22 - 04/30/22 |
30 |
0.00 |
18,364.76 |
0.00 |
18,364.76 |
0.00 |
0.00 |
0.00 |
18,364.76 |
0.00 |
|
|
G-1 |
04/01/22 - 04/30/22 |
30 |
0.00 |
43,619.18 |
0.00 |
43,619.18 |
0.00 |
0.00 |
0.00 |
43,619.18 |
0.00 |
|
|
G-2 |
04/01/22 - 04/30/22 |
30 |
13,807.86 |
43,619.18 |
0.00 |
43,619.18 |
(13,860.93) |
0.00 |
0.00 |
57,480.12 |
0.00 |
|
|
H-1 |
04/01/22 - 04/30/22 |
30 |
667,284.62 |
55,096.88 |
0.00 |
55,096.88 |
33,189.61 |
0.00 |
0.00 |
21,907.27 |
703,039.01 |
|
|
H-2 |
04/01/22 - 04/30/22 |
30 |
1,116,688.66 |
55,096.88 |
0.00 |
55,096.88 |
55,096.88 |
0.00 |
0.00 |
0.00 |
1,176,077.64 |
|
|
V |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
R |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
|
|
1,797,781.14 |
3,074,523.15 |
0.00 |
3,074,523.15 |
74,425.56 |
0.00 |
0.00 |
3,000,097.60 |
1,879,116.65 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 29 |
||||
|
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
||
|
|
|
Pass-Through |
|
|
|
|
Prepayment |
|
|
|
|
|
Class |
CUSIP |
Rate |
Original Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
|
Realized Losses |
Total Distribution |
Ending Balance |
||
|
Regular Interest |
|
|
|
|
|
|
|
|
|
|
|
|
E |
61766LAJ8 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
F |
61766LAQ2 |
4.612330% |
9,556,000.00 |
9,556,000.00 |
0.00 |
36,729.52 |
0.00 |
|
0.00 |
36,729.52 |
9,556,000.00 |
|
G |
61766LAY5 |
4.612330% |
22,697,000.00 |
22,697,000.00 |
0.00 |
101,099.30 |
0.00 |
|
0.00 |
101,099.30 |
22,697,000.00 |
|
EFG |
61766LBA6 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
E-1 (Cert) |
61766LAE9 |
4.612330% |
14,335,000.00 |
14,335,000.00 |
0.00 |
55,098.12 |
0.00 |
|
0.00 |
55,098.12 |
14,335,000.00 |
|
E-1 (Exch) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
E-2 (Cert) |
61766LAG4 |
4.612330% |
14,335,000.00 |
14,335,000.00 |
0.00 |
55,098.12 |
0.00 |
|
0.00 |
55,098.12 |
14,335,000.00 |
|
E-2 (Exch) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
F-1 (Cert) |
61766LAL3 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
F-1 (Exch) |
NA |
4.612330% |
4,778,000.00 |
4,778,000.00 |
0.00 |
18,364.76 |
0.00 |
|
0.00 |
18,364.76 |
4,778,000.00 |
|
F-2 (Cert) |
61766LAN9 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
F-2 (Exch) |
NA |
4.612330% |
4,778,000.00 |
4,778,000.00 |
0.00 |
18,364.76 |
0.00 |
|
0.00 |
18,364.76 |
4,778,000.00 |
|
G-1 (Cert) |
61766LAU3 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
G-1 (Exch) |
NA |
4.612330% |
11,348,500.00 |
11,348,500.00 |
0.00 |
43,619.18 |
0.00 |
|
0.00 |
43,619.18 |
11,348,500.00 |
|
G-2 (Cert) |
61766LAW9 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
G-2 (Exch) |
NA |
4.612330% |
11,348,500.00 |
11,348,500.00 |
0.00 |
57,480.12 |
0.00 |
|
0.00 |
57,480.12 |
11,348,500.00 |
|
H-1 (Cert) |
61766LBC2 |
4.612330% |
2,608,677.00 |
2,608,677.00 |
0.00 |
3,986.76 |
0.00 |
|
0.00 |
3,986.76 |
2,608,677.00 |
|
H-1 (Exch) |
NA |
4.612330% |
11,726,000.00 |
11,726,000.00 |
0.00 |
17,920.50 |
0.00 |
|
0.00 |
17,920.50 |
11,726,000.00 |
|
H-2 (Cert) |
61766LBE8 |
4.612330% |
2,608,677.00 |
2,608,677.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
2,608,677.00 |
|
H-2 (Exch) |
NA |
4.612330% |
11,726,000.00 |
11,726,000.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
11,726,000.00 |
|
Regular Interest Total |
|
|
121,845,354.08 |
121,845,354.00 |
0.00 |
407,761.14 |
0.00 |
|
0.00 |
407,761.14 |
121,845,354.00 |
|
|
|||||||||||
|
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
|
H |
61766LBG3 |
4.612330% |
23,452,000.00 |
23,452,000.00 |
0.00 |
17,920.50 |
0.00 |
|
0.00 |
17,920.50 |
23,452,000.00 |
|
EF |
61766LAS8 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
Exchangeable Certificates Total |
|
23,452,000.01 |
23,452,000.00 |
0.00 |
17,920.50 |
0.00 |
|
0.00 |
17,920.50 |
23,452,000.00 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 6 of 29 |
|||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
3,904,817.66 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 7 of 29 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
3,090,006.81 |
Master Servicing Fee |
9,631.62 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
3,976.17 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
333.29 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
1,159.24 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
173.31 |
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
15,483.64 |
|
Total Interest Collected |
3,090,006.81 |
|
|
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
904,720.06 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
|
ASER Amount |
50,388.92 |
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
22,104.19 |
|
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) |
1,932.45 |
|
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 |
904,720.06 |
Total Expenses/Reimbursements |
74,425.56 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,000,097.60 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
904,720.06 |
|
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 |
3,904,817.66 |
|
Total Funds Collected |
3,994,726.87 |
Total Funds Distributed |
3,994,726.86 |
|
|
|||
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 29 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
799,905,504.53 |
799,905,504.53 |
Beginning Certificate Balance |
799,905,503.84 |
|
|
(-) Scheduled Principal Collections |
904,720.06 |
904,720.06 |
(-) Principal Distributions |
904,720.06 |
|
|
(-) 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 |
799,000,784.47 |
799,000,784.47 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
801,008,660.68 |
801,008,660.68 |
Ending Certificate Balance |
799,000,783.78 |
|
|
Ending Actual Collateral Balance |
800,078,827.75 |
800,078,827.75 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.69) |
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.69) |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.61% |
|
|
|
|
|
|
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 9 of 29 |
||
|
|
|
|
|
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 |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
Defeased |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
|
|
5,000,000 or less |
5 |
17,436,686.57 |
2.18% |
43 |
5.0401 |
2.377044 |
1.30 or less |
14 |
282,080,933.96 |
35.30% |
42 |
4.7591 |
0.946114 |
|
5,000,001 to 10,000,000 |
10 |
67,272,000.72 |
8.42% |
39 |
4.9939 |
1.936338 |
1.31 to 1.40 |
1 |
49,628,354.06 |
6.21% |
44 |
4.6726 |
1.385300 |
|
|
10,000,001 to 15,000,000 |
4 |
47,295,022.21 |
5.92% |
43 |
5.0431 |
1.416002 |
1.41 to 1.50 |
5 |
74,692,040.71 |
9.35% |
38 |
4.7719 |
1.466051 |
|
|
15,000,001 to 25,000,000 |
5 |
91,512,075.67 |
11.45% |
43 |
4.6559 |
1.463453 |
1.51 to 1.60 |
1 |
27,186,856.55 |
3.40% |
69 |
5.2800 |
1.541000 |
|
|
25,000,001 to 50,000,000 |
9 |
309,032,882.10 |
38.68% |
44 |
4.6909 |
1.300246 |
1.61 to 1.70 |
2 |
18,658,534.41 |
2.34% |
43 |
4.8532 |
1.671334 |
|
|
50,000,001 to 75,000,000 |
2 |
129,969,458.13 |
16.27% |
43 |
4.5877 |
3.369664 |
1.71 to 1.80 |
2 |
28,559,767.71 |
3.57% |
42 |
4.6007 |
1.727479 |
|
|
|
75,000,001 or greater |
1 |
90,000,000.00 |
11.26% |
44 |
3.8420 |
2.394700 |
1.81 to 2.50 |
7 |
185,444,714.09 |
23.21% |
44 |
4.3367 |
2.252018 |
|
|
Totals |
38 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
2.51 to 3.00 |
1 |
5,543,899.05 |
0.69% |
43 |
5.1500 |
2.819500 |
|
|
|
|
|
|
|
|
|
3.01 or greater |
3 |
80,723,024.86 |
10.10% |
43 |
4.3485 |
5.290843 |
|
|
|
|
|
|
|
|
|
Totals |
38 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 29 |
||||
|
|
|
|
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 |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
|
Arizona |
1 |
7,298,242.81 |
0.91% |
(4) |
5.3160 |
1.493400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
7 |
86,862,741.69 |
10.87% |
44 |
5.0916 |
0.989222 |
|
California |
6 |
71,252,237.31 |
8.92% |
43 |
4.6181 |
1.785584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
1 |
29,831,666.65 |
3.73% |
43 |
4.6900 |
1.890000 |
|
Connecticut |
1 |
3,804,250.67 |
0.48% |
43 |
4.8050 |
1.146000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile Home Park |
1 |
1,989,263.48 |
0.25% |
42 |
5.1900 |
1.130600 |
|
Florida |
7 |
104,780,710.76 |
13.11% |
43 |
4.5148 |
4.476779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
3 |
44,273,133.91 |
5.54% |
43 |
4.8288 |
1.450539 |
|
Georgia |
1 |
7,317,410.52 |
0.92% |
45 |
5.2400 |
1.180600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
8 |
228,907,041.60 |
28.65% |
42 |
4.6081 |
1.222928 |
|
Indiana |
1 |
7,554,323.84 |
0.95% |
43 |
5.0680 |
1.192700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
16 |
330,415,957.72 |
41.35% |
44 |
4.4584 |
2.614032 |
|
Iowa |
2 |
23,250,607.12 |
2.91% |
43 |
4.6889 |
1.150783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
6 |
30,238,320.35 |
3.78% |
44 |
4.8230 |
2.495700 |
|
Maryland |
1 |
27,186,856.55 |
3.40% |
69 |
5.2800 |
1.541000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
44 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
|
Nevada |
1 |
10,769,058.36 |
1.35% |
41 |
4.7670 |
1.426800 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New Jersey |
2 |
96,136,512.81 |
12.03% |
40 |
4.3714 |
1.255214 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New Mexico |
1 |
33,202,363.70 |
4.16% |
42 |
4.8800 |
(0.160200) |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New York |
1 |
10,695,623.20 |
1.34% |
45 |
5.4000 |
1.457900 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
North Carolina |
1 |
40,256,019.93 |
5.04% |
42 |
4.4600 |
1.477500 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Ohio |
2 |
40,052,097.09 |
5.01% |
45 |
5.2109 |
0.995990 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Oklahoma |
5 |
103,902,046.09 |
13.00% |
44 |
3.9733 |
2.408214 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Pennsylvania |
1 |
11,995,890.45 |
1.50% |
43 |
4.9300 |
1.701900 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Texas |
5 |
85,174,268.50 |
10.66% |
44 |
4.7401 |
1.599599 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Virginia |
2 |
63,639,605.69 |
7.96% |
43 |
4.9619 |
1.103143 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Washington |
1 |
4,250,000.00 |
0.53% |
43 |
4.8450 |
1.710200 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
44 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 29 |
|||
|
|
|
|
|
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 |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
Defeased |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
|
|
4.000% or less |
1 |
90,000,000.00 |
11.26% |
44 |
3.8420 |
2.394700 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.500% |
3 |
157,964,178.68 |
19.77% |
40 |
4.2665 |
3.105703 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 5.000% |
19 |
376,661,712.24 |
47.14% |
43 |
4.7579 |
1.399481 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.001% or greater |
13 |
127,892,234.48 |
16.01% |
47 |
5.2249 |
1.522015 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
38 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
49 months or greater |
36 |
752,518,125.40 |
94.18% |
43 |
4.6246 |
1.897493 |
|
|
|
|
|
|
|
|
|
Totals |
38 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 12 of 29 |
||||
|
|
|
|
|
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 |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
Defeased |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
|
|
60 months or less |
35 |
725,331,268.85 |
90.78% |
42 |
4.6000 |
1.910855 |
Interest Only |
5 |
188,450,000.00 |
23.59% |
44 |
4.1405 |
3.522368 |
|
61 months to 84 months |
1 |
27,186,856.55 |
3.40% |
69 |
5.2800 |
1.541000 |
240 months or less |
4 |
17,588,979.18 |
2.20% |
44 |
5.0338 |
2.428714 |
|
|
85 months to 120 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
241 months to 300 months |
27 |
546,479,146.22 |
68.40% |
43 |
4.7783 |
1.320067 |
|
|
|
121 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
301 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
38 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
Totals |
38 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 13 of 29 |
||||
|
|
|
|
|
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 |
2 |
46,482,659.07 |
5.82% |
43 |
4.8100 |
NAP |
|
|
|
None |
|
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
12 months or less |
33 |
621,898,114.81 |
77.83% |
43 |
4.6206 |
1.655787 |
|
|
|
|
|
|
|
13 months to 24 months |
2 |
104,402,363.70 |
13.07% |
43 |
4.4834 |
3.581057 |
|
|
|
|
|
|
|
25 months or greater |
1 |
26,217,646.89 |
3.28% |
45 |
5.2800 |
0.926700 |
|
|
|
|
|
|
|
Totals |
38 |
799,000,784.47 |
100.00% |
43 |
4.6354 |
1.858787 |
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 14 of 29 |
||||
|
|
|
|
|
|
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 |
305351002 |
RT |
Oklahoma City |
OK |
Actual/360 |
3.842% |
288,150.00 |
0.00 |
0.00 |
N/A |
01/01/26 |
-- |
90,000,000.00 |
90,000,000.00 |
05/01/22 |
|
|
2 |
305471002 |
RT |
Ellenton |
FL |
Actual/360 |
4.298% |
255,044.33 |
0.00 |
0.00 |
N/A |
12/01/25 |
-- |
71,200,000.00 |
71,200,000.00 |
05/01/22 |
|
|
4 |
300801423 |
OF |
Arlington |
VA |
Actual/360 |
4.938% |
242,155.92 |
77,667.39 |
0.00 |
N/A |
12/01/25 |
-- |
58,847,125.52 |
58,769,458.13 |
05/01/22 |
|
|
5 |
1545861 |
OF |
Lawrence Township |
NJ |
Actual/360 |
4.673% |
193,245.18 |
0.00 |
0.00 |
N/A |
01/01/26 |
-- |
49,628,354.06 |
49,628,354.06 |
05/01/22 |
|
|
6 |
1543829 |
OF |
Trenton |
NJ |
Actual/360 |
4.050% |
157,184.94 |
65,155.50 |
0.00 |
N/A |
04/01/25 |
-- |
46,573,314.25 |
46,508,158.75 |
02/01/22 |
|
|
7 |
300801384 |
RT |
Greenville |
NC |
Actual/360 |
4.460% |
149,913.86 |
79,547.82 |
0.00 |
N/A |
11/06/25 |
-- |
40,335,567.75 |
40,256,019.93 |
05/06/22 |
|
|
8 |
300801421 |
MF |
Manchester |
NH |
Actual/360 |
4.793% |
156,609.04 |
53,087.89 |
0.00 |
N/A |
12/01/25 |
-- |
39,209,441.27 |
39,156,353.38 |
05/01/22 |
|
|
9 |
305471009 |
LO |
Albuquerque |
NM |
Actual/360 |
4.880% |
135,273.88 |
61,704.49 |
0.00 |
N/A |
11/01/25 |
-- |
33,264,068.19 |
33,202,363.70 |
05/01/22 |
|
|
10 |
695100618 |
SS |
Various |
Various |
Actual/360 |
4.823% |
121,743.48 |
52,407.52 |
0.00 |
N/A |
01/06/26 |
-- |
30,290,727.87 |
30,238,320.35 |
05/06/22 |
|
|
11 |
305471011 |
MU |
New Braunfels |
TX |
Actual/360 |
4.690% |
116,753.06 |
41,183.45 |
0.00 |
N/A |
12/01/25 |
-- |
29,872,850.10 |
29,831,666.65 |
05/01/22 |
|
|
13 |
1546497 |
LO |
Cleveland |
OH |
Actual/360 |
5.280% |
115,556.18 |
45,122.18 |
0.00 |
N/A |
02/01/26 |
-- |
26,262,769.07 |
26,217,646.89 |
08/01/20 |
|
|
14 |
1545887 |
RT |
Catonsville |
MD |
Actual/360 |
5.280% |
119,789.89 |
38,118.15 |
0.00 |
N/A |
02/01/28 |
-- |
27,224,974.70 |
27,186,856.55 |
05/01/22 |
|
|
15 |
1546309 |
OF |
Oxnard |
CA |
Actual/360 |
4.625% |
100,235.17 |
43,466.82 |
0.00 |
N/A |
01/01/26 |
-- |
26,006,962.04 |
25,963,495.22 |
05/01/22 |
|
|
16 |
300801394 |
OF |
Santa Rosa |
CA |
Actual/360 |
4.558% |
92,484.80 |
39,015.86 |
0.00 |
N/A |
11/01/25 |
-- |
24,348,783.57 |
24,309,767.71 |
05/01/22 |
|
|
17 |
305471017 |
RT |
Plano |
TX |
Actual/360 |
4.815% |
70,130.03 |
26,575.29 |
0.00 |
N/A |
01/01/26 |
-- |
17,477,888.65 |
17,451,313.36 |
05/01/22 |
|
|
18 |
300801403 |
MF |
Ames |
IA |
Actual/360 |
4.553% |
66,786.80 |
24,984.28 |
0.00 |
N/A |
11/01/25 |
-- |
17,602,494.99 |
17,577,510.71 |
05/01/22 |
|
|
19 |
1546147 |
OF |
Houston |
TX |
Actual/360 |
4.650% |
62,770.31 |
25,306.90 |
0.00 |
N/A |
01/01/26 |
-- |
16,198,790.79 |
16,173,483.89 |
05/01/22 |
|
|
20 |
305471020 |
MF |
Spring |
TX |
Actual/360 |
4.750% |
63,333.33 |
0.00 |
0.00 |
N/A |
01/01/26 |
-- |
16,000,000.00 |
16,000,000.00 |
05/01/22 |
|
|
21 |
305471021 |
RT |
Washington Township |
OH |
Actual/360 |
5.080% |
58,640.95 |
17,741.78 |
0.00 |
N/A |
01/01/26 |
-- |
13,852,191.98 |
13,834,450.20 |
05/01/22 |
|
|
22 |
305471022 |
RT |
Philadelphia |
PA |
Actual/360 |
4.930% |
49,362.12 |
19,230.54 |
0.00 |
N/A |
12/01/25 |
-- |
12,015,120.99 |
11,995,890.45 |
05/01/22 |
|
|
24 |
300801366 |
RT |
Las Vegas |
NV |
Actual/360 |
4.767% |
42,851.23 |
17,909.45 |
0.00 |
N/A |
10/01/25 |
-- |
10,786,967.81 |
10,769,058.36 |
05/01/22 |
|
|
25 |
305471025 |
MF |
Gates |
NY |
Actual/360 |
5.400% |
48,196.43 |
14,695.02 |
0.00 |
N/A |
02/01/26 |
-- |
10,710,318.22 |
10,695,623.20 |
05/01/22 |
|
|
26 |
695100612 |
OF |
Indianapolis |
IN |
Actual/360 |
5.068% |
31,957.95 |
12,673.33 |
0.00 |
N/A |
12/06/25 |
-- |
7,566,997.17 |
7,554,323.84 |
05/06/22 |
|
|
27 |
300801411 |
RT |
Westminster |
CA |
Actual/360 |
4.770% |
29,137.02 |
13,736.97 |
0.00 |
N/A |
12/01/25 |
-- |
7,330,067.39 |
7,316,330.42 |
05/01/22 |
|
|
28 |
695100627 |
LO |
Conyers |
GA |
Actual/360 |
5.240% |
32,008.02 |
12,670.32 |
0.00 |
N/A |
02/06/26 |
-- |
7,330,080.84 |
7,317,410.52 |
05/06/22 |
|
|
29 |
695100623 |
RT |
Phoenix |
AZ |
Actual/360 |
5.316% |
32,384.90 |
12,118.99 |
0.00 |
N/A |
01/06/22 |
07/06/22 |
7,310,361.80 |
7,298,242.81 |
05/06/22 |
|
|
30 |
695100615 |
LO |
Orlando |
FL |
Actual/360 |
5.040% |
30,244.81 |
12,896.70 |
0.00 |
N/A |
01/06/26 |
-- |
7,201,145.81 |
7,188,249.11 |
05/06/22 |
|
|
31 |
300801370 |
SS |
Pittsfield Township |
MI |
Actual/360 |
4.901% |
29,970.57 |
11,928.47 |
0.00 |
N/A |
10/01/25 |
-- |
7,338,234.16 |
7,326,305.69 |
05/01/22 |
|
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 15 of 29 |
|||||
|
|
|
|
|
|
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 |
|
||||
|
32 |
305471032 |
LO |
Pensacola |
FL |
Actual/360 |
5.150% |
23,891.94 |
23,154.28 |
0.00 |
N/A |
12/01/25 |
-- |
5,567,053.33 |
5,543,899.05 |
05/01/22 |
|
|
33 |
1545281 |
RT |
San Mateo |
CA |
Actual/360 |
4.550% |
26,541.67 |
0.00 |
0.00 |
N/A |
12/01/25 |
-- |
7,000,000.00 |
7,000,000.00 |
05/01/22 |
|
|
34 |
1545988 |
RT |
San Bernardino |
CA |
Actual/360 |
4.715% |
26,214.45 |
9,114.25 |
0.00 |
N/A |
01/01/26 |
-- |
6,671,758.21 |
6,662,643.96 |
05/01/22 |
|
|
35 |
1545963 |
RT |
Mesquite |
TX |
Actual/360 |
5.000% |
23,887.12 |
15,105.04 |
0.00 |
N/A |
02/01/26 |
-- |
5,732,909.64 |
5,717,804.60 |
05/01/22 |
|
|
37 |
305471037 |
RT |
Cedar Rapids |
IA |
Actual/360 |
5.110% |
24,195.17 |
8,744.83 |
0.00 |
N/A |
02/01/26 |
-- |
5,681,841.24 |
5,673,096.41 |
05/01/22 |
|
|
38 |
305471038 |
LO |
Norfolk |
VA |
Actual/360 |
5.250% |
21,343.73 |
8,420.05 |
0.00 |
N/A |
02/01/26 |
-- |
4,878,567.61 |
4,870,147.56 |
05/01/22 |
|
|
39 |
305471039 |
RT |
Sedro Woolley |
WA |
Actual/360 |
4.845% |
17,159.38 |
0.00 |
0.00 |
N/A |
12/01/25 |
-- |
4,250,000.00 |
4,250,000.00 |
05/01/22 |
|
|
40 |
305471040 |
RT |
Southbury |
CT |
Actual/360 |
4.805% |
15,261.73 |
7,211.06 |
0.00 |
N/A |
12/01/25 |
-- |
3,811,461.73 |
3,804,250.67 |
05/01/22 |
|
|
41 |
305471041 |
LO |
Pensacola |
FL |
Actual/360 |
5.200% |
10,978.59 |
10,495.14 |
0.00 |
N/A |
12/01/25 |
-- |
2,533,520.00 |
2,523,024.86 |
05/01/22 |
|
|
42 |
300801399 |
MH |
Auburndale |
FL |
Actual/360 |
5.190% |
8,618.83 |
3,530.30 |
0.00 |
N/A |
11/01/25 |
-- |
1,992,793.78 |
1,989,263.48 |
05/01/22 |
|
|
Totals |
|
|
|
|
|
|
3,090,006.81 |
904,720.06 |
0.00 |
|
|
|
799,905,504.53 |
799,000,784.47 |
|
|
|
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 16 of 29 |
|||||
|
|
|
|
|
|
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 |
29,816,893.76 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
2 |
18,367,910.00 |
4,236,207.00 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4 |
3,491,266.20 |
3,129,102.02 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
5 |
13,394,461.72 |
9,033,222.06 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
6 |
4,347,121.25 |
2,495,589.14 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
221,601.48 |
664,524.03 |
0.00 |
0.00 |
|
|
|
7 |
4,576,506.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
8 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
9 |
146,812.18 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
10 |
5,215,701.52 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
11 |
3,669,132.01 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
13 |
2,706,477.00 |
2,294,221.00 |
10/01/18 |
09/30/19 |
05/11/21 |
11,495,573.04 |
1,401,955.32 |
109,653.88 |
2,027,715.26 |
1,374,650.77 |
0.00 |
|
|
|
14 |
3,079,404.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
15 |
2,261,067.98 |
593,370.39 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
16 |
2,884,736.25 |
745,569.25 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
17 |
1,671,038.21 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
18 |
3,036,828.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
19 |
0.00 |
390,643.84 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
20 |
1,503,569.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
21 |
1,046,513.49 |
265,117.05 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
22 |
1,438,517.44 |
367,364.26 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
24 |
1,119,620.15 |
842,368.87 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
25 |
997,919.96 |
842,300.00 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
26 |
890,173.24 |
605,412.56 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
27 |
1,029,635.11 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
28 |
516,010.01 |
716,619.15 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
29 |
852,394.53 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
30 |
863,469.38 |
1,234,207.82 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
41,041.48 |
0.00 |
|
|
|
31 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 17 of 29 |
||||
|
|
|
|
|
|
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 |
|
|
32 |
776,119.79 |
1,734,172.11 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
33 |
1,496,647.35 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
82,719.54 |
0.00 |
|
|
|
34 |
566,193.66 |
180,977.73 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
35 |
577,344.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
37 |
629,996.80 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
2,088.67 |
0.00 |
|
|
|
38 |
908,839.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
39 |
360,000.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
40 |
311,789.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
41 |
0.00 |
892,874.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
42 |
169,183.82 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
114,719,292.79 |
30,599,338.25 |
|
|
|
11,495,573.04 |
1,401,955.32 |
331,255.36 |
2,692,239.29 |
1,500,500.46 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 18 of 29 |
||||
|
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
|
No principal prepayments this period |
|
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 19 of 29 |
||
|
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
||||
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
Prepayments |
|
Rate and Maturities |
|||||
|
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
Curtailments |
|
Payoff |
Next Weighted Avg. |
|
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/17/22 |
0 |
0.00 |
1 |
46,508,158.75 |
1 |
26,217,646.89 |
1 |
26,217,646.89 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.635363% |
4.578994% |
43 |
|
04/18/22 |
1 |
46,573,314.25 |
0 |
0.00 |
1 |
26,262,769.07 |
1 |
26,262,769.07 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.635558% |
4.579169% |
44 |
|
03/17/22 |
1 |
33,321,024.21 |
0 |
0.00 |
1 |
26,303,852.58 |
1 |
26,303,852.58 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.635734% |
4.579328% |
45 |
|
02/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
26,356,294.42 |
1 |
26,356,294.42 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.635960% |
4.579531% |
46 |
|
01/18/22 |
0 |
0.00 |
0 |
0.00 |
1 |
26,396,954.63 |
1 |
26,396,954.63 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.636134% |
4.594256% |
47 |
|
12/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
26,437,430.80 |
1 |
26,437,430.80 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
28,160,048.98 |
4.636307% |
4.594415% |
48 |
|
11/18/21 |
0 |
0.00 |
0 |
0.00 |
1 |
26,481,590.16 |
1 |
26,481,590.16 |
0 |
0.00 |
1 |
49,474,154.88 |
0 |
0.00 |
0 |
0.00 |
4.646535% |
4.581899% |
48 |
|
10/18/21 |
2 |
83,143,334.76 |
0 |
0.00 |
1 |
26,521,683.27 |
1 |
26,521,683.27 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.646706% |
4.582056% |
49 |
|
09/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
26,565,473.55 |
1 |
26,565,473.55 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.646891% |
4.582227% |
50 |
|
08/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
26,605,186.99 |
1 |
26,605,186.99 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.647059% |
4.582381% |
51 |
|
07/16/21 |
1 |
33,790,270.38 |
0 |
0.00 |
1 |
26,644,720.69 |
1 |
26,644,720.69 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
11,265,434.57 |
4.647226% |
4.582535% |
52 |
|
06/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
55,097,132.08 |
1 |
26,687,971.97 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.649772% |
4.582347% |
52 |
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
Page 20 of 29 |
|||||||
|
|
|
|
|
|
|
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 |
|
|
6 |
1543829 |
02/01/22 |
2 |
2 |
|
221,601.48 |
664,524.03 |
27,833.25 |
46,709,131.07 |
02/07/22 |
98 |
|
|
|
|
|
13 |
1546497 |
08/01/20 |
20 |
6 |
|
109,653.88 |
2,027,715.26 |
4,531,389.07 |
27,094,717.86 |
10/04/19 |
2 |
|
|
11/01/19 |
|
|
Totals |
|
|
|
|
|
331,255.36 |
2,692,239.29 |
4,559,222.32 |
73,803,848.93 |
|
|
|
|
|
|
|
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 21 of 29 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
|
||||||||
|
Past Maturity |
|
0 |
0 |
0 |
|
|
0 |
|
|
0 - 6 Months |
|
7,298,243 |
7,298,243 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
25 - 36 Months |
|
46,508,159 |
0 |
46,508,159 |
0 |
|
||
|
37 - 48 Months |
|
718,007,526 |
691,789,879 |
0 |
|
|
26,217,647 |
|
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
> 60 Months |
|
27,186,857 |
27,186,857 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
|
||||||||
|
May-22 |
799,000,784 |
726,274,979 |
0 |
46,508,159 |
|
0 |
26,217,647 |
|
|
Apr-22 |
799,905,505 |
727,069,421 |
46,573,314 |
0 |
|
0 |
26,262,769 |
|
|
Mar-22 |
800,730,862 |
741,105,985 |
33,321,024 |
0 |
|
0 |
26,303,853 |
|
|
Feb-22 |
801,780,301 |
775,424,007 |
0 |
0 |
|
0 |
26,356,294 |
|
|
Jan-22 |
802,597,838 |
768,854,484 |
0 |
0 |
7,346,399 |
26,396,955 |
|
|
|
Dec-21 |
803,411,965 |
776,974,534 |
0 |
0 |
|
0 |
26,437,431 |
|
|
Nov-21 |
832,348,606 |
805,867,016 |
0 |
0 |
|
0 |
26,481,590 |
|
|
Oct-21 |
833,244,606 |
723,579,588 |
83,143,335 |
0 |
|
0 |
26,521,683 |
|
|
Sep-21 |
834,224,672 |
807,659,199 |
0 |
0 |
|
0 |
26,565,474 |
|
|
Aug-21 |
835,112,784 |
808,507,597 |
0 |
0 |
|
0 |
26,605,187 |
|
|
Jul-21 |
835,997,162 |
775,562,171 |
33,790,270 |
0 |
|
0 |
26,644,721 |
|
|
Jun-21 |
848,252,459 |
793,155,327 |
0 |
0 |
28,409,160 |
26,687,972 |
|
|
|
(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 22 of 29 |
||||
|
|
|
|
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 |
|
6 |
1543829 |
46,508,158.75 |
46,709,131.07 |
72,000,000.00 |
01/12/16 |
2,225,596.64 |
1.11640 |
09/30/21 |
04/01/25 |
284 |
|
9 |
305471009 |
33,202,363.70 |
33,202,363.70 |
53,600,000.00 |
07/18/15 |
(378,797.82) |
(0.16020) |
12/31/20 |
11/01/25 |
281 |
|
13 |
1546497 |
26,217,646.89 |
27,094,717.86 |
25,000,000.00 |
10/27/21 |
1,786,835.00 |
0.92670 |
09/30/19 |
02/01/26 |
284 |
|
Totals |
|
105,928,169.34 |
107,006,212.63 |
150,600,000.00 |
|
3,633,633.82 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 23 of 29 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
|
||||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
|
|
6 |
1543829 |
OF |
NJ |
02/07/22 |
98 |
|
|
|
|
|
Cash flow insufficiency resulted in special servicing transfer. A pre-negotiation agreement has been executed. Notice of A Note default and opportunity to cure or purchase was sent to the Mezz Lender on 3/4/2022. Notice of default and |
|||||||
|
|
demand for cure w as sent to the Borrower on 3/7/2022. Foreclosure complaint was filed on 4/7/2022, with process service on Borrower completed 4/19/2022. |
An appraisal and BOVs have been received. Other 3rd party assessments are |
||||||
|
|
underway. |
|
|
|
|
|
|
|
|
|
||||||||
|
9 |
305471009 |
LO |
NM |
04/13/20 |
1 |
|
|
|
|
|
COVID related transfer in April 2020. Suspension of FF&E payments for 9-months and a suspension of the cash management trigger until 3Q2021 was agreed upon. FFE payments resumed in July 2021. Property continues to suffer with |
|||||||
|
|
occupancy of 38.24% reporte d for March 2022. Borrower has continued to fund operating expense and debt service shortfalls. Property performance continues to be monitored. |
|
||||||
|
|
||||||||
|
|
||||||||
|
13 |
1546497 |
LO |
OH |
10/04/19 |
2 |
|
|
|
|
|
Loan transferred to Special Servicing in October 2019. Borrower sent a hardship letter to the Master Servicer requesting an "orderly transition" of the property to the Noteholder. Loan was accelerated on 1/3/2020. Trust Counsel filed a foreclosure |
|||||||
|
|
complai nt and the Borrower agreed to appointment of a receiver effective 1/18/2020. Trust Counsel and Borrower Counsel have finalized an Agreed Judgment Entry and Decree and the Court entered the Order on 3/20/2020. Ordinarily, the |
|||||||
|
|
foreclosure would have occurre d in early May. However, a moratorium has been placed on sheriff's sales in Cuyahoga county and many others because of the Corona virus pandemic. Moratorium was lifted effective 10/1/2020. Trust counsel |
|||||||
|
|
continues to work through issues related to the unio n pension plan that have to be resolved before foreclosure can be finalized. Property operations continue to steadily improve YOY. Occupancy for February 2022 YTD reported at 36.13% |
|||||||
|
|
(17.48% YTD 2021). |
|
|
|
|
|
|
|
|
|
||||||||
|
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 24 of 29 |
||||
|
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
|
Pre-Modification |
Post-Modification |
|
|
|
Modification |
Modification |
|
|
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
|
5 |
1545861 |
0.00 |
4.67262% |
0.00 |
4.67262% |
8 |
09/17/21 |
09/01/21 |
11/12/21 |
|
9 |
305471009 |
34,191,422.45 |
4.88000% |
34,191,422.45 |
4.88000% |
10 |
10/20/20 |
10/20/20 |
10/20/20 |
|
12 |
300801431 |
28,814,529.14 |
4.93300% |
28,814,529.14 |
4.93300% |
9 |
08/31/20 |
08/31/20 |
-- |
|
29 |
695100623 |
7,543,372.14 |
5.31600% |
7,543,372.14 |
5.31600% |
10 |
06/19/20 |
05/06/20 |
08/11/20 |
|
30 |
695100615 |
7,450,948.05 |
5.04000% |
7,450,948.05 |
5.04000% |
10 |
07/17/20 |
08/06/20 |
08/11/20 |
|
Totals |
|
78,000,271.78 |
|
78,000,271.78 |
|
|
|
|
|
|
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 25 of 29 |
||
|
|
|
|
|
|
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 |
|
3 |
305471003 |
10/18/19 |
67,543,727.53 |
2,090,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
12 |
300801431 |
12/17/21 |
28,203,927.63 |
89,000,000.00 |
29,626,420.77 |
1,422,493.14 |
29,626,420.77 |
28,203,927.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
||
|
Cumulative Totals |
95,747,655.16 |
2,179,000,000.00 |
29,626,420.77 |
1,422,493.14 |
29,626,420.77 |
28,203,927.63 |
0.00 |
0.00 |
0.00 |
0.00 |
|
||
|
|
|||||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 29 |
||||
|
|
|
|
|
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 |
|
3 |
305471003 |
10/25/19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
12 |
300801431 |
12/17/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 27 of 29 |
||||
|
|
|
|
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) |
|
5 |
0.00 |
0.00 |
0.00 |
0.00 |
1,932.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
|
6 |
0.00 |
0.00 |
9,702.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
9 |
0.00 |
0.00 |
6,930.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
13 |
0.00 |
0.00 |
5,471.41 |
0.00 |
0.00 |
50,388.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
22,104.19 |
0.00 |
1,932.45 |
50,388.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
|
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 |
74,425.58 |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 28 of 29 |
|||
|
Supplemental Notes |
|
|
Exchange of Exchangeable Certificates--December 2018 |
|
|
In December 2018 an exchange of exchangeable certificates took effect in which $28,670,000.00 of Class E was exchanged for $14,335,000.00 of Class E-1 and $14,335,000.00 of Class E-2. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 29 of 29 |
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Morgan StanleySign 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!
