FILED PURSUANT TO RULE 424(h)
    REGISTRATION FILE NO.: 333-227446-17
     

 

The information in this preliminary prospectus is not complete and may be changed. This preliminary prospectus is not an offer to sell these securities and is not soliciting an offer to buy these securities in any jurisdiction where the offer or sale is not permitted. 

 

This preliminary prospectus, dated September 23, 2021, may be amended or completed prior to time of sale.

 

PROSPECTUS

 

$769,052,000 (Approximate)

 

Morgan Stanley Capital I Trust 2021-L7
(Central Index Key Number 0001883246)

as Issuing Entity

 

Morgan Stanley Capital I Inc.
(Central Index Key Number 0001547361)

as Depositor

 

KeyBank National Association 

(Central Index Key Number 0001089877) 

 

Starwood Mortgage Capital LLC
(Central Index Key Number 0001548405) 

 

Bank of Montreal
(Central Index Key Number 0000927971) 

 

Argentic Real Estate Finance LLC
(Central Index Key Number 0001624053) 

 

Morgan Stanley Mortgage Capital Holdings LLC
(Central Index Key Number 0001541557) 

 

as Sponsors and Mortgage Loan Sellers 

 

Commercial Mortgage Pass-Through Certificates, Series 2021-L7

 

Morgan Stanley Capital I Inc. is offering certain classes of the Commercial Mortgage Pass-Through Certificates, Series 2021-L7 consisting of the certificate classes identified in the table below. The certificates being offered by this prospectus (and the non-offered certificates and the VRR interest listed under “Summary of Certificates and VRR Interest”) represent the ownership interests in the issuing entity, which will be a New York common law trust named Morgan Stanley Capital I Trust 2021-L7. The assets of the issuing entity will primarily consist of a pool of fixed rate commercial mortgage loans, which are generally the sole source of payments on the certificates and the VRR Interest. Credit enhancement will be provided solely by certain classes of subordinate certificates that will be subordinate to certain classes of senior certificates as described under “Description of the Certificates—Subordination; Allocation of Realized Losses”. Each class of certificates and the VRR Interest will be entitled to receive monthly distributions of interest and/or principal on the 4th business day following the 11th day of each month (or if the 11th day is not a business day, the next business day), commencing in November 2021. The rated final distribution date for the certificates is the distribution date in October 2054.

 

Class

 

Approximate Initial
Certificate Balance or Notional Amount(1)

 

Approximate Initial Pass-Through Rate

 

Pass-Through Rate Description

 

Class

 

Approximate Initial
Certificate Balance or Notional Amount(1)

 

Approximate Initial Pass-Through Rate

 

Pass-Through Rate Description

Class A-1   $18,400,000   [_]%   (5)   Class A-S(6)   $52,537,000(6)   [_]%   (5)(6)
Class A-2   $92,100,000   [_]%   (5)   Class A-S-1(6)   $0(6)   [_]%   (6)
Class A-3   $68,100,000   [_]%   (5)   Class A-S-2(6)   $0(6)   [_]%   (6)
Class A-SB   $34,100,000   [_]%   (5)   Class A-S-X1(6)   $0(6)   [_]%   (6)
Class A-4(6)    (6)(7)   [_]%   (5)(6)   Class A-S-X2(6)   $0(6)   [_]%   (6)
Class A-4-1(6)   $0(6)(7)   [_]%   (6)   Class B(6)   $43,595,000(6)   [_]%   (5)(6)
Class A-4-2(6)   $0(6)(7)   [_]%   (6)   Class B-1(6)   $0(6)   [_]%   (6)
Class A-4-X1(6)   $0(6)(7)   [_]%   (6)   Class B-2(6)   $0(6)   [_]%   (6)
Class A-4-X2(6)   $0(6)(7)   [_]%   (6)   Class B-X1(6)   $0(6)   [_]%   (6)
Class A-5(6)    (6)(7)   [_]%   (5)(6)   Class B-X2(6)   $0(6)   [_]%   (6)
Class A-5-1(6)   $0(6)(7)   [_]%   (6)   Class C(6)   $46,948,000(6)   [_]%   (5)(6)
Class A-5-2(6)   $0(6)(7)   [_]%   (6)   Class C-1(6)   $0(6)   [_]%   (6)
Class A-5-X1(6)   $0(6)(7)   [_]%   (6)   Class C-2(6)   $0(6)   [_]%   (6)
Class A-5-X2(6)   $0(6)(7)   [_]%   (6)   Class C-X1(6)   $0(6)   [_]%   (6)
Class X-A   $625,972,000(8)   [_]%   Variable(9)   Class C-X2(6)   $0(6)   [_]%   (6)
Class X-B   $143,080,000(8)   [_]%   Variable(9)                

 

(Explanatory notes to this table begin on page 3) 

You should carefully consider the summary of risk factors and the risk factors beginning on page 47 and page 49, respectively, of this prospectus.

 

None of the certificates, the VRR interest or the mortgage loans are insured or guaranteed by any governmental agency, instrumentality or private issuer or any other person or entity.

 

The certificates and the VRR Interest will represent interests in the issuing entity only. They will not represent interests in or obligations of the 

The United States Securities and Exchange Commission and state regulators have not approved or disapproved of the offered certificates or passed upon the adequacy or accuracy of this prospectus. Any representation to the contrary is a criminal offense. Morgan Stanley Capital I Inc. will not list the offered certificates on any securities exchange or on any automated quotation system of any securities association.

 

The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act (as defined in this prospectus) contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity will not be relying upon Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act as a basis for not registering under the Investment Company Act. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act (both as defined in this prospectus).

 

The underwriters, Morgan Stanley & Co. LLC, KeyBanc Capital Markets Inc., BMO Capital Markets Corp. and Mischler Financial Group, Inc. will purchase the offered certificates from Morgan Stanley Capital I Inc. and will offer them in one or more negotiated transactions, or otherwise, at varying prices determined at the time of sale. Morgan Stanley & Co. LLC, KeyBanc Capital Markets Inc. and BMO Capital Markets Corp. are acting as co-lead managers and joint bookrunners in the following manner: Morgan Stanley & Co. LLC is acting as sole bookrunning manager with respect to approximately 49.9% of each class of offered certificates, KeyBanc Capital Markets Inc. is acting as sole bookrunning manager with respect to approximately 29.8% of each class of offered certificates and BMO Capital Markets Corp. is acting as sole bookrunning manager with respect to approximately 20.3% of each class of offered certificates. Mischler Financial Group, Inc. is acting as co-manager.

 

The underwriters expect to deliver the offered certificates to purchasers in book-entry form only through the facilities of The Depository Trust Company in the United States and Clearstream Banking, Luxembourg and Euroclear Bank, as operator of the Euroclear System, in Europe, against payment in New York, New York on or about October 13, 2021. Morgan Stanley Capital I Inc. expects to receive from this offering approximately [_]% of the aggregate certificate balance of the offered certificates plus accrued interest from October 1, 2021, before deducting expenses payable by the depositor.

 

CALCULATION OF REGISTRATION FEE

 

Title of each class of securities
to be registered

 

Amount to be registered

 

Proposed maximum
offering price per unit(1)

 

Proposed maximum aggregate
offering price(1)

 

Amount of registration
fee(2)

Commercial Mortgage Pass-Through Certificates   $769,052,000   100%   $769,052,000   $83,903.57

 

 

 

(1)Estimated solely for the purpose of calculating the registration fee.

(2)Calculated according to Rule 457(s) of the Securities Act of 1933.

 

Morgan Stanley BMO Capital Markets KeyBanc Capital Markets
     

Mischler Financial Group, Inc.

 

September [_], 2021

 

 

 

 

 

 

 

 

 

Summary of Certificates and VRR Interest

 

Class

 

Approximate
Initial Certificate
Balance or
Notional Amount(1)

 

Approximate
Initial Credit
Support(2)

 

Approximate
Initial Pass-
Through Rate

 

Pass-Through Rate Description

 

Assumed
Final Distribution
Date(3)

 

Expected
Weighted
Average
Life
(Years)(4)

 

Expected
Principal
Window
(Months)(4)

Offered Certificates
Class A-1   $18,400,000   30.000%   [_]%   (5)   August 2026   2.85   1 – 58
Class A-2   $92,100,000   30.000%   [_]%   (5)   October 2026   4.98   58 – 60
Class A-3   $68,100,000   30.000%   [_]%   (5)   October 2028   6.87   82 – 84
Class A-SB   $34,100,000   30.000%   [_]%   (5)   July 2031   7.47   60 – 117
Class A-4(6)   (6)(7)   30.000%   [_]%   (5)(6)   (7)   (7)   (7)
Class A-5(6)   (6)(7)   30.000%   [_]%   (5)(6)   (7)   (7)   (7)
Class X-A   $625,972,000(8)   N/A   [_]%   Variable(9)   September 2031   N/A   N/A
Class X-B   $143,080,000(8)   N/A   [_]%   Variable(9)   October 2031   N/A   N/A
Class A-S(6)   $52,537,000(6)   24.125%   [_]%   (5)(6)   September 2031   9.92   119 – 119
Class B(6)   $43,595,000(6)   19.250%   [_]%   (5)(6)   October 2031   9.94   119 – 120
Class C(6)   $46,948,000(6)   14.000%   [_]%   (5)(6)   October 2031   10.01   120 – 120
Non-Offered Certificates(10)
Class X-D   $53,654,000(8)   N/A   [_]%   Variable(9)   October 2031   N/A   N/A
Class X-F   $10,061,000(8)   N/A   [_]%   Variable(9)   October 2031   N/A   N/A
Class X-G   $14,531,000(8)   N/A   [_]%   Variable(9)   October 2031   N/A   N/A
Class D   $29,063,000   10.750%   [_]%   (5)   October 2031   10.01   120 – 120
Class E   $24,591,000   8.000%   [_]%   (5)   October 2031   10.01   120 – 120
Class F   $10,061,000   6.875%   [_]%   (5)   October 2031   10.01   120 – 120
Class G   $14,531,000   5.250%   [_]%   (5)   October 2031   10.01   120 – 120
Class H-RR   $10,060,000   4.125%   [_]%   (5)   October 2031   10.01   120 – 120
Class J-RR   $36,888,512   0.000%   [_]%   (5)   October 2031   10.01   120 – 120
Class V(11)   N/A   N/A   N/A   N/A   N/A   N/A   N/A
Class R(12)   N/A   N/A   N/A   N/A   N/A   N/A   N/A

 

 

 

(1)Approximate, subject to a permitted variance of plus or minus 5% or, in the case of the Class A-4 and Class A-5 certificates, such greater percentages as are contemplated by footnote (7) below. In addition, the notional amounts of the Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates may vary depending upon the final pricing of the classes of principal balance certificates (as defined in footnote (6) below) or trust components whose certificate balances comprise such notional amounts, and, if as a result of such pricing the pass-through rate of any class of the Class X-A, Class X-B, Class X-D, Class X-F or Class X-G certificates, as applicable, would be equal to zero at all times, such class of certificates will not be issued on the closing date of this securitization. The VRR Interest Balance of the VRR Interest is not included in the certificate balance or notional amount of any class of certificates set forth under “Offered Certificates” or “Non-Offered Certificates” in the table above, and the VRR Interest is not offered by this prospectus. See “VRR Interest Summary” below.

 

(2)The initial credit support percentages set forth for the certificates are approximate and, for the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4 and Class A-5 certificates, are presented in the aggregate, taking into account the initial certificate balances of the Class A-4 and Class A-5 trust components. The approximate initial credit support percentages set forth for the Class A-S, Class B and Class C certificates represent the approximate credit support for the underlying Class A-S, Class B and Class C trust components, respectively. The VRR Interest provides credit support only to the limited extent that it is allocated a portion of any losses incurred on the underlying mortgage loans, which such losses are allocated between it, on the one hand, and the certificates, on the other hand, pro rata, in accordance with their respective percentage allocation entitlements. See “Credit Risk Retention”.

 

(3)The assumed final distribution dates set forth in this prospectus have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”.

 

(4)The expected weighted average life and expected principal window during which distributions of principal would be received as set forth in the foregoing table with respect to each class of principal balance certificates are based on the assumptions set forth under “Yield and Maturity Considerations—Weighted Average Life” and on the assumptions that there are no prepayments, modifications or losses in respect of the mortgage loans and that there are no extensions or forbearances of maturity dates or anticipated repayment dates of the mortgage loans.

 

(5)The pass-through rate for each class of the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4, Class A-5, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G, Class H-RR and Class J-RR certificates will be one of the following: (i) a fixed rate per annum; (ii) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date; (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date; or (iv) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date minus a specified percentage. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the net mortgage interest rates will be adjusted as necessary to a 30/360 basis.

 

(6)The Class A-4-1, Class A-4-2, Class A-4-X1, Class A-4-X2, Class A-5-1, Class A-5-2, Class A-5-X1, Class A-5-X2, Class A-S-1, Class A-S-2, Class A-S-X1, Class A-S-X2, Class B-1, Class B-2, Class B-X1, Class B-X2, Class C-1, Class C-2, Class C-X1 and Class C-X2 certificates are also offered certificates. Such classes of certificates, together with the Class A-4, Class A-5, Class A-S, Class B and Class C certificates, constitute the “Exchangeable Certificates”. Each class of Exchangeable Certificates evidences an interest in one or more “trust components”. The Class A-1, Class A-2, Class A-3, Class A-SB, Class D, Class E, Class F, Class G, Class H-RR and Class J-RR certificates, together with the Exchangeable Certificates with certificate balances, are referred to as the “principal balance certificates.” The maximum certificate balances of the Class A-4, Class A-5, Class A-S, Class B and Class C certificates (subject to the constraint on the aggregate initial certificate balance of the Class A-4 and Class A-5 trust components discussed under footnote (7)) will be issued on the closing date, and the certificate balance or notional amount of each other class of Exchangeable Certificates will be

 

3 

 

 

  equal to zero on the closing date. The relative priorities, certificate balances or notional amounts and pass-through rates of the Exchangeable Certificates are described more fully under “Description of the Certificates—Distributions—Exchangeable Certificates.”

 

(7)The exact initial certificate balances or notional amounts of the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 trust components are unknown and will be determined based on the final pricing of the certificates. However, the initial certificate balances, assumed final distribution dates, weighted average lives and principal windows of the Class A-4 and Class A-5 trust components are expected to be within the applicable ranges reflected in the chart below. The aggregate initial certificate balance of the Class A-4 and Class A-5 trust components is expected to be approximately $413,272,000, subject to a variance of plus or minus 5%. The Class A-4-X1 and Class A-4-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-4 trust component. The Class A-5-X1 and Class A-5-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-5 trust component.

 

The maximum certificate balances of Class A-4 and Class A-5 certificates (subject to the constraint above) will be issued on the closing date, and the certificate balance or notional amount of each other class of Exchangeable Certificates with an “A-4” or “A-5” designation will be equal to zero on the closing date.

 

Trust Component

Expected Range of Initial
Certificate Balance

Expected Range of Assumed Final
Distribution Dates

Expected Range of
Weighted Average
Life (Years)

Expected Range of Principal
Window (Months)

Class A-4 $0 - $190,000,000 NAP – August 2031 NAP – 9.77 NAP / 101 – 118
Class A-5 $223,272,000 - $413,272,000 September 2031 – September 2031 9.88 – 9.83 118 – 119 / 101 – 119

 

(8)The Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates (collectively referred to as the “Class X certificates”) are notional amount certificates and will not be entitled to distributions of principal. The notional amount of the Class X-A certificates will be equal to the aggregate certificate balance of the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 trust components. The notional amount of the Class X-B certificates will be equal to the aggregate certificate balance of the Class A-S, Class B and Class C trust components. The notional amount of the Class X-D certificates will be equal to the aggregate certificate balance of the Class D and Class E certificates. The notional amount of each class of the Class X-F and Class X-G certificates will be equal to the certificate balance of the class of principal balance certificates that, with the addition of “X-,” has the same alphabetical designation as the subject class of Class X certificates. If the certificate balance of a class of principal balance certificates or a trust component constitutes all or part of the notional amount of a class of Class X certificates, then such class of principal balance certificates or such trust component constitutes an “underlying class of principal balance certificates” or an “underlying trust component” for such class of Class X certificates.

 

(9)The pass-through rate for the Class X-A certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 trust components for the related distribution date, weighted on the basis of their respective certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). The pass-through rate for the Class X-B certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 trust components for the related distribution date, weighted on the basis of their respective certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). The pass-through rate for the Class X-D certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class D and Class E certificates for the related distribution date, weighted on the basis of their respective certificate balances outstanding immediately prior to that distribution date. The pass-through rate for each class of the Class X-F and Class X-G certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the pass-through rate for the related distribution date of the class of principal balance certificates that, with the addition of “X-,” has the same alphabetical designation as the subject class of Class X certificates. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the net mortgage interest rates will be adjusted as necessary to a 30/360 basis.

 

(10)Not offered by this prospectus. Any information in this prospectus concerning certificates and the VRR Interest other than the offered certificates is presented solely to enhance your understanding of the offered certificates.

 

(11)The Class V certificates will not have a certificate balance, notional amount, credit support level, pass-through rate, rated final distribution date or rating. The Class V certificates will only be entitled to distributions of excess interest collected on any mortgage loans with an anticipated repayment date solely to the extent received from the related borrower. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loans” in this prospectus.

 

(12)The Class R certificates will not have a certificate balance, notional amount, credit support level, pass-through rate, rated final distribution date or rating. The Class R certificates represent the residual interest in each Trust REMIC as further described in this prospectus. The Class R certificates will not be entitled to distributions of principal or interest.

 

4 

 

 

VRR Interest Summary

 

Non-Offered Eligible
Vertical Interest

 

Approximate
Initial VRR Interest Balance(1)

 

Approximate
Initial VRR
Interest Rate

 

VRR

Interest
Rate Description

 

Assumed
Final
Distribution Date(2)

 

Expected
Weighted
Average Life
(Years)(3)

 

Expected
Principal
Window
(Months)(3)

Class RR(4)   $21,467,837.32   [_]%   (5)   October 2031   8.92   1 – 120
RR Interest   $5,477,009.96   [_]%   (5)   October 2031   8.92   1 – 120

 

 

 

(1)The Class RR Certificates and the RR Interest will collectively constitute an “eligible vertical interest” (as such term is defined in the Credit Risk Retention Rules), which is expected to be acquired and retained by the sponsors as described under “Credit Risk Retention”. The Class RR Certificates and the RR Interest collectively comprise the “VRR Interest”. The VRR Interest represents the right to receive approximately 2.925% of all amounts collected on the mortgage loans (net of all expenses of the issuing entity) that are available for distribution to the certificates and the VRR Interest on each distribution date, as further described under “Credit Risk Retention”. The owner of the RR Interest is referred to in this prospectus as the “RR Interest Owner” and the RR Interest Owner and the holder of the Class RR Certificates (the “Class RR Certificateholder”) are referred to collectively in this prospectus as the “VRR Interest Owners”. See “Credit Risk Retention”.

 

(2)The assumed final distribution dates set forth in this prospectus have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”.

 

(3)The expected weighted average life and expected principal window during which distributions of principal would be received as set forth in the foregoing table with respect to the VRR Interest are based on the assumptions set forth under “Yield, Prepayment and Maturity Considerations—Weighted Average Life” and on the assumptions that there are no prepayments, modifications or losses in respect of the mortgage loans and that there are no extensions or forbearances of maturity dates or anticipated repayment dates of the mortgage loans.

 

(4)The Class RR certificates will be certificated but will not be “certificates” for purposes of this prospectus.

 

(5)Although it does not have a specified pass-through rate (other than for tax reporting purposes), the effective pass-through rate for each of the RR interest and the Class RR Certificates will be a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months).

 

5 

 

 

TABLE OF CONTENTS

 

Summary of Certificates and VRR Interest 3
VRR Interest Summary 5
Important Notice Regarding the Offered Certificates 10
Important Notice About Information Presented in this Prospectus 10
Summary of Terms 17
Summary of Risk Factors 47
Special Risks 47
Risks Relating to the Mortgage Loans 47
Risks Relating to Conflicts of Interest 48
Other Risks Relating to the Certificates 48
Risk Factors 49
Risks Related to Market Conditions and Other External Factors 49
Risks Relating to the Mortgage Loans 52
Risks Related to Conflicts of Interest 94
Other Risks Relating to the Certificates 102
Description of the Mortgage Pool 123
General 123
Certain Calculations and Definitions 124
Mortgage Pool Characteristics 134
Redevelopment, Renovation and Expansion 143
Environmental Considerations 143
Assessment of Property Value and Condition 145
Litigation and Other Considerations 145
Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings 146
Tenant Issues 148
Use Restrictions 154
Appraised Value 154
Non-Recourse Carveout Limitations 154
Real Estate and Other Tax Considerations 155
Delinquency Information 156
Certain Terms of the Mortgage Loans 156
Exceptions to Underwriting Guidelines 164
Additional Indebtedness 164
The Whole Loans 169
Additional Information 179
Transaction Parties 180
The Sponsors and Mortgage Loan Sellers 180
The Originators 214
The Depositor 214
The Issuing Entity 215
The Trustee and the Certificate Administrator 215
The Master Servicer and the Special Servicer 217
The Operating Advisor and Asset Representations Reviewer 220
Credit Risk Retention 222
General 222
Qualifying CRE Loans; Required Credit Risk Retention Percentage 223
The VRR Interest 223
The HRR Certificates 225
Determination of Amount of Required Horizontal Credit Risk Retention 226
Hedging, Transfer and Financing Restrictions 233
Operating Advisor 234
Representations and Warranties 234
Description of the Certificates 236
General 236

 

6 

 

 

Distributions 239
Allocation of Yield Maintenance Charges and Prepayment Premiums 254
Assumed Final Distribution Date; Rated Final Distribution Date 258
Prepayment Interest Shortfalls 258
Subordination; Allocation of Realized Losses 259
Reports to Certificateholders and VRR Interest Owners; Certain Available Information 261
Voting Rights 270
Delivery, Form, Transfer and Denomination 270
Certificateholder Communication 273
List of Certificateholders and VRR Interest Owners 273
Description of the Mortgage Loan Purchase Agreements 274
General 274
Dispute Resolution Provisions 279
Asset Review Obligations 279
Pooling and Servicing Agreement 279
General 279
Assignment of the Mortgage Loans 280
Servicing Standard 280
Subservicing 281
Advances 282
Accounts 285
Withdrawals from the Collection Account 287
Servicing and Other Compensation and Payment of Expenses 289
Maintenance of Insurance 306
Processing and Consent 308
Modifications, Waivers and Amendments 310
Enforcement of “Due-on-Sale” and “Due-on-Encumbrance” Provisions 312
Inspections 313
Collection of Operating Information 314
Special Servicing Transfer Event 314
Asset Status Report 316
Realization Upon Mortgage Loans 318
Sale of Defaulted Loans and REO Properties 320
The Directing Certificateholder 322
The Risk Retention Consultation Party 329
The Operating Advisor 330
The Asset Representations Reviewer 336
Replacement of Special Servicer Without Cause 343
Replacement of Special Servicer After Operating Advisor Recommendation and Certificateholder Vote 345
Termination of Master Servicer and Special Servicer for Cause 346
Resignation of the Master Servicer and Special Servicer 348
Resignation of Master Servicer, Trustee, Certificate Administrator, Operating Advisor or Asset Representations Reviewer Upon Prohibited Risk Retention Affiliation 349
Limitation on Liability; Indemnification 350
Enforcement of a Mortgage Loan Seller’s Obligations Under the MLPA 352
Dispute Resolution Provisions 352
Litigation Control 356
Servicing of the Non-Serviced Mortgage Loans 356
Evidence as to Compliance 360
Limitation on Rights of Certificateholders and VRR Interest Owners to Institute a Proceeding 361
Termination; Retirement of Certificates 362
Amendment 363
Resignation and Removal of the Trustee and the Certificate Administrator 364
Governing Law; Waiver of Jury Trial; and Consent to Jurisdiction 365
Certain Legal Aspects of Mortgage Loans 365

 

7 

 

 

General 366
Types of Mortgage Instruments 366
Leases and Rents 367
Personalty 367
Foreclosure 367
Bankruptcy Laws 370
Environmental Considerations 375
Due-on-Sale and Due-on-Encumbrance Provisions 377
Subordinate Financing 377
Default Interest and Limitations on Prepayments 377
Applicability of Usury Laws 377
Americans with Disabilities Act 378
Servicemembers Civil Relief Act 378
Anti-Money Laundering, Economic Sanctions and Bribery 378
Potential Forfeiture of Assets 379
Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties 379
Pending Legal Proceedings Involving Transaction Parties 380
Use of Proceeds 380
Yield and Maturity Considerations 380
Yield Considerations 380
Yield on the Certificates with Notional Amounts 383
Weighted Average Life 383
Pre-Tax Yield to Maturity Tables 389
Material Federal Income Tax Considerations 396
General 396
Qualification as a REMIC 397
Exchangeable Certificates 398
Taxation of Regular Interests Underlying an Exchangeable Certificate 398
Status of Offered Certificates 398
Taxation of Regular Interests 399
Taxes That May Be Imposed on a REMIC 404
Taxation of Certain Foreign Investors 405
FATCA 405
Backup Withholding 406
Information Reporting 406
3.8% Medicare Tax on “Net Investment Income” 406
Reporting Requirements 406
Certain State and Local Tax Considerations 407
Plan of Distribution (Conflicts of Interest) 407
Incorporation of Certain Information by Reference 410
Where You Can Find More Information 410
Financial Information 410
Certain ERISA Considerations 411
General 411
Plan Asset Regulations 411
Administrative Exemptions 412
Insurance Company General Accounts 413
Legal Investment 414
Legal Matters 414
Ratings 414
Index of Defined Terms 416

 

Annex A-1: Certain Characteristics of the Mortgage Loans and Mortgaged Properties A-1-1
Annex A-2: Mortgage Pool Information (Tables) A-2-1

 

8 

 

 

Annex A-3: Summaries of the Fifteen Largest Mortgage Loans or Groups of Cross-Collateralized Mortgage Loans A-3-1
Annex B: Form of Distribution Date Statement B-1
Annex C: Form of Operating Advisor Annual Report C-1
Annex D-1: Mortgage Loan Representations and Warranties D-1-1
Annex D-2: Exceptions to Mortgage Loan Representations and Warranties D-2-1
Annex E: Class A-SB Planned Principal Balance Schedule E-1
Annex F: Definition of “Mortgage File” F-1

 

9 

 

 

Important Notice Regarding the Offered Certificates

 

WE HAVE FILED WITH THE SECURITIES AND EXCHANGE COMMISSION A REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED, WITH RESPECT TO THE CERTIFICATES OFFERED IN THIS PROSPECTUS; HOWEVER, THIS PROSPECTUS DOES NOT CONTAIN ALL OF THE INFORMATION CONTAINED IN OUR REGISTRATION STATEMENT. FOR FURTHER INFORMATION REGARDING THE DOCUMENTS REFERRED TO IN THIS PROSPECTUS, YOU SHOULD REFER TO OUR REGISTRATION STATEMENT AND THE EXHIBITS TO IT. OUR REGISTRATION STATEMENT AND THE EXHIBITS TO IT CAN BE OBTAINED ELECTRONICALLY THROUGH THE SECURITIES AND EXCHANGE COMMISSION’S INTERNET WEBSITE (HTTP://WWW.SEC.GOV).

 

THIS PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED.

 

THE OFFERED CERTIFICATES REFERRED TO IN THIS PROSPECTUS ARE OFFERED ON A “WHEN, AS AND IF ISSUED” BASIS. THE INFORMATION IN THIS PROSPECTUS IS PRELIMINARY AND MAY BE SUPPLEMENTED OR AMENDED PRIOR TO THE TIME OF SALE.

 

THE UNDERWRITERS DESCRIBED IN THESE MATERIALS MAY FROM TIME TO TIME PERFORM INVESTMENT BANKING SERVICES FOR, OR SOLICIT INVESTMENT BANKING BUSINESS FROM, ANY COMPANY NAMED IN THESE MATERIALS. THE UNDERWRITERS AND/OR THEIR RESPECTIVE EMPLOYEES MAY FROM TIME TO TIME HAVE A LONG OR SHORT POSITION IN ANY CONTRACT OR CERTIFICATE DISCUSSED IN THESE MATERIALS.

 

THE INFORMATION CONTAINED IN THIS PROSPECTUS SUPERSEDES ANY PREVIOUS INFORMATION REGARDING THE CERTIFICATES DELIVERED TO ANY PROSPECTIVE INVESTOR AND MAY BE SUPERSEDED BY INFORMATION DELIVERED TO SUCH PROSPECTIVE INVESTORS PRIOR TO THE TIME OF SALE.

 

THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE MORTGAGE LOAN SELLERS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CERTIFICATE ADMINISTRATOR, THE DIRECTING CERTIFICATEHOLDER, THE RISK RETENTION CONSULTATION PARTY, THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

 

THERE IS CURRENTLY NO SECONDARY MARKET FOR THE OFFERED CERTIFICATES. WE CANNOT ASSURE YOU THAT A SECONDARY MARKET WILL DEVELOP OR, IF A SECONDARY MARKET DOES DEVELOP, THAT IT WILL PROVIDE HOLDERS OF THE OFFERED CERTIFICATES WITH LIQUIDITY OF INVESTMENT OR THAT IT WILL CONTINUE FOR THE TERM OF THE OFFERED CERTIFICATES. THE UNDERWRITERS CURRENTLY INTEND TO MAKE A MARKET IN THE OFFERED CERTIFICATES BUT ARE UNDER NO OBLIGATION TO DO SO. ACCORDINGLY, PURCHASERS MUST BE PREPARED TO BEAR THE RISKS OF THEIR INVESTMENTS FOR AN INDEFINITE PERIOD. SEE “RISK FACTORS—Other Risks Relating to the CertificatesThe Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline” IN THIS PROSPECTUS.

 

Important Notice About Information Presented in this Prospectus

 

You should rely only on the information contained in this prospectus. We have not authorized anyone to provide you with information that is different from that contained in this prospectus. The information contained in this prospectus is accurate only as of the date of this prospectus.

 

This prospectus begins with several introductory sections describing the certificates and the issuing entity in abbreviated form:

 

Summary of Certificates and VRR Interest, which sets forth important statistical information relating to the certificates;

 

Summary of Terms, which gives a brief introduction of the key features of the certificates and a description of the mortgage loans; and

 

10 

 

 

Summary of Risk Factors and Risk Factors, which describe risks that apply to the certificates.

 

Certain capitalized terms are defined and used in this prospectus to assist you in understanding the terms of the offered certificates and this offering. The capitalized terms used in this prospectus are defined on the pages indicated under the caption “Index of Defined Terms” in this prospectus.

 

All annexes and schedules attached to this prospectus are a part of this prospectus.

 

In this prospectus:

 

the terms “depositor”, “we”, “us” and “our” refer to Morgan Stanley Capital I Inc.;

 

references to any specified mortgaged property (or portfolio of mortgaged properties) refer to the mortgaged property (or portfolio of mortgaged properties) with the same name identified on Annex A-1;

 

references to any specified mortgage loan should be construed to refer to the mortgage loan secured by the mortgaged property (or portfolio of mortgaged properties) with the same name identified on Annex A-1, representing the approximate percentage of the initial pool balance set forth on Annex A-1;

 

any parenthetical with a percentage next to a mortgage loan name or a group of mortgage loans indicates the approximate percentage (or approximate aggregate percentage) of the initial pool balance that the outstanding principal balance of such mortgage loan (or the aggregate outstanding principal balance of such group of mortgage loans) represents, as set forth on Annex A-1;

 

any parenthetical with a percentage next to a mortgaged property (or portfolio of mortgaged properties) indicates the approximate percentage (or approximate aggregate percentage) of the initial pool balance that the outstanding principal balance of the related mortgage loan (or, if applicable, the allocated loan amount or aggregate allocated loan amount with respect to such mortgaged property or mortgaged properties) represents, as set forth on Annex A-1;

 

references to a “pooling and servicing agreement” (other than the MSC 2021-L7 pooling and servicing agreement) governing the servicing of any mortgage loan should be construed to refer to any relevant pooling and servicing agreement, trust and servicing agreement or other primary transaction agreement governing the servicing of such mortgage loan; and

 

references to “lender” or “mortgage lender” with respect to a mortgage loan generally should be construed to mean, from and after the date of initial issuance of the offered certificates, the trustee on behalf of the issuing entity as the holder of record title to the mortgage loans or the master servicer or special servicer, as applicable, with respect to the obligations and rights of the lender as described under “Pooling and Servicing Agreement”.

 

Until ninety days after the date of this prospectus, all dealers that buy, sell or trade the offered certificates, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers’ obligation to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

 

NON-GAAP FINANCIAL MEASURES

 

This prospectus presents a number of non-GAAP financial measures, including Underwritten Net Cash Flow as well as other terms used to measure and present information relating to operation and performance of the Mortgaged Properties that are commonly used in the commercial real estate and real estate finance industries. In addition, the presentation of Net Operating Income includes adjustments that reflect various non-GAAP measures.

 

As presented in this prospectus, these terms are measures that are not presented in accordance with generally accepted accounting principles (“GAAP”). They are not measurements of financial performance under GAAP and should not be considered as alternatives to performance measures derived in accordance with GAAP or as alternatives to net income or cash flows from operating activities or as illustrative measures of liquidity. While some of these terms are widely-used within the commercial real estate and real estate finance industries, these terms have limitations as analytical tools, and investors should not consider them in isolation or as substitutes for analysis of results as if reported under GAAP.

 

11 

 

 

The non-GAAP financial measures presented are not intended as alternatives to any measures of performance in conformity with GAAP. Investors should therefore not place undue reliance on non-GAAP financial measures or ratios calculated using those measures.

 

The SEC has adopted rules to regulate the use in filings with the SEC and public disclosures and press releases of non-GAAP financial measures that are derived on the basis of methodologies other than in accordance with GAAP. The non-GAAP financial measures presented in this prospectus may not comply with these rules.

 

NOTICE TO RESIDENTS OF CANADA

 

THE OFFERED CERTIFICATES MAY BE SOLD IN CANADA ONLY TO PURCHASERS PURCHASING, OR DEEMED TO BE PURCHASING, AS PRINCIPAL THAT ARE ACCREDITED INVESTORS, AS DEFINED IN NATIONAL INSTRUMENT 45-106 PROSPECTUS EXEMPTIONS OR SUBSECTION 73.3(1) OF THE SECURITIES ACT (ONTARIO), AND ARE PERMITTED CLIENTS, AS DEFINED IN NATIONAL INSTRUMENT 31-103 REGISTRATION REQUIREMENTS, EXEMPTIONS AND ONGOING REGISTRANT OBLIGATIONS. ANY RESALE OF THE OFFERED CERTIFICATES MUST BE MADE IN ACCORDANCE WITH AN EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE PROSPECTUS REQUIREMENTS OF APPLICABLE SECURITIES LAWS.

 

SECURITIES LEGISLATION IN CERTAIN PROVINCES OR TERRITORIES OF CANADA MAY PROVIDE A PURCHASER WITH REMEDIES FOR RESCISSION OR DAMAGES IF THIS PROSPECTUS (INCLUDING ANY AMENDMENT HERETO) CONTAINS A MISREPRESENTATION, PROVIDED THAT THE REMEDIES FOR RESCISSION OR DAMAGES ARE EXERCISED BY THE PURCHASER WITHIN THE TIME LIMIT PRESCRIBED BY THE SECURITIES LEGISLATION OF THE PURCHASER’S PROVINCE OR TERRITORY. THE PURCHASER SHOULD REFER TO ANY APPLICABLE PROVISIONS OF THE SECURITIES LEGISLATION OF THE PURCHASER’S PROVINCE OR TERRITORY FOR PARTICULARS OF THESE RIGHTS OR CONSULT WITH A LEGAL ADVISOR.

 

PURSUANT TO SECTION 3A.3 OF NATIONAL INSTRUMENT 33-105 UNDERWRITING CONFLICTS (“NI 33-105”), THE UNDERWRITERS ARE NOT REQUIRED TO COMPLY WITH THE DISCLOSURE REQUIREMENTS OF NI 33-105 REGARDING UNDERWRITER CONFLICTS OF INTEREST IN CONNECTION WITH THIS OFFERING.

 

NOTICE TO INVESTORS: EUROPEAN ECONOMIC AREA

 

PROHIBITION ON SALES TO EU RETAIL INVESTORS

 

THE OFFERED CERTIFICATES ARE NOT INTENDED TO BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, AND SHOULD NOT BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, ANY EU RETAIL INVESTOR IN THE EUROPEAN ECONOMIC AREA (THE “EEA”). FOR THESE PURPOSES (AND FOR THE PURPOSES OF THIS PROSPECTUS), AN “EU RETAIL INVESTOR” MEANS A PERSON WHO IS ONE (OR MORE) OF THE FOLLOWING: (I) A RETAIL CLIENT AS DEFINED IN POINT (11) OF ARTICLE 4(1) OF DIRECTIVE 2014/65/EU (AS AMENDED, “MIFID II”); OR (II) A CUSTOMER WITHIN THE MEANING OF DIRECTIVE (EU) 2016/97 (AS AMENDED), WHERE THAT CUSTOMER WOULD NOT QUALIFY AS A PROFESSIONAL CLIENT AS DEFINED IN POINT (10) OF ARTICLE 4(1) OF MIFID II; OR (III) NOT A QUALIFIED INVESTOR (AN “EU QUALIFIED INVESTOR”) AS DEFINED IN ARTICLE 2 OF REGULATION (EU) 2017/1129 (AS AMENDED, THE “EU PROSPECTUS REGULATION”). CONSEQUENTLY NO KEY INFORMATION DOCUMENT REQUIRED BY REGULATION (EU) NO 1286/2014 (AS AMENDED, THE “EU PRIIPS REGULATION”) FOR OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO EU RETAIL INVESTORS IN THE EEA HAS BEEN PREPARED AND THEREFORE OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO ANY EU RETAIL INVESTOR IN THE EEA MAY BE UNLAWFUL UNDER THE EU PRIIPS REGULATION.

 

OTHER EEA OFFERING RESTRICTIONS

 

THIS PROSPECTUS IS NOT A PROSPECTUS FOR PURPOSES OF THE EU PROSPECTUS REGULATION. THIS PROSPECTUS HAS BEEN PREPARED ON THE BASIS THAT ANY OFFER OF OFFERED CERTIFICATES IN THE EEA WILL BE MADE ONLY TO A LEGAL ENTITY WHICH IS AN EU QUALIFIED INVESTOR. ACCORDINGLY, ANY PERSON MAKING OR INTENDING TO MAKE AN OFFER IN THE EEA OF OFFERED CERTIFICATES WHICH ARE THE SUBJECT OF THE OFFERING CONTEMPLATED IN THIS PROSPECTUS MAY ONLY DO SO WITH RESPECT TO EU QUALIFIED INVESTORS. NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR ANY UNDERWRITER HAS AUTHORIZED, NOR DOES ANY OF THEM AUTHORIZE, THE MAKING OF ANY OFFER OF OFFERED CERTIFICATES IN THE EEA OTHER THAN TO EU QUALIFIED INVESTORS.

 

12 

 

 

MIFID II PRODUCT GOVERNANCE

 

ANY DISTRIBUTOR SUBJECT TO MIFID II THAT IS OFFERING, SELLING OR RECOMMENDING THE OFFERED CERTIFICATES IS RESPONSIBLE FOR UNDERTAKING ITS OWN TARGET MARKET ASSESSMENT IN RESPECT OF THE OFFERED CERTIFICATES AND DETERMINING ITS OWN DISTRIBUTION CHANNELS FOR THE PURPOSES OF THE MIFID II PRODUCT GOVERNANCE RULES UNDER COMMISSION DELEGATED DIRECTIVE (EU) 2017/593 (AS AMENDED, THE “DELEGATED DIRECTIVE”). NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR ANY UNDERWRITER MAKES ANY REPRESENTATIONS OR WARRANTIES AS TO A DISTRIBUTOR’S COMPLIANCE WITH THE DELEGATED DIRECTIVE.

 

NOTICE TO INVESTORS: UNITED KINGDOM

 

PROHIBITION ON SALES TO UK RETAIL INVESTORS

 

THE OFFERED CERTIFICATES ARE NOT INTENDED TO BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, AND SHOULD NOT BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, ANY UK RETAIL INVESTOR IN THE UNITED KINGDOM (THE “UK”). FOR THESE PURPOSES (AND FOR THE PURPOSES OF THIS PROSPECTUS), A “UK RETAIL INVESTOR” MEANS A PERSON WHO IS ONE (OR MORE) OF THE FOLLOWING: (I) A RETAIL CLIENT, AS DEFINED IN POINT (8) OF ARTICLE 2 OF COMMISSION DELEGATED REGULATION (EU) 2017/565, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUROPEAN UNION (WITHDRAWAL) ACT 2018 (AS AMENDED, THE “EUWA”) AND AS AMENDED; OR (II) A CUSTOMER WITHIN THE MEANING OF THE PROVISIONS OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (AS AMENDED, THE “FSMA”) AND ANY RULES OR REGULATIONS MADE UNDER THE FSMA (SUCH RULES AND REGULATIONS AS AMENDED) TO IMPLEMENT DIRECTIVE (EU) 2016/97, WHERE THAT CUSTOMER WOULD NOT QUALIFY AS A PROFESSIONAL CLIENT, AS DEFINED IN POINT (8) OF ARTICLE 2(1) OF REGULATION (EU) NO 600/2014, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUWA AND AS AMENDED; OR (III) NOT A QUALIFIED INVESTOR (A “UK QUALIFIED INVESTOR”), AS DEFINED IN ARTICLE 2 OF REGULATION (EU) 2017/1129, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUWA AND AS AMENDED (THE “UK PROSPECTUS REGULATION”). CONSEQUENTLY NO KEY INFORMATION DOCUMENT REQUIRED BY REGULATION (EU) NO 1286/2014, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUWA AND AS AMENDED (THE “UK PRIIPS REGULATION”) FOR OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO UK RETAIL INVESTORS IN THE UK HAS BEEN PREPARED; AND THEREFORE OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO ANY UK RETAIL INVESTOR IN THE UK MAY BE UNLAWFUL UNDER THE UK PRIIPS REGULATION.

 

OTHER UK OFFERING RESTRICTIONS

 

THIS PROSPECTUS IS NOT A PROSPECTUS FOR PURPOSES OF THE UK PROSPECTUS REGULATION. THIS PROSPECTUS HAS BEEN PREPARED ON THE BASIS THAT ANY OFFER OF OFFERED CERTIFICATES IN THE UK WILL BE MADE ONLY TO A LEGAL ENTITY WHICH IS A UK QUALIFIED INVESTOR. ACCORDINGLY, ANY PERSON MAKING OR INTENDING TO MAKE AN OFFER IN THE UK OF OFFERED CERTIFICATES WHICH ARE THE SUBJECT OF THE OFFERING CONTEMPLATED IN THIS PROSPECTUS MAY ONLY DO SO WITH RESPECT TO UK QUALIFIED INVESTORS. NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR ANY UNDERWRITER HAS AUTHORIZED, NOR DOES ANY OF THEM AUTHORIZE, THE MAKING OF ANY OFFER OF OFFERED CERTIFICATES IN THE UK OTHER THAN TO UK QUALIFIED INVESTORS.

 

UK MIFIR PRODUCT GOVERNANCE

 

ANY DISTRIBUTOR SUBJECT TO THE FCA HANDBOOK PRODUCT INTERVENTION AND PRODUCT GOVERNANCE SOURCEBOOK (THE “UK MIFIR PRODUCT GOVERNANCE RULES”) THAT IS OFFERING, SELLING OR RECOMMENDING THE OFFERED CERTIFICATES IS RESPONSIBLE FOR UNDERTAKING ITS OWN TARGET MARKET ASSESSMENT IN RESPECT OF THE OFFERED CERTIFICATES AND DETERMINING APPROPRIATE DISTRIBUTION CHANNELS. NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR ANY UNDERWRITER MAKES ANY REPRESENTATIONS OR WARRANTIES AS TO A DISTRIBUTOR’S COMPLIANCE WITH THE UK MIFIR PRODUCT GOVERNANCE RULES.

 

OTHER UK REGULATORY RESTRICTIONS

 

THE ISSUING ENTITY MAY CONSTITUTE A “COLLECTIVE INVESTMENT SCHEME” AS DEFINED BY SECTION 235 OF THE FSMA THAT IS NOT A “RECOGNIZED COLLECTIVE INVESTMENT SCHEME” FOR THE PURPOSES OF THE FSMA AND THAT HAS NOT BEEN AUTHORIZED, REGULATED OR OTHERWISE

 

13 

 

 

RECOGNIZED OR APPROVED. AS AN UNREGULATED SCHEME, THE OFFERED CERTIFICATES CANNOT BE MARKETED IN THE UK TO THE GENERAL PUBLIC, EXCEPT IN ACCORDANCE WITH THE FSMA.

 

THE DISTRIBUTION OF THIS PROSPECTUS (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UK, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE FINANCIAL PROMOTION ORDER, OR (IV) ARE PERSONS TO WHOM THIS PROSPECTUS MAY OTHERWISE LAWFULLY BE COMMUNICATED OR DIRECTED (ALL SUCH PERSONS TOGETHER BEING REFERRED TO AS “FPO PERSONS”); AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UK, OR (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12 OF THE FCA HANDBOOK CONDUCT OF BUSINESS SOURCEBOOK (ALL SUCH PERSONS, TOGETHER WITH THE FPO PERSONS, THE “RELEVANT PERSONS”).

 

THIS PROSPECTUS MUST NOT BE ACTED ON OR RELIED ON BY PERSONS WHO ARE NOT RELEVANT PERSONS. ANY INVESTMENT OR INVESTMENT ACTIVITY TO WHICH THIS PROSPECTUS RELATES, INCLUDING THE OFFERED CERTIFICATES, IS AVAILABLE ONLY TO RELEVANT PERSONS AND WILL BE ENGAGED IN ONLY WITH RELEVANT PERSONS.

 

POTENTIAL INVESTORS IN THE UK ARE ADVISED THAT ALL, OR MOST, OF THE PROTECTIONS AFFORDED BY THE UK REGULATORY SYSTEM WILL NOT APPLY TO AN INVESTMENT IN THE OFFERED CERTIFICATES AND THAT COMPENSATION WILL NOT BE AVAILABLE UNDER THE UK FINANCIAL SERVICES COMPENSATION SCHEME.

 

EU SECURITIZATION REGULATION AND UK SECURITIZATION REGULATION

 

NONE OF THE SPONSORS, THE DEPOSITOR OR THE UNDERWRITERS, OR THEIR RESPECTIVE AFFILIATES, OR ANY OTHER PERSON INTENDS TO RETAIN A MATERIAL NET ECONOMIC INTEREST IN THE SECURITIZATION CONSTITUTED BY THE ISSUE OF THE CERTIFICATES, OR TO TAKE ANY OTHER ACTION IN RESPECT OF SUCH SECURITIZATION, IN A MANNER PRESCRIBED OR CONTEMPLATED BY (A) REGULATION (EU) 2017/2402 (THE “EU SECURITIZATION REGULATION”) OR (B) REGULATION (EU) 2017/2402, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUWA AND AS AMENDED (INCLUDING BY THE SECURITISATION (AMENDMENT) (EU EXIT) REGULATIONS 2019) (THE “UK SECURITIZATION REGULATION”). IN PARTICULAR, NO SUCH PERSON UNDERTAKES TO TAKE ANY ACTION WHICH MAY BE REQUIRED BY ANY POTENTIAL INVESTOR OR CERTIFICATEHOLDER FOR THE PURPOSES OF ITS COMPLIANCE WITH ANY REQUIREMENT OF THE EU SECURITIZATION REGULATION OR THE UK SECURITIZATION REGULATION. IN ADDITION, THE ARRANGEMENTS DESCRIBED UNDER “CREDIT RISK RETENTION” IN THIS PROSPECTUS HAVE NOT BEEN STRUCTURED WITH THE OBJECTIVE OF ENSURING COMPLIANCE BY ANY PERSON WITH ANY REQUIREMENT OF THE EU SECURITIZATION REGULATION OR THE UK SECURITIZATION REGULATION. CONSEQUENTLY, THE OFFERED CERTIFICATES MAY NOT BE A SUITABLE INVESTMENT FOR INVESTORS THAT ARE SUBJECT TO ANY REQUIREMENT OF THE EU SECURITIZATION REGULATION OR THE UK SECURITIZATION REGULATION. SEE “RISK FACTORS—OTHER RISKS RELATING TO THE CERTIFICATES—EU SECURITIZATION REGULATION AND UK SECURITIZATION REGULATION” IN THIS PROSPECTUS.

 

PEOPLE’S REPUBLIC OF CHINA

 

THE OFFERED CERTIFICATES WILL NOT BE OFFERED OR SOLD IN THE PEOPLE’S REPUBLIC OF CHINA (EXCLUDING HONG KONG, MACAU AND TAIWAN, THE “PRC”) AS PART OF THE INITIAL DISTRIBUTION OF THE OFFERED CERTIFICATES BUT MAY BE AVAILABLE FOR PURCHASE BY INVESTORS RESIDENT IN THE PRC FROM OUTSIDE THE PRC.

 

14 

 

 

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY ANY SECURITIES IN THE PRC TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE THE OFFER OR SOLICITATION IN THE PRC.

 

THE DEPOSITOR DOES NOT REPRESENT THAT THIS PROSPECTUS MAY BE LAWFULLY DISTRIBUTED, OR THAT ANY OFFERED CERTIFICATES MAY BE LAWFULLY OFFERED, IN COMPLIANCE WITH ANY APPLICABLE REGISTRATION OR OTHER REQUIREMENTS IN THE PRC, OR PURSUANT TO AN EXEMPTION AVAILABLE THEREUNDER, OR ASSUME ANY RESPONSIBILITY FOR FACILITATING ANY SUCH DISTRIBUTION OR OFFERING. IN PARTICULAR, NO ACTION HAS BEEN TAKEN BY THE DEPOSITOR WHICH WOULD PERMIT AN OFFERING OF ANY OFFERED CERTIFICATES OR THE DISTRIBUTION OF THIS PROSPECTUS IN THE PRC. ACCORDINGLY, THE OFFERED CERTIFICATES ARE NOT BEING OFFERED OR SOLD WITHIN THE PRC BY MEANS OF THIS PROSPECTUS OR ANY OTHER DOCUMENT. NEITHER THIS PROSPECTUS NOR ANY ADVERTISEMENT OR OTHER OFFERING MATERIAL MAY BE DISTRIBUTED OR PUBLISHED IN THE PRC, EXCEPT UNDER CIRCUMSTANCES THAT WILL RESULT IN COMPLIANCE WITH ANY APPLICABLE LAWS AND REGULATIONS.

 

HONG KONG

 

THIS PROSPECTUS HAS NOT BEEN DELIVERED FOR REGISTRATION TO THE REGISTRAR OF COMPANIES IN HONG KONG AND THE CONTENTS OF THIS PROSPECTUS HAVE NOT BEEN REVIEWED OR APPROVED BY ANY REGULATORY AUTHORITY IN HONG KONG. THIS PROSPECTUS DOES NOT CONSTITUTE NOR INTEND TO BE AN OFFER OR INVITATION TO THE PUBLIC IN HONG KONG TO ACQUIRE THE OFFERED CERTIFICATES.

 

EACH UNDERWRITER HAS REPRESENTED, WARRANTED AND AGREED THAT: (1) IT HAS NOT OFFERED OR SOLD AND WILL NOT OFFER OR SELL IN HONG KONG, BY MEANS OF ANY DOCUMENT, ANY OFFERED CERTIFICATES (EXCEPT FOR CERTIFICATES WHICH ARE A “STRUCTURED PRODUCT” AS DEFINED IN THE SECURITIES AND FUTURES ORDINANCE (CAP. 571) (THE “SFO”) OF HONG KONG) OTHER THAN (A) TO “PROFESSIONAL INVESTORS” AS DEFINED IN THE SFO AND ANY RULES OR REGULATIONS MADE UNDER THE SFO; OR (B) IN OTHER CIRCUMSTANCES WHICH DO NOT RESULT IN THE DOCUMENT BEING A “PROSPECTUS” AS DEFINED IN THE COMPANIES (WINDING UP AND MISCELLANEOUS PROVISIONS) ORDINANCE (CAP. 32) (THE “C(WUMP)O”) OF HONG KONG OR WHICH DO NOT CONSTITUTE AN OFFER TO THE PUBLIC WITHIN THE MEANING OF THE C(WUMP)O; AND (2) IT HAS NOT ISSUED OR HAD IN ITS POSSESSION FOR THE PURPOSES OF ISSUE, AND WILL NOT ISSUE OR HAVE IN ITS POSSESSION FOR THE PURPOSES OF ISSUE, WHETHER IN HONG KONG OR ELSEWHERE, ANY ADVERTISEMENT, INVITATION OR DOCUMENT RELATING TO THE OFFERED CERTIFICATES, WHICH IS DIRECTED AT, OR THE CONTENTS OF WHICH ARE LIKELY TO BE ACCESSED OR READ BY, THE PUBLIC OF HONG KONG (EXCEPT IF PERMITTED TO DO SO UNDER THE SECURITIES LAWS OF HONG KONG) OTHER THAN WITH RESPECT TO OFFERED CERTIFICATES WHICH ARE OR ARE INTENDED TO BE DISPOSED OF ONLY TO PERSONS OUTSIDE HONG KONG OR ONLY TO “PROFESSIONAL INVESTORS” AS DEFINED IN THE SFO AND ANY RULES MADE UNDER THE SFO.

 

W A R N I N G

 

THE CONTENTS OF THIS PROSPECTUS HAVE NOT BEEN REVIEWED OR APPROVED BY ANY REGULATORY AUTHORITY IN HONG KONG. YOU ARE ADVISED TO EXERCISE CAUTION IN RELATION TO THE OFFER. IF YOU ARE IN ANY DOUBT ABOUT ANY OF THE CONTENTS OF THIS PROSPECTUS, YOU SHOULD OBTAIN INDEPENDENT PROFESSIONAL ADVICE.

 

SINGAPORE

 

NEITHER THIS PROSPECTUS NOR ANY OTHER DOCUMENT OR MATERIAL IN CONNECTION WITH ANY OFFER OF THE OFFERED CERTIFICATES HAS BEEN OR WILL BE REGISTERED AS A PROSPECTUS WITH THE MONETARY AUTHORITY OF SINGAPORE (“MAS”) UNDER THE SECURITIES AND FUTURES ACT (CAP. 289) OF SINGAPORE (THE “SFA”). ACCORDINGLY, MAS ASSUMES NO RESPONSIBILITY FOR THE CONTENTS OF THIS PROSPECTUS. THIS PROSPECTUS IS NOT A PROSPECTUS AS DEFINED IN THE SFA AND STATUTORY LIABILITY UNDER THE SFA IN RELATION TO THE CONTENTS OF PROSPECTUSES WOULD NOT APPLY. ANY PROSPECTIVE INVESTOR SHOULD CONSIDER CAREFULLY WHETHER THE INVESTMENT IS SUITABLE FOR IT.

 

THIS PROSPECTUS AND ANY OTHER DOCUMENTS OR MATERIALS IN CONNECTION WITH THE OFFER OR SALE, OR INVITATION FOR SUBSCRIPTION OR PURCHASE, OF THE OFFERED CERTIFICATES MAY NOT BE DIRECTLY OR INDIRECTLY ISSUED, CIRCULATED OR DISTRIBUTED, NOR MAY THE

 

15 

 

 

OFFERED CERTIFICATES BE OFFERED OR SOLD, OR BE MADE THE SUBJECT OF AN INVITATION FOR SUBSCRIPTION OR PURCHASE, WHETHER DIRECTLY OR INDIRECTLY, TO PERSONS IN SINGAPORE OTHER THAN TO AN INSTITUTIONAL INVESTOR (AS DEFINED IN SECTION 4A(1)(C) OF THE SFA) (“INSTITUTIONAL INVESTOR”) PURSUANT TO SECTION 304 OF THE SFA.

 

UNLESS SUCH OFFERED CERTIFICATES ARE OF THE SAME CLASS AS OTHER OFFERED CERTIFICATES OF THE ISSUING ENTITY THAT ARE LISTED FOR QUOTATION ON AN APPROVED EXCHANGE (AS DEFINED IN SECTION 2(1) OF THE SFA) (“APPROVED EXCHANGE”) AND IN RESPECT OF WHICH ANY OFFER INFORMATION STATEMENT, INTRODUCTORY DOCUMENT, SHAREHOLDERS’ CIRCULAR FOR A REVERSE TAKE-OVER, DOCUMENT ISSUED FOR THE PURPOSES OF A TRUST SCHEME, OR ANY OTHER SIMILAR DOCUMENT APPROVED BY AN APPROVED EXCHANGE, WAS ISSUED IN CONNECTION WITH AN OFFER, OR THE LISTING FOR QUOTATION, OF THOSE OFFERED CERTIFICATES, ANY SUBSEQUENT OFFERS IN SINGAPORE OF OFFERED CERTIFICATES ACQUIRED PURSUANT TO AN INITIAL OFFER MADE HEREUNDER MAY ONLY BE MADE, PURSUANT TO THE REQUIREMENTS OF SECTION 304A, TO PERSONS WHO ARE INSTITUTIONAL INVESTORS.

 

AS THE OFFERED CERTIFICATES ARE ONLY OFFERED TO PERSONS IN SINGAPORE WHO QUALIFY AS AN INSTITUTIONAL INVESTOR, THE ISSUING ENTITY IS NOT REQUIRED TO DETERMINE THE CLASSIFICATION OF THE OFFERED CERTIFICATES PURSUANT TO SECTION 309B OF THE SFA.

 

NOTHING SET OUT IN THIS NOTICE SHALL BE CONSTRUED AS LEGAL ADVICE AND EACH PROSPECTIVE INVESTOR SHOULD CONSULT ITS OWN LEGAL COUNSEL. THIS NOTICE IS FURTHER SUBJECT TO THE PROVISIONS OF THE SFA AND ITS REGULATIONS, AS THE SAME MAY BE AMENDED OR CONSOLIDATED FROM TIME TO TIME, AND DOES NOT PURPORT TO BE EXHAUSTIVE IN ANY RESPECT.

 

THE REPUBLIC OF KOREA

 

THESE CERTIFICATES HAVE NOT BEEN REGISTERED WITH THE FINANCIAL SERVICES COMMISSION OF THE REPUBLIC OF KOREA FOR A PUBLIC OFFERING IN THE REPUBLIC OF KOREA.  THE UNDERWRITERS HAVE THEREFORE REPRESENTED AND AGREED THAT THE CERTIFICATES HAVE NOT BEEN AND WILL NOT BE OFFERED, SOLD OR DELIVERED DIRECTLY OR INDIRECTLY, OR OFFERED, SOLD OR DELIVERED TO ANY PERSON FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN THE REPUBLIC OF KOREA OR TO ANY RESIDENT OF THE REPUBLIC OF KOREA, EXCEPT AS OTHERWISE PERMITTED UNDER APPLICABLE LAWS AND REGULATIONS OF THE REPUBLIC OF KOREA, INCLUDING THE FINANCIAL INVESTMENT SERVICES AND CAPITAL MARKETS ACT AND THE FOREIGN EXCHANGE TRANSACTIONS LAW AND THE DECREES AND REGULATIONS THEREUNDER.

 

JAPAN

 

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL”), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WITH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH UNDERWRITER HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS PROSPECTUS MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.

 

JAPANESE RISK RETENTION REQUIREMENTS

 

NO REPRESENTATION IS MADE AS TO WHETHER THE TRANSACTION DESCRIBED HEREIN WOULD COMPLY WITH THE JAPANESE FINANCIAL SERVICES AGENCY (“JFSA”) RISK RETENTION RULE (AS MORE FULLY DESCRIBED UNDER “RISK FACTORS—OTHER RISKS RELATING TO THE CERTIFICATES—RECENT DEVELOPMENTS CONCERNING THE PROPOSED JAPANESE RETENTION REQUIREMENTS” BELOW) AND NO PARTY TO THE TRANSACTION DESCRIBED HEREIN HAS COMMITTED TO RETAIN A NET ECONOMIC INTEREST IN THE SECURITIZATION CALCULATED FOR THE PURPOSE OF COMPLYING WITH SUCH REQUIREMENTS.

 

16 

 

Summary of Terms

 

This summary highlights selected information from this prospectus. It does not contain all of the information you need to consider in making your investment decision. To understand all of the terms of the offering of the offered certificates, read this entire document carefully.

 

Relevant Parties

 

Title of Certificates Morgan Stanley Capital I Trust 2021-L7, Commercial Mortgage Pass-Through Certificates, Series 2021-L7.

 

DepositorMorgan Stanley Capital I Inc., a Delaware corporation. The principal executive offices of Morgan Stanley Capital I Inc. are located at 1585 Broadway, New York, New York 10036, and its telephone number is (212) 761-4000. See “Transaction Parties—The Depositor”.

 

Issuing Entity Morgan Stanley Capital I Trust 2021-L7, a New York common law trust, to be established on the closing date under the pooling and servicing agreement. See “Transaction Parties—The Issuing Entity”.

 

SponsorsThe sponsors of this transaction are (1) KeyBank National Association, a national banking association, (2) Starwood Mortgage Capital LLC, a Delaware limited liability company, (3) Bank of Montreal, a Canadian chartered bank, acting through its Chicago branch, (4) Argentic Real Estate Finance LLC, a Delaware limited liability company and (5) Morgan Stanley Mortgage Capital Holdings LLC, a New York limited liability company.

 

The sponsors are sometimes also referred to in this prospectus as the “mortgage loan sellers”. The sponsors will transfer to the depositor the mortgage loans set forth in the following chart:

 

 

Mortgage Loan Seller

Number of Mortgage Loans

Aggregate Cut-off Date Balance of Mortgage Loans

Approx. % of Initial Pool Balance

  KeyBank National Association 18 $274,695,494 29.8%
  Starwood Mortgage Capital LLC 14 $239,364,812 26.0%
  Bank of Montreal 9 $187,248,204 20.3%
  Argentic Real Estate Finance LLC 11 $116,986,385 12.7%
  Morgan Stanley Mortgage Capital Holdings LLC 8 $102,896,465 11.2%
  Total

60

$921,191,360

100.0%

 

See “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

 

Originators Each mortgage loan seller or its affiliate originated the mortgage loans as to which it is acting as mortgage loan seller.

 

In addition:

 

The One SoHo Square mortgage loan (5.6%), in respect of which Bank of Montreal is acting as loan seller, is part of a whole loan that was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and Bank of Montreal.

 

The Helios Plaza mortgage loan (4.3%), in respect of which Bank of Montreal is acting as loan seller, is part of a whole loan

 

17 

 

 

  that was co-originated by Bank of Montreal and Barclays Capital Real Estate Inc.

 

See “Transaction Parties—The Originators”.

 

Master Servicer KeyBank National Association, a national banking association, is expected to be the master servicer. The master servicer will be primarily responsible for the servicing and administration of the mortgage loans and the related companion loans pursuant to the pooling and servicing agreement (other than any mortgage loan (a “non-serviced mortgage loan”) or companion loan (a “non-serviced companion loan”) that is part of a whole loan (a “non-serviced whole loan”) that is serviced under a separate pooling and servicing agreement (see “—The Mortgage Pool—Whole Loans” below)). The primary master servicing offices of the master servicer are located at 11501 Outlook Street, Suite 300, Overland Park, Kansas 66211, and its telephone number is (888) 979-1200. See “Transaction Parties—The Master Servicer and the Special Servicer” and “Pooling and Servicing Agreement”.

 

Each non-serviced mortgage loan will be serviced by the servicer under a separate pooling and servicing agreement, which servicer is identified in the table below entitled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans.” See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

Special Servicer KeyBank National Association, a national banking association, is expected to be the special servicer with respect to the mortgage loans (other than any excluded special servicer loan and any non-serviced mortgage loan (except as set forth in the table below entitled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans”)) and the related companion loans. The special servicer will be primarily responsible for (i) making decisions and performing certain servicing functions with respect to such mortgage loans and related companion loans as to which a special servicing transfer event (such as a default or an imminent default) has occurred and (ii) in certain circumstances, reviewing, evaluating, processing and/or providing or withholding consent as to certain major decisions and other actions of the master servicer relating to such mortgage loans and any related companion loans for which a special servicing transfer event has not occurred. KeyBank National Association was selected to be the special servicer by LD III Holdco II, L.P. or an affiliate thereof, which, on the closing date, is expected to be appointed as the initial directing certificateholder. See “Pooling and Servicing Agreement—The Directing Certificateholder”. The principal servicing offices of KeyBank National Association are located at 11501 Outlook Street, Suite 300, Overland Park, Kansas 66211. See “Transaction Parties—The Master Servicer and the Special Servicer” and “Pooling and Servicing Agreement”.

 

The special servicer with respect to each non-serviced mortgage loan is set forth in the table below titled “Non-Serviced Whole Loans” under
—The Mortgage Pool—Whole Loans”. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

If the special servicer obtains knowledge that it has become a borrower party (as described under “—Directing Certificateholder” below) with respect to any mortgage loan (such mortgage loan referred to herein as an “excluded special servicer loan”), the special servicer will be required to resign as special servicer of that excluded special servicer loan. Prior to the occurrence of a control termination event under the pooling and servicing agreement, the directing certificateholder will be entitled to select a separate special servicer that is not a borrower party (referred to herein as an “excluded special servicer”) with respect to any excluded

 

18 

 

 

special servicer loan, unless such excluded special servicer loan is also an excluded DCH loan (as described under “—Directing Certificateholder” below). After the occurrence and during the continuance of a control termination event, if at any time the applicable excluded special servicer loan is also an excluded DCH loan or if the directing certificateholder is entitled to appoint the excluded special servicer but does not so appoint within 30 days of notice of such resignation, the resigning special servicer will be required to use reasonable efforts to select the related excluded special servicer. See “—Directing Certificateholder” below and “Pooling and Servicing Agreement—Termination of Master Servicer and Special Servicer for Cause”. Any excluded special servicer will be required to perform all of the obligations of the special servicer and will be entitled to all special servicing compensation with respect to such excluded special servicer loan earned while the related mortgage loan is an excluded special servicer loan.

 

TrusteeWells Fargo Bank, National Association, a national banking association, will act as trustee. The corporate trust office of Wells Fargo Bank, National Association is located at 9062 Old Annapolis Road, Columbia, Maryland 21045, Attn: Corporate Trust Services MSC 2021-L7.

 

Following the transfer of the mortgage loans, except as described below, the trustee, on behalf of the issuing entity, will become the mortgagee of record for each serviced mortgage loan and any related companion loans. See “Transaction Parties—The Trustee and the Certificate Administrator” and “Pooling and Servicing Agreement”.

 

With respect to each servicing shift mortgage loan, instruments of assignment may be in blank and need not be recorded until the earliest of (i) the securitization of the related lead servicing note (in which case the trustee under the pooling and servicing agreement for that securitization will become the mortgagee of record), (ii) the date such mortgage loan becomes a specially serviced loan, and (iii) the expiration of 180 days following the closing date.

 

With respect to each non-serviced mortgage loan, the applicable trustee under the lead securitization servicing agreement set forth in the table titled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans” below will be the mortgagee of record for such mortgage loan (and the related companion loan(s)).

 

Certificate Administrator Wells Fargo Bank, National Association, a national banking association, will act as certificate administrator, as well as custodian, certificate registrar, REMIC administrator, 17g-5 information provider and authenticating agent. The corporate trust office of Wells Fargo Bank, National Association is located at 9062 Old Annapolis Road, Columbia, Maryland 21045, Attn: Corporate Trust Services MSC 2021-L7, and the office designated for purposes of certificate transfers and exchanges is located at Wells Fargo Center, 600 South 4th Street, 7th Floor, Minneapolis, Minnesota 55415, Attn: MSC 2021-L7. See “Transaction Parties—The Trustee and the Certificate Administrator” and “Pooling and Servicing Agreement”.

 

With respect to each non-serviced mortgage loan, the applicable custodian set forth in the table titled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans” below will, with limited exception, hold the mortgage file for such mortgage loan (and the related companion loan(s)); provided, that such mortgage file will not include originals of any promissory notes not included in the related lead securitization trust. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

19 

 

 

Operating Advisor Pentalpha Surveillance LLC, a Delaware limited liability company, will be the operating advisor. The operating advisor will have certain review and reporting responsibilities with respect to the performance of the special servicer, and in certain circumstances may recommend to the certificateholders that the special servicer be replaced. The operating advisor will have no obligations or rights with respect to non-serviced mortgage loans. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” and “Pooling and Servicing Agreement—The Operating Advisor”.

 

Asset Representations 

ReviewerPentalpha Surveillance LLC, a Delaware limited liability company, will be the asset representations reviewer. The asset representations reviewer will be required to review certain delinquent mortgage loans after a specified delinquency threshold has been met and the required percentage of certificateholders vote to direct a review of such delinquent mortgage loans. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” and “Pooling and Servicing Agreement—The Asset Representations Reviewer”.

 

Directing Certificateholder Subject to the rights of the holders of any serviced subordinate companion loans and any controlling serviced pari passu companion loans, the directing certificateholder will have certain consent and consultation rights (other than with respect to any non-serviced mortgage loan or excluded DCH loan). The directing certificateholder will generally be the controlling class certificateholder (or its representative) selected by a specified percentage of the controlling class certificateholders (by certificate balance). However, in certain circumstances (such as when no directing certificateholder has been appointed and no one holder owns the largest aggregate certificate balance of the controlling class) there may be no directing certificateholder even if there is a controlling class. See “Pooling and Servicing Agreement—The Directing Certificateholder”.

 

An “excluded DCH loan” is a mortgage loan or whole loan with respect to which the directing certificateholder or the holder of the majority of the controlling class certificates (by certificate balance) is a borrower related party. See “Pooling and Servicing Agreement—The Directing Certificateholder”.

 

The controlling class will be the most subordinate class of the Class F, Class G, Class H-RR and Class J-RR certificates then outstanding that has an aggregate certificate balance, as notionally reduced by any cumulative appraisal reduction amounts allocable to such class in the manner described under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses—Appraisal Reduction Amounts” in this prospectus, at least equal to 25% of the initial certificate balance of that class; provided, that if at any time the certificate balances of the certificates other than the Class F, Class G, Class H-RR and Class J-RR certificates have been reduced to zero as a result of principal payments on the mortgage loans, then the controlling class will be the most subordinate of such classes of certificates that has a certificate balance greater than zero without regard to any appraisal reduction amounts or collateral deficiency amounts. No other class of certificates will be eligible to act as the controlling class or appoint a directing certificateholder. As of the closing date, the controlling class will be the Class J-RR certificates.

 

It is anticipated that LD III Holdco II, L.P. or its affiliate will purchase the Class X-F, Class X-G, Class F, Class G, Class H-RR, Class J-RR and Class V certificates and, on the closing date, will appoint itself or its affiliate as the initial directing certificateholder.

 

20 

 

 

With respect to each non-serviced mortgage loan, the applicable entity set forth in the table titled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans” below was (or was an affiliate of) the initial directing certificateholder for the indicated transaction as of the closing date thereof and will have certain consent and consultation rights with respect to the servicing of such non-serviced mortgage loan, which rights are substantially similar, but not identical, to those of the directing certificateholder under the pooling and servicing agreement for this securitization (subject to similar appraisal mechanics). In addition, each servicing shift mortgage loan will be serviced pursuant to the pooling and servicing agreement for this transaction until the securitization of the related lead servicing note (which is not included in this transaction); however, the holder of the related control note will have consent and consultation rights substantially similar, but not identical, to those of the directing certificateholder under the pooling and servicing agreement for this securitization. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

As of the closing date, there will be no serviced A/B whole loans. Accordingly, all references in this prospectus to any serviced A/B whole loan and any related terms should be disregarded.

 

Third Party Purchaser This transaction is being structured with a “third party purchaser” that will acquire an “eligible horizontal residual interest”, which will comprise the Class H-RR and Class J-RR certificates. LD III Holdco II, L.P. or an affiliate will acquire and be contractually obligated to retain these classes of certificates for a minimum of five years after the closing date, subject to certain permitted exceptions provided for under the risk retention rules. During the time that it holds the eligible horizontal residual interest, LD III Holdco II, L.P. (or its affiliate, as applicable) will agree to comply with hedging, transfer and financing restrictions that are applicable to third party purchasers under the credit risk retention rules. For additional information, see “Credit Risk Retention”.
   
Subordinate Companion  
Loan Holders With respect to any mortgage loan with a serviced subordinate companion loan, the holder of such subordinate companion loan will have certain rights with respect to the related mortgage loan, including (i) the right to cure certain defaults with respect to such mortgage loan, (ii) the right to purchase (without payment of any yield maintenance charge or prepayment premium) such mortgage loan under certain limited default circumstances, (iii) prior to a control appraisal event under the related intercreditor agreement, the right to approve certain modifications and consent to certain material servicing decisions actions with respect to such mortgage loan, and (iv) prior to a control appraisal event under the related intercreditor agreement, the right to replace the special servicer with respect to the related whole loan. As of the closing date, there will be no serviced A/B whole loan or serviced subordinate companion loans. Accordingly, all references in this prospectus to any serviced A/B whole loan, serviced subordinate companion loan, control appraisal event and any related terms should be disregarded.

 

UnderwritersMorgan Stanley & Co. LLC, KeyBanc Capital Markets Inc., BMO Capital Markets Corp. and Mischler Financial Group, Inc. are the underwriters. The underwriters are required to purchase the certificates offered in this prospectus from the depositor (in the amounts to be set forth under the heading “Plan of Distribution (Conflicts of Interest)” in this prospectus, subject to certain conditions).

 

Risk Retention Consultation Party With respect to certain material servicing actions related to serviced mortgage loans that are not excluded RRCP loans, upon request of the

 

21 

 

 

risk retention consultation party, generally the party processing such servicing action will be required to consult on a non-binding basis with the risk retention consultation party, as further described in this prospectus. The risk retention consultation party will be the party selected by the holder or holders of more than 50% of the VRR Interest (by principal balance). KeyBank National Association is expected to be appointed as the initial risk retention consultation party.

 

An “excluded RRCP loan” is a mortgage loan or whole loan with respect to which the risk retention consultation party, the retaining sponsor or the holder of the majority of the VRR Interest is a borrower party or a borrower party affiliate thereof.

 

Certain Affiliations

   and Relationships The originators, the sponsors, the underwriters, and parties to the pooling and servicing agreement have various roles in this transaction as well as certain relationships with parties to this transaction and certain of their affiliates. These roles and other potential relationships may give rise to conflicts of interest as further described in this prospectus under “Risk Factors—Risks Related to Conflicts of Interest” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.
   
Significant Obligors There are no significant obligors related to the issuing entity.

 

Relevant Dates and Periods

 

Cut-off Date The mortgage loans will be considered part of the trust fund as of their respective cut-off dates. The cut-off date with respect to each mortgage loan is the respective due date for the monthly debt service payment that is due in October 2021 (or, in the case of any mortgage loan that has its first due date after October 2021, the date that would have been its due date in October 2021 under the terms of that mortgage loan if a monthly debt service payment were scheduled to be due in that month).

 

Closing Date On or about October 13, 2021.
   
Distribution Date The 4th business day following each determination date. The first distribution date will be in November 2021.
   
Determination Date The 11th day of each month or, if the 11th day is not a business day, then the immediately succeeding business day. The first determination date will be in November 2021.
   
Record Date With respect to any distribution date, the last business day of the month preceding the month in which that distribution date occurs.
   
Business Day Under the pooling and servicing agreement, a business day will be any day other than a Saturday, a Sunday or a day on which banking institutions in New York or any of the jurisdictions in which any of the respective primary servicing or corporate offices of either master servicer or special servicer, corporate trust offices of either the certificate administrator or the trustee or primary corporate office of any financial institution holding the collection account or other trust administration accounts are located, or the New York Stock Exchange or the Federal Reserve System of the United States of America, are authorized or obligated by law or executive order to remain closed.
   
Interest Accrual Period The interest accrual period for each class of offered certificates for each distribution date will be the calendar month immediately preceding the month in which that distribution date occurs.

 

22 

 

 

Collection Period For any mortgage loan and any distribution date, the collection period will be the period beginning with the day after the determination date in the month preceding the month in which such distribution date occurs (or, in the case of the first distribution date, commencing immediately following the cut-off date) and ending with the determination date occurring in the month in which such distribution date occurs.

 

Assumed Final Distribution Date;
Rated Final 

   Distribution Date The assumed final distribution date set forth below for each class of certificates offered by this prospectus has been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”:

 

 

Class

 


Assumed Final Distribution Date

  Class A-1   August 2026
  Class A-2   October 2026
  Class A-3   October 2028
  Class A-SB   July 2031
  Class A-4   NAP – August 2031(1)(2)
  Class A-5   September 2031 – September 2031(1)(2)
  Class X-A   September 2031
  Class X-B   October 2031
  Class A-S   September 2031(2)
  Class B   October 2031(2)
  Class C   October 2031(2)

 

 

 

(1)The range of assumed final distribution dates is based on the initial certificate balance of the Class A-4 trust component ranging from $0 to $190,000,000, and the initial certificate balance of the Class A-5 trust component ranging from $223,272,000 to $413,272,000.

 

(2)Each class of Class A-4 Exchangeable Certificates, Class A-5 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates that are principal balance certificates will have the same assumed final distribution date as the Class A-4, Class A-5, Class A-S, Class B or Class C certificates, respectively, shown in the table.

 

The rated final distribution date will be the distribution date in October 2054.

 

23 

 

 

Transaction Overview

 

On the closing date, each sponsor will sell its respective mortgage loans to the depositor, which will in turn deposit the mortgage loans into the issuing entity, a common law trust created on the closing date pursuant to the pooling and servicing agreement. The transfers of the mortgage loans from the sponsors to the depositor and from the depositor to the issuing entity in exchange for the offered certificates are illustrated below:

 

 

 

Offered Certificates

 

GeneralWe are offering the following classes of commercial mortgage pass-through certificates as part of Series 2021-L7: Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4, Class A-4-1, Class A-4-2, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-1, Class A-5-2, Class A-5-X1, Class A-5-X2, Class X-A, Class X-B, Class A-S, Class A-S-1, Class A-S-2, Class A-S-X1, Class A-S-X2, Class B, Class B-1, Class B-2, Class B-X1, Class B-X2, Class C, Class C-1, Class C-2, Class C-X1 and Class C-X2.

 

The certificates of this series will consist of the above classes and the following classes that are not being offered by this prospectus: Class X-D, Class X-F, Class X-G, Class D, Class E, Class F, Class G, Class H-RR, Class J-RR, Class V and Class R.

 

The Class RR certificates will be certificated, but will not be “certificates” for purposes of this prospectus and are not being offered by this prospectus. The VRR Interest will not be a “certificate” for purposes of this prospectus and is not being offered by this prospectus.

 

Certificate Balances and 

   Notional Amounts Each class of offered certificates will have the approximate initial certificate balance or notional amount set forth below, subject to a variance of plus or minus 5% and further subject to footnotes (3) and (4) below:

 

24 

 

 

 

Class

Approximate Initial
Aggregate
Certificate Balance
or Notional Amount

Approximate %
of Initial Pool
Balance

Approximate
Initial Credit
Support(1)

  Class A-1 $18,400,000 2.00% 30.000%
  Class A-2 $92,100,000 10.00% 30.000%
  Class A-3 $68,100,000 7.39% 30.000%
  Class A-SB $34,100,000 3.70% 30.000%
  Class A-4 $0 -
$190,000,000(2)(3)
0.00% –
20.63%(2)(3)
30.000%
  Class A-5 $223,272,000 -
$413,272,000(2)(3)
24.24% –
44.86%(2)(3)
30.000%
  Class X-A $625,972,000(4) N/A N/A
  Class X-B $143,080,000(4) N/A N/A
  Class A-S $52,537,000(2) 5.70%(2) 24.125%
  Class B $43,595,000(2) 4.73%(2) 19.250%
  Class C $46,948,000(2) 5.10%(2) 14.000%

  

 

(1)The approximate initial credit support with respect to each class of the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4 and Class A-5 certificates represents the approximate credit enhancement for the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4 and Class A-5 certificates in the aggregate, taking into account the initial certificate balances of the Class A-4 and Class A-5 trust components. The approximate initial credit support with respect to the Class A-S certificates represents the approximate credit support for the underlying Class A-S trust component. The approximate initial credit support with respect to the Class B certificates represents the approximate credit support for the underlying Class B trust component. The approximate initial credit support with respect to the Class C certificates represents the approximate credit support for the underlying Class C trust component. The VRR interest provides credit support only to the limited extent that it is allocated a portion of any losses incurred on the underlying mortgage loans, which such losses are allocated between it, on the one hand, and the certificates, on the other hand, pro rata, in accordance with their respective percentage allocation entitlement. See “Credit Risk Retention”.

 

(2)Each class of Exchangeable Certificates will have the certificate balance or notional amount described under “Description of the Certificates—Distributions—Exchangeable Certificates.”

 

(3)The exact initial certificate balances or notional amounts of the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 trust components (and consequently, the exact initial certificate balance or notional amount of each class of Class A-4 Exchangeable Certificates and Class A-5 Exchangeable Certificates) are unknown and will be determined based on the final pricing of the certificates. However, the initial certificate balance of the Class A-4 trust component is expected to be within the range of $0 to $190,000,000 (0.00% to 20.63% of the initial pool balance), and the initial certificate balance of the Class A-5 trust component is expected to be within the range of $223,272,000 to $413,272,000 (24.24% to 44.86% of the initial pool balance). The aggregate initial certificate balance of the Class A-4 and Class A-5 trust components is expected to be approximately $413,272,000, subject to a variance of plus or minus 5%. The Class A-4-X1 and Class A-4-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-4 trust component. The Class A-5-X1 and Class A-5-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-5 trust component.

 

(4)Notional Amount. The notional amounts of the Class X-A and Class X-B certificates may vary depending upon the final pricing of the classes of principal balance certificates or trust components whose certificate balances comprise such notional amounts, and, if as a result of such pricing the pass-through rate of any class of the Class X-A and Class X-B certificates, as applicable, would be equal to zero at all times, such class of certificates will not be issued on the closing date of this securitization.

 

Pass-Through Rates

 

A. Offered Certificates Your certificates will accrue interest at an annual rate called a pass-through rate. The initial approximate pass-through rate is set forth below for each class of offered certificates:

 

25 

 

 

 

Class

Approx. Initial
Pass-Through Rate

  Class A-1 [_]%(1)
  Class A-2 [_]%(1)
  Class A-3 [_]%(1)
  Class A-SB [_]%(1)
  Class A-4(2) [_]%(1)
  Class A-5(2) [_]%(1)
  Class X-A [_]%(3)
  Class X-B [_]%(3)
  Class A-S(2) [_]%(1)
  Class B(2) [_]%(1)
  Class C(2) [_]%(1)

 

 

(1)The pass-through rate for each class of the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4, Class A-5, Class A-S, Class B and Class C certificates will be one of the following: (i) a fixed rate per annum; (ii) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date; (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date; or (iv) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date minus a specified percentage. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the net mortgage interest rates will be adjusted as necessary to a 30/360 basis.

 

(2)Each class of Exchangeable Certificates will have the pass-through rate described under “Description of the Certificates—Distributions—Exchangeable Certificates.”

 

(3)The pass-through rate for the Class X-A certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 trust components for the related distribution date, weighted on the basis of their respective certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). The pass-through rate for the Class X-B certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 trust components for the related distribution date, weighted on the basis of their respective certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the net mortgage interest rates will be adjusted as necessary to a 30/360 basis.

 

See “—Interest Rate Calculation Convention” below.

 

B. Interest Rate 

       Calculation Convention Interest on the offered certificates at their applicable pass-through rates will be calculated based on a 360-day year consisting of twelve 30-day months, or a “30/360 basis”.

 

For purposes of calculating the pass-through rates on any class of certificates that has a pass-through rate limited by, equal to or based on the weighted average net mortgage interest rate, the mortgage loan interest rates will not reflect any default interest rate, excess interest accrued after any related anticipated repayment date, any loan term modifications agreed to by the applicable special servicer or any modifications resulting from a borrower’s bankruptcy or insolvency.

 

26 

 

 

For purposes of calculating the pass-through rates on the offered certificates, the net interest rate for each mortgage loan that accrues interest based on the actual number of days in each month and assuming a 360-day year, or an “actual/360 basis”, will be recalculated, if necessary, so that the amount of interest that would accrue at that recalculated rate in the applicable month, calculated on a 30/360 basis, will equal the amount of interest that is required to be paid on that mortgage loan in that month, subject to certain adjustments as described in “Description of the Certificates—Distributions—Pass-Through Rates” and “—Interest Distribution Amount”.

 

C. Servicing and 

Administration Fees For each distribution date, the master servicer is entitled to a servicing fee with respect to each mortgage loan, serviced companion loan and any related REO loan, in each case payable from interest payments thereon. The servicing fee will include any primary servicing fee payable to a primary servicer or subservicer engaged by the master servicer and is calculated based on the related outstanding principal balance at a servicing fee rate equal to (1) with respect to each mortgage loan, the sum of 0.00250% per annum and the primary servicing fee rate set forth on Annex A-1, and (2) with respect to each serviced companion loan, the primary servicing fee rate set forth on Annex A-1 next to the related mortgage loan.

 

For each distribution date, the special servicer is entitled to a special servicing fee (calculated on a loan-by-loan basis at a rate equal to the greater of 0.25% per annum and the per annum rate that would result in a special servicing fee of $3,500 for the related month) on each serviced mortgage loan as to which a special servicing transfer event has occurred and that has not become a corrected mortgage loan, as well as on any related serviced companion loan and any related REO loan, in each case payable from interest payments thereon. If the related interest payments (or other collections in respect of the related mortgage loan or mortgaged property) are insufficient, then the special servicer will be entitled to collect such fees from general collections on all mortgage loans.

 

The special servicer will also be entitled to (i) liquidation fees generally equal to 1.0% of liquidation proceeds in respect of a specially serviced loan (and any related serviced companion loan or related REO loan) and, in certain cases, mortgage loans repurchased by the related mortgage loan seller and (ii) workout fees generally equal to 1.0% of interest and principal payments made in respect of a rehabilitated mortgage loan (and any related serviced companion loan), subject in each case of clauses (i) and (ii) to a minimum fee of $25,000 and a maximum fee equal to $1,000,000 and subject to certain adjustments and exceptions as described under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses—Special Servicer Compensation”.

 

The master servicer and special servicer are also entitled to additional fees and amounts, including income on the amounts held in certain accounts and certain permitted investments. See “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”.

 

The certificate administrator fee for each distribution date is calculated on the outstanding principal amount of each mortgage loan and any successor REO loan at a per annum rate equal to 0.00809%. The trustee fee for each distribution date is payable by the certificate administrator from the certificate administrator fee.

 

27 

 

 

The operating advisor will be entitled to an upfront fee of $10,000 on the closing date. The operating advisor will be entitled to a fee on each distribution date calculated on the outstanding principal amount of each mortgage loan (including each non-serviced mortgage loan, but not any companion loan) and any successor REO loan, at a rate equal to 0.00150% per annum. The operating advisor will also be entitled under certain circumstances to a consulting fee.

 

The asset representations reviewer will be entitled to an upfront fee of $5,000 on the closing date. As compensation for the performance of its routine duties, the asset representations reviewer will be entitled to a fee on each distribution date calculated on the outstanding principal amount of each mortgage loan and successor REO loan at a per annum rate equal to 0.00025%. Upon the completion of any asset review with respect to each delinquent loan, the asset representations reviewer will be entitled to a per loan fee in an amount described in “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses—Asset Representations Reviewer Compensation”.

 

Additionally, with respect to each distribution date, an amount equal to the product of 0.00050% per annum multiplied by the outstanding principal amount of each mortgage loan and any successor REO loan will be payable to CRE Finance Council® as a license fee for use of its names and trademarks, including its investor reporting package.

 

Each party to the pooling and servicing agreement will also be entitled to be reimbursed by the issuing entity for costs, expenses and liabilities borne by them in certain circumstances related to the performance of their duties under the pooling and servicing agreement.

 

With respect to each non-serviced mortgage loan, the master servicer under the related pooling and servicing agreement governing the servicing of that loan will be entitled to a primary servicing fee at a rate equal to a per annum rate set forth in the table below, and the special servicer under the related pooling and servicing agreement will be entitled to a special servicing fee at a rate equal to the per annum rate set forth below. In addition, each party to such other pooling and servicing agreement will be entitled to receive other fees and reimbursements with respect to the related non-serviced mortgage loan in amounts, from sources, and at frequencies, that are similar, but not necessarily identical, to those described above, including with respect to such outside special servicer, a liquidation fee or workout fee, as applicable, under certain circumstances when such non-serviced mortgage loan becomes a specially serviced loan. In certain cases (for example, with respect to unreimbursed special servicing fees and servicing advances with respect to the related non-serviced whole loan), such amounts will be reimbursable from general collections on the mortgage loans in this transaction to the extent not recoverable from the related non-serviced whole loan and to the extent allocable to the related non-serviced mortgage loan pursuant to the related intercreditor agreement. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

28 

 

 

 

Non-Serviced Mortgage Loan(1)

Primary
Servicing Fee
Rate

Special
Servicing

Fee Rate

  One SoHo Square 0.00625% 0.25%

 

 

(1)Does not reflect the Helios Plaza mortgage loan, which will be a non-serviced mortgage loan after the securitization of the related control note. The master servicer and special servicer with respect to any such future securitization will be entitled to a primary servicing fee and a special servicing fee, respectively, in respect of such mortgage loan in the amounts set forth under the pooling and servicing agreement for such securitization.

 

Payment of the fees and reimbursement of the costs and expenses described above will generally have priority over the distribution of amounts payable to the certificateholders and the VRR Interest Owners. See “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses” and “—Limitation on Liability; Indemnification”.

 

Distributions

 

A. Allocation Between VRR  

   Interest and Certificates The aggregate amount available from the mortgage loans for distributions to the holders of the certificates and the VRR Interest on each distribution date will be: (i) net of specified expenses of the issuing entity, including fees payable to, and costs and expenses reimbursable to, the master servicer, any primary servicer, the special servicer, the certificate administrator, the trustee, the operating advisor, the asset representations reviewer and CREFC®; and (ii) allocated between amounts available for distribution to the holders of the VRR Interest, on the one hand, and for distribution to holders of the certificates, on the other hand. The portion of such aggregate amount allocable to (a) the VRR interest will at all times be the product of such amount multiplied by a fraction, expressed as a percentage, the numerator of which is the initial principal balance of the VRR Interest and the denominator of which is the sum of (x) the aggregate initial certificate balance of all the classes of principal balance certificates and (y) the initial principal balance of the VRR Interest, and (b) the certificates will at all times be the product of such aggregate amount multiplied by the difference between 100% and the percentage referenced in clause (a), in each case such percentages being referred to in this prospectus as their respective “percentage allocation entitlement”.

 

B. Amount and Order  

   of Distributions 

     on Certificates On each distribution date, funds available for distribution from the mortgage loans (which are net of specified expenses of the issuing entity, including fees payable to, and advances, costs and expenses reimbursable to, the master servicer, any primary servicer, the special servicer, the certificate administrator, the trustee, the operating advisor, the asset representations reviewer and CREFC®) and allocable to the certificates other than (i) any yield maintenance charges and prepayment premiums and (ii) any excess interest distributed to the Class V certificates, will be distributed in the following amounts and order of priority:

 

First, to the Class A-1, Class A-2, Class A-3, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates and the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 trust components, in respect of interest, up to an amount

 

29 

 

 

equal to, and pro rata in accordance with, the interest entitlements for those classes of certificates and trust components;

 

Second, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 trust components as follows, to the extent of the Non-Vertically Retained Percentage of funds allocated to principal and available for distribution: either (i)(a) first, to principal on the Class A-SB certificates, until the certificate balance of the Class A-SB certificates is reduced to the planned principal balance for the related distribution date set forth in Annex E to this prospectus, (b) second, to principal on the Class A-1 certificates, until the certificate balance of the Class A-1 certificates has been reduced to zero, (c) third, to principal on the Class A-2 certificates, until the certificate balance of the Class A-2 certificates has been reduced to zero, (d) fourth, to principal on the Class A-3 certificates, until the certificate balance of the Class A-3 certificates has been reduced to zero, (e) fifth, to principal on the Class A-4 trust component, until the certificate balance of the Class A-4 trust component has been reduced to zero, (f) sixth, to principal on the Class A-5 trust component, until the certificate balance of the Class A-5 trust component has been reduced to zero, and (g) seventh, to principal on the Class A-SB certificates, until the certificate balance of the Class A-SB certificates has been reduced to zero, or (ii) if the certificate balance of each of the Class A-S, Class B and Class C trust components and each class of the Class D, Class E, Class F, Class G, Class H-RR and Class J-RR certificates has been reduced to zero as a result of the allocation of losses on the mortgage loans to those certificates or trust component, to principal on the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 trust components, pro rata, without regard to the distribution priorities described above or the planned principal balance of the Class A-SB certificates;

 

Third, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 trust components: first, up to an amount equal to, and pro rata based on, any previously unreimbursed losses on the mortgage loans allocable to principal that were previously borne by each such class or trust component, and second, up to an amount equal to, and pro rata based on, interest on such unreimbursed losses previously allocated to each such class or trust component at the pass-through rate for such class or trust component from the date the related loss was allocated to such class or trust component;

 

Fourth, to the Class A-S, Class A-S-X1 and Class A-S-X2 trust components, as follows: (a) to each such trust component in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest entitlements for those trust components; (b) to the extent of the Non-Vertically Retained Percentage of funds allocable to principal and available for distribution that remain after distributions in respect of principal to each class of certificates or trust component with a higher priority (as set forth in prior enumerated clauses set forth above), to principal on the Class A-S trust component until its certificate balance has been reduced to zero; and (c) to reimburse the Class A-S trust component, first, for any previously unreimbursed losses on the mortgage loans that were previously allocated thereto, and second, for interest on such unreimbursed losses at the pass-through rate for such trust component from the date the related loss was allocated to such trust component;

 

Fifth, to the Class B, Class B-X1 and Class B-X2 trust components, as follows: (a) to each such trust component in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest

 

30 

 

 

entitlements for those trust components; (b) to the extent of the Non-Vertically Retained Percentage of funds allocable to principal and available for distribution that remain after distributions in respect of principal to each class of certificates or trust component with a higher priority (as set forth in prior enumerated clauses set forth above), to principal on the Class B trust component until its certificate balance has been reduced to zero; and (c) to reimburse the Class B trust component, first, for any previously unreimbursed losses on the mortgage loans that were previously allocated thereto, and second, for interest on such unreimbursed losses at the pass-through rate for such trust component from the date the related loss was allocated to such trust component;

 

Sixth, to the Class C, Class C-X1 and Class C-X2 trust components, as follows: (a) to each such trust component in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest entitlements for those trust components; (b) to the extent of the Non-Vertically Retained Percentage of funds allocable to principal and available for distribution that remain after distributions in respect of principal to each class of certificates or trust component with a higher priority (as set forth in prior enumerated clauses set forth above), to principal on the Class C trust component until its certificate balance has been reduced to zero; and (c) to reimburse the Class C trust component, first, for any previously unreimbursed losses on the mortgage loans that were previously allocated thereto, and second, for interest on such unreimbursed losses at the pass-through rate for such trust component from the date the related loss was allocated to such trust component;

 

Seventh, to the Class D, Class E, Class F, Class G, Class H-RR and Class J-RR certificates in the amounts and order of priority described in “Description of the Certificates—Distributions”; and

 

Eighth, to the Class R certificates, any remaining amounts.

 

For more detailed information regarding distributions on the certificates, see “Description of the Certificates—Distributions—Priority of Distributions”.

 

Principal and interest payable on any trust component will be distributed pro rata to the corresponding classes of exchangeable certificates representing interests therein in accordance with their class percentage interests therein as described under “Description of the Certificates—Distributions—Exchangeable Certificates”.

 

C. Interest and Principal 

   EntitlementsA description of the interest entitlement of each class of certificates (other than the Class V and Class R certificates) and the VRR interest can be found in “Description of the Certificates—Distributions—Interest Distribution Amount” and “Credit Risk RetentionVRR InterestPriority of Distributions”. As described in those sections, there are circumstances in which your interest entitlement for a distribution date could be less than one full month’s interest at the pass-through rate on your certificate’s balance or notional amount.

 

A description of the amount of principal required to be distributed to each class of certificates entitled to principal and the VRR interest on a particular distribution date can be found in “Description of the Certificates—Distributions—Principal Distribution Amount” and “Credit Risk RetentionVRR Interest”, respectively.

 

31 

 

 

D. Yield Maintenance Charges,
    Prepayment 

    PremiumsYield maintenance charges and prepayment premiums with respect to the mortgage loans will be allocated to the VRR Interest, on the one hand, and the certificates, on the other hand, in accordance with their respective percentage allocation entitlements. Yield maintenance charges and prepayment premiums with respect to the mortgage loans allocated to the certificates will be further allocated as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”. For an explanation of the calculation of yield maintenance charges, see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

 

E. Subordination, Allocation of  

         Losses and Certain Expenses The chart below describes the manner in which the payment rights of certain classes of certificates will be senior or subordinate, as the case may be, to the payment rights of other classes of certificates. The chart also shows the allocation between the VRR Interest and the certificates and the corresponding entitlement to receive principal and/or interest on certain classes of certificates (other than excess interest collected on each mortgage loan that has an anticipated repayment date to the extent received from the related borrower) on any distribution date in descending order. It also shows the manner in which losses on the mortgage loans are allocated between the VRR Interest and the certificates and the manner in which the certificate allocations are further allocated to certain classes of those certificates in ascending order (beginning with the non-offered certificates, other than the Class V and Class R certificates) to reduce the certificate balance of each such class to zero; provided that no principal payments or losses on the mortgage loans will be allocated to the Class X certificates, any class of Exchangeable Certificates with an “X” suffix or the Class V or Class R certificates, although principal payments and losses on the mortgage loans may reduce the notional amounts of the Class X certificates and any class of Exchangeable Certificates with an “X” suffix and, therefore, the amount of interest they accrue. Principal losses on the mortgage losses allocated to the VRR Interest will reduce the VRR Interest balance.

 

32 

 

 

 


 

 

 

(1)The maximum certificate balances of the Class A-4, Class A-5, Class A-S, Class B and Class C certificates (subject to the constraint on the aggregate initial certificate balance of the Class A-4 and Class A-5 trust components discussed above under “—Certificate Balances and Notional Amounts”) will be issued on the closing date, and the certificate balance or notional amount of each other class of Exchangeable Certificates will be equal to zero on the closing date. The relative priorities of the Exchangeable Certificates are described more fully under “Description of the Certificates—Distribution.”

 

(2)The Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates are interest-only certificates.

 

(3)The Class X-D, Class X-F and Class X-G certificates are non-offered certificates.

 

(4)Other than the Class X-D, Class X-F, Class X-G, Class V and Class R certificates.

 

(5)The VRR Interest is an “eligible vertical interest” (as defined in Regulation RR) that will comprise the Class RR certificates and the RR interest. The Class RR certificates will be in certificated form, but will not be “certificates” for purposes of this prospectus. The VRR Interest will not be a “certificate” for purposes of this prospectus.

 

With respect to each whole loan, subject to the terms of the related intercreditor agreement, losses thereon will first be allocated to any related subordinate companion loan, and remaining losses will be allocable pro rata to the related mortgage loan and any related pari passu companion loans.

 

Other than the subordination of certain classes of certificates, as described above, and the limited credit support provided by the VRR Interest, as described below, no other form of credit enhancement will be available for the benefit of the holders of the offered certificates. The VRR Interest provides credit support only to the limited extent that it is allocated a portion of any losses incurred on the mortgage loans, which such losses are allocated between it, on the one hand, and the certificates, on the other hand, as described under “Credit Risk Retention—VRR Interest—Allocation of VRR Interest Realized Loss”.

 

33 

 

 

Principal losses and principal payments, if any, on mortgage loans that are allocated to a class of principal balance certificates will reduce the certificate balance of that class of certificates. Principal losses and principal payments, if any, on mortgage loans that are allocated to the VRR Interest will reduce the VRR Interest balance.

 

The notional amount of the Class X-A certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 trust components. The notional amount of the Class X-B certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class A-S, Class B and Class C trust components. The notional amount of the Class X-D certificates will be reduced by the aggregate amount of principal losses or principal payments, if any, allocated to the Class D and Class E certificates. The notional amount of each class of the Class X-F and Class X-G certificates will be reduced by the amount of principal losses or principal payments, if any, allocated to the class of principal balance certificates that, with the addition of “X-,” has the same alphabetical designation as the subject class of Class X certificates.

 

To the extent funds are available on a subsequent distribution date for distribution on your offered certificates, you will be reimbursed for any losses allocated to your offered certificates with interest at the pass-through rate on those offered certificates in accordance with the distribution priorities.

 

See “Description of the Certificates—Subordination; Allocation of Realized Losses” and “Credit Risk RetentionVRR Interest—Allocation of VRR Interest Realized Losses” for more detailed information regarding the subordination provisions applicable to the certificates and the VRR Interest and the allocation of losses to the certificates and the VRR Interest.

 

F. Shortfalls in Available 

    FundsThe following types of shortfalls in available funds will reduce the aggregate available funds and will correspondingly and proportionately reduce the respective amounts allocated to the VRR Interest and to the certificates. The reduction in amount available for distribution to the certificates will reduce the distributions to the classes of certificates with the lowest payment priorities:

 

shortfalls resulting from the payment of special servicing fees and other additional compensation that the special servicer is entitled to receive;

 

shortfalls resulting from interest on advances made by the master servicer, the special servicer or the trustee (to the extent not covered by late payment charges or default interest paid by the related borrower);

 

shortfalls resulting from the application of appraisal reductions to reduce interest advances;

 

shortfalls resulting from extraordinary expenses of the issuing entity including indemnification payments payable to the parties to the pooling and servicing agreement;

 

shortfalls resulting from a modification of a mortgage loan’s interest rate or principal balance; and

 

34 

 

 

shortfalls resulting from other unanticipated or default-related expenses of the issuing entity.

 

In addition, prepayment interest shortfalls on the mortgage loans that are not covered by certain compensating interest payments made by the master servicer will be allocated between the VRR Interest, on the one hand, and the certificates, on the other hand, in accordance with their respective percentage allocation entitlements. The prepayment interest shortfalls allocated to the certificates are required to be allocated among all of the classes of certificates (other than the Exchangeable Certificates and the Class V and Class R certificates) and all trust components to reduce the interest entitlement on each such class of certificates and trust component, on a pro rata basis, based on their respective amounts of accrued interest for the related distribution date. For any distribution date, prepayment interest shortfalls allocated to a trust component will be allocated among the related classes of Exchangeable Certificates, pro rata, in accordance with their respective class percentage interests for that distribution date. See “Description of the Certificates—Prepayment Interest Shortfalls”.

 

G. Excess Interest On each distribution date, any excess interest resulting from an increase in the interest rate on any mortgage loan with an anticipated repayment date after the related anticipated repayment date to the extent actually collected from the related borrower and applied as interest during the related collection period will be distributed to the holders of the Class V certificates and the VRR Interest on such distribution date as set forth in “Description of the Certificates—Distributions—Excess Interest”. This excess interest will not be available to make distributions to any other class of certificates or to provide credit support for other classes of certificates or offset any interest shortfalls or to pay any other amounts to any other party under the pooling and servicing agreement.

 

Advances

 

A. P&I Advances The master servicer is required to advance a delinquent periodic payment on each mortgage loan and any successor REO loan unless, in each case, the master servicer or the special servicer determines that the advance would be non-recoverable. Neither the master servicer nor the trustee will be required to advance balloon payments due at maturity or, with respect to mortgage loans with an anticipated repayment date, interest in excess of the regular periodic payment, interest in excess of a mortgage loan’s regular interest rate, default interest, late payment charges, prepayment premiums or yield maintenance charges.

 

The amount of the interest portion of any advance will be subject to reduction to the extent that an appraisal reduction of the related mortgage loan has occurred (and with respect to any mortgage loan that is part of a whole loan, to the extent such appraisal reduction amount is allocated to the related mortgage loan). There may be other circumstances in which the master servicer will not be required to advance a full month of principal and/or interest. If the master servicer fails to make a required advance, the trustee will be required to make the advance, unless the trustee determines that the advance would be non-recoverable. If an interest advance is made by the master servicer, the master servicer will not advance the portion of interest that constitutes its servicing fee, but will be required to advance the portion of interest that constitutes the monthly fees payable to the certificate administrator, the trustee, the operating advisor and the asset representations reviewer and the CREFC® license fee.

 

See “Pooling and Servicing Agreement—Advances”.

 

35 

 

 

B. Property Protection 

AdvancesThe master servicer will be required to make advances with respect to mortgage loans and related companion loans that it is required to service to pay delinquent real estate taxes, assessments and hazard insurance premiums and similar expenses necessary to:

 

protect and maintain (and in the case of REO properties, lease and manage) the related mortgaged property;

 

maintain the lien on the related mortgaged property; and/or

 

enforce the related mortgage loan documents.

 

The special servicer will have no obligation to make any property protection advances (although it may elect to make them in an emergency circumstance in its sole discretion). If the special servicer makes a property protection advance, the master servicer will be required to reimburse the special servicer for that advance within 5 business days of its receipt of such request and any information it reasonably requests in order to make a recoverability determination (unless the master servicer determines that the advance would be nonrecoverable, in which case the advance will be reimbursed out of the collection account) and the master servicer will be deemed to have made any such advance reimbursed by it as of the date made by the special servicer.

 

If the master servicer fails to make a required advance of this type, the trustee will be required to make such advance. None of the master servicer, the special servicer or the trustee is required to advance amounts determined by such party to be non-recoverable. See “Pooling and Servicing Agreement—Advances”.

 

With respect to a non-serviced mortgage loan, the master servicer (and the trustee, as applicable) under the pooling and servicing agreement governing the servicing of the related non-serviced whole loan will be required to make similar property protection advances as those described above.

 

C. Interest on Advances The master servicer, the special servicer and the trustee, as applicable, will be entitled to interest on the above-described advances at the “Prime Rate” as published in The Wall Street Journal, as described in this prospectus (subject to a floor of 2.00%), compounded annually. Interest accrued on outstanding advances may result in reductions in amounts otherwise payable on the certificates and the VRR Interest. Neither the master servicer nor the trustee will be entitled to interest on advances made with respect to principal and interest due on a mortgage loan until the related due date has passed and any grace period for late payments applicable to the mortgage loan has expired. See “Pooling and Servicing Agreement—Advances”.

 

With respect to a non-serviced mortgage loan, the applicable makers of advances under the related pooling and servicing agreement governing the servicing of the related non-serviced whole loan will similarly be entitled to interest on advances, and any accrued and unpaid interest on property protection advances made in respect of such non-serviced mortgage loan may be reimbursed from general collections on the other mortgage loans included in the issuing entity to the extent not recoverable from such non-serviced mortgage loan and to the extent allocable to such non-serviced mortgage loan in accordance with the related intercreditor agreement.

 

36 

 

 

The Mortgage Pool

 

The Mortgage Pool The issuing entity’s primary assets will be 60 fixed rate commercial mortgage loans, each evidenced by one or more promissory notes secured by, generally, first mortgages, deeds of trust, deeds to secure debt or similar security instruments on the fee and/or leasehold estate of the related borrower in 102 commercial, multifamily and/or manufactured housing community properties. See “Description of the Mortgage Pool—General”.

 

The aggregate principal balance of the mortgage loans as of the cut-off date will be approximately $921,191,360.

 

Whole Loans Unless otherwise expressly stated in this prospectus, the term “mortgage loan” refers to each of the 60 commercial mortgage loans to be held by the issuing entity. Of the mortgage loans, each of the loans in the table below is part of a larger “whole loan”, each of which is comprised of the related mortgage loan and one or more loans that are pari passu in right of payment to the related mortgage loan (each referred to in this prospectus as a “pari passu companion loan”), and, in certain cases, one or more loans that are subordinate in right of payment to the related mortgage loan (each referred to in this prospectus as a “subordinate companion loan”, and any pari passu companion loan or subordinate companion loan may also be referred to herein as a “companion loan”).

 

Whole Loan Summary

 

Mortgage Loan Name

Mortgage Loan
Cut-off Date
Balance

% of
Initial
Pool
Balance

Pari Passu
Companion
Loan(s) Cut-
off Date
Balance

Subordinate
Companion
Loan(s)
Cut-off Date
Balance

Mortgage Loan
Cut-off
Date LTV
Ratio(1)(2)

Whole Loan Cut-
off Date
LTV
Ratio(2)(3)

Mortgage
Loan
Underwritten
NCF DSCR(1)

Whole Loan Underwritten
NCF DSCR(3)

One SoHo Square $51,823,204 5.6% $418,176,796 $315,000,000 34.8% 58.1% 4.88x 2.92x
Superstition Gateway $47,125,000 5.1% $30,000,000 N/A 68.5% 68.5% 1.72x 1.72x
Helios Plaza $40,000,000 4.3% $78,500,000 N/A 64.1% 64.1% 3.10x 3.10x

 

 

(1)Calculated including the related pari passu companion loans but excluding any related subordinate companion loan.

 

(2)With respect to certain of the whole loans above, the mortgage loan and whole loan cut-off date loan-to-value ratios may have been calculated using “as-complete,” “as-stabilized” or similar hypothetical values or calculated inclusive of an “as-portfolio” appraised value premium. Such whole loans are identified under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.”

 

(3)Calculated including the related pari passu companion loans and any related subordinate companion loan but excluding any mezzanine debt.

 

The Superstition Gateway whole loan will be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction and will constitute a “serviced whole loan” (and each related companion loan will constitute a “serviced companion loan”).

 

The Helios Plaza whole loan (a “servicing shift whole loan”, with the mortgage loan related to the applicable whole loan being referred to herein as a “servicing shift mortgage loan”) will initially be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction and, for so long as it is so serviced, will constitute a “serviced whole loan” (and each related companion loan will constitute a “serviced companion loan”). However, with respect to such whole loan, after the securitization of the related controlling pari passu companion loan, such whole loan will be serviced under the pooling and servicing agreement entered into in connection with such securitization and will thereafter constitute a “non-serviced whole loan” (and each related companion loan will constitute a “non-serviced companion loan”).

 

37 

 

 

The whole loans identified in the table below (each, a “non-serviced whole loan”) will not be serviced under the pooling and servicing agreement and instead will be serviced under a separate pooling and servicing agreement. The related mortgage loans are each referred to as a “non-serviced mortgage loan,” and the related companion loans are each referred to as a “non-serviced companion loan.” See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

Non-Serviced Whole Loans(1)

 

Loan Name
(Mortgage Loan
Seller)

Lead Servicing
Agreement as of
the Closing
Date(2)

% of
Initial
Pool
Balance

Master Servicer

Special
Servicer

Custodian

Controlling
Noteholder

Directing
Certificateholder(3)

One SoHo Square (BMO) SOHO Trust 2021-SOHO 5.6% KeyBank National Association Midland Loan Services, a Division of PNC Bank, National Association U.S. Bank National Association SOHO Trust 2021-SOHO KKR Real Estate Stabilized Credit Partners L.P.

 

 

 

(1)Does not reflect the Helios Plaza mortgage loan (4.3%), which will be a non-serviced mortgage loan after the securitization of the related controlling companion loan and thereafter will be serviced under the pooling and servicing agreement for such securitization by the master servicer and special servicer designated therein, subject to the rights of any directing certificateholder appointed thereunder.

 

(2)Servicing agreement expected to be the lead servicing agreement on the closing date of this securitization.

 

(3)Information presented in this table relating to the lead securitization directing certificateholder is current as of the closing date of such lead securitization.

 

For further information regarding the whole loans, see “Description of the Mortgage PoolThe Whole Loans”, and for information regarding the servicing of the non-serviced whole loans, see “Pooling and Servicing AgreementServicing of the Non-Serviced Mortgage Loans”.

 

Mortgage Loan Characteristics The following tables set forth certain anticipated characteristics of the mortgage loans as of the cut-off date (unless otherwise indicated). Except as specifically provided in this prospectus, various information presented in this prospectus (including loan-to-value ratios, debt service coverage ratios, debt yields and cut-off date balances per net rentable square foot, pad, room or unit, as applicable) is calculated including the principal balance and debt service payment of any related pari passu companion loan, but excluding the principal balance and debt service payment of any related subordinate companion loan (or any other subordinate debt encumbering the related mortgaged property or any related mezzanine debt or preferred equity).

 

In addition, investors should be aware that the appraisals for the mortgaged properties were prepared prior to origination and have not been updated. In particular, such appraisals generally do not reflect the effects of the COVID-19 pandemic on the mortgaged properties. Similarly, net operating income and occupancy information used in underwriting the mortgage loans may not reflect current conditions, and in particular, the effects of the COVID-19 pandemic. As a result, appraised values, net operating income, occupancy, and related metrics, such as loan-to-value ratios, debt service coverage ratios and debt yields, may not accurately reflect the current conditions at the mortgaged properties.

 

In the case of cross-collateralized and cross-defaulted mortgage loans, the debt service coverage ratios, loan-to-value ratios and debt yields have been calculated on an aggregate basis, as described in this prospectus. On an individual basis, without regard to cross-collateralization, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower

 

38 

 

 

debt service coverage ratio and/or lower debt yield than is presented in this prospectus.

 

The sum of the numerical data in any column may not equal the indicated total due to rounding. Unless otherwise indicated, all figures and percentages presented in this “Summary of Terms” are calculated as described under “Description of the Mortgage Pool—Additional Information” and, unless otherwise indicated, such figures and percentages are approximate and in each case, represent the indicated figure or percentage of the aggregate principal balance of the pool of mortgage loans as of the cut-off date. The principal balance of each mortgage loan as of the cut-off date assumes the timely receipt of principal scheduled to be paid on or before the cut-off date and no defaults, delinquencies or prepayments on, or modifications of, any mortgage loan on or prior to the cut-off date. Whenever percentages and other information in this prospectus are presented on the mortgaged property level rather than the mortgage loan level, the information for mortgage loans secured by more than one mortgaged property (other than by reason of cross-collateralization with another mortgage loan) is based on allocated loan amounts as stated in Annex A-1.

 

With respect to any mortgage loan with an anticipated repayment date, unless otherwise indicated, references in the following tables to the related maturity date refer to the applicable anticipated repayment date with respect to such mortgage loan.

 

39 

 

 

The mortgage loans will have the following approximate characteristics as of the cut-off date:

 

  Initial Pool Balance(1) $921,191,360
  Number of mortgage loans 60
  Number of mortgaged properties 102
  Number of crossed loans 0
  Crossed loans as a percentage 0.0%
  Range of Cut-off Date Balances $1,775,000 to $71,500,000
  Average Cut-off Date Balance $15,353,189
  Range of Mortgage Rates 2.5430% to 5.4900%
  Weighted average Mortgage Rate 3.4430%
  Range of original terms to maturity or ARD(2) 60 months to 120 months
  Weighted average original term to maturity or ARD(2) 111 months
  Range of remaining terms to maturity or ARD(2) 58 months to 120 months
  Weighted average remaining term to maturity or ARD(2) 110 months
  Range of original amortization terms(3) 360 months to 540 months
  Weighted average original amortization term(3) 381 months
  Range of remaining amortization terms(3) 341 months to 538 months
  Weighted average remaining amortization term(3) 380 months
  Range of Cut-off Date LTV Ratios(4)(5)(7) 20.1% to 75.0%
  Weighted average Cut-off Date LTV Ratio(4)(5)(7) 58.6%
  Range of LTV Ratios at Maturity or ARD(2)(4)(5)(7) 16.6% to 69.8%
  Weighted average LTV Ratio at Maturity or ARD(2)(4)(5)(7) 54.8%
  Range of UW NCF DSCRs(5)(6) 1.30x to 6.33x
  Weighted average UW NCF DSCR(5)(6) 2.55x
  Range of UW NOI Debt Yields(5)(7) 6.5% to 21.1%
  Weighted average UW NOI Debt Yield(5)(7) 10.4%
  Percentage of Initial Pool Balance consisting of:  
  Interest-Only 54.3%
  Interest-Only, Amortizing Balloon 22.5%
  Amortizing Balloon 18.9%
  Interest Only - ARD 4.3%

 

 

 

(1)Subject to a permitted variance of plus or minus 5%.

 

(2)In the case of any ARD loan, calculated to or as of the related anticipated repayment date.

 

(3)Excludes 31 mortgage loans (58.7%) that are interest-only for the entire term or until the anticipated repayment date, as applicable.

 

(4)Loan-to-value ratios (such as cut-off date loan-to-value ratios and loan-to-value ratios at maturity or anticipated repayment date) with respect to the mortgage loans were generally calculated using “as-is” values (or any equivalent term) as described under “Description of the Mortgage Pool—Certain Calculations and Definitions”; provided, that with respect to certain mortgage loans, the related loan-to-value ratios may have been calculated based on principal balance net of a holdback or earnout reserve, or using “as-complete,” “as-stabilized” or similar hypothetical values, or with respect to certain mortgage loans secured by multiple mortgaged properties, the related loan-to-value ratios may have been calculated based on an “as-portfolio” appraised value that assigns a premium to the value of the mortgaged properties as a whole, which value exceeds the sum of their individual appraised values. Such mortgage loans, if any, are identified under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.” See the definitions of “Cut-off Date LTV Ratio” and “LTV Ratio at Maturity or ARD” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions” and “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property.

 

40 

 

 

(5)In the case of each mortgage loan that is part of a whole loan, loan-to-value ratios, debt service coverage ratios and debt yields have been calculated including the related pari passu companion loan(s), but, unless otherwise expressly stated, excluding any related subordinate companion loan(s). With respect to the One SoHo Square mortgage loan (5.6%) the related loan-to-value ratio as of the cut-off date, loan-to-value ratio as of the maturity date or anticipated repayment date, underwritten net cash flow debt service coverage ratio and underwritten net operating income debt yield calculated including the related subordinate companion loans are 58.1%, 58.1%, 2.92x and 8.1%, respectively.

 

(6)Debt service coverage ratios are calculated based on Annual Debt Service, as defined under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.

 

(7)For certain mortgage loans, loan-to-value ratios and debt yields may have been calculated based on a cut-off date balance net of a holdback or earnout reserve. See the definitions of “Cut-off Date LTV Ratio”, “LTV Ratio at Maturity or ARD”, “Underwritten NCF Debt Yield” and “Underwritten NOI Debt Yield” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.”

 

All of the mortgage loans accrue interest on an actual/360 basis. For further information regarding the mortgage loans, see “Description of the Mortgage Pool”.

 

Modified and Refinanced 

LoansAs of the cut-off date, none of the mortgage loans were modified due to a delinquency or were refinancings of loans in default at the time of refinancing and/or otherwise involved discounted pay-offs in connection with the origination of the mortgage loan. See “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings”.

 

Loans Underwritten Based on  

   Projections of Future Income 30 Mortgaged Properties (18.2%) (i) were constructed or the subject of a major renovation that was completed within 12 months prior to the cut-off date and, therefore, the related mortgaged property has less than 12 months or no prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged property within 12 months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property, (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property or (iv) are single tenant properties that were vacant in the past but now are 100% leased to a single tenant.

 

See “Description of the Mortgage Pool—Certain Calculations and Definitions” and “Description of the Mortgage Pool—Mortgage Pool Characteristics—Mortgaged Properties With Limited Prior Operating History”.

 

Certain Variances from 

   Underwriting Standards Each sponsor maintains its own set of underwriting guidelines, which typically relate to credit and collateral analysis, loan approval, debt service coverage ratio and loan-to-value ratio analysis, assessment of property condition, escrow requirements and requirements regarding title insurance policy and property insurance. Certain of the mortgage loans may vary from the related mortgage loan seller’s underwriting guidelines described under “Transaction Parties—The Sponsors and Mortgage Loan Sellers”. See “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”.

 

41 

 

 

Additional Aspects of Certificates

 

DenominationsThe offered certificates with certificate balances and the exchangeable certificates with notional amounts that are initially offered and sold to purchasers will be issued in minimum denominations of $10,000 and integral multiples of $1 in excess of $10,000. The certificates with notional amounts (other than any exchangeable certificates) will be issued, maintained and transferred only in minimum denominations of authorized initial notional amounts of not less than $1,000,000 and in integral multiples of $1 in excess of $1,000,000.

 

Registration, Clearance 

   and Settlement Each class of offered certificates will initially be registered in the name of Cede & Co., as nominee of The Depository Trust Company, or DTC.

 

You may hold offered certificates through: (1) DTC in the United States; or (2) Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System. Transfers within DTC, Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System, will be made in accordance with the usual rules and operating procedures of those systems.

 

We may elect to terminate the book-entry system through DTC (with the consent of the DTC participants), Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System, with respect to all or any portion of any class of the offered certificates.

 

See “Description of the Certificates—Delivery, Form, Transfer and Denomination—Book-Entry Registration”.

 

Credit Risk Retention Regulation RR implementing the risk retention requirements of Section 15G of the Securities Exchange Act of 1934, as amended will apply to this securitization. An economic interest in the credit risk of the mortgage loans in this securitization is expected to be retained as a combination of (i) an “eligible vertical interest” in the form of the VRR Interest, and (ii) an “eligible horizontal residual interest” consisting of all of the Class H-RR and Class J-RR certificates (collectively, the “HRR Certificates”). For a further discussion of the manner in which the credit risk retention requirements are expected to be satisfied, see “Credit Risk Retention” in this prospectus.

 

For a further discussion of the manner in which the credit risk retention requirements are expected to be satisfied, see “Credit Risk Retention” in this prospectus.

 

EU Securitization Regulation 

and UK Securitization 

RegulationNone of the sponsors, the depositor or the underwriters or their respective affiliates, or any other person, intends to retain a material net economic interest in the securitization constituted by the issue of the certificates, or to take any other action in respect of such securitization, in a manner prescribed or contemplated by the EU Securitization Regulation or the UK Securitization Regulation. In particular, no such person undertakes to take any action which may be required by any potential investor or certificateholder for the purposes of its compliance with any requirement of the EU Securitization Regulation or the UK Securitization Regulation. In addition, the arrangements described under “Credit Risk Retention” in this prospectus have not been structured with the objective of ensuring compliance by any person with any requirement of the EU Securitization Regulation or the UK Securitization Regulation. Consequently, the offered certificates may not be a suitable investment for investors that are subject to any

 

42 

 

 

  requirement of the EU Securitization Regulation or the UK Securitization Regulation. See “Risk Factors—Other Risks Relating to the Certificates—EU Securitization Regulation and UK Securitization Regulation” in this prospectus.

 

Information Available to 

Certificateholders and 

   VRR Interest Owners On each distribution date, the certificate administrator will prepare and make available to each certificateholder of record (initially expected to be Cede & Co., in the case of the offered certificates) and each VRR Interest owner, a statement as to the distributions being made on that date. Additionally, under certain circumstances, certificateholders of record and the VRR Interest owners may be entitled to certain other information regarding the issuing entity. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”.
   
Deal Information/Analytics Certain information concerning the mortgage loans and the certificates will be available to certificateholders through the certificate administrator’s website initially located at www.ctslink.com and may be available to certificateholders through the master servicer’s website initially located at www.key.com/key2cre.
   
Optional Termination On any distribution date on which the then-aggregate principal balance of the pool of mortgage loans and any REO loans held by the trust is less than 1.0% of the initial pool balance, certain entities specified in this prospectus will have the option to purchase all of the remaining mortgage loans (and all property acquired through exercise of remedies in respect of any mortgage loan) at the price specified in this prospectus, which generally will include the outstanding principal balance of each such mortgage loan, together with accrued and unpaid interest thereon.

 

The issuing entity may also be terminated in connection with a voluntary exchange of all the then-outstanding certificates (other than the Class V and Class R certificates) and the VRR Interest for the mortgage loans held by the issuing entity, provided that (i) the Class A-1, Class A-2, Class A-3, Class A-SB, Class X-A, Class X-B, Class X-D, Class D and Class E certificates and the Class A-4, Class A-5, Class A-S, Class B and Class C trust components are no longer outstanding, (ii) there is only one holder (or multiple holders acting unanimously) of the outstanding certificates (other than the Class V and Class R certificates) and the VRR Interest and (iii) such holder (or holders) pays an amount to the master servicer as described under “Pooling and Servicing Agreement—Termination; Retirement of Certificates” in this prospectus.

 

See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”.

 

Required Repurchases or
Substitutions of Mortgage  

   Loans; Loss of Value Payment Under certain circumstances, the related mortgage loan seller may be obligated to (i) repurchase (without payment of any yield maintenance charge or prepayment premium) or substitute an affected mortgage loan from the issuing entity or (ii) make a cash payment that would be deemed sufficient to compensate the issuing entity in the event of a document defect or a breach of a representation and warranty made by the related mortgage loan seller with respect to the mortgage loan in the related mortgage loan purchase agreement that materially and adversely affects the value of the mortgage loan, the value of the related mortgaged property and the interests of the trustee, any certificateholder or any VRR Interest owner in the mortgage loan or

 

43 

 

 

  mortgaged property or causes the mortgage loan to be other than a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Internal Revenue Code of 1986, as amended (but without regard to the rule of Treasury regulations Section 1.860G-2(f)(2) that causes a defective loan to be treated as a “qualified mortgage”). See “Description of the Mortgage Loan Purchase Agreements—General”.
   
Sale of Defaulted Loans Pursuant to the pooling and servicing agreement, under certain circumstances the special servicer is required to use reasonable efforts to solicit offers for defaulted serviced mortgage loans (or defaulted serviced whole loans) that are specially serviced loans and/or related REO properties. In the absence of a cash offer at least equal to such serviced mortgage loan’s outstanding principal balance plus all accrued and unpaid interest and outstanding costs and expenses and certain other amounts specified in the pooling and servicing agreement, the special servicer may purchase such defaulted mortgage loan (or defaulted whole loan) or accept the first (and, if multiple offers are received, the highest) cash offer from any person that constitutes a fair price. The special servicer will not be required to accept the highest cash offer if it determines in accordance with the servicing standard (and subject to the requirements of any related intercreditor agreement), that rejection of such offer would be in the best interests of the certificateholders, the VRR Interest owners and the related companion loan holders (as a collective whole as if such certificateholders, the VRR Interest owners and such companion loan holders constituted a single lender).

 

The sale of defaulted mortgage loans (other than any non-serviced mortgage loan) is generally subject to (i) with respect to any mortgage loan that is part of a whole loan or any mortgage loan with existing mezzanine debt, to the extent set forth in the related intercreditor agreement, the right of the holder of the related debt held outside the issuing entity to purchase the related mortgage loan, and (ii) any consent or consultation rights of the directing certificateholder or, with respect to any mortgage loan that is part of a whole loan, the related controlling companion loan holder (if any), to the extent set forth in the related intercreditor agreement, as further described in this prospectus under “Description of the Mortgage Pool—The Whole Loans”.

 

With respect to each non-serviced mortgage loan, if the related lead servicing pari passu companion loan becomes a defaulted mortgage loan under the pooling and servicing agreement governing the servicing of the related whole loan, and the special servicer under such pooling and servicing agreement determines to sell such pari passu companion loan, then such special servicer will be required to sell such non-serviced mortgage loan together with any related pari passu companion loan (and, in some cases, any related subordinate companion loan) as a single whole loan in a manner similar to that described above. See “Description of the Mortgage Pool—The Whole Loans”.

 

Tax Status Elections will be made to treat designated portions of the issuing entity (exclusive of interest that is deferred after the anticipated repayment date of each mortgage loan with an anticipated repayment date and the excess interest distribution account) as two separate REMICs – the lower-tier REMIC and the upper-tier REMIC – for federal income tax purposes.

 

In addition, the portions of the issuing entity consisting of entitlement to any excess interest collected on any mortgage loans with an anticipated repayment date, beneficial ownership of which is represented by the Class V certificates and the VRR Interest, will be a trust for federal income tax purposes (a “grantor trust”). The upper-tier REMIC will issue

 

44 

 

 

several classes of uncertificated REMIC regular interests, some of which will be held by the grantor trust. The grantor trust will issue the Exchangeable Certificates, all of which will represent beneficial ownership of one or more of the REMIC “regular interests” issued by the upper-tier REMIC.

 

Pertinent federal income tax consequences of an investment in the offered certificates include:

 

Each class of offered certificates will represent a direct or an indirect beneficial ownership of one or more REMIC “regular interests”.

 

The offered certificates will be treated as newly originated debt instruments for federal income tax purposes.

 

You will be required to report income on your offered certificates using the accrual method of accounting.

 

It is anticipated that the Class X-A and Class X-B certificates will be issued with original issue discount, the Class [_] certificates will be issued with de minimis original issue discount and the Class [_] certificates will be issued at a premium for federal income tax purposes.

 

See “Material Federal Income Tax Considerations”.

 

Certain ERISA  

ConsiderationsSubject to important considerations described under “Certain ERISA Considerations”, the offered certificates are eligible for purchase by persons investing assets of employee benefit plans or individual retirement accounts.

 

Legal Investment None of the certificates will constitute “mortgage related securities” for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended.

 

If your investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities, then you may be subject to restrictions on investment in the certificates. You should consult your own legal advisors for assistance in determining the suitability of and consequences to you of the purchase, ownership, and sale of the certificates.

 

The issuing entity will not be registered under the Investment Company Act. The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act, contained in Section 3(c)(5) of the Investment Company Act, or Rule 3a-7 under the Investment Company Act of 1940, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity will not be relying upon Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act of 1940, as a basis for not registering under the Investment Company Act. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act (both as defined in this prospectus).

 

See “Legal Investment”.

 

RatingsThe offered certificates will not be issued unless each of the offered classes receives a credit rating from one or more of the nationally recognized statistical rating organizations engaged by the depositor to rate the offered certificates. The decision not to engage one or more other rating agencies in the rating of certain classes of certificates was

 

45 

 

 

  due, in part, to their initial subordination levels for the various classes of the certificates and may negatively impact the liquidity, market value and regulatory characteristics of those classes of certificates. Neither the depositor nor any other person or entity will have any duty to notify you if any other nationally recognized statistical rating organization issues, or delivers notice of its intention to issue, unsolicited ratings on one or more classes of certificates after the date of this prospectus.

 

See “Risk Factors—Other Risks Relating to the Certificates—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded” and “Ratings”.

 

46 

 

Summary of Risk Factors

 

Investing in the certificates involves risks. Any of the risks set forth in this prospectus under the heading “Risk Factors” may have a material adverse effect on the cash flow on one or more mortgaged properties, the related borrowers’ ability to meet their respective payment obligations under the mortgage loans, and/or on your certificates. As a result, the market price of the certificates could decline significantly and you could lose a part or all of your investment. You should carefully consider all the information set forth in this prospectus and, in particular, evaluate the risks set forth in this prospectus under the heading “Risk Factors” before deciding to invest in the certificates. The following is a summary of some of the principal risks associated with an investment in the certificates:

 

Special Risks

 

 

 

 

COVID-19: Economic conditions and restrictions on enforcing landlord rights due to the COVID-19 pandemic and related governmental countermeasures may adversely affect the borrowers and/or the tenants and, therefore, the certificates. In addition, the underwriting of certain mortgage loans and the appraisals and property condition reports for certain mortgaged properties were conducted prior to the COVID-19 pandemic or may be based largely on pre-pandemic property performance and therefore may not reflect current conditions with respect to the mortgaged properties or the borrowers.

 

Risks Relating to the Mortgage Loans

 

 

Non-Recourse Loans: The mortgage loans are non-recourse loans, and in the event of a default on a mortgage loan, recourse generally may only be had against the specific mortgaged property(ies) and other assets that have been pledged to secure the mortgage loan. Consequently, payment on the certificates is dependent primarily on the sufficiency of the net operating income or market value of the mortgaged properties, each of which may be volatile.

 

 

Borrowers: Borrower delinquencies and defaults may adversely affect your investment. Bankruptcy proceedings involving borrowers, borrower organizational structures and additional debt incurred by a borrower or its sponsors may increase risk of loss. In addition, borrowers may be unable to refinance or repay their mortgage loans at the maturity date or anticipated repayment date, which may result in non-payment of the mortgage loans.

 

 

Property Performance: Certificateholders are exposed to risks associated with the performance of the mortgaged properties, including location, competition, condition (including environmental conditions), maintenance, ownership, management, and litigation. Property values may decrease even when current operating income does not. The property type (e.g., retail, office, multifamily, self-storage, mixed use, industrial, manufactured housing, hospitality, leased fee and parking) may present additional risks.

 

 

Loan Concentration: Certain of the mortgage loans represent significant concentrations of the mortgage pool as of the cut-off date. A default on one or more of such mortgage loans may have a disproportionate impact on the performance of the certificates.

 

 

Property Type Concentration: Certain property types represent significant concentrations of the mortgaged properties securing the mortgage pool as of the cut-off date, based on allocated loan amounts. Adverse developments with respect to those property types or related industries may have a disproportionate impact on the performance of the certificates.

 

 

Other Concentrations: Losses on loans to related borrowers or cross-collateralized and cross-defaulted loan groups, geographical concentration of the mortgaged properties, and concentration of tenants among the mortgaged properties, may disproportionately affect distributions on the offered certificates.

 

 

Tenant Performance: The repayment of a commercial or multifamily mortgage loan is typically dependent upon the ability of the related mortgaged property to produce cash flow through the collection of rents. Therefore, the performance of the mortgage loans will be highly dependent on the performance of tenants and tenant leases.

 

 

Significant Tenants: Properties that are leased to a single tenant or a tenant that comprises a significant portion of the rental income are disproportionately susceptible to interruptions of cash flow in the event of a lease expiration or termination or a downturn in the tenant’s business.

 

 

Underwritten Net Cash Flow: Underwritten net cash flow for the mortgaged properties could be based on incorrect or flawed assumptions.

 

47 

 

 

 

Appraisals: Appraisals may not reflect the current or future market value of the mortgaged properties.

 

 

Inspections: Property inspections may not identify all conditions requiring repair or replacement.

 

 

Insurance: The absence or inadequacy of terrorism, fire, flood, earthquake and other insurance may adversely affect payment on the certificates.

 

 

Zoning: Changes in zoning laws may affect the ability to repair or restore a mortgaged property. Properties or structures considered to be “legal non-conforming” may not be able to be restored or rebuilt “as-is” following a casualty or loss.

 

Risks Relating to Conflicts of Interest

 

 

Transaction Parties: Conflicts of interest may arise from the transaction parties’ relationships with each other or their economic interests in the transaction.

 

 

Directing Holder and Companion Holders: Certain certificateholders and companion loan holders have control and/or consent rights regarding the servicing of the mortgage loans and related whole loans. Such rights include rights to remove and replace the special servicer without cause and/or to direct or recommend the applicable special servicer or non-serviced special servicer to take actions that conflict with the interests of holders of certain classes of certificates. The right to remove and replace the special servicer may give the directing holder the ability to influence the special servicer’s servicing actions in a manner that may be more favorable to the directing holder relative to other certificateholders.

 

Other Risks Relating to the Certificates

 

 

Limited Obligations: The certificates will only represent ownership interests in the issuing entity, and will not be guaranteed by the sponsors, the depositor or any other person. The issuing entity’s assets may be insufficient to repay the offered certificates in full.

 

 

Uncertain Yields to Maturity: The offered certificates have uncertain yields to maturity. Prepayments on the underlying mortgage loans will affect the average lives of the certificates; and the rate and timing of prepayments may be highly unpredictable. Optional early termination of the issuing entity may also adversely impact your yield or may result in a loss.

 

 

Ratings: Future events could adversely impact the credit ratings and value of your certificates.

 

 

Limited Credit Support: Credit support provided by subordination of certain certificates is limited and may not be sufficient to prevent loss on the offered certificates.

 

48 

 

 

RISK FACTORS

 

You should carefully consider the following risks before making an investment decision. In particular, distributions on your certificates will depend on payments received on, and other recoveries with respect to the mortgage loans. Therefore, you should carefully consider the risk factors relating to the mortgage loans and the mortgaged properties.

 

If any of the following events or circumstances identified as risks actually occur or materialize, your investment could be materially and adversely affected. We note that additional risks and uncertainties not presently known to us may also impair your investment.

 

This prospectus also contains forward-looking statements that involve risks and uncertainties. Actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including the risks described below and elsewhere in this prospectus.

 

If you are considering an investment in a class of exchangeable certificates, you should carefully consider the risks that are specifically applicable to the related class(es) of certificates exchangeable therefor, since they would generally apply to your certificates if you make an exchange.

 

Risks Related to Market Conditions and Other External Factors

 

The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans

 

There has been a global outbreak of a novel coronavirus (SARS-CoV-2) and a related respiratory disease (“COVID-19”) that has spread throughout the world, including the United States, causing a global pandemic. The COVID-19 pandemic has been declared to be a public health emergency of international concern by the World Health Organization, and the former president of the United States has made a declaration under the Robert T. Stafford Disaster Relief and Emergency Assistance Act. A significant number of countries and the majority of state governments in the United States have also made emergency declarations and have attempted to slow the spread of the virus by providing social distancing guidelines, issuing stay-at-home orders and mandating the closure of certain non-essential businesses. There can be no assurance as to when states will permit full resumption of economic activity, whether or when people will feel comfortable in resuming economic activity, that containment or other measures will be successful in limiting the spread of the virus or that future regional or broader outbreaks of COVID-19 or other diseases will not result in resumed or additional countermeasures from governments.

 

The COVID-19 pandemic and the responses thereto have led, and will likely continue to lead, to disruptions in the global supply chain, the financial and other markets, significant increases in unemployment, significant reductions in consumer demand and downturns in the economies of many nations, including the United States, and the global economy in general, and those downturns will likely continue for some time. The long-term effects of the social, economic and financial disruptions caused by the COVID-19 pandemic are unknown. While the United States government and other governments have implemented unprecedented financial support and relief measures (such as the Coronavirus Aid, Relief and Economic Security Act), the effectiveness of such measures cannot be predicted. The United States economy has experienced contraction and expansion during the pandemic, and it is unclear when any contractions will cease and when steady economic expansion will resume.

 

With respect to the mortgage pool, it is unclear how many borrowers have been adversely affected by the COVID-19 pandemic. It is expected that many borrowers will be (or continue to be) adversely affected by the COVID-19 pandemic. As a result, borrowers may not and/or may be unable to meet their payment obligations under the mortgage loans, which may result in shortfalls in distributions of interest and/or principal to the holders of the certificates, and ultimately losses on the certificates. Shortfalls and losses will be particularly pronounced to the extent that the related mortgaged properties are located in geographic areas with significant numbers of COVID-19 cases or relatively restrictive COVID-19 countermeasures. Some borrowers may seek forbearance arrangements at some point in the near future (if they have not already made such requests). See “Description of the Mortgage Pool—COVID-19 Considerations”. We cannot assure you that the borrowers will be able to make debt service payments (including deferred amounts that were previously subject to forbearance) after the expiration of any such forbearance period. Some borrowers may also seek to use funds on deposit in reserve or escrow accounts to make debt service payments, rather than for the explicit purpose set forth in the mortgage loan documents. We cannot assure you that the cash flow at the mortgaged properties will be sufficient for the borrowers to replenish those reserves or escrows, which would then be unavailable for their original intended use. You should be prepared for the possibility that a significant number of borrowers will not make timely payments on their mortgage loans at some point during the continuance of the COVID-19 pandemic. In response, the special servicer may implement a range of actions with respect to affected borrowers and the related mortgage loans to forbear or extend or otherwise modify the loan terms

 

49 

 

 

consistent with the applicable servicer’s customary servicing practices. Such actions may also lead to shortfalls and losses on the certificates.

 

Certain geographic regions of the United States have experienced a larger concentration of coronavirus infections and COVID-19 deaths than other regions, which is expected to result in slower resumption of economic activity than in other less-impacted regions. However, as the COVID-19 emergency has continued, various regions of the United States have seen fluctuations in rates of COVID-19 cases. Therefore, we cannot assure you that any region will not experience an increase in such rates, and corresponding governmental countermeasures and economic distress.

 

While the COVID-19 pandemic has created personnel, supply-chain and other logistical issues that affect all property types, the effects may be experienced uniquely by property type. For example:

 

 

retail properties, due to store closures, either government-mandated or voluntary, tenants refusing to pay rent, and restrictions on and reduced interest in social gatherings, on which retail properties rely;

 

 

office properties, particularly those with significant tenants that operate co-working or office-sharing spaces, due to restrictions on and reduced interest in such spaces, which risk is enhanced by the fact that subtenants of such spaces typically operate under short term leases;

 

 

multifamily and manufactured housing community properties, which also have rental payment streams that are sensitive to unemployment and reductions in disposable income, and with respect to student housing properties, may be affected by closures of, or ongoing social distancing measures instituted at, colleges and universities;

 

 

self-storage properties, which have rental payment streams that are sensitive to increased unemployment and reductions in disposable income available for non-essential expenses, and which payment streams are more commonly subject to interruption because of the short-term nature of self-storage tenant leases; and

 

 

industrial properties, due to restrictions or shutdowns of tenant operations at such properties or as a result of general financial distress of such tenants;

 

 

hospitality properties and casino properties, due to travel limitations implemented by governments and businesses as well as reduced interest in travel generally; and

 

 

properties with significant tenants with executed leases that are not yet in place and whose leases are conditioned on tenant improvements being completed, the delivery of premises, or the vacancy of a current tenant by a date certain, due to lack of access to the mortgaged property and disruptions in labor and the global supply chain.

 

Federal, state and local governmental authorities may implement (and in some cases may already have implemented) measures designed to provide relief to borrowers and tenants, including moratoriums on foreclosure and/or eviction proceedings and mandated forbearance programs. For example, recent legislation in Oregon imposed a temporary moratorium on foreclosures and other lender remedies and afforded COVID-impacted borrowers, including commercial borrowers, the right to defer certain debt service payments until loan maturity. Similar legislation has imposed a temporary eviction and foreclosure moratorium in New York. Any such measures may lead to shortfalls and losses on the certificates.

 

Investors should understand that the underwriting of certain mortgage loans and the appraisals and property condition reports for certain mortgaged properties were conducted prior to the COVID-19 pandemic or may be based largely on pre-pandemic property performance and therefore may not reflect current conditions with respect to the mortgaged properties or the borrowers. In addition, the underwriting of mortgage loans originated during the COVID-19 pandemic may be based on assumptions that do not reflect current conditions. When evaluating the financial information, occupancy percentages and mortgaged property valuations presented in this prospectus (including certain information set forth in “Summary of Certificates and VRR Interest”, “Description of the Mortgage Pool—Mortgage Pool Characteristics”, “Description of the Mortgage Pool—Certain Calculations and Definitions”, Annex A-1, Annex A-2 and Annex A-3), investors should take into consideration the dates as of which historical financial information and occupancy percentages are presented and appraisals and property condition reports were conducted and that the underwritten information may not reflect (or fully reflect) the events described in this risk factor or any potential impacts of the COVID-19 pandemic. Because a pandemic of the scale and scope of the COVID-19 pandemic has not occurred in recent history, historical delinquency and loss experience is unlikely to accurately predict the performance of the mortgage loans in the mortgage pool. Investors should expect higher-than-average

 

50 

 

 

delinquencies and losses on the mortgage loans. The master servicer will be obligated under and subject to the terms of the pooling and servicing agreement to advance any scheduled monthly payment of interest (other than any balloon payment) on the mortgage loan that the borrowers fail to pay that is required to be made under the mortgage loan documents. The aggregate number and size of delinquent loans in a given collection period may be significant, and the master servicer may determine that advances of payments on such mortgage loans are not or would not be recoverable or may not be able to make such advances given the severity of delinquencies (in this transaction or other transactions), which would result in shortfalls and losses on the certificates. See “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions”.

 

In addition, businesses are adjusting their business plans in response to government actions and new industry practices in order to change how, how many and from where staff members work. Such changes may lead to reduced or modified levels of service, including in the services provided by the master servicer, the certificate administrator and the other parties to this transaction. Such parties’ ability to perform their respective obligations under the transaction documents may be adversely affected by such changes. Furthermore, because the master servicer and special servicer operate according to a servicing standard that is in part based on accepted industry practices, the servicing actions taken by such parties may vary from historical norms to the extent that such accepted industry practices change. In addition, some federal, state and local administrative offices and courts have closed due to the outbreak of the COVID-19 pandemic. Foreclosures, recordings of assignments and similar activities may not be processed in such offices and courts until such offices and courts reopen and may be further delayed as such offices and courts address any backlogs of such actions that accumulated during the period they were closed.

 

The loss models used by the rating agencies to rate the certificates may not have accounted for the possible economic effects of the COVID-19 pandemic or the borrowers’ ability to make payments on the mortgage loans. We cannot assure you that declining economic conditions precipitated by the COVID-19 pandemic and the measures implemented by governments to combat the pandemic will not result in downgrades to the ratings of the certificates.

 

We cannot assure you that the cash flow at the mortgaged properties will be sufficient for the borrowers to pay all required insurance premiums, that the borrowers will be able to fund any insurance premium reserve or that any such reserve will be sufficient to pay all required insurance premiums. In addition, although the mortgage loans generally require the borrowers to maintain business interruption insurance, certain insurance companies have reportedly taken the position that such insurance does not cover closures due to the COVID-19 emergency. In addition, the COVID-19 emergency could adversely affect future availability and coverage of business interruption insurance. Furthermore, it is unclear whether such closures due to COVID-19 will trigger co-tenancy provisions.

 

The mortgage loan sellers will agree to make certain limited representations and warranties with respect to the mortgage loans as set forth on Annex D-1 hereto; however, absent a breach of such a representation or warranty, no mortgage loan seller will have any obligation to repurchase a mortgage loan with respect to which the related borrower was adversely affected by the COVID-19 pandemic. See also “—Other Risks Relating to the Certificates—Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan” below.

 

Tenants may be unable to meet their rent obligations as a result of extended periods of unemployment and business slowdowns and shutdowns. Accordingly, tenants at the mortgaged properties have sought and are expected to continue to seek rent relief at the mortgaged properties, and it would be expected that rent collections and/or occupancy rates may decline. Even as areas of the country reopen, there can be no assurance as to if and when the operations of commercial tenants and the income earning capacity of residential tenants will reach pre-COVID-19 pandemic levels. Prospective investors should also consider as the country reopens the impact that a surge in COVID-19 cases could have on economic conditions.

 

In addition, servicers have reported an increase in borrower requests as a result of the COVID-19 pandemic. It is likely that the volume of requests will continue to increase as the COVID-19 pandemic progresses. The increased volume of borrower requests and communication may result in delays in the servicers’ ability to respond to such requests and their ability to perform their respective obligations under the related transaction documents.

 

The borrowers have provided additional information regarding the status of the mortgage loans and mortgaged properties. See Annex A-3 for additional information at the mortgaged properties securing the 15 largest mortgage loans or groups of cross-collateralized mortgage loans. We cannot assure you that the information in that section is indicative of future performance or that tenants or borrowers will not seek rent or debt service relief (including forbearance arrangements) or other lease or loan modifications in the future. Such actions may lead to shortfalls and losses on the certificates.

 

Although certain borrowers and tenants may have made their recent debt service and rent payments, we cannot assure you that they will be able to make future payments. While certain mortgage loans may provide for debt

 

51 

 

 

service or rent reserves, we cannot assure you that any such reserve will be sufficient to satisfy any or all debt service payments on the affected mortgage loans.

 

Furthermore, we cannot assure you that future failure to make rent or debt service payments will not trigger cash sweeps or defaults under the mortgage loan documents.

 

The widespread and cascading effects of the COVID-19 pandemic, including those described above, also heighten many of the other risks described in this “Risk Factors” section, such as those related to timely payments by borrowers and tenants, mortgaged property values and the performance, market value, credit ratings and secondary market liquidity of your certificates.

 

Risks Relating to the Mortgage Loans

 

Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed

 

The mortgage loans are not insured or guaranteed by any person or entity, governmental or otherwise.

 

Investors should treat each mortgage loan as a non-recourse loan. If a default occurs, recourse generally may be had only against the specific mortgaged properties and other assets that have been pledged to secure the mortgage loan. Consequently, payment prior to maturity is dependent primarily on the sufficiency of the net operating income of the mortgaged property. Payment at maturity or anticipated repayment date is primarily dependent upon the market value of the mortgaged property or the borrower’s ability to refinance or sell the mortgaged property.

 

Although the mortgage loans generally are non-recourse in nature, certain mortgage loans contain non-recourse carveouts for liabilities such as liabilities as a result of fraud by the borrower, certain voluntary insolvency proceedings or other matters. Certain mortgage loans set forth under “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” either do not contain non-recourse carveouts or contain material limitations to non-recourse carveouts. Often these obligations are guaranteed by an affiliate of the related borrower, although liability under any such guaranty may be capped or otherwise limited in amount or scope. Furthermore, certain guarantors may be foreign entities or individuals which, while subject to the domestic governing law provisions in the guaranty and related mortgage loan documents, could nevertheless require enforcement of any judgment in relation to a guaranty in a foreign jurisdiction, which could, in turn, cause a significant time delay or result in the inability to enforce the guaranty under foreign law. Additionally, the guarantor’s net worth and liquidity may be less (and in some cases, materially less) than amounts due under the related mortgage loan or the guarantor’s sole asset may be its interest in the related borrower. Certain mortgage loans may have the benefit of a general payment guaranty of a portion of the indebtedness under the mortgage loan. In all cases, however, the mortgage loans should be considered to be non-recourse obligations because neither the depositor nor the sponsors make any representation or warranty as to the obligation or ability of any borrower or guarantor to pay any deficiencies between any foreclosure proceeds and the mortgage loan indebtedness.

 

Risks of Commercial and Multifamily Lending Generally

 

The mortgage loans will be secured by various income-producing commercial and multifamily properties. The repayment of a commercial or multifamily loan is typically dependent upon the ability of the related mortgaged property to produce cash flow through the collection of rents. Even the liquidation value of a commercial property is determined, in substantial part, by the capitalization of the property’s ability to produce cash flow. However, net operating income can be volatile and may be insufficient to cover debt service on the loan at any given time.

 

The net operating incomes and property values of the mortgaged properties may be adversely affected by a large number of factors. Some of these factors relate to the properties themselves, such as:

 

 

the age, design and construction quality of the properties;

 

 

perceptions regarding the safety, convenience and attractiveness of the properties, including perceptions as to crime, risk of terrorism or other factors;

 

 

the characteristics and desirability of the area where the property is located;

 

 

the strength and nature of the local economy, including labor costs and quality, tax environment and quality of life for employees;

 

 

the proximity and attractiveness of competing properties;

 

52 

 

 

 

the adequacy of the property’s management and maintenance;

 

 

increases in interest rates, real estate taxes and operating expenses at the property and in relation to competing properties;

 

 

an increase in the capital expenditures needed to maintain the properties or make improvements;

 

 

the dependence upon a single tenant or concentration of tenants in a particular business or industry;

 

 

a decline in the businesses operated by tenants or in their financial condition;

 

 

an increase in vacancy rates; and

 

 

a decline in rental rates as leases are renewed or entered into with new tenants.

 

Other factors are more general in nature, such as:

 

 

national or regional economic conditions, including plant closings, military base closings, industry slowdowns, oil and/or gas drilling facility slowdowns or closings and unemployment rates;

 

 

local real estate conditions, such as an oversupply of competing properties, retail space, office space, multifamily housing or hotel capacity;

 

 

demographic factors;

 

 

consumer confidence;

 

 

consumer tastes and preferences;

 

 

political factors;

 

 

environmental factors;

 

 

seismic activity risk;

 

 

retroactive changes in building codes;

 

 

changes or continued weakness in specific industry segments;

 

 

location of certain mortgaged properties in less densely populated or less affluent areas; and

 

 

the public perception of safety for customers and clients.

 

The volatility of net operating income will be influenced by many of the foregoing factors, as well as by:

 

 

the length of tenant leases (including that in certain cases, all or substantially all of the tenants, or one or more sole, anchor or other major tenants, at a particular mortgaged property may have leases that expire or permit the tenant(s) to terminate its lease during the term of the loan);

 

 

the quality and creditworthiness of tenants;

 

 

tenant defaults;

 

 

in the case of rental properties, the rate at which new rentals occur; and

 

 

the property’s “operating leverage”, which is generally the percentage of total property expenses in relation to revenue, the ratio of fixed operating expenses to those that vary with revenues, and the level of capital expenditures required to maintain the property and to retain or replace tenants.

 

A decline in the real estate market or in the financial condition of a major tenant will tend to have a more immediate effect on the net operating income of properties with relatively higher operating leverage or short term revenue sources, such as short term or month to month leases, and may lead to higher rates of delinquency or defaults.

 

53 

 

 

Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases

 

General

 

Any tenant may, from time to time, experience a downturn in its business, which may weaken its financial condition and result in a reduction or failure to make rental payments when due. If tenants’ sales were to decline, percentage rents may decline and, further, tenants may be unable to pay their base rent or other occupancy costs. If a tenant defaults in its obligations to a property owner, that property owner may experience delays in enforcing its rights as lessor and may incur substantial costs and experience significant delays associated with protecting its investment, including costs incurred in renovating and reletting the property.

 

Additionally, the income from, and market value of, the mortgaged properties leased to various tenants would be adversely affected if:

 

 

space in the mortgaged properties could not be leased or re-leased or substantial re-leasing costs were required and/or the cost of performing landlord obligations under existing leases materially increased;

 

 

leasing or re-leasing is restricted by exclusive rights of tenants to lease the mortgaged properties or other covenants not to lease space for certain uses or activities, or covenants limiting the types of tenants to which space may be leased;

 

 

a significant tenant were to become a debtor in a bankruptcy case;

 

 

rental payments could not be collected for any other reason; or

 

 

a borrower fails to perform its obligations under a lease resulting in the related tenant having a right to terminate such lease.

 

Certain tenants currently may be in a rent abatement period. We cannot assure you that such tenants will be in a position to pay full rent when the abatement period expires. We cannot assure you that the net operating income contributed by the mortgaged properties will remain at its current or past levels.

 

A Tenant Concentration May Result in Increased Losses

 

Mortgaged properties that are owner-occupied or leased to a single tenant, or a tenant that makes up a significant portion of the rental income, also are more susceptible to interruptions of cash flow if that tenant’s business operations are negatively impacted or if such tenant fails to renew its lease. This is so because:

 

 

the financial effect of the absence of rental income may be severe;

 

 

more time may be required to re-lease the space; and

 

 

substantial capital costs may be incurred to make the space appropriate for replacement tenants.

 

In the event of a default by that tenant, if the related lease expires prior to the mortgage loan maturity date and the related tenant fails to renew its lease or if such tenant exercises an early termination option, there would likely be an interruption of rental payments under the lease and, accordingly, insufficient funds available to the borrower to pay the debt service on the mortgage loan. In certain cases where the tenant owns the improvements on the mortgaged property, the related borrower may be required to purchase such improvements in connection with the exercise of its remedies.

 

With respect to certain of these mortgaged properties that are leased to a single tenant, the related leases may expire prior to, or soon after, the maturity dates of the mortgage loans or the related tenant may have the right to terminate the lease prior to the maturity date of the mortgage loan. If the current tenant does not renew its lease on comparable economic terms to the expired lease, if a single tenant terminates its lease or if a suitable replacement tenant does not enter into a new lease on similar economic terms, there could be a negative impact on the payments on the related mortgage loan.

 

A deterioration in the financial condition of a tenant, the failure of a tenant to renew its lease or the exercise by a tenant of an early termination right can be particularly significant if a mortgaged property is owner-occupied, leased to a single tenant, or if any tenant makes up a significant portion of the rental income at the mortgaged property.

 

54 

 

 

Concentrations of particular tenants among the mortgaged properties or within a particular business or industry at one or multiple mortgaged properties increase the possibility that financial problems with such tenants or such business or industry sectors could affect the mortgage loans. In addition, the mortgage loans may be adversely affected if a tenant at the mortgaged property is highly specialized, or dependent on a single industry or only a few customers for its revenue. See “—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” below, and “Description of the Mortgage Pool—Tenant Issues—Tenant Concentrations” for information on tenant concentrations in the mortgage pool.

 

Mortgaged Properties Leased to Multiple Tenants Also Have Risks

 

If a mortgaged property has multiple tenants, re-leasing expenditures may be more frequent than in the case of mortgaged properties with fewer tenants, thereby reducing the cash flow available for payments on the related mortgage loan. Multi-tenant mortgaged properties also may experience higher continuing vacancy rates and greater volatility in rental income and expenses. See Annex A-1 for tenant lease expiration dates for the 5 largest tenants at each mortgaged property.

 

Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks

 

If a mortgaged property is leased in whole or substantial part to the borrower under the mortgage loan or to an affiliate of the borrower, there may be conflicts of interest. For instance, it is more likely a landlord will waive lease conditions for an affiliated tenant than it would for an unaffiliated tenant. We cannot assure you that the conflicts of interest arising where a borrower is affiliated with a tenant at a mortgaged property will not adversely impact the value of the related mortgage loan.

 

In certain cases, an affiliated lessee may be a tenant under a master lease with the related borrower, under which the tenant is obligated to make rent payments but does not occupy any space at the mortgaged property. Master leases in these circumstances may be used to bring occupancy to a “stabilized” level with the intent of finding additional tenants to occupy some or all of the master leased space, but may not provide additional economic support for the mortgage loan. If a mortgaged property is leased in whole or substantial part to the borrower or to an affiliate of the borrower, a deterioration in the financial condition of the borrower or its affiliates could significantly affect the borrower’s ability to perform under the mortgage loan as it would directly interrupt the cash flow from the mortgaged property if the borrower’s or its affiliate’s financial condition worsens. We cannot assure you that any space leased by a borrower or an affiliate of the borrower will eventually be occupied by third party tenants.

 

See “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases” for information on properties leased in whole or in part to borrowers and their affiliates.

 

Sale-Leaseback Transactions Have Special Risks

 

Certain mortgaged properties were each the subject of a sale-leaseback transaction in connection with the acquisition of such property (or a portion of such property) by the related borrower or following such acquisition, including the ABX Industrial Portfolio mortgaged properties (2.8%). Each such mortgaged property is leased to the former owner of such mortgaged property. A bankruptcy with respect to a tenant in a sale-leaseback transaction could result in the related lease being recharacterized as a loan from the borrower to the tenant. If the lease were recharacterized as a loan, the lease would be a deemed loan and the tenant would gain a number of potential benefits in a bankruptcy case. The tenant could retain possession of the mortgaged property during the pendency of its bankruptcy case without having to comply with the ongoing post-petition rent requirements of section 365(d)(3) of the Bankruptcy Code, which requires a tenant to start paying rent within 60 days following the commencement of its bankruptcy case, while deciding whether to assume or reject a lease of nonresidential real property. The tenant desiring to remain in possession of the mortgaged property would not have to assume the lease within 210 days following the commencement of its bankruptcy case pursuant to section 365(d)(4) of the Bankruptcy Code or comply with the conditions precedent to assumption, including curing all defaults, compensating for damages and giving adequate assurance of future performance. To the extent the deemed loan is under-secured, the tenant would be able to limit the secured claim to the then-current value of the mortgaged property and treat the balance as a general unsecured claim. The tenant also might assert that the entire claim on the deemed loan is an unsecured claim. In Liona Corp., Inc. v. PCH Associates (In re PCH Associates), 949 F.2d 585 (2d Cir. 1991), the court considered the effect of recharacterizing a sale-leaseback transaction as a financing rather than a true lease. The court held that the landlord’s record title to the leased property should be treated as an equitable mortgage securing the deemed loan. Under the reasoning of that case, if a lease were recharacterized as a loan, the related borrower would have a claim against the tenant secured by an equitable mortgage. That secured claim has been collaterally assigned to the mortgagee; however, the legal authority considering the effects of such a recharacterization is limited, and we cannot assure you that a bankruptcy court would follow the reasoning of the PCH Associates case. There is also a risk that a tenant that files for bankruptcy protection may reject the related lease. Pursuant to section 502(b)(6) of the

 

55 

 

 

Bankruptcy Code, a lessor’s damages for lease rejection are limited to the amount owed for the unpaid rent reserved under the lease for the periods prior to the bankruptcy petition (or earlier surrender of the leased premises) which are unrelated to the rejection, plus the greater of one year’s rent or 15% of the remaining rent reserved under the lease (but not to exceed three years’ rent).

 

Tenant Bankruptcy Could Result in a Rejection of the Related Lease

 

The bankruptcy or insolvency of a major tenant or a number of smaller tenants, such as in retail properties, may have an adverse impact on the mortgaged properties affected and the income produced by such mortgaged properties. Under the Bankruptcy Code, a tenant has the option of assuming or rejecting or, subject to certain conditions, assuming and assigning to a third party, any unexpired lease. If the tenant rejects the lease, the landlord’s claim for breach of the lease would (absent collateral securing the claim) be treated as a general unsecured claim against the tenant and a lessor’s damages for lease rejection are generally subject to certain limitations. We cannot assure you that tenants of the mortgaged properties will continue making payments under their leases or that tenants will not file for bankruptcy protection in the future or, if any tenants do file, that they will continue to make rental payments in a timely manner. The bankruptcy or receivership of a single tenant, particularly a large tenant, could have a greater impact on the related borrower and mortgage loan than would the bankruptcy of a tenant in a mortgaged property leased to several unaffiliated tenants. In addition, a tenant may, from time to time, experience a downturn in its business, which may weaken its financial condition and result in a reduction of rental payments or failure to make rental payments when due. See “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”. See “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” for information regarding bankruptcy issues with respect to certain mortgage loans.

 

In the case of certain mortgage loans included in the mortgage pool, it may be possible that the related master lease could be construed in a bankruptcy as a financing lease or other arrangement under which the related master lessee (and/or its affiliates) would be deemed as effectively the owner of the related mortgaged property, rather than a tenant, which could result in potentially adverse consequences for the trust, as the holder of such mortgage loan, including a potentially greater risk of an unfavorable plan of reorganization and competing claims of creditors of the related master lessee and/or its affiliates. See “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases”.

 

Leases That Are Not Subordinated to the Lien of the Mortgage or Do Not Contain Attornment Provisions May Have an Adverse Impact at Foreclosure

 

In certain jurisdictions, if tenant leases are subordinated to the liens created by the mortgage but do not contain attornment provisions that require the tenant to recognize a successor owner, the tenants may terminate their leases upon the transfer of the property to a foreclosing lender or purchaser at foreclosure. Accordingly, if a mortgaged property is located in such a jurisdiction and is leased to one or more desirable tenants under leases that are subordinate to the mortgage and do not contain attornment provisions, such mortgaged property could experience a further decline in value if such tenants’ leases were terminated. This is particularly likely if those tenants were paying above-market rents or could not be replaced. If a lease is not subordinate to a mortgage, the issuing entity will not possess the right to dispossess the tenant upon foreclosure of the mortgaged property (unless otherwise agreed to with the tenant). Also, if the lease contains provisions inconsistent with the mortgage (e.g., provisions relating to application of insurance proceeds or condemnation awards) or which could affect the enforcement of the lender’s rights (e.g., a right of first refusal to purchase the property), the provisions of the lease will take precedence over the provisions of the mortgage. Not all leases were reviewed to ascertain the existence of attornment or subordination provisions.

 

With respect to certain of the mortgage loans, the related borrower may have given to certain tenants or others an option to purchase, a right of first refusal to purchase and/or a right of first offer to purchase all or a portion of the mortgaged property in the event a sale is contemplated, and such right may not be subordinate to the related mortgage. This may impede the mortgagee’s ability to sell the related mortgaged property at foreclosure, or, upon foreclosure, this may affect the value and/or marketability of the related mortgaged property. See “Description of the Mortgage Pool—Tenant Issues—Purchase Options and Rights of First Refusal” for information regarding material purchase options and/or rights of first refusal or first offer, if any, with respect to mortgaged properties securing certain mortgage loans.

 

Early Lease Termination Options May Reduce Cash Flow

 

Leases often give tenants the right to terminate the related lease, abate or reduce the related rent, and/or exercise certain remedies against the related borrower for various reasons or upon various conditions, including:

 

 

if the related borrower allows uses at the mortgaged property in violation of use restrictions in current tenant leases,

 

56 

 

 

 

if the related borrower or any of its affiliates owns other properties within a certain radius of the mortgaged property and allows uses at those properties in violation of use restrictions,

 

 

if the related borrower fails to provide a designated number of parking spaces,

 

 

if there is construction at the related mortgaged property or an adjacent property (whether or not such adjacent property is owned or controlled by the borrower or any of its affiliates) that may interfere with visibility of, access to or a tenant’s use of the mortgaged property or otherwise violate the terms of a tenant’s lease,

 

 

upon casualty or condemnation with respect to all or a portion of the mortgaged property that renders such mortgaged property unsuitable for a tenant’s use or if the borrower fails to rebuild such mortgaged property within a certain time or if the casualty or condemnation occurs within a specified period of the lease expiration date,

 

 

if a tenant’s use is not permitted by zoning or applicable law,

 

 

if the tenant is unable to exercise an expansion right,

 

 

if the landlord defaults on its obligations under the lease,

 

 

if a landlord leases space at the mortgaged property or within a certain radius of the mortgaged property to a competitor,

 

 

if the tenant fails to meet certain sales targets or other business objectives for a specified period of time,

 

 

if significant tenants at the subject property go dark, terminate their leases or otherwise cease to occupy their space, or if a specified percentage of the mortgaged property is unoccupied,

 

 

if the landlord violates the tenant’s exclusive use rights for a specified period of time,

 

 

if the related borrower violates covenants under the related lease or if third parties take certain actions that adversely affect such tenants’ business or operations,

 

 

in the case of government sponsored tenants, at any time or for lack of appropriations, or

 

 

if the related borrower violates covenants under the related lease or if third parties take certain actions that adversely affect such tenants’ business or operations.

 

In certain cases, compliance or satisfaction of landlord covenants may be the responsibility of a third party affiliated with the borrower or, in the event that partial releases of the applicable mortgaged property are permitted, an unaffiliated or affiliated third party.

 

Any exercise of a termination right by a tenant at a mortgaged property could result in vacant space at the related mortgaged property, renegotiation of the lease with the related tenant or re-letting of the space. Any such vacated space may not be re-let. Furthermore, such foregoing termination and/or abatement rights may arise in the future or materially adversely affect the related borrower’s ability to meet its obligations under the related mortgage loan documents. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations” for information on material tenant lease expirations and early termination options.

 

Mortgaged Properties Leased to Not-for-Profit Tenants Also Have Risks

 

Certain mortgaged properties may have tenants that are charitable institutions that generally rely on contributions from individuals and government grants or other subsidies to pay rent and other operating expenses. We cannot assure you that the rate, frequency and level of individual contributions or governmental grants and subsidies will continue with respect to any such institution. A reduction in contributions or grants may impact the ability of the related institution to pay rent, and we cannot assure you that the related borrower will be in a position to meet its obligations under the related mortgage loan documents if such tenant fails to pay its rent.

 

Retail Properties Have Special Risks

 

The value of retail properties is significantly affected by the quality of the tenants as well as fundamental aspects of real estate, such as location and market demographics, as further described in “—Risks of Commercial and

 

57 

 

 

Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above. The correlation between success of tenant business and a retail property’s value may be more direct with respect to retail properties than other types of commercial property because a component of the total rent paid by certain retail tenants is often tied to a percentage of gross sales.

 

Whether a retail property is “anchored”, “shadow anchored” or “unanchored” is also an important consideration. Retail properties that have anchor tenant-owned stores often have reciprocal easement and/or operating agreements (each, an “REA”) between the retail property owner and such anchor tenants containing certain operating and maintenance covenants. Although an anchor tenant is often required to pay a contribution toward common area maintenance and real estate taxes on the improvements and related real property, an anchor tenant that owns its own parcel does not pay rent. However, the presence or absence of an “anchor tenant” or a “shadow anchor tenant” in or near a retail property also can be important because anchors play a key role in generating customer traffic and making a retail property desirable for other tenants. Many of the retail properties that will secure one or more mortgage loans will also have shadow anchor tenants. An “anchor tenant” is located on the related mortgaged property, usually proportionately larger in size than most or all other tenants in the mortgaged property and is vital in attracting customers to a retail property. A “shadow anchor tenant” is usually proportionally larger in size than most tenants in the mortgaged property, is important in attracting customers to a retail property and is located sufficiently close and convenient to the mortgaged property so as to influence and attract potential customers, but is not located on the mortgaged property.

 

The economic performance of an anchored or shadow anchored retail property will consequently be adversely affected by:

 

 

an anchor tenant’s or shadow anchor tenant’s failure to renew its lease or the termination of an anchor tenant’s or shadow anchor tenant’s lease;

 

 

an anchor tenant’s or shadow anchor tenant’s decision to vacate;

 

 

the bankruptcy or economic decline of an anchor tenant, shadow anchor or self-owned anchor; or

 

 

the cessation of the business of an anchor tenant, a shadow anchor tenant or a self-owned anchor or a change in use or in the nature of its retail operations (notwithstanding its continued payment of rent).

 

If anchor stores in a mortgaged property were to close, the related borrower may be unable to replace those anchors in a timely manner or without suffering adverse economic consequences. In addition, it is common for anchor tenants and non-anchor tenants at anchored or shadow anchored retail centers to have co-tenancy clauses and/or operating covenants in their leases or operating agreements that permit those tenants or anchor stores to cease operating, reduce rent or terminate their leases if an anchor or shadow anchor tenant goes dark or otherwise is no longer in occupancy. Even if non-anchor tenants do not have termination or rent abatement rights, because the anchor or shadow anchor tenant plays a key role in generating customer traffic and making a center desirable for other tenants, the loss of an anchor tenant or a shadow anchor tenant may have a material adverse impact on the non-anchor tenant’s ability to operate, which may in turn adversely impact the borrower’s ability to meet its obligations under the related mortgage loan documents. In addition, in the event that a “shadow anchor” fails to renew its lease, terminates its lease or otherwise ceases to conduct business within a close proximity to the mortgaged property, customer traffic at the mortgaged property may be substantially reduced. If an anchor tenant goes dark, generally the borrower’s only remedy is to terminate that lease after the anchor tenant has been dark for a specified amount of time.

 

We cannot assure you that if anchor tenants or shadow anchor tenants at a particular mortgaged property were to close or otherwise become vacant or remain vacant, such anchor tenants or shadow anchor tenants, as applicable, would be replaced in a timely manner or, if part of the collateral for the related mortgage loan, without incurring material additional costs to the related borrower and resulting in adverse economic effects.

 

Certain of the tenants or anchor tenants of the retail properties may have operating covenants in their leases or operating agreements which permit those tenants or anchor tenants to cease operating, reduce rent or terminate their leases if the subject store is not meeting the minimum sales requirement or other business objective under its lease.

 

In addition, the limited adaptability of certain shopping malls that have proven unprofitable may result in high (and possibly extremely high) loss severities on mortgage loans secured by those shopping malls. For example, it is possible that a significant amount of advances made by the applicable servicer(s) of a mortgage loan secured by a shopping mall property, combined with low liquidation proceeds in respect of that property, may result in a loss severity exceeding 100% of the outstanding principal balance of that mortgage loan.

 

58 

 

 

Certain anchor tenant and other tenant estoppels will have been obtained in connection with the origination of the mortgage loans that may identify disputes between the related borrower and the applicable anchor tenant or other tenant, or alleged defaults or potential defaults by the applicable property owner under the lease or REA. Such disputes, defaults or potential defaults, could lead to a termination or attempted termination of the applicable lease or REA by the anchor tenant or other tenant or to litigation against the related borrower. We cannot assure you that these anchor tenant and other tenant disputes will not have a material adverse effect on the ability of the related borrowers to repay their portion of the mortgage loan. In addition, we cannot assure you that the tenant estoppels obtained identify all potential disputes that may arise with the subject tenants or that potential disputes do not exist with tenants who did not provide estoppels prior to origination. We cannot assure you that the failure to have obtained related estoppel information will not have a material adverse effect on the related mortgage loans.

 

Rental payments from tenants of retail properties typically comprise the largest portion of the net operating income of those mortgaged properties. We cannot assure you that the rate of occupancy at the stores will remain at the levels described in this prospectus or that the net operating income contributed by the mortgaged properties will remain at the level specified in this prospectus or remain consistent with past levels.

 

Retail properties also face competition from sources outside a given real estate market. For example, all of the following compete with more traditional retail properties for consumer dollars: factory outlet centers, discount shopping centers and clubs, catalogue retailers, home shopping networks, internet websites, and telemarketing. Continued growth of these alternative retail outlets (which often have lower operating costs) could adversely affect the rents collectible at the retail properties included in the pool of mortgage loans, as well as the income from, and market value of, the mortgaged properties and the related borrower’s ability to refinance such property. Moreover, additional competing retail properties may be built in the areas where the retail properties are located.

 

Furthermore, commercial retail tenants having stores at multiple locations may experience adverse business conditions that result in their deciding to close under-performing stores. In addition, certain retail properties may have tenants that are part of national chains that have announced wide-spread store closures. We cannot assure you that any such store closings will not have a material adverse effect on the mortgaged properties that have any such stores as tenant.

 

Certain retail properties may receive a significant portion of income from billboard revenue. Such revenue is typically shorter term than tenant leases, and may be subject to reduction if there is increased competition for such revenue.

 

Certain retail properties may have one or more tenants that sell hemp derived cannabidiol-based products. The legality of certain cannabidiol-based products under federal, state and local laws is uncertain and, as to state and local laws, may vary based on jurisdiction. Retail leases typically require the tenant to comply with applicable law, and in such cases, any governmental action or definitive legal guidance restricting the possession or distribution of some or all cannabidiol-based products would require the affected tenants to cease possessing and/or distributing such products or otherwise be in breach of their respective leases.

 

Certain retail properties have specialty use tenants. See “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” below.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Retail Properties”.

 

Office Properties Have Special Risks

 

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of office properties, including:

 

 

the physical attributes of the building in relation to competing buildings (e.g., age, condition, design, appearance, access to transportation and ability to offer certain amenities, such as sophisticated building systems and/or business wiring requirements);

 

 

the tenant mix, such as the tenants being concentrated in a particular industry or business;

 

 

the adaptability of the building to changes in the technological needs of the tenants;

 

 

an adverse change in population, patterns of telecommuting or sharing of office space, and employment growth (which creates demand for office space); and

 

59 

 

 

 

in the case of a medical office property, (a) the proximity of such property to a hospital or other healthcare establishment, (b) reimbursements for patient fees from private or government sponsored insurers, (c) its ability to attract doctors and nurses to be on staff, and (d) its ability to afford and acquire the latest medical equipment. Issues related to reimbursement (ranging from nonpayment to delays in payment) from such insurers could adversely impact cash flow at such mortgaged property.

 

Certain office tenants at the mortgaged properties may use their leased space to create shared workspaces that they lease to other businesses. Shared workspaces are generally rented by customers on a short term basis and for less square feet. Short term, smaller space users may be more impacted by economic fluctuations compared to traditional long term, larger office leases, which has the potential to impact operating profitability of the company offering the shared space and, in turn, its ability to maintain its lease payments. This may subject the related mortgage loan to increased risk of default and loss. In addition, the business model for co-working tenants is evolving, and in markets where co-working tenants represent significant market share, deteriorating performance at any one location may create disruption across other co-working locations and affect the broader office market as well.

 

Moreover, the cost of refitting office space for a new tenant is often higher than the cost of refitting other types of properties for new tenants.

 

If one or more major tenants at a particular office property were to close or remain vacant, we cannot assure you that such tenants would be replaced in a timely manner or without incurring material additional costs to the related borrower and resulting in an adverse effect on the financial performance of the property.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Office Properties”.

 

Multifamily Properties Have Special Risks

 

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of multifamily properties, including:

 

 

the quality of property management;

 

 

the ability of management to provide adequate maintenance and insurance;

 

 

the types of services or amenities that the property provides;

 

 

the property’s reputation;

 

 

the level of mortgage interest rates, which may encourage tenants to purchase rather than lease housing;

 

 

the generally short terms of residential leases and the need for continued reletting;

 

 

rent concessions and month-to-month leases, which may impact cash flow at the property;

 

 

the tenant mix, such as the tenant population being predominantly students or being heavily dependent on workers from a particular business or industry or personnel from or workers related to a local military base or oil and/or gas drilling industries;

 

 

in the case of student housing facilities or properties leased primarily to students, which may be more susceptible to damage or wear and tear than other types of multifamily housing, the reliance on the financial well-being of the college or university to which it relates, competition from on campus housing units, which may adversely affect occupancy, the physical layout of the housing, which may not be readily convertible to traditional multifamily use, and that student tenants have a higher turnover rate than other types of multifamily tenants, which in certain cases is compounded by the fact that student leases are available for periods of less than 12 months, and closures of, or ongoing social distancing measures that may be instituted by, colleges and universities due to the coronavirus pandemic;

 

 

that certain multifamily properties may be considered to be “flexible apartment properties”, which properties have a significant percentage of units leased to tenants under short-term leases (less than one year in term, and in some cases for monthly, weekly or daily terms), which creates a higher turnover rate than for other types of multifamily properties;

 

 

restrictions on the age or income of tenants who may reside at the property;

 

60 

 

 

 

dependence upon governmental programs that provide rent subsidies to tenants pursuant to tenant voucher programs, which vouchers may be used at other properties and influence tenant mobility;

 

 

adverse local, regional or national economic conditions, which may limit the amount of rent that may be charged and may result in a reduction of timely rent payments or a reduction in occupancy levels;

 

 

state and local regulations, which may affect the building owner’s ability to increase rent to market rent for an equivalent apartment; and

 

 

the existence of government assistance/rent subsidy programs, and whether or not they continue and provide the same level of assistance or subsidies.

 

Certain states regulate the relationship between an owner and its tenants. Commonly, these laws require a written lease, good cause for eviction, disclosure of fees, and notification to residents of changed land use, while prohibiting unreasonable rules, retaliatory evictions, and restrictions on a resident’s choice of unit vendors. Apartment building owners have been the subject of suits under state “Unfair and Deceptive Practices Acts” and other general consumer protection statutes for coercive, abusive or unconscionable leasing and sales practices. A few states offer more significant protection. For example, in some states, there are provisions that limit the bases on which a landlord may terminate a tenancy or increase a tenant’s rent or prohibit a landlord from terminating a tenancy solely by reason of the sale of the owner’s building.

 

In addition to state regulation of the landlord tenant relationship generally, numerous counties and municipalities, or state law as applicable in designated counties and municipalities, impose rent control or rent stabilization on apartment buildings. These laws and ordinances generally impose limitations on rent increases, with such increases limited to fixed percentages, to percentages of increases in the consumer price index, to increases set or approved by a governmental agency, or to increases determined through mediation or binding arbitration. Any limitations on a borrower’s ability to raise property rents may impair such borrower’s ability to repay its multifamily loan from its net operating income or the proceeds of a sale or refinancing of the related multifamily property. In addition, prospective investors should assume that these laws and ordinances generally entitle existing tenants at rent-controlled and rent-stabilized units to a lease renewal upon the expiration of their existing lease; entitle certain family members of a tenant the right to a rent stabilized or rent controlled renewal lease notwithstanding the absence of the original tenant upon lease expiration; empower a court or a designated government agency, following a tenant complaint and fact-finding, to order a reduction in rent and impose penalties on the landlord if the tenant’s rights are violated or certain services are not maintained; and, for the purposes of any prohibitions on retaliatory evictions, establish presumptions of landlord retaliation in cases of recent tenant complaints or other prescribed circumstances. These provisions may result in rents that are lower, or operating costs that are higher, than would otherwise be the case, thereby impairing the borrower’s ability to repay its multifamily loan from its net operating income or the proceeds of a sale or refinancing of the related multifamily property.

 

Certain of the mortgage loans may be secured in the future by mortgaged properties that are subject to certain affordable housing covenants and other covenants and restrictions with respect to various tax credit, city, state and federal housing subsidies, rent stabilization or similar programs, in respect of various units within the mortgaged properties. The limitations and restrictions imposed by these programs could result in losses on the mortgage loans. In addition, in the event that the program is cancelled, it could result in less income for the project. In addition, changes to such programs may impose additional limits on rent increases that were not contemplated when the related mortgage loans were originated. These programs may include, among others:

 

 

rent limitations that would adversely affect the ability of borrowers to increase rents to maintain the condition of their mortgaged properties and satisfy operating expenses; and

 

 

tenant income restrictions that may reduce the number of eligible tenants in those mortgaged properties and result in a reduction in occupancy rates;

 

The difference in rents between subsidized or supported properties and other multifamily rental properties in the same area may not be a sufficient economic incentive for some eligible tenants to reside at a subsidized or supported property that may have fewer amenities or be less attractive as a residence. As a result, occupancy levels at a subsidized or supported property may decline, which may adversely affect the value and successful operation of such property.

 

Certain of the mortgage loans may be subject to New York’s Section 421-a (16) Program, which provides, among other things, that a market rate residential unit will be subject to rent stabilization unless the owner would be entitled to remove such market rate residential unit from rent stabilization upon vacancy of such unit by reason of the monthly rent exceeding any limit established under the rent stabilization laws. In general, in Section 421-a (16)

 

61 

 

 

Program buildings, apartments initially rented at a rent amount in excess of the high rent threshold qualify for permanent exemption from the rent regulations. Rent concessions given to a particular tenant may be relevant in determining whether a unit has been initially rented at a rent that is at or above the high rent threshold. However, there is currently no governing statute, judicial decision, or governmental authority regulatory guidance as to whether rent concessions such as free rent, should be included or excluded in determining whether a unit has been initially rented at a rent that is at or above the high rent threshold. Accordingly, if the lower net effective rent (taking any rent concessions into consideration) is used as the relevant rent (rather than the higher contractual stated rent), more units at such property could be subject to rent stabilization.

 

Some counties and municipalities may later impose stricter rent control regulations on apartment buildings. For example, on June 14, 2019, the New York State Senate passed the Housing Stability and Tenant Protection Act of 2019 (the “HSTP Act”), which, among other things, limits the ability of landlords to increase rents in rent stabilized apartments at the time of lease renewal and after a vacancy. The HSTP Act also limits potential rent increases for major capital improvements and for individual apartment improvements. In addition, the HSTP Act permits certain qualified localities in the State of New York to implement the rent stabilization system. In particular, the impact of the HSTP Act on the appraised value of mortgaged real properties located in the City of New York that have significant numbers of rent stabilized units is uncertain.

 

Moreover, legislative or judicial actions concerning rent-stabilized properties may adversely affect, among other things, existing market rent units and a borrower’s ability to convert rent-stabilized units to market rent units in the future or may give rise to liability in connection with previously converted units, which may adversely impact the net operating income or the appraised value of the property and/or the value of the property.

 

Self Storage Properties Have Special Risks

 

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” above, other factors may adversely affect the financial performance and value of self storage properties, including:

 

 

decreased demand;

 

 

lack of proximity to apartment complexes or commercial users;

 

 

apartment tenants moving to single family homes;

 

 

decline in services rendered, including security;

 

 

dependence on business activity ancillary to renting units;

 

 

security concerns;

 

 

age of improvements; or

 

 

competition or other factors.

 

Self storage properties are considered vulnerable to competition, because both acquisition costs and break-even occupancy are relatively low. The conversion of self storage facilities to alternative uses would generally require substantial capital expenditures. Thus, if the operation of any of the self storage properties becomes unprofitable, the liquidation value of that self storage mortgaged property may be substantially less, relative to the amount owing on the mortgage loan, than if the self storage mortgaged property were readily adaptable to other uses.

 

Tenants at self storage properties tend to require and receive privacy, anonymity and efficient access, each of which may heighten environmental and other risks related to such property as the borrower may be unaware of the contents in any self storage unit. No environmental assessment of a self storage mortgaged property included an inspection of the contents of the self storage units at that mortgaged property, and there is no assurance that all of the units included in the self storage mortgaged properties are free from hazardous substances or other pollutants or contaminants or will remain so in the future.

 

Certain mortgage loans secured by self storage properties may be affiliated with a franchise company through a franchise agreement. The performance of a self storage property affiliated with a franchise company may be affected by the continued existence and financial strength of the franchisor, the public perception of a service mark, and the duration of the franchise agreement. The transferability of franchise license agreements is restricted. In the event of a foreclosure, the lender or its agent would not have the right to use the franchise license without the franchisor’s consent. In addition, certain self storage properties may derive a material portion of revenue from business activities

 

62 

 

 

ancillary to self storage such as truck rentals, parking fees and similar activities which require special use permits or other discretionary zoning approvals. See Annex A-1 and the footnotes related thereto.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Self Storage Properties”.

 

Mixed Use Properties Have Special Risks

 

Certain properties are mixed use properties. Such mortgaged properties are subject to the risks relating to the property types described in “—Retail Properties Have Special Risks”, “—Office Properties Have Special Risks” and “—Multifamily Properties Have Special Risks”, as applicable. See Annex A-1 for the 5 largest tenants (by net rentable area leased) at the mixed use property. A mixed use property may be subject to additional risks, including the property manager’s inexperience in managing the different property types that comprise such mixed use property.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Mixed Use Properties”.

 

Industrial Properties Have Special Risks

 

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of industrial properties, including:

 

 

reduced demand for industrial space because of a decline in a particular industry segment;

 

 

the property becoming functionally obsolete;

 

 

building design and adaptability;

 

 

unavailability of labor sources;

 

 

changes in access, energy prices, strikes, relocation of highways, the construction of additional highways or other factors;

 

 

changes in proximity of supply sources;

 

 

the expenses of converting a previously adapted space to general use; and

 

 

the location of the property.

 

Industrial properties may be adversely affected by reduced demand for industrial space occasioned by a decline in a particular industry segment in which the related tenant(s) conduct their businesses (for example, a decline in consumer demand for products sold by a tenant using the property as a distribution center). In addition, a particular industrial or warehouse property that suited the needs of its original tenant may be difficult to relet to another tenant or may become functionally obsolete relative to newer properties. Furthermore, lease terms with respect to industrial properties are generally for shorter periods of time and may result in a substantial percentage of leases expiring in the same year at any particular industrial property. In addition, mortgaged properties used for many industrial purposes are more prone to environmental concerns than other property types.

 

Aspects of building site design and adaptability affect the value of an industrial property. Site characteristics that are generally desirable to a warehouse/industrial property include high clear ceiling heights, wide column spacing, a large number of bays (loading docks) and large bay depths, divisibility, a layout that can accommodate large truck minimum turning radii and overall functionality and accessibility.

 

In addition, because of unique construction requirements of many industrial properties, any vacant industrial property space may not be easily converted to other uses. Thus, if the operation of any of the industrial properties becomes unprofitable due to competition, age of the improvements or other factors such that the borrower becomes unable to meet its obligations on the related mortgage loan, the liquidation value of that industrial property may be substantially less, relative to the amount owing on the related mortgage loan, than would be the case if the industrial property were readily adaptable to other uses.

 

Location is also important because an industrial property requires the availability of labor sources, proximity to supply sources and customers and accessibility to rail lines, major roadways and other distribution channels.

 

63 

 

 

Further, certain of the industrial properties may have tenants that are subject to risks unique to their business, such as cold storage facilities. Cold storage facilities may have unique risks such as short lease terms due to seasonal use, making income potentially more volatile than for properties with longer term leases, and customized refrigeration design, rendering such facilities less readily convertible to alternative uses. Because of seasonal use, leases at such facilities are customarily for shorter terms, making income potentially more volatile than for properties with longer term leases. In addition, such facilities require customized refrigeration design, rendering them less readily convertible to alternative uses.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Industrial Properties”.

 

Manufactured Housing Community Properties Have Special Risks

 

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and
“—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of manufactured housing community properties, including:

 

 

the number of competing residential developments in the local market, such as: other manufactured housing community properties, apartment buildings and site built single family homes;

 

 

the physical attributes of the community, including its age and appearance;

 

 

the location of the manufactured housing property;

 

 

the presence and/or continued presence of sufficient manufactured homes at the manufactured housing property (manufactured homes are not generally part of the collateral for a mortgage loan secured by a manufactured housing property; rather, the pads upon which manufactured homes are located are leased to the owners of such manufactured homes; accordingly, manufactured homes may be moved from a manufactured housing property);

 

 

the type of services or amenities it provides;

 

 

any age restrictions;

 

 

the property’s reputation; and

 

 

state and local regulations, including rent control and rent stabilization, and tenant association rights.

 

The manufactured housing community properties have few improvements (which are highly specialized) and are “single-purpose” properties that could not be readily converted to general residential, retail or office use. Thus, if the operation of any of the manufactured housing community properties becomes unprofitable due to competition, age of the improvements or other factors such that the borrower becomes unable to meet its obligations on the related mortgage loan, the liquidation value of that manufactured housing community property may be substantially less, relative to the amount owing on the related mortgage loan, than would be the case if the manufactured housing community property were readily adaptable to other uses.

 

Some manufactured housing community properties are either recreational vehicle resorts or have a significant portion of the properties that are intended to accommodate short term occupancy by recreational vehicles, and tenancy of these communities may vary significantly by season. This seasonality may cause periodic fluctuations in revenues, tenancy levels, rental rates and operating expenses for these properties.

 

Some of the manufactured housing community mortgaged properties securing the mortgage loans in the trust may have a material number of leased homes that are currently owned by the related borrower or an affiliate there of and rented by the respective tenants like apartments. In circumstances where the leased homes are owned by an affiliate of the borrower, the related pads may, in some cases, be subject to a master lease with that affiliate. In such cases, the tenants will tend to be more transient and less tied to the property than if they owned their own home. Such leased homes do not, in all (or, possibly, in any) such cases, constitute collateral for the related mortgage loan. Some of the leased homes that are not collateral for the related mortgage loan are rented on a lease-to-own basis. In some cases, the borrower itself owns, leases, sells and/or finances the sale of homes, although generally the related income therefrom will be excluded for loan underwriting purposes. See also representation and warranty no. 31 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1). Some of the leased homes owned by a borrower or its affiliate may be financed and a

 

64 

 

 

default on that financing may materially adversely affect the performance of the manufactured housing community mortgaged property.

 

Certain of the manufactured housing community mortgaged properties may not be connected in their entirety to public water and/or sewer systems. In such cases, the borrower could incur a substantial expense if it were required to connect the property to such systems in the future. In addition, the use of well water enhances the likelihood that the property could be adversely affected by a recognized environmental condition that impacts soil and groundwater.

 

Certain jurisdictions may give the related homeowner’s association or even individual homeowners a right of first refusal with respect to a proposed sale of the manufactured housing community property.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Manufactured Housing Community Properties”.

 

Hospitality Properties Have Special Risks

 

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” above, various other factors may adversely affect the financial performance and value of hotel properties, including:

 

 

adverse economic and social conditions, either local, regional or national (which may limit the amount that can be charged for a room and reduce occupancy levels);

 

 

continuing expenditures for modernizing, refurbishing and maintaining existing facilities prior to the expiration of their anticipated useful lives;

 

 

ability to convert to alternative uses which may not be readily made;

 

 

a deterioration in the financial strength or managerial capabilities of the owner or operator of a hotel property;

 

 

changes in travel patterns caused by general adverse economic conditions, fear of terrorist attacks, adverse weather conditions, pandemics and changes in access, energy prices, strikes, travel costs, relocation of highways, the construction of additional highways, concerns about travel safety or other factors;

 

 

relative illiquidity of hospitality investments which limits the ability of the borrowers and property managers to respond to changes in economic or other conditions; and

 

 

competition.

 

Because hotel rooms are generally rented for short periods of time, the financial performance of hotel properties tends to be affected by adverse economic conditions and competition more quickly than other commercial properties. Additionally, as a result of high operating costs, relatively small decreases in revenue can cause significant stress on a property’s cash flow.

 

Moreover, the hospitality and lodging industry is generally seasonal in nature and different seasons affect different hotel properties differently depending on type and location. This seasonality can be expected to cause periodic fluctuations in a hotel property’s room and restaurant revenues, occupancy levels, room rates and operating expenses. We cannot assure you that cash flow will be sufficient to offset any shortfalls that occur at the mortgaged property during slower periods or that the related mortgage loans provide for seasonality reserves, or if seasonality reserves are provided for, that such reserves will be funded or will be sufficient or available to fund such shortfalls.

 

In addition, certain hotel properties are limited-service, select service or extended stay hotels. Hotel properties that are limited-service, select service or extended stay hotels may subject a lender to more risk than full-service hotel properties as they generally require less capital for construction than full-service hotel properties. In addition, as limited-service, select service or extended stay hotels generally offer fewer amenities than full-service hotel properties, they are less distinguishable from each other. As a result, it is easier for limited-service, select service or extended stay hotels to experience increased or unforeseen competition.

 

In addition to hotel operations, some hotel properties also operate entertainment complexes that include restaurants, lounges, nightclubs and/or banquet and meeting spaces and may derive a significant portion of the related property’s revenue from such operations. Consumer demand for entertainment resorts is particularly sensitive to downturns in the economy and the corresponding impact on discretionary spending on leisure activities. Changes

 

65 

 

 

in discretionary consumer spending or consumer preferences could be driven by factors such as perceived or actual general economic conditions, high energy, fuel and food costs, the increased cost of travel, the weakened job market, perceived or actual disposable consumer income and wealth, fears of recession and changes in consumer confidence in the economy, or fears of war and future acts of terrorism. These factors could reduce consumer demand for the leisure activities that the property offers, thus imposing practical limits on pricing and harming operations. Restaurants and nightclubs are particularly vulnerable to changes in consumer preferences. In addition, a nightclub’s, restaurant’s or bar’s revenue is extremely dependent on its popularity and perception. These characteristics are subject to change rapidly and we cannot assure you that any of a hotel property’s nightclubs, restaurants or bars will maintain their current level of popularity or perception in the market. With respect to mortgaged properties that operate entertainment venues, the entertainment industry’s brand perception of the mortgaged property’s entertainment venue may have a significant impact on the ability to book talent and sell shows at the property. Any change in perception of entertainment venues by consumers or by the entertainment industry could have a material adverse effect on the net cash flow of the property. Furthermore, because of the unique construction requirements of restaurants, theaters, lounges, bars or nightclubs, the space at those hospitality properties would not easily be converted to other uses.

 

Some of the hotel properties have liquor licenses associated with the mortgaged property. The liquor licenses for these mortgaged properties are generally held by affiliates of the related borrowers, unaffiliated managers or operating lessees. The laws and regulations relating to liquor licenses generally prohibit the transfer of such licenses to any person, or condition such transfer on the prior approval of the governmental authority that issued the license. In the event of a foreclosure of a hotel property that holds a liquor license, the special servicer on behalf of the issuing entity or a purchaser in a foreclosure sale would likely have to apply for a new license, which might not be granted or might be granted only after a delay that could be significant. We cannot assure you that a new license could be obtained promptly or at all. The lack of a liquor license in a hotel property could have an adverse impact on the revenue from the related mortgaged property or on the hotel property’s occupancy rate. In addition, certain state laws prohibit the assignment of liquor revenues. In such case, the lender may not be able to obtain a security interest in such revenues, which may constitute a material portion of the revenues at the related hotel property. As a result, the lender may lose its ability to obtain such revenues in a foreclosure in certain scenarios, including if there is bankruptcy of the liquor license holder. In certain cases, the liquor license holder may not be a single purpose entity.

 

Further, liquor licenses are subject to extensive regulation. A revocation of the liquor license at a hotel property, particularly a property with significant revenues from nightclubs, casinos, other entertainment venues, restaurants and lounges, could have a material adverse effect on revenues from such property.

 

In addition, hotel properties may be structured with a master lease (or operating lease) in order to minimize potential liabilities of the borrower. Under the operating lease structure, an operating lessee (typically affiliated with the borrower) may also be an obligor under the related mortgage loan and the operating lessee borrower pays rent to the fee owner borrower.

 

With respect to certain hospitality properties, including hospitality properties that are unflagged, the collateral may include the collateral assignment of the rights of the borrower in certain intellectual property and brand names used in connection with the operation of the properties. The success of the operation of the mortgaged property depends in part on the borrower’s continued ability to use this intellectual property and on adequate protection and enforcement of this intellectual property, as well as related brands, logos and branded merchandise, including to increase brand awareness and further develop the property’s brand. Not all of the trademarks, copyrights, proprietary technology or other intellectual property rights used in the operation of such a mortgaged property may have been registered, and some of these trademarks and other intellectual property rights may never be registered. Despite the borrower’s efforts to protect their proprietary rights, third parties may infringe or otherwise violate such intellectual property rights, and use information that the borrower regards as proprietary, and the borrower’s rights may be invalidated or rendered unenforceable.

 

In addition, there may be risks associated with hotel properties that have not entered into or become a party to any franchise agreement, license agreement or other “flag”. Hotel properties often enter into these types of agreements in order to align the hotel property with a certain public perception or to benefit from a centralized reservation system. We cannot assure you that hotel properties that lack such benefits will be able to operate successfully on an independent basis.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Hospitality Properties”.

 

66 

 

 

Risks Relating to Affiliation with a Franchise or Hotel Management Company

 

The performance of a hotel property affiliated with a franchise or hotel management company depends in part on:

 

 

the continued existence and financial strength of the franchisor or hotel management company;

 

 

the public perception of the franchise or hotel chain service mark; and

 

 

the duration of the franchise licensing or management agreements.

 

The continuation of a franchise agreement, license agreement or management agreement is subject to specified operating standards and other terms and conditions set forth in such agreements. The failure of a borrower to maintain such standards or adhere to other applicable terms and conditions, such as property improvement plans, could result in the loss or cancellation of their rights under the franchise, license or hotel management company agreement or management agreement. We cannot assure you that a replacement franchise could be obtained in the event of termination or that such replacement franchise affiliation would be of equal quality to the terminated franchise affiliation. In addition, a replacement franchise, license and/or hotel property manager may require significantly higher fees as well as the investment of capital to bring the hotel property into compliance with the requirements of the replacement franchisor, licensor and/or hotel property manager. Any provision in a franchise agreement or management agreement providing for termination because of a bankruptcy of a franchisor, licensor or manager generally will not be enforceable.

 

The transferability of franchise agreements, license agreements and property management agreements may be restricted. In the event of a foreclosure, the lender may not have the right to use the franchise license without the franchisor’s consent or the manager might be able to terminate the management agreement. Conversely, in the case of certain mortgage loans, the lender may be unable to remove a franchisor/licensor or a hotel management company that it desires to replace following a foreclosure and, further, may be limited as regards the pool of potential transferees for a foreclosure or real estate owned property.

 

In some cases where a hotel property is subject to a license or franchise agreement, the licensor or franchisor has required or may in the future require the completion of various repairs and/or renovations pursuant to a property improvement plan issued by the franchisor or licensor. Failure to complete those repairs and/or renovations in accordance with the plan could result in the hotel property losing its license or franchise. Annex A-1 and the related footnotes set forth the amount of reserves, if any, established under the related mortgage loans in connection with any of those repairs and/or renovations. We cannot assure you that any amounts reserved will be sufficient to complete the repairs and/or renovations required with respect to any affected hotel property. In addition, in some cases, those reserves will be maintained by the franchisor or property manager. Furthermore, the lender may not require a reserve for repairs and/or renovations in all instances.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Hospitality Properties”.

 

Condominium Ownership May Limit Use and Improvements

 

The management and operation of a condominium is generally controlled by a condominium board representing the owners of the individual condominium units, subject to the terms of the related condominium rules or by-laws. Generally, the consent of a majority of the board members is required for any actions of the condominium board and a unit owner’s ability to control decisions of the board are generally related to the number of units owned by such owner as a percentage of the total number of units in the condominium. In certain cases, the related borrower does not have a majority of votes on the condominium board, which result in the related borrower not having control of the related condominium or owners association.

 

The board of managers or directors of the related condominium generally has discretion to make decisions affecting the condominium, and we cannot assure you that the related borrower under a mortgage loan secured by one or more interests in that condominium will have any control over decisions made by the related board of managers or directors. Even if a borrower or its designated board members, either through control of the appointment and voting of sufficient members of the related condominium board or by virtue of other provisions in the related condominium documents, has consent rights over actions by the related condominium associations or owners, we cannot assure you that the related condominium board will not take actions that would materially adversely affect the related borrower’s unit. Thus, decisions made by that board of managers or directors, including regarding assessments to be paid by the unit owners, insurance to be maintained on the condominium and many other decisions affecting the maintenance of that condominium, may have a significant adverse impact on the related

 

67 

 

 

mortgage loans in the issuing entity that are secured by mortgaged properties consisting of such condominium interests. We cannot assure you that the related board of managers or directors will always act in the best interests of the related borrower under the related mortgage loans.

 

The condominium board is generally responsible for administration of the affairs of the condominium, including providing for maintenance and repair of common areas, adopting rules and regulations regarding common areas, and obtaining insurance and repairing and restoring the common areas of the property after a casualty. Notwithstanding the insurance and casualty provisions of the related mortgage loan documents, the condominium board may have the right to control the use of casualty proceeds.

 

In addition, the condominium board generally has the right to assess individual unit owners for their share of expenses related to the operation and maintenance of the common elements. In the event that an owner of another unit fails to pay its allocated assessments, the related borrower may be required to pay such assessments in order to properly maintain and operate the common elements of the property. Although the condominium board generally may obtain a lien against any unit owner for common expenses that are not paid, such lien generally is extinguished if a lender takes possession pursuant to a foreclosure. Each unit owner is responsible for maintenance of its respective unit and retains essential operational control over its unit.

 

In addition, due to the nature of condominiums, a default on the part of the borrower with respect to mortgaged properties consisting of condominium units will not allow the special servicer the same flexibility in realizing on the collateral as-is generally available with respect to commercial properties that are not condominium units. The rights of other unit or property owners, the documents governing the management of the condominium units and the state and local laws applicable to condominium units must be considered. In addition, in the event of a casualty with respect to a condominium, due to the possible existence of multiple loss payees on any insurance policy covering such property, there could be a delay in the allocation of related insurance proceeds, if any. Consequently, servicing and realizing upon collateral consisting of condominium units described above could subject the certificateholders and the VRR Interest owners to a greater delay, expense and risk than with respect to a mortgage loan secured by a commercial property that is not a condominium unit.

 

Certain condominium declarations and/or local laws provide for the withdrawal of a property from a condominium structure under certain circumstances. For example, the New York Condominium Act provides for a withdrawal of the property from a condominium structure by vote of 80% of unit owners. If the condominium is terminated, the building will be subject to an action for partition by any unit owner or lienor as if owned in common. This could cause an early and unanticipated prepayment of the mortgage loan. We cannot assure you that the proceeds from partition would be sufficient to satisfy borrower’s obligations under the mortgage loan. See also “—Risks Related to Zoning Non-Compliance and Use Restrictions” for certain risks relating to use restrictions imposed pursuant to condominium declarations or other condominium especially in a situation where the mortgaged property does not represent the entire condominium building.

 

In addition, vertical subdivisions and “fee above a plane” structures are property ownership structures in which owners have a fee simple interest in certain ground-level and above-ground parcels. A vertical subdivision or fee above a plane structure is generally governed by a declaration or similar agreement defining the respective owner’s fee estates and relationship; one or more owners typically relies on one or more other owners’ parcels for structural support. Each owner is responsible for maintenance of its respective parcel and retains essential operational control over its parcel. We cannot assure you that owners of parcels supporting collateral interests in vertical subdivision and fee above a plane parcels will perform any maintenance and repair obligations that may be required under the declaration with respect to the supporting parcel, or that proceeds following a casualty would be used to reconstruct a supporting parcel. Owners of interests in a vertical subdivision or fee above a plane structure may be required under the related declaration to pay certain assessments relating to any shared interests in the related property, and a lien may be attached for failure to pay such assessments.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Split Interests”.

 

Parking Garages and Parking Lots Have Special Risks

 

Certain properties may consist of parking garages, and certain retail, mixed use or office properties may be partially comprised of a parking garage. Parking garages and parking lots present risks not associated with other properties. The primary source of income for parking lots and garages is the rental fees charged for parking spaces. Factors affecting the success of a parking lot or garage include:

 

 

the number of rentable parking spaces and rates charged;

 

68 

 

 

 

the location of the lot or garage and, in particular, its proximity to places where large numbers of

 

 

people work, shop or live;

 

 

the amount of alternative parking spaces in the area;

 

 

the availability of mass transit; and

 

 

the perceptions of the safety, convenience and services of the lot or garage.

 

Aspects of building site design and adaptability affect the value of a parking garage facility. Site characteristics that are valuable to a parking garage facility include location, clear ceiling heights, column spacing, zoning restrictions, number of spaces and overall functionality and accessibility.

 

In addition, because of the unique construction requirements of many parking garages and because a parking lot is often vacant paved land without any structure, a vacant parking garage facility or parking lot may not be easily converted to other uses.

 

In the case of parking garages or parking lots that are leased to a single operator, the sole source of income will be the lease to such operator. Accordingly, such properties will be subject to business risks associated with such operator. If the lease with the sole operator is terminated, the related borrower may be unable to find another operator that will lease the property at the same rate.

 

Mortgaged Properties Leased to Startup Companies Have Special Risks

 

Certain mortgaged properties may have tenants that are startup companies. Startup companies are new companies that are seeking to develop a scalable business model. Startup companies have heightened risks. Many startup companies do not generate positive cash flow, and may in fact experience significant negative cash flow. Startup companies that operate at a loss may experience rapid growth through venture capital investments; however, if the source of funding loses confidence in the business model, or is unwilling or unable to continue funding for other reasons, the startup company may be faced with significant losses and be without a source of funding to continue its business or pay its obligations. Furthermore, valuations based on venture capital investment may rapidly decline. Many startups may produce only a single product or service, and therefore face a binary risk of failure if such product or service does not find market acceptance, meets with competition or is otherwise unsuccessful. Further, startup companies may be run by founders who lack significant business or finance experience. Startup companies generally have a low success rate. Accordingly, mortgaged properties leased to startup companies face the risk that the tenant may be unable to pay rent under its lease and may default on its lease.

 

Operation of a Mortgaged Property Depends on the Property Manager’s Performance

 

The successful operation of a real estate project depends upon the property manager’s performance and viability. The property manager is responsible for:

 

 

responding to changes in the local market;

 

 

planning and implementing the rental structure;

 

 

operating the property and providing building services;

 

 

managing operating expenses; and

 

 

assuring that maintenance and capital improvements are carried out in a timely fashion.

 

Properties deriving revenues primarily from short term sources, such as hotel guests or short term or month to month leases, are generally more management intensive than properties leased to creditworthy tenants under long term leases.

 

Certain of the mortgaged properties will be managed by affiliates of the related borrower. If a mortgage loan is in default or undergoing special servicing, such relationship could disrupt the management of the related mortgaged property, which may adversely affect cash flow. However, the related mortgage loans will generally permit, in the case of mortgaged properties managed by borrower affiliates, the lender to remove the related property manager upon the occurrence of an event of default under the related mortgage loan beyond applicable cure periods (or, in

 

69 

 

 

some cases, in the event of a foreclosure following such default), and in some cases a decline in cash flow below a specified level or the failure to satisfy some other specified performance trigger.

 

Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses

 

The effect of mortgage pool loan losses will be more severe if the losses relate to mortgage loans that account for a disproportionately large percentage of the pool’s aggregate principal balance. As mortgage loans pay down or properties are released, the remaining certificateholders may face a higher risk with respect to the diversity of property types and property characteristics and with respect to the number of borrowers.

 

See the table entitled “Remaining Terms to Maturity” in Annex A-2 for a stratification of the remaining terms to maturity of the mortgage loans. Because principal on the certificates is payable in sequential order of payment priority, and a class receives principal only after the preceding class(es), if any, have been paid in full, classes that have a lower sequential priority are more likely to face these types of risks of concentration than classes with a higher sequential priority.

 

Several of the mortgage loans have cut-off date balances that are substantially higher than the average cut-off date balance. In general, concentrations in mortgage loans with larger-than-average balances can result in losses that are more severe, relative to the size of the mortgage loan pool, than would be the case if the aggregate balance of the mortgage loan pool were more evenly distributed.

 

A concentration of mortgage loans secured by the same mortgaged property types can increase the risk that a decline in a particular industry or business would have a disproportionately large impact on the pool of mortgage loans. Mortgaged property types representing 5.0% or more of the aggregate principal balance of the pool of mortgage loans as of the cut-off date (based on allocated loan amount) are retail, office, multifamily, self storage, mixed use and industrial properties. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types” for information on the types of mortgaged properties securing the mortgage loans in the mortgage pool.

 

Repayments by borrowers and the market value of the related mortgaged properties could be affected by economic conditions generally or specific to particular geographic areas or regions of the United States, and concentrations of mortgaged properties in particular geographic areas may increase the risk that conditions in the real estate market where the mortgaged property is located, or other adverse economic or other developments or natural disasters (e.g., earthquakes, floods, forest fires, tornadoes or hurricanes or changes in governmental rules or fiscal policies) affecting a particular region of the country, could increase the frequency and severity of losses on mortgage loans secured by those mortgaged properties.

 

Mortgaged properties securing 5.0% or more of the aggregate principal balance of the pool of mortgage loans as of the cut-off date (based on allocated loan amount) are located in New York, Texas, Arizona, Florida and New Jersey. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Geographic Concentrations”.

 

Some of the mortgaged properties are located in areas that, based on low population density, poor economic demographics (such as higher than average unemployment rates, lower than average annual household income and/or overall loss of jobs) and/or negative trends in such regards, would be considered secondary or tertiary markets.

 

A concentration of mortgage loans with the same borrower or related borrowers also can pose increased risks:

 

 

if a borrower that owns or controls several mortgaged properties (whether or not all of them secure mortgage loans in the mortgage pool) experiences financial difficulty at one mortgaged property, it could defer maintenance at another mortgaged property in order to satisfy current expenses with respect to the first mortgaged property;

 

 

a borrower could also attempt to avert foreclosure by filing a bankruptcy petition that might have the effect of interrupting debt service payments on the mortgage loans in the mortgage pool secured by that borrower’s mortgaged properties (subject to the master servicer’s and the trustee’s obligation to make advances for monthly payments) for an indefinite period; and

 

 

mortgaged properties owned by the same borrower or related borrowers are likely to have common management, common general partners and/or common managing members increasing the risk that financial or other difficulties experienced by such related parties could have a greater impact on the pool

 

70 

 

 

of mortgage loans. See “—A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans” below.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics” for information on the composition of the mortgage pool by property type and geographic distribution and loan concentration.

 

Environmental Laws Entail Risks that May Adversely Affect Payments on Your Certificates

 

Under various United States federal, state, local and municipal environmental laws, ordinances and regulations, a current or previous owner or operator of real property may be liable for the costs of removal or remediation of hazardous or toxic substances on, under or adjacent to the property. Those laws often impose liability whether or not the owner or operator knew of, or was responsible for, the presence of the hazardous or toxic substances. For example, certain laws impose liability for release of asbestos-containing materials into the air or require the removal or containment of asbestos-containing materials. In some states, contamination of a property may give rise to a lien on the property to assure payment of the costs of cleanup. In some states, this lien has priority over the lien of a pre-existing mortgage. Additionally, third parties may seek recovery from owners or operators of real properties for cleanup costs, property damage or personal injury associated with releases of, or other exposure to hazardous substances related to the properties.

 

The owner’s liability for any required remediation generally is not limited by law and could, accordingly, exceed the value of the property and/or the aggregate assets of the owner. The presence of, or strong potential for contamination by, hazardous substances consequently can have a materially adverse effect on the owner’s ability to refinance the property or to sell the property to a third party, the value of the property and a borrower’s ability to repay its mortgage loan.

 

Certain Types of Operations Involved in the Use and Storage of Hazardous Materials May Lead to an Increased Risk of Issuing Entity Liability

 

Portions of some of the mortgaged properties securing the mortgage loans may include tenants that operate as, were previously operated as, or are located near other properties currently or previously operated as, on-site dry-cleaners or gasoline stations. Both types of operations involve the use and storage of hazardous materials, leading to an increased risk of liability to the tenant, the landowner and, under certain circumstances, a lender (such as the issuing entity) under environmental laws. These operations incur ongoing costs to comply with environmental permit or license requirements and other environmental laws governing, among other things, containment systems and underground storage tank systems. Any liability to borrowers under environmental laws, especially in connection with releases into the environment of gasoline, dry-cleaning solvents or other hazardous substances from underground storage tank systems or otherwise, could also adversely impact the related borrower’s ability to repay the related mortgage loan.

 

Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses

 

The issuing entity could become liable for a material adverse environmental condition at an underlying mortgaged property. Any such potential liability could reduce or delay payments on the offered certificates.

 

Each of the mortgaged properties was either (i) subject to environmental site assessments prior to the time of origination of the related mortgage loan (or, in certain limited cases, after origination) including Phase I environmental site assessments or updates of previously performed Phase I environmental site assessments, or (ii) subject to a secured creditor environmental insurance policy or other environmental insurance policy. See “Description of the Mortgage Pool—Environmental Considerations”.

 

We cannot assure you that the environmental assessments revealed all existing or potential environmental risks or that all adverse environmental conditions have been or will be completely abated or remediated or that any reserves, insurance or operations and maintenance plans will be sufficient to remediate the environmental conditions. Moreover, we cannot assure you that:

 

 

future laws, ordinances or regulations will not impose any material environmental liability; or

 

 

the current environmental condition of the mortgaged properties will not be adversely affected by tenants or by the condition of land or operations in the vicinity of the mortgaged properties (such as underground storage tanks).

 

We cannot assure you that with respect to any mortgaged property any remediation plan or any projected remedial costs or time is accurate or sufficient to complete the remediation objectives, or that no additional

 

71 

 

 

contamination requiring environmental investigation or remediation will be discovered on any mortgaged property. Likewise, all environmental policies naming the lender as named insured cover certain risks or events specifically identified in the policy, but the coverage is limited by its terms, conditions, limitations and exclusions, and does not purport to cover all environmental conditions whatsoever affecting the applicable mortgaged property, and we cannot assure you that any environmental conditions currently known, suspected, or unknown and discovered in the future will be covered by the terms of the policy.

 

Before the trustee or the special servicer, as applicable, acquires title to a mortgaged property on behalf of the issuing entity or assumes operation of the property, it will be required to obtain an environmental assessment of such mortgaged property, or rely on a recent environmental assessment. This requirement is intended to mitigate the risk that the issuing entity will become liable under any environmental law. There is accordingly some risk that the mortgaged property will decline in value while this assessment is being obtained or remedial action is being taken. Moreover, we cannot assure you that this requirement will effectively insulate the issuing entity from potential liability under environmental laws. Any such potential liability could reduce or delay distributions to certificateholders and the VRR Interest owners.

 

See “Description of the Mortgage Pool—Environmental Considerations” for additional information on environmental conditions at mortgaged properties securing certain mortgage loans in the issuing entity.

 

See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—KeyBank National Association—KeyBank’s Underwriting Guidelines and Process—Environmental Assessments”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes—Environmental Assessment”, “—Bank of Montreal—Bank of Montreal’s Commercial Mortgage Loan Underwriting Standards”, “—Argentic Real Estate Finance LLC—Argentic’s Underwriting Standards and Processes—Assessment of Property Condition—Environmental Site Assessments”, “Morgan Stanley Mortgage Capital Holdings LLCThe Morgan Stanley Group’s Underwriting Standards—Third Party Reports—Environmental Report”, “Pooling and Servicing Agreement—Realization Upon Mortgage Loans” and “Certain Legal Aspects of Mortgage Loans—Environmental Considerations”.

 

Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties

 

Certain of the mortgaged properties are currently undergoing or, in the future, are expected to undergo redevelopment, expansion or renovation. In addition, the related borrower may, at its option and cost but subject to certain conditions, be permitted under the related mortgage loan documents to implement future construction, renovation or alterations at the mortgaged property. To the extent applicable, we cannot assure you that any escrow or reserve collected, if any, will be sufficient to complete the current renovation or be otherwise sufficient to satisfy any tenant improvement expenses at a mortgaged property. Failure to complete those planned improvements may have a material adverse effect on the cash flow at the mortgaged property and the related borrower’s ability to meet its payment obligations under the mortgage loan documents.

 

Certain of the hotel properties securing the mortgage loans are currently undergoing or, in the future, are expected to undergo renovations or property improvement plans (“PIPs”). In some circumstances, these renovations or PIPs may necessitate taking a portion of the available guest rooms temporarily offline and temporarily decreasing the number of available rooms and the revenue-generating capacity of the related hotel property. In other cases, these renovations may involve renovations of common spaces or external features of the related hotel property, which may cause disruptions or otherwise decrease the attractiveness of the related hotel property to potential guests. These PIPs may be required under the related franchise or management agreement and a failure to timely complete them may result in a termination or expiration of a franchise or management agreement and may be an event of default under the related mortgage loan.

 

Certain of the retail properties securing the mortgage loans are currently undergoing or, in the future, are expected to undergo renovations or property expansions. Such renovations or expansions may be required under tenant leases and a failure to timely complete such renovations or expansions may result in a termination of such lease and may have a material adverse effect on the cash flow at the mortgaged property and the related borrower’s ability to meet its payment obligations under the mortgage loan documents.

 

We cannot assure you that current or planned redevelopment, expansion or renovation will be completed at all, that such redevelopment, expansion or renovation will be completed in the time frame contemplated, or that, when and if such redevelopment, expansion or renovation is completed, such redevelopment, expansion or renovation will improve the operations at, or increase the value of, the related mortgaged property. Failure of any of the foregoing to occur could have a material negative impact on the related mortgaged property, which could affect the ability of the related borrower to repay the related mortgage loan.

 

72 

 

 

In the event the related borrower fails to pay the costs for work completed or material delivered in connection with such ongoing redevelopment, expansion or renovation, the portion of the mortgaged property on which there are renovations may be subject to mechanic’s or materialmen’s liens that may be senior to the lien of the related mortgage loan.

 

The existence of construction or renovation at a mortgaged property may take rental units or rooms or leasable space “off-line” or otherwise make space unavailable for rental, impair access or traffic at or near the mortgaged property, or, in general, make that mortgaged property less attractive to tenants or their customers or guests, and accordingly could have a negative effect on net operating income. In addition, any such construction or renovation at a mortgaged property may temporarily interfere with the use and operation of any portion of such mortgaged property. See “Description of the Mortgage Pool—Redevelopment, Renovation and Expansion” for information regarding mortgaged properties which are currently undergoing or, in the future, are expected to undergo redevelopment, expansion or renovation. See also Annex A-3 for additional information on redevelopment, renovation and expansion at the mortgaged properties securing the 15 largest mortgage loans or groups of cross-collateralized mortgage loans.

 

Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses

 

Certain mortgaged properties securing the mortgage loans (such as an office property used substantially as a data center) may have specialty use tenants and may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable for any reason.

 

For example, retail, mixed-use or office properties may have theater tenants. Properties with theater tenants are exposed to certain unique risks. Aspects of building site design and adaptability affect the value of a theater. In addition, decreasing attendance at a theater could adversely affect revenue of such theater, which may, in turn, cause the tenant to experience financial difficulties, resulting in downgrades in their credit ratings and, in certain cases, bankruptcy filings. In addition, because of unique construction requirements of theaters, any vacant theater space would not easily be converted to other uses.

 

Retail, mixed-use or office properties may also have health clubs as tenants. Several factors may adversely affect the value and successful operation of a health club, including:

 

 

the physical attributes of the health club (e.g., its age, appearance and layout);

 

 

the reputation, safety, convenience and attractiveness of the property to users;

 

 

management’s ability to control membership growth and attrition;

 

 

competition in the tenant’s marketplace from other health clubs and alternatives to health clubs; and

 

 

adverse changes in economic and social conditions and demographic changes (e.g., population decreases or changes in average age or income), which may result in decreased demand.

 

In addition, there may be significant costs associated with changing consumer preferences (e.g., multipurpose clubs from single-purpose clubs or varieties of equipment, classes, services and amenities). In addition, health clubs may not be readily convertible to alternative uses if those properties were to become unprofitable for any reason. The liquidation value of any such health club consequently may be less than would be the case if the property were readily adaptable to changing consumer preferences for other uses.

 

Certain retail, mixed use or office properties may be partially comprised of a parking garage. Parking garages and parking lots present risks not associated with other properties. The primary source of income for parking lots and garages is the rental fees charged for parking spaces.

 

Factors affecting the success of a parking lot or garage include:

 

 

the number of rentable parking spaces and rates charged;

 

 

the location of the lot or garage and, in particular, its proximity to places where large numbers of people work, shop or live;

 

 

the amount of alternative parking spaces in the area;

 

 

the availability of mass transit; and

 

73 

 

 

 

the perceptions of the safety, convenience and services of the lot or garage.

 

Aspects of building site design and adaptability affect the value of a parking garage facility. Site characteristics that are valuable to a parking garage facility include location, clear ceiling heights, column spacing, zoning restrictions, number of spaces and overall functionality and accessibility.

 

In addition, because of the unique construction requirements of many parking garages and because a parking lot is often vacant paved land without any structure, a vacant parking garage facility or parking lot may not be easily converted to other uses.

 

Mortgaged properties may have other specialty use tenants, such as medical and dental offices, schools, gas stations, data centers, urgent care facilities, daycare centers and/or restaurants, as part of the mortgaged property.

 

In the case of specialty use tenants such as restaurants and theaters, aspects of building site design and adaptability affect the value of such properties and other retailers at the mortgaged property. Decreasing patronage at such properties could adversely affect revenue of the property, which may, in turn, cause the tenants to experience financial difficulties, resulting in downgrades in their credit ratings, lease defaults and, in certain cases, bankruptcy filings. See “—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” above. Additionally, receipts at such properties are also affected not only by objective factors but by subjective factors. For instance, restaurant receipts are affected by such varied influences as the current personal income levels in the community, an individual consumer’s preference for type of food, style of dining and restaurant atmosphere, the perceived popularity of the restaurant, food safety concerns related to personal health with the handling of food items at the restaurant or by food suppliers and the actions and/or behaviors of staff and management and level of service to the customers. In addition, because of unique construction requirements of such properties, any vacant space would not easily be converted to other uses.

 

Mortgaged properties with specialty use tenants may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable, or the leased spaces were to become vacant, for any reason due to their unique construction requirements. In addition, converting commercial properties to alternate uses generally requires substantial capital expenditures and could result in a significant adverse effect on, or interruption of, the revenues generated by such properties.

 

In addition, a mortgaged property may not be readily convertible due to restrictive covenants related to such mortgaged property, including in the case of mortgaged properties that are subject to a condominium regime or subject to a ground lease, the use and other restrictions imposed by the condominium declaration and other related documents, especially in a situation where a mortgaged property does not represent the entire condominium regime. See “—Condominium Ownership May Limit Use and Improvements” above.

 

Some of the mortgaged properties may be part of tax-reduction programs that apply only if the mortgaged properties are used for certain purposes. Such properties may be restricted from being converted to alternative uses because of such restrictions.

 

Some of the mortgaged properties have government tenants or other tenants which may have space that was “built to suit” that particular tenant’s uses and needs. For example, a government tenant may require enhanced security features that required additional construction or renovation costs and for which the related tenant may pay above market rent. However, such enhanced features may not be necessary for a new tenant (and such new tenant may not be willing to pay the higher rent associated with such features). While a government office building or government leased space may be usable as a regular office building or tenant space, the rents that may be collected in the event the government tenant does not renew its lease may be significantly lower than the rent currently collected.

 

Additionally, zoning, historical preservation or other restrictions also may prevent alternative uses. See “—Risks Related to Zoning Non-Compliance and Use Restrictions” below.

 

Risks Related to Zoning Non-Compliance and Use Restrictions

 

Certain of the mortgaged properties may not comply with current zoning laws, including density, use, parking, height, landscaping, open space and set back requirements, due to changes in zoning requirements after such mortgaged properties were constructed. These properties, as well as those for which variances or special permits were issued or for which non-conformity with current zoning laws is otherwise permitted, are considered to be a “legal non-conforming use” and/or the improvements are considered to be “legal non-conforming structures”. This means that the borrower is not required to alter its structure to comply with the existing or new law; however, the borrower may not be able to rebuild the premises “as-is” in the event of a substantial casualty loss. This may adversely affect

 

74 

 

 

the cash flow of the property following the loss. If a substantial casualty were to occur, we cannot assure you that insurance proceeds would be available to pay the mortgage loan in full. In addition, if a non-conforming use were to be discontinued and/or the property were repaired or restored in conformity with the current law, the value of the property or the revenue-producing potential of the property may not be equal to that before the casualty.

 

In addition, certain of the mortgaged properties that do not conform to current zoning laws may not be “legal non-conforming uses” or “legal non-conforming structures”. The failure of a mortgaged property to comply with zoning laws or to be a “legal non-conforming use” or “legal non-conforming structure” may adversely affect the market value of the mortgaged property or the borrower’s ability to continue to use it in the manner it is currently being used or may necessitate material additional expenditures to remedy non-conformities. In some cases, the related borrower has obtained law and ordinance insurance to cover additional costs that result from rebuilding or building improvements at the mortgaged property in accordance with current zoning requirements. However, if as a result of the applicable zoning laws the rebuilt improvements are smaller or less attractive to tenants than the original improvements, the resulting loss in income will generally not be covered by law and ordinance insurance. Zoning protection insurance, if obtained, will generally reimburse the lender for the difference between (i) the mortgage loan balance on the date of damage or loss to the mortgaged property from an insured peril and (ii) the total insurance proceeds at the time of damage or loss to the mortgaged property if such mortgaged property cannot be rebuilt to its former use due to new zoning ordinances.

 

The limited availability of zoning information and/or extent of zoning diligence may also present risks. Zoning information contained in appraisals may be based on limited investigation, and zoning comfort letters obtained from jurisdictions, while based on available records, do not customarily involve any contemporaneous site inspection. For loans secured by residential cooperative properties, for example, the zoning diligence is typically limited to appraisals, available zoning comfort letters from the jurisdiction, certificates of occupancy and/or review of the municipal reports accompanying the title insurance commitment, and third party-prepared zoning reports are not customarily obtained. The extent of zoning diligence will also be determined based on perceived risk and the cost and benefit of obtaining additional information. Even if law and ordinance insurance is required to mitigate rebuilding-related risks, we cannot assure you that other risks related to material zoning violations will have been identified under such circumstances, and that appropriate borrower covenants or other structural mitigants will have been required as a result.

 

In addition, certain of the mortgaged properties may be subject to certain use restrictions and/or operational requirements imposed pursuant to development agreements, ground leases, restrictive covenants, reciprocal easement agreements or operating agreements or historical landmark designations or, in the case of those mortgaged properties that are condominiums, condominium declarations or other condominium use restrictions or regulations, especially in a situation where the mortgaged property does not represent the entire condominium building. Such use restrictions could include, for example, limitations on the character of the improvements or the properties, limitations affecting noise and parking requirements, among other things, and limitations on the borrowers’ right to operate certain types of facilities within a prescribed radius. These limitations impose upon the borrower stricter requirements with respect to repairs and alterations, including following a casualty loss. These limitations could adversely affect the ability of the related borrower to lease the mortgaged property on favorable terms, thus adversely affecting the borrower’s ability to fulfill its obligations under the related mortgage loan. In addition, any alteration, reconstruction, demolition, or new construction affecting a mortgaged property designated a historical landmark may require prior approval. Any such approval process, even if successful, could delay any redevelopment or alteration of a related property. The liquidation value of such property, to the extent subject to limitations of the kind described above or other limitations on convertibility of use, may be substantially less than would be the case if such property was readily adaptable to other uses or redevelopment. See “Description of the Mortgage Pool—Use Restrictions” for examples of mortgaged properties that are subject to restrictions relating to the use of the mortgaged properties.

 

Risks Relating to Inspections of Properties

 

Licensed engineers or consultants inspected the mortgaged properties at or about the time of the origination of the mortgage loans to assess items such as structural integrity of the buildings and other improvements on the mortgaged property, including exterior walls, roofing, interior construction, mechanical and electrical systems and general condition of the site, buildings and other improvements. However, we cannot assure you that all conditions requiring repair or replacement were identified. No additional property inspections were conducted in connection with the issuance of the offered certificates.

 

Risks Relating to Costs of Compliance with Applicable Laws and Regulations

 

A borrower may be required to incur costs to comply with various existing and future federal, state or local laws and regulations applicable to the related mortgaged property, for example, zoning laws and the Americans with

 

75 

 

 

Disabilities Act of 1990, as amended, which requires all public accommodations to meet certain federal requirements related to access and use by persons with disabilities. See “Certain Legal Aspects of Mortgage Loans—Americans with Disabilities Act”. The expenditure of these costs or the imposition of injunctive relief, penalties or fines in connection with the borrower’s noncompliance could negatively impact the borrower’s cash flow and, consequently, its ability to pay its mortgage loan.

 

Insurance May Not Be Available or Adequate

 

Although the mortgaged properties are required to be insured, or self-insured by a sole tenant of a related building or group of buildings, against certain risks, there is a possibility of casualty loss with respect to the mortgaged properties for which insurance proceeds may not be adequate or which may result from risks not covered by insurance.

 

In addition, certain types of mortgaged properties, such as manufactured housing and recreational vehicle communities, have few or no insurable buildings or improvements and thus do not have casualty insurance or low limits of casualty insurance in comparison with the related mortgage loan balances.

 

In addition, hazard insurance policies will typically contain co-insurance clauses that in effect require an insured at all times to carry insurance of a specified percentage, generally 80% to 90%, of the full replacement value of the improvements on the related mortgaged property in order to recover the full amount of any partial loss. As a result, even if insurance coverage is maintained, if the insured’s coverage falls below this specified percentage, those clauses generally provide that the insurer’s liability in the event of partial loss does not exceed the lesser of (1) the replacement cost of the improvements less physical depreciation and (2) that proportion of the loss as the amount of insurance carried bears to the specified percentage of the full replacement cost of those improvements.

 

Certain of the mortgaged properties may be located in areas that are considered a high earthquake risk (seismic zones 3 or 4). See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Geographic Concentrations”. In general, the Mortgage Loans (including those secured by Mortgaged Properties located in California or other areas of high seismic activity) do not require earthquake insurance.

 

Furthermore, with respect to certain mortgage loans, the insurable value of the related mortgaged property as of the origination date of the related mortgage loan was lower than the principal balance of the related mortgage loan. In the event of a casualty when a borrower is not required to rebuild or cannot rebuild, we cannot assure you that the insurance required with respect to the related mortgaged property will be sufficient to pay the related mortgage loan in full and there is no “gap” insurance required under such mortgage loan to cover any difference. In those circumstances, a casualty that occurs near the maturity date may result in an extension of the maturity date of the mortgage loan if the special servicer, in accordance with the servicing standard, determines that such extension was in the best interest of certificateholders and the VRR Interest owners.

 

The mortgage loans do not all require flood insurance on the related mortgaged properties unless they are in a flood zone and flood insurance is available and, in certain instances, even where the related mortgaged property was in a flood zone and flood insurance was available, flood insurance was not required.

 

The National Flood Insurance Program (the “NFIP”) is scheduled to expire on September 30, 2021. We cannot assure you if or when NFIP will be reauthorized. Expiration of the NFIP could have an adverse effect on the value of properties in flood zones or their ability to be repaired or rebuilt after flood damage.

 

We cannot assure you that the borrowers will in the future be able to comply with requirements to maintain adequate insurance with respect to the mortgaged properties, and any uninsured loss could have a material adverse impact on the amount available to make payments on the related mortgage loan, and consequently, the offered certificates. As with all real estate, if reconstruction (for example, following fire or other casualty) or any major repair or improvement is required to the damaged property, changes in laws and governmental regulations may be applicable and may materially affect the cost to, or ability of, the borrowers to effect such reconstruction, major repair or improvement. As a result, the amount realized with respect to the mortgaged properties, and the amount available to make payments on the related mortgage loan, and consequently, the offered certificates, could be reduced. In addition, we cannot assure you that the amount of insurance required or provided would be sufficient to cover damages caused by any casualty, or that such insurance will be available in the future at commercially reasonable rates. See representation and warranty no. 16 on Annex D-1 to this prospectus and the exceptions thereto on Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

76 

 

 

Inadequacy of Title Insurers May Adversely Affect Distributions on Your Certificates

 

Title insurance for a mortgaged property generally insures a lender against risks relating to a lender not having a first lien with respect to a mortgaged property, and in some cases can insure a lender against specific other risks. The protection afforded by title insurance depends on the ability of the title insurer to pay claims made upon it. We cannot assure you that with respect to any mortgage loan:

 

 

a title insurer will have the ability to pay title insurance claims made upon it;

 

 

the title insurer will maintain its present financial strength; or

 

 

a title insurer will not contest claims made upon it.

 

Certain of the mortgaged properties are either completing initial construction or undergoing renovation or redevelopment. Under such circumstances, there may be limitations to the amount of coverage or other exceptions to coverage that could adversely affect the issuing entity if losses are suffered.

 

Terrorism Insurance May Not Be Available for All Mortgaged Properties

 

The occurrence or the possibility of terrorist attacks could (1) lead to damage to one or more of the mortgaged properties if any terrorist attacks occur or (2) result in higher costs for security and insurance premiums or diminish the availability of insurance coverage for losses related to terrorist attacks, particularly for large properties, which could adversely affect the cash flow at those mortgaged properties.

 

After the September 11, 2001 terrorist attacks in New York City and the Washington, D.C. area, all forms of insurance were impacted, particularly from a cost and availability perspective, including comprehensive general liability and business interruption or rent loss insurance policies required by typical mortgage loans. To give time for private markets to develop a pricing mechanism for terrorism risk and to build capacity to absorb future losses that may occur due to terrorism, the Terrorism Risk Insurance Act of 2002 was enacted on November 26, 2002 (as amended, “TRIPRA”), establishing the Terrorism Insurance Program. The Terrorism Insurance Program has since been extended and reauthorized a few times. Most recently, it was reauthorized on December 20, 2019 for a period of seven years through December 31, 2027 pursuant to the Terrorism Risk Insurance Program Reauthorization Act of 2019.

 

The Terrorism Insurance Program requires insurance carriers to provide terrorism coverage in their basic “all-risk” policies. Any commercial property and casualty terrorism insurance exclusion that was in force on November 26, 2002 is automatically void to the extent that it excluded losses that would otherwise be insured losses. Any state approval of those types of exclusions in force on November 26, 2002 is also void.

 

Under the Terrorism Insurance Program, the federal government shares in the risk of losses occurring within the United States resulting from acts committed in an effort to influence or coerce United States civilians or the United States government. The federal share of compensation for insured losses of an insurer equals 80% of the portion of such insured losses that exceed a deductible equal to 20% of the value of the insurer’s direct earned premiums over the immediately preceding calendar year. Federal compensation in any program year is capped at $100 billion (with insurers being liable for any amount that exceeds such cap), and no compensation is payable with respect to a terrorist act unless the aggregate industry losses relating to such act exceed $200 million. The Terrorism Insurance Program does not cover nuclear, biological, chemical or radiological attacks. Unless a borrower obtains separate coverage for events that do not meet the thresholds or other requirements above, such events will not be covered.

 

If the Terrorism Insurance Program is not reenacted after its expiration in 2027, premiums for terrorism insurance coverage will likely increase and the terms of such insurance policies may be materially amended to increase stated exclusions or to otherwise effectively decrease the scope of coverage available (perhaps to the point where it is effectively not available). In addition, to the extent that any insurance policies contain “sunset clauses” (i.e., clauses that void terrorism coverage if the federal insurance backstop program is not renewed), then such policies may cease to provide terrorism insurance upon the expiration of the Terrorism Insurance Program. We cannot assure you that the Terrorism Insurance Program or any successor program will create any long term changes in the availability and cost of such insurance. Moreover, future legislation, including regulations expected to be adopted by the Treasury Department pursuant to TRIPRA, may have a material effect on the availability of federal assistance in the terrorism insurance market. To the extent that uninsured or underinsured casualty losses occur with respect to the related mortgaged properties, losses on the mortgage loans may result. In addition, the failure to maintain such terrorism insurance may constitute a default under the related mortgage loan.

 

77 

 

 

Some of the mortgage loans do not require the related borrower to maintain terrorism insurance. In addition, most of the mortgage loans contain limitations on the related borrower’s obligation to obtain terrorism insurance, such as (i) waiving the requirement that such borrower maintain terrorism insurance if such insurance is not available at commercially reasonable rates, (ii) providing that the related borrower is not required to spend in excess of a specified dollar amount (or in some cases, a specified multiple of what is spent on other insurance) in order to obtain such terrorism insurance, (iii) requiring coverage only for as long as the TRIPRA is in effect, or (iv) requiring coverage only for losses arising from domestic acts of terrorism or from terrorist acts certified by the federal government as “acts of terrorism” under the TRIPRA. See Annex A-3 for a summary of the terrorism insurance requirements under each of the ten largest mortgage loans or groups of cross-collateralized mortgage loans. See representation and warranty no. 29 on Annex D-1 to this prospectus and the exceptions thereto on Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

We cannot assure you that all of the mortgaged properties will be insured against the risks of terrorism and similar acts. As a result of any of the foregoing, the amount available to make distributions on your certificates could be reduced.

 

Other mortgaged properties securing mortgage loans may also be insured under a blanket policy or self-insured or insured by a sole tenant. See “—Risks Associated with Blanket Insurance Policies or Self-Insurance” below.

 

We cannot assure you that all of the mortgaged properties will be insured against the risks of terrorism and similar acts. As a result of any of the foregoing, the amount available to make distributions on your certificates could be reduced.

 

Risks Associated with Blanket Insurance Policies or Self-Insurance

 

Certain of the mortgaged properties are covered by blanket insurance policies, which also cover other properties of the related borrower or its affiliates (including certain properties in close proximity to the mortgaged properties). In the event that such policies are drawn on to cover losses on such other properties, the amount of insurance coverage available under such policies would thereby be reduced and could be insufficient to cover each mortgaged property’s insurable risks. In addition, with respect to some of the mortgaged properties, a sole or significant tenant is allowed to provide self-insurance against risks.

 

Additionally, if the mortgage loans that allow coverage under blanket insurance policies are part of a group of mortgage loans with related borrowers, then all of the related mortgaged properties may be covered under the same blanket policy, which may also cover other properties owned by affiliates of such borrowers.

 

Certain mortgaged properties may also be insured or self-insured by a sole or significant tenant, as further described under “Description of the Mortgage Pool—Tenant Issues—Insurance Considerations”.

 

Condemnation of a Mortgaged Property May Adversely Affect Distributions on Certificates

 

From time to time, there may be condemnations pending or threatened against one or more of the mortgaged properties securing the mortgage loans. The proceeds payable in connection with a total condemnation may not be sufficient to restore the related mortgaged property or to satisfy the remaining indebtedness of the related mortgage loan. The occurrence of a partial condemnation may have a material adverse effect on the continued use of, or income generated by, the affected mortgaged property. Therefore, we cannot assure you that the occurrence of any condemnation will not have a negative impact upon distributions on your offered certificates.

 

Limited Information Causes Uncertainty

 

Historical Information

 

Some of the mortgage loans that we intend to include in the issuing entity are secured in whole or in part by mortgaged properties for which limited or no historical operating information is available. As a result, you may find it difficult to analyze the historical performance of those mortgaged properties.

 

A mortgaged property may lack prior operating history or historical financial information because it is newly constructed or renovated, it is a recent acquisition by the related borrower or it is a single-tenant property that is subject to a triple net lease. In addition, a tenant’s lease may contain confidentiality provisions that restrict the sponsors’ access to or disclosure of such tenant’s financial information. The underwritten net cash flows and underwritten net operating income for such mortgaged properties are derived principally from current rent rolls or tenant leases and historical expenses, adjusted to account for, among other things, inflation, rent steps, significant occupancy increases and a market rate management fee. In some cases, underwritten net cash flows and/or

 

78 

 

 

underwritten net operating income for mortgaged properties are based all or in part on leases (or letters of intent) that are not yet in place (and may still be under negotiation) or on tenants that may have signed a lease (or letter of intent), or lease amendment expanding the leased space, but are not yet in occupancy and/or paying rent), which present certain risks described in “—Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions” below.

 

See Annex A-1 for certain historical financial information relating to the mortgaged properties, including net operating income for the most recent reporting period and prior 3 calendar years, to the extent available.

 

Ongoing Information

 

The primary source of ongoing information regarding the offered certificates, including information regarding the status of the related mortgage loans and any credit support for the offered certificates, will be the periodic reports delivered to you. See “Description of the Certificates—Reports to Certificateholders and the VRR Interest Owners; Certain Available Information”. We cannot assure you that any additional ongoing information regarding the offered certificates will be available through any other source. The limited nature of the available information in respect of the offered certificates may adversely affect their liquidity, even if a secondary market for the offered certificates does develop.

 

We are not aware of any source through which pricing information regarding the offered certificates will be generally available on an ongoing basis or on any particular date.

 

Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions

 

As described under “Description of the Mortgage Pool—Additional Information”, underwritten net cash flow generally includes cash flow (including any cash flow from master leases) adjusted based on a number of assumptions used by the sponsors. We make no representation that the underwritten net cash flow set forth in this prospectus as of the cut-off date or any other date represents actual future net cash flows. For example, with respect to certain mortgage loans included in the issuing entity, the occupancy of the related mortgaged property reflects tenants that (i) may not have yet actually executed leases (or letters of intent), (ii) have signed leases or a lease amendment expanding the leased space but have not yet taken occupancy and/or are not paying full contractual rent, (iii) are seeking or may in the future seek to sublet all or a portion of their respective spaces, (iv) are “dark” tenants but paying rent, or (v) are affiliates of the related borrower and are leasing space pursuant to a master lease or a space lease. Similarly, with respect to certain mortgage loans included in the issuing entity, the underwritten net cash flow may be based on certain tenants that have not yet executed leases or that have signed leases but are not yet in place and/or are not yet paying rent, or have a signed lease or lease amendment expanding the leased space, but are not yet in occupancy of all or a portion of their space and/or paying rent, or may assume that future contractual rent steps (during some or all of the remaining term of a lease) have occurred. In many cases, co-tenancy provisions were assumed to be satisfied and vacant space was assumed to be occupied and space that was due to expire was assumed to have been re-let, in each case at market rates that may have exceeded current rent. You should review these and other similar assumptions and make your own determination of the appropriate assumptions to be used in determining underwritten net cash flow.

 

In addition, underwritten or adjusted cash flows, by their nature, are speculative and are based upon certain assumptions and projections. For example, as described under “—Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans”, the assumptions and projections used to prepare underwritten cash flows for the mortgage pool do not reflect any potential impacts of the COVID-19 pandemic. The failure of these assumptions or projections in whole or in part could cause the underwritten net operating income (calculated as described in “Description of the Mortgage Pool—Additional Information”) to vary substantially from the actual net operating income of a mortgaged property.

 

In the event of the inaccuracy of any assumptions or projections used in connection with the calculation of underwritten net cash flow, the actual net cash flow could be significantly different (and, in some cases, may be materially less) than the underwritten net cash flow presented in this prospectus, and this would change other numerical information presented in this prospectus based on or derived from the underwritten net cash flow, such as the debt service coverage ratios or debt yield presented in this prospectus. We cannot assure you that any such assumptions or projections made with respect to any mortgaged property will, in fact, be consistent with that mortgaged property’s actual performance.

 

79 

 

 

Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment

 

If you calculate the anticipated yield of your offered certificates based on a rate of default or amount of losses lower than that actually experienced on the mortgage loans and those additional losses result in a reduction of the total distributions on, or the certificate balance of, your offered certificates, your actual yield to maturity will be lower than expected and could be negative under certain extreme scenarios. The timing of any loss on a liquidated mortgage loan that results in a reduction of the total distributions on or the certificate balance of your offered certificates will also affect the actual yield to maturity of your offered certificates, even if the rate of defaults and severity of losses are consistent with your expectations. In general, the earlier a loss is borne by you, the greater the effect on your yield to maturity.

 

Delinquencies on the mortgage loans, if the delinquent amounts are not advanced, may result in shortfalls in distributions of interest and/or principal to the holders of the offered certificates for the current month. Furthermore, no interest will accrue on this shortfall during the period of time that the payment is delinquent. Additionally, in instances where the principal portion of any balloon payment scheduled with respect to a mortgage loan is collected by the master servicer following the end of the related collection period, no portion of the principal received on such payment will be passed through for distribution to the certificateholders or the VRR Interest owners until the subsequent distribution date, which may result in shortfalls in distributions of interest to the holders of the offered certificates in the following month. Furthermore, in such instances no provision is made for the master servicer or any other party to cover any such interest shortfalls that may occur as a result. In addition, if interest and/or principal advances and/or servicing advances are made with respect to a mortgage loan after a default and the related mortgage loan is thereafter worked out under terms that do not provide for the repayment of those advances in full at the time of the workout, then any reimbursements of those advances prior to the actual collection of the amount for which the advance was made may also result in shortfalls in distributions of principal to the holders of the offered certificates with certificate balances for the current month. Even if losses on the mortgage loans are not allocated to a particular class of offered certificates with certificate balances, the losses may affect the weighted average life and yield to maturity of that class of offered certificates. In the case of any material monetary or material non-monetary default, the special servicer may accelerate the maturity of the related mortgage loan, which could result in an acceleration of principal distributions to the certificateholders and the VRR Interest owners. The special servicer may also extend or modify a mortgage loan, which could result in a substantial delay in principal distributions to the certificateholders and the VRR Interest owners. In addition, losses on the mortgage loans, even if not allocated to a class of offered certificates with certificate balances, may result in a higher percentage ownership interest evidenced by those offered certificates in the remaining mortgage loans than would otherwise have resulted absent the loss. The consequent effect on the weighted average life and yield to maturity of the offered certificates will depend upon the characteristics of those remaining mortgage loans in the trust fund.

 

Due to the COVID-19 pandemic, the aggregate number and size of delinquent loans in a given collection period may be significant, and the master servicer may determine that advances of payments on such mortgage loans are not or would not be recoverable or may not be able to make such advances given the severity of delinquencies (in this transaction or other transactions), which would result in shortfalls and losses on the certificates. See also “Risk Factors—Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans”.

 

The Mortgage Loans Have Not Been Reviewed or Re-Underwritten by Us; Some Mortgage Loans May Not Have Complied With Another Originator’s Underwriting Criteria

 

Although the sponsors have conducted a review of the mortgage loans to be sold to us for this securitization transaction, we, as the depositor for this securitization transaction, have neither originated the mortgage loans nor conducted a review or re-underwriting of the mortgage loans. Instead, we have relied on the representations and warranties made by the applicable sponsors and the remedies for breach of a representation and warranty as described under “Description of the Mortgage Loan Purchase Agreements” and the sponsor’s description of its underwriting criteria described under “Transaction Parties—The Sponsors and Mortgage Loan SellersKeyBank National Association—KeyBank’s Underwriting Guidelines and Process”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal— Bank of Montreal’s Commercial Mortgage Loan Underwriting Standards”, “—Argentic Real Estate Finance LLC—Argentic’s Underwriting Standards and Processes”, and “Morgan Stanley Mortgage Capital Holdings LLCThe Morgan Stanley Group’s Underwriting Standards”. A description of the review conducted by each sponsor for this securitization transaction is set forth under “Transaction Parties—The Sponsors and Mortgage Loan Sellers—KeyBank National Association—Review of KeyBank Mortgage Loans”, “—Starwood Mortgage Capital LLC—Review of SMC Mortgage Loans”, “—Bank of Montreal—Review of Bank of Montreal Mortgage Loans”, “—Argentic Real Estate Finance LLC—Review of Mortgage Loans for Which

 

80 

 

 

Argentic is the Sponsor” and “Morgan Stanley Mortgage Capital Holdings LLC—Review of MSMCH Mortgage Loans”.

 

The representations and warranties made by the sponsors may not cover all of the matters that one would review in underwriting a mortgage loan and you should not view them as a substitute for re-underwriting the mortgage loans. Furthermore, these representations and warranties in some respects represent an allocation of risk rather than a confirmed description of the mortgage loans. If we had re-underwritten the mortgage loans, it is possible that the re-underwriting process may have revealed problems with a mortgage loan not covered by a representation or warranty or may have revealed inaccuracies in the representations and warranties. See “—Other Risks Relating to the Certificates—Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan” below, and “Description of the Mortgage Loan Purchase Agreements”.

 

In addition, we cannot assure you that all of the mortgage loans would have complied with the underwriting criteria of the other originators or, accordingly, that each originator would have made the same decision to originate every mortgage loan included in the issuing entity or, if they did decide to originate an unrelated mortgage loan, that they would have been underwritten on the same terms and conditions.

 

As a result of the foregoing, you are advised and encouraged to make your own investment decision based on a careful review of the information set forth in this prospectus and your own view of the mortgage pool.

 

Static Pool Data Would Not Be Indicative of the Performance of this Pool

 

As a result of the distinct nature of each pool of commercial mortgage loans, and the separate mortgage loans within the pool, this prospectus does not include disclosure concerning the delinquency and loss experience of static pools of periodic originations by any sponsor of assets of the type to be securitized (known as “static pool data”). In particular, static pool data showing a low level of delinquencies and defaults would not be indicative of the performance of this pool or any other pools of mortgage loans originated by the same sponsor or sponsors.

 

While there may be certain common factors affecting the performance and value of income-producing real properties in general, those factors do not apply equally to all income-producing real properties and, in many cases, there are unique factors that will affect the performance and/or value of a particular income-producing real property. Moreover, the effect of a given factor on a particular real property will depend on a number of variables, including but not limited to property type, geographic location, competition, sponsorship and other characteristics of the property and the related commercial mortgage loan. Each income-producing real property represents a separate and distinct business venture and, as a result, each of the mortgage loans requires a unique underwriting analysis. Furthermore, economic and other conditions affecting real properties, whether worldwide, national, regional or local, vary over time. The performance of a pool of mortgage loans originated and outstanding under a given set of economic conditions may vary significantly from the performance of an otherwise comparable mortgage pool originated and outstanding under a different set of economic conditions.

 

Therefore, you should evaluate this offering on the basis of the information set forth in this prospectus with respect to the mortgage loans, and not on the basis of the performance of other pools of securitized commercial mortgage loans.

 

Appraisals May Not Reflect Current or Future Market Value of Each Property

 

Appraisals were obtained with respect to each of the mortgaged properties at or about the time of origination of the related mortgage loan (or whole loan, if applicable) or at or around the time of the acquisition of the mortgage loan (or whole loan, if applicable) by the related sponsor. See Annex A-1 for the dates of the latest appraisals for the mortgaged properties. We have not obtained new appraisals of the mortgaged properties or assigned new valuations to the mortgage loans in connection with the offering of the offered certificates. The market values of the mortgaged properties could have declined since the origination of the related mortgage loans.

 

In general, appraisals represent the analysis and opinion of qualified appraisers and are not guarantees of present or future value. One appraiser may reach a different conclusion than that of a different appraiser with respect to the same property. The appraisals seek to establish the amount a typically motivated buyer would pay a typically motivated seller and, in certain cases, may have taken into consideration the purchase price paid by the borrower. The amount could be significantly higher than the amount obtained from the sale of a mortgaged property in a distress or liquidation sale.

 

Information regarding the appraised values of the mortgaged properties (including loan-to-value ratios) presented in this prospectus is not intended to be a representation as to the past, present or future market values of the

 

81 

 

 

mortgaged properties. For example, in some cases, a borrower or its affiliate may have acquired the related mortgaged property for a price or otherwise for consideration in an amount that is less than the related appraised value specified on Annex A-1, including at a foreclosure sale or through acceptance of a deed-in-lieu of foreclosure. Historical operating results of the mortgaged properties used in these appraisals, as adjusted by various assumptions, estimates and subjective judgments on the part of the appraiser, may not be comparable to future operating results. In addition, certain appraisals may be based on extraordinary assumptions, including without limitation, that certain tenants are in-place and paying rent when such tenants have not yet taken occupancy and/or begun paying rent or that certain renovations or property improvement plans have been completed. Additionally, certain appraisals with respect to mortgage loans secured by multiple mortgaged properties may have been conducted on a portfolio basis rather than on an individual property basis, and the sum of the values of the individual properties may be different from (and in some cases may be less than) the appraised value of the aggregate of such properties on a portfolio basis. In addition, other factors may impair the mortgaged properties’ value without affecting their current net operating income, including:

 

 

changes in governmental regulations, zoning or tax laws;

 

 

potential environmental or other legal liabilities;

 

 

the availability of refinancing; and

 

 

changes in interest rate levels.

 

In certain cases, appraisals may reflect the “as-stabilized”, “as-complete” or “as-portfolio” value as well as the “as-is” value. However, the appraised value reflected in this prospectus with respect to each mortgaged property, except as described under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions”, reflects only the “as-is” value, which may contain certain assumptions, such as future construction completion, projected re-tenanting or increased tenant occupancies. See “Description of the Mortgage Pool—Appraised Value”. As described under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions”, for certain mortgage loans, appraised values may reflect the “as-stabilized”, “as-complete” or other hypothetical valuations.

 

In addition, investors should be aware that the appraisals for the mortgaged properties were prepared prior to origination and have not been updated. Certain appraisals were prepared prior to the COVID-19 pandemic and do not account for the effects of the pandemic on the related mortgaged properties. In addition, more recent appraisals may not reflect the complete effects of the COVID-19 pandemic on the related mortgaged properties as the cumulative impact of the pandemic may not be known for some time. Similarly, net operating income and occupancy information used in underwriting the mortgage loans may not reflect current conditions, and in particular, the effects of the COVID-19 pandemic. As a result, appraised values, net operating income, occupancy, and related metrics, such as loan-to-value ratios, debt service coverage ratios and debt yields, may not accurately reflect the current conditions at the mortgaged properties.

 

Additionally, with respect to the appraisals setting forth assumptions, particularly those setting forth extraordinary assumptions, as to the “as-is” and “as-stabilized” (or other similar term) values, we cannot assure you that those assumptions are or will be accurate or that the “as-stabilized” (or other similar term) value will be the value of the related mortgaged property at the indicated stabilization date or at maturity or anticipated repayment date. Any engineering report, site inspection or appraisal represents only the analysis of the individual consultant, engineer or inspector preparing such report at the time of such report, and may not reveal all necessary or desirable repairs, maintenance and capital improvement items. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—KeyBank National Association—KeyBank’s Underwriting Guidelines and Process”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes”, “—Bank of Montreal—Bank of Montreal’s Commercial Mortgage Loan Underwriting Standards”, “—Argentic Real Estate Finance LLC—Argentic’s Underwriting Standards and Processes” and “Morgan Stanley Mortgage Capital Holdings LLCThe Morgan Stanley Group’s Underwriting Standards” for additional information regarding the appraisals. We cannot assure you that the information set forth in this prospectus regarding the appraised values or loan-to-value ratios accurately reflects past, present or future market values of the mortgaged properties or the amount that would be realized upon a sale of the related mortgaged property.

 

Seasoned Mortgage Loans Present Additional Risk of Repayment

 

Certain of the mortgage loans are seasoned mortgage loans. For example, with respect to the Fairfield Inn & Suites – Crestview mortgage loan (0.8%), the related mortgage loan was originated 19 months prior to the cut-off date. There are a number of risks associated with seasoned mortgage loans that are not present, or are present to a lesser degree, with more recently originated mortgage loans. For example:

 

82 

 

 

 

property values and surrounding areas have likely changed since origination; origination standards at the time the mortgage loans were originated may have been different than current origination standards;

 

 

the business circumstances and financial condition of the related borrowers and tenants may have changed since the mortgage loans were originated;

 

 

the environmental circumstances at the mortgaged properties may have changed since the mortgage loans were originated;

 

 

the physical condition of the mortgaged properties or improvements may have changed since origination; and

 

 

the circumstances of the mortgaged properties, the borrower and the tenants may have changed in other respects since the mortgage loans were originated.

 

In addition, any seasoned mortgage loan may not satisfy all of the related sponsor’s underwriting standards. See “Transaction PartiesThe Sponsors and Mortgage Loan Sellers”.

 

The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property

 

The operation and performance of a mortgage loan will depend in part on the identity of the persons or entities who control the borrower and the mortgaged property. The performance of a mortgage loan may be adversely affected if control of a borrower changes, which may occur, for example, by means of transfers of direct or indirect ownership interests in the borrower, or if the mortgage loan is assigned to and assumed by another person or entity along with a transfer of the property to that person or entity.

 

Many of the mortgage loans generally place certain restrictions on the transfer and/or pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, although some have current or permit future mezzanine or subordinate debt. We cannot assure you the ownership of any of the borrowers would not change during the term of the related mortgage loan and result in a material adverse effect on your certificates. See “Description of the Mortgage Pool—Additional Indebtedness” and “—Certain Terms of the Mortgage Loans—”Due-on-Sale” and “Due-on-Encumbrance” Provisions”.

 

The Borrower’s Form of Entity May Cause Special Risks

 

The borrowers are legal entities rather than individuals. Mortgage loans made to legal entities may entail greater risks of loss than those associated with mortgage loans made to individuals. For example, a legal entity, as opposed to an individual, may be more inclined to seek legal protection from its creditors under the bankruptcy laws. Unlike individuals involved in bankruptcies, most entities generally, but not in all cases, do not have personal assets and creditworthiness at stake.

 

The terms of certain of the mortgage loans require that the borrowers be single-purpose entities and, in most cases, such borrowers’ organizational documents or the terms of the mortgage loans limit their activities to the ownership of only the related mortgaged property or mortgaged properties and limit the borrowers’ ability to incur additional indebtedness. Such provisions are designed to mitigate the possibility that the borrower’s financial condition would be adversely impacted by factors unrelated to the related mortgaged property and mortgage loan. Such borrower may also have previously owned property other than the related mortgaged property or may be a so-called “recycled” single-purpose entity that previously had other business activities and liabilities. However, we cannot assure you that such borrowers have in the past complied, or in the future will comply, with such requirements. Additionally, in some cases unsecured debt exists and/or is allowed in the future. Furthermore, in many cases such borrowers are not required to observe all covenants and conditions which typically are required in order for such borrowers to be viewed under standard rating agency criteria as “single purpose entities”. In addition, certain states, such as Delaware, provide protections against dissolution of a borrower by allowing a “special member’ to be appointed to avoid dissolution if the borrower no longer has other members. However, many other states do not have such provisions, and borrowers formed in such states do not have such protection.

 

Although a borrower may currently be a single purpose entity, in certain cases the borrowers were not originally formed as single purpose entities, but at origination of the related mortgage loan their organizational documents were amended. Such borrower may have previously owned property other than the related mortgaged property and may not have observed all covenants that typically are required to consider a borrower a “single purpose entity” and thus may have liabilities arising from events prior to becoming a single purpose entity.

 

83 

 

 

The organizational documents of a borrower or the direct or indirect managing partner or member of a borrower may also contain requirements that there be one or two independent directors, managers or trustees (depending on the entity form of such borrower) whose vote is required before the borrower files a voluntary bankruptcy or insolvency petition or otherwise institutes insolvency proceedings. Generally, but not always, the independent directors, managers or trustees may only be replaced with certain other independent successors. Although the requirement of having independent directors, managers or trustees is designed to mitigate the risk of a voluntary bankruptcy filing by a solvent borrower, a borrower could file for bankruptcy without obtaining the consent of its independent director(s) (and we cannot assure you that such bankruptcy would be dismissed as an unauthorized filing), and in any case the independent directors, managers or trustees may determine that a bankruptcy filing is an appropriate course of action to be taken by such borrower. Although the independent directors, managers or trustees generally owe no fiduciary duties to entities other than the borrower itself, such determination might take into account the interests and financial condition of such borrower’s parent entities and such parent entities’ other subsidiaries in addition to those of the borrower. Consequently, the financial distress of an affiliate of a borrower might increase the likelihood of a bankruptcy filing by a borrower.

 

The bankruptcy of a borrower, or a general partner or managing member of a borrower, may impair the ability of the lender to enforce its rights and remedies under the related mortgage loan. Certain of the mortgage loans have been made to single purpose limited partnerships that have a general partner or general partners that are not themselves single purpose entities. Such loans are subject to additional bankruptcy risk. The organizational documents of the general partner in such cases do not limit it to acting as the general partner of the partnership. Accordingly there is a greater risk that the general partner may become insolvent for reasons unrelated to the mortgaged property. The bankruptcy of a general partner may dissolve the partnership under applicable state law. In addition, even if the partnership itself is not insolvent, actions by the partnership and/or a bankrupt general partner that are outside the ordinary course of their business, such as refinancing the related mortgage loan, may require prior approval of the bankruptcy court in the general partner’s bankruptcy case. The proceedings required to resolve these issues may be costly and time-consuming.

 

Any borrower, even an entity structured as a single purpose entity, as an owner of real estate, will be subject to certain potential liabilities and risks as an owner of real estate. We cannot assure you that any borrower will not file for bankruptcy protection or that creditors of a borrower or a corporate or individual general partner or managing member of a borrower will not initiate a bankruptcy or similar proceeding against such borrower or corporate or individual general partner or managing member.

 

Certain borrowers’ organizational documents or the terms of certain mortgage loans permit an affiliated property manager to maintain a custodial account on behalf of such borrower and certain affiliates of such borrower into which funds available to such borrower under the terms of the related mortgage loans and funds of such affiliates are held, but which funds are and will continue to be separately accounted for as to each item of income and expense for each related mortgaged property and each related borrower. A custodial account structure for affiliated entities, while common among certain REITs, institutions or independent owners of multiple properties, presents a risk for consolidation of the assets of such affiliates as commingling of funds is a factor a court may consider in considering a request by other creditors for substantive consolidation. Substantive consolidation is an equitable remedy that could result in an otherwise solvent company becoming subject to the bankruptcy proceedings of an insolvent affiliate, making its assets available to repay the debts of affiliated companies. A court has the discretion to order substantive consolidation in whole or in part and may include non-debtor affiliates of the bankrupt entity in the proceedings. In particular, consolidation may be ordered when corporate funds are commingled and used for a principal’s personal purposes, inadequate records of transfers are made and corporate entities are deemed an alter ego of a principal. Strict adherence to maintaining separate books and records, avoiding commingling of assets and otherwise maintaining corporate policies designed to preserve the separateness of corporate assets and liabilities make it less likely that a court would order substantive consolidation, but we cannot assure you that the related borrowers, property managers or affiliates will comply with these requirements as set forth in the related mortgage loans.

 

Furthermore, with respect to any affiliated borrowers, creditors of a common parent in bankruptcy may seek to consolidate the assets of such borrowers with those of the parent. Consolidation of the assets of such borrowers would likely have an adverse effect on the funds available to make distributions on your certificates, and may lead to a downgrade, withdrawal or qualification of the ratings of your certificates.

 

See “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

 

In addition, borrowers may own a mortgaged property as a Delaware statutory trust or as tenants-in-common. Delaware statutory trusts may be restricted in their ability to actively operate a property, and in the case of a mortgaged property that is owned by a Delaware statutory trust or by tenants-in-common, there is a risk that obtaining the consent of the holders of the beneficial interests in the Delaware statutory trust or the consent of the tenants-in-common will be time consuming and cause delays with respect to the taking of certain actions by or on

 

84 

 

 

behalf of the borrower, including with respect to the related mortgaged property. See “—Tenancies-in-Common May Hinder Recovery” below. See also “Description of the Mortgage PoolDelaware Statutory Trusts”.

 

In addition, certain of the mortgage loans may have borrowers that are wholly or partially (directly or indirectly) owned by one or more crowd funding investor groups. Investments in the commercial real estate market through crowd funding investor groups are a relatively recent development and there may be certain unanticipated risks to this new ownership structure which may adversely affect the related mortgage loan. Typically, the crowd funding investor group is made up of a large number of individual investors who invest relatively small amounts in the group pursuant to a securities offering. With respect to an equity investment in the borrower, the crowd funding investor group in turn purchases a stake in the borrower. Accordingly, equity in the borrower is indirectly held by the individual investors in the crowd funding group. We cannot assure you that either the crowd funding investor group or the individual investors in the crowd funding investor group have relevant expertise in the commercial real estate market. Additionally, crowd funding investor groups are required to comply with various securities regulations related to offerings of securities and we cannot assure you that any enforcement action or legal proceeding regarding failure to comply with such securities regulations would not delay enforcement of the related mortgage loan. Furthermore, we cannot assure you that a bankruptcy proceeding by the crowd funding investor group will not delay enforcement of the related mortgage loan. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Tenancies-in-Common”. See “—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions” “—Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment” and “—The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property”.

 

A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans

 

Numerous statutory provisions, including the Bankruptcy Code and state laws affording relief to debtors, may interfere with and delay the ability of a secured mortgage lender to obtain payment of a loan, to realize upon collateral and/or to enforce a deficiency judgment. For example, under the Bankruptcy Code, virtually all actions (including foreclosure actions and deficiency judgment proceedings) are automatically stayed upon the filing of a bankruptcy petition, and, often, no interest or principal payments are made during the course of the bankruptcy proceeding. Also, under federal bankruptcy law, the filing of a petition in bankruptcy by or on behalf of a junior lien holder may stay the senior lender from taking action to foreclose out such junior lien. Certain of the mortgage loans have sponsors that have previously filed bankruptcy and we cannot assure you that such sponsors will not be more likely than other sponsors to utilize their rights in bankruptcy in the event of any threatened action by the mortgagee to enforce its rights under the related mortgage loan documents. As a result, the issuing entity’s recovery with respect to borrowers in bankruptcy proceedings may be significantly delayed, and the aggregate amount ultimately collected may be substantially less than the amount owed. See “—Other Financings or Ability to Incur Other Indebtedness Entails Risk” below, “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

 

Additionally, the courts of any state may refuse the foreclosure of a mortgage or deed of trust when an acceleration of the indebtedness would be inequitable or unjust or the circumstances would render the action unconscionable. See “Certain Legal Aspects of Mortgage Loans—Foreclosure”.

 

See also “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” above.

 

Reserves to Fund Certain Necessary Expenditures Under the Mortgage Loans May Be Insufficient for the Purpose for Which They Were Established

 

The borrowers under some of the mortgage loans made upfront deposits, and/or agreed to make ongoing deposits, to reserves for the payment of various anticipated or potential expenditures, such as (but not limited to) the costs of tenant improvements and leasing commissions, recommended immediate repairs and seasonality reserves. We cannot assure you that any such reserve will be sufficient, that borrowers will reserve the required amount of funds or that cash flow from the properties will be sufficient to fully fund such reserves. See Annex A-1 for additional information with respect to the reserves established for the mortgage loans.

 

Borrowers That Are Not Special Purpose Entities May Be More Likely to File Bankruptcy Petitions and This May Adversely Affect Payments on Your Certificates

 

While many of the borrowers have agreed to certain special purpose covenants to limit the bankruptcy risk arising from activities unrelated to the operation of the property, some borrowers may not be special purpose entities. The loan documents and organizational documents of these borrowers that are not special purpose entities generally

 

85 

 

 

do not limit the purpose of the borrowers to owning the mortgaged properties and do not contain the representations, warranties and covenants customarily employed to ensure that a borrower is a special purpose entity (such as limitations on indebtedness, affiliate transactions and the conduct of other businesses, restrictions on the borrower’s ability to dissolve, liquidate, consolidate, merge or sell all of its assets and restrictions upon amending its organizational documents). Consequently, these borrowers may have other monetary obligations, and certain of the loan documents provide that a default under any such other obligations constitutes a default under the related mortgage loan.

 

In addition, certain of the borrowers and their owners may not have an independent director whose consent would be required to file a bankruptcy petition on behalf of the borrower. One of the purposes of an independent director is to avoid a bankruptcy petition filing that is intended solely to benefit a borrower’s affiliate and is not justified by the borrower’s own economic circumstances. Therefore, borrowers without an independent director may be more likely to file or be subject to voluntary or involuntary bankruptcy petitions which may adversely affect payments on your certificates. See “Risk Factors—Risks Relating to the Mortgage Loans—The Borrower’s Form of Entity May Cause Special Risks”.

 

Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions

 

There may be (and there may exist from time to time) pending or threatened legal proceedings against, or disputes with, the borrowers, the borrower sponsors, the managers of the mortgaged properties and their respective affiliates arising out of their ordinary business. We have not undertaken a search for all legal proceedings that relate to the borrowers, borrower sponsors, managers for the mortgaged properties or their respective affiliates. Potential investors are advised and encouraged to perform their own searches related to such matters to the extent relevant to their investment decision. Any such litigation or dispute may materially impair distributions to certificateholders and the VRR Interest owners if borrowers must use property income to pay judgments, legal fees or litigation costs. We cannot assure you that any litigation or dispute or any settlement of any litigation or dispute will not have a material adverse effect on your investment.

 

Additionally, a borrower or a principal of a borrower or affiliate may have been a party to a bankruptcy, foreclosure, litigation or other proceeding, particularly against a lender, or may have been convicted of a crime in the past. In addition, certain of the borrower sponsors, property managers, affiliates of any of the foregoing and/or entities controlled thereby have been a party to bankruptcy proceedings, mortgage loan defaults and restructures, discounted payoffs, foreclosure proceedings or deed-in-lieu of foreclosure transactions, or other material proceedings (including criminal proceedings) in the past, whether or not related to the mortgaged property securing a mortgage loan in this securitization transaction. In some cases, mortgaged properties securing certain of the mortgage loans previously secured other loans that had been in default, restructured or the subject of a discounted payoff, foreclosure or deed-in-lieu of foreclosure.

 

Certain of the borrower sponsors may have a history of litigation or other proceedings against their lender, in some cases involving various parties to a securitization transaction. We cannot assure you that the borrower sponsors that have engaged in litigation or other proceedings in the past will not commence action against the issuing entity in the future upon any attempt by the special servicer to enforce the mortgage loan documents. Any such actions by the borrower or borrower sponsor may result in significant expense and potential loss to the issuing entity and a shortfall in funds available to make payments on the offered certificates. In addition, certain principals or borrower sponsors may have in the past been convicted of, or pled guilty to, a felony. We cannot assure you that the borrower or principal will not be more likely than other borrowers or principals to avail itself or cause a borrower to avail itself of its legal rights, under the Bankruptcy Code or otherwise, in the event of an action or threatened action by the lender or its servicer to enforce the related mortgage loan documents, or otherwise conduct its operations in a manner that is in the best interests of the lender and/or the mortgaged property. We cannot assure you that any such proceedings or actions will not have a material adverse effect upon distributions on your certificates. Further, borrowers, principals of borrowers, property managers and affiliates of such parties may, in the future, be involved in bankruptcy proceedings, foreclosure proceedings or other material proceedings (including criminal proceedings), whether or not related to the mortgage loans. We cannot assure you that any such proceedings will not negatively impact a borrower’s or borrower sponsor’s ability to meet its obligations under the related mortgage loan and, as a result could have a material adverse effect upon your certificates.

 

Often it is difficult to confirm the identity of owners of all of the equity in a borrower, which means that past issues may not be discovered as to such owners. See “Description of the Mortgage Pool—Litigation and Other Considerations” and “—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” for additional information on certain mortgage loans in the issuing entity. See also representation and warranty no. 13 in Annex D-1 and the identified exceptions to that representation in Annex D-2. However, we cannot assure you that there are no undisclosed bankruptcy proceedings, foreclosure proceedings, deed-in-lieu-of-foreclosure transaction and/or

 

86 

 

 

mortgage loan workout matters that involved one or more mortgage loans or mortgaged properties, and/or a guarantor, borrower sponsor or other party to a mortgage loan.

 

In addition, in the event the owner of a borrower experiences financial problems, we cannot assure you that such owner would not attempt to take actions with respect to the mortgaged property that may adversely affect the borrower’s ability to fulfill its obligations under the related mortgage loan. See “Description of the Mortgage Pool—Litigation and Other Considerations” for information regarding litigation matters with respect to certain mortgage loans.

 

Other Financings or Ability to Incur Other Indebtedness Entails Risk

 

When a borrower (or its constituent members) also has one or more other outstanding loans (even if they are pari passu, subordinated, mezzanine, preferred equity or unsecured loans or another type of equity pledge), the issuing entity is subjected to additional risk such as:

 

 

the borrower (or its constituent members) may have difficulty servicing and repaying multiple financings;

 

 

the existence of other financings will generally also make it more difficult for the borrower to obtain refinancing of the related mortgage loan (or whole loan, if applicable) or sell the related mortgaged property and may thereby jeopardize repayment of the mortgage loan (or whole loan, if applicable);

 

 

the need to service additional financings may reduce the cash flow available to the borrower to operate and maintain the mortgaged property and the value of the mortgaged property may decline as a result;

 

 

if a borrower (or its constituent members) defaults on its mortgage loan and/or any other financing, actions taken by other lenders such as a suit for collection, foreclosure or an involuntary petition for bankruptcy against the borrower could impair the security available to the issuing entity, including the mortgaged property, or stay the issuing entity’s ability to foreclose during the course of the bankruptcy case;

 

 

the bankruptcy of another lender also may operate to stay foreclosure by the issuing entity; and

 

 

the issuing entity may also be subject to the costs and administrative burdens of involvement in foreclosure or bankruptcy proceedings or related litigation.

 

Although the companion loans related to the whole loans are not assets of the issuing entity, each related borrower is still obligated to make interest and principal payments on such companion loans. As a result, the issuing entity is subject to additional risks, including:

 

 

the risk that the necessary maintenance of the related mortgaged property could be deferred to allow the borrower to pay the required debt service on these other obligations and that the value of the mortgaged property may fall as a result; and

 

 

the risk that it may be more difficult for the borrower to refinance these loans or to sell the related mortgaged property for purposes of making any balloon payment on the entire balance of such loans and the related additional debt at maturity or anticipated repayment date.

 

With respect to mezzanine financing (if any), while a mezzanine lender has no security interest in the related mortgaged properties, a default under a mezzanine loan could cause a change in control of the related borrower. With respect to mortgage loans that permit mezzanine financing, the relative rights of the mortgagee and the related mezzanine lender will generally be set forth in an intercreditor agreement, which agreements typically provide that the rights of the mezzanine lender (including the right to payment) against the borrower and mortgaged property are subordinate to the rights of the mortgage lender and that the mezzanine lender may not take any enforcement action against the mortgage borrower and mortgaged property.

 

In addition, the mortgage loan documents related to certain mortgage loans may have or permit future “preferred equity” structures, where one or more special limited partners or members receive a preferred return in exchange for an infusion of capital or other type of equity pledge that may require payments of a specified return or of excess cash flow. Such arrangements can present risks that resemble mezzanine debt, including dilution of the borrower’s equity in the mortgaged property, stress on the cash flow in the form of a preferred return or excess cash payments, and/or potential changes in the management of the related mortgaged property in the event the preferred return is not satisfied.

 

87 

 

 

Additionally, the terms of certain mortgage loans permit or require the borrowers to post letters of credit and/or surety bonds for the benefit of the related mortgage loan, which may constitute a contingent reimbursement obligation of the related borrower or an affiliate. The issuing bank or surety will not typically agree to subordination and standstill protection benefiting the mortgagee.

 

In addition, borrowers under most of the mortgage loans are generally permitted to incur trade payables and equipment financing, which may not be limited or may be significant, in order to operate the related mortgaged properties. Also, with respect to certain mortgage loans the related borrower either has incurred or is permitted to incur unsecured debt from an affiliate of either the borrower or the sponsor of the borrower. See “Description of the Mortgage Pool—Additional Indebtedness—Other Unsecured Indebtedness”.

 

For additional information, see “Description of the Mortgage Pool—Additional Indebtedness” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

Tenancies-in-Common May Hinder Recovery

 

Certain of the mortgage loans included in the issuing entity have borrowers that own the related mortgaged properties as tenants-in-common. In general, with respect to a tenant-in-common ownership structure, each tenant-in-common owns an undivided share in the property and if such tenant-in-common desires to sell its interest in the property (and is unable to find a buyer or otherwise needs to force a partition) the tenant-in-common has the ability to request that a court order a sale of the property and distribute the proceeds to each tenant in common proportionally. As a result, if a tenant-in-common that has not waived its right of partition or similar right exercises a right of partition, the related mortgage loan may be subject to prepayment. The bankruptcy, dissolution or action for partition by one or more of the tenants-in-common could result in an early repayment of the related mortgage loan, significant delay in recovery against the tenant-in-common borrowers, particularly if the tenant-in-common borrowers file for bankruptcy separately or in series (because each time a tenant-in-common borrower files for bankruptcy, the bankruptcy court stay will be reinstated), a material impairment in property management and a substantial decrease in the amount recoverable upon the related mortgage loan. Not all tenants-in-common under the mortgage loans will be single purpose entities. Each tenant-in-common borrower has waived its right to partition, reducing the risk of partition. However, we cannot assure you that, if challenged, this waiver would be enforceable. In addition, in some cases, the related mortgage loan documents may provide for full recourse (or in an amount equal to its pro rata share of the debt) to the related tenant-in-common borrower or the guarantor if a tenant-in-common files for partition.

 

Risks Relating to Delaware Statutory Trusts

 

Certain of the mortgage loans included in the issuing entity have borrowers that each own the related mortgaged properties as a Delaware statutory trust. A Delaware statutory trust is restricted in its ability to actively operate a property. Accordingly, the related borrower has master leased the property to a newly formed, single-purpose entity that is wholly owned by the same entity that owns the signatory trustee or manager for the related borrower. The master lease has been collaterally assigned to the lender and has been subordinated to the related mortgage loan documents. In the case of a mortgaged property that is owned by a Delaware statutory trust, there is a risk that obtaining the consent of the holders of the beneficial interests in the Delaware statutory trust will be time consuming and cause delays with respect to the taking of certain actions by or on behalf of the borrower, including with respect to the related Mortgaged Property.

 

See “Description of the Mortgage PoolMortgage Pool CharacteristicsDelaware Statutory Trusts”.

 

Risks Relating to Enforceability of Cross-Collateralization

 

Cross-collateralization arrangements may be terminated in certain circumstances under the terms of the related mortgage loan documents. Cross-collateralization arrangements whereby multiple borrowers grant their respective mortgaged properties as security for one or more mortgage loans could be challenged as fraudulent conveyances by the creditors or the bankruptcy estate of any of the related borrowers.

 

Among other things, a legal challenge to the granting of the liens may focus on the benefits realized by that borrower from the respective mortgage loan proceeds, as well as the overall cross-collateralization. If a court were to conclude that the granting of the liens was an avoidable fraudulent conveyance, that court could subordinate all or part of the mortgage loan to other debt of that borrower, recover prior payments made on that mortgage loan, or take other actions such as invalidating the mortgage loan or the mortgages securing the cross-collateralization. See “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

 

In addition, when multiple real properties secure a mortgage loan, the amount of the mortgage encumbering any particular one of those properties may be less than the full amount of the related aggregate mortgage loan

 

88 

 

 

indebtedness, to minimize recording tax. This mortgage amount is generally established at 100% to 150% of the appraised value or allocated loan amount for the mortgaged property and will limit the extent to which proceeds from the property will be available to offset declines in value of the other properties securing the same mortgage loan.

 

The borrowers under certain of the mortgage loans secured by multiple mortgaged properties may be permitted, subject to the satisfaction of certain conditions, to obtain the release of one or more mortgaged properties from the lien of the mortgage and substitute other properties as collateral. A substitute property generally is required to meet certain criteria under the related loan documents. However, notwithstanding the substitution criteria, a substitute mortgaged property may have different characteristics from those of the replaced mortgaged property. We cannot assure you that a substitute mortgaged property will perform in the same manner as the replaced mortgaged property and that a substitution will not adversely affect the performance of the mortgage loan.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics” for a description of any mortgage loans that are cross-collateralized and cross-defaulted with each other or that are secured by multiple properties owned by multiple borrowers.

 

Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions

 

Provisions requiring yield maintenance charges, prepayment premiums or lockout periods may not be enforceable in some states and under federal bankruptcy law. Provisions requiring prepayment premiums or yield maintenance charges also may be interpreted as constituting the collection of interest for usury purposes. Accordingly, we cannot assure you that the obligation to pay a yield maintenance charge or prepayment premium will be enforceable. Also, we cannot assure you that foreclosure proceeds will be sufficient to pay an enforceable yield maintenance charge or prepayment premium.

 

Additionally, although the collateral substitution provisions related to defeasance do not have the same effect on the certificateholders and the VRR Interest owners as prepayment, we cannot assure you that a court would not interpret those provisions as the equivalent of a yield maintenance charge or prepayment premium. In certain jurisdictions those collateral substitution provisions might therefore be deemed unenforceable or usurious under applicable law or public policy.

 

Risks Associated with One Action Rules

 

Several states (such as California) have laws that prohibit more than one “judicial action” to enforce a mortgage obligation, and some courts have construed the term “judicial action” broadly. Accordingly, the special servicer will be required to obtain advice of counsel prior to enforcing any of the issuing entity’s rights under any of the mortgage loans that include mortgaged properties where a “one action” rule could be applicable. In the case of a multi property mortgage loan which is secured by mortgaged properties located in multiple states, the special servicer may be required to foreclose first on properties located in states where “one action” rules apply (and where non-judicial foreclosure is permitted) before foreclosing on properties located in states where judicial foreclosure is the only permitted method of foreclosure. See “Certain Legal Aspects of Mortgage Loans—Foreclosure”.

 

State Law Limitations on Assignments of Leases and Rents May Entail Risks

 

Generally mortgage loans included in an issuing entity secured by mortgaged properties that are subject to leases typically will be secured by an assignment of leases and rents pursuant to which the related borrower (or with respect to any indemnity deed of trust structure, the related property owner) assigns to the lender its right, title and interest as landlord under the leases of the related mortgaged properties, and the income derived from those leases, as further security for the related mortgage loan, while retaining a license to collect rents for so long as there is no default. If the borrower defaults, the license terminates and the lender is entitled to collect rents. Some state laws may require that the lender take possession of the related property and obtain a judicial appointment of a receiver before becoming entitled to collect the rents. In addition, if bankruptcy or similar proceedings are commenced by or in respect of the borrower, the lender’s ability to collect the rents may be adversely affected. In particular, with respect to properties that are subject to master leases, operating leases or a similar structure, state law may provide that the lender will not have a perfected security interest in the underlying property rents (even if covered by an assignment of leases and rents), unless there is also a mortgage on the master tenant’s, operating lessee’s or similar party’s leasehold interest. Such a mortgage is not typically obtained. See “Certain Legal Aspects of Mortgage Loans—Leases and Rents” and “—Bankruptcy Laws”.

 

89 

 

 

Various Other Laws Could Affect the Exercise of Lender’s Rights

 

The laws of the jurisdictions in which the mortgaged properties are located (which laws may vary substantially) govern many of the legal aspects of the mortgage loans. These laws may affect the ability to foreclose on, and, in turn the ability to realize value from, the mortgaged properties securing the mortgage loans. For example, state law determines:

 

 

what proceedings are required for foreclosure;

 

 

whether the borrower and any foreclosed junior lienors may redeem the property and the conditions under which these rights of redemption may be exercised;

 

 

whether and to what extent recourse to the borrower is permitted; and

 

 

what rights junior mortgagees have and whether the amount of fees and interest that lenders may charge is limited.

 

In addition, the laws of some jurisdictions may render certain provisions of the mortgage loans unenforceable or subject to limitations which may affect lender’s rights under the mortgage loans. Delays in liquidations of defaulted mortgage loans and shortfalls in amounts realized upon liquidation as a result of the application of these laws may create delays and shortfalls in payments to certificateholders and VRR Interest owners. See “Certain Legal Aspects of Mortgage Loans”.

 

In addition, Florida statutes render unenforceable provisions that allow for acceleration and other unilateral modifications solely as a result of a property owner entering into an agreement for a property-assessed clean energy (“PACE”) financing. Consequently, given that certain remedies in connection therewith are not enforceable in Florida, we cannot assure you that any borrower owning assets in Florida will not obtain PACE financing notwithstanding any prohibition on such financing set forth in the related mortgage loan documents.

 

Risks of Anticipated Repayment Date Loans

 

Certain of the mortgage loans may provide that if by a certain date (referred to as the anticipated repayment date) the related borrower has not prepaid the mortgage loan in full, any principal outstanding after the related anticipated repayment date will accrue interest at an increased interest rate rather than the original mortgage loan rate for such mortgage loan. Generally, from and after the anticipated repayment date for each such mortgage loan, cash flow in excess of that required for debt service, the funding of reserves and certain approved operating expenses with respect to the related mortgaged property will be applied toward the payment of principal (without payment of a yield maintenance charge or other prepayment premium) of such mortgage loan until its principal balance has been reduced to zero. Although these provisions may create an incentive for the related borrower to repay the mortgage loan in full on its anticipated repayment date, a substantial payment would be required and such borrower has no obligation to do so. While interest at the original mortgage loan rate continues to accrue and be payable on a current basis on the related mortgage loan after its anticipated repayment date, the payment of the additional interest accrued by reason of the marginal increase in the interest rate (“excess interest”) will be deferred until, and such deferred excess interest will be required to be paid (if and to the extent permitted under applicable law and the related loan documents, with compound interest thereon) only after the outstanding principal balance of such mortgage loan has been paid in full, at which time the excess interest that has been deferred, to the extent actually collected, will be paid to the holders of the Class V certificates and the VRR Interest, which are not offered by this prospectus. To the extent that payments are required to be made on a related subordinate companion loan or mezzanine loan prior to application of excess cash flow to repay an anticipated repayment date mortgage loan, the amount of excess cash flow available to repay such mortgage loan will be reduced. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loans”.

 

The Absence of Lockboxes Entails Risks That Could Adversely Affect Distributions on Your Certificates

 

Certain of the mortgage loans may not require the related borrower to cause rent and other payments to be made into a lockbox account maintained on behalf of the mortgagee, although some of those mortgage loans do provide for a springing lockbox. If rental payments are not required to be made directly into a lockbox account, there is a risk that the borrower will divert such funds for other purposes.

 

90 

 

 

Borrower May Be Unable To Repay Remaining Principal Balance on Maturity Date or Anticipated Repayment Date; Longer Amortization Schedules and Interest-Only Provisions Increase Risk

 

Mortgage loans with substantial remaining principal balances at their stated maturity date or anticipated repayment date, as applicable, involve greater risk than fully-amortizing mortgage loans because the borrower may be unable to repay the mortgage loan at that time. In addition, fully amortizing mortgage loans which may pay interest on an “actual/360” basis but have fixed monthly payments may, in effect, have a small balloon payment due at maturity.

 

All of the mortgage loans have amortization schedules that are significantly longer than their respective terms to maturity or anticipated repayment date, as applicable, and many of the mortgage loans require only payments of interest for part or all of their respective terms. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Due Dates; Mortgage Rates; Calculations of Interest”. A longer amortization schedule or an interest-only provision in a mortgage loan will result in a higher amount of principal outstanding under the mortgage loan at any particular time, including at the maturity date or anticipated repayment date of the mortgage loan, than would have otherwise been the case had a shorter amortization schedule been used or had the mortgage loan had a shorter interest-only period or not included an interest-only provision at all. That higher principal amount outstanding could both (i) make it more difficult for the related borrower to make the required balloon payment at maturity or pay the outstanding principal balance at any anticipated repayment date and (ii) lead to increased losses for the issuing entity either during the loan term or at maturity if the mortgage loan becomes a defaulted mortgage loan.

 

A borrower’s ability to repay a mortgage loan on its stated maturity date or anticipated repayment date, as applicable, typically will depend upon its ability either to refinance the mortgage loan or to sell the mortgaged property at a price sufficient to permit repayment. A borrower’s ability to achieve either of these goals will be affected by a number of factors, including:

 

 

the availability of, and competition for, credit for commercial, multifamily or manufactured housing community real estate projects, which fluctuate over time;

 

 

the prevailing interest rates;

 

 

the net operating income generated by the mortgaged property;

 

 

the fair market value of the related mortgaged property;

 

 

the borrower’s equity in the related mortgaged property;

 

 

significant tenant rollover at the related mortgaged properties (see “—Retail Properties Have Special Risks” and “—Office Properties Have Special Risks” above);

 

 

the borrower’s financial condition;

 

 

the operating history and occupancy level of the mortgaged property;

 

 

reductions in applicable government assistance/rent subsidy programs;

 

 

the tax laws; and

 

 

prevailing general and regional economic conditions.

 

With respect to any mortgage loan that is part of a whole loan, the risks relating to balloon payment obligations are enhanced by the existence and amount of the related companion loans.

 

None of the sponsors, any party to the pooling and servicing agreement or any other person will be under any obligation to refinance any mortgage loan. However, in order to maximize recoveries on defaulted mortgage loans, the pooling and servicing agreement permits the special servicer (and the pooling and servicing agreement governing the servicing of a non-serviced whole loan may permit the related special servicer) to extend and modify mortgage loans in a manner consistent with the servicing standard, subject to the limitations described under “Pooling and Servicing Agreement—Realization Upon Mortgage Loans” and “—Modifications, Waivers and Amendments”.

 

Neither the master servicer nor the special servicer will have the ability to extend or modify a non-serviced mortgage loan because such mortgage loan is being serviced by a master servicer or special servicer pursuant to the pooling and servicing agreement governing the servicing of the applicable non-serviced whole loan. See “Pooling and Servicing AgreementServicing of the Non-Serviced Mortgage Loans”.

 

91 

 

 

We cannot assure you that any extension or modification will increase the present value of recoveries in a given case. Whether or not losses are ultimately sustained, any delay in collection of a balloon payment that would otherwise be distributable on your certificates, whether such delay is due to borrower default or to modification of the related mortgage loan, will likely extend the weighted average life of your certificates.

 

In any event, we cannot assure you that each borrower under a balloon loan will have the ability to repay the principal balance of such mortgage loan on the related maturity date or anticipated repayment date, as applicable.

 

See “Description of the Mortgage Pool—Mortgage Pool Characteristics”.

 

Risks Related to Ground Leases and Other Leasehold Interests

 

With respect to certain mortgaged properties, the encumbered interest will be characterized as a “fee interest” if (i) the borrower has a fee interest in all or substantially all of the mortgaged property (provided that if the borrower has a leasehold interest in any portion of the mortgaged property, such portion is not material to the use or operation of the mortgaged property), or (ii) the mortgage loan is secured by the borrower’s leasehold interest in the mortgaged property as well as the borrower’s (or other fee owner’s) overlapping fee interest in the related mortgaged property.

 

Leasehold mortgage loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of the borrower. The most significant of these risks is that if the related borrower’s leasehold were to be terminated upon a lease default, the lender would lose its security in the leasehold interest. Generally, each related ground lease or a lessor estoppel requires the lessor to give the lender notice of the borrower’s defaults under the ground lease and an opportunity to cure them, permits the leasehold interest to be assigned to the lender or the purchaser at a foreclosure sale, in some cases only upon the consent of the lessor, and contains certain other protective provisions typically included in a “mortgageable” ground lease, although not all these protective provisions are included in each case.

 

Upon the bankruptcy of a lessor or a lessee under a ground lease, the debtor has the right to assume or reject the lease. If a debtor lessor rejects the lease, the lessee has the right pursuant to the Bankruptcy Code to treat such lease as terminated by rejection or remain in possession of its leased premises for the rent otherwise payable under the lease for the remaining term of the ground lease (including renewals) and to offset against such rent any damages incurred due to the landlord’s failure to perform its obligations under the lease. If a debtor lessee/borrower rejects any or all of the lease, the leasehold lender could succeed to the lessee/borrower’s position under the lease only if the lease specifically grants the lender such right. If both the lessor and the lessee/borrower are involved in bankruptcy proceedings, the issuing entity may be unable to enforce the bankrupt lessee/borrower’s pre-petition agreement to refuse to treat a ground lease rejected by a bankrupt lessor as terminated. In such circumstances, a ground lease could be terminated notwithstanding lender protection provisions contained in the ground lease or in the mortgage.

 

A leasehold lender could lose its security unless (i) the leasehold lender holds a fee mortgage, (ii) the ground lease requires the lessor to enter into a new lease with the leasehold lender upon termination or rejection of the ground lease, or (iii) the bankruptcy court, as a court of equity, allows the leasehold lender to assume the ground lessee’s obligations under the ground lease and succeed to the ground lessee’s position. Although not directly covered by the 1994 Amendments to the Bankruptcy Code, such a result would be consistent with the purpose of the 1994 Amendments to the Bankruptcy Code granting the holders of leasehold mortgages permitted under the terms of the lease the right to succeed to the position of a leasehold mortgagor. Although consistent with the Bankruptcy Code, such position may not be adopted by the applicable bankruptcy court.

 

Further, in a decision by the United States Court of Appeals for the Seventh Circuit (Precision Indus. v. Qualitech Steel SBQ, LLC, 327 F.3d 537 (7th Cir. 2003)) the court ruled with respect to an unrecorded lease of real property that where a statutory sale of the fee interest in leased property occurs under the Bankruptcy Code upon the bankruptcy of a landlord, such sale terminates a lessee’s possessory interest in the property, and the purchaser assumes title free and clear of any interest, including any leasehold estates. Pursuant to the Bankruptcy Code, a lessee may request the bankruptcy court to prohibit or condition the statutory sale of the property so as to provide adequate protection of the leasehold interest; however, the court ruled that this provision does not ensure continued possession of the property, but rather entitles the lessee to compensation for the value of its leasehold interest, typically from the sale proceeds. While there are certain circumstances under which a “free and clear” sale under the Bankruptcy Code would not be authorized (including that the lessee could not be compelled in a legal or equitable proceeding to accept a monetary satisfaction of his possessory interest, and that none of the other conditions of the

 

92 

 

 

Bankruptcy Code otherwise permits the sale), we cannot assure you that those circumstances would be present in any proposed sale of a leased premises. As a result, we cannot assure you that, in the event of a statutory sale of leased property pursuant to the Bankruptcy Code, the lessee will be able to maintain possession of the property under the ground lease. In addition, we cannot assure you that the lessee and/or the lender will be able to recoup the full value of the leasehold interest in bankruptcy court. Most of the ground leases contain standard protections typically obtained by securitization lenders. Certain of the ground leases with respect to a mortgage loan included in the issuing entity may not. See also representation and warranty no. 34 on Annex D-1 to this prospectus and the exceptions thereto on Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

Except as noted in this prospectus, each of the ground leases has a term that extends at least 20 years beyond the maturity date of the mortgage loan (taking into account all freely exercisable extension options) and contains customary mortgagee protection provisions, including notice and cure rights and the right to enter into a new lease with the applicable ground lessor in the event a ground lease is rejected or terminated.

 

Some of the ground leases securing the mortgage loans may provide that the ground rent payable under the related ground lease increases during the term of the mortgage loan. These increases may have a material adverse effect on the cash flow and net income of the related borrower.

 

With respect to certain of the mortgage loans, the related borrower may have given to certain lessors under the related ground lease a right of first refusal in the event a sale is contemplated or an option to purchase all or a portion of the mortgaged property and these provisions, if not waived, may impede the mortgagee’s ability to sell the related mortgaged property at foreclosure or adversely affect the foreclosure process.

 

In the case of a mortgage loan secured by both a fee and a leasehold interest in the related mortgaged property, in certain circumstances, including where the related fee is owned by an affiliate or other accommodation mortgagee that is not itself a borrower under the mortgage loan, or is not a special purpose bankruptcy remote entity, or has not received consideration for mortgaging its fee interest, the bankruptcy and other risks noted above may still be present.

 

See “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

 

Leased Fee Properties and Net Leased Properties Have Specific Risks

 

Land subject to a ground lease presents special risks. In such cases, where the borrower owns the fee interest but not the related improvements, such borrower will only receive the rental income from the ground lease and not from the operation of any related improvements. Any default by the ground lessee would adversely affect the borrower’s ability to make payments on the related mortgage loan. While ground leases may contain certain restrictions on the use and operation of the related mortgaged property, the ground lessee generally enjoys the rights and privileges of a fee owner, including the right to construct, alter and remove improvements and fixtures from the land and to assign and sublet the ground leasehold interest. However, the borrower has the same risk of interruptions in cash flow if such ground lessee defaults under its lease as it would on another single tenant commercial property, without the control over the premises that it would ordinarily have as landlord. In addition, in the event of a condemnation, the borrower would only be entitled to an allocable share of the condemnation proceeds. Furthermore, the insurance requirements are often governed by the terms of the ground lease and, in some cases, certain tenants or subtenants may be allowed to self-insure. The ground lessee is commonly permitted to mortgage its ground leasehold interest, and the leasehold lender will often have notice and cure rights with respect to material defaults under the ground lease. In addition, leased fee interests are less frequently purchased and sold than other interests in commercial real property. It may be difficult for the issuing entity, if it became a foreclosing lender, to sell the fee interests if the tenant and its improvements remain on the land. In addition, if the improvements are nearing the end of their useful life, there could be a risk that the tenant defaults in lieu of performing any obligations it may otherwise have to raze the structure and return the land in raw form to the developer. Furthermore, leased fee interests are generally subject to the same risks associated with the property type of the ground lessee’s use of the premises because that use is a source of revenue for the payment of ground rent.

 

Certain of the mortgaged properties securing the mortgage loans may be net leased to a ground tenant, which operates such mortgaged property as a hotel or other commercial property. Such net leased properties have risks similar to those of a leased fee property, including but not limited to the borrower’s receipt of only the related net lease income, and not the income of the underlying hotel or other property, lack of control over the operations of the mortgaged property, and reduced liquidity for such properties.

 

Increases in Real Estate Taxes May Reduce Available Funds

 

Certain of the mortgaged properties securing the mortgage loans have or may in the future have the benefit of reduced real estate taxes in connection with a local government “payment in lieu of taxes” program or other tax abatement arrangements. Upon expiration of such program or if such programs were otherwise terminated, the related borrower would be required to pay higher, and in some cases substantially higher, real estate taxes. Prior to

 

93 

 

 

expiration of such program, the tax benefit to the mortgaged property may decrease throughout the term of the expiration date until the expiration of such program. An increase in real estate taxes may impact the ability of the borrower to pay debt service on the mortgage loan.

 

See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for descriptions of real estate tax matters relating to certain mortgaged properties.

 

Risks Relating to Tax Credits

 

With respect to certain mortgage loans secured by multifamily properties, the related property owners may be entitled to receive low-income housing tax credits pursuant to Section 42 of the Internal Revenue Code, which provides a tax credit from the state tax credit allocating agency to owners of multifamily rental properties meeting the definition of low-income housing. The total amount of tax credits to which a property owner is entitled is generally based upon the percentage of total units made available to qualified tenants. The owners of the mortgaged properties subject to the tax credit provisions may use the tax credits to offset income tax that they may otherwise owe, and the tax credits may be shared among the equity owners of the project. In general, the tax credits on the applicable mortgage loans will be allocated to equity investors in the borrower.

 

The tax credit provisions limit the gross rent for each low-income unit. Under the tax credit provisions, a property owner must comply with the tenant income restrictions and rental restrictions over a minimum 15-year compliance period, although the property owner may take the tax credits on an accelerated basis over a 10-year period. In the event a multifamily rental property does not maintain compliance with the tax credit restrictions on tenant income or rental rates or otherwise satisfy the tax credit provisions of the Internal Revenue Code, the property owner may suffer a reduction in the amount of available tax credits and/or face the recapture of all or part of the tax credits related to the period of noncompliance and face the partial recapture of previously taken tax credits. The loss of tax credits, and the possibility of recapture of tax credits already taken, may provide significant incentive for the property owner to keep the related multifamily rental property in compliance with these tax credit restrictions, which may limit the income derived from the related property.

 

If the issuing entity were to foreclose on such a property it would be unable to take advantage of the tax credits, but could sell the property with the right to the remaining credits to a tax paying investor. Any subsequent property owner would continue to be subject to rent limitations unless an election was made to terminate the tax credits, in which case the property could be operated as a market rate property after the expiration of three years. The limitations on rent and on the ability of potential buyers to take advantage of the tax credits may limit the issuing entity’s recovery on that property.

 

State and Local Mortgage Recording Taxes May Apply Upon a Foreclosure or Deed in Lieu of Foreclosure and Reduce Net Proceeds

 

Many jurisdictions impose recording taxes on mortgages which, if not paid at the time of the recording of the mortgage, may impair the ability of the lender to foreclose the mortgage. Such taxes, interest, and penalties could be significant in amount and would, if imposed, reduce the net proceeds realized by the issuing entity in liquidating the real property securing the related mortgage loan.

 

Risks Related to Conflicts of Interest

 

Each of the following relationships should be considered carefully by you before you invest in any certificates.

 

Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests

 

The originators, the sponsors and their affiliates (including certain of the underwriters) expect to derive ancillary benefits from this offering and their respective incentives may not be aligned with those of purchasers of the offered certificates. The sponsors originated or purchased the mortgage loans in order to securitize the mortgage loans by means of a transaction such as the offering of the offered certificates. The sponsors will sell the mortgage loans to the depositor (an affiliate of Morgan Stanley Mortgage Capital Holdings LLC, one of the sponsors, of Morgan Stanley Bank, N.A., one of the originators, and of Morgan Stanley & Co. LLC, one of the underwriters) on the closing date in exchange for cash, derived from the sale of the certificates to investors and/or in exchange for certificates, and/or the VRR Interest. A completed offering would reduce the originators’ exposure to the mortgage loans. The originators made the mortgage loans with a view toward securitizing them and distributing the exposure by means of a transaction such as this offering of offered certificates. In addition, certain mortgaged properties may have tenants that are affiliated with the related originator. See “Description of the Mortgage Pool—Tenant Issues—Affiliated

 

94 

 

 

Leases”. This offering of offered certificates will effectively transfer the originators’ exposure to the mortgage loans to purchasers of the offered certificates.

 

The originators, the sponsors and their affiliates expect to receive various benefits, including compensation, commissions, payments, rebates, remuneration and business opportunities, in connection with or as a result of this offering of offered certificates and their interests in the mortgage loans. The sponsors and their affiliates will effectively receive compensation, and may record a profit, in an amount based on, among other things, the amount of proceeds (net of transaction expenses) received from the sale of the offered certificates to investors relative to their investment in the mortgage loans. The benefits to the originators, the sponsors and their affiliates arising from the decision to securitize the mortgage loans may be greater than they would have been had other assets been selected.

 

Furthermore, the sponsors and/or their affiliates may benefit from a completed offering of the offered certificates because the offering would establish a market precedent and a valuation data point for securities similar to the offered certificates, thus enhancing the ability of the sponsors and their affiliates to conduct similar offerings in the future and permitting them to adjust the fair value of the mortgage loans or other similar assets or securities held on their balance sheet, including increasing the carrying value or avoiding decreasing the carrying value of some or all of such similar positions.

 

In some cases, the originators, the sponsors or their affiliates are the holders of the mezzanine loans and/or companion loans related to their mortgage loans. The originators, the sponsors and/or their respective affiliates may retain existing mezzanine loans and/or companion loans or originate future permitted mezzanine indebtedness with respect to the mortgage loans. These transactions may cause the originators, the sponsors and their affiliates or their clients or counterparties who purchase the mezzanine loans and/or companion loans, as applicable, to have economic interests and incentives that do not align with, and that may be directly contrary to, those of an investor in the offered certificates. In addition, these transactions or actions taken to maintain, adjust or unwind any positions in the future, may, individually or in the aggregate, have a material effect on the market for the offered certificates (if any), including adversely affecting the value of the offered certificates, particularly in illiquid markets. The originators, the sponsors and their affiliates will have no obligation to take, refrain from taking or cease taking any action with respect to such companion loans or any existing or future mezzanine loans, based on the potential effect on an investor in the offered certificates, and may receive substantial returns from these transactions. In addition, the originators, the sponsors or any of their respective affiliates may benefit from certain relationships, including financial dealings, with any borrower, any non-recourse carveout guarantor or any of their respective affiliates, aside from the origination of mortgage loans or contribution of mortgage loans into this securitization. Conflicts may also arise because the sponsors and their respective affiliates intend to continue to actively acquire, develop, operate, finance and dispose of real estate-related assets in the ordinary course of their businesses. During the course of their business activities, the sponsors and their respective affiliates may acquire, sell or lease properties, or finance loans secured by properties, which may include the properties securing the mortgage loans or properties that are in the same markets as the mortgaged properties. Such other properties, similar to other third-party owned real estate, may compete with the mortgaged properties for existing and potential tenants. The sponsors may also, from time to time, be among the tenants at the mortgaged properties, and they should be expected to make occupancy-related decisions based on their self-interest and not the interests of the issuing entity. We cannot assure you that the activities of these parties with respect to such other properties will not adversely impact the performance of the mortgaged properties.

 

In addition, certain of the mortgage loans included in the issuing entity may have been refinancings of debt previously held by a sponsor, an originator or one of their respective affiliates, or a sponsor, an originator or one of their respective affiliates may have or have had equity investments in the borrowers or mortgaged properties under certain of the mortgage loans included in the issuing entity. Each of the sponsors, the originators and their respective affiliates have made and/or may make loans to, or equity investments in, affiliates of the borrowers under the related mortgage loans. In the circumstances described above, the interests of the sponsors, the originators and their respective affiliates may differ from, and compete with, the interests of the issuing entity.

 

In addition, KeyBank National Association and Bank of Montreal, or their respective “majority-owned affiliate(s)” (as defined under Regulation RR), will be required to retain the VRR Interest as described in “Credit Risk Retention”, and KeyBank National Association is expected to be appointed as the initial risk retention consultation party by the holders of the majority of the VRR Interest. The risk retention consultation party may, on a strictly non-binding basis, and subject to the limitations described in this prospectus, consult with the master servicer and/or special servicer and recommend that each such servicer take actions that conflict with the interests of holders of certain classes of the certificates. However, neither the master servicer nor the special servicer is required to follow any such recommendations or take directions from the risk retention consultation party and is not permitted to take actions that are prohibited by law or that violate the servicing standard or the terms of the mortgage loan documents. The risk retention consultation party and the holder(s) of the majority of the VRR Interest by whom it is appointed may have interests that are in conflict with those of certain certificateholders, in particular if the risk retention consultation party

 

95 

 

 

or any such holder holds companion loan securities, or has financial interests in or other financial dealings (as a lender or otherwise) with a borrower or an affiliate of a borrower under any of the mortgage loans. In order to minimize the effect of certain of these conflicts of interest, for so long as any borrower party is the risk retention consultation party or the holder of the majority of the VRR Interest by whom the risk retention consultation party was appointed (any such loan referred to in this context as an “excluded RRCP loan” as to such party), then the risk retention consultation party will not have consultation rights solely with respect to any such excluded RRCP loan. See “Credit Risk Retention.”

 

There can be no assurance that KeyBank National Association and Bank of Montreal (each as a holder of the VRR Interest) or KeyBank National Association, as the risk retention consultation party, will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to any such mortgage loan or whole loan or otherwise seek to exert its influence over the special servicer in the event such mortgage loan or whole loan becomes subject to a workout or liquidation. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information” in this prospectus.

 

Further, various originators, sponsors and their respective affiliates are acting in multiple capacities in or with respect to this transaction, which may include, without limitation, acting as one or more transaction parties or a subcontractor or vendor of such party, participating in or contracting for interim servicing and/or custodial services with certain transaction parties, providing warehouse financing to, or receiving warehouse financing from, certain other originators or sponsors prior to transfer of the related mortgage loans to the issuing entity, and/or conducting due diligence on behalf of an investor with respect to the mortgage loans prior to their transfer to the issuing entity.

 

For a description of certain of the foregoing relationships and arrangements that exist among the parties to this securitization, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” and “Transaction Parties”.

 

These roles and other potential relationships may give rise to conflicts of interest as described in “—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests”, “—Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans” and “—Other Potential Conflicts of Interest May Affect Your Investment” below. Each of the foregoing relationships and related interests should be considered carefully by you before you invest in any offered certificates.

 

Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests

 

The activities and interests of the underwriters and their respective affiliates (collectively, the “Underwriter Entities”) will not align with, and may in fact be directly contrary to, those of the certificateholders. The Underwriter Entities are each part of separate global investment banking, securities and investment management firms that provide a wide range of financial services to a substantial and diversified client base that includes corporations, financial institutions, governments and high-net-worth individuals. As such, they actively make markets in and trade financial instruments for their own account and for the accounts of customers. These financial instruments include debt and equity securities, currencies, commodities, bank loans, indices, baskets and other products. The Underwriter Entities’ activities include, among other things, executing large block trades and taking long and short positions directly and indirectly, through derivative instruments or otherwise. The securities and instruments in which the Underwriter Entities take positions, or expect to take positions, include loans similar to the mortgage loans, securities and instruments similar to the offered certificates and other securities and instruments. Market making is an activity where a financial institution buys and sells on behalf of customers, or for its own account, to satisfy the expected demand of customers. By its nature, market making involves facilitating transactions among market participants that have differing views of securities and instruments. Any short positions taken by the Underwriter Entities and/or their clients through marketing or otherwise will increase in value if the related securities or other instruments decrease in value, while positions taken by the Underwriter Entities and/or their clients in credit derivative or other derivative transactions with other parties, pursuant to which the Underwriter Entities and/or their clients sell or buy credit protection with respect to one or more classes of the offered certificates, may increase in value if the offered certificates default, are expected to default, or decrease in value.

 

The Underwriter Entities and their clients acting through them may execute such transactions, modify or terminate such derivative positions and otherwise act with respect to such transactions, and may exercise or enforce, or refrain from exercising or enforcing, any or all of their rights and powers in connection therewith, without regard to whether any such action might have an adverse effect on the offered certificates or the certificateholders. Additionally, none of the Underwriter Entities will have any obligation to disclose any of these securities or derivatives transactions to you in your capacity as a certificateholder. As a result, you should expect that the Underwriter Entities will take positions that are inconsistent with, or adverse to, the investment objectives of investors in the offered certificates.

 

96 

 

 

As a result of the Underwriter Entities’ various financial market activities, including acting as a research provider, investment advisor, market maker or principal investor, you should expect that personnel in various businesses throughout the Underwriter Entities will have and express research or investment views and make recommendations that are inconsistent with, or adverse to, the objectives of investors in the offered certificates.

 

If an Underwriter Entity becomes a holder of any of the certificates, through market-making activity or otherwise, any actions that it takes in its capacity as a certificateholder, including voting, providing consents or otherwise will not necessarily be aligned with the interests of other holders of the same class or other classes of the certificates. Similarly, each expected holder of the VRR Interest and the party expected to be designated to consult with the special servicer on their behalf as the risk retention consultation party is an Underwriter Entity. There can be no assurance that any actions that such party takes in either such capacity will necessarily be aligned with the interests of the certificateholders. To the extent an Underwriter Entity makes a market in the certificates (which it is under no obligation to do), it would expect to receive income from the spreads between its bid and offer prices for the certificates. The price at which an Underwriter Entity may be willing to purchase certificates, if it makes a market, will depend on market conditions and other relevant factors and may be significantly lower than the issue price for the certificates and significantly lower than the price at which it may be willing to sell certificates.

 

In addition, none of the Underwriter Entities will have any obligation to monitor the performance of the certificates or the actions of the parties to the pooling and servicing agreement and will have no authority to advise any party to the pooling and servicing agreement or to direct their actions.

 

Furthermore, each Underwriter Entity expects that a completed offering will enhance its ability to assist clients and counterparties in the transaction or in related transactions (including assisting clients in additional purchases and sales of the certificates and hedging transactions). The Underwriter Entities expect to derive fees and other revenues from these transactions. In addition, participating in a successful offering and providing related services to clients may enhance the Underwriter Entities’ relationships with various parties, facilitate additional business development, and enable them to obtain additional business and generate additional revenue.

 

Morgan Stanley & Co. LLC, one of the underwriters, is an affiliate of Morgan Stanley Capital I Inc., the depositor, Morgan Stanley Mortgage Capital Holdings LLC, a mortgage loan seller and a sponsor, and Morgan Stanley Bank, N.A., an originator. KeyBanc Capital Markets Inc., one of the underwriters, is an affiliate of KeyBank National Association, a mortgage loan seller and the holder of one or more of the Companion Loans related to the Superstition Gateway Whole Loan, an originator, the master servicer, the special servicer, a primary servicer, a sponsor, the retaining sponsor, an expected holder of a portion of the VRR Interest, the expected initial risk retention consultation party, and the master servicer under the SOHO 2021-SOHO TSA, which governs the servicing of the One SoHo Square Mortgage Loan. BMO Capital Markets Corp., one of the underwriters, is an affiliate of Bank of Montreal, a mortgage loan seller, an originator, a sponsor and an expected holder of a portion of the VRR Interest. The above-referenced mortgage loan sellers or their affiliates are also the holders of certain companion loans and mezzanine loans related to the mortgage loans as described under “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers.”

 

The Servicing of Certain Mortgage Loans Will Shift to Other Servicers

 

The servicing of the Helios Plaza whole loan is expected to be governed by the pooling and servicing agreement for this securitization only temporarily, until such time as the related controlling pari passu companion loan is securitized in a separate securitization. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans—Servicing of the Servicing Shift Mortgage Loans.” Upon securitization of such promissory note, the servicing and administration of the related whole loan will shift to the master servicer and special servicer under the applicable other securitization and will be governed exclusively by the pooling and servicing agreement entered into in connection with that securitization and the related intercreditor agreement. Neither the closing date of any such future securitization nor the identity of any such other master servicer or special servicer has been determined (or such information may have been preliminarily determined but remains subject to change). In addition, the provisions of the pooling and servicing agreement that will govern any such future securitization have not yet been determined (or may have been preliminarily determined but remains subject to change), although they will be required to satisfy certain requirements set forth in the related intercreditor agreement. Prospective investors should be aware that they will not have any control over the identity of the master servicer or special servicer under the pooling and servicing agreement that will govern any such future securitization, nor will they have any assurance as to the particular terms of any such other pooling and servicing agreement except to the extent of compliance with the requirements set forth in the related intercreditor agreement. Moreover, with respect to each such whole loan, the directing certificateholder for this securitization will not have any consent or consultation rights with respect to the servicing of such whole loan other than those limited consent and consultation rights as are provided in the related intercreditor agreement, and the holder of the related controlling companion loan (or the controlling party in a related securitization of such controlling companion loan or such other party specified in the related intercreditor agreement) will have rights similar

 

97 

 

 

to, or more expansive than, those granted to the directing certificateholder in this transaction with respect to the other loans in this mortgage pool that are serviced under the pooling and servicing agreement for this securitization transaction. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans and “—The Non-Serviced Pari Passu Whole Loans.

 

Potential Conflicts of Interest of the Master Servicer and the Special Servicer

 

The pooling and servicing agreement provides that the mortgage loans serviced thereunder are required to be administered in accordance with the servicing standard without regard to ownership of any certificate by the master servicer, the special servicer or any of their respective affiliates. See “Pooling and Servicing Agreement—Servicing Standard”. The pooling and servicing agreement governing the servicing of a non-serviced whole loan provides that such non-serviced whole loan is required to be administered in accordance with a servicing standard that is generally similar to the servicing standard set forth in the pooling and servicing agreement. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

Notwithstanding the foregoing, the master servicer, a sub-servicer, the special servicer or any of their respective affiliates and, as it relates to servicing and administration of a non-serviced mortgage loan, each applicable master servicer, sub-servicer, special servicer or any of their respective affiliates under the pooling and servicing agreement governing the servicing of such non-serviced whole loan, may have interests when dealing with the mortgage loans that are in conflict with those of holders of the certificates, especially if the master servicer, a sub-servicer, the special servicer or any of their respective affiliates holds certificates or securities relating to any of the applicable companion loans, or has financial interests in or financial dealings with a borrower or a borrower sponsor.

 

In order to minimize the effect of certain of these conflicts of interest as they relate to the special servicer, for so long as the special servicer is a borrower party with respect to a mortgage loan (such mortgage loan referred to herein as an “excluded special servicer loan”), the special servicer will be required to resign as special servicer with respect to that mortgage loan (and will be replaced according to the procedures described under “Pooling and Servicing Agreement—Replacement of Special Servicer Without Cause”). The replacement special servicer (referred to herein as an “excluded special servicer”) will be required to perform all of the obligations of the special servicer with respect to such excluded special servicer loan and will be entitled to all special servicing compensation with respect to such excluded special servicer loan earned during such time as the related mortgage loan is an excluded special servicer loan. While the special servicer will have the same access to information related to the excluded special servicer loan as it does with respect to the other mortgage loans, the special servicer will covenant in the pooling and servicing agreement that it will not directly or indirectly provide any information related to any excluded special servicer loan to the related borrower party, any of the special servicer’s employees or personnel or any of its affiliates involved in the management of any investment in the related borrower party or the related mortgaged property or, to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related borrower party, and that it will maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with those obligations. Notwithstanding those restrictions, there can be no assurance that the related borrower party will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to an excluded special servicer loan.

 

In addition, if the special servicer or its affiliate holds a subordinate class of certificates, the special servicer might seek to reduce the potential for losses allocable to those certificates from the mortgage loans by deferring acceleration in hope of maximizing future proceeds. However, delayed action could result in less proceeds to the issuing entity than would be realized if earlier action had been taken.

 

Each of the master servicer and the special servicer services and is expected to continue to service, in the ordinary course of its business, existing and new mortgage loans for third parties, including portfolios of mortgage loans similar to the mortgage loans. The real properties securing these other mortgage loans may be in the same markets as, and compete with, certain of the mortgaged properties securing the mortgage loans. Consequently, personnel of the master servicer or the special servicer, as applicable, may perform services, on behalf of the issuing entity, with respect to the mortgage loans at the same time as they are performing services, on behalf of other persons, with respect to other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans. In addition, the mortgage loan sellers will determine who will service mortgage loans that the mortgage loan sellers originate in the future, and that determination may be influenced by the mortgage loan seller’s opinion of servicing decisions made by the master servicer or special servicer under the pooling and servicing agreement including, among other things, the manner in which the master servicer or special servicer enforces breaches of representations and warranties against the related mortgage loan seller. Such enforcement may also be influenced by any affiliation between the master servicer or special servicer, as applicable, and the related mortgage loan seller. This may pose inherent conflicts for the master servicer or the special servicer.

 

98 

 

 

The special servicer may enter into one or more arrangements with the directing certificateholder, a controlling class certificateholder, a serviced companion loan holder or other certificateholders (or an affiliate or a third party representative of one or more of the preceding parties) to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, the special servicer’s appointment (or continuance) as special servicer under the pooling and servicing agreement and/or the related intercreditor agreement and limitations on the right of such person to replace the special servicer. See “—Other Potential Conflicts of Interest May Affect Your Investment” below.

 

Although the master servicer and the special servicer will be required to service and administer the mortgage loan pool in accordance with the servicing standard and, accordingly, without regard to their rights to receive compensation under the pooling and servicing agreement and without regard to any potential obligation to repurchase or substitute a mortgage loan if the master servicer or special servicer is (or is affiliated with) a mortgage loan seller, the possibility of receiving additional servicing compensation in the nature of assumption and modification fees, the continuation of receiving fees to service or specially service a mortgage loan, or the desire to avoid a repurchase demand resulting from a breach of a representation and warranty or material document default may under certain circumstances provide the master servicer or the special servicer, as the case may be, with an economic disincentive to comply with this standard.

 

Potential Conflicts of Interest of the Operating Advisor

 

Pentalpha Surveillance LLC has been appointed as the initial operating advisor with respect to all of the mortgage loans other than the non-serviced mortgage loans. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”. In the normal course of conducting its business, the initial operating advisor and its affiliates have rendered services to, performed surveillance of, provided valuation services to, and negotiated with, numerous parties engaged in activities related to structured finance and commercial mortgage securitization. These parties may have included institutional investors, the depositor, the sponsors, the mortgage loan sellers, the originators, the certificate administrator, the trustee, the master servicer, the special servicer, the directing certificateholder, the risk retention consultation party, the mortgaged property owners and their vendors or affiliates of any of those parties. Each of these relationships, to the extent they exist, may continue in the future and may involve a conflict of interest with respect to the initial operating advisor’s duties as operating advisor. We cannot assure you that the existence of these relationships and other relationships in the future will not impact the manner in which the initial operating advisor performs its duties under the pooling and servicing agreement.

 

Although the operating advisor is required to consider the servicing standard in connection with its activities under the pooling and servicing agreement, the operating advisor will not itself be bound by the servicing standard.

 

In addition, the operating advisor and its affiliates may acquire or have interests that are in conflict with those of certificateholders, especially if the operating advisor or any of its affiliates holds certificates or has financial interests in or other financial dealings with any of the parties to this transaction, a borrower, a parent of a borrower or any of their affiliates.

 

In addition, Pentalpha Surveillance LLC and its affiliates may have duties with respect to existing and new commercial and multifamily mortgage loans for itself, its affiliates or third parties, including portfolios of mortgage loans similar to the mortgage loans that will be included in the issuing entity. These other mortgage loans and the related mortgaged properties may be in the same markets as, or have owners, obligors or property managers in common with, one or more of the mortgage loans in the issuing entity and the related mortgaged properties. Consequently, personnel of Pentalpha Surveillance LLC may perform services on behalf of the issuing entity, with respect to the mortgage loans included in the issuing entity, at the same time as they are performing services on behalf of other persons, with respect to other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans included in the issuing entity. This may pose inherent conflicts of interest for Pentalpha Surveillance LLC. Although the operating advisor is required to consider the servicing standard in connection with its activities under the pooling and servicing agreement, the operating advisor will not itself be bound by the servicing standard but, rather, by the operating advisor standard described under “The Pooling and Servicing Agreement—The Operating Advisor”.

 

Potential Conflicts of Interest of the Asset Representations Reviewer

 

Pentalpha Surveillance LLC has been appointed as the initial asset representations reviewer with respect to all of the mortgage loans. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”. In the normal course of conducting its business, the initial asset representations reviewer and its affiliates have rendered services to, performed surveillance of, provided valuation services to, and negotiated with, numerous parties engaged in activities related to structured finance and commercial mortgage securitization. These parties may have included institutional investors, the depositor, the sponsors, the mortgage loan sellers, the originators, the certificate

 

99 

 

 

administrator, the trustee, the master servicer, the special servicer, the directing certificateholder, the risk retention consultation party, the mortgaged property owners and their vendors or affiliates of any of those parties. Each of these relationships, to the extent they exist, may continue in the future and may involve a conflict of interest with respect to the initial asset representations reviewer’s duties as asset representations reviewer. We cannot assure you that the existence of these relationships and other relationships in the future will not impact the manner in which the initial asset representations reviewer performs its duties under the pooling and servicing agreement.

 

In addition, the asset representations reviewer and its affiliates may acquire or have interests that are in conflict with those of certificateholders, especially if the asset representations reviewer or any of its affiliates holds certificates or has financial interests in or other financial dealings with any of the parties to this transaction, a borrower, a parent of a borrower or any of their affiliates.

 

In addition, Pentalpha Surveillance LLC and its affiliates may have duties with respect to existing and new commercial and multifamily mortgage loans for itself, its affiliates or third parties, including portfolios of mortgage loans similar to the mortgage loans that will be included in the issuing entity. These other mortgage loans and the related mortgaged properties may be in the same markets as, or have owners, obligors or property managers in common with, one or more of the mortgage loans in the issuing entity and the related mortgaged properties. Consequently, personnel of Pentalpha Surveillance LLC may perform services on behalf of the issuing entity, with respect to the mortgage loans included in the issuing entity, at the same time as they are performing services on behalf of other persons, with respect to other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans included in the issuing entity. This may pose inherent conflicts of interest for Pentalpha Surveillance LLC.

 

Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders

 

Absent a control termination event, the directing certificateholder will be entitled to direct the servicing actions of the special servicer in respect of serviced mortgage loans (other than any excluded DCH loan, any servicing shift mortgage loan or any serviced A/B whole loan as to which the related B note holder has control rights) and, subject to certain limitations, will be entitled to replace the special servicer with or without cause. In addition, if a control termination event has occurred and is continuing, but absent a consultation termination event, the directing certificateholder will retain certain consultation rights with respect to the special servicer’s servicing actions related to such mortgage loans. See “Pooling and Servicing Agreement—The Directing Certificateholder.”

 

The directing certificateholder and its affiliates may have interests that are in conflict with those of certain certificateholders, and the special servicer may, at the direction of, or in consultation with, the directing certificateholder, take actions with respect to a mortgage loan that could adversely affect the holders of some or all of the classes of certificates. However, the special servicer is not permitted to take actions that are prohibited by law or violate the servicing standard or the terms of the mortgage loan documents. See “Pooling and Servicing Agreement—The Directing Certificateholder.” Each certificateholder, by its acceptance of its certificates, will be deemed to acknowledge and agree that the directing certificateholder will be controlled by the controlling class, will have no duty to any certificateholders and may have certain conflicts of interest, as set forth under “Pooling and Servicing Agreement—The Directing Certificateholder—Limitation on Liability of Directing Certificateholder.”

 

It is anticipated that on the closing date, LD III Holdco II, L.P. will purchase the Class X-F, Class X-G, Class F, Class G and Class V certificates and the HRR Certificates and will appoint itself or its affiliate as the initial directing certificateholder.

 

Such conflicts of interest may be particularly significant if the directing certificateholder or any affiliate thereof has financial interests in or other financial dealings (as lender or otherwise) with a borrower or an affiliate of a borrower. In order to minimize the effect of certain of these conflicts of interest, for so long as the directing certificateholder or the holder of the majority of the controlling class is a borrower party (the related mortgage loan being referred to herein as an “excluded DCH loan”), the directing certificateholder will not have consent or consultation rights solely with respect to such excluded DCH loan (however, the directing certificateholder will be provided certain notices and certain information relating to such excluded DCH loan as described in the pooling and servicing agreement). In addition, for so long as the directing certificateholder or a controlling class certificateholder is a borrower party, it will not be given access to certain “excluded information” solely relating to the related excluded DCH loan and/or the related mortgaged properties. Notwithstanding those restrictions, there can be no assurance that a borrower party will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to an excluded DCH loan or that a borrower-related certificateholder will not otherwise seek to exert its influence over the special servicer in the event an excluded DCH loan becomes subject to a workout or liquidation.

 

With respect to each of the non-serviced mortgage loans, the servicing shift mortgage loans and, if and for so long as the related B note holder has control rights, the serviced A/B whole loans, the holder of the related controlling

 

100 

 

 

companion loan or its designee will have rights to direct the servicing of the related whole loan similar to the rights of the directing certificateholder with respect to the other mortgage loans in this transaction. See “Description of the Mortgage Pool—The Whole Loans”. In addition, with respect to any serviced A/B whole loan, the related B note holder will also have certain cure and purchase rights in respect of the related mortgage loan. See “Description of the Mortgage Pool—The Whole Loans”. Any such controlling companion loan holder may have interests in conflict with those of the MSC 2021-L7 certificateholders, and to the extent the controlling companion loan has been securitized, the controlling class certificateholders (or a directing certificateholder on their behalf) under such securitization may have similar conflicting interests. As a result, it is possible that such entities may direct the applicable special servicer to take actions that conflict with the interests of holders of certain classes of the MSC 2021-L7 certificates. Each certificateholder, by its acceptance of its certificates, will be deemed to make acknowledgements and agreements with respect to conflicts of interest of the controlling companion loan holder similar to those made with respect to the directing certificateholder (see “Pooling and Servicing Agreement—The Directing Certificateholder—Limitation on Liability of Directing Certificateholder”). No holder of a controlling companion loan with respect to a whole loan has any obligation to consider the interests of, or impact of the exercise of such rights upon, the trust or the certificateholders.

 

With respect to each of the non-serviced whole loans, the servicing shift whole loans and the serviced A/B whole loans, the holder of the related controlling note (and, to the extent such related controlling note has been securitized (and to the extent known), the initial directing certificateholder (or equivalent entity) as of the closing date for the related securitization transaction) is set forth in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General.”

 

Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans

 

The anticipated initial investor in the Class X-F and Class X-G certificates and the control eligible certificates, which is referred to in this prospectus as the “Third Party Purchaser” (see “Pooling and Servicing Agreement—The Directing Certificateholder—General”), was given the opportunity by the sponsors to perform due diligence on the mortgage loans originally identified by the sponsors for inclusion in the issuing entity, and to request the removal, re-sizing or change in the expected repayment dates or other features of some or all of the mortgage loans. The mortgage pool as originally proposed by the sponsors was adjusted based on certain of these requests. In addition, the Third Party Purchaser received or may have received price adjustments or cost mitigation arrangements in connection with accepting certain mortgage loans in the mortgage pool.

 

We cannot assure you that you or another investor would have made the same requests to modify the original pool as the Third Party Purchaser or that the final pool as influenced by the Third Party Purchaser’s feedback will not adversely affect the performance of your certificates and benefit the performance of the Third Party Purchaser’s certificates. Because of the differing subordination levels, the Third Party Purchaser has interests that may, in some circumstances, differ from those of purchasers of other classes of certificates, and may desire a portfolio composition that benefits the Third Party Purchaser but that does not benefit other investors. In addition, the Third Party Purchaser may enter into hedging or other transactions (to the extent permitted under the credit risk retention rules) or otherwise have business objectives that also could cause its interests with respect to the mortgage pool to diverge from those of other purchasers of the certificates. The Third Party Purchaser performed due diligence solely for its own benefit and has no liability to any person or entity for conducting its due diligence. The Third Party Purchaser is not required to take into account the interests of any other investor in the certificates in exercising remedies or voting or other rights in its capacity as owner of its certificates or in making requests or recommendations to the sponsors as to the selection of the mortgage loans and the establishment of other transaction terms. Investors are not entitled to rely on in any way the Third Party Purchaser’s acceptance of a mortgage loan. The Third Party Purchaser’s acceptance of a mortgage loan does not constitute, and may not be construed as, an endorsement of such mortgage loan, the underwriting for such mortgage loan or the originator of such mortgage loan.

 

The Third Party Purchaser will have no liability to any certificateholder for any actions taken by it as described in the preceding paragraphs, and the pooling and servicing agreement will provide that each certificateholder, by its acceptance of a certificate, waives any claims against such buyers in respect of such actions.

 

The Third Party Purchaser or its appointee will constitute the initial directing certificateholder. For a description of certain conflicts of interest related to the directing certificateholder, see “—Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders” and for a description of any affiliations between the Third Party Purchaser and other parties related to this transaction, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

 

KeyBank National Association, which is expected to act as the master servicer and the special servicer, was engaged as an independent contractor to conduct due diligence with respect to certain mortgage loans prior to the closing date by LD III Holdco II, L.P. (or its affiliate).

 

101 

 

 

Because the incentives and actions of the Third Party Purchaser may, in some circumstances, differ from or be adverse to those of purchasers of the offered certificates, you are advised and encouraged to make your own investment decision based on a careful review of the information set forth in this prospectus and your own view of the mortgage pool.

 

Other Potential Conflicts of Interest May Affect Your Investment

 

The property managers of the mortgaged properties and the borrowers may experience conflicts in the management and/or ownership of the mortgaged properties because:

 

 

a substantial number of the mortgaged properties are managed by property managers affiliated with the respective borrowers;

 

 

these property managers also may manage and/or franchise additional properties, including properties that may compete with the mortgaged properties; and

 

 

the property managers, borrowers and affiliates thereof may also own other properties, including competing properties.

 

None of the borrowers, property managers or their affiliates (or any employee thereof) has any duty to favor the leasing of space in the mortgaged properties over the leasing of space in other properties, one or more of which may be adjacent to or near the mortgaged properties.

 

Other Risks Relating to the Certificates

 

EU Securitization Regulation and UK Securitization Regulation

 

Investors should be aware, and in some cases are required to be aware, of certain restrictions and obligations with regard to securitizations imposed:

 

(a) in the European Union (the “EU”), pursuant to Regulation (EU) 2017/2402 (the “EU Securitization Regulation”) and certain related regulatory technical standards, implementing technical standards and official guidance (together with the EU Securitization Regulation, the “EU SR Rules”);

 

(b) in the non-EU member states of the European Economic Area, pursuant to the EU SR Rules, to the extent (if at all) implemented or applicable in such member states; and

 

(c) in the United Kingdom (“UK”), pursuant to Regulation (EU) 2017/2402, as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 (as amended, the “EUWA”) and as amended (including by the Securitisation (Amendment) (EU Exit) Regulations 2019) (the “UK Securitization Regulation”) and certain related technical standards and official guidance (together with the UK Securitization Regulation, the “UK SR Rules”).

 

The EU SR Rules impose certain requirements (the “EU Investor Requirements”) with respect to “institutional investors” (as such term is defined for purposes of the EU Securitization Regulation), being (subject to certain conditions and exceptions): (a) insurance undertakings and reinsurance undertakings as defined in Directive 2009/138/EC; (b) institutions for occupational retirement provision falling within the scope of Directive (EU) 2016/2341, and certain investment managers and authorized entities appointed by such institutions; (c) alternative investment fund managers as defined in Directive 2011/61/EU which manage and/or market alternative investment funds in the EU; (d) certain internally-managed investment companies authorized in accordance with Directive 2009/65/EC, and managing companies as defined in that Directive; and (e) credit institutions and investment firms as defined in Regulation (EU) No 575/2013 (and the EU Investor Requirements apply also to certain consolidated affiliates of such credit institutions and investment firms). Each such institutional investor and each relevant affiliate is referred to herein as an “EU Institutional Investor”.

 

The UK SR Rules impose certain requirements (the “UK Investor Requirements”) with respect to “institutional investors” (as such term is defined for purposes of the UK Securitization Regulation), being (subject to certain conditions and exceptions): (a) insurance undertakings and reinsurance undertakings as defined in the Financial Services and Markets Act 2000 (as amended, the “FSMA”); (b) occupational pension schemes as defined in the Pension Schemes Act 1993 that have their main administration in the UK, and certain fund managers of such schemes; (c) AIFMs as defined in the Alternative Investment Fund Managers Regulations 2013 which market or manage alternative investment funds in the UK; (d) UCITS as defined in the FSMA, which are authorized open ended investment companies as defined in the FSMA, and management companies as defined in the FSMA; and (e) CRR firms as defined in Regulation (EU) No 575/2013 as it forms part of UK law by virtue of the EUWA (and the UK

 

102 

 

 

Investor Requirements apply also to certain consolidated affiliates of such CRR firms). Each such institutional investor and each relevant affiliate is referred to herein as a “UK Institutional Investor”. Certain temporary transitional arrangements are in effect, pursuant to directions made by the relevant UK regulators, with regard to the UK Investor Requirements. Under such arrangements, until March 31, 2022, subject to applicable conditions and in certain respects, a UK Institutional Investor may be permitted to comply with a provision of the EU Securitization Regulation to which it would have been subject before the UK Securitization Regulation came into effect, in place of a corresponding provision of the UK Securitization Regulation.

 

In this prospectus: (a) the EU Securitization Regulation and the UK Securitization Regulation are referred to together as the “Securitization Regulations”; (b) the EU SR Rules and the UK SR Rules are referred to together as the “SR Rules”; (c) the EU Investor Requirements and the UK Investor Requirements are referred to together as the “SR Investor Requirements”; (d) EU Institutional Investors and UK Institutional Investors are referred to together as “SR Institutional Investors”; and (e) a “third country” is (i) under the EU SR Rules, a country other than an EU member state, or (ii) under the UK SR Rules, a country other than the UK. A reference to the “applicable” Securitization Regulation, SR Rules or SR Investor Requirements means, in relation to any SR Institutional Investor, as the case may be, the Securitization Regulation, the SR Rules or the SR Investor Requirements to which such SR Institutional Investor is subject.

 

Under the applicable SR Investor Requirements, an SR Institutional Investor is permitted to invest in a securitization (as defined for purposes of the applicable SR Rules) only if, amongst other things:

 

(i) where the originator, sponsor or original lender is established in a third country, such SR Institutional Investor has verified that the originator, sponsor or original lender retains, on an ongoing basis, a material net economic interest of not less than 5% in the securitization determined in accordance with Article 6 of the applicable Securitization Regulation and discloses the risk retention in accordance with the applicable SR Rules;

 

(ii) in the case of an EU Institutional Investor, it has verified that the originator, sponsor or securitization special purpose entity (i.e., the issuer) has, where applicable, made available certain information prescribed by Article 7 of the EU Securitization Regulation in accordance with the frequency and modalities provided for in that Article;

 

(iii) in the case of a UK Institutional Investor, it has verified that, where the originator, sponsor or securitization special purpose entity is established in a third country, the relevant entity has, where applicable, made available information which is substantially the same as that which it would have made available under Article 7 of the UK Securitization Regulation if it had been established in the UK, and has done so with such frequency and modalities as are substantially the same as those with which it would have made information available if it had been established in the UK; and

 

(iv) where the originator or original lender is established in a third country, the SR Institutional Investor has verified that the originator or original lender grants all the credits giving rise to the underlying exposures on the basis of sound and well-defined criteria and clearly established processes for approving, amending, renewing and financing those credits and has effective systems in place to apply those criteria and processes to ensure that credit-granting is based on a thorough assessment of the obligor’s creditworthiness.

 

The SR Investor Requirements further require that an SR Institutional Investor carries out a due diligence assessment which enables it to assess the risks involved prior to investing, including but not limited to the risk characteristics of the individual investment position and the underlying assets and all the structural features of the securitization that can materially impact the performance of the investment. In addition, while holding an exposure to a securitization, an SR Institutional Investor is subject to various monitoring obligations in relation to such exposure, including but not limited to: (a) establishing appropriate written procedures to monitor compliance with the due diligence requirements and the performance of the investment and of the underlying assets; (b) performing stress tests on the cash flows and collateral values supporting the underlying assets; (c) ensuring internal reporting to its management body; and (d) being able to demonstrate to its competent authorities, upon request, that it has a comprehensive and thorough understanding of the investment and underlying assets and that it has implemented written policies and procedures for the risk management and as otherwise required by the applicable SR Rules.

 

It remains unclear, in certain respects, what is and will be required for SR Institutional Investors to demonstrate compliance with the applicable SR Investor Requirements.

 

Failure to comply with one or more applicable SR Investor Requirements may result in various penalties including, in the case of those SR Institutional Investors subject to regulatory capital requirements, the imposition of a punitive capital charge in respect of the securitisation position acquired by the relevant SR Institutional Investor.

 

103 

 

 

None of the sponsors, the depositor or the underwriters, or their respective affiliates, or any other person, intends to retain a material net economic interest in the securitization constituted by the issue of the certificates, or take any other action in respect of such securitization, in a manner prescribed or contemplated by the SR Rules. In particular, no such person undertakes to take any action which may be required by any SR Institutional Investor for the purposes of its compliance with any applicable SR Investor Requirements.

 

In addition, the arrangements described under “Credit Risk Retention” in this prospectus have not been structured with the objective of ensuring compliance by any SR Institutional Investor with any SR Investor Requirements.

 

Consequently, the certificates may not be a suitable investment for any SR Institutional Investor; and this may, amongst other things, have a negative impact on the value and liquidity of the certificates, and otherwise affect the secondary market for the certificates.

 

Prospective investors and certificateholders are responsible for analyzing their own legal and regulatory position; and are encouraged (where relevant) to consult their own legal, accounting and other advisors and/or any relevant regulator or other authority regarding the suitability of the certificates for investment, and, in particular, the scope and applicability of the SR Rules and their compliance with any applicable SR Investor Requirements.

 

Recent Developments Concerning the Proposed Japanese Retention Requirements

 

The Japanese Financial Services Agency the (“JFSA”) recently published a risk retention rule as part of the regulatory capital regulation of certain categories of Japanese investors seeking to invest in securitization transactions (the “JRR Rule”). The JRR Rule mandates an “indirect” compliance requirement, meaning that certain categories of Japanese investors will be required to apply higher risk weighting to securitization exposures they hold unless the relevant originator commits to hold a retention interest in the certificates equal to at least 5% of the exposure of the total underlying assets in the transaction (the “Japanese Retention Requirement”) or such investors determine that the underlying assets were not “inappropriately originated.” In the absence of such a determination with respect to the mortgage loans by such investors, the Japanese Retention Requirement as set out in the JRR Rule will apply to an investment by such investors in the certificates. The Japanese investors to which the JRR Rule applies include banks, bank holding companies, credit unions (shinyo kinko), credit cooperatives (shinyo kumiai), labor credit unions (rodo kinko), agricultural credit cooperatives (nogyo kyodo kumiai), ultimate parent companies of large securities companies and certain other financial institutions regulated in Japan (such investors, “Japanese Affected Investors”). Such Japanese Affected Investors may be subject to punitive capital requirements and/or other regulatory penalties with respect to investments in securitizations that fail to comply with the Japanese Retention Requirement.

 

The JRR Rule became effective on March 31, 2019. At this time, you should understand that there are a number of unresolved questions and no established line of authority, precedent or market practice that provides definitive guidance with respect to the JRR Rule, and no assurances can be made as to the content, impact or interpretation of the JRR Rule. In particular, the basis for the determination of whether an asset is “inappropriately originated” remains unclear, and therefore unless the JFSA provides further specific clarification, it is possible that this transaction may contain assets deemed to be “inappropriately originated” and as a result may not be exempt from the Japanese Retention Requirement. The JRR Rule or other similar requirements may deter Japanese Affected Investors from purchasing the certificates, which may limit the liquidity of the certificates and adversely affect the price of the certificates in the secondary market. Whether and to what extent the JFSA may provide further clarification or interpretation as to the JRR Rule is unknown.

 

Each purchaser or prospective purchaser of certificates is itself responsible for monitoring and assessing any changes to Japanese risk retention laws and regulations, including any delegated or implementing legislation made pursuant to the JRR Rule, and for analyzing its own regulatory position. Each purchaser or prospective purchaser of certificates is advised to consult with its own advisers regarding the suitability of the certificates for investment and the applicability of the JRR Rule and the Japanese Retention Requirement to this transaction. None of the depositor, the issuing entity, the retaining sponsor, the certificate administrator, the trustee, the master servicer, the special servicer, any borrowers, the underwriters, any other party to the transactions contemplated by this prospectus, or their respective affiliates makes any representation or agreement regarding compliance with the JRR Rule or the consequences of the JRR Rule for any person, including any Japanese Affected Investor, and none of the depositor, the issuing entity, the retaining sponsor, the certificate administrator, the trustee, the master servicer, the special servicer, any borrowers, the underwriters, any other party to the transactions contemplated by this prospectus, or their respective affiliates intends to take any steps to comply (or facilitate compliance by any person, including any Japanese Affected Investor) with the JRR Rule or makes any representation, warranty or agreement regarding compliance with the JRR Rule or the consequences of the JRR Rule for any person.

 

104 

 

 

Changes to Accounting Standards Could Have an Adverse Impact on the Offered Certificates

We make no representation or warranty regarding any accounting implications related to the offered certificates. The Financial Accounting Standards Board has adopted changes to the accounting standards for structured products that are effective as of the start of the first fiscal year that began after December 15, 2009 for each investor in the offered certificates. These changes, or any other future changes, may impact the accounting for entities such as the issuing entity and could require the issuing entity to be consolidated in an investor’s financial statements. Each investor in the offered certificates should consult its accounting advisor to determine the impact these accounting changes might have as a result of an investment in the offered certificates.

 

Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded

 

Ratings assigned to the offered certificates by the nationally recognized statistical rating organizations engaged by the depositor:

 

 

are based on, among other things, the economic characteristics of the mortgaged properties and other relevant structural features of the transaction;

 

 

 

 

do not represent any assessment of the yield to maturity that a certificateholder or VRR Interest owner may experience;

 

 

reflect only the views of the respective rating agencies as of the date such ratings were issued;

 

 

may be reviewed, revised, suspended, downgraded, qualified or withdrawn entirely by the applicable rating agency as a result of changes in or unavailability of information;

 

 

may have been determined based on criteria that included an analysis of historical mortgage loan data that may not reflect future experience;

 

 

may reflect assumptions by such rating agencies regarding performance of the mortgage loans that are not accurate, as evidenced by the significant amount of downgrades, qualifications and withdrawals of ratings assigned to previously issued CMBS by the hired rating agencies and other nationally recognized statistical rating organizations during the recent credit crisis; and

 

 

do not consider to what extent the offered certificates will be subject to prepayment or that the outstanding principal amount of any class of offered certificates will be prepaid.

 

The nationally recognized statistical rating organizations that assign ratings to any class of offered certificates will establish the amount of credit support, if any, for such class of offered certificates based on, among other things, an assumed level of defaults, delinquencies and losses with respect to the mortgage loans. Actual losses may, however, exceed the assumed levels. If actual losses on the mortgage loans exceed the assumed levels, you may be required to bear the additional losses.

 

In addition, the rating of any class of offered certificates below an investment grade rating by any nationally recognized statistical rating organization, whether upon initial issuance of such class of certificates or as a result of a ratings downgrade, could adversely affect the ability of an employee benefit plan or other investor to purchase or retain those offered certificates. See “Certain ERISA Considerations” and “Legal Investment”.

 

Nationally recognized statistical rating organizations that were not engaged by the depositor to rate the offered certificates may nevertheless issue unsolicited credit ratings on one or more classes of offered certificates, relying on information they receive pursuant to Rule 17g-5 under the Securities Exchange Act of 1934, as amended, or otherwise. If any such unsolicited ratings are issued, we cannot assure you that they will not be different from any ratings assigned by a rating agency engaged by the depositor. The issuance of unsolicited ratings by any nationally recognized statistical rating organization on a class of the offered certificates that are lower than ratings assigned by a rating agency engaged by the depositor may adversely impact the liquidity, market value and regulatory characteristics of that class.

 

As part of the process of obtaining ratings for the offered certificates, the depositor had initial discussions with and submitted certain materials to 5 nationally recognized statistical rating organizations. Based on preliminary feedback from those nationally recognized statistical rating organizations at that time, the depositor selected 3 of those nationally recognized statistical rating organizations to rate certain classes of the certificates and not the other

 

105 

 

 

nationally recognized statistical rating organizations, due, in part, to their initial subordination levels for the various classes of the certificates. If the depositor had selected the other nationally recognized statistical rating organizations to rate the certificates, we cannot assure you that the ratings of such other nationally recognized statistical rating organizations would have assigned to the certificates would not have been lower than the ratings assigned by the nationally recognized statistical rating organizations engaged by the depositor. Further, in the case of one nationally recognized statistical rating organization hired by the depositor, the depositor only requested ratings for certain classes of rated certificates, due in part to the final subordination levels provided by that nationally recognized statistical rating organization for the classes of certificates. If the depositor had selected that nationally recognized statistical rating organization to rate the other classes of rated certificates not rated by it, its ratings of those other certificates may have been different, and potentially lower, than those ratings ultimately assigned to those certificates by the other nationally recognized statistical rating organizations hired by the depositor. In addition, the decision not to engage one or more other rating agencies in the rating of certain classes of certificates to be issued in connection with this transaction may negatively impact the liquidity, market value and regulatory characteristics of those classes of certificates. Although unsolicited ratings may be issued by any nationally recognized statistical rating organization, a nationally recognized statistical rating organization might be more likely to issue an unsolicited rating if it was not selected after having provided preliminary feedback to the depositor. Neither the depositor nor any other person or entity will have any duty to notify you if any other nationally recognized statistical rating organization issues, or delivers notice of its intention to issue, consolidated ratings on one or more classes of certificates after the date of this prospectus.

 

Furthermore, the Securities and Exchange Commission may determine that any or all of the rating agencies engaged by the depositor to rate the certificates no longer qualifies as a nationally recognized statistical rating organization, or is no longer qualified to rate the certificates or may no longer rate similar securities for a limited period as a result of an enforcement action, and that determination may also have an adverse effect on the liquidity, market value and regulatory characteristics of the offered certificates. Finally, other Securities and Exchange Commission enforcement actions, including litigation, against any rating agency or other regulatory issues involving a rating agency could result in a downgrade, withdrawal or qualification of an assigned rating, which could have an adverse impact on the liquidity, market value and regulatory characteristics of the certificates. On September 29, 2020, a settlement was reached between Kroll Bond Rating Agency, LLC and the Securities and Exchange Commission in connection with an investigation into the policies and procedures deployed by Kroll Bond Rating Agency, LLC to establish, maintain, enforce and document an effective internal control structure governing the implementation of and adherence to policies, procedures, and methodologies for determining credit ratings for conduit/fusion commercial mortgage-backed securities in accordance with Section 15E(c)(3)(A) of the Exchange Act. The Securities and Exchange Commission found that Kroll Bond Rating Agency, LLC’s internal controls relating to its rating of conduit/fusion commercial mortgage-backed securities had deficiencies that resulted in material weaknesses in its internal control structure. Under the settlement, Kroll Bond Rating Agency, LLC, without admitting or denying the findings of the Securities and Exchange Commission, agreed (a) to pay a civil penalty of $1.25 million, (b) to undertake, among other things, a review of the application of its internal processes, policies and procedures regarding the implementation of and adherence to procedures and methodologies for determining credit ratings, and (c) to take the necessary actions to ensure that such internal processes, policies and procedures accurately reflect the strictures of Section 15E(c)(3)(A) of the Exchange Act. Any change in Kroll Bond Rating Agency, LLC’s rating criteria or methodology could result in a downgrade, withdrawal or qualification of any rating assigned to any class of certificates, despite the fact that such class might still be performing fully to the specifications described in this prospectus and set forth in the pooling and servicing agreement.

 

To the extent that the provisions of any mortgage loan or the pooling and servicing agreement condition any action, event or circumstance on the delivery of a rating agency confirmation, the pooling and servicing agreement will require delivery or deemed delivery of a rating agency confirmation only from the rating agencies engaged by the depositor to rate the certificates or, in the case of a serviced whole loan, any related companion loan securities.

 

We are not obligated to maintain any particular rating with respect to the certificates, and the ratings initially assigned to the certificates by any or all of the rating agencies engaged by the depositor to rate the certificates could change adversely as a result of changes affecting, among other things, the mortgage loans, the mortgaged properties, the parties to the pooling and servicing agreement, or as a result of changes to ratings criteria employed by any or all of the rating agencies engaged by the depositor to rate the certificates. Although these changes would not necessarily be or result from an event of default on any mortgage loan, any adverse change to the ratings of the offered certificates would likely have an adverse effect on the market value, liquidity and/or regulatory characteristics of those certificates.

 

Further, certain actions provided for in loan agreements may require a rating agency confirmation be obtained from the rating agencies engaged by the depositor to rate the certificates and, in the case of a serviced whole loan, any companion loan securities as a precondition to taking such action. In certain circumstances, this condition may be deemed to have been met or waived without such a rating agency confirmation being obtained. In the event such

 

106 

 

 

an action is taken without a rating agency confirmation being obtained, we cannot assure you that the applicable rating agency will not downgrade, qualify or withdraw its ratings as a result of the taking of such action. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—“Due-on-Sale” and “Due-on-Encumbrance” Provisions”, “Pooling and Servicing Agreement—Rating Agency Confirmations” and “Ratings” for additional considerations regarding the ratings, including a description of the process of obtaining confirmations of ratings for the offered certificates.

 

Your Yield May Be Affected by Defaults, Prepayments and Other Factors

 

General

 

The yield to maturity on each class of offered certificates will depend in part on the following:

 

 

the purchase price for the certificates;

 

 

the rate and timing of principal payments on the mortgage loans (both voluntary and involuntary), and the allocation of principal prepayments to the respective classes of offered certificates with certificate balances; and

 

 

the allocation of shortfalls and losses on the mortgage loans to the respective classes of offered certificates.

 

For this purpose, principal payments include voluntary and involuntary prepayments, such as prepayments resulting from the application of loan reserves, property releases, casualty or condemnation, defaults and liquidations as well as principal payments resulting from repurchases due to material breaches of representations and warranties or material document defects or purchases by a companion loan holder or mezzanine lender (if any) pursuant to a purchase option or sales of defaulted mortgage loans.

 

Any changes in the weighted average lives of your certificates may adversely affect your yield. In general, if you buy a certificate at a premium, and principal distributions occur faster than expected, your actual yield to maturity will be lower than expected. If principal distributions are very high, holders of certificates purchased at a premium might not fully recover their initial investment. Conversely, if you buy a certificate at a discount and principal distributions occur more slowly than expected, your actual yield to maturity will be lower than expected.

 

Prepayments resulting in a shortening of the weighted average lives of your principal balance certificates may be made at a time of low interest rates when you may be unable to reinvest the resulting payment of principal on your certificates at a rate comparable to the effective yield anticipated by you in making your investment in the certificates, while delays and extensions resulting in a lengthening of those weighted average lives may occur at a time of high interest rates when you may have been able to reinvest principal payments that would otherwise have been received by you at higher rates.

 

In addition, the extent to which prepayments on the mortgage loans in the issuing entity ultimately affect the weighted average life of the certificates will depend on the terms of the certificates, more particularly:

 

 

a class of certificates that entitles the holders of those certificates to a disproportionately larger share of the prepayments on the mortgage loans increases the “call risk” or the likelihood of early retirement of that class if the rate of prepayment is relatively fast; and

 

 

a class of certificates that entitles the holders of the certificates to a disproportionately smaller share of the prepayments on the mortgage loans increases the likelihood of “extension risk” or an extended average life of that class if the rate of prepayment is relatively slow.

 

The Timing of Prepayments and Repurchases May Change Your Anticipated Yield

 

The rate at which voluntary prepayments occur on the mortgage loans will be affected by a variety of factors, including:

 

 

the terms of the mortgage loans, including, the length of any prepayment lockout period and the imposition of applicable yield maintenance charges and prepayment premiums and the extent to which the related mortgage loan terms may be practically enforced;

 

 

the level of prevailing interest rates;

 

 

the availability of credit for commercial real estate;

 

107 

 

 

 

the master servicer’s or special servicer’s ability to enforce yield maintenance charges and prepayment premiums;

 

 

the failure to meet certain requirements for the release of escrows;

 

 

the occurrence of casualties or natural disasters; and

 

 

economic, demographic, tax, legal or other factors.

 

Although a yield maintenance charge or other prepayment premium provision of a mortgage loan is intended to create an economic disincentive for a borrower to prepay voluntarily a mortgage loan, we cannot assure you that mortgage loans that have such provisions will not prepay.

 

The extent to which the special servicer forecloses upon, takes title to and disposes of any mortgaged property related to a mortgage loan or sells defaulted mortgage loans will affect the weighted average lives of your certificates. If the special servicer forecloses upon a significant number of the related mortgage loans, and depending upon the amount and timing of recoveries from the related mortgaged properties or sells defaulted mortgage loans, your certificates may have a shorter weighted average life.

 

Delays in liquidations of defaulted mortgage loans and modifications extending the maturity of mortgage loans will tend to delay the payment of principal on the mortgage loans. The ability of the related borrower to make any required balloon payment typically will depend upon its ability either to refinance the mortgage loan or to sell the related mortgaged property. A significant number of the mortgage loans require balloon payments at maturity or provide incentives for a borrower to repay the mortgage loan by any anticipated repayment date and there is a risk that a number of those mortgage loans may default at maturity or not be repaid by any anticipated repayment date, or that the special servicer may extend the maturity of a number of those mortgage loans in connection with workouts. We cannot assure you as to the borrowers’ abilities to make mortgage loan payments on a full and timely basis, including any balloon payments at maturity or anticipated repayment date. Bankruptcy of the borrower or adverse conditions in the market where the mortgaged property is located may, among other things, delay the recovery of proceeds in the case of defaults. Losses on the mortgage loans due to uninsured risks or insufficient hazard insurance proceeds may create shortfalls in distributions to certificateholders and the VRR Interest owners. Any required indemnification of a party to the pooling and servicing agreement in connection with legal actions relating to the issuing entity, the related agreements or the certificates may also result in shortfalls.

 

Furthermore, yield maintenance charges and prepayment premiums will only be allocated to certain classes of certificates as described under “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”, and each class may receive a different allocation of such amounts than other classes. In particular, the formulas for calculating the entitlements of the classes of Exchangeable IO Certificates to such amounts are different than the formulas for calculating the entitlements of the Class X-A and Class X-B certificates to such amounts.

 

See “—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions” above and “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments”.

 

In addition, if a sponsor repurchases a mortgage loan from the issuing entity due to a material breach of one or more of its representations or warranties or a material document defect, the repurchase price paid will be passed through to the holders of the certificates with the same effect as if the mortgage loan had been prepaid in part or in full, and no yield maintenance charge or other prepayment premium would be payable. Additionally, any mezzanine lender (if any) or the holder of a subordinate companion loan may have the option to purchase the related mortgage loan after certain defaults, and the purchase price may not include any yield maintenance charges or prepayment premiums. As a result of such a repurchase or purchase, investors in any class of Class X certificates or Exchangeable IO Certificates and any other certificates purchased at a premium might not fully recoup their initial investment. A repurchase, a prepayment or the exercise of a purchase option may adversely affect the yield to maturity on your certificates. In this respect, see “Description of the Mortgage Loan Purchase Agreements” and “Pooling and Servicing Agreement—Realization Upon Mortgage Loans”.

 

The certificates with notional amounts will not be entitled to distributions of principal but instead will accrue interest on their respective notional amounts. Because the notional amount of each class of certificates indicated in the table below is based upon the outstanding certificate balance(s) of the related class(es) of principal balance certificates or trust components whose certificate balances comprise such notional amount, the yield to maturity on the indicated classes of certificates will be extremely sensitive to the rate and timing of prepayments of principal,

 

108 

 

 

liquidations and principal losses on the mortgage loans to the extent allocated to the underlying class(es) of principal balance certificates or underlying trust component(s).

 

Interest-Only Class of
Certificates

 

Underlying Classes of Certificates or Underlying Trust
Components

Class X-A

 

Class A-1, Class A-2, Class A-3 and Class A-SB certificates and
Class A-4 and Class A-5 trust components

Class X-B

 

Class A-S, Class B and Class C trust components

Class A-4-X1

 

Class A-4-1 certificates

Class A-4-X2

 

Class A-4-2 certificates

Class A-5-X1

 

Class A-5-1 certificates

Class A-5-X2

 

Class A-5-2 certificates

Class A-S-X1

 

Class A-S-1 certificates

Class A-S-X2

 

Class A-S-2 certificates

Class B-X1

 

Class B-1 certificates

Class B-X2

 

Class B-2 certificates

Class C-X1

 

Class C-1 certificates

Class C-X2

 

Class C-2 certificates

 

A rapid rate of principal prepayments, liquidations and/or principal losses on the mortgage loans could result in the failure to recoup the initial investment in any class of certificates with notional amounts. Investors in any such certificates should fully consider the associated risks, including the risk that an extremely rapid rate of amortization, prepayment or other liquidation of the mortgage loans could result in the failure of such investors to recoup fully their initial investments. The yield to maturity of the certificates with notional amounts may be adversely affected by the prepayment of mortgage loans with higher net mortgage loan rates. See “Yield and Maturity Considerations—Yield on the Certificates with Notional Amounts”.

 

In addition, with respect to the Class A-SB certificates, the extent to which the planned balances are achieved and the sensitivity of the Class A-SB certificates to principal prepayments on the mortgage loans will depend in part on the period of time during which the Class A-1, Class A-2 and Class A-3 certificates and the Class A-4 and Class A-5 trust components remain outstanding. As such, the Class A-SB certificates will become more sensitive to the rate of prepayments on the mortgage loans than they were when the Class A-1, Class A-2 and Class A-3 certificates and the Class A-4 and Class A-5 trust components were outstanding.

 

Your Yield May Be Adversely Affected By Prepayments Resulting From Earnout Reserves

 

With respect to certain mortgage loans, earnout escrows may have been established at origination, which funds may be released to the related borrower upon satisfaction of certain conditions. If such conditions with respect to any such mortgage loan are not satisfied, the amounts reserved in such escrows may be, or may be required to be, applied to the payment of the mortgage loan, which would have the same effect on the offered certificates as a prepayment of the mortgage loan, except that such application of funds would not be accompanied by any prepayment premium or yield maintenance charge. See Annex A-1. The pooling and servicing agreement will provide that unless required by the mortgage loan documents, the master servicer may not apply such amounts as a prepayment if no event of default has occurred.

 

Losses and Shortfalls May Change Your Anticipated Yield

 

If losses on the mortgage loans allocated to the certificates exceed the aggregate certificate balance of the classes of certificates subordinated to a particular class of certificates, that class will suffer a loss equal to the full amount of the excess (up to the outstanding certificate balance of that class). Even if losses on the mortgage loans are not borne by your certificates, those losses may affect the weighted average life and yield to maturity of your certificates.

 

For example, certain shortfalls in interest as a result of involuntary prepayments may reduce the funds available to make payments on your certificates. In addition, if the master servicer, the special servicer or the trustee reimburses itself (or a master servicer, special servicer, trustee or other party to a pooling and servicing agreement governing the servicing of a non-serviced whole loan) out of general collections on the mortgage loans included in the issuing entity for any advance that it (or any such other party) has determined is not recoverable out of collections on the related mortgage loan, then to the extent that this reimbursement is made from collections of principal on the mortgage loans in the issuing entity, that reimbursement will reduce the amount of principal available to be distributed on the certificates and the VRR Interest and will result in a reduction of the certificate balance (or notional amount) of a class of certificates and the VRR Interest balance of the VRR Interest, pro rata based on the respective percentage allocation entitlements of the certificates (collectively) and the VRR Interest as described in this prospectus. See

 

109 

 

 

Description of the Certificates—Distributions”. Likewise, if the master servicer or the trustee reimburses itself out of principal collections on the mortgage loans for any workout-delayed reimbursement amounts, that reimbursement will reduce the amount of principal available to be distributed on the certificates (collectively) and the VRR Interest, pro rata based on their respective percentage allocation entitlements as described in this prospectus, on that distribution date. This reimbursement would have the effect of reducing current payments of principal on the offered certificates (other than the offered certificates with notional amounts) and extending the weighted average lives of the offered certificates with certificate balances. See “Description of the Certificates—Distributions”.

 

In addition, to the extent losses are realized on the mortgage loans and allocated to the certificates, first, the Class J-RR, Class H-RR, Class G, Class F, Class E and Class D certificates and the Class C, Class B and Class A-S trust components, in that order, and then, the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 trust components, pro rata, based on their respective certificate balances, will bear such losses up to an amount equal to the respective outstanding certificate balance of that class or trust component. Any portion of such amount applied to the Class A-4, Class A-5, Class A-S, Class B or Class C trust component will reduce the certificate balance or notional amount of each class of certificates in the related group of Exchangeable Certificates by an amount equal to the product of (x) its certificate balance or notional amount, divided by the certificate balance of such trust component prior to the applicable reduction, and (y) the amount applied to such trust component. A reduction in the certificate balance of the Class A-1, Class A-2, Class A-3, Class A-SB, Class D, Class E, Class F or Class G certificates or the Class A-4, Class A-5, Class A-S, Class B or Class C trust components, will result in a corresponding reduction in the notional amount of the corresponding class of certificates with a notional amount. We make no representation as to the anticipated rate or timing of prepayments (voluntary or involuntary) or rate, timing or amount of liquidations or losses on the mortgage loans or as to the anticipated yield to maturity of any such offered certificate. See “Yield and Maturity Considerations”.

 

Risk of Early Termination

 

The issuing entity is subject to optional termination under certain circumstances. See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”. In the event of this termination, you might receive some principal payments earlier than otherwise expected, which could adversely affect your anticipated yield to maturity.

 

Release of Collateral May Reduce the Yield on Your Certificates

 

Notwithstanding the prepayment provisions described in this prospectus, certain of the mortgage loans permit the release of a mortgaged property (or a portion of the mortgaged property) subject to the satisfaction of certain conditions described in Annex A-1. In order to obtain such release (other than with respect to the release of certain non-material portions of the mortgaged properties which may not require payment of a release price), the related borrower may be required (among other things) to pay a release price, which in some cases may not include a prepayment premium or yield maintenance charge on all or a portion of such payment. Any such prepayment may adversely affect the yield to maturity of your certificates. See “—Your Yield May Be Affected by Defaults, Prepayments and Other Factors” in this prospectus.

 

In addition, certain mortgage loans provide for the release, without prepayment or defeasance, of outparcels or other portions of the related mortgaged property that were given no value or minimal value in the underwriting process, subject to the satisfaction of certain conditions. Certain of the mortgage loans also permit the related borrower to add or substitute collateral under certain circumstances. Any such release or substitution may impact the value of the collateral upon which the lender may realize, which may adversely affect the yield to maturity of your certificates.

 

See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” for further details regarding the various release provisions.

 

Subordination of the Subordinated Certificates Will Affect the Timing of Distributions and the Application of Losses on the Subordinated Certificates

 

As described in this prospectus, the rights of the holders of the Class A-S Exchangeable Certificates (collectively), the Class B Exchangeable Certificates (collectively) and the Class C Exchangeable Certificates (collectively) to receive payments of principal and interest otherwise payable on such classes of certificates will be subordinated to such rights of the holders of the Class A-1, Class A-2, Class A-3, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates (solely in the case of the Class B Exchangeable Certificates and the Class C Exchangeable Certificates) and the Class B Exchangeable Certificates (solely in the case of the Class C Exchangeable Certificates). See “Description of the Certificates”. As a result, investors in those classes of certificates that are subordinated in whole or part to other classes of certificates will generally bear the

 

110 

 

 

effects of losses on the mortgage loans and unreimbursed expenses of the issuing entity before the holders of those other classes of certificates. See “Description of the Certificates—Distributions” and “—Subordination; Allocation of Realized Losses”.

 

The VRR Interest provides credit support only to the limited extent that it is allocated a portion of any losses incurred on the mortgage loans, which such losses are allocated between it, on one hand, and the certificates, on the other hand, as described under “Credit Risk RetentionVRR InterestAllocation of VRR Realized Losses”.

 

Payments Allocated to the VRR Interest or the Certificates Will Not Be Available to the Certificates or the VRR Interest, Respectively

 

As described in this prospectus, payments of principal and interest in respect of the mortgage loans will be distributed to the holders of the certificates and the VRR Interest, pro rata, based upon their respective percentage allocation entitlements. Amounts received and allocated to the certificates will not be available to satisfy any amounts due and payable to the VRR Interest. Likewise, amounts received and allocated to the VRR Interest will not be available to satisfy any amounts due and payable to the certificates. As a result of this allocation of payments, any losses incurred by the issuing entity will also be effectively allocated between the certificates (collectively) and the VRR Interest, pro rata, based upon their respective percentage allocation entitlements. See “Description of the CertificatesDistributions” and “Credit Risk RetentionVRR Interest”.

 

Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment

 

You Have Limited Voting Rights

 

Except as described in this prospectus, you and other certificateholders and the VRR Interest owners generally do not have a right to vote and do not have the right to make decisions with respect to the administration of the issuing entity and the mortgage loans. With respect to mortgage loans serviced under the pooling and servicing agreement, those decisions are generally made by the master servicer, the special servicer, the trustee or the certificate administrator, as applicable, subject to any rights of the directing certificateholder or the risk retention consultation party under the pooling and servicing agreement for this transaction and the rights of the holders of any related companion loans and mezzanine debt under the related intercreditor agreement. With respect to a non-serviced mortgage loan, you will generally not have any right to vote or make decisions with respect to such non-serviced mortgage loan, and those decisions will generally be made by the master servicer or the special servicer under the pooling and servicing agreement governing the servicing of such non-serviced mortgage loan and the related companion loan(s), subject to the rights of the directing certificateholder (or equivalent entity) appointed under such pooling and servicing agreement. See “Pooling and Servicing Agreement and “Description of the Mortgage Pool—The Whole Loans”. In particular, with respect to the risks relating to a modification of a mortgage loan, see “—Risks Relating to Modifications of the Mortgage Loans” below.

 

In certain limited circumstances where certificateholders have the right to vote on matters affecting the issuing entity, in some cases, these votes are by certificateholders taken as a whole and in others the vote is by class. Your interests as an owner of certificates of a particular class may not be aligned with the interests of owners of one or more other classes of certificates or the VRR Interest owners in connection with any such vote. In addition, in all cases voting is based on the outstanding certificate balance, which is reduced by realized losses. In certain cases with respect to the termination of the special servicer and the operating advisor, certain voting rights will also be reduced by appraisal reductions, as described below. These limitations on voting could adversely affect your ability to protect your interests with respect to matters voted on by certificateholders. See “Description of the Certificates—Voting Rights”. You will have no rights to vote on any servicing matters related to a non-serviced whole loan.

 

The Rights of the Directing Certificateholder, the Risk Retention Consultation Party and the Operating Advisor Could Adversely Affect Your Investment

 

The directing certificateholder will have certain consent and consultation rights with respect to certain matters relating to the mortgage loans (other than any excluded DCH loan and except that, with respect to the non-serviced mortgage loans, any servicing shift mortgage loans, any serviced A/B whole loan as to which the related B note holder has control rights and any controlling serviced pari passu companion loans, it will only have limited consultation rights) and the right to replace the special servicer under the pooling and servicing agreement with or without cause, except that if a control termination event occurs and is continuing, the directing certificateholder will lose the related consent rights and the right to replace the special servicer, and if a consultation termination event occurs, then the directing certificateholder will lose the related consultation rights. See “Risk Factors—Risks Related to Conflicts of Interest—Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders” and “Pooling and Servicing Agreement—The Directing Certificateholder”.

 

111 

 

 

In addition, the risk retention consultation party will have certain consultation rights with respect to certain matters relating to the mortgage loans (other than any applicable excluded RRCP loans). See “Pooling and Servicing Agreement—The Directing Certificateholder—Major Decisions”.

 

These actions and decisions with respect to which the directing certificateholder has consent or consultation rights and the risk retention consultation party has consultation rights include, among others, certain modifications to the mortgage loans and whole loans serviced under the pooling and servicing agreement, including modifications of monetary terms, foreclosure or comparable conversion of the related mortgaged properties, and certain sales of mortgage loans or REO properties for less than the outstanding principal amount plus accrued interest, fees and expenses. As a result of the exercise of these rights by the directing certificateholder and the risk retention consultation party, the special servicer may take actions with respect to a mortgage loan that could adversely affect the interests of investors in one or more classes of offered certificates. With respect to any serviced A/B whole loan as to which the related B note holder has control rights and servicing shift mortgage loans, the directing certificateholder does not have consent rights, and the holder of the related controlling companion loan will have consent and consultation rights similar in nature to those otherwise exercisable by the directing certificateholder, and the special servicer may take actions that could have a similar adverse effect. See “Risk Factors—Risks Related to Conflicts of Interest—Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders.”

 

Similarly, with respect to a non-serviced mortgage loan, the master servicer or the special servicer under the pooling and servicing agreement governing the servicing of such non-serviced mortgage loan may, at the direction or upon the advice of the holder of the controlling note (or, if such note has been securitized, the directing certificateholder (or equivalent entity) of the related securitization trust holding the related controlling note), take actions with respect to such non-serviced mortgage loan and related companion loan(s) that could adversely affect such non-serviced mortgage loan, and therefore, the holders of some or all of the classes of certificates. The issuing entity (as the holder of a non-controlling note) will have limited (or no) consultation rights with respect to major decisions relating to the related non-serviced whole loan and in connection with a sale of a defaulted loan, and such rights will be exercised by the directing certificateholder for this transaction so long as no control termination event has occurred and is continuing and by the special servicer if a control termination event has occurred and is continuing. Additionally, with respect to each non-serviced whole loan, in circumstances similar to those described above, the holder of the controlling note (or, if such note has been securitized, the directing certificateholder (or equivalent entity) of the related securitization trust holding the related controlling note) will have the right to replace the special servicer of such securitization with or without cause, and without the consent of the issuing entity. See “Risk Factors—Risks Related to Conflicts of Interest—Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders,”Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

In addition, if (i) the aggregate of the certificate balances of the HRR Certificates (taking into account the application of the non-vertically retained percentage of any cumulative appraisal reduction amounts to notionally reduce the certificate balances of such classes) is 25% or less of the aggregate of the initial certificate balances of such classes or (ii) a control termination event has occurred and is continuing (either such event being referred to in this prospectus as an “operating advisor consultation event”), then so long as such operating advisor consultation event has occurred and is continuing, the operating advisor will have certain consultation rights with respect to certain matters relating to the mortgage loans (other than any non-serviced mortgage loan). Further, the operating advisor will have the right to recommend a replacement of a special servicer, as described under “Pooling and Servicing Agreement—The Operating Advisor” and “—Replacement of Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”. The operating advisor is generally required to act on behalf of the issuing entity and in the best interest of and for the benefit of the certificateholders and the VRR Interest owners (as a collective whole as if such certificateholders and the VRR Interest owners constituted a single lender). We cannot assure you that any actions taken by the special servicer as a result of a recommendation or consultation by the operating advisor will not adversely affect the interests of investors in one or more classes of certificates. With respect to each non-serviced mortgage loan, the operating advisor appointed under the related pooling and servicing agreement governing the servicing of such non-serviced mortgage loan will have similar rights and duties under such pooling and servicing agreement (although when they may be exercised may differ). Further, the operating advisor will generally have no obligations or consultation or other rights under the pooling and servicing agreement for this transaction with respect to any of the non-serviced mortgage loans or any related REO Property. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

You Have Limited Rights to Replace the Master Servicer, the Special Servicer, the Trustee, the Certificate Administrator, the Operating Advisor or the Asset Representations Reviewer

 

In general, the directing certificateholder will have the right to terminate and replace the special servicer under the pooling and servicing agreement for this securitization with or without cause so long as no control termination event has occurred and is continuing and other than in respect of any non-serviced loan, any excluded DCH loan,

 

112 

 

 

any servicing shift mortgage loan or any serviced A/B whole loan as to which the related B note has control rights as described in this prospectus. After the occurrence and during continuance of a control termination event under the pooling and servicing agreement, the special servicer may also be removed in certain circumstances (x) if a request is made by holders of certificates and the VRR Interest representing not less than 25% of the voting rights (taking into account the application of appraisal reductions to notionally reduce the respective certificate balances and the VRR Interest balance) and (y) upon receipt of approval by holders of certificates and the VRR Interest representing at least 75% of the voting rights that constitute a quorum (which is the holders of at least 75% of the voting rights (taking into account the application of appraisal reductions to notionally reduce the respective certificate balances and the VRR Interest balance). See “Pooling and Servicing Agreement—Replacement of Special Servicer Without Cause”. In addition, under certain circumstances, the operating advisor may recommend the replacement of the special servicer in the manner described in “Pooling and Servicing Agreement—Replacement of Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”.

 

The certificateholders and the VRR Interest owners will generally have no right to replace and terminate the master servicer, the trustee and the certificate administrator without cause. The vote of the requisite percentage of certificateholders may terminate the special servicer (so long as a control termination event has occurred and is continuing or the vote is based on recommendation of the operating advisor), the operating advisor or the asset representations reviewer without cause. The vote of the requisite percentage of the certificateholders will require the trustee to replace the master servicer, the special servicer, the operating advisor or the asset representations reviewer, as applicable, for cause, and certain termination events may be waived by the vote of the requisite percentage of the certificateholders. With respect to each of the non-serviced whole loans, the servicing shift whole loans and any serviced A/B whole loan as to which the related B note holder has control rights, in circumstances similar to those described above, the holder of the controlling note (or, if such note has been securitized, the directing certificateholder (or equivalent entity) of the related securitization trust holding the related controlling note) will have the right to replace the special servicer responsible for servicing such whole loan with or without cause, and without the consent of the issuing entity. The certificateholders and the VRR Interest owners will generally have no right to replace the master servicer or the special servicer of the pooling and servicing agreement relating to a non-serviced mortgage loan. We cannot assure that your lack of control over the replacement of these parties will not have an adverse impact on your investment.

 

The Rights of Companion Holders and Mezzanine Debt May Adversely Affect Your Investment

 

The holder of a serviced pari passu companion loan relating to a serviced pari passu mortgage loan (other than the holder of the related controlling companion loan for any servicing shift whole loan, which will have certain control rights as described below) will have certain non-binding consultation rights with respect to major decisions relating to the related whole loan under the related intercreditor agreement. Each such companion loan holder and any representative thereof may have interests in conflict with those of the holders of some or all of the classes of certificates, and may advise the special servicer to take actions that conflict with the interests of the holders of certain classes of the certificates. Although any such consultation is non-binding and the special servicer may not be required to consult with the companion loan holder unless required to do so under the servicing standard, we cannot assure you that the exercise of the rights of such companion loan holder will not delay any action to be taken by the special servicer and will not adversely affect your investment.

 

The holder of the related controlling companion loan for any servicing shift whole loan will have certain consent and consultation rights with respect to certain matters relating to the related mortgage loan and the right to replace the special servicer with or without cause, solely with respect to the subject whole loan. These actions and decisions include, among others, the right, in certain circumstances, to modify or waive any of the terms of the related mortgage loan documents, call or waive any event of default under the related mortgage loan documents and consent to any action or failure to act by any party to the related mortgage loan documents. The exercise of these rights may cause the special servicer to take actions with respect to the related whole loan that could adversely affect the interests of investors in one or more classes of offered certificates.

 

With respect to any whole loan that includes a subordinate companion loan, the holders of the subordinate companion loan will have the right under certain limited circumstances to (i) cure certain defaults with respect to the related mortgage loan and to purchase (without payment of any yield maintenance charge or prepayment premium) the related mortgage loan and (ii) prior to the occurrence and continuance of an AB control appraisal period with respect to the subordinate companion loan, approve certain modifications and consent to certain actions to be taken with respect to the related whole loan. The rights of the holder of a subordinate companion loan could adversely affect your ability to protect your interests with respect to matters relating to the related mortgage loan.

 

With respect to mortgage loans that have mezzanine debt, the related mezzanine lender will have the right under certain limited circumstances to (i) cure certain defaults with respect to, and under certain default scenarios, purchase (without payment of any yield maintenance charge or prepayment premium) the related mortgage loan and (ii) so

 

113 

 

 

long as no event of default with respect to the related mortgage loan continues after the mezzanine lender’s cure right has expired, approve certain modifications and consent to certain actions to be taken with respect to the related mortgage loan. See “Description of the Mortgage Pool—Mortgage Pool Characteristics” and “—Additional Indebtedness”.

 

The purchase option that the holder of a subordinate companion loan or mezzanine debt holds pursuant to the related intercreditor agreement generally permits such holder to purchase its related defaulted mortgage loan for a purchase price generally equal to the outstanding principal balance of the related defaulted mortgage loan, together with accrued and unpaid interest (exclusive of default interest) on, and unpaid servicing expenses, protective advances and interest on advances related to, such defaulted mortgage loan. However, in the event such holder is not obligated to pay some or all of the applicable fees and additional expenses, including any liquidation fee payable to the special servicer under the terms of the pooling and servicing agreement, then the exercise of such holder’s rights under the intercreditor agreement to purchase the related mortgage loan from the issuing entity may result in a loss to the issuing entity in the amount of those fees and additional expenses. In addition, such holder’s right to cure defaults under the related defaulted mortgage loan could delay the issuing entity’s ability to realize on or otherwise take action with respect to such defaulted mortgage loan.

 

In addition, with respect to a non-serviced mortgage loan, you will generally not have any right to vote or consent with respect to any matters relating to the servicing and administration of such non-serviced mortgage loan, however, the holder of the controlling note (or, if such note has been securitized, the directing certificateholder (or equivalent entity) of the related securitization trust holding the related controlling note) will have the right to vote or consent with respect to certain specified matters relating to the servicing and administration of such non-serviced mortgage loan. The interests of the controlling noteholder (or designated party with respect to any securitization trust holding the controlling note) may conflict with those of the holders of some or all of the classes of certificates, and accordingly such party may direct or advise the special servicer for the related securitization trust to take actions that conflict with the interests of the holders of certain classes of the certificates. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and —The Non-Serviced Pari Passu-A/B Whole Loan” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

Risks Relating to Modifications of the Mortgage Loans

 

As delinquencies or defaults occur, the special servicer will be required to utilize an increasing amount of resources to work with borrowers to maximize collections on the mortgage loans serviced by it. This may include modifying the terms of such mortgage loans that are in default or whose default is reasonably foreseeable. At each step in the process of trying to bring a defaulted mortgage loan current or in maximizing proceeds to the issuing entity, the special servicer will be required to invest time and resources not otherwise required when collecting payments on performing mortgage loans. Modifications of mortgage loans implemented by the special servicer in order to maximize ultimate proceeds of such mortgage loans to the issuing entity may have the effect of, among other things, reducing or otherwise changing the mortgage rate, forgiving or forbearing payments of principal, interest or other amounts owed under the mortgage loan, extending the final maturity date of the mortgage loan, capitalizing or deferring delinquent interest and other amounts owed under the mortgage loan, forbearing payment of a portion of the principal balance of the mortgage loan or any combination of these or other modifications.

 

Any modified mortgage loan may remain in the issuing entity, and the modification may result in a reduction in (or may eliminate) the funds received in respect of such mortgage loan. In particular, any modification to reduce or forgive the amount of interest payable on the mortgage loan will reduce the amount cash flow available to make distributions of interest on the certificates, which will likely impact the most subordinated classes of certificates that suffer the shortfall. To the extent the modification defers principal payments on the mortgage loan (including as a result of an extension of its stated maturity date), certificates entitled to principal distributions will likely be repaid more slowly than anticipated, and if principal payments on the mortgage loan are forgiven, the reduction will cause a write-down of the certificate balances of the certificates in reverse order of seniority. See “Description of the Certificates—Subordination; Allocation of Realized Losses”.

 

The ability to modify mortgage loans by the special servicer may be limited by several factors. First, if the special servicer has to consider a large number of modifications, operational constraints may affect the ability of the special servicer to adequately address all of the needs of the borrowers. Furthermore, the terms of the related servicing agreement may prohibit the special servicer from taking certain actions in connection with a loan modification, such as an extension of the loan term beyond a specified date such as a specified number of years prior to the rated final distribution date. You should consider the importance of the role of the special servicer in maximizing collections for the transaction and the impediments the special servicer may encounter when servicing delinquent or defaulted mortgage loans. In some cases, failure by a special servicer to timely modify the terms of a defaulted mortgage loan may reduce amounts available for distribution on the certificates in respect of such mortgage loan, and consequently may reduce amounts available for distribution to the related certificates. In addition, even if a loan modification is

 

114 

 

 

successfully completed, we cannot assure you that the related borrower will continue to perform under the terms of the modified mortgage loan.

 

Modifications that are designed to maximize collections in the aggregate may adversely affect a particular class of certificates and the VRR Interest. The pooling and servicing agreement obligates the special servicer not to consider the interests of individual classes of certificates or of the VRR Interest. You should note that in connection with considering a modification or other type of loss mitigation, the special servicer may incur or bear related out-of-pocket expenses, such as appraisal fees, which would be reimbursed to the special servicer from the transaction as servicing advances and paid from amounts received on the modified loan or from other mortgage loans in the mortgage pool but in each case, prior to distributions being made on the certificates and the VRR Interest.

 

Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan

 

Each sponsor is the sole warranting party in respect of the mortgage loans (or portion thereof) sold by such sponsor to us. Neither we nor any of our affiliates (other than Morgan Stanley Mortgage Capital Holdings LLC in respect of the mortgage loans it will contribute to this securitization) is obligated to repurchase or substitute any mortgage loan or make any payment to compensate the issuing entity in connection with a breach of any representation or warranty of a sponsor or any document defect, if the sponsor defaults on its obligation to do so. We cannot assure you that the sponsors will effect such repurchases or substitutions or make such payment to compensate the issuing entity. In addition, absent a Material Breach of a representation or warranty, the applicable mortgage loan seller will have no obligation to repurchase a mortgage loan if the related borrower is or has been adversely affected by the COVID-19 pandemic. Although a loss of value payment may only be made to the extent that the special servicer deems such amount to be sufficient to compensate the issuing entity for such material defect or material breach, we cannot assure you that such loss of value payment will fully compensate the issuing entity for such material defect or material breach in all respects. In addition, the sponsors may have various legal defenses available to them in connection with a repurchase or substitution obligation or an obligation to pay the loss of value payment. In particular, in the case of a non-serviced mortgage loan that is serviced under the related non-serviced pooling and servicing agreement entered into in connection with the securitization of the related pari passu companion loan, the asset representations reviewer under that pooling and servicing agreement (if any) may review the diligence file relating to such pari passu companion loan concurrently with the review of the asset representations reviewer of the related mortgage loan for this transaction, and their findings may be inconsistent, and such inconsistency may allow the related mortgage loan seller to challenge the findings of the asset representations reviewer of the affected non-serviced mortgage loan. Any mortgage loan that is not repurchased or substituted and that is not a “qualified mortgage” for a REMIC may cause designated portions of the issuing entity to fail to qualify as a REMIC or cause the issuing entity to incur a tax. See “Description of the Mortgage Loan Purchase Agreements”.

 

Risks Relating to Interest on Advances and Special Servicing Compensation

 

To the extent described in this prospectus, the master servicer, the special servicer and the trustee will each be entitled to receive interest on unreimbursed advances made by it at the “Prime Rate” as published in The Wall Street Journal, subject to a floor of 2%. This interest will generally accrue from the date on which the related advance is made or the related expense is incurred to the date of reimbursement. In addition, under certain circumstances, including delinquencies in the payment of principal and/or interest, a mortgage loan will be specially serviced and the special servicer will be entitled to compensation for special servicing activities. The right to receive interest on advances or special servicing compensation is senior to the rights of certificateholders and the VRR Interest owners to receive distributions on the offered certificates and the VRR Interest, respectively. The payment of interest on advances and the payment of compensation to the special servicer may lead to shortfalls in amounts otherwise distributable on your certificates.

 

Bankruptcy of a Servicer May Adversely Affect Collections on the Mortgage Loans and the Ability to Replace a Servicer

 

The master servicer or the special servicer may be eligible to become a debtor under the Bankruptcy Code or enter into receivership under the Federal Deposit Insurance Act (“FDIA”). If a master servicer or special servicer, as applicable, were to become a debtor under the Bankruptcy Code or enter into receivership under the FDIA, although the pooling and servicing agreement provides that such an event would entitle the issuing entity to terminate the master servicer or special servicer, as applicable, the provision would most likely not be enforceable. However, a rejection of the pooling and servicing agreement by a master servicer or special servicer, as applicable, in a bankruptcy proceeding or repudiation of the pooling and servicing agreement in a receivership under the FDIA would be treated as a breach of the pooling and servicing agreement and give the issuing entity a claim for damages and

 

115 

 

 

the ability to appoint a successor master servicer or special servicer, as applicable. An assumption under the Bankruptcy Code would require the master servicer or special servicer, as applicable, to cure its pre-bankruptcy defaults, if any, and demonstrate that it is able to perform following assumption. The bankruptcy court may permit the master servicer or special servicer, as applicable, to assume the servicing agreement and assign it to a third party. An insolvency by an entity governed by state insolvency law would vary depending on the laws of the particular state. We cannot assure you that a bankruptcy or receivership of the master servicer or special servicer, as applicable, would not adversely impact the servicing of the mortgage loans or the issuing entity would be entitled to terminate the master servicer or special servicer, as applicable, in a timely manner or at all.

 

If any master servicer or special servicer, as applicable, becomes the subject of bankruptcy or similar proceedings, the issuing entity’s claim to collections in that master servicer’s or special servicer’s, as applicable, possession at the time of the bankruptcy filing or other similar filing may not be perfected. In this event, funds available to pay principal and interest on your certificates may be delayed or reduced.

 

The Sponsors, the Depositor and the Issuing Entity Are Subject to Bankruptcy or Insolvency Laws That May Affect the Issuing Entity’s Ownership of the Mortgage Loans

 

In the event of the bankruptcy or insolvency of a sponsor or the depositor, it is possible the issuing entity’s right to payment from or ownership of the mortgage loans could be challenged, and if such challenge were successful, delays, reductions in payments and/or losses on the certificates could occur.

 

The transfer of the mortgage loans by the sponsors in connection with this offering is not expected to qualify for the securitization safe harbor adopted by the Federal Deposit Insurance Corporation (the “FDIC”) for securitizations sponsored by insured depository institutions. However, the safe harbor is non-exclusive.

 

In the case of each sponsor, an opinion of counsel will be rendered on the closing date, based on certain facts and assumptions and subject to certain qualifications, to the effect that the transfer of the related mortgage loans by such sponsor to the depositor would generally be respected in the event of a bankruptcy or insolvency of such sponsor. A legal opinion is not a guaranty as to what any particular court would actually decide, but rather an opinion as to the decision a court would reach if the issues are competently presented and the court followed existing precedent as to legal and equitable principles applicable in bankruptcy cases. In any event, we cannot assure you that the Federal Deposit Insurance Corporation, a bankruptcy trustee or another interested party, as applicable, would not attempt to assert that such transfer was not a sale. Even if a challenge were not successful, it is possible that payments on the certificates would be delayed while a court resolves the claim.

 

In addition, since the issuing entity is a common law trust, it may be eligible for relief under the federal bankruptcy laws, if it is characterized as a “business trust” for purposes of the federal bankruptcy laws. Bankruptcy courts look at various considerations in making this determination, so it is not possible to predict with any certainty whether or not the issuing entity would be characterized as a “business trust”. Regardless of whether a bankruptcy court ultimately determines that the issuing entity is a “business trust”, it is possible that payments on the offered certificates would be delayed while the court resolved the issue.

 

Title II of the Dodd-Frank Act provides for an orderly liquidation authority (“OLA”) under which the FDIC can be appointed as receiver of certain systemically important non-bank financial companies and their direct or indirect subsidiaries in certain cases. We make no representation as to whether this would apply to any of the sponsors. In January 2011, the then-acting general counsel of the FDIC issued a letter (the “Acting General Counsel’s Letter”) in which he expressed his view that, under then-existing regulations, the FDIC, as receiver under the OLA, would not, in the exercise of its OLA repudiation powers, recover as property of a financial company assets transferred by the financial company, provided that the transfer satisfies the conditions for the exclusion of assets from the financial company’s estate under the Bankruptcy Code. The letter further noted that, while the FDIC staff may be considering recommending further regulations under OLA, the acting general counsel would recommend that such regulations incorporate a 90-day transition period for any provisions affecting the FDIC’s statutory power to disaffirm or repudiate contracts. If, however, the FDIC were to adopt a different approach than that described in the Acting General Counsel’s Letter, delays or reductions in payments on the offered certificates would occur.

 

The Requirement of the Special Servicer to Obtain FIRREA-Compliant Appraisals May Result in an Increased Cost to the Issuing Entity

 

Each appraisal obtained pursuant to the pooling and servicing agreement is required to contain a statement, or is accompanied by a letter from the appraiser, to the effect that the appraisal was performed in accordance with the requirements of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (“FIRREA”), as in effect on the date such appraisal was obtained. Any such appraisal is likely to be more expensive than an appraisal that is not FIRREA compliant. Such increased cost could result in losses to the issuing entity. Additionally, FIRREA compliant

 

116 

 

 

appraisals are required to assume a value determined by a typically motivated buyer and seller, and could result in a higher appraised value than one not prepared assuming a forced liquidation or other distress situation. In addition, because a FIRREA compliant appraisal may result in a higher valuation than a non-FIRREA compliant appraisal, there may be a delay in calculating and applying appraisal reductions, which could result in the holders of a given class of certificates or the VRR Interest continuing to hold the full non-notionally reduced amount of such certificates or VRR Interest for a longer period of time than would be the case if a non-FIRREA compliant appraisal were obtained.

 

The Master Servicer, any Sub-Servicer or the Special Servicer May Have Difficulty Performing Under the Pooling and Servicing Agreement or a Related Sub-Servicing Agreement

 

Any economic downturn or recession, whether resulting from COVID-19 or otherwise, may adversely affect the master servicer’s, any sub-servicer’s or the special servicer’s ability to perform its duties under the pooling and servicing agreement or the related sub-servicing agreement, including, if applicable, performance as it relates to the making of debt service or property protection advances or the ability to effectively service the underlying mortgage loans. Accordingly, this may adversely affect the performance of the underlying mortgage loans or the performance of the certificates.

 

The performance of such parties may also be affected by future events that occur with respect to each such party. For example, as described under “The Pooling and Servicing Agreement—The Trustee and the Certificate Administrator” in this prospectus, Wells Fargo, the trustee, certificate administrator and custodian under the pooling and servicing agreement, intends to enter into a transaction to transfer its duties, obligations and rights as certificate administrator and custodian to Computershare Ltd or an affiliate (“Computershare”), or to otherwise engage Computershare to act as Wells Fargo’s agent with respect to its duties, obligations and rights as certificate administrator and custodian. A business combination transaction of the size and nature of the transaction between Wells Fargo and Computershare may present risks related to the performance of such parties. Such risks might include potential delays or disruptions resulting from integration of operations, integration of information technology and accounting systems, loss of key personnel, failure to attract new employees, difficulties in maintaining continuity of management or other changes associated with the implementation of such transaction. We cannot assure you that the transfer by Wells Fargo of its certificate administrator role to Computershare, or the engagement of Computershare as its agent, will not cause disruptions in the performance of its duties and obligations as certificate administrator and custodian under the pooling and servicing agreement.

 

See also “Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans”.

 

Tax Matters and Changes in Tax Law May Adversely Impact the Mortgage Loans or Your Investment

 

Tax Considerations Relating to Foreclosure

 

If the issuing entity acquires a mortgaged property (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property) subsequent to a default on the related mortgage loan pursuant to a foreclosure or deed-in-lieu of foreclosure, the special servicer (or, in the case of a non-serviced mortgage loan, the related non-serviced special servicer) would be required to retain an independent contractor to operate and manage such mortgaged property. Among other limitations, the independent contractor generally will not be able to perform construction work other than repair, maintenance or certain types of tenant build-outs, unless the construction was more than 10% completed when the mortgage loan defaulted or when the default of the mortgage loan became imminent. The issuing entity, however, may be unable to prevent the completion of any construction work in certain circumstances. In any such case, depending on the facts and circumstances at the time of any default, the issuing entity may be required to dispose of or otherwise recover on the related mortgage loan other than by immediately acquiring the mortgaged property.

 

When foreclosing on a real estate mortgage a REMIC is generally limited to taking only the collateral that will qualify as “foreclosure property” within the meaning of the REMIC provisions. Property under construction can qualify as foreclosure property under the REMIC provisions but the REMIC cannot continue the construction unless more than 10% of the construction was complete at the time default on the real estate mortgage loan became “imminent.”

 

Generally, any (i) net income from such operation (other than qualifying “rents from real property”) (ii) rental income based on the net profits of a tenant or sub-tenant or allocable to a service that is non-customary in the area and for the type of property involved and (iii) rental income attributable to personal property leased in connection with a lease of real property, if the rent attributable to the personal property exceeds 15% of the total rent for the taxable year, will subject the Lower-Tier REMIC to federal tax (and possibly state or local tax) on such income at the corporate tax rate. No determination has been made whether any portion of the income from the mortgaged

 

117 

 

 

properties constitutes “rent from real property”. For example, a significant percentage of the underwritten revenue of the 629 Broad Street mortgaged property is derived from a parking garage on the premises, which may not constitute “rent from real property”. Any such imposition of tax will reduce the net proceeds available for distribution to certificateholders and the VRR Interest owners. The special servicer (or, in the case of a non-serviced mortgage loan, the related non-serviced special servicer) may permit the Lower-Tier REMIC to earn “net income from foreclosure property” that is subject to tax if it determines that the net after-tax benefit to holders of certificates, the VRR Interest owners and any related companion loan holders, as a collective whole, could reasonably be expected to be greater than under another method of operating or leasing the mortgaged property. See “Pooling and Servicing Agreement—Realization Upon Mortgage Loans”. In addition, if the issuing entity were to acquire one or more mortgaged properties (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property) pursuant to a foreclosure or deed-in-lieu of foreclosure, upon acquisition of those mortgaged properties (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property), the issuing entity may in certain jurisdictions, particularly in New York, be required to pay state or local transfer or excise taxes upon liquidation of such properties. Such state or local taxes may reduce net proceeds available for distribution to the certificateholders and the VRR Interest owners.

 

When foreclosing on a real estate mortgage a REMIC is generally limited to taking only the collateral that will qualify as “foreclosure property” within the meaning of the REMIC provisions. Foreclosure property includes only the real property (ordinarily the land and structures) securing the real estate mortgage and personal property incident to such real property.

 

Loan Modifications Related to COVID-19

 

On April 13, 2020, the IRS issued REMIC guidance under Revenue Procedure 2020-26 regarding forbearance granted to mortgage loan borrowers experiencing financial hardship due to the COVID-19 emergency. Under Revenue Procedure 2020-26, REMICs can grant forbearance relief to COVID-19-affected borrowers of mortgage loans without suffering certain adverse tax consequences. In particular, a COVID-19 related modification of a mortgage loan held by a REMIC, by itself, will not jeopardize the treatment of such mortgage loan as a “qualified mortgage” for REMIC tax purposes and will not jeopardize the tax status of the REMIC that holds such loan as a “REMIC” for federal income tax purposes. In addition, if a mortgage loan satisfied the “principally secured” test (see “—Changes to REMIC Restrictions on Loan Modifications May Impact an Investment in the Certificates”) at the time of origination, such loan will not be re-tested for such purpose solely because there was a COVID-19 related modification after origination. The relief generally applies to mortgage loans where forbearance (i) is put in place between March 27, 2020 and December 31, 2020, and (ii) lasts for a period of six months or less or the applicable forbearance program pursuant to which the related forbearance was granted is otherwise identical or similar to those described in Section 2.07 of the Revenue Procedure. On January 14, 2021, the IRS issued Revenue Procedure 2021-12 extending the expiration date relevant to the application of the aforementioned safe harbor to September 30, 2021.

 

The special servicer will be allowed to grant a forbearance on a mortgage loan related to the global COVID-19 emergency only if (i) prior to September 30, 2021, the period of forbearance granted, when added to any prior periods of forbearance granted before or after the Trust acquired such mortgage loan (whether or not such prior grants of forbearance were covered by Revenue Procedure 2020-26 (as extended by Revenue Procedure 2021-12)), does not exceed six months (or such longer period of time as may be allowed by future guidance that is binding on federal income tax authorities) or the applicable forbearance program pursuant to which the related forbearance was granted is otherwise identical or similar to those described in Section 2.07 of the Revenue Procedure and such forbearance is covered by Revenue Procedure 2020-26 (as extended by Revenue Procedure 2021-12), (ii) such forbearance is permitted under another provision of the PSA and the requirements under such provision are satisfied, or (iii) an opinion of counsel is delivered to the effect that such forbearance will not result in an adverse REMIC tax consequence.

 

This could impact the timing and ultimate recovery on the mortgage loans, and likewise on one or more classes of offered certificates.

 

REMIC Status

 

If an entity intended to qualify as a REMIC fails to satisfy one or more of the REMIC provisions of the Code during any taxable year, the Code provides that such entity will not be treated as a REMIC for such year and any year thereafter. In such event, the relevant entity, including the Upper-Tier REMIC and the Lower-Tier REMIC, would likely be treated as an association taxable as a corporation under the Code. If designated portions of the issuing entity are so treated, the offered certificates may be treated as stock interests in an association and not as debt instruments.

 

118 

 

 

Material Federal Tax Considerations Regarding Original Issue Discount

 

One or more classes of offered certificates may be issued with “original issue discount” for federal income tax purposes, which generally would result in the holder recognizing taxable income in advance of the receipt of cash attributable to that income. Investors must have sufficient sources of cash to pay any federal, state or local income taxes with respect to the original issue discount. In addition, such original issue discount will be required to be accrued and included in income based on the assumption that no defaults will occur and no losses will be incurred with respect to the mortgage loans. This could lead to the inclusion of amounts in ordinary income early in the term of the certificate that later prove uncollectible, giving rise to a bad debt deduction. In the alternative, an investor may be required to treat such uncollectible amount as a capital loss under Code Section 166.

 

Changes to REMIC Restrictions on Loan Modifications and REMIC Rules on Partial Releases May Impact an Investment in the Certificates

 

Ordinarily, a REMIC that modifies a mortgage loan jeopardizes its tax status as a REMIC and risks having a 100% penalty tax being imposed on any income from the mortgage loan. A REMIC may avoid such adverse REMIC consequences, however, if the mortgage loan is in default, default of such mortgage loan is “reasonably foreseeable” or other special circumstances apply.

 

Revenue Procedure 2009-45, issued by the Internal Revenue Service, eases the tax requirements for a servicer to modify a commercial or multifamily mortgage loan held in a REMIC by interpreting the circumstances under which default is “reasonably foreseeable” to include those where the servicer reasonably believes there is a “significant risk of default” with respect to the mortgage loan upon maturity of the loan or at an earlier date and that by making such modification the risk of default is substantially reduced. Accordingly, if the master servicer or the special servicer determined that an underlying mortgage loan was at significant risk of default and permitted one or more modifications otherwise consistent with the terms of the pooling and servicing agreement, any such modification may impact the timing and ultimate recovery on the mortgage loan, and likewise on one or more classes of certificates.

 

In addition, the IRS has issued final regulations under the REMIC provisions of the Internal Revenue Code that allow a servicer to modify terms of REMIC-held mortgage loans without risking adverse REMIC consequences provided that both (1) the modification relates to changes in collateral, credit enhancement and recourse features, and (2) after the modification the mortgage loan remains “principally secured by real property” (that is, as long as the loan continues to satisfy the “REMIC LTV Test”). In general, a mortgage loan meets the REMIC LTV Test if the loan-to-value ratio is no greater than 125%. One of the modifications covered by the final regulations is a release of a lien on one or more of the mortgaged properties securing a REMIC-held mortgage loan. Following such a release, however, it may be difficult to demonstrate that a mortgage loan still meets the REMIC LTV Test. To provide relief for taxpayers, the IRS has issued Revenue Procedure 2010-30, which describes circumstances in which the IRS will not challenge whether a mortgage loan satisfies the REMIC LTV Test following a lien release. The lien releases covered by Revenue Procedure 2010-30 are “grandfathered transactions” and transactions in which the release is part of a “qualified pay-down transaction.” If the value of the real property securing a mortgage loan were to decline, the need to comply with the rules of Revenue Procedure 2010-30 could restrict the special servicer’s actions in negotiating the terms of a workout or in allowing minor lien releases for cases in which a mortgage loan could fail the REMIC LTV Test following the release. This could impact the timing and ultimate recovery on a mortgage loan, and likewise on one or more classes of certificates. Further, if a mortgaged property becomes the subject of a partial condemnation and, after giving effect to the partial taking the mortgaged property has a loan-to-value ratio in excess of 125%, the related mortgage loan may be subject to being paid down by a “qualified amount” (within the meaning of Revenue Procedure 2010-30) notwithstanding the existence of a prepayment lockout period.

 

You should consider the possible impact on your investment of any existing REMIC restrictions as well as any potential changes to the REMIC rules.

 

State and Local Taxes Could Adversely Impact Your Investment

 

In addition to the federal income tax consequences described under the heading “Material Federal Income Tax Considerations”, potential purchasers should consider the state and local income tax consequences of the acquisition, ownership and disposition of the certificates. State income tax laws may differ substantially from the corresponding federal income tax laws, and this prospectus does not purport to describe any aspects of the income tax laws of the states or localities in which the mortgaged properties are located or of any other applicable state or locality or other jurisdiction.

 

It is possible that one or more jurisdictions may (i) attempt to tax nonresident holders of certificates solely by reason of the location in that jurisdiction of the depositor, the trustee, the certificate administrator, a borrower or a mortgaged property or on some other basis, (ii) require nonresident holders of certificates to file returns in such

 

119 

 

 

jurisdiction or (iii) attempt to impose penalties for failure to file such returns; and it is possible that any such jurisdiction will ultimately succeed in collecting such taxes or penalties from nonresident holders of certificates.

 

We cannot assure you that holders of certificates will not be subject to tax in any particular state or local taxing jurisdiction.

 

If any tax or penalty is successfully asserted by any state or local taxing jurisdiction, neither we nor any other person will be obligated to indemnify or otherwise to reimburse certificateholders for such tax or penalty.

 

You should consult your own tax advisors with respect to the various state and local tax consequences of an investment in the certificates.

 

General

 

The Certificates May Not Be a Suitable Investment for You

 

The certificates will not be suitable investments for all investors. In particular, you should not purchase any class of certificates unless you understand and are able to bear the risk that the yield to maturity and the aggregate amount and timing of distributions on the certificates will be subject to material variability from period to period and give rise to the potential for significant loss over the life of the certificates. The interaction of the foregoing factors and their effects are impossible to predict and are likely to change from time to time. As a result, an investment in the certificates involves substantial risks and uncertainties and should be considered only by sophisticated institutional investors with substantial investment experience with similar types of securities and who have conducted appropriate due diligence on the mortgage loans, the mortgaged properties and the certificates.

 

Combination or “Layering” of Multiple Risks May Significantly Increase Risk of Loss

 

Although the various risks discussed in this prospectus are generally described separately, you should consider the potential effects of the interplay of multiple risk factors. Where more than one significant risk factor is present, the risk of loss to an investor in the certificates may be significantly increased.

 

The Volatile Economy, Credit Crisis and Downturn in the Real Estate Market Have Adversely Affected and May Continue To Adversely Affect the Value of CMBS

 

In recent years, the real estate and securitization markets, including the market for commercial mortgage-backed securities (“CMBS”), experienced significant dislocations, illiquidity and volatility. We cannot assure you that another dislocation in CMBS will not occur.

 

Any economic downturn, including any economic downturn related to the COVID-19 outbreak, may adversely affect the financial resources of borrowers under commercial mortgage loans and may result in their inability to make payments on, or refinance, their outstanding mortgage debt when due or to sell their mortgaged properties for an aggregate amount sufficient to pay off the outstanding debt when due. As a result, distributions of principal and interest on your certificates, and the value of your certificates, could be adversely affected. See —The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” above.

 

Other Events May Affect the Value and Liquidity of Your Investment

 

Moreover, other types of events, domestic or international, may affect general economic conditions and financial markets:

 

 

Wars, revolts, terrorist attacks, armed conflicts, energy supply or price disruptions, political crises, pandemics, natural disasters and man-made disasters may have an adverse effect on the mortgaged properties and/or your certificates; and

 

 

Trading activity associated with indices of CMBS may drive spreads on those indices wider than spreads on CMBS, thereby resulting in a decrease in value of such CMBS, including your certificates, and spreads on those indices may be affected by a variety of factors, and may or may not be affected for reasons involving the commercial and multifamily real estate markets and may be affected for reasons that are unknown and cannot be discerned.

 

You should consider that the foregoing factors may adversely affect the performance of the mortgage loans and accordingly the performance of the offered certificates.

 

120 

 

 

The Certificates Are Limited Obligations

 

The certificates, when issued, will only represent ownership interests in the issuing entity. The certificates will not represent an interest in or obligation of, and will not be guaranteed by, the sponsors, the depositor, or any other person. The primary assets of the issuing entity will be the mortgage loans, and distributions on any class of certificates and the VRR Interest will depend solely on the amount and timing of payments and other collections in respect of the mortgage loans, and the subsequent allocation of such amounts between the VRR Interest, on one hand, and the certificates, on the other hand, as described in “Credit Risk RetentionVRR Interest”. We cannot assure you that the cash flow from the mortgaged properties and the proceeds of any sale or refinancing of the mortgaged properties will be sufficient to pay the principal of, and interest on, the mortgage loans or to distribute in full the amounts of interest and principal to which the certificateholders and the VRR Interest owners will be entitled. See “Description of the Certificates—General”.

 

The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline

 

Your certificates will not be listed on any national securities exchange or traded on any automated quotation systems of any registered securities association, and there is currently no secondary market for your certificates. The underwriters have no obligation to make a market in the offered certificates. We cannot assure you that an active secondary market for the certificates will develop. Additionally, one or more investors may purchase substantial portions of one or more classes of certificates. Accordingly, you may not have an active or liquid secondary market for your certificates.

 

The market value of the certificates will also be influenced by the supply of and demand for CMBS generally. A number of factors will affect investors’ demand for CMBS, including:

 

 

the availability of alternative investments that offer higher yields or are perceived as being a better credit risk than CMBS, or as having a less volatile market value or being more liquid than CMBS;

 

 

legal and other restrictions that prohibit a particular entity from investing in CMBS or limit the amount or types of CMBS that it may acquire or require it to maintain increased capital or reserves as a result of its investment in CMBS;

 

 

increased regulatory compliance burdens imposed on CMBS or securitizations generally, or on classes of securitizers, that may make securitization a less attractive financing option for commercial mortgage loans; and

 

 

investors’ perceptions of commercial real estate lending or CMBS, which may be adversely affected by, among other things, a decline in real estate values or an increase in defaults and foreclosures on commercial mortgage loans.

 

We cannot assure you that your certificates will not decline in value.

 

Legal and Regulatory Provisions Affecting Investors Could Adversely Affect the Liquidity of the Offered Certificates

 

We make no representation as to the proper characterization of the offered certificates for legal investment, financial institution regulatory, financial reporting or other purposes, as to the ability of particular investors to purchase the offered certificates under applicable legal investment or other restrictions or as to the consequences of an investment in the offered certificates for such purposes or under such restrictions. Changes in federal banking and securities laws and other laws and regulations may have an adverse effect on issuers, investors or other participants in the asset-backed securities markets including the CMBS market and may have adverse effects on the liquidity, market value and regulatory characteristics of the certificates. While the general effects of such changes are uncertain, regulatory or legislative provisions applicable to certain investors may have the effect of limiting or restricting their ability to hold or acquire CMBS, which in turn may adversely affect the ability of investors in the offered certificates who are not subject to those provisions to resell their certificates in the secondary market. For example:

 

 

Recent changes in federal banking and securities laws, including those resulting from the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) enacted in the United States, may have an adverse effect on issuers, investors or other participants in the asset-backed securities markets. In particular, new capital regulations were issued by the U.S. banking regulators in July 2013; these regulations implement the increased capital requirements established under the Basel Accord and are being phased in over time. These new capital regulations eliminate reliance on credit ratings and

 

121 

 

 

otherwise alter, and in most cases increase, the capital requirements imposed on depository institutions and their holding companies, including with respect to ownership of asset-backed securities such as CMBS. Further changes in capital requirements have been announced by the Basel Committee on Banking Supervision and it is uncertain when such changes will be implemented in the United States. When fully implemented in the United States, these changes may have an adverse effect with respect to investments in asset-backed securities, including CMBS. As a result of these regulations, investments in CMBS such as the certificates by financial institutions subject to bank capital regulations may result in greater capital charges to these financial institutions and these new regulations may otherwise adversely affect the treatment of CMBS for their regulatory capital purposes.

 

 

Regulations were adopted on December 10, 2013 to implement Section 619 of the Dodd-Frank Act (such statutory provision together with such implementing regulations, the “Volcker Rule”). The Volcker Rule generally prohibits “banking entities” (which is broadly defined to include U.S. banks and bank holding companies and many non-U.S. banking entities, together with their respective subsidiaries and other affiliates) from (i) engaging in proprietary trading, (ii) acquiring or retaining an ownership interest in or sponsoring a “covered fund” and (iii) entering into certain relationships with such funds. Subject to certain exceptions, banking entities were required to be in conformance with the Volcker Rule by July 21, 2015. Under the Volcker Rule, unless otherwise jointly determined otherwise by specified federal regulators, a “covered fund” does not include an issuer that may rely on an exclusion or exemption from the definition of “investment company” under the Investment Company Act other than the exclusions contained in Section 3(c)(1) and Section 3(c)(7) of the Investment Company Act.

 

 

The issuing entity will be relying on an exclusion or exemption under the Investment Company Act contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity will not be relying upon Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act of 1940, as amended, as a basis for not registering under the Investment Company Act of 1940, as amended. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule. The general effects of the Volcker Rule remain uncertain. Any prospective investor in the certificates, including a U.S. or foreign bank or a subsidiary or other affiliate thereof, should consult its own legal advisors regarding such matters and other effects of the Volcker Rule.

 

 

The Financial Accounting Standards Board has adopted changes to the accounting standards for structured products. These changes, or any future changes, may affect the accounting for entities such as the issuing entity, could under certain circumstances require an investor or its owner generally to consolidate the assets of the issuing entity in its financial statements and record third parties’ investments in the issuing entity as liabilities of that investor or owner or could otherwise adversely affect the manner in which the investor or its owner must report an investment in CMBS for financial reporting purposes.

 

 

For purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended, no class of offered certificates will constitute “mortgage related securities”.

 

 

The promulgation of additional laws and regulations, including the final regulations to implement the credit risk retention requirements under Section 15G of the Securities Exchange Act of 1934, as added by Section 941 of the Dodd-Frank Act, may cause commercial real estate lenders to tighten their lending standards and reduce the availability of leverage and/or refinancings for commercial real estate. This, in turn, may adversely affect a borrower’s ability to refinance a mortgage loan or sell the related mortgaged property on such mortgage loan’s maturity date.

 

Further changes in federal banking and securities laws and other laws and regulations may have an adverse effect on issuers, investors, or other participants in the asset-backed securities markets (including the CMBS market) and may have adverse effect on the liquidity, market value and regulatory characteristics of the certificates.

 

Accordingly, all investors whose investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities should consult with their own legal, accounting and other advisors in determining whether, and to what extent, the offered certificates will constitute legal investments for them or are subject to investment or other restrictions, unfavorable accounting treatment, capital charges or reserve requirements. See “Legal Investment”.

 

In addition, this transaction is structured to comply with the Credit Risk Retention Rules as and to the extent set forth under “Credit Risk Retention”. We cannot assure you that the retaining parties will at all times satisfy such credit risk retention requirements. At this time, it is unclear what effect a failure of any retaining party to be in compliance with the Credit Risk Retention Rules at any time will have on the certificateholders or the market value or liquidity of

 

122 

 

 

the certificates. Furthermore, notwithstanding any references in this prospectus to the Credit Risk Retention Rules, Regulation RR, the retaining sponsor, any retaining party or other risk retention related matters, in the event the Credit Risk Retention Rules and/or Regulation RR (or any relevant portion thereof) are repealed or determined by applicable regulatory agencies to be no longer applicable to this securitization transaction, none of the retaining sponsor, any retaining party or any other party will be required to comply with or act in accordance with the Credit Risk Retention Rules or Regulation RR (or such relevant portion thereof).

 

On March 25, 2020, the Coronavirus Aid Relief, and Economic Security Act (“CARES Act”) was signed into law. The CARES Act is extensive and significant legislation, and the majority of implementing regulations have not yet been issued. The potential impact of the CARES Act on the borrowers is not yet known. It is possible that compliance with the implementing regulations under the CARES Act may impose costs on, or create operational constraints for, the borrowers and may have an adverse impact on the ability of the master servicer to effectively service the mortgage loans. Further, certain governmental authorities, including federal, state or local governments, could enact, and in some cases already have enacted, laws, regulations, executive orders or other guidance that allow mortgagors to forgo making scheduled payments for some period of time, require modifications to mortgage loans (e.g. waiving accrued interest), preclude creditors from exercising certain rights or taking certain actions with respect to collateral, including foreclosure actions or temporary closures of the master servicer or the special servicer as “non-essential businesses” or otherwise.

 

Description of the Mortgage Pool

 

General

 

The assets of the issuing entity will consist of a pool of 60 fixed rate mortgage loans (the “Mortgage Loans” or, collectively, the “Mortgage Pool”) with an aggregate principal balance as of the Cut-off Date of $921,191,360 (the “Initial Pool Balance”). The “Cut-off Date” means the respective due dates for such Mortgage Loans in October 2021 (or, in the case of any Mortgage Loan that has its first due date after October 2021, the date that would have been its due date in October 2021 under the terms of such Mortgage Loan if a monthly debt service payment were scheduled to be due in that month).

 

Three Mortgage Loans (15.1%) are each part of a larger whole loan, which whole loan is comprised of the related Mortgage Loan and one or more loans that are pari passu in right of payment to the related Mortgage Loan (collectively referred to in this prospectus as “Pari Passu Companion Loans”) and/or are subordinate in right of payment to the related Mortgage Loan (referred to in this prospectus as a “Subordinate Companion Loan”). The Pari Passu Companion Loans and the Subordinate Companion Loans are collectively referred to as the “Companion Loans” in this prospectus, and each such Mortgage Loan and the related Companion Loans are collectively referred to as a “Whole Loan”. Each Companion Loan is secured by the same mortgage and the same single assignment of leases and rents securing the related Mortgage Loan. See “—The Whole Loans” below for more information regarding the rights of the holders of any Companion Loans and the servicing and administration of the Whole Loans that will not be serviced under the PSA (as defined in “Description of the Certificates—General” in this prospectus) for this transaction.

 

The mortgage loan sellers set forth in the chart under “Summary of Terms—Relevant Parties—Sponsors” will sell their respective Mortgage Loans to the depositor, which will in turn transfer the Mortgage Loans to the issuing entity in exchange for the certificates.

 

Each of the Mortgage Loans or Whole Loans is evidenced by one or more promissory notes or similar evidence of indebtedness (each a “Mortgage Note”) and, in each case, secured by (or, in the case of an indemnity deed of trust, backed by a guaranty that is secured by) one or more mortgages, deeds of trust or other similar security instruments (each, a “Mortgage”) creating a first lien on a fee simple and/or leasehold interest in one or more commercial, multifamily and/or manufactured housing community real properties (each, a “Mortgaged Property”).

 

The Mortgage Loans are generally non-recourse loans. In the event of a borrower default on a non-recourse Mortgage Loan, recourse may be had only against the specific Mortgaged Property or Properties, as applicable, and the other limited assets securing such Mortgage Loan, and not against the related borrower’s other assets. The Mortgage Loans are not insured or guaranteed by the sponsors, the mortgage loan sellers or any other person or entity unrelated to the respective borrower. You should consider all of the Mortgage Loans to be nonrecourse loans as to which recourse in the case of default will be limited to the specific property and other assets, if any, pledged to secure the related Mortgage Loan.

 

123 

 

 

Certain Calculations and Definitions

 

This prospectus sets forth certain information with respect to the Mortgage Loans and the Mortgaged Properties. The sum in any column of the tables presented in Annex A-2 or Annex A-3 may not equal the indicated total due to rounding. The information in Annex A-1 with respect to the Mortgage Loans (or Whole Loans, if applicable) and the Mortgaged Properties is based upon the pool of the Mortgage Loans as it is expected to be constituted as of the close of business on October 13, 2021 (the “Closing Date”), assuming that (i) all scheduled principal and interest payments due on or before the Cut-off Date will be made and (ii) there will be no principal prepayments on or before the Closing Date. The statistics in Annex A-1, Annex A-2 and Annex A-3 were primarily derived from information provided to the depositor by each sponsor, which information may have been obtained from the borrowers.

 

All percentages of the Mortgage Loans and Mortgaged Properties, or of any specified group of Mortgage Loans and Mortgaged Properties, referred to in this prospectus without further description are approximate percentages of the Initial Pool Balance by Cut-off Date Balances and/or the Allocated Loan Amount allocated to such Mortgaged Properties as of the Cut-off Date.

 

Except as specifically provided in this prospectus, information presented in this prospectus (including loan-to-value ratios, debt service coverage ratios, debt yields and cut-off date balances per net rentable square foot, pad, room or unit, as applicable) is calculated including the principal balance and debt service payment of any related Pari Passu Companion Loan, but excluding the principal balance and debt service payment of any related Subordinate Companion Loan (or any other subordinate debt encumbering the related mortgaged property or any related mezzanine debt or preferred equity).

 

References to any specified Mortgage Loan should be construed to refer to the Mortgage Loan secured by the Mortgaged Property (or portfolio of Mortgaged Properties) with the same name identified on Annex A-1, representing the approximate percentage of the Initial Pool Balance set forth on Annex A-1.

 

Definitions

 

For purposes of this prospectus, including the information presented in the Annexes, the indicated terms have the meanings set forth below. In reviewing such definitions, investors should be aware that the appraisals for the Mortgaged Properties were prepared prior to origination and have not been updated. In particular, such appraisals generally do not reflect the effects of the COVID-19 pandemic on the Mortgaged Properties. Similarly, net operating income and occupancy information used in underwriting the Mortgage Loans may not reflect current conditions, and in particular, the effects of the COVID-19 pandemic. As a result, appraised values, net operating income, occupancy, and related metrics, such as loan-to-value ratios, debt service coverage ratios and debt yields, may not accurately reflect the current conditions at the Mortgaged Properties.

 

ADR” means, for any hotel property, average daily rate.

 

Allocated Loan Amount” means, in the case of Mortgage Loans secured by a portfolio of Mortgaged Properties, a portion of the Cut-off Date Balance allocated to each Mortgaged Property based upon one or more of the related appraised values, the related underwritten net cash flow or prior allocations reflected in the related Mortgage Loan documents; provided that with respect to any Whole Loan secured by a portfolio of Mortgaged Properties, the Allocated Loan Amount represents only the pro rata portion of the related Mortgage Loan principal balance amount relative to the related Whole Loan principal balance. With respect to any Mortgage Loan that is secured by a single Mortgaged Property, “Allocated Loan Amount” means the Cut-off Date Balance of such Mortgage Loan.

 

Annual Debt Service” generally means, for any Mortgage Loan, 12 times the monthly payment in effect as of the Cut-off Date, provided that:

 

 

in the case of a Mortgage Loan that provides for monthly payments in accordance with a specified payment schedule, “Annual Debt Service” means 12 times the average of the principal and interest payments for the first 12 payment periods of the Mortgage Loan following the Cut-off Date;

 

 

in the case of a Mortgage Loan that provides for interest-only payments through its maturity, or its Anticipated Repayment Date, as applicable, “Annual Debt Service” means the interest payments scheduled to be due on the first due date following the Cut-off Date and the 11 due dates thereafter for such Mortgage Loan; and

 

 

in the case of a mortgage loan that provides for an interest-only period during a portion of its term to maturity or Anticipated Repayment Date and provides for scheduled amortization payments during the

 

124 

 

 

remainder of its term to maturity or Anticipated Repayment Date, “Annual Debt Service” means 12 times the monthly payment of principal and interest payable during the amortization period.

 

Monthly debt service and the debt service coverage ratios are also calculated using the monthly payment in effect as of the Cut-off Date, subject to the proviso to the prior sentence. In the case of any Whole Loan, Annual Debt Service is calculated with respect to the Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan). Annual Debt Service is calculated with regard to the related Mortgage Loan included in the issuing entity only, unless otherwise indicated.

 

Appraised Value” means, for any Mortgaged Property, the appraiser’s adjusted value of such Mortgaged Property as determined by the most recent third party appraisal of the Mortgaged Property available to the applicable mortgage loan seller as set forth under “Appraised Value” on Annex A-1. In certain cases, the appraisals state an “as-stabilized”, “as-complete”, “as-repaired”, “hypothetical” or “as-renovated” value (or any equivalent term) as well as an “as-is” value for the related Mortgaged Property that assume that certain events will occur with respect to the re-tenanting, construction, renovation or repairs at such Mortgaged Property. In most such cases, the applicable mortgage loan seller has taken reserves sufficient to complete such re-tenanting, construction, renovation or repairs. We make no representation that sufficient amounts have been reserved or that the appraised value would approximate either the value that would be determined in a current appraisal of the related Mortgaged Property or the amount that would be realized upon a sale.

 

In the following cases, the Appraised Value set forth in this prospectus and on Annex A-1 to this prospectus is not the “as-is” appraised value (or, in the case of a portfolio of Mortgaged Properties, is not the sum of the “as-is” appraised values of the individual Mortgaged Properties), but is instead calculated based on the condition(s) set forth in the table below:

 

Mortgage Loan or
Mortgaged
Property Name

 

% of Initial
Pool
Balance by
Allocated
Loan
Amount

 

Cut-off Date
LTV Ratio
(Other Than
“As-Is”)

 

LTV Ratio at
Maturity or
ARD (Other
Than “As-
Is”)

 

Other Than
“As-Is”
Appraised
Value

 

Cut-off Date
LTV Ratio
(“As-Is”)

 

LTV Ratio
at Maturity
or ARD
(“As-Is”)

 

“As-Is”
Appraised
Value

Inland Wentworth Self Storage Portfolio(1)

 

5.5%

 

48.3%

 

48.3%

 

$105,800,000

 

50.1%

 

50.1%

 

$101,980,000

Texas MHP Portfolio(2)

 

1.1%

 

45.1%

 

39.5%

 

$21,600,000

 

47.7%

 

41.8%

 

$20,440,000

Oxford Portfolio(3)

 

0.8%

 

56.8%

 

44.2%

 

$12,300,000

 

59.7%

 

46.4%

 

$11,700,000

 

(1)     The Other than “As-Is” Appraised Value of $105,800,000 represents a portfolio premium of 3.7%.

 

(2)     The Other than “As-Is” Appraised Value of $21,600,000 represents a portfolio premium of 5.7%.

 

(3)     The Other than “As-Is” Appraised Value of $12,300,000 represents a portfolio premium of 5.1%.

 

In addition:

 

With respect to the One SoHo Square Mortgaged Property (5.6%), the Appraised Value is subject to the following extraordinary assumptions: (i) based on the appraisers’ review of the real estate tax documentation provided by the borrowers, the borrowers are in the process of receiving approval for two separate Industrial Commercial Abatement Programs (“ICAP”) tax exemptions for 161 Avenue of the Americas (Lot 31) and 233 Spring Street (Lot 36); the borrowers’ counsel has provided documentation indicating that the subject property would receive two retrospective ICAP tax abatements for Lots 31 and 36; as a result, the real estate taxes utilized within the appraiser’s analysis assume that the retrospective ICAPs will commence on the 2017/18 (Lot 31) and 2017/18 (Lot 36) tax years, respectively; and (ii) the borrower is in the process of negotiating a rent amendment and deferment with Torch & Crown for the past 16 months of arrears. The lease amendment was not finalized as of the date of value (June 10, 2021). The appraisal analysis assumes that the tenant, Torch & Crown, will receive 12 months of rent abatement from the date of value, with no deferral rent paybacks.

 

With respect to the Classon Wilson Portfolio Mortgaged Properties (0.7%), the Appraised Value of $9,700,000 includes an extraordinary assumption that the borrower has secured a tax abatement at the 385 Classon Avenue mortgaged property which the borrower has applied for but has not yet obtained. The full unabated taxes for the 2021/2022 tax year are $15,502 compared to the underwritten abated taxes of $1,718.

 

With respect to the 225-235 West 146th Street Mortgage Loan (1.5%), the Appraised Value is subject to the extraordinary assumption that the two buildings operate as one economic unit and share one boiler. Although the properties are owned by two different LLCs for the appraiser’s analysis it was assumed that the two LLCs are related borrowers and have valued the two properties as one economic unit.

 

125 

 

 

With respect to the 629 Broad Street Mortgage Loan (0.6%), the Appraised Value is subject to the following extraordinary assumptions: (i) no other self-storage spaces will be built out, (ii) self-storage unit A8 is vacant and available for lease and (iii) based upon a review of a 2018 reconciliation, annual reimbursable operating expenses are approximately 35.7% of total parking manager expenses (which excludes real estate taxes and insurance).

 

With respect to any Mortgage Loan that is a part of a Whole Loan, Appraised Value is based on the appraised value of the related Mortgaged Property that secures the entire Whole Loan.

 

Balloon Balance” means, with respect to any Mortgage Loan, the principal amount that will be due at maturity (or, in the case of an ARD Loan, that will be outstanding at the related Anticipated Repayment Date) for such Mortgage Loan, assuming no payment defaults or principal prepayments.

 

Cash Flow Analysis” is, with respect to one or more of the Mortgaged Properties securing a Mortgage Loan among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, a summary presentation of certain adjusted historical financial information provided by the related borrower, and a calculation of the Underwritten Net Cash Flow expressed as (a) “Effective Gross Income” minus (b) “Total Operating Expenses” and underwritten replacement reserves and (if applicable) tenant improvements and leasing commissions. For this purpose:

 

 

Effective Gross Income” means, with respect to any Mortgaged Property, the revenue derived from the use and operation of that property, less allowances for vacancies, concessions and credit losses. The “revenue” component of such calculation was generally determined on the basis of the information described with respect to the “revenue” component described under “Underwritten Net Operating Income” below. In general, any non-recurring revenue items and non-property related revenue are eliminated from the calculation of Effective Gross Income.

 

 

Total Operating Expenses” means, with respect to any Mortgaged Property, all operating expenses associated with that property, including, but not limited to, utilities, administrative expenses, repairs and maintenance, management fees, advertising costs, insurance premiums, real estate taxes and (if applicable) ground rent. Such expenses were generally determined on the basis of the same information as the “expense” component described under “Underwritten Net Cash Flow” below.

 

To the extent available, selected historical income, expenses and net operating income associated with the operation of the related Mortgaged Property securing each Mortgage Loan appear in each cash flow summary contained in Annex A-3 to this prospectus. Such information is one of the sources (but not the only source) of information on which calculations of Underwritten Net Cash Flow are based. The historical information presented is derived from audited and/or unaudited financial statements provided by the borrowers. The historical information in the cash flow summaries reflects adjustments made by the mortgage loan seller to exclude certain items contained in the related financial statements that were not considered in calculating Underwritten Net Cash Flow and is presented in a different format from the financial statements to show a comparison to the Underwritten Net Cash Flow. In general, solely for purposes of the presentation of historical financial information, the amount set forth under the caption “effective gross income” consists of the “total revenues” set forth in the applicable financial statements (including (as and to the extent stated) rental revenues, tenant reimbursements and recovery income (and, in the case of hospitality properties and certain other property types, parking income, telephone income, food and beverage income, laundry income and other income), with adjustments to exclude amounts recognized on the financial statements under a straight line method of recognizing rental income (including increases in minimum rents and rent abatements) from operating leases over their lives and items indicated as extraordinary or one time revenue collections or considered nonrecurring in property operations. The amount set forth under the caption “total operating expenses” in the historical financial information consists of the total expenses set forth in the applicable financial statements, with adjustments to exclude allocated parent company expenses, restructuring charges and charges associated with employee severance and termination benefits, interest expenses paid to company affiliates or unrelated third parties, charges for depreciation and amortization and items indicated as extraordinary or one time losses or considered nonrecurring in property operations.

 

The selected historical information presented in the cash flow summaries is derived from audited and/or unaudited financial statements furnished by the respective borrowers which have not been verified by the depositor, any underwriters, the mortgage loan sellers or any other person. Audits or other verification of such financial statements could result in changes thereto, which could in turn result in the historical net income presented herein being overstated or understated.

 

Cut-off Date Balance” of any Mortgage Loan, will be the unpaid principal balance of that Mortgage Loan, as of the Cut-off Date for such Mortgage Loan, after application of all payments due on or before that date, whether or not received.

 

126 

 

 

Cut-off Date LTV Ratio”, “Cut-off Date Loan-to-Value Ratio”, “Cut-off Date LTV”, or “Current LTV” means, with respect to any Mortgage Loan, (a) the Cut-off Date Balance of such Mortgage Loan divided (b) by the Appraised Value of the related Mortgaged Property or Mortgaged Properties; provided, that:

 

 

In the case of a Mortgage Loan that is part of a Whole Loan unless otherwise indicated, the Cut-off Date Loan-to-Value Ratios were calculated with respect to such Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan).

 

 

With respect to any Mortgage Loan that is part of a cross-collateralized and cross-defaulted group of Mortgage Loans, such terms mean the ratio, expressed as a percentage, of the aggregate Cut-off Date Balance of all Mortgage Loans comprising such group divided by the aggregate Appraised Value of the related Mortgaged Properties securing such group.

 

 

With respect to Mortgage Loans which have an Appraised Value other than an “as is” appraised value, as set forth in the definition of “Appraised Value” above, the Cut-off Date LTV is, unless otherwise indicated, based on such non-“as is” Appraised Value.

 

See the definition of “Appraised Value” above and Annex A-1 and the related footnotes.

 

EGI” means “Effective Gross Income”, as defined under “Cash Flow Analysis” above.

 

GLA” means gross leasable area.

 

Grace Period” is the number of days before a payment default is an event of default under the related Mortgage Loan and/or before the imposition of late payment charges and/or default interest.

 

Hard Lockbox” means that the borrower is required to direct the tenants to pay rents directly to a lockbox account controlled by the lender; provided that hotel properties are considered to have a hard lockbox if credit card receivables are required to be deposited directly into the lockbox account even though cash, checks or “over the counter” receipts are deposited by the manager of the related Mortgaged Property into the lockbox account controlled by the lender.

 

In-Place Cash Management” means, for funds directed into a lockbox, such funds are generally not made immediately available to the related borrower, but instead are forwarded to a cash management account controlled by the lender and the funds are disbursed according to the related Mortgage Loan documents with any excess remitted to the related borrower (unless an event of default under the Mortgage Loan documents or one or more specified trigger events have occurred and are continuing) generally on a daily basis.

 

IO” means interest-only.

 

IO Period UW NCF DSCR” means the UW NCF DSCR with respect to any related mortgage loan that has an interest-only period that has not expired as of the Cut-off Date but will expire prior to maturity.

 

Largest Tenant” means, with respect to any Mortgaged Property, the tenant occupying the largest amount of net rentable square feet. Similarly, “Second Largest Tenant”, “Third Largest Tenant”, “Fourth Largest Tenant” and “Fifth Largest Tenant” mean, with respect to any Mortgaged Property, the tenant occupying the second, third, fourth or fifth (as applicable) largest amount of net rentable square feet.

 

Lease Expiration of Largest Tenant” means the date at which the applicable Largest Tenant’s lease is scheduled to expire. Similarly, “Lease Expiration of Second Largest Tenant”, “Lease Expiration of Third Largest Tenant”, “Lease Expiration of Fourth Largest Tenant” and “Lease Expiration of Fifth Largest Tenant” mean, with respect to any Mortgaged Property, the date at which the applicable Second Largest Tenant’s, Third Largest Tenant’s, Fourth Largest Tenant’s or Fifth Largest Tenant’s, as applicable, lease is scheduled to expire.

 

Loan Per Unit” means the applicable principal balance per unit of measure as of the Cut-off Date. With respect to any Mortgage Loan that is part of a Whole Loan, the Loan Per Unit is calculated with respect to such Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan). With respect to any Mortgage Loan contained in any group of cross-collateralized Mortgage Loans, the Loan Per Unit is calculated on the basis of the aggregate principal balances of all Mortgage Loans comprising such group.

 

LTV Ratio at Maturity or ARD”, “Loan-to-Value Ratio at Maturity or ARD”, “Balloon LTV”, “Maturity Date LTV Ratio” or “Maturity Date LTV” means, with respect to any Mortgage Loan, (a) the Balloon Balance for such Mortgage Loan, divided by (b) the Appraised Value of the related Mortgaged Property or Mortgaged Properties; provided, that:

 

127 

 

 

 

In the case of a Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, LTV Ratio at Maturity or ARD was calculated with respect to such Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan).

 

 

In the case of an ARD Loan, the LTV Ratio at Maturity or ARD is calculated with respect to the related Balloon Balance on the related Anticipated Repayment Date.

 

 

With respect to any Mortgage Loan that is part of a cross-collateralized and cross-defaulted group of Mortgage Loans, such terms mean the ratio, expressed as a percentage, of the aggregate Balloon Balance of the related Mortgage Loans comprising such group divided by the aggregate Appraised Value of the related Mortgaged Properties securing such group.

 

 

With respect to Mortgage Loans which have an Appraised Value other than an “as is” appraised value, as set forth in the definition of “Appraised Value” above, the LTV Ratio at Maturity or ARD is, unless otherwise indicated, based on such non-“as is” Appraised Value.

 

See the definition of “Appraised Value” above and Annex A-1 and the footnotes thereto.

 

Mortgage Rate” means, with respect to each Mortgage Loan or Whole Loan and any interest accrual period, the annual rate at which interest accrues on such Mortgage Loan or Whole Loan (without regard to any increase in such rate after the Anticipated Repayment Date in the case of an ARD Loan) during such period (in the absence of a default), as set forth in the related Mortgage Note from time to time (the initial Mortgage Rate with respect to each Mortgage Loan is set forth on Annex A-1); provided, that for purposes of calculating Pass-Through Rates equal to, based on and limited by the weighted average Net Mortgage Rate, the Mortgage Rate for any mortgage loan will be determined without regard to any default interest and without taking into account any reduction in the interest rate by a bankruptcy court pursuant to a plan of reorganization or pursuant to any of its equitable powers or a reduction of interest or principal due to a modification, waiver or amendment of the terms of that Mortgage Loan pursuant to the PSA.

 

Most Recent NOI” and “Trailing 12 NOI” (which is for the period ending as of the date specified in Annex A-1) is the net operating income for a Mortgaged Property as established by information provided by the borrowers, except that in certain cases such net operating income has been adjusted by removing certain non-recurring expenses and revenue or by certain other normalizations. Most Recent NOI and Trailing 12 NOI do not necessarily reflect accrual of certain costs such as taxes and capital expenditures and do not reflect non-cash items such as depreciation or amortization. In some cases, capital expenditures may have been treated by a borrower as an expense or expenses treated as capital expenditures. Most Recent NOI and Trailing 12 NOI were not necessarily determined in accordance with generally accepted accounting principles. Moreover, Most Recent NOI and Trailing 12 NOI are not a substitute for net income determined in accordance with generally accepted accounting principles as a measure of the results of a property’s operations or a substitute for cash flows from operating activities determined in accordance with generally accepted accounting principles as a measure of liquidity and in certain cases may reflect partial year annualizations.

 

MSA” means metropolitan statistical area.

 

Net Operating Income” or “NOI” means historical net operating income for a Mortgaged Property for the annual or other period specified (or ending on the “NOI Date” specified), and generally consists of revenue derived from the use and operation of the Mortgaged Property, consisting primarily of rental income (and in the case of cooperative mortgage loans, assuming that the property was operated as a rental property), less the sum of (a) operating expenses (such as utilities, administrative expenses, management fees and advertising) and (b) fixed expenses, such as insurance, real estate taxes (except in the case of certain Mortgage Loans included in the issuing entity, where the related borrowers are exempted from real estate taxes and assessments) and, if applicable, ground lease payments. Net operating income generally does not reflect (i.e., it does not deduct for) capital expenditures, including tenant improvement costs and leasing commissions, interest expenses and non-cash items such as depreciation and amortization.

 

NRA” means net rentable area.

 

Occupancy Rate” means the percentage of Square Feet, Units, Rooms or Pads, as the case may be, of a Mortgaged Property that was occupied or leased as of or, in the case of certain properties, average Units or Rooms so occupied over a specified period ending on, a specified date (identified on Annex A-1 as the “Occupancy Rate As-of Date”), as specified by the borrower or as derived from the Mortgaged Property’s rent rolls, operating statements or appraisals or as determined by a site inspection of such Mortgaged Property. Such percentage may include tenants which have executed a lease to occupy such Mortgaged Property even though the applicable tenant

 

128 

 

 

has not taken physical occupancy. The Occupancy Rate presented in this prospectus may include space subject to build-out or other renovation and may exclude space currently under renovation. Generally, for purposes of the presentation in this prospectus, we consider a “master lease” to be a lease by an affiliate of the borrower, or by an entity (or an affiliate of an entity) from which the borrower acquired the Mortgaged Property, that (in either case) is obligated to pay rent under a lease with the borrower but does not conduct business operations at the leased premises. We do not consider the following to be a “master lease” for purposes of the presentation in this prospectus: (i) a lease executed in connection with a sale-leaseback arrangement under which an unaffiliated seller of a property (or an affiliate thereof) conducts business operations at the Mortgaged Property and executes a long-term lease at the Mortgaged Property simultaneously with its acquisition by the borrower; (ii) a lease executed by the borrower, property seller or other person that (a) relates to space, whether or not occupied, that is leased by an unaffiliated tenant and (b) has the effect of making that borrower, seller or other person liable, in whole or in part, for the payment of rent that is not more than the rent payable by the unaffiliated tenant under its lease; or (iii) a master lease that was not taken into account in the underwriting. “Master leases” are typically used in connection with the origination of a loan to bring occupancy to a “stabilized” level but may not provide additional economic support for the Mortgage Loan. A master lease may relate to all or a portion of a Mortgaged Property.

 

In some cases, the “Debt Service Coverage Ratio” information and the “Occupancy Rate” with respect to a Mortgaged Property reflects the existence of a “master lease.”

 

Occupancy Date” means the date of determination of the Occupancy of a Mortgaged Property. With respect to a Mortgage Loan secured by a residential cooperative property, the Occupancy Date is the date as of which the value of the related Mortgaged Property is determined pursuant to the appraisal from which the Occupancy Rate is derived.

 

Original Balance” means the principal balance of the Mortgage Loan as of the date of origination.

 

Prepayment Provisions” denotes a general summary of the provisions of a Mortgage Loan that restrict the ability of the related borrower to voluntarily prepay the Mortgage Loan. In each case, some exceptions may apply that are not described in the general summary, such as provisions that permit a voluntary partial prepayment in connection with the release of a portion of a Mortgaged Property, or require the application of tenant holdback reserves to a partial prepayment, in each case notwithstanding any lockout period or yield maintenance charge that may otherwise apply. In describing Prepayment Provisions, we use the following symbols with the indicated meanings:

 

 

DEF(#)”means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which voluntary prepayments of principal are prohibited, but the related borrower is permitted to defease that Mortgage Loan in order to obtain a release of the related Mortgaged Property.

 

 

DEF/YM@(#)”means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which the related borrower is permitted to defease that Mortgage Loan in order to obtain a release of the related Mortgaged Property and during which prepayments of principal are permitted with the payment of the greater of a Yield Maintenance Charge and a Prepayment Premium (equal to @% of the prepaid amount).

 

 

LO(#)”means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which voluntary prepayments of principal are prohibited and defeasance is not permitted.

 

 

O(#)”means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which prepayments of principal are permitted without the payment of any Prepayment Premium or Yield Maintenance Charge and the lender is not entitled to require a defeasance in lieu of prepayment.

 

 

YM(#)”means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which prepayments of principal are permitted with the payment of a Yield Maintenance Charge and the lender is not entitled to require a defeasance in lieu of prepayment.

 

 

YM@(#)”means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which prepayments of principal are permitted with the payment of the greater of a Yield Maintenance Charge and a Prepayment Premium (equal to @% of the prepaid amount) and the lender is not entitled to require a defeasance in lieu of prepayment.

 

RevPAR” means, with respect to any hospitality property, revenues per available room.

 

129 

 

 

Soft Lockbox” means that the related borrower is required to deposit or cause the property manager to deposit all rents collected into a lockbox account (rather than tenants, or in the case of hotel properties, credit card companies, depositing such rents directly).

 

Soft Springing Lockbox” means that the related borrower is required to deposit, or cause the property manager to deposit, all rents collected into a lockbox account until the occurrence of an event of default under the loan documents or one or more specified trigger events, at which time the lockbox account converts to a Hard Lockbox.

 

Springing Cash Management” means, until the occurrence of an event of default under the Mortgage Loan documents or one or more specified trigger events, revenue from the lockbox (if any) is forwarded to an account controlled by the related borrower or is otherwise made available to the related borrower. Upon the occurrence of an event of default or such a trigger event, the Mortgage Loan documents require the related revenue to be forwarded to a cash management account controlled by the lender and the funds are disbursed according to the related loan documents.

 

Springing Lockbox” means a lockbox that is not currently in place, but the related loan documents require the imposition of a lockbox account upon the occurrence of an event of default under the loan documents or one or more specified trigger events.

 

Square Feet”, “SF” or “Sq. Ft.” means, in the case of a Mortgaged Property operated as a retail center, office building, industrial/warehouse facility, any combination of the foregoing, or any other property type for which such term is used, the square footage of the net rentable or leasable area.

 

T-12” and “TTM” each means trailing 12 months.

 

Term to Maturity” or “Term to Maturity or ARD” means, with respect to any Mortgage Loan, the remaining term, in months, from the Cut-off Date for such Mortgage Loan to the related maturity date or, in the case of an ARD Loan, the related Anticipated Repayment Date, as applicable. Annex A-1 indicates each Mortgage Loan that is an ARD Loan.

 

Underwritten Expenses” or “UW Expenses” means, with respect to any Mortgaged Property, the annual operating expenses estimated for that Mortgaged Property, generally derived from the historical annual expenses reflected in the operating statements and other information furnished by the related borrower, except that those expenses were often modified as follows:

 

 

operating expenses were generally adjusted by various factors such as inflation, appraisers’ estimates and historical trends;

 

 

if there was no management fee or a management fee which varies from the market, it was assumed that a management fee is payable with respect to the Mortgaged Property in an amount that is the greater of the market rate as determined by an appraiser or the lender’s minimum management fee underwriting criteria for the applicable property type; and

 

 

those expenses were adjusted so as to eliminate any capital expenditures, loan closing costs, tenant improvements or leasing commissions and similar nonrecurring expenses.

 

Underwritten Expenses generally include:

 

 

salaries, wages and benefits;

 

 

the costs of utilities;

 

 

repairs and maintenance;

 

 

marketing;

 

 

insurance;

 

 

management;

 

 

landscaping;

 

 

security, if provided at the Mortgaged Property;

 

130 

 

 

 

real estate taxes;

 

 

general and administrative expenses; and

 

 

ground lease payments, and other costs,

 

but without any deductions for debt service, depreciation and amortization or capital expenditures, tenant improvements or leasing commissions.

 

Underwritten NCF Debt Yield”, “UW NCF Debt Yield” or “Cut-off Date UW NCF” means, with respect to any Mortgage Loan, the Underwritten Net Cash Flow for the related Mortgaged Property or Mortgaged Properties divided by the Cut-off Date Balance for the related Mortgage Loan; provided that:

 

 

In the case of a Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, the Underwritten NCF Debt Yield was calculated with respect to such Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan).

 

 

With respect to any Mortgage Loan that is part of a cross-collateralized and cross-defaulted group of Mortgage Loans, unless otherwise indicated, the Underwritten NCF Debt Yield means the ratio of the aggregate Underwritten Net Cash Flow derived from the Mortgaged Properties securing all Mortgage Loans comprising such group divided by the aggregate Cut-off Date Balance of all Mortgage Loans comprising such group.

 

Underwritten Net Cash Flow,” “Underwritten NCF” or “UW NCF,” with respect to any Mortgaged Property, means the Underwritten Net Operating Income decreased by the estimated capital expenditures and reserves for capital expenditures, including tenant improvement costs and leasing commissions, as applicable. Underwritten Net Cash Flow generally does not reflect interest expense and non-cash items such as depreciation and amortization.

 

Underwritten Net Cash Flow DSCR”, “Underwritten NCF DSCR”, or “UW NCF DSCR”  means, with respect to any Mortgage Loan, (a) the Underwritten Net Cash Flow for the related Mortgaged Property or Mortgaged Properties, divided by (b) the Annual Debt Service for such Mortgage Loan; provided, that unless otherwise indicated, the Underwritten Net Cash Flow DSCR with respect to (x) any Mortgage Loan that is part of a Whole Loan, reflects the Annual Debt Service payable under such Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan), and (y) any Mortgage Loan contained in any group of cross-collateralized Mortgage Loans, is calculated on the basis of the Underwritten Net Cash Flow generated by all the Mortgaged Properties securing such group and the aggregate Annual Debt Service payable under all Mortgage Loans comprising such group, in each case unless otherwise indicated.

 

In general, debt service coverage ratios are used by income property lenders to measure the ratio of (a) cash currently generated by a property that is available for debt service to (b) required debt service payments. However, debt service coverage ratios only measure the current, or recent, ability of a property to service mortgage debt. If a property does not possess a stable operating expectancy (for instance, if it is subject to material leases that are scheduled to expire during the loan term and that provide for above-market rents and/or that may be difficult to replace), a debt service coverage ratio may not be a reliable indicator of a property’s ability to service the mortgage debt over the entire remaining loan term. The Underwritten NCF DSCRs are presented herein for illustrative purposes only and, as discussed above, are limited in their usefulness in assessing the current, or predicting the future, ability of a mortgaged property to generate sufficient cash flow to repay the related mortgage loan.

 

In some cases, the “UW NCF DSCR” information and the “Occupancy Rate” with respect to a mortgaged property reflects the existence of a “master lease.”

 

Underwritten Net Operating Income” or “UW NOI” with respect to any Mortgaged Property, means an estimate of cash flow available for debt service in a typical year of stable, normal operations as determined by the related mortgage loan seller. In general, it is the estimated revenue derived from the use and operation of such Mortgaged Property (in certain cases, however, inclusive of rents under master leases with an affiliate of the borrower that relate to space not used or occupied by the master lease tenant), consisting primarily of rental income, less the sum of (a) estimated operating expenses (such as utilities, administrative expenses, repairs and maintenance, management fees, franchise fees and advertising), and (b) estimated fixed expenses, such as insurance, real estate taxes and, if applicable, ground lease payments. The Underwritten Net Operating Income for each Mortgaged Property is calculated on the basis of numerous assumptions and subjective judgments, which, if ultimately proven erroneous, could cause the actual net cash flow for such Mortgaged Property to differ materially from the Underwritten Net Operating Income set forth herein. Certain of such assumptions and subjective judgments of each related mortgage loan seller relate to future events, conditions and circumstances, including future expense levels, future increases in

 

131 

 

 

rents over current rental rates (including in circumstances where a tenant may currently be in a free or reduced rent period), future vacancy rates, commencement of occupancy and rent payments with respect to leases for which rentals have not yet commenced, the re-leasing of vacant space and the continued leasing of occupied space, which will be affected by a variety of complex factors over which none of the depositor, the applicable mortgage loan seller, the master servicer or the special servicer has control. In some cases, the Underwritten Net Operating Income set forth herein for any mortgaged property is higher, and may be materially higher, than the annual net operating income for such mortgaged property based on historical operating statements.

 

In determining Underwritten Net Operating Income for a Mortgaged Property, the applicable mortgage loan seller generally relied on rent rolls and/or other generally unaudited financial information provided by the respective borrowers; and in some cases, the appraisal and/or local market information was the primary basis for the determination. From that information, the applicable mortgage loan seller calculated stabilized estimates of cash flow that took into consideration historical financial statements (where available), material changes in the operating position of a Mortgaged Property of which the applicable mortgage loan seller was aware (e.g., current rent roll information including newly signed leases, near term market rent steps, expirations of “free rent” periods, market rents, and market vacancy data), contractual rent increases and estimated capital expenditures, leasing commissions and tenant improvement costs. In certain cases, the applicable mortgage loan seller’s estimate of Underwritten Net Operating Income reflected differences from the information contained in the operating statements obtained from the respective borrowers (resulting in either an increase or decrease from the recent historical net operating income set forth therein) based upon the applicable mortgage loan seller’s own analysis of such operating statements and the assumptions applied by the respective borrowers in preparing such statements and information. In certain instances, for example, property management fees and other expenses may have been taken into account in the calculation of Underwritten Net Operating Income even though such expenses may not have been reflected in actual historic operating statements. In most of those cases, the information was annualized, with some exceptions, before using it as a basis for the determination of Underwritten Net Operating Income.

 

In addition, notwithstanding the foregoing, the vacancy assumption used in determining the revenue component of Underwritten Net Operating Income may have used vacancy information for the subject Mortgaged Property and the related markets that pre-dates the impact of the COVID-19 pandemic.

 

Historical operating results may not be available or were deemed not relevant for some of the Mortgage Loans which are secured by Mortgaged Properties with newly constructed improvements, Mortgaged Properties with triple net leases, Mortgaged Properties that have recently undergone substantial renovations and newly acquired Mortgaged Properties. In such cases, items of revenue and expense used in calculating Underwritten Net Operating Income were generally derived from rent rolls, estimates set forth in the related appraisal, leases with tenants or from other borrower-supplied information such as estimates or budgets.

 

Underwritten NOI Debt Yield” or “UW NOI Debt Yield” means, with respect to any Mortgage Loan, the Underwritten Net Operating Income for the related Mortgaged Property divided by the Cut-off Date Balance for such Mortgage Loan; provided, that:

 

 

With respect to any Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, the Underwritten NOI Debt Yield is calculated with regard to such Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan); and

 

 

With respect to any Mortgage Loan in any group of cross-collateralized Mortgage Loans, unless otherwise indicated, the Underwritten NOI Debt Yield is calculated on the basis of the aggregate Cut-off Date Balance of all Mortgage Loans comprising such group and the aggregate Underwritten Net Operating Income derived for the Mortgaged Properties securing all Mortgage Loans comprising such group.

 

Underwritten EGI” or “UW EGI” or “UW Effective Gross Income”  with respect to any Mortgaged Property, means the gross potential rent, recoveries and other income, less mark-to-market, vacancy and collection loss.

 

Underwritten NOI DSCR”  or “UW NOI DSCR” means, with respect to any Mortgage Loan, (a) the Underwritten Net Operating Income for the related Mortgaged Property or Mortgaged Properties, divided by (b) the Annual Debt Service for such Mortgage Loan; provided, that:

 

 

With respect to any Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, UW NOI DSCR is calculated on the basis of the aggregate Annual Debt Service payable with respect to such Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan).

 

 

With respect to any Mortgage Loan in any group of cross-collateralized Mortgage Loans, unless otherwise indicated, UW NOI DSCR is calculated on the basis of the aggregate Annual Debt Service of all Mortgage

 

132 

 

 

Loans comprising such group and the aggregate Underwritten Net Operating Income for the Mortgaged Properties securing all Mortgage Loans comprising such group.

 

Underwritten Revenue” or “UW Revenue” means, with respect to any Mortgage Loan, the gross potential rent, less vacancies and collection loss.

 

Units”, “Rooms”, “Beds” or “Pads” means (a) in the case of a Mortgaged Property operated as multifamily housing or residential cooperative properties, the number of apartments, regardless of the size of or number of rooms in such apartment, (b) in the case of a Mortgaged Property operated as a hotel property, the number of guest rooms, (c) in the case of certain Mortgaged Properties operated as student housing properties, the number of beds or (d) in the case of a Mortgaged Property operated as a manufactured housing community property, the number of pads for manufactured homes.

 

Weighted Average Mortgage Rate” means the weighted average of the Mortgage Rates as of the Cut-off Date.

 

You should review the footnotes to Annex A-1 in this prospectus for information regarding certain other loan-specific adjustments regarding the calculation of debt service coverage ratio information, loan-to-value ratio information, debt yield information and/or loan per net rentable square foot or unit with respect to certain of the Mortgage Loans.

 

Except as otherwise specifically stated, the Cut-off Date LTV Ratio, Underwritten Debt Service Coverage Ratio, LTV Ratio at Maturity or ARD, Underwritten NCF Debt Yield, Underwritten NOI Debt Yield and loan per net rentable square foot or unit statistics with respect to each Mortgage Loan are calculated and presented including such Mortgage Loan and any related Pari Passu Companion Loan, but without regard to any Subordinate Companion Loan or any other indebtedness, whether or not secured by the related Mortgaged Property, ownership interests in the related borrower or otherwise, that currently exists or that may be incurred by the related borrower or its owners in the future.

 

References to “weighted averages” of the Mortgage Loans in the Mortgage Pool or any particular sub-group of the mortgage loans are references to averages weighted on the basis of the Cut-off Date Balances of the subject Mortgage Loans, unless otherwise indicated.

 

If we present a debt rating for some tenants and not others in the tables or elsewhere in this prospectus, you should assume that the other tenants are not rated and/or have below-investment grade ratings. If a tenant has a rated parent or affiliate, we present the rating of that parent or affiliate, notwithstanding that the parent or affiliate may itself have no obligations under the lease. Presentation of a rating opposite a tenant should not be construed as a statement that the relevant tenant will perform or be able to perform its obligations.

 

The sum in any column of any of the tables in this prospectus may not equal the indicated total due to rounding.

 

Historical information presented in this prospectus, including information in Annexes A-1 and A-3 to this prospectus, is derived from audited and/or unaudited financial statements provided by the borrowers. In each case, the historical information is taken from the same source with respect to a Mortgage Loan and subject to the same adjustments and considerations as described above with respect to the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans under the definition of “Cash Flow Analysis”.

 

133 

 

 

Mortgage Pool Characteristics

 

Overview

 

Cut-off Date Mortgage Loan Characteristics

 

 

 

All Mortgage Loans

Initial Pool Balance(1)

 

$921,191,360

Number of mortgage loans

 

60

Number of mortgaged properties

 

102

Number of crossed loans

 

0

Crossed loans as a percentage

 

0.0%

Range of Cut-off Date Balances

 

$1,775,000 to $71,500,000

Average Cut-off Date Balance

 

$15,353,189

Range of Mortgage Rates

 

2.5430% to 5.4900%

Weighted average Mortgage Rate

 

3.4430%

Range of original terms to maturity or ARD(2)

 

60 months to 120 months

Weighted average original term to maturity or ARD(2)

 

111 months

Range of remaining terms to maturity or ARD(2)

 

58 months to 120 months

Weighted average remaining term to maturity or ARD(2)

 

110 months

Range of original amortization terms(3)

 

360 months to 540 months

Weighted average original amortization term(3)

 

381 months

Range of remaining amortization terms(3)

 

341 months to 538 months

Weighted average remaining amortization term(3)

 

380 months

Range of Cut-off Date LTV Ratios(4)(5)(7)

 

20.1% to 75.0%

Weighted average Cut-off Date LTV Ratio(4)(5)(7)

 

58.6%

Range of LTV Ratios at Maturity or ARD(2)(4)(5)(7)

 

16.6% to 69.8%

Weighted average LTV Ratio at Maturity or ARD(2)(4)(5)(7)

 

54.8%

Range of UW NCF DSCRs(5)(6)

 

1.30x to 6.33x

Weighted average UW NCF DSCR(5)(6)

 

2.55x

Range of UW NOI Debt Yields(5)(7)

 

6.5% to 21.1%

Weighted average UW NOI Debt Yield(5)(7)

 

10.4%

Percentage of Initial Pool Balance consisting of:

 

 

Interest-Only

 

54.3%

Interest-Only, Amortizing Balloon

 

22.5%

Amortizing Balloon

 

18.9%

Interest Only - ARD

 

4.3%

 

 

(1)

Subject to a permitted variance of plus or minus 5%.

 

(2)

In the case of any ARD Loan, calculated to or as of the related Anticipated Repayment Date.

 

(3)

Excludes 31 Mortgage Loans (58.7%) that are interest-only for the entire term or until the Anticipated Repayment Date, as applicable.

 

(4)

Loan-to-value ratios (such as Cut-off Date LTV Ratios and LTV Ratios at Maturity or ARD) with respect to the Mortgage Loans were generally calculated using “as-is” values (or any equivalent term) as described under “Description of the Mortgage Pool—Certain Calculations and Definitions”; provided, that with respect to certain Mortgage Loans, the related loan-to-value ratios may have been calculated based on principal balance net of a holdback or earnout reserve, or using “as-complete,” “as-stabilized” or similar hypothetical values, or with respect to certain Mortgage Loans secured by multiple Mortgaged Properties, the related loan-to-value ratios may have been calculated based on an “as-portfolio” appraised value that assigns a premium to the value of the Mortgaged Properties as a whole, which value exceeds the sum of their individual appraised values. Such Mortgage Loans, if any, are identified under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.” See the definitions of “Cut-off Date LTV Ratio” and “LTV Ratio at Maturity or ARD” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions” and “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property.”

 

(5)

In the case of each Mortgage Loan that is part of a Whole Loan, the UW NCF DSCR, Cut-off Date LTV Ratio, the LTV Ratio at Maturity or ARD and the UW NOI Debt Yield have been calculated including the related Pari Passu Companion Loan(s), but, unless otherwise expressly stated, excluding any related Subordinate Companion Loan(s). With respect to the One SoHo Square Mortgage Loan (5.6%) the related Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NCF DSCR and U/W NOI Debt Yield calculated including the related Subordinate Companion Loans are 58.1%, 58.1%, 2.92x and 8.1%, respectively.

 

(6)

Debt service coverage ratios (such as UW NCF DSCR or UW NOI DSCR) are calculated based on Annual Debt Service, as defined under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.”

 

(7)

For certain Mortgage Loans, loan-to-value ratios and debt yields may have been calculated based on a Cut-off Date Balance net of a holdback or earnout reserve. See the definitions of “Cut-off Date LTV Ratio”, “LTV Ratio at Maturity or ARD”, “Underwritten NCF Debt Yield” and “Underwritten NOI Debt Yield” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.”

 

134 

 

 

See also “—Certain Calculations and Definitions” above for important general and specific information regarding the manner of calculation of the underwritten debt service coverage ratios, debt yields and loan-to-value ratios. See also “—Certain Terms of the Mortgage Loans” below for important information relating to certain payment and other terms of the Mortgage Loans.

 

Property Types

 

The table below shows the property type concentrations of the Mortgaged Properties:

 

Property Type Distribution

 

Property Type

 

Number of
Mortgaged
Properties

 

Aggregate Cut-off
Date Balance(1)

 

Approx. % of Initial
Pool Balance

Retail

 

23

 

$274,847,505

 

29.8%

Anchored

 

12

 

$172,754,354

 

18.8%

Single Tenant

 

4

 

$48,784,999

 

5.3%

Shadow Anchored

 

4

 

$39,133,151

 

4.2%

Unanchored

 

3

 

$14,175,000

 

1.5%

Office

 

12

 

$251,575,305

 

27.3%

Suburban

 

7

 

$164,917,369

 

17.9%

CBD

 

3

 

$73,399,589

 

8.0%

Medical

 

1

 

$9,839,130

 

1.1%

Single Tenant

 

1

 

$3,419,216

 

0.4%

Multifamily

 

19

 

$145,488,593

 

15.8%

Mid Rise

 

7

 

$94,355,015

 

10.2%

Garden

 

7

 

$38,838,593

 

4.2%

Low Rise

 

5

 

$12,294,985

 

1.3%

Self Storage

 

22

 

$102,664,983

 

11.1%

Self Storage

 

22

 

$102,664,983

 

11.1%

Mixed Use

 

6

 

$62,815,075

 

6.8%

Office/Retail

 

3

 

$42,165,075

 

4.6%

Multifamily/Retail

 

1

 

$9,750,000

 

1.1%

Parking/Retail

 

1

 

$5,600,000

 

0.6%

Industrial/Self Storage/Retail

 

1

 

$5,300,000

 

0.6%

Industrial

 

8

 

$47,256,634

 

5.1%

Flex

 

4

 

$21,256,634

 

2.3%

Warehouse

 

2

 

$18,900,000

 

2.1%

Manufacturing

 

2

 

$7,100,000

 

0.8%

Manufactured Housing

 

9

 

$17,050,000

 

1.9%

Manufactured Housing

 

9

 

$17,050,000

 

1.9%

Hospitality

 

2

 

$15,493,265

 

1.7%

Limited Service

 

2

 

$15,493,265

 

1.7%

Other

 

1

 

$4,000,000

 

0.4%

School

 

1

 

$4,000,000

 

0.4%

Total

 

102

 

$921,191,360

 

100.0%

 

 

 

(1)

Because this table presents information relating to Mortgaged Properties and not Mortgage Loans, the information for Mortgage Loans secured by more than one Mortgaged Property is based on Allocated Loan Amounts as set forth in Annex A-1.

 

With respect to all the property types listed above, the borrowers with respect to Mortgage Loans secured by such property types may face increased incidence of nonpayment of rent due to the COVID-19 pandemic and may have difficulty evicting non-paying tenants due to a variety of factors including (but not limited to): government-mandated moratoriums on evictions, court closures and local officials refusing to enforce eviction orders. We cannot assure you that borrowers of Mortgage Loans secured by any of the property types will not request forbearance or modifications or otherwise fail to make timely debt service payments due to the ongoing COVID-19 pandemic. See “Risk Factors—Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” below.

 

Additional information with respect to certain specific property types is set forth below.

 

135 

 

 

Retail Properties

 

With respect to the retail properties and the mixed use properties with retail components set forth in the above chart titled “Property Type Distribution”, see “Risk Factors—Risks Relating to the Mortgage Loans—Retail Properties Have Special Risks”, and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” in this prospectus, and “—Specialty Use Concentrations” below. As among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, additional disclosures related to retail properties include:

 

 

With respect to the Bardin Place Shopping Center Mortgage Loan (3.5%), the borrower provided short term rent deferrals and/or abatements to eight tenants, with the last deferral ending in December 2020 and all deferred rent scheduled to be collected by December 2021.

 

Office Properties

 

With respect to the office properties and mixed use properties with office components set forth in the above chart titled “Property Type Distribution”, see “Risk Factors—Risks Relating to the Mortgage Loans—Office Properties Have Special Risks” and “—Specialty Use Concentrations” below and “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

 

Multifamily Properties

 

With respect to the multifamily properties set forth in the above chart titled “Property Type Distribution”, see “Risk Factors—Risks Relating to the Mortgage Loans—Multifamily Properties Have Special Risks”. As among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, additional disclosures related to multifamily properties include:

 

 

With respect to the 12-24 Ford Street Mortgage Loan (3.5%), the Mortgaged Property benefits from two 25-year 421-a tax abatements under the New York City Department of Housing Preservation and Development 421-a tax abatement program, benefitting each of the 12 Ford Street tax lot and the 24 Ford Street tax lot. In connection with the 421-a tax abatements, the Mortgaged Property is rent stabilized. The tax abatements are scheduled to terminate in 2044. See “Description of the Mortgage PoolReal Estate and Other Tax Considerations.”

 

Self Storage Properties

 

With respect to the self storage properties set forth in the above chart titled “Property Type Distribution”, see “Risk Factors—Risks Relating to the Mortgage Loans—Self Storage Properties Have Special Risks”.

 

Mixed Use Properties

 

With respect to the mixed-use properties set forth in the above chart titled “Property Type Distribution”, see “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

 

Industrial Properties

 

With respect to the industrial properties set forth in the above chart titled “Property Type Distribution”, see “Risk Factors—Risks Relating to the Mortgage Loans—Industrial Properties Have Special Risks”.

 

Manufactured Housing Community Properties

 

With respect to the manufactured housing community properties set forth in the above chart titled “Property Type Distribution”, see “Risk Factors—Risks Relating to the Mortgage Loans—Manufactured Housing Community Properties Have Special Risks” and “—Some Mortgaged Properties May Not be Readily Convertible to Alternative Uses” in this prospectus.

 

136 

 

 

Hospitality Properties

 

The following Mortgaged Properties are associated with a hotel brand through a license, franchise agreement, operating agreement, management agreement or net lease.

 

Mortgaged Property Name

 

Percentage
(%) of the
Initial Pool
Balance by
Allocated
Loan
Amount

 

Expiration/ Termination
of Related License/
Franchise Agreement,
Operating Agreement
or Management
Agreement

 

Maturity
Date of the
related
Mortgage
Loan

 

Estimated
Cost of PIP
(if any)

 

  Upfront PIP
Reserve (if
any)

Fairfield Inn & Suites - Crestview

 

0.8%

 

9/10/2043

 

3/1/2030

 

N/A

 

N/A

Holiday Inn Express & Suites
Banning

 

0.8%

 

11/8/2032

 

10/6/2031

 

N/A

 

N/A

 

Because this table presents information relating to Mortgaged Properties and not the Mortgage Loans, the information for any Mortgaged Property that is one of multiple Mortgaged Properties securing a particular Mortgage Loan is based on an Allocated Loan Amount as stated in Annex A-1.

 

We cannot assure you that the above Mortgaged Properties will earn an acceptable rating in the next quality assurance evaluation or that the franchisor will not terminate the franchise agreement.

 

Hospitality properties may be particularly affected by seasonality, as a result of which, in certain months, the debt service coverage ratio for such hotels is less, and can be significantly less, than 1.00x, on a monthly basis. With respect to Mortgage Loans that are secured by hospitality properties, and are subject to seasonality, seasonality reserves may not have been taken.

 

See “Risk FactorsRisks Relating to the Mortgage LoansRisks Relating to Affiliation with a Franchise or Hotel Management Company”, “—Hospitality Properties Have Special Risks”, “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” in this prospectus, and “—Specialty Use Concentrations” below.

 

Specialty Use Concentrations

 

Certain Mortgaged Properties have, among their 5 largest tenants, a tenant that operates its space as a specialty use that may not allow the space to be readily converted to be suitable for another type of tenant. Specialty uses among the top 5 tenants identified on Annex A-1 at each Mortgaged Property include:

 

Specialty Use

 

Number of Mortgaged
Properties

 

Approx. % of Initial Pool
Balance(1)

Gym, fitness center, indoor climbing center or a health club

 

9

 

14.3%

Medical Office

 

11

 

8.6%

Movie Theater

 

2

 

7.7%

Restaurant(2)

 

11

 

7.4%

Bank Branch

 

1

 

1.2%

 

 

(1)

Because this table presents information relating to Mortgaged Properties and not the Mortgage Loans, the information for any Mortgaged Property that is one of multiple Mortgaged Properties securing a particular Mortgage Loan is based on an Allocated Loan Amount as stated in Annex A-1.

 

(2)

Excludes any hotel properties that may have a restaurant on-site.

 

With respect to the BJ’s Wholesale Club Mortgage Loan (1.6%) and the Greenhouse Shops Mortgage Loan (0.8%), the related Mortgaged Property includes a gas station.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

 

Significant Obligors

 

There are no significant obligors related to the issuing entity.

 

137 

 

 

Mortgage Loan Concentrations

 

Top Fifteen Mortgage Loans or Groups of Cross-Collateralized Mortgage Loans

 

The following table shows certain information regarding the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans by Cut-off Date Balance:

 

Loan Name

 

Mortgage
Loan Cut-off
Date Balance

 

Approx.
% of
Initial
Pool
Balance

 

Loan per
Unit/Room/
SF(1)

 

UW NCF
DSCR(1)(2)

 

Cut-off
Date LTV
Ratio(1)(2)(3)

 

Property
Type

Signature Office Portfolio II

 

$71,500,000

 

7.8%

 

$159.47

 

1.75x

 

63.3%

 

Office

One SoHo Square

 

$51,823,204

 

5.6%

 

$597.29

 

4.88x

 

34.8%

 

Office

Inland Wentworth Self Storage Portfolio

 

$51,050,000

 

5.5%

 

$63.89

 

3.01x

 

48.3%

 

Self Storage

Superstition Gateway

 

$47,125,000

 

5.1%

 

$155.74

 

1.72x

 

68.5%

 

Retail

Havenwood Office Park

 

$44,936,586

 

4.9%

 

$187.53

 

1.93x

 

64.5%

 

Office

Helios Plaza

 

$40,000,000

 

4.3%

 

$314.17

 

3.10x

 

64.1%

 

Office

12-24 Ford Street

 

$32,500,000

 

3.5%

 

$331,632.65

 

2.00x

 

64.6%

 

Multifamily

Bardin Place Shopping Center

 

$32,300,000

 

3.5%

 

$109.74

 

2.67x

 

57.4%

 

Retail

384-390 Fulton Street

 

$32,000,000

 

3.5%

 

$1,070.09

 

1.86x

 

62.9%

 

Mixed Use

ABX Industrial Portfolio

 

$26,000,000

 

2.8%

 

$26.74

 

3.28x

 

64.9%

 

Industrial

Los Arcos Apartments

 

$24,950,000

 

2.7%

 

$48,352.71

 

2.92x

 

59.0%

 

Multifamily

Lower East Side Multifamily Portfolio

 

$23,500,000

 

2.6%

 

$356,060.61

 

1.64x

 

69.1%

 

Multifamily

New Braunfels Market Place

 

$23,400,000

 

2.5%

 

$87.33

 

4.23x

 

49.8%

 

Retail

Fairway Retail Center

 

$17,033,151

 

1.8%

 

$343.41

 

1.74x

 

69.1%

 

Retail

Victory Winn-Dixie Portfolio

 

$16,166,465

 

1.8%

 

$68.38

 

1.66x

 

71.0%

 

Retail

Top 5 Total/Weighted Average

 

$266,434,790

 

28.9%

 

 

 

2.63x

 

56.0%

 

 

Top 10 Total/Weighted Average

 

$429,234,790

 

46.6%

 

 

 

2.61x

 

58.6%

 

 

Top 15 Total/Weighted Average

 

$534,284,405

 

58.0%

 

 

 

2.59x

 

59.4%

 

 

 

 

(1)

In the case of each of the Mortgage Loans that is part of a Whole Loan, the calculation of the Loan per Unit/Room/SF, UW NCF DSCR and Cut-off Date LTV Ratio for each such Mortgage Loan is calculated based on the principal balance and debt service payment for the Mortgage Loan and any related Companion Loan (other than a Subordinate Companion Loan).

 

(2)

The UW NCF DSCR and Cut-off Date LTV Ratio with respect to the One SoHo Square Mortgage Loan (5.6%) based on the related Whole Loan (including the Subordinate Companion Loans) are 2.92x and 58.1%, respectively.

 

(3)

With respect to certain of the Mortgage Loans above, the Cut-off Date LTV Ratio has been calculated based on principal balance net of an earnout, or using “as complete,” “as stabilized” or similar hypothetical values or calculated inclusive of an “as-portfolio” appraised value premium. Such Mortgage Loans are identified under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.”

 

For more information regarding the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans and/or loan concentrations and related Mortgaged Properties, see the individual Mortgage Loan and portfolio descriptions in Annex A-3. Other than with respect to the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans identified in the table above, each of the other Mortgage Loans represents no more than 1.7% of the Initial Pool Balance.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

 

Cross-Collateralized Mortgage Loans; Multi-Property Mortgage Loans and Related Borrower Mortgage Loans

 

As set forth in the table below, the Mortgage Pool will include 11 Mortgage Loans (25.8%) that are each secured by two or more Mortgaged Properties. In some cases, however, the amount of the mortgage lien encumbering a particular property or group of properties securing a multi-property Mortgage Loan or group of cross-collateralized Mortgage Loans may be less than the full amount of indebtedness under the Mortgage Loan, generally to minimize recording tax. In such instances, the mortgage amount may equal a specified percentage (generally ranging from 100% to 150%, inclusive) of the appraised value or allocated loan amount for the particular Mortgaged Property. This would limit the extent to which proceeds from that Mortgaged Property would be available to offset declines in value of the other Mortgaged Properties securing the same Mortgage Loan or group of cross-collateralized Mortgage Loans.

 

138 

 

 

The table below shows each individual Mortgage Loan that is secured by two or more Mortgaged Properties and each group of cross-collateralized Mortgage Loans.

 

Cross-Collateralized/Multi Property Mortgage Loans

 

Mortgage Loan/Property
Portfolio Names

 

Multi Property Loan or Cross-Collateralized
Group

 

Aggregate Cut-off
Date Balance(1)

 

Approx. % of
Initial Pool
Balance(1)

Signature Office Portfolio II

 

Multi-Property Loan

 

$71,500,000

 

7.8%

Inland Wentworth Self Storage Portfolio

 

Multi-Property Loan

 

$51,050,000

 

5.5%

ABX Industrial Portfolio

 

Multi-Property Loan

 

$26,000,000

 

2.8%

Victory Winn-Dixie Portfolio

 

Multi-Property Loan

 

$16,166,465

 

1.8%

Bushwick & Ridgewood Multi Portfolio

 

Multi-Property Loan

 

$15,600,000

 

1.7%

Columbus & Indy Industrial

 

Multi-Property Loan

 

$13,476,634

 

1.5%

NC Self Storage Portfolio.

 

Multi-Property Loan

 

$10,725,000

 

1.2%

Hale Office Portfolio

 

Multi-Property Loan

 

$9,800,000

 

1.1%

Texas MHP Portfolio

 

Multi-Property Loan

 

$9,750,000

 

1.1%

Oxford Portfolio

 

Multi-Property Loan

 

$6,988,593

 

0.8%

Classon Wilson Portfolio

 

Multi-Property Loan

 

$6,300,000

 

0.7%

Total

 

 

 

$237,356,692

 

25.8%

 

 

(1)

Total may not equal the sum of such amounts listed due to rounding.

 

In some cases, an individual Mortgaged Property may be comprised of two or more parcels that may not be contiguous or may be owned by separate borrowers.

 

Related Borrower Loans (Other than Cross-Collateralized Groups)(1)

 

Two groups of Mortgage Loans, set forth in the table below, are comprised of Mortgage Loans that are not cross-collateralized but have borrower sponsors that are related by virtue of having at least one controlling project sponsor or principal in common. See “Risk Factors—Risks Relating to the Mortgage Loans—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses” and Annex A-1.

 

Mortgage Loan/Property Portfolio Names

 

Number of
Mortgaged
Properties

 

Aggregate Cut-off Date
Balance(1)

 

Approx. % of Initial
Pool Balance(1)

Group 1:

 

 

 

 

 

 

Freedom Self Storage

 

1

 

$11,700,000

 

1.3%

NC Self Storage Portfolio

 

2

 

$10,725,000

 

1.2%

Total for Group 1:

 

3

 

$22,425,000

 

2.4%

Group 2:

 

 

 

 

 

 

Viera Village Shopping Center

 

1

 

$10,482,890

 

1.1%

Fairfield Inn & Suites - Crestview

 

1

 

$7,793,265

 

0.8%

Total for Group 2:

 

2

 

$18,276,155

 

2.0%

 

(1)       Totals may not equal the sum of such amounts listed due to rounding.

 

Geographic Concentrations

 

The table below shows the states or jurisdictions that have concentrations of Mortgaged Properties that represent 5.0% or more of the Initial Pool Balance by Allocated Loan Amount:

 

139 

 

 

Geographic Distribution(1)

 

State/Jurisdiction

 

Number of
Mortgaged
Properties

 

Aggregate Cut-off Date
Balance

 

Approx. % of Initial Pool
Balance

NY

 

20

 

$243,802,408

 

26.5%

TX

 

20

 

$228,328,675

 

24.8%

AZ

 

7

 

$82,079,549

 

8.9%

FL

 

10

 

$77,863,171

 

8.5%

NJ

 

3

 

$71,500,000

 

7.8%

 

 

(1)

Because this table presents information relating to Mortgaged Properties and not the Mortgage Loans, the information for any Mortgaged Property that is one of multiple Mortgaged Properties securing a particular Mortgage Loan is based on an Allocated Loan Amount as stated in Annex A-1.

 

The remaining Mortgaged Properties are located throughout 21 other states, with no more than 2.7% of the Initial Pool Balance by Allocated Loan Amount secured by Mortgaged Properties located in any such jurisdiction.

 

In addition, with respect to the Mortgaged Properties in the Mortgage Pool, we note the following in respect of their geographic concentration:

 

 

8 Mortgaged Properties (5.1%) are located in areas that are considered a high earthquake risk (seismic zones 3 or 4). Seismic reports were prepared with respect to these Mortgaged Properties, and based on those reports, no Mortgaged Property has a seismic expected loss greater than 12.0%.

 

 

Certain of the Mortgaged Properties are located within 25 miles of the coast of the Gulf of Mexico or the Atlantic coast of Florida or North Carolina or the U.S. Virgin Islands, which areas are more susceptible to hurricanes.

 

Mortgaged Properties With Limited Prior Operating History

 

30 Mortgaged Properties (18.2%) (i) were constructed or the subject of a major renovation that was completed within 12 months prior to the Cut-off Date and, therefore, the related Mortgaged Property has less than 12 months or no prior operating history, (ii) have a borrower or an affiliate under the related Mortgage Loan that acquired the related Mortgaged Property within 12 months prior to the Cut-off Date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired Mortgaged Property, (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related Mortgaged Property or (iv) are single tenant properties that were vacant in the past but now are 100% leased to a single tenant.

 

SeeRisk Factors—Risks Relating to the Mortgage Loans—Limited Information Causes Uncertainty”.

 

Tenancies-in-Common or Diversified Ownership

 

With respect to the One SoHo Square Mortgage Loan, the Lower East Side Multifamily Portfolio Mortgage Loan, the Main Street South Fulton Mortgage Loan, the Southland Plaza Mortgage Loan and the Woodland Creek Mortgage Loan (collectively, 11.3%), each such Mortgage Loan has two or more borrowers that own all or a portion of the related Mortgaged Property as tenants-in-common, and the respective tenants-in-common have agreed to a waiver of their rights of partition. See “Risk Factors—Risks Relating to the Mortgage Loans—The Borrower’s Form of Entity May Cause Special Risks” and “—Tenancies-in-Common May Hinder Recovery”.

 

Delaware Statutory Trusts

 

With respect to each of the Inland Wentworth Self Storage Portfolio, Cabela’s KC, Mosaic and BJ’s Wholesale Club Mortgage Loans (collectively, 10.5%), the related borrower is a Delaware statutory trust (“DST”). A DST borrower is restricted in its ability to actively operate a property. In order to accommodate this structure (and address the DST restrictions), a DST borrower will enter into a master lease with a master tenant (which entity is controlled by the borrower sponsor or an affiliate). The master tenant will enter into leases with the tenants at the Mortgaged Property. In the case of a Mortgaged Property that is owned by a DST, there is also a risk that obtaining the consent of the holders of the beneficial interests in the Delaware statutory trust will be time consuming and cause delays with respect to the taking of certain actions by or on behalf of the borrower, including with respect to the related Mortgaged Property. See “Risk Factors—Risks Relating to the Mortgage Loans—The Borrower’s Form of Entity May Cause Special Risks”, and “—Risks Relating to Delaware Statutory Trusts”.

 

140 

 

 

With respect to the Inland Wentworth Self Storage Portfolio Mortgage Loan (5.5%), the related borrower is structured as a DST that permits up to 1,999 accredited investors. Under the related Mortgage Loan documents, if the related borrower, desires to (i) convert to a different form of entity under Delaware law (an “Inland Conversion Event”) or (ii) to contribute one or more of the related Mortgaged Properties to a new special purpose entity owned by the same beneficial owners as the related borrower in substantially the same proportions as immediately prior to the transfer of the related Mortgaged Properties (an “Inland Drop Down Contribution”) then the lender will not withhold or delay its consent provided that the conditions set forth in the related Mortgage Loan documents are met. Under the related Mortgage Loan documents, the lender also has the right to convert the related borrower’s structure. The lender may deliver a written notice (a “Conversion Notice”) to the borrower and the signatory trustee, outlining its belief that the related Mortgaged Property is in jeopardy of being foreclosed upon due to default under the related Mortgage Loan documents. Under the related Mortgage Loan documents, upon receipt of a Conversion Notice, the borrower is required to effect a Inland Conversion Event or an Inland Drop Down Contribution unless it delivers to the lender within 10 days of the receipt of the Conversion Notice a tax opinion (a “Conversion Opinion”) outlining that (i) the borrower is able to remedy the default situation giving rise to the jeopardy of foreclosure or (ii) that effectuating an Inland Conversion Event or Inland Drop Down Contribution, in light of the circumstances, would not reasonably improve the ability of the borrower to remedy the default situation provided that if the borrower fails to remedy the default situation within 30 days of the lender’s receipt of the Conversion Opinion then the borrower is required to effect a Inland Conversion Event or Inland Drop Down Contribution, as applicable. The Inland Wentworth Self Storage Portfolio Mortgaged Property is subject to a master lease which is subordinated to the related Mortgage Loan and can be terminated upon foreclosure of the Mortgage Loan. Furthermore, the master tenant is a signatory of the deed of trust, the assignment of leases and rents and the cash management agreement. Under the master lease, the monthly rent owed by the master tenant is equal to the monthly debt service and reserve amounts under the related Mortgage Loan. The master tenant is a Delaware limited liability company structured to be bankruptcy remote and is owned by the related borrower sponsor.

 

With respect to the Mosaic Mortgage Loan (1.6%), the related borrower is structured as a DST that permits up to 480 accredited investors. Under the related Mortgage Loan documents, if the related borrower, desires to (i) convert to a different form of entity under Delaware law or (ii) to contribute the related Mortgaged Property to a new special purpose entity owned by the same beneficial owners as the related borrower in substantially the same proportions as immediately prior to the transfer of the related Mortgaged Property then the lender will not withhold or delay its consent provided that the conditions set forth in the related Mortgage Loan documents are met. The Mosaic Mortgaged Property is subject to a master lease which is subordinated to the related Mortgage Loan and can be terminated upon foreclosure of the Mortgage Loan. Furthermore, the master tenant has assigned its right to the leases and rents to the related borrower. Under the master lease, the monthly rent owed by the master tenant is equal to the monthly debt service and reserve amounts under the related Mortgage Loan. The master tenant is a Delaware limited liability company structured to be bankruptcy remote and is owned by the related borrower sponsor.

 

With respect to the BJ’s Wholesale Club Mortgage Loan (1.6%), the related borrower is structured as a DST that permits up to 499 accredited investors. Under the related Mortgage Loan documents, the lender possesses the right to convert the structure of the related borrower from a DST to a Delaware limited liability company upon the occurrence of (i) any event that causes the signatory trustee to cease being the signatory trustee of the related borrower, (ii) any event causing the dissolution of the related borrower or (iii) an event of default under the related Mortgage Loan documents (or if the lender determines that an event of default is imminent and the Mortgage Loan is not repaid in full 90 days prior to the maturity date). The BJ’s Wholesale Club Mortgaged Property is subject to a master lease which is subordinated to the related Mortgage Loan and can be terminated upon foreclosure of the BJ’s Wholesale Club Mortgage Loan. Furthermore, the master tenant is a signatory of the deed of trust, the assignment of leases and rents and the cash management agreement. Under the master lease, the monthly rent owed by the master tenant is equal to the monthly debt service and reserve amounts under the related Mortgage Loan. The master tenant is a Delaware limited liability company structured to be bankruptcy remote and is owned by the related borrower sponsor.

 

With respect to certain of the DST borrowers which have entered into master leases, the Mortgage Loan documents provide for an assignment of leases and rents from the related master tenant to the borrower, as landlord under the master lease, and a collateral assignment of such assignment of leases and rents from the borrower to the lender, but do not provide for a mortgage on the master lease. However, under applicable state law, including the laws of states where the Mortgaged Properties securing the Mortgage Loans with DST borrowers are located, an assignment of leases and rents without a mortgage may not be enforceable. Accordingly, the lender would not have a perfected security interest in the leases and rents of the underlying tenants. In addition, the rents under the master leases are generally less than the rents payable by the underlying tenants. The Mortgage Loans with DST borrowers were underwritten based on the rents payable by the underlying tenants.

 

141 

 

 

With respect to each of the Mortgage Loans as to which the borrower is a Delaware statutory trust, the Delaware statutory trust structure may delay or impede enforcement of the related Mortgage Loan, particularly in the event of the bankruptcy of the borrower or master tenant.

 

Condominium and Other Split Interests

 

Certain Mortgage Loans are secured in whole or part by condominium or other split interests. With respect to condominiums in certain cases, the related borrower may not control the condominium board or association.

 

With respect to the Inland Wentworth Self Storage Portfolio Mortgage Loan (5.5%), the Peachtree Corners Mortgaged Property is subject to a condominium regime (the “Peachtree Declaration”) that subdivides the larger development into 14 units (a “Peachtree Unit”). The related Mortgaged Property is comprised of one of these Peachtree Units and the related borrower is entitled to 18.0% of the voting interests and does not have effective control of the condominium association. Any amendment to the Peachtree Declaration requires the approval of 75% of the voting interests. However, any amendment that would (i) alter the liability for common expenses for any unit owner or (ii) interfere with a unit owner’s office or warehouse use requires the consent of the affected unit owner.

 

See “Risk Factors—Risks Relating to the Mortgage LoansCondominium Ownership May Limit Use and Improvements”.

 

Fee & Leasehold Estates; Ground Leases

 

The table below shows the distribution of underlying interests encumbered by the mortgages related to the Mortgaged Properties:

 

Underlying Estate Distribution(1)

 

Underlying Estate

 

Number of
Mortgaged
Properties

 

Aggregate Cut-off
Date Balance

 

Approx. % of
Initial Pool
Balance

Fee(2)

 

101

 

$906,341,360

 

98.4%

Fee/Leasehold

 

1

 

14,850,000

 

1.6

Total

 

102

 

$921,191,360

 

100.0%

 

 

(1)

Because this table presents information relating to Mortgaged Properties and not Mortgage Loans, the information for Mortgage Loans secured by more than one Mortgaged Property is based on Allocated Loan Amounts as set forth in Annex A-1.

 

(2)

For purposes of this prospectus, an encumbered interest will be characterized as a “fee interest” and not a leasehold interest if (i) the borrower has a fee interest in all or substantially all of the Mortgaged Property (provided that if the borrower has a leasehold interest in any portion of the Mortgaged Property, such portion is not, individually or in the aggregate, material to the use or operation of the Mortgaged Property), or (ii) the Mortgage Loan is secured by the borrower’s leasehold interest in the Mortgaged Property as well as the borrower’s (or other fee owner’s) overlapping fee interest in the related Mortgaged Property.

 

In general, unless the related fee interest is also encumbered by the related Mortgage, except as noted below or in the exceptions to representation and warranty no. 34 in Annex D-1 indicated on Annex D-2, each of the ground leases has a term that extends at least 20 years beyond the maturity date of the Mortgage Loan (taking into account all freely exercisable extension options) and, except as noted below or in the exceptions to representation and warranty no. 34 in Annex D-1 indicated on Annex D-2, contains customary mortgagee protection provisions, including notice and cure rights and the right to enter into a new lease with the applicable ground lessor in the event a ground lease is rejected or terminated.

 

Mortgage loans secured by ground leases present certain bankruptcy and foreclosure risks not present with Mortgage Loans secured by fee simple estates. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Ground Leases and Other Leasehold Interests”, “Certain Legal Aspects of Mortgage Loans—Foreclosure” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

 

With regard to ground leases, see representation and warranty no. 34 in Annex D-1 and the exceptions thereto in Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

142 

 

 

Redevelopment, Renovation and Expansion

 

Certain of the Mortgaged Properties may be currently undergoing or may be expected to undergo redevelopment, material renovation or expansion.

 

Certain risks related to redevelopment, renovation and expansion at a Mortgaged Property are described in “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties”.

 

Environmental Considerations

 

An environmental report was prepared for each Mortgaged Property securing a Mortgage Loan no more than 21 months prior to the Cut-off Date. The environmental reports were generally prepared pursuant to the American Society for Testing and Materials standard for a “Phase I” environmental site assessment (the “ESA”). Additionally, as needed pursuant to American Society for Testing and Materials standards, supplemental “Phase II” site investigations have been completed for some Mortgaged Properties to further evaluate certain environmental issues, including certain recognized environmental conditions (each, a “REC”). A Phase II investigation generally consists of sampling and/or testing.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Adverse Environmental Conditions at or Near Mortgaged Properties May Result In Losses” in this prospectus. See also representation and warranty no. 40 in Annex D-1 and the exceptions thereto in Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

Described below is certain additional information regarding environmental issues at the Mortgaged Properties securing the Mortgage Loans:

 

 

With respect to the ABX Industrial Portfolio Mortgage Loan (2.8%):

 

 

The ESA for the ABX – Macedon, NY Mortgaged Property (1.8%) identified a controlled recognized environmental condition (a “CREC”) related to the Macedon Films Brownfields Cleanup. The western 8.95 acres of the Mortgaged Property is known as the Macedon Films site, which underwent cleanup under NYSDEC Brownfield Cleanup Program (“BCP”). Under the BCP, contamination at the Macedon Films site was reduced to below NYSDEC Industrial Use cleanup standards and is no longer considered to pose a significant environmental threat to human health or the environment. The related ESA for the Macedon property also identified potential issues related to historical site use for manufacturing purposes since the early 1900s. Sealed floor drains are present within the site buildings, and while they have not been operational in over 40 years, the terminus of these floor drains, and historical operations conducted in the areas of the floor drains are not entirely known. The historical chemical and waste storage, handling and disposal practices associated with the eastern portion of the site by former occupants are not fully known and have the potential to have environmentally impacted the site.

 

 

The ESA for the ABX – Homer, LA Mortgaged Property (0.5%) identified other potential issues related to historical operations. The facility was first constructed and became operational in 1952 for use as a coated film manufacturing facility. Plugged floor drains are located in the main building; the floor drains were plugged in the 1990s. Limited information related to operations from the 1950s until the mid to late 1970s was available. Absent further information regarding historical hazardous material management and the terminus of the floor drains, the historic industrial use of the site is considered another potential issue.

 

 

The ESA for the ABX – Columbus, GA Mortgaged Property (0.2%) identified potential issues related to historic site use. The Mortgaged Property has been developed for industrial use since at least the early 1900s. Historic records indicate the operation of two 22,000-gallon oil tanks (presumed to be above grade) at the Mortgaged Property from at least 1895 to 1946 and past chlorinated solvent waste generation at the Mortgaged Property (use of chlorinated solvents was reportedly discontinued in 1986). Plugged floor drains were observed within the manufacturing building. Site representatives noted that floor drains were plugged several years ago; however, it is not clear where the floor drains discharged to prior to being plugged. Although there are no reported releases from these tanks, the environmental consultant was unable to exclude the possibility that pre-regulatory issues were not documented in any regulatory or historical spill databases.

 

143 

 

 

Environmental insurance was obtained with respect to the Mortgaged Properties described above, among others constituting the ABX Industrial Portfolio Mortgaged Properties, from Great American E&S Insurance Company, which policy names the lender as the insured and has a term of 13 years, a deductible of $100,000 and a loss limit of $4,500,000.

 

 

With respect to the BJ’s Wholesale Club Mortgage Loan (1.6%), the ESA noted that the presence of gasoline and diesel underground storage tanks (“UST”) at the related Mortgaged Property constituted a REC. However, the related ESA did not find any history of gasoline or diesel release and recommended no further action at the related Mortgaged Property. The related Mortgage Loan documents require that the related borrower continue to maintain all existing insurance policies relating to environmental impairment liability and underground storage tanks for the duration of the Mortgage Loan.

 

 

With respect to the Barlow Plaza Mortgaged Property (1.5%), the related ESA identified two CRECs: the first related to historical use of all or portions of the Mortgaged Property as a motor freight station, electrical supplies company, oil company and auto service company and the second related to soil vapor impacts released from an adjacent gas station. Regulatory closure was granted by the Minnesota Pollution Control Agency (“MPCA”). On the second CREC, after regulatory closure was granted in 1994, sub-slab vapor sampling in 2017 was conducted by the MPCA and showed concentrations of contaminants above the 1x Industrial Intrusion Screening Values which is the action threshold for indoor air quality; however, no indoor air sampling was conducted. The related ESA recommended no further action with respect to the first CREC, and for the second stated that further investigation of vapor intrusion may be warranted in the future before a sensitive use tenant (such as childcare) is approved to occupy a tenant space in the affected area; otherwise no further action was recommended.

 

 

With respect to the Main Street South Fulton Mortgaged Property (1.2%), the related ESA identified a REC related to the historic operation of a dry cleaning facility with onsite dry cleaning operations between 1978 and 2002. The environmental consultant reported that in 1997 soil and groundwater contamination from a volatile organic compound (“VOC”) was confirmed. The environmental consultant stated that remediation activities included soil excavation and the installation and periodic monitoring of groundwater monitoring wells. A prior assessment memorandum, dated March 16, 2021, indicated that all contaminated soils have been removed from the Mortgaged Property but elevated contaminant levels remain in the groundwater. Therefore, the environmental consultant recommended that remediation work continues and the Mortgage Loan documents state that it is the responsibility of the borrower to ensure the remediation work’s continuance.

 

 

With respect to the Danielle’s Canal Industrial Mortgaged Property (0.8%), the related ESA identified prior industrial uses including discharge of chlorinated solvents and petroleum products at the Mortgaged Property. The related environmental consultant considers such prior use to be a REC. Additionally, the related ESA identified multiple 55-gallon drums stored at the Mortgaged Property. The related environmental consultant reported that it was not given access to the drums and was unable to determine the contents of the drums. Due to the unknown contents of the drums, the environmental consultant considers the storage of the drums at the Mortgaged Property to be a REC. The environmental consultant recommends a subsurface assessment be conducted and a full assessment of the drums be conducted in connection with each of the RECs. The environmental engineer reported the worst-case scenario remediation cost to be approximately $850,000. In lieu of further assessments, the borrower obtained an environmental insurance policy from Great American Insurance Group, listing the lender as an additional named insured, with a $1,000,000 policy limit per occurrence and in the aggregate, and a $25,000 deductible. Great American Insurance Group is rated “A” by A.M. Best. The policy expires June 30, 2034, which is approximately 3 years past the maturity date of the Mortgage Loan.

 

 

With respect to the Rego Park Mortgage Loan (0.8%), the ESA identified a REC at the related Mortgaged Property in connection with the historic presence of dry cleaning operations at two adjacent properties. The environmental engineer noted that two properties, which are in close proximity to the related Mortgaged Property, have a long history of being used as dry cleaning facilities. Furthermore, the environmental engineer reported that environmental testing conducted in 2019 at one of these adjacent properties indicated that chlorinated solvents were present in the groundwater. The extent of the contamination at this property is currently unknown. The ESA recommended that limited subsurface testing be conducted at the related Mortgaged Property to determine if these off-site dry cleaning operations have had any impact at the related Mortgaged Property. This related subsurface testing has yet to be completed. Pursuant to the related Mortgaged Loan documents, the related borrower, at its own expense, is obligated to comply with any environmental testing or remediation work that the lender requests, provided that the lender’s request is both in writing and based on a good faith determination.

 

144 

 

 

 

With respect to the Greenhouse Shops Mortgaged Property (0.8%), the related ESA identified one CREC. The related Mortgaged Property was historically occupied by a dry cleaning tenant that operated from 1985 until 2020. Such tenant used chlorinated solvents from 1985 until sometime prior to 2010. In 1998, impacts to groundwater were detected and the dry cleaner began participating in the Florida Department of Environmental Protection (“FDEP”) Dry Cleaning Solvent Cleanup Program (“DSCP”). According to the ESA, current data shows that the reported impact concentrations are not of a magnitude that would trigger remedial action under the DSCP nor create a vapor encroachment concern. The ESA determined that because the FDEP may eventually address potential soil and groundwater impacts utilizing funds from DSCP, and since groundwater is not used for potable purposes, this issue represents a CREC.

 

 

With respect to the 629 Broad Street Mortgaged Property (0.6%), the related ESA identified, among other matters, CRECs in connection with historical use of the Mortgaged Property by a dry-cleaning facility and a gasoline service station. According to the ESA, a “no-further-action” letter was issued for the Mortgaged Property by Tennessee Department of Environment and Conservation in 2014 based on investigative activities, including a limited Phase II ESA, performed by an environmental consultant in 2012, However, the Mortgaged Property was listed as a restricted land use property as of May 2012.

 

 

With respect to the Walgreens Lake Station Mortgaged Property (0.4%), the ESA identified a REC related to confirmed chlorinated VOC concentrations in soil and groundwater at the Mortgaged Property from a release from former north adjoining dry cleaning operations. The environmental consultant recommended that, based upon ongoing remediation and chlorinated VOC sampled at the Mortgaged Property being below action levels, no further action is necessary. Further, the environmental consultant stated that continued access to the Mortgaged Property by the outside consultant working on the remediation should be maintained.

 

Assessment of Property Value and Condition

 

In connection with the origination or acquisition of each Mortgage Loan or otherwise in connection with this offering, an appraisal was conducted in respect of the related Mortgaged Property by an independent appraiser that was state certified and/or a member of the Appraisal Institute or an update of an existing appraisal was obtained. In each case, the appraisal complied, or the appraiser certified that it complied, with the real estate appraisal regulations issued jointly by the federal bank regulatory agencies under the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended. In general, those appraisals represent the analysis and opinion of the person performing the appraisal and are not guarantees of, and may not be indicative of, present or future value. We cannot assure you that another person would not have arrived at a different valuation, even if such person used the same general approach to and same method of valuing the property or that different valuations would not have been reached separately by the mortgage loan sellers based on their internal review of such appraisals. The appraisals obtained as described above sought to establish the amount a typically motivated buyer would pay a typically motivated seller. Such amount could be significantly higher than the amount obtained from the sale of a Mortgaged Property under a distress or liquidation sale. See “Appraised Value” above.

 

In addition, in general, a licensed engineer, architect or consultant inspected the related Mortgaged Property, in connection with the origination or acquisition of each of the Mortgage Loans or otherwise in connection with this offering, to assess the condition of the structure, exterior walls, roofing, interior structure and mechanical and electrical systems. Engineering reports by licensed engineers, architects or consultants generally were prepared, except for newly constructed properties, certain manufactured housing community properties and properties for which the borrower’s interest consists of a fee interest solely on the land and not any improvements, for the Mortgaged Properties in connection with the origination of the related Mortgage Loan or in connection with this offering. None of these engineering reports are more than 10 months old as of the Cut-off Date, with the exception of the engineering report for the Fairfield Inn & Suites – Crestview Mortgaged Property (0.8%), which was obtained 21 months before the Cut-off Date. In certain cases where material deficiencies were noted in such reports, the related borrower was required to establish reserves for replacement or repair or to remediate the deficiency.

 

Litigation and Other Considerations

 

There may be material pending or threatened legal proceedings against, or other past or present material criminal or material adverse regulatory circumstances experienced by, the borrowers, their sponsors, the guarantors and managers of the Mortgaged Properties and their respective affiliates, and/or ongoing litigation to which certain Mortgaged Properties are subject. For example:

 

With respect to the Signature Office Portfolio II Mortgage Loan (7.8%), the borrower sponsor reported that it is the defendant in two lawsuits unrelated to the Mortgaged Properties. The borrower sponsor reported that the first lawsuit is in connection with an allegation that the borrower sponsor failed to properly allocate distributions and tax benefits to its business partner in accordance with their operating agreement and that the borrower sponsor allegedly

 

145 

 

 

embezzled such funds from the business. The borrower sponsor reported that the plaintiff is seeking $3,000,000 plus statutory interest at 9.0%. The lawsuit has been outstanding since 2018. The borrower sponsor reported that the lawsuit is being arbitrated in Rabbinic court and that the plaintiff is seeking control of the company and $300,000 in damages. The borrower sponsor reported that it is countersuing in Rabbinic court for over $1,000,000. The borrower sponsor reported that the second lawsuit is being brought by its business partner in connection with a borrower sponsor affiliated property that the plaintiff alleges the borrower sponsor wrongfully sold without consulting or disclosing the transaction to the plaintiff business partner. The plaintiff further alleges that the borrower sponsor diverted the profits of the sale. The borrower sponsor claims that the related property is operating at a loss and, as a result, the plaintiff owes the borrower sponsor money for its portion of the loss. The borrower sponsor reported that the lawsuit is in arbitration in Rabbinic court.

 

With respect to the Barlow Plaza Mortgage Loan (1.5%), the borrower sponsor and non-recourse carveout guarantor, Kenneth Levy, was a defendant in certain shareholder derivative suits filed in state and federal courts between 2006 and 2009, each of which was related to an investigation by the SEC and other federal agencies of alleged illegal backdated stock option grants and materially misleading financial reporting by KLA Tencor between 1997 and 2005. Mr. Levy served as chief executive officer of KLA Tencor and was chairman of the board of directors, a compensation committee member and company director until October 2006 when Mr. Levy left his role at KLA Tencor and became chairman emeritus of the company. Each of the shareholder derivative suits has been settled or dismissed.

 

With respect to the Beardsley Building Mortgage Loan (1.4%), a judgment was entered on September 1, 2021 against one of the related borrower sponsors and guarantors, John Beardsley, in the amount of $1,460,575.18 in connection with a lawsuit regarding aircraft lease payments. The borrower sponsors estimate that the judgment payoff amount is approximately $1,600,000. Pursuant to the Mortgage Loan documents, a cash management period will commence on October 15, 2021 (“Judgment Sweep Period”) if the lender has not received satisfactory evidence that the judgment, including legal fees, costs and other amounts, if any, have been paid and satisfied in full (“Judgment Satisfaction Event”). The borrower deposited $556,357.91 into a judgment payment reserve at origination in connection with the judgment, and on each payment date occurring during the continuance of a Judgment Sweep Period (provided no other cash management period is then continuing), the borrower is required to pay to the lender all available cash (or such portion of available cash allocated by the lender for deposit into the judgment payment reserve), to be held as additional collateral for the Mortgage Loan and disbursed in accordance with the Mortgage Loan documents. The Mortgage Loan is fully recourse to the borrower and guarantors up to $1,200,000 until such time as either (i) a Judgment Satisfaction Event has occurred or (ii) the amount on deposit in the judgment payment reserve is at least $1,700,000 (which amount may be increased based on the lender’s determination that such increase is necessary to cause a Judgment Satisfaction Event).

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions”. See also “—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” below. See also representation and warranty no. 13 in Annex D-1 and the exceptions thereto in Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings

 

36 Mortgage Loans (65.1%) were originated in connection with the borrower’s refinancing of a previous mortgage loan.

 

23 Mortgage Loans (33.8%) were originated in connection with the borrower’s acquisition of the related Mortgaged Property.

 

1 Mortgage Loans (1.1%) were originated in connection with the borrower’s recapitalization of the related Mortgaged Property.

 

With respect to the Superstition Gateway Mortgage Loan (5.1%), in April 2020, the related borrower sponsor requested loan modifications and forbearance with respect to a previous mortgage loan that was secured by the related Mortgaged Property. The forbearance period ended in September 2020 and the related Mortgaged Property has returned to normal stabilized operations and has exited special servicing.

 

With respect to the Signature Office Portfolio II, Inland Wentworth Self Storage Portfolio, Superstition Gateway, Bardin Place Shopping Center, 384-390 Fulton Street, Lower East Side Multifamily Portfolio, New Braunfels Market Place, Victory Winn-Dixie Portfolio, Mosaic, BJ’s Wholesale Club, Barlow Plaza, Viera Village Shopping Center, Fairfield Inn & Suites – Crestview and Rego Park Mortgaged Properties or portfolios of Mortgaged Properties (collectively, 39.7%) (a) within approximately the last 10 years, related borrowers, sponsors and/or key principals (or

 

146 

 

 

affiliates thereof) have previously (i) sponsored, been a key principal with respect to, or been a payment or non-recourse carveout guarantor on mortgage loans secured by, real estate projects (including in some such cases, the particular Mortgaged Property or Mortgaged Properties referenced above in this sentence) that became the subject of foreclosure proceedings or a deed-in-lieu of foreclosure or bankruptcy proceedings or directly or indirectly secured a real estate loan or a real estate related mezzanine loan that was the subject of a discounted payoff or modification, or (ii) been the subject of personal bankruptcy proceedings, or (b) the related Mortgaged Property has been or currently is involved in a borrower, principal or tenant bankruptcy, or (c) the related Mortgaged Property was acquired by the related borrower or an affiliate thereof from a foreclosing lender or through foreclosure or a deed-in-lieu of foreclosure, as part of an REO transaction, at a foreclosure sale or out of receivership.

 

With respect to the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, examples include:

 

 

With respect to the Signature Office Portfolio II Mortgage Loan (7.8%), the related borrower sponsor was also the sponsor of a commercial mortgage loan that resulted in a discounted payoff due to loss in tenancy and the forced closure of businesses in response to the COVID-19 pandemic.

 

 

With respect to the Inland Wentworth Self Storage Portfolio Mortgage Loan (5.5%), the related borrower sponsor has sponsored loans that have resulted in seven previous foreclosures, one previous deed-in-lieu foreclosure, one active foreclosure and one property in special servicing, all unrelated to the Mortgaged Properties.

 

 

With respect to the Superstition Gateway Mortgage Loan (5.1%), the related borrower sponsor was involved in two previous CMBS loans that resulted in foreclosures. In each case, the related borrower sponsor did not have a direct an economic interest in the CMBS loan but instead acted at the direction of the Public Safety Personnel Retirement System of Arizona which held the applicable economic interest.

 

 

With respect to the Bardin Place Shopping Center Mortgage Loan (3.5%), one of the related non-recourse carveout guarantors, Sydney J. Hurley, IV, was also the sponsor for two commercial mortgage loans secured by shopping centers which did not perform and were ultimately sold through foreclosure and a discounted payoff, respectively.

 

 

With respect to the 384-390 Fulton Street Mortgage Loan (3.5%), the related non-recourse carveout guarantors were provided with deferrals on loan debt service payments in 2020 for an office and retail property located in Manhattan, which is unrelated to the Mortgaged Property.

 

 

With respect to the Lower East Side Multifamily Portfolio mortgage loan (2.6%), the related borrower sponsor has sponsored loans that have resulted in one or more previous foreclosures, discounted payoffs and transfers to special servicing, all unrelated to the Mortgaged Properties.

 

 

With respect to the New Braunfels Marketplace Mortgage Loan (2.5%), the largest tenant, Gold’s Gym, representing approximately 16.0% of net rentable area, filed for bankruptcy in May 2020 and emerged from bankruptcy in July 2020.

 

 

With respect to the Victory Winn-Dixie Portfolio Mortgage Loan (1.8%), the related non-recourse carveout guarantor, Victory Real Estate Investments, LLC (“Victory”) was also the sponsor for a commercial real estate loan secured by an anchored shopping center that did not perform and resulted in a deed-in-lieu of foreclosure in 2015. In addition, Victory was also the sponsor for a commercial real estate loan secured by a grocery-anchored shopping center that did not perform and resulted in a deed-in-lieu in 2019. Lastly, Victory was the sponsor for a commercial real estate loan secured by a shopping center that was transferred to special servicing in 2020 due to COVID-19 related tenanting issues. The related loan was modified by the special servicer and was transferred out of special servicing in August 2020. In addition, the parent company of the largest tenant at each Mortgaged Property, Winn-Dixie, completed a Chapter 11 bankruptcy reorganization in 2018.

 

In addition, with respect to large loan borrower sponsors that oversee many real estate projects, there are often prior defaults, foreclosure proceedings and deed-in-lieu of foreclosure transactions associated with such borrower sponsors’ real estate portfolios.

 

Certain risks relating to bankruptcy proceedings are described in “Risk Factors—Risks Relating to the Mortgage Loans—A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans” and
“—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions” and “Certain Legal Aspects of Mortgage Loans—Bankruptcy Laws”.

 

147 

 

 

Tenant Issues

 

Tenant Concentrations

 

11 Mortgaged Properties (13.3%) are each leased entirely (or substantially in its entirety) to a single tenant. See “—Lease Expirations and Terminations” below, “Risk Factors—Risks Relating to the Mortgage Loans—Risks of Commercial and Multifamily Lending Generally”, “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—A Tenant Concentration May Result in Increased Losses” and “—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

 

Lease Expirations and Terminations

 

Expirations

 

With respect to many of the Mortgaged Properties, all or substantially all of the tenant leases expire before the maturity date of the related Mortgage Loan. For tenant lease expiration information in the form of a lease rollover chart relating to each of the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans secured by retail, office, mixed use and industrial Mortgaged Properties, see the related summaries attached as Annex A-3 to this prospectus. In addition, see Annex A-1 for tenant lease expiration dates for the 5 largest commercial tenants (based on net rentable area leased) at each retail, office, mixed use and industrial Mortgaged Property. There may be significant leases or a significant concentration of leases at a particular Mortgaged Property (including Mortgaged Properties occupied entirely (or substantially in their entirety) by a single tenant) that expire in a single calendar year, a rolling 12-month period or prior to, or shortly after, the maturity of a Mortgage Loan. In addition, certain other Mortgaged Properties may have a significant portion of leases that expire or can be terminated in a particular year, or portion thereof, at the related Mortgaged Property.

 

With respect to the Mortgage Loans secured in whole or part by the Mortgaged Properties identified in the table below, each such Mortgaged Property is occupied entirely (or substantially in its entirety) by a single tenant under a lease which expires prior to, or within 12 months after, the maturity of the related Mortgage Loan.

 

Mortgaged Property Name

 

% of the Initial Pool
Balance by Allocated
Loan Amount

 

Owner
Occupied

 

Lease
Expiration Date

 

Maturity Date

Helios Plaza

 

4.3%

 

No

 

12/15/2031

 

12/6/2031

714 Madison Avenue

 

1.6%

 

No

 

10/31/2029

 

8/1/2031

 

The Mortgage Loans shown in the table below represent Mortgage Loans among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans as to which one or more leases representing 25% or greater of the net rentable square footage of the related Mortgaged Property or Mortgaged Properties (excluding any Mortgage Loan that is secured by a single Mortgaged Property leased entirely (or substantially in its entirety) to a single tenant) expires in a single calendar year prior to, in the same calendar year as, or within 12 months after, the maturity of the related Mortgage Loan.

 

Mortgaged Property Name

 

% of the Initial
Pool Balance
by Allocated
Loan Amount

 

% of NRA
Expiring

 

Calendar Year
of Expiration

 

Maturity Date

Signature Office Portfolio II – 110 Allen Road

 

3.9%

 

38.9%

 

2025

 

9/6/2031

Signature Office Portfolio II – 121 Chanlon Road

 

2.0%

 

31.1%

 

2023

 

9/6/2031

Signature Office Portfolio II – 121 Chanlon Road

 

2.0%

 

31.3%

 

2024

 

9/6/2031

Signature Office Portfolio II – 121 Chanlon Road

 

2.0%

 

31.1%

 

2026

 

9/6/2031

Signature Office Portfolio II – 106 Allen Road

 

1.9%

 

25.6%

 

2025

 

9/6/2031

Superstition Gateway

 

5.1%

 

31.0%

 

2027

 

10/1/2031

Havenwood Office Park

 

4.9%

 

31.1%

 

2026

 

8/6/2031

384-390 Fulton Street

 

3.5%

 

61.9%

 

2024

 

10/6/2026

Victory Winn-Dixie Portfolio

 

1.8%

 

74.5%

 

2029

 

9/1/2031

 

There may be other Mortgaged Properties as to which leases representing 25% or greater of the net rentable square footage of the related Mortgaged Property expire in a single calendar year prior to, or the same year as, or within the 12-month period following, maturity of the related Mortgage Loan.

 

In addition, with respect to certain other Mortgaged Properties, there are leases that represent in the aggregate a material portion (but less than 25%) of the net rentable square footage of the related Mortgaged Property that expire

 

148 

 

 

in a single calendar year prior to, coinciding with or shortly after, the calendar year in which the maturity of the related Mortgage Loan occurs.

 

Expiration dates for the five largest tenants by net rentable square footage at each Mortgaged Property are shown on Annex A-1.

 

Terminations

 

In addition to termination options tied to certain triggers as described in “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Early Lease Termination Options May Reduce Cash Flow” that are common with respect to retail properties, certain tenant leases permit the related tenant to unilaterally terminate its lease without satisfaction of any condition precedent other than notice and/or payment of a termination fee. As among (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related Mortgaged Properties, examples include:

 

 

With respect to the Havenwood Office Park Mortgage Loan (4.9%), the second largest tenant at the Mortgaged Property, Med-Data, Incorporated, representing approximately 21.2% of the net rentable area, is permitted to terminate its lease at any time after December 1, 2023 following, among other things, (i) at least eight months’ prior written notice and (ii) payment of a termination fee equal to the sum of (a) five months of base rent and (b) the unamortized portion of the construction allowance and broker fees as calculated pursuant the lease agreement.

 

 

With respect to the 1625 Forest Avenue Mortgage Loan (0.4%), the sole tenant at the Mortgaged Property, New York City Department of Education, is permitted to terminate its lease at any time after October 28, 2028, provided that the tenant provides at least 180 days’ prior written notice of such termination.

 

For more information related to tenant termination options, see the charts entitled “Tenant Summary” for the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans presented on Annex A-3 to this prospectus.

 

Set forth below are Mortgaged Properties securing Mortgage Loans among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans or individual tenants or groups of affiliated tenants representing 50% or more of the net rentable area at a Mortgaged Property as to which certain government leases (or leases with tenants which receive government funding) individually represent more than 5% of the underwritten base rent at the related Mortgaged Property and are subject to the risk of early termination due to lack of appropriations or similar events.

 

Mortgaged
Property Name

 

% of the Initial Pool Balance
by Allocated Loan Amount(1)

 

Tenants

 

% of Net
Rentable Area

 

% of Base
Rent

Beardsley Building

 

1.4%

 

State of OR Public Utility Commission;
State of OR Dep of Human Services;
State of OR Construction Contractors
Board

 

100%

 

100%

1625 Forest Avenue

 

0.4%

 

New York City Department of Education

 

100%

 

100%

 

 

(1)

Because this table presents information relating to Mortgaged Properties and not Mortgage Loans, the information for Mortgage Loans secured by more than one Mortgaged Property is based on Allocated Loan Amounts as set forth in Annex A-2.

 

Other. Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy Rate may not be in physical occupancy, may not have taken possession or begun paying rent or may be in negotiation. Certain of such leases may be underwritten based on average or straight-lined rents or other similar assumptions or certain tenant leases may include free rent or rent abatement periods. Furthermore, certain of the tenants may have subleased all or substantially all of the related spaces to other parties. As among (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, examples include:

 

 

With respect to the Signature Office Portfolio II Mortgage Loan (7.8%), $52,946 of straight-line rent through the loan term was underwritten for investment grade tenants.

 

 

With respect to the One SoHo Square Mortgage Loan (5.6%), the largest tenant, Flatiron Health, representing approximately 28.4% of the net rentable area at the Mortgaged Property, is entitled to a rent abatement of 87.1% for the months of March 2027 through March 2028 (excluding the Double Verify space discussed below). In addition, Flatiron Health has pre-leased the space that is currently leased to Double Verify, representing approximately 3.9% of the net rentable area at the Mortgaged Property, for a term commencing subsequent to Double Verify’s lease expiration in November 2023. Flatiron Health is anticipated to take occupancy of the Double Verify space in March 2024 under a term that is co-terminus

 

149 

 

 

with the other Flatiron Health spaces expiring in February 2031. Flatiron Health is entitled to a rent abatement for the Double Verify space of 91.28% for the months of March 2027 through September 2027 and 58.1% for October 2027. We cannot assure you that Flatiron Health will take occupancy of or begin paying rent on the Double Verify space as expected or at all. Flatiron Health has also subleased approximately 30,668 square feet (approximately 13.7%) of its space to Petal Card, Inc. for a term expiring in June 2024 at approximately 35% of Flatiron Health’s contractual rent. In addition, Flatiron Health is currently marketing an additional 10,223 square feet (approximately 4.6%) of its space for sublease. There can be no assurance that Flatiron Health will be able to sublease its remaining space or continue paying rent.

 

 

With respect to the One SoHo Square Mortgage Loan (5.6%), the fifth largest tenant, Juul Labs, representing approximately 6.9% of the net rentable area at the Mortgaged Property, is not in occupancy of its space. The space is currently on the market for sublease, although Juul Labs has been paying its rent. There can be no assurance that this space will be subleased or that Juul Labs will continue to pay rent.

 

 

With respect to the Havenwood Office Park Mortgage Loan (4.9%), the largest tenant at the Mortgaged Property, General Services Administration, representing approximately 25.6% of the net rentable area, is currently operating within a free rent period and will begin paying rent in January 2022.

 

 

With respect to the Helios Plaza Mortgage Loan (4.3%), the determination of annual underwritten rent takes into account future rent steps and certain rent of the sole tenant on a “straight-line” basis throughout the Mortgage Loan’s term.

 

 

With respect to the Helios Plaza Mortgage Loan (4.3%) , the sole tenant at the Helios Plaza Property, Amoco Properties, has the right to sublet all or any portion of the Helios Plaza Property and to assign its rights under its lease without landlord’s consent to permitted transferees (successors, affiliates or third-party entities that are rated at least Baa3 by Moody’s or BBB- by S&P). In all other instances, Amoco is not permitted to assign or sublet without landlord’s prior consent. Amoco will be released from all obligations after the date of (i) a transfer consented to by the landlord or (ii) a permitted transfer not requiring landlord consent, provided the transferee or the transferee’s guarantor has a credit rating of ‘’Baa3” or higher according to Moody’s, or a credit rating of “BBB-” or higher according to S&P, as of the date of such transfer or permitted transfer.

 

 

With respect to the Bardin Place Shopping Center Mortgage Loan (3.5%), at origination approximately $106,467 was reserved for gap rent for the third largest tenant, PGA Tour Superstore, which leases 10.2% of the net rentable area, and approximately $18,401 was reserved for gap rent for the fourth largest tenant, Ross Dress For Less, which leases 8.2% of the net rentable area.

 

 

In addition, with respect to the Bardin Place Shopping Center Mortgage Loan (3.5%), with respect to the second largest tenant, Ashley Furniture, which leases 13.6% of the net rentable area, the tenant has the right to reduce its base rent on a pro rata basis during the affected period (but not for more than 90 days) if after the rent commencement date it is required by any controlling governmental authority to close its premises or materially limit its business operations to the public at the premises, or if any controlling governmental authority requires the landlord to refrain from providing common area services that are necessary for the tenant’s operations, in each case due to the COVID-19 pandemic. As a prerequisite for any such rent reduction, the tenant must demonstrate to the landlord’s reasonable satisfaction that (a) the tenant’s insurance includes pandemic coverage to the extent then generally offered by reputable insurers in the Dallas/Fort Worth Metroplex, upon commercially reasonable rates and terms generally acceptable to prudent retailers of a size comparable to the tenant and related companies, (b) that the tenant has used its diligent good faith efforts to obtain whatever insurance benefits might be available under its insurance coverage, and (c) that the tenant has used its diligent good faith efforts to obtain whatever governmental benefits might be available as a result of the pandemic, where such benefits may be applied to payment of rents; and any reduction of base rent will be offset by whatever benefits the tenant is able to obtain.

 

 

With respect to the Fresenius - Queens Mortgage Loan (1.1%), the largest tenant at the related Mortgaged Properties, Fresenius, has been underwritten on a straight-lined basis over the lease term.

 

 

With respect to the Fresenius - Queens Mortgage Loan (1.1%), the largest tenant at the related Mortgaged Property, Fresenius, will receive 210 days of free rent beginning immediately after the landlord’s delivery of the premises to Fresenius. During the 210 days free rent period, Fresenius will be responsible for its proportionate share of all operating expenses under the lease.

 

Furthermore, there may be retail properties with anchors (which may or may not be tenants) that are permitted to cease operating at any time because their leases or other operative agreements do not impose an obligation to remain open for business, or because such obligations have expired. As among (i) single tenant properties, (ii) the

 

150 

 

 

largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, examples include:

 

 

With respect to the Superstition Gateway Mortgage Loan (5.1%), Kohl’s, the largest tenant (representing approximately 18.0% of the net rentable area) does not have an obligation to operate its business in its respective leased space. Furthermore, each of (i) LA Fitness, the second largest tenant (representing approximately 9.1% of the net rentable area), (ii) AMC Theaters, the third largest tenant (representing approximately 8.5% of the net rentable area), (iii) Ross Dress for Less, the fourth largest tenant (representing approximately 6.1% of the net rentable area) and (iv) Bed, Bath & Beyond, the fifth largest tenant (representing approximately 5.7% of the net rentable area), are permitted to go dark for a specified period of time under the terms of such tenant’s lease.

 

 

With respect to the Bardin Place Shopping Center Mortgage Loan (3.5%), each of (i) Ashley Furniture, the second largest tenant (representing approximately 13.6% of the net rentable area), (ii) PGA Tour Superstore, the third largest tenant (representing approximately 10.2% of the net rentable area), and (iii) Ross Dress For Less, the fourth largest tenant (representing approximately 8.2% of the net rentable area), are permitted to go dark under the terms of such tenant’s lease.

 

 

With respect to the BJ’s Wholesale Club Mortgage Loan (1.6%), BJ’s Wholesale Club, the sole tenant (representing approximately 100% of the net rentable area), has the right to go dark for a specified period of time under the terms of its lease.

 

 

With respect to the Viera Village Shopping Center Mortgage Loan (1.1%), Winn-Dixie, the largest tenant (representing approximately 57.1% of the net rentable area), has the right to go dark for a specified period of time under the terms of its lease.

 

In addition, other Mortgaged Properties have various levels of vacancy. See Annex A-1 for the Underwritten Occupancy at each Mortgaged Property.

 

Because of the COVID-19 pandemic, many non-essential businesses at certain of the Mortgaged Properties may have been ordered to close by government mandate or may be operating at a reduced level. See “Risk Factors—Risks Related to Market Conditions and Other External Factors— The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans”.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Underwritten Net Cash Flow Could Be Based On Incorrect or Failed Assumptions”.

 

See Annex A-3 for more information on other tenant matters relating to the largest 15 Mortgage Loans.

 

Purchase Options and Rights of First Refusal

 

Certain tenants at the related Mortgaged Properties or other third parties hold purchase options, rights of first refusal or rights of first offer to purchase the related Mortgaged Property or a portion thereof. See “Yield and Maturity Considerations” in this prospectus. See also representation and warranty no. 5 and representation and warranty no. 6 in Annex D-1 and the exceptions thereto in Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

As among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans and, as to such rights held by tenants, the 5 largest tenants at each related Mortgaged Property, and as to single tenant Mortgaged Properties, examples include:

 

 

With respect to the Helios Plaza Mortgage Loan (4.3%), the sole tenant’s lease provides it with the right of first offer to purchase all or a portion of the Mortgaged Property, if the landlord desires to sell such property, including, without limitation, a ground lease with a term greater than 25 years; however, such right of first refusal does not apply to (i) any transfer of the Mortgaged Property by the landlord to an affiliated party, (ii) any foreclosure sale, transfer by deed-in-lieu of foreclosure or similar transfer of the Mortgaged Property by the lender, (iii) any transfer of less than a controlling interest in the Mortgaged Property or (iv) any transfer of the Mortgaged Property for estate planning purposes.

 

 

With respect to the ABX Industrial Portfolio Mortgage Loan (2.8%), the sole tenant’s lease provides it with the right of first offer to purchase all of the ABX Industrial Portfolio properties; however, such right of first offer does not apply if an individual ABX Industrial Portfolio Property or portion of an individual ABX Industrial Portfolio Property is being sold.

 

 

With respect to the Victory Winn-Dixie Portfolio Mortgage Loan (1.8%), with respect to each of the Betts Crossing Mortgaged Property (0.5%), the 29 North Shopping Center Mortgaged Property (0.4%) and the Greenbrier Station Mortgaged Property (0.4%), Winn-Dixie, which is the largest tenant at each such Mortgaged Property, has a right of first refusal to purchase such Mortgaged Property. Pursuant to

 

151 

 

 

subordination, non-disturbance and attornment agreements, Winn-Dixie has agreed with respect to each such Mortgaged Property that such right of first refusal will not apply to any foreclosure sale, transfer by deed-in-lieu of foreclosure or similar transfer of the Mortgaged Property by the lender or its nominee or any subsequent transfer or sale of the Mortgaged Property by the lender or its nominee.

 

 

With respect to the Cabela’s KC Mortgage Loan (1.7%), the sole tenant’s lease provides it with the right of first refusal to purchase the Mortgaged Property; however, such right of first refusal does not apply to (i) any transfer of the Mortgaged Property by the landlord to an affiliated party or (ii) any foreclosure sale, transfer by deed-in-lieu of foreclosure or similar transfer of the Mortgaged Property by the lender.

 

 

With respect to the Fairfield Inn & Suites - Crestview Mortgage Loan (0.8%), under the related franchise agreement, Marriott International, Inc. (“Marriott”), has a right of first refusal to any proposed transfer of the related Mortgaged Property or interests in the related borrower. Pursuant to the related franchise agreement, (i) if the proposed transfer is a sale or lease of the Mortgaged Property and is for cash consideration, then Marriott will have the right to purchase or lease the related Mortgaged Property at the same price and under the same conditions as any third party offer and the related borrower must then enter into a binding purchase and sale agreement with Marriott and (ii) if the proposed transfer is a sale or lease of the related Mortgaged Property and is for non-cash consideration, then Marriott will have the right to purchase or lease the related Mortgaged Property at the same price and under the same terms as any third party offer, provided that if the related borrower and Marriott are not able to agree to terms within 15 days of Marriott’s election to engage in the purchase or lease of the related Mortgaged Property, then both Marriott and the related borrower will be subject to the appraisal and arbitration process outlined in the related franchise agreement.

 

 

With respect to the Walgreens Lake Station Mortgage Loan (0.4%), the sole tenant’s lease provides it with a right of first offer to purchase the Mortgaged Property if the landlord receives a bona fide written offer to purchase the Mortgaged Property from a person or entity not related or affiliated with the landlord and the landlord intends to accept such offer. The landlord must first provide notice thereof to the sole tenant and the sole tenant will have 14 days after the landlord’s notice to elect to purchase the Mortgaged Property upon the same terms as the offer (with the purchase price reduced by an amount equal to the broker’s fees or commissions that the landlord would have otherwise needed to pay).

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Leases That Are Not Subordinated to the Lien of the Mortgage or Do Not Contain Attornment Provisions May Have an Adverse Impact at Foreclosure”.

 

Affiliated Leases

 

Certain of the Mortgaged Properties are leased in whole or in part by borrowers or borrower affiliates. Set forth below are examples of Mortgaged Properties or portfolios of Mortgaged Properties as to which at least 20% of (i) the gross income at the Mortgaged Property or portfolio of Mortgaged Properties relates to leases between the borrower and an affiliate of the borrower or (ii) the net rentable area at the Mortgaged Property or portfolio of Mortgaged Properties is leased to an affiliate of the borrower:

 

 

With respect to the Barlow Plaza Mortgage Loan (1.5%), in connection with a “reverse exchange” under Section 1031 of the Internal Revenue Code, the borrower, Barlow Rochester Property, LLC (the “Barlow Fee Borrower”), which is currently owned by 1031 EPI, Inc., a 1031 exchange accommodation owner, entered into a master lease, as the master landlord, with a second borrower, Barlow Rochester Property #2, LLC, which is owned by the non-recourse carveout guarantor and affiliates, as the master tenant (“Barlow Master Tenant”). The Barlow Master Tenant is required to pay rent to the Barlow Fee Borrower under the related master lease in an aggregate amount equal to all operating expenses for the related Mortgaged Property, including all debt service required under the related Mortgage Loan documents. The Mortgage Loan documents require 1031 EPI, Inc. to transfer 100% of its membership interests in the Barlow Fee Borrower to certain affiliates of the guarantor within 180 days of the origination date, at which point the master lease will terminate and Barlow Master Tenant will no longer be a borrower under the Mortgage Loan.

 

See “Risk Factors—Risks Related to the Mortgaged Properties—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks”.

 

152 

 

 

Insurance Considerations

 

The Mortgage Loans generally require that each Mortgaged Property be insured by a hazard insurance policy in an amount (subject to an approved deductible) at least equal to the lesser of the outstanding principal balance of the related Mortgage Loan and 100% of the replacement cost of the improvements located on the related Mortgaged Property, and if applicable, that the related hazard insurance policy contain appropriate endorsements or have been issued in an amount sufficient to avoid the application of co-insurance and not permit reduction in insurance proceeds for depreciation; provided that, in the case of certain of the Mortgage Loans, the hazard insurance may be in such other amounts as was required by the related originators.

 

In general, the standard form of hazard insurance policy covers physical damage to, or destruction of, the improvements on the Mortgaged Property by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion, subject to the conditions and exclusions set forth in each policy. Each Mortgage Loan generally also requires the related borrower to maintain comprehensive general liability insurance against claims for personal and bodily injury, death or property damage occurring on, in or about the related Mortgaged Property in an amount generally equal to at least $1,000,000. Each Mortgage Loan generally further requires the related borrower to maintain business interruption insurance in an amount not less than approximately 100% of the gross rental income from the related Mortgaged Property for not less than 12 months. In general, the Mortgage Loans (including those secured by Mortgaged Properties located in California) do not require earthquake insurance. 8 of the Mortgaged Properties (5.1%) are located in areas that are considered a high earthquake risk. These areas include all or parts of the states of California, Oregon, Washington and the U.S. Virgin Islands. Seismic reports were prepared with respect to these Mortgaged Properties, and based on those reports, no Mortgaged Property has a seismic expected loss greater than 12.0%.

 

With respect to many of the Mortgaged Properties, including Mortgaged Properties securing certain of the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans in the mortgage pool, the related borrowers (or, in some cases, tenants which are permitted to maintain insurance in lieu of the related borrowers) maintain insurance under blanket insurance policies, which also cover other properties of the related borrower or its affiliates (including certain properties in close proximity to the Mortgaged Properties).

 

Further, with respect to Mortgaged Properties that are part of condominium regimes, or are leased to a single tenant, or are ground leased, the insurance may be maintained by the tenant, condominium association or ground lessor rather than the related borrower, and the related condominium documents, leases or ground leases may require restoration, regardless of whether the conditions in the Mortgage Loan documents to restoration have been satisfied.

 

With respect to certain Mortgaged Properties, the related Mortgage Loan may permit the borrower to satisfy its insurance obligations by self-insuring or causing a sole or significant tenant to maintain the insurance required under its lease (which in some cases, may not satisfy the requirements of the loan documents) or to self-insure or having the condominium board maintain the required insurance. As among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, and as among single tenant Mortgaged Properties, examples include:

 

 

With respect to the Helios Plaza Mortgage Loan (4.3%), the related borrower is not required to maintain the insurance coverages required under the Helios Plaza Mortgage Loan documents to the extent that (i) Amoco Properties (“Amoco”), a wholly-owned subsidiary of BP N.A., has leased all of the Helios Plaza Property and the applicable lease is in full force and effect and (ii) Amoco has satisfied the requirements for specified tenant insurance (which may include self-insurance) as set forth in the Helios Plaza Mortgage Loan documents, including, without limitation, the requirement that BP N.A. maintains a rating of A- or better from S&P.

 

 

 

 

 

With respect to the ABX Industrial Portfolio Mortgage Loan (2.8%), the borrower’s obligation to maintain the insurance coverages required under the ABX Industrial Portfolio Mortgage Loan documents is suspended to the extent that (i) ABX Solutions, LLC (“ABX”) or a replacement tenant has leased all of the ABX Industrial Portfolio Properties and the applicable lease (the “ABX Lease” or “ABX Replacement Lease”, as the case may be) is in full force and effect and (ii) ABX or a replacement tenant under an ABX Replacement Lease has satisfied the insurance requirements under the ABX Lease or ABX Replacement Lease, as applicable.

 

 

With respect to the Walgreens Lake Station Mortgage Loan (0.4%), pursuant to the related Mortgage Loan documents, the insurance requirements of the borrower may be satisfied by the self-insurance of the sole tenant, Walgreens. The borrower was unable to provide business interruption insurance for the special form building coverage provided by Walgreens. Pursuant to the related Mortgage Loan documents, the borrower provided recourse liability in the amount of $295,000, which amount is equal to 12 months of rent under the Walgreens lease, until such time as the borrower has obtained (or

 

 

153 

 

 

caused to be obtained) and provided to the lender an insurance policy satisfying the requirements under the related Mortgage Loan documents.

 

Many Mortgage Loans contain limitations on the obligation to obtain terrorism insurance. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties”. For example, certain Mortgage Loans being sold by MSMCH provide, and Mortgage Loans sold by other sellers may provide, that terrorism insurance may be provided by insurers having a lower rating than is generally required for other insurance under the related Mortgage Loan documents, so long as such insurers providing terrorism insurance meet a specified minimum rating, generally “BBB-” or “BBB”, from at least one credit rating agency (which is generally not required to be a rating agency rating the certificates). In addition, certain Mortgage Loans may cap the insurance premium that the related borrower is required to spend on terrorism insurance, generally at an amount equal to two times the insurance premium payable at such time in respect of the Mortgaged Property and business interruption/rental loss insurance required under the loan documents on a stand-alone basis (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance). Further, certain Mortgage Loans may waive terrorism insurance coverage with respect to certain policies for so long as certain requirements are satisfied by a sole or significant tenant. See representation and warranty no. 29 on Annex D-1 to this prospectus and the exceptions thereto on Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Associated with Blanket Insurance Policies or Self-Insurance”.

 

Use Restrictions

 

Certain of the Mortgaged Properties are subject to restrictions that restrict the use of such Mortgaged Properties to its current use, place other use restrictions on such Mortgaged Property or limit the related borrower’s ability to make changes to such Mortgaged Property. As among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, examples include:

 

 

With respect to the 12-24 Ford Street Mortgage Loan (3.5%), the Mortgaged Property benefits from two 25-year 421-a tax abatements under the New York City Department of Housing Preservation and Development 421-a tax abatement program, benefitting each of the 12 Ford Street tax lot and the 24 Ford Street tax lot. In connection with the 421-a tax abatements, the borrower is required to reserve at least 20.0% of the units at the Mortgaged Property for tenants earning no more than 30.0% of the area median income, subject to certain rental restrictions. The tax abatements are scheduled to terminate in 2044. See “Description of the Mortgage PoolReal Estate and Other Tax Considerations.”

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Zoning Non-Compliance and Use Restrictions”.

 

In addition, certain Mortgaged Properties may be subject to use restrictions related to environmental conditions. See “Description of the Mortgage Pool—Environmental Considerations”.

 

Appraised Value

 

In certain cases, appraisals may reflect “as-stabilized”, “as-complete” or similar hypothetical values in addition to “as-is” values. However, the Appraised Value reflected in this prospectus, including on Annex A-1 to this prospectus, with respect to each Mortgaged Property reflects the “as-is” value, except as described in the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions.”

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.

 

Non-Recourse Carveout Limitations

 

While the Mortgage Loans generally contain non-recourse carveouts for liabilities such as a result of fraud by the borrower, certain voluntary insolvency proceedings or other matters, certain of the Mortgage Loans may not contain such carveouts or contain limitations to such carveouts. In general, the liquidity and net worth of a non-recourse guarantor under a Mortgage Loan will be less, and may be materially less, than the outstanding principal amount of that Mortgage Loan. In addition, certain Mortgage Loans have additional limitations to the non-recourse carveouts. See representation and warranty no. 26 on Annex D-1 to this prospectus and the exceptions thereto on Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus). As among the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, examples include:

 

154 

 

 

 

With respect to the One SoHo Square Mortgage Loan (5.6%), the liability of the related non-recourse carveout guarantor for any bankruptcy-related recourse events is subject to a cap of 10% of the then outstanding principal balance of the related Whole Loan. In addition, there is no separate non-recourse carve-out for losses associated with breaches of the environmental covenants contained in the Mortgage Loan documents, provided, however, that the guarantor entered into a separate environmental indemnity agreement.

 

 

With respect to the ABX Industrial Portfolio Mortgage Loan (2.8%), the liability of the related non-recourse carveout guarantor under a separate environmental indemnity agreement is subject to a cap equal to the original principal amount of the ABX Industrial Portfolio Mortgage Loan.

 

A substantial portion of the Mortgage Loans, including certain of the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans, provide that, with respect to liability for breaches of the environmental covenants in the Mortgage Loan documents, the recourse obligations for environmental indemnification may terminate immediately (or in some cases, following a specified period, such as two years) after payment or defeasance in full of such Mortgage Loans (or in some cases, after a permitted transfer of the Mortgaged Property) if certain conditions more fully set forth in the related Mortgage Loan documents are satisfied, such as that the holder of the Mortgage Loan must have received an environmental inspection report for the related Mortgaged Property meeting criteria set forth in such Mortgage Loan documents, or that the holder must have received comprehensive record searches evidencing that there are no “Recognized Environmental Conditions” at the Mortgaged Property.

 

With respect to certain of the Mortgage Loans the related guaranty and/or environmental indemnity contains provisions to the effect that, provided certain conditions are satisfied, the recourse liability of the guarantor will not apply to any action, event or condition arising after the foreclosure, delivery of a deed in lieu of foreclosure, or appointment of a receiver, of the Mortgaged Property, pursuant to such Mortgage Loan and/or after the foreclosure, acceptance of a transfer in lieu of foreclosure or appointment of a receiver by a mezzanine lender under any related mezzanine loan.

 

With respect to certain of the Mortgage Loans, the related environmental indemnity may require the making of a claim against an applicable environmental policy prior to any claim being made under such environmental indemnity.

 

The non-recourse carveout provisions contained in certain of the Mortgage Loan documents may also limit the liability of the non-recourse carveout guarantor for certain monetary obligations or covenants related to the use and operation of the Mortgaged Property to the extent that there is sufficient cash flow generated by the Mortgaged Property and made available to the related borrower and/or non-recourse carveout guarantor to take or prevent such required action.

 

In addition, there may be impediments and/or difficulties in enforcing some or all of the non-recourse carveout liability obligations of individual guarantors depending on the domicile or citizenship of the guarantor.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed”.

 

Real Estate and Other Tax Considerations

 

Below are descriptions of real estate tax matters relating to certain Mortgaged Properties.

 

 

With respect to the One SoHo Square Mortgage Loan (5.6%), the Mortgaged Property has received a final certificate of eligibility from the New York Department of Finance with respect to two retrospective tax abatements for the Mortgaged Property under the New York Industrial and Commercial Abatement Program (an “ICAP Abatement”). Once the ICAP Abatement benefits are in effect, they are expected to be retroactive for the 2017/2018 tax year for the portion of the Mortgaged Property located at 161 Avenue of the Americas and for the 2018/2019 tax year for the portion of the Mortgaged Property located at 233 Spring Street and to run for a term of ten years from the applicable commencement date. Each ICAP Abatement is expected to provide a 100% exemption on the increase in property taxes due to the associated redevelopment of the Mortgaged Property for the initial 5 years of the term of such abatement and is then expected to phase down by 20% each year during the remaining five years of

 

155 

 

 

 

 

 

the term. Taxes were underwritten inclusive of the ICAP Abatements. However, the ICAP Abatements are not yet in place at the Mortgaged Property and there can be no assurance that the borrower will obtain the ICAP Abatements as expected or at all.

 

 

 

 

 

With respect to the 12-24 Ford Street Mortgage Loan (3.5%), the Mortgaged Property benefits from two 25-year 421-a tax abatements under the New York City Department of Housing Preservation and Development 421-a tax abatement program, benefitting each of the 12 Ford Street tax lot and the 24 Ford Street tax lot. The 421-a tax abatement provides a 100% exemption until the 2039/2040 tax year. Such exemption will be reduced by 20.0% during each year thereafter until full taxes commence in the 2044/2045 tax year. The full unabated taxes for the 2021/2022 tax year are $690,806 compared to the underwritten abated taxes of $30,803.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Increases in Real Estate Taxes May Reduce Available Funds”.

 

Delinquency Information

 

None of the Mortgage Loans will be 30 days or more delinquent as of the Cut-off Date, and no Mortgage Loan has been 30 days or more delinquent during the 12 months preceding the Cut-off Date (or since the date of origination if such Mortgage Loan has been originated within the past 12 months). A Mortgage Loan will be treated as 30 days delinquent if the scheduled payment for a due date is not received from the related borrower by the immediately following due date.

 

Certain Terms of the Mortgage Loans

 

Amortization of Principal

 

The Mortgage Loans provide for one or more of the following:

 

31 Mortgage Loans (58.7%) provide for interest-only payments for the entire term to stated maturity, with no scheduled amortization prior to the stated maturity date and therefore have an expected Balloon Balance at the stated maturity date (or in the case of an ARD Loan, the related anticipated repayment date).

 

13 Mortgage Loans (22.5%) provide for payments of interest-only for the first 11 to 60 months following the Cut-off Date and thereafter provide for regularly scheduled payments of interest and principal based on an amortization period longer than the remaining term of the Mortgage Loan and therefore have an expected Balloon Balance at the related maturity date.

 

16 Mortgage Loans (18.9%) provide for payments of interest and principal for their entire terms and then have an expected Balloon Balance at the related maturity date (or in the case of an ARD Loan, the related anticipated repayment date).

 

Information regarding the scheduled amortization characteristics of each Mortgage Loan is set forth on Annex A-1 and the footnotes thereto.

 

Due Dates; Mortgage Rates; Calculations of Interest

 

Subject in some cases to a next business day convention, all of the Mortgage Loans have due dates upon which scheduled payments of principal, interest or both are required to be made by the related borrower under the related Mortgage Note (each such date, a “Due Date”) that occur as described in the following table:

 

156 

 

 

Overview of Due Dates

 

Due Date

 

Number of Mortgage Loans

 

Aggregate Principal Balance of Mortgage Loans

 

Approx. % of
Initial Pool Balance

First

 

26

 

$377,591,959

 

41.0%

Sixth

 

34

 

543,599,401

 

59.0

Total

 

60

 

$921,191,360

 

100.0%

 

The Mortgage Loans have grace periods as set forth in the following table:

 

Overview of Grace Periods (Default Days)

 

Grace Period (Default Days)

 

Number of Mortgage Loans

 

Aggregate Principal Balance of Mortgage Loans

 

Approx. % of
Initial Pool Balance

0

 

41

 

$700,508,925

 

76.0%

5

 

19

 

220,682,435

 

24.0

Total

 

60

 

$921,191,360

 

100.0%

 

As used in this prospectus, “grace period” is the number of days before a payment default is an event of default under the terms of each Mortgage Loan. See Annex A-1 for information on the number of days before late payment charges are due under the Mortgage Loans. The information on Annex A-1 regarding the number of days before a late payment charge is due is based on the express terms of the Mortgage Loans. Some jurisdictions may impose a statutorily longer period.

 

All of the Mortgage Loans are secured by first liens on fee simple and/or leasehold interests in the related Mortgaged Properties, subject to the permitted exceptions reflected in the related title insurance policy. All of the Mortgage Loans bear fixed interest rates.

 

All of the Mortgage Loans accrue interest on the basis of the actual number of days in a month, assuming a 360-day year (“Actual/360 Basis”).

 

ARD Loans

 

The Helios Plaza Mortgage Loan (4.3%) is an ARD Loan (as defined below).

 

An “ARD Loan” provides that, after a certain date (an ”Anticipated Repayment Date”), if the related borrower has not prepaid such ARD Loan in full, then (among other things) any principal outstanding on that date will accrue interest at an increased interest rate (the “Revised Rate”) rather than the original Mortgage Rate (the “Initial Rate”) for such Mortgage Loan, although the Initial Rate remains the current payment rate as described in the following paragraph. “Excess Interest” with respect to each ARD Loan is the interest accrued at the Revised Rate in respect of such ARD Loan in excess of the interest accrued at the Initial Rate, plus any related interest accrued on such amounts, to the extent permitted by applicable law and the related Mortgage Loan documents.

 

After its Anticipated Repayment Date, an ARD Loan further requires that all cash flow available from the related Mortgaged Property after payment of the monthly debt service payments required under the terms of the related Mortgage Loan documents, and all escrows and operating expenses required under such Mortgage Loan documents be used to accelerate amortization of principal (without payment of any Yield Maintenance Charge or Prepayment Premium) on such ARD Loan. While interest at the Initial Rate continues to accrue and be payable on a current basis on an ARD Loan after its Anticipated Repayment Date, the payment of Excess Interest will be deferred until, and such deferred Excess Interest will be required to be paid (with, if and to the extent permitted under applicable law and the related Mortgage Loan documents, compound interest thereon) only after, the outstanding principal balance of the ARD Loan has been paid in full, at which time the Excess Interest, to the extent actually collected, will be paid to the holders of the Class V certificates and VRR Interest. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks of Anticipated Repayment Date Loans”.

 

Single Purpose Entity Covenants

 

With respect to the New Braunfels Marketplace Mortgage Loan (2.5%), Fairway Retail Center Mortgage Loan (1.8%) and the Victory Winn-Dixie Portfolio Mortgage Loan (1.8%), the borrower does not have any independent directors.

 

For information regarding single purpose entity covenants, see “Risk Factors—Risks Relating to the Mortgage Loans—The Borrower’s Form of Entity May Cause Special Risks”, representation and warranty no. 31 on Annex D-1

 

157 

 

 

to this prospectus and the exceptions thereto on Annex D-2 to this prospectus (subject to the limitations and qualifications set forth in the preamble to Annex D-1 to this prospectus).

 

Prepayment Protections and Certain Involuntary Prepayments

 

All of the Mortgage Loans have a degree of voluntary prepayment protection in the form of defeasance or prepayment lockout provisions and/or yield maintenance provisions. Voluntary prepayments, if permitted, generally require the payment of a Yield Maintenance Charge or a Prepayment Premium unless the Mortgage Loan (or Whole Loan, if applicable) is prepaid within a specified period (ranging from approximately 3 to 8 payments) up to and including the stated maturity date (or, in the case of an ARD Loan, the related Anticipated Repayment Date). See Annex A-1 and Annex A-2 for more information on the prepayment protections attributable to the Mortgage Loans on a loan-by-loan basis and a pool basis.

 

Additionally, certain Mortgage Loans may provide that in the event of the exercise of a purchase option by a tenant or the sale of real property or the release of a portion of the Mortgaged Property, that the related Mortgage Loans may be prepaid in part prior to the expiration of a prepayment/defeasance lockout provision. See “—Partial Releases, Substitutions and Additions” below.

 

Generally, no Yield Maintenance Charge will be required for prepayments in connection with a casualty or condemnation, unless, in the case of most of the Mortgage Loans, an event of default has occurred and is continuing. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions” in the prospectus. In addition, certain of the Mortgage Loans permit the related borrower, after a total or partial casualty or partial condemnation, to prepay the remaining principal balance of the Mortgage Loan (after application of the related insurance proceeds or condemnation award to pay the principal balance of the Mortgage Loan), which may not be accompanied by any prepayment consideration.

 

Certain of the Mortgage Loans are secured in part by letters of credit and/or cash reserves that in each such case:

 

 

will be released to the related borrower upon satisfaction by the related borrower of certain performance related conditions, which may include, in some cases, meeting debt service coverage ratio levels and/or satisfying leasing conditions; and

 

 

if not so released, may, at the discretion of the lender, prior to loan maturity (or earlier loan default or loan acceleration), be drawn on and/or applied to prepay the subject Mortgage Loan if such performance related conditions are not satisfied within specified time periods.

 

See Annex A-1 and Annex A-3 for more information on reserves relating to the largest 15 Mortgage Loans.

 

Voluntary Prepayments

 

As of origination, the following prepayment restrictions and defeasance provisions applied to the Mortgage Loans:

 

 

51 of the Mortgage Loans (76.8%) prohibit voluntary principal prepayments during a specified period of time (each, a “Lock-out Period”) but permit the related borrower (after an initial period of at least two years following the date of initial issuance of the Offered Certificates) for a specified period to defease the related Mortgage Loan by pledging non-callable United States Treasury obligations and other non-callable government securities within the meaning of Section 2(a)(16) of the Investment Company Act of 1940, as amended (“Government Securities”) that provide for payment on or prior to each Due Date through and including the maturity date or Anticipated Repayment Date, as applicable (or, in some cases, such earlier Due Date on which the Mortgage Loan becomes freely prepayable), of amounts at least equal to the amounts that would have been payable on those dates (or, in the case of an Anticipated Repayment Date or an open prepayment date, that would be outstanding on such date) under the terms of the subject Mortgage Loan and obtaining the release of the related Mortgaged Property from the lien of the related mortgage, and thereafter such Mortgage Loans are freely prepayable.

 

 

Five of the Mortgage Loans (9.8%) prohibit voluntary principal prepayments during a Lock-out Period, and following such Lock-out Period, for a specified period of time, permit the related borrower to make voluntary principal prepayments upon the payment of the greater of a Yield Maintenance Charge or Prepayment Premium, and thereafter such Mortgage Loans are freely prepayable.

158 

 

 

 

One of the Mortgage Loans (5.6%) permits the related borrower to make voluntary principal prepayments upon the payment of a Yield Maintenance Charge for a specified period of time, and following such specified period of time, permits the related borrower to defease the Mortgage Loan by the pledging of Government Securities that provide for payment on or prior to each Due Date through and including the maturity date or make voluntary principal prepayments upon the payment of a Yield Maintenance Charge for a specified period of time, and thereafter such Mortgage Loan is freely prepayable.

 

 

Two of the Mortgage Loans (5.0%) prohibit voluntary principal prepayments during a Lock-out Period, and following such Lock-out Period, for a specified period of time, permit the related borrower to defease the Mortgage Loan by the pledging of Government Securities that provide for payment on or prior to each Due Date through and including the maturity date or to make voluntary principal prepayments upon the payment of the greater of a Yield Maintenance Charge or Prepayment Premium, and thereafter such Mortgage Loans are freely prepayable.

 

 

One of the Mortgage Loans (2.8%) prohibits voluntary principal prepayments during a Lock-out Period, and following such Lock-out Period, for a specified period of time, permits the related borrower to defease the Mortgage Loan by the pledging of Government Securities that provide for payment on or prior to each Due Date through and including the maturity date, then, for a specified period of time, permits the related borrower to defease the Mortgage Loan by the pledging of Government Securities that provide for payment on or prior to each Due Date through and including the maturity date or to make voluntary principal prepayments upon the payment of the greater of a Yield Maintenance Charge or Prepayment Premium, and thereafter such Mortgage Loan is freely prepayable.

 

The Mortgage Loans generally permit voluntary prepayment without payment of a Yield Maintenance Charge or any Prepayment Premium during a limited “open period” immediately prior to and including the stated maturity date (or, in the case of an ARD Loan, the related Anticipated Repayment Date), as follows:

 

Prepayment Open Periods

 

Open Period (Payments)

 

Number of Mortgage Loans

 

Aggregate Principal Balance of Mortgage Loans

 

Approx. % of
Initial Pool Balance

3

 

21

 

$237,803,860

 

25.8%

4

 

23

 

$406,469,536

 

44.1%

5

 

8

 

$116,418,099

 

12.6%

6

 

4

 

$74,463,279

 

8.1%

7

 

3

 

$62,636,586

 

6.8%

8

 

1

 

$23,400,000

 

2.5%

Total

 

60

 

$921,191,360

 

100.0%

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions”.

 

 “Due-on-Sale” and “Due-on-Encumbrance” Provisions

 

The Mortgage Loans generally contain “due-on-sale” and “due-on-encumbrance” clauses, which in each case permits the holder of the Mortgage Loan to accelerate the maturity of the related Mortgage Loan if the related borrower sells or otherwise transfers or encumbers (subject to certain exceptions set forth in the Mortgage Loan documents) the related Mortgaged Property or a controlling interest in the borrower without the consent of the mortgagee (which, in some cases, may not be unreasonably withheld). Many of the Mortgage Loans place certain restrictions (subject to certain exceptions set forth in the Mortgage Loan documents) on the transfer and/or pledging of general partnership and managing member equity interests in a borrower such as specific percentage or control limitations. The terms of the mortgages generally permit, subject to certain limitations, affiliate, estate planning and family transfers, transfers at death, transfers of interest in a public company, the transfer or pledge of less than a controlling portion of the partnership, members’ or other equity interests in a borrower, the transfer or pledge of passive equity interests in a borrower (such as limited partnership interests and non-managing member interests in a limited liability company) and transfers to persons specified in or satisfying qualification criteria set forth in the related loan documents. Certain of the Mortgage Loans do not restrict the pledging of direct or indirect ownership interests in the related borrower, but do restrict the transfer of ownership interests in the related borrower by imposing a specific percentage, a control limitation or requiring the consent of the mortgagee to any such transfer. Generally, the Mortgage Loans do not prohibit transfers of equity interests so long as no change of control results or, with respect to Mortgage Loans to tenant-in-common borrowers, transfers to new tenant-in-common borrowers. Certain of the

 

159 

 

 

Mortgage Loans do not prohibit the pledge by direct or indirect owners of the related borrower of equity distributions that may be made from time to time by the borrower to its equity owners.

 

Additionally, certain of the Mortgage Loans provide that transfers of the Mortgaged Property are permitted if certain conditions are satisfied, which may include one or more of the following:

 

 

no event of default has occurred;

 

 

the proposed transferee is creditworthy and has sufficient experience in the ownership and management of properties similar to the Mortgaged Property;

 

 

a Rating Agency Confirmation has been obtained from each of the Rating Agencies;

 

 

the transferee has executed and delivered an assumption agreement evidencing its agreement to abide by the terms of the Mortgage Loan together with legal opinions and title insurance endorsements; and

 

 

the assumption fee has been received (which assumption fee will be paid as described under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, but will in no event be paid to the Certificateholders or the VRR Interest Owners); however, certain of the Mortgage Loans allow the borrower to sell or otherwise transfer the related Mortgaged Property a limited number of times without paying an assumption fee.

 

Transfers resulting from the foreclosure of a pledge of the collateral for a mezzanine loan (if any) will also result in a permitted transfer. See “—Additional Indebtedness” below.

 

Defeasance

 

55 Mortgage Loans (the “Defeasance Loans”) (90.2%) permit the respective borrowers (subject to the satisfaction of various conditions, including that no event of default exists) to defease the subject Mortgage Loan in whole or, in some cases, in part, during a period that voluntary prepayments are prohibited, by pledging to the holder of the Mortgage Loan the requisite amount of “government securities” (within the meaning of Section 2(a)(16) of the Investment Company Act of 1940) (“Government Securities”), and to thereby obtain a release of the related Mortgaged Property or, if applicable, one or more of the related Mortgaged Properties. As to any such Mortgage Loan, such option (a “Defeasance Option”) may not be exercised prior to the expiration of a specified period (the “Defeasance Lock-Out Period”), which Defeasance Lock-Out Period, in each case, except as discussed below, does not end prior to the second anniversary of the Closing Date. The Mortgage Loans referred to in this paragraph do not include any Mortgage Loan that grants the related borrower the option to either defease or prepay the Mortgage Loan with a Prepayment Premium or Yield Maintenance Charge but does not provide for a period that is solely a defeasance period.

 

Exercise of a Defeasance Option is also generally conditioned on, among other things, (a) the borrower providing the mortgagee with at least 30 days prior written notice of the date on which such defeasance will occur (such date, the “Release Date”), and (b) the borrower (A) paying on any Release Date (i) all accrued and unpaid interest on the principal balance of the Mortgage Loan (or, the related Whole Loan) up to and including the Release Date, (ii) all other sums (excluding scheduled interest or principal payments due following the Release Date), due under the Mortgage Loan (or Whole Loan, if applicable) and under all other loan documents executed in connection with the Defeasance Option, (iii) an amount (the “Defeasance Deposit”) that will be sufficient to (x) purchase Government Securities, that provide payments (1) on or prior to, but as close as possible to, all successive scheduled due dates occurring during the period from the Release Date to the related maturity date or anticipated repayment date (or to the first day of the open period for such Mortgage Loan) (or Whole Loan, if applicable) and (2) in amounts at least equal to the scheduled payments due on such due dates under the Mortgage Loan (or Whole Loan, if applicable), or under the defeased portion of the Mortgage Loan (or Whole Loan, if applicable) in the case of a partial defeasance, including, or together with, as applicable, a balloon payment due at maturity or the principal amount outstanding as of an anticipated repayment date or open prepayment date, and (y) pay any costs and expenses incurred in connection with the purchase of such government securities (or in certain cases, the borrower may deliver the defeasance securities in lieu of delivering the Defeasance Deposit), and (B) delivering a security agreement granting the issuing entity a first priority lien on the Defeasance Deposit and, in certain cases, defeasance collateral purchased with the Defeasance Deposit and an opinion of counsel to such effect.

 

Certain of the loans that permit defeasance are secured by multiple properties as to which the borrower may effect a partial defeasance in connection with the release of one or more individual properties, and certain other loans that permit defeasance are secured by single properties but permit a partial defeasance in connection with the release of designated release parcels. In addition, certain cross-collateralized Mortgage Loans permit defeasance of

 

160 

 

 

any one of such cross-collateralized Mortgage Loans and release of the cross-collateralization. Each multi-property mortgage loan or mortgage loan with separate release properties or parcels or group of cross-collateralized Mortgage Loans that allows for partial defeasance of the aggregate debt, and that we intend to include in the issuing entity, including the ABX Industrial Portfolio Mortgage Loan (2.8%), provides that in the event of a defeasance of less than the entire aggregate debt, one or more of the related Mortgaged Properties or parcels would be released upon, among other things, delivery of defeasance collateral in an amount equal to, or sufficient to defease a principal amount equal to, a specified percentage (generally 100% to 125%) of the allocated loan amount allocable to such properties or parcels.

 

In general, if consistent with the related loan documents, a successor borrower established, designated or approved by the mortgage loan seller (or, in certain cases, the master servicer) or established by the borrower and required to be a single purpose bankruptcy remote entity, will assume the obligations of the related borrower exercising a Defeasance Option and the borrower will be relieved of its obligations under the Mortgage Loan. In general, if a Mortgage Loan (or Whole Loan, if applicable) is partially defeased, the related promissory note will be split and only the defeased portion of the borrower’s obligations will be assumed by the successor borrower. Certificateholders will not be entitled to any defeasance fees or any additional amounts payable to the lender in respect of successor borrowers established for defeasance purposes.

 

Partial Releases, Substitutions and Additions

 

The Mortgage Loans described below (which do not include the Mortgage Loans that permit partial release solely upon a defeasance of individual Mortgaged Properties or parcels, as identified above) permit the release of one or more of the Mortgaged Properties or a portion of a single Mortgaged Property, subject to the satisfaction of certain specified conditions, including the REMIC requirements or permit additions to the Mortgaged Property. For example:

 

 

With respect to the Inland Wentworth Self Storage Portfolio Mortgage Loan (5.5%), at any time after September 1, 2023, and prior to the Mortgage Loan maturity date, the related borrower may obtain the release of any of the related Mortgaged Properties, provided that, among other things, (i) no event of default has occurred and is continuing (ii) the related borrower prepays a portion of the related Mortgage Loan equal to the adjusted release amount of the property being released along with a yield maintenance premium pursuant to the related Mortgage Loan documents, (iii) the debt service coverage ratio for the remaining properties following the release based on the trailing 12 months is no less than the greater of (x) the debt service coverage ratio immediately preceding such release (provided, however, that for the purposes of this clause (x) the debt service coverage ratio shall be deemed to be no greater than 3.01x) and (y) 3.01x, (iv) the debt yield for the remaining properties based on the trailing 12 months is no less than the greater of (x) the debt yield immediately preceding such release (provided, however, that for the purposes of this clause (x) the debt yield shall be deemed to be no greater than 9.02%) and (y) 9.02%, (v) the loan-to-value ratio for the remaining properties is no greater than the lesser of (x) the loan-to-value ratio immediately preceding such release and (y) 48.25% (provided, however, that this clause (v) shall not apply to the release of any individual property to the extent that, after giving effect to such release, the aggregate allocated loan amount of all the individual properties which have been released is less than 20% of the total original principal balance), and (vi) the release is permitted under REMIC requirements. The adjusted release amount will be equal to 120% of the stated release amount of the related property.

 

 

With respect to the ABX Industrial Portfolio Mortgage Loan (2.8%), prior to the ABX Industrial Portfolio Mortgage Loan maturity date, the borrower may obtain the release of any of the ABX Industrial Portfolio Mortgaged Properties (other than the ABX – Macedon, NY Mortgaged Property) in connection with a loss event (casualty or condemnation), provided that, among other things, (i) no event of default has occurred and is continuing (other than an event of default which applies only to the property to be released), (ii) the borrower either (x) if the proposed release date is on or after the Permitted Defeasance Date (as defined below), partially defeases the ABX Industrial Portfolio Mortgage Loan in an amount equal to 110% of the allocated loan amount of the ABX Industrial Portfolio Property being released (the “Release Amount”) or (y) prepays a portion of the ABX Industrial Portfolio Mortgage Loan equal to the Release Amount, less any insurance proceeds or awards received by lender in connection with the related loss event, and (iii) the release is permitted under REMIC requirements. “Permitted Defeasance Date” means the second anniversary of the closing date of the MSC 2021-L7 securitization transaction. Prior to the ABX Industrial Portfolio Mortgage Loan maturity date, the borrower may also obtain the release of any of the ABX Industrial Portfolio Properties (other than the ABX – Macedon, NY Mortgaged Property) in connection with a Default Release Event (as defined below) that would be cured by releasing the individual property provided that, among other things, (i) no event of default has occurred and is continuing (other than an event of default which applies only to the property to be

 

161 

 

 

 

 

 

released), (ii) the borrower either (x) if the propsed release date is on or after the Permitted Defeasance Date, partially defeases the ABX Industrial Portfolio Mortgage Loan in an amount equal to 110% of the allocated loan amount of the ABX Industrial Portfolio Property being released (the “Release Amount”) or (y) prepays a portion of the ABX Industrial Portfolio Mortgage Loan equal to the Release Amount, along with any applicable yield maintenance premium pursuant to the ABX Industrial Portfolio Mortgage Loan documents, and (iii) the release is permitted under REMIC requirements. A “Default Release Event” means, with respect to an individual ABX Industrial Portfolio Mortgaged Property, the occurrence of either (i) a non-monetary default, (ii) a monetary default which is a direct result of a default by ABX under its lease or (iii) a material default by ABX or a replacement tenant under its lease.

 

 

 

 

 

With respect to the Victory Winn-Dixie Portfolio Mortgage Loan (1.8%), the related loan documents provide that the related borrower may obtain the release of up to two of the related Mortgaged Properties subject to the following conditions: (1) no event of default is continuing, (2) such borrower’s prepayment of a release price equal to 120% of the allocated loan amount, plus yield maintenance, (3) the post-release debt yield and debt service coverage ratio being equal to or greater than the greater of 9.44% and 1.66x, respectively, and the debt yield and debt service coverage ratio immediately prior to such release, (4) the post-release loan-to-value ratio being less than or equal to the lesser of 71.1% and the loan-to-value ratio immediately prior to such release and (5) the release’s compliance with REMIC rules and conditions.

 

 

With respect to the Texas MHP Portfolio Mortgage Loan (1.1%), the related loan documents provide that if any related Mortgaged Property or a portion thereof cannot be operated as a manufactured housing park pursuant to the applicable zoning laws as a result of an abandonment of a legal non-conforming use under the applicable zoning laws, the related borrower will be required to release the related Mortgaged Property subject to the following conditions: (1) such borrower’s prepayment of a release price equal to 120% of the allocated loan amount, plus the greater of (i) the yield maintenance amount or (ii) 1% of the unpaid principal balance, or 5% of the unpaid principal balance during an event of default and (2) the release is permitted under REMIC requirements.

 

Furthermore, some of the other Mortgage Loans may permit the release or substitution of specified parcels of real estate or improvements, or unspecified immaterial parcels, that secure the Mortgage Loans but were not assigned any material value or considered a source of any material cash flow for purposes of determining the related Appraised Value or Underwritten Net Cash Flow or considered material to the use or operation of the property. Such real estate may be permitted to be released, subject to the REMIC requirements, without payment of a release price and consequent reduction of the principal balance of the subject Mortgage Loan or substitution of additional collateral if certain conditions are satisfied.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions”.

 

Escrows

 

31 of the Mortgage Loans (76.1%) secured in whole or in part by retail, office, mixed use or industrial properties, provide for upfront or monthly escrows for the full term or a portion of the term of the related Mortgage Loan to cover anticipated re-leasing costs, including tenant improvements and leasing commissions or other lease termination or occupancy issues. Such escrows are typically considered for office, retail, mixed use and industrial properties only.

 

53 of the Mortgage Loans (82.6%) provide for monthly or upfront escrows to cover ongoing replacements or capital repairs.

 

52 of the Mortgage Loans (77.5%) provide for monthly or upfront escrows to cover property taxes on the Mortgaged Properties.

 

40 of the Mortgage Loans (60.8%) provide for monthly or upfront escrows to cover insurance premiums on the Mortgaged Properties.

 

Certain of the Mortgage Loans described above permit the related borrower to post a guaranty or letter of credit in lieu of maintaining cash reserves. In addition, in certain cases, the related borrower may not be required to maintain the escrows described above until the occurrence of a specified trigger.

 

With respect to the One SoHo Square Mortgage Loan (5.6%), at loan origination, in lieu of funding an unfunded obligations reserve, the guarantor also provided a guaranty of certain unfunded obligations including tenant improvements, leasing commissions and free rent in an amount equal to $13,309,776.13.

 

Many of the Mortgage Loans provide for other escrows and reserves, including, in certain cases, reserves for debt service, operating expenses, vacancies at the related Mortgaged Property and other shortfalls or reserves to be released under circumstances described in the related Mortgage Loan documents.

 

162 

 

 

Mortgaged Property Accounts

 

Cash Management. The Mortgage Loan documents prescribe the manner in which the related borrowers are permitted to collect rents from tenants at each Mortgaged Property. The following table sets forth the account mechanics prescribed for the Mortgage Loans:

 

Cash Management Types

 

Type of Lockbox/Cash Management

 

Number of Mortgage Loans

 

Aggregate Cut-off Date Balance of Mortgage Loans

 

Approx. % of
Initial Pool Balance

Springing/Springing Cash Management

 

34

 

$454,515,633

 

49.3%

Hard/Springing Cash Management

 

19

 

$355,685,744

 

38.6%

None/Springing Cash Management

 

1

 

$51,050,000

 

5.5%

None

 

3

 

$37,889,983

 

4.1%

Soft (Residential)/Hard (Nonresidential)/Springing Cash Management

 

1

 

$9,750,000

 

1.1%

Soft/Springing Cash Management

 

1

 

$6,900,000

 

0.7%

Hard/In Place Cash Management

 

1

 

$5,400,000

 

0.6%

Total

 

60

 

$921,191,360

 

100.0%

 

For purposes of the foregoing chart, the following is a description of the types of cash management provisions to which the borrowers under the Mortgage Loans are subject:

 

 

Hard/In Place Cash Management. The related borrower is required to instruct the tenants and other payors (including any third party property managers) to pay all rents and other revenue directly to a lockbox account controlled by the applicable servicer on behalf of the issuing entity; or, with respect to hotel properties, credit card receivables are required to be deposited directly into the lockbox account, but cash, checks or “over the counter” receipts are deposited by the manager of the related Mortgaged Property into the lockbox account. Funds are then swept into a cash management account controlled by the applicable servicer on behalf of the issuing entity and then applied by the applicable servicer in accordance with the related Mortgage Loan documents. This typically includes the payment of debt service and, in some cases, expenses at the related Mortgaged Property. Generally, excess funds may then be remitted to the related borrower.

 

 

Hard/Springing Cash Management. The related borrower is required to instruct the tenants and other payors (including any third party property managers) to pay all rents and other revenue directly to a lockbox account controlled by the applicable servicer on behalf of the issuing entity; or, with respect to hotel properties, credit card receivables are required to be deposited directly into the lockbox account, but cash, checks or “over the counter” receipts are deposited by the manager of the related Mortgaged Property into the lockbox account. Until the occurrence of a “trigger” event, which typically includes an event of default under the Mortgage Loan documents, such funds are forwarded to an account controlled by the related borrower or are otherwise made available to the related borrower. From and after the occurrence of such a “trigger” event, only the portion of such funds remaining after the payment of current debt service, the funding of reserves and, in some cases, expenses at the related Mortgaged Property are to be forwarded or otherwise made available to the related borrower or, in some cases, maintained in an account controlled by the servicer as additional collateral for the loan until the “trigger” event ends or terminates in accordance with the loan documentation.

 

 

Soft/In Place Cash Management. Revenue from the related Mortgaged Property is generally paid by the tenants and other payors to the related borrower or the property manager. The related borrower or property manager, as applicable, then forwards such funds to a lockbox account controlled by the applicable servicer on behalf of the issuing entity. Funds are then swept into a cash management account controlled by the applicable servicer on behalf of the issuing entity and applied by the servicer in accordance with the related Mortgage Loan documents. This typically includes the payment of debt service and, in some cases, expenses at the related Mortgaged Property. Generally, excess funds may then be remitted to the related borrower.

 

 

Soft/Springing Cash Management. Revenue from the related Mortgaged Property is generally paid by the tenants and other payors (including any third party property managers) to the related borrower or the property manager. The related borrower or property manager, as applicable, then forwards such funds to a lockbox account controlled by the applicable servicer on behalf of the issuing entity. Until the occurrence of a “trigger” event, which typically includes an event of default under the Mortgage Loan documents, such funds are forwarded to an account controlled by the related borrower or otherwise made available to the

 

163 

 

 

 

 

 

related borrower. In some cases, upon the occurrence of such a “trigger” event, the Mortgage Loan documents will require the related borrower to instruct tenants and/or other payors to pay directly into an account controlled by the applicable servicer on behalf of the issuing entity. All funds held in such lockbox account controlled by the applicable servicer following such “trigger” event will be applied by the applicable servicer in accordance with the related Mortgage Loan documents. From and after the occurrence of such a trigger event, only the portion of such funds remaining after the payment of current debt service and, in some cases, expenses at the related Mortgaged Property are to be forwarded or otherwise made available to the related borrower.

 

 

 

 

 

Springing/Springing Cash Management. A lockbox account is established at origination (or in certain cases, related documentation is signed, but the lockbox account is not opened) or upon the occurrence of certain “trigger” events. However, even if a lockbox is established, revenue from the related Mortgaged Property is generally paid by the tenants and other payors to the related borrower or property manager. The Mortgage Loan documents provide that, upon the occurrence of a “trigger” event, which typically includes an event of default under the Mortgage Loan documents, the related borrower would be required to open a lockbox account (if not previously established) or instruct tenants to pay directly into such lockbox account (if previously established) or, if tenants are directed to pay to the related borrower or the property manager, the related borrower or property manager, as applicable, would then forward such funds to a lockbox account controlled by the applicable servicer on behalf of the issuing entity. Funds are then swept into a cash management account controlled by the servicer on behalf of the issuing entity and applied by the servicer in accordance with the related Mortgage Loan documents. This typically includes the payment of debt service and, in some cases, expenses at the related Mortgaged Property. Excess funds may then be remitted to the related borrower.

 

 

None. Revenue from the related Mortgaged Property is paid to the related borrower and is not subject to a lockbox account as of the Closing Date, and no lockbox account is required to be established during the term of the related Mortgage Loan.

 

In connection with any hard lockbox, cash management, income deposited directly into the related lockbox account may not include amounts paid in cash and/or checks that are paid directly to the related property manager, notwithstanding requirements to the contrary. Furthermore, with respect to certain multifamily and hospitality properties considered to have a hard lockbox, cash, checks and “over-the-counter” receipts may be deposited into the lockbox account by the property manager. With respect to certain hotel Mortgage Loans, rents deposited into the lockbox account may be net of management fees, hotel operating expenses, and reserves, and with respect to certain other Mortgage Loans, rents may be net of certain other de minimis receipts or expenses. Mortgage Loans whose terms call for the establishment of a lockbox account require that the amounts paid to the property manager will be deposited into the applicable lockbox account on a regular basis. Lockbox accounts will not be assets of the issuing entity. See the footnotes to Annex A-1 for more information regarding lockbox provisions for the Mortgage Loans.

 

Exceptions to Underwriting Guidelines

 

None of the Mortgage Loans were originated with material exceptions to the related mortgage loan seller’s underwriting guidelines. See “Transaction Parties—The Sponsors and Mortgage Loan SellersKeyBank National AssociationKeyBank’s Underwriting Guidelines and Process—Exceptions”, “—Starwood Mortgage Capital LLC—SMC’s Underwriting Guidelines and Processes—Exceptions to Underwriting Standards”, “—Bank of Montreal—Bank of Montreal’s Commercial Mortgage Loan Underwriting Standards —Exceptions to Underwriting Standards”, “—Argentic Real Estate Finance LLC— Argentic’s Underwriting Standards and Processes—Exceptions” and “—Morgan Stanley Mortgage Capital Holdings LLC—The Morgan Stanley Group’s Underwriting Standards—Exceptions to Underwriting Standards”.

 

Additional Indebtedness

 

General

 

The Mortgage Loans generally prohibit borrowers from incurring any additional debt secured by their Mortgaged Property without the consent of the lender. However:

 

 

substantially all of the Mortgage Loans permit the related borrower to incur limited indebtedness in the ordinary course of business that is not secured by the related Mortgaged Property;

 

164 

 

 

 

the borrowers under certain of the Mortgage Loans have incurred and/or may incur in the future unsecured debt other than in the ordinary course of business;

 

 

any borrower that is not required pursuant to the terms of the related Mortgage Loan documents to meet single purpose entity criteria may not be restricted from incurring unsecured debt or mezzanine debt;

 

 

the terms of certain Mortgage Loans permit the borrowers to post letters of credit and/or surety bonds for the benefit of the mortgagee under the Mortgage Loans, which may constitute a contingent reimbursement obligation of the related borrower or an affiliate. The issuing bank or surety will not typically agree to subordination and standstill protection benefiting the mortgagee;

 

 

although the Mortgage Loans generally place certain restrictions on incurring mezzanine debt by the pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, the terms of the Mortgage Loan documents generally permit, subject to certain limitations, the pledge of the limited partnership or non-managing membership equity interests in a borrower or less than a controlling interest of any other equity interests in a borrower;

 

 

certain of the Mortgage Loans do not restrict the pledging of ownership interests in the borrower, but do restrict the transfer of ownership interests in a borrower by imposing limitations on transfer of control or a specific percentage of ownership interests; and

 

 

certain Mortgage Loans do not restrict the related ground tenant from financing the related improvements as long as such financing does not constitute a lien on the borrower’s right, title and interest in the fee collateral.

 

Whole Loans

 

Certain Mortgage Loans are subject to the rights of a related Companion Loan holder, as further described in “—The Whole Loans” below.

 

Mezzanine Indebtedness

 

Although the Mortgage Loans generally place certain restrictions on incurring mezzanine debt by the pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations as described under “—Certain Terms of the Mortgage Loans—”Due-on-Sale” and “Due-on-Encumbrance” Provisions” above, the terms of the Mortgage Loan documents generally permit, subject to certain limitations, the pledge of less than a controlling portion of the equity interests in a borrower or a pledge of passive equity interests (such as limited partnership or non-managing membership interests) in a borrower. Certain of the Mortgage Loans do not prohibit the pledge by direct or indirect owners of the related borrower of equity distributions that may be made from time to time by the borrower to its equity owners. Certain Mortgage Loans described below permit the incurrence of mezzanine debt subject to satisfaction of certain conditions including a certain maximum combined loan-to-value ratio and/or a minimum combined debt service coverage ratio, and in some cases mezzanine debt is already in place. Also, certain of the Mortgage Loans do not restrict the pledging of ownership interests in the related borrower, but do restrict the transfer of ownership interests in a borrower by imposing limitations on transfer of control or a specific percentage of ownership interests. In addition, in general, a borrower (or its direct or indirect owners) that does not meet single-purpose entity criteria may not be restricted in any way from incurring mezzanine debt.

 

The Mortgage Loans generally place certain restrictions on the transfer and/or pledging of general partnership and managing member equity interests in a borrower such as specific percentage or control limitations as described under “—Certain Terms of the Mortgage Loans—”Due-on-Sale” and “Due-on-Encumbrance” Provisions” above. Certain of the Mortgage Loans do not prohibit the pledge by direct or indirect owners of the related borrower of equity distributions that may be made from time to time by the borrower to its equity owners.

 

As of the Cut-off Date, each sponsor has informed us that it is aware of the following existing mezzanine indebtedness with respect to the Mortgage Loans it is selling to the depositor:

 

165 

 

 

Mortgage Loan Name

 

Mortgage Loan Cut-off Date Balance

 

Percentage of Initial Pool Balance

 

Mezzanine Debt Cut-off Date Balance

 

Pari Passu Companion Loan Cut-off Date Balance

 

Subordinate Companion Loan Cut-off Date Balance

 

Cut-off Date Total Debt Balance(1)

 

Cut-off Date Wtd. Avg. Total Debt Interest Rate(1)

 

Cut-off Date Mortgage Loan LTV Ratio(2)

 

Cut-off Date Total Debt LTV Ratio(1)

 

Cut-off Date Mortgage Loan UW NCF DSCR(2)

 

Cut-off Date Total Debt UW NCF DSCR(1)

One SoHo Square

 

$51,823,204

 

5.6%

 

$120,000,000

 

$418,176,796

 

$315,000,000

 

$905,000,000

 

3.033%

 

34.8%

 

67.0%

 

4.88x

 

2.28x

 

(1)

Calculated including the mezzanine debt and any related Pari Passu Companion Loan and Subordinate Companion Loan.

 

(2)

Calculated including any related Pari Passu Companion Loan but excluding any related Subordinate Companion Loan and mezzanine debt.

 

In each case, the mezzanine indebtedness is coterminous with the related Mortgage Loan.

 

The mezzanine loan related to the Mortgage Loan identified in the table above is subject to an intercreditor agreement between the holder of the related mezzanine loan and the related lender under the related Mortgage Loan that, in each case, sets forth the relative priorities between the related Mortgage Loan and the related mezzanine loan. Each intercreditor agreement provides, among other things, generally that (a) all payments due under the related mezzanine loan are subordinate after an event of default under the related Mortgage Loan (after taking into account the cure rights of the mezzanine lender) to any and all payments required to be made under the related Mortgage Loan (except for any payments from funds other than the mortgaged property or proceeds of any enforcement upon the mezzanine loan collateral and any mezzanine loan guarantees), (b) so long as there is no event of default under the related Mortgage Loan (after taking into account the cure rights of the mezzanine lender), the related mezzanine lender may accept payments on and prepayments of the related mezzanine loan, (c) the related mezzanine lender will have certain rights to receive notice of and cure defaults under the related Mortgage Loan prior to any acceleration or enforcement of the related Mortgage Loan, (d) the related mezzanine lender may amend or modify the related mezzanine loan in certain respects without the consent of the related mortgage lender, and the mortgage lender must obtain the mezzanine lender’s consent to amend or modify the Mortgage Loan in certain respects, (e) upon the occurrence of an event of default under the related mezzanine loan documents, the related mezzanine lender may foreclose upon the pledged equity interests in the related Mortgage Loan borrower, which could result in a change of control with respect to the related Mortgage Loan borrower and a change in the management of the related Mortgaged Properties, (f) if the related Mortgage Loan is accelerated or, in some cases, becomes specially serviced or if a monetary or material non-monetary default occurs and continues for a specified period of time under the related Mortgage Loan or if the Mortgage Loan borrower becomes a debtor in a bankruptcy or if the related Mortgage Loan lender declares an event of default or exercises any enforcement action under the related Mortgage Loan documents with respect to the related Mortgage Loan borrower or the related Mortgaged Properties, the related mezzanine lender has the right to purchase the related Mortgage Loan, in whole but not in part, for a price generally equal to the outstanding principal balance of the related Mortgage Loan, together with all accrued interest and other amounts due thereon, plus any servicing advances made by the related Mortgage Loan lender or its servicer and any interest on any advances plus, subject to certain caps and limitations, any Liquidation Fees and Special Servicing Fees payable under the PSA, but generally excluding any late charges, default interest, exit fees, special maintenance charges payable in connection with a prepayment or Yield Maintenance Charges and Prepayment Premiums. Under the mezzanine loan documents, an event of default under the related Mortgage Loan will trigger an event of default under the mezzanine loan.

 

With respect to the Mortgage Loans listed in the following chart, the direct and indirect equity owners of the borrower are permitted to incur future mezzanine debt, subject to the satisfaction of conditions contained in the related loan documents, including, among other things, a combined maximum loan-to-value ratio, a combined minimum debt service coverage ratio and/or a combined minimum debt yield, as listed in the following chart and determined in accordance with the related loan documents.

 

166 

 

 

Mortgage Loan Name

 

Mortgage
Loan Cut-off Date Balance

 

Maximum Principal Amount Permitted (If Specified)(1)

 

Combined Maximum LTV Ratio(2)

 

Combined Minimum DSCR(2)

 

Combined Minimum Debt Yield(2)

 

Intercreditor Agreement Required

 

Mortgage Lender Allowed to Require Rating Agency Confirmation(3)

Signature Office

Portfolio II

 

$71,500,000

 

NAP

 

63.6%

 

1.75x

 

10.6%

 

Yes

 

Yes

One SoHo Square

 

$51,823,204

 

$90,500,000

 

67.0%

 

2.22x

 

6.82%

 

Yes

 

Yes

Texas MHP Portfolio

 

$9,750,000

 

NAP

 

45.1%

 

1.97x

 

10.4%

 

Yes

 

No

 

 

 

(1)

Indicates the maximum aggregate principal amount of the Mortgage Loan and the related mezzanine loan (if any) that is specifically stated in the loan documents and does not take account of any restrictions that may be imposed at any time by operation of any debt yield, debt service coverage ratio or loan-to-value ratio conditions.

 

(2)

Debt service coverage ratios, loan-to-value ratios and debt yields are to be calculated in accordance with definitions set forth in the related loan documents. Except as otherwise noted in connection with a Mortgage Loan, the determination of the loan-to-value ratio must be, or may be required by the lender to be, based on a recent appraisal.

 

(3)

Indicates whether the conditions to the financing include (a) delivery of Rating Agency confirmation that the proposed financing will not, in and of itself, result in the downgrade, withdrawal or qualification of the then-current rating assigned to any class of certificates and/or (b) acceptability of any related intercreditor or mezzanine loan documents to the Rating Agencies.

 

The specific rights of the related mezzanine lender with respect to any such future mezzanine loan will be specified in the related intercreditor agreement, which rights may include that (a) the related mezzanine lender will have certain rights to receive notice of and cure defaults under the related Mortgage Loan prior to any acceleration or enforcement of the related Mortgage Loan and (b) if the related Mortgage Loan is accelerated or, in some cases, becomes specially serviced or if a monetary or material non-monetary default occurs and continues for a specified period of time under the related Mortgage Loan or if the Mortgage Loan borrower becomes a debtor in a bankruptcy or if the related Mortgage Loan lender exercises any enforcement action under the related Mortgage Loan documents with respect to the related Mortgage Loan borrower or the related Mortgaged Properties, the related mezzanine lender has the right to purchase the related Mortgage Loan, in whole but not in part, for a price generally equal to the outstanding principal balance of the related Mortgage Loan, together with all accrued interest and other amounts due thereon, plus any advances made by the related Mortgage Loan lender or its servicer and any interest thereon plus, subject to certain limitations, any Liquidation Fees and Special Servicing Fees payable under the PSA, but generally excluding any late charges, default interest, exit fees, special maintenance charges payable in connection with a prepayment or Yield Maintenance Charges and Prepayment Premiums. The intercreditor agreement required to be entered into in connection with any future mezzanine loan will be subject to receipt of a Rating Agency Confirmation or to the related lender’s approval. The direct and/or indirect owners of a borrower under a Mortgage Loan are also generally permitted to pledge their interest in such borrower as security for a mezzanine loan in circumstances where the ultimate transfer of such interest to the mezzanine lender would be a permitted transfer under the related Mortgage Loan documents.

 

Generally, upon a default under a mezzanine loan, subject to the terms of any applicable intercreditor or subordination agreement, the holder of the mezzanine loan would be entitled to foreclose upon the equity in the related borrower that has been pledged to secure payment of such debt. Although this transfer of equity may not trigger the due on sale clause under the related Mortgage Loan, it could cause a change in control of the borrower and/or cause the obligor under the mezzanine loan to file for bankruptcy, which could negatively affect the operation of the related Mortgaged Property and the related borrower’s ability to make payments on the related Mortgage Loan in a timely manner.

 

See “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability to Incur Other Indebtedness Entails Risk”.

 

Preferred Equity

 

With respect to the BJ’s Wholesale Club Mortgage Loan (1.6%), a preferred equity investor made an initial $7,450,000 capital contribution and holds a preferred equity interest in the sole member of the signatory trustee, master tenant and DST depositor. The preferred equity investor is entitled to a preferred rate of return on its investment in an amount equal to (i) 12% per annum through March 9, 2022 and (ii) 14% per annum thereafter, and such amounts are payable from October 9, 2021. The preferred return is payable from excess cash flow after the payment of debt service, operating expenses and other reserves approved by the preferred equity holder. In the event of a default under the limited liability company agreement of the sole member, including if the preferred equity investor has not received the required return by March 9, 2022 or such other date as required under the limited liability company agreement of the sole member, then the preferred equity investor will have the right to (i) force the sale of the related Mortgaged Property

 

167 

 

 

and (ii) remove the managing member, provided, however, that the preferred equity investor may not force a sale of the related Mortgaged Property prior to the lockout period in the applicable Mortgage Loan documents or remove the managing member without the consent of the lender.

 

Because preferred equity often provides for a higher rate of return to be paid to the holders of such preferred equity, preferred equity in some respects functions like mezzanine indebtedness, and reduces a principal’s economic stake in the related Mortgaged Property, reduces cash flow on the borrower’s Mortgaged Property after the payment of debt service and payments on the preferred equity and may increase the likelihood that the owner of a borrower will permit the value or income-producing potential of a Mortgaged Property to fall and may create a greater risk that a borrower will default on the Mortgage Loan secured by a Mortgaged Property whose value or income is relatively weak.

 

Other Unsecured Indebtedness

 

The Mortgage Loans generally permit a pledge of the same direct and indirect ownership interests in any borrower that could be transferred without the lender’s consent. See “—Certain Terms of the Mortgage Loans—”Due-on-Sale” and “Due-on-Encumbrance” Provisions” above.

 

In addition, some of the Mortgage Loans permit certain affiliates of the related borrower to pledge their indirect ownership interests in the borrower including, but not limited to, pledges to an institutional lender providing a corporate line of credit or corporate credit facility as collateral for such corporate line of credit or corporate credit facility. In connection with those pledges, the Mortgage Loan documents for such Mortgage Loans may, in certain cases: (i) contain limitations on the amounts that such collateral may secure and prohibit foreclosure of such pledges unless such foreclosure would represent a transfer otherwise permitted under the Mortgage Loan documents but do not prohibit a change in control in the event of a permitted foreclosure; or (ii) require that such financing be secured by at least a certain number of assets other than such ownership interests in the related borrower.

 

 

With respect to the Inland Wentworth Self Storage Portfolio Mortgage Loan (5.5%), the related borrower may obtain unsecured loans from the related guarantor, subject to the conditions set forth in the related Mortgage Loan documents, including: (i) such loans will be subordinate in all respects to the related Mortgage Loan; (ii) the guarantor and borrower will enter into a subordination and standstill agreement with the lender; (iii) the proceeds of such loans will be used solely to pay certain payments and expenses at the related Mortgaged Properties; and (iv) the aggregate amount of all such loans that may be entered into without the lender’s consent may not exceed $5,105,000 (which is equal to 10% of the original principal amount of the related Mortgage Loan).

 

 

With respect to the Lower East Side Multifamily Portfolio Mortgage Loan (2.6%), the managing member of 165 Ludlow Owner LLC, one of the borrowers, pledged all of its property, including its 100% interest in the related borrower, for a corporate Small Business Association (“SBA”) loan in the original principal amount of $150,000 (the “SBA Loan”). Any action by the SBA to foreclose upon this pledge upon an event of default under the SBA Loan would constitute a prohibited transfer under the Lower East Side Multifamily Loan documents. While the occurrence of such a transfer would result in recourse to the guarantor, there can be no assurance that the guarantor will perform its obligations under the guaranty.

 

 

With respect to the Barlow Plaza Mortgage Loan (1.5%), in connection with a reverse 1031 exchange, 1031 EPI, Inc, an accommodation owner of the Barlow Fee Borrower in connection with such exchange, is liable under an unsecured loan to an affiliate of the non-recourse carveout guarantor (the “Barlow Unsecured Lender”) in the amount of $6,354,364.39, which loan will effectively be deemed satisfied upon transfer of the ownership interests in the Barlow Fee Borrower to the Barlow Unsecured Lender.

 

In addition, the borrowers under some of the Mortgage Loans or group of cross-collateralized Mortgage Loans have incurred or are permitted to incur unsecured subordinate debt (in addition to trade payables, equipment financing and other debt incurred in the ordinary course) subject to the terms of the related Mortgage Loan documents.

 

Prospective investors should assume that all or substantially all of the Mortgage Loans permit their borrowers to incur a limited amount (generally in an amount not more than 5% of the original Mortgage Loan balance or an amount otherwise normal and reasonable under the circumstances) of trade payables, equipment financing and/or other unsecured indebtedness in the ordinary course of business or an unsecured credit line to be used for working capital purposes. In addition, certain of the Mortgage Loans allow the related borrower to receive unsecured loans from equity owners, provided that such loans are subject to and subordinate to the applicable Mortgage Loan.

 

168 

 

 

Certain risks relating to additional debt are described in “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability to Incur Other Indebtedness Entails Risk”.

 

The Whole Loans

 

General

 

Each of the Helios Plaza Mortgage Loan, the Superstition Gateway Mortgage Loan and the One SoHo Square Mortgage Loan is part of a related Whole Loan consisting of such Mortgage Loan and the related Companion Loan(s). In connection with each Whole Loan, the rights between the trustee on behalf of the issuing entity and the holder(s) of the related Companion Loan(s) (the “Companion Holder(s)”) are generally governed by an intercreditor agreement or a co-lender agreement (each, an “Intercreditor Agreement”). With respect to each of the Whole Loans, the related Mortgage Loan and the related Companion Loan(s) are cross-collateralized and cross-defaulted.

 

In this prospectus, references to any specified whole loan should be construed to refer to the whole loan comprised of the related Mortgage Loan with the same name and any related Companion Loan(s).

 

The following terms are used in reference to the Whole Loans:

 

Control Appraisal Event” means, with respect to any Serviced A/B Whole Loan, a “control appraisal event” (or analogous term) under the related Intercreditor Agreement.

 

Control Note” means, with respect to any Whole Loan, the “Controlling Note” or other similar term specified in the related Intercreditor Agreement. As of the Closing Date, the Control Note with respect to each Whole Loan will be the promissory note(s) listed as the “Control Note” in the column “Control Note/Non-Control Note” in the table below entitled “Whole Loan Control Notes and Non-Control Notes.”

 

Controlling Holder” means, with respect to any Whole Loan, the holder of the related Control Note. As of the Closing Date, the Controlling Holder with respect to each Whole Loan will be the holder listed next to the related Control Note in the column “Note Holder” in the table below entitled “Whole Loan Control Notes and Non-Control Notes.”

 

Non-Control Note” means, with respect to any Whole Loan, any “Non-Controlling Note” or other similar term specified in the related Intercreditor Agreement. As of the Closing Date, the Non-Control Notes with respect to each Whole Loan will be the promissory notes listed as the “Non-Control Notes” in the column “Control Note/Non-Control Note” in the table below entitled “Whole Loan Control Notes and Non-Control Notes.”

 

Non-Controlling Holder” means, with respect to any Whole Loan, the holder(s) of a Non-Control Note. As of the Closing Date, the Non-Controlling Holders with respect to each Whole Loan will be the holders listed next to the related Non-Control Notes in the column “Note Holder” in the table below entitled “Whole Loan Control Notes and Non-Control Notes.”

 

Non-Serviced Certificate Administrator” means the certificate administrator under the Non-Serviced PSA relating to a Non-Serviced Whole Loan.

 

Non-Serviced Companion Loan” means, with respect to each Non-Serviced Whole Loan, any promissory note that is a part of such Whole Loan other than the Non-Serviced Mortgage Loan.

 

Non-Serviced Custodian” means the custodian under the Non-Serviced PSA relating to a Non-Serviced Whole Loan.

 

Non-Serviced Directing Certificateholder” means the directing certificateholder (or equivalent entity) under the Non-Serviced PSA relating to a Non-Serviced Whole Loan.

 

Non-Serviced Master Servicer” means the master servicer under the Non-Serviced PSA relating to a Non-Serviced Whole Loan.

 

Non-Serviced Mortgage Loan” means each of (i) the One SoHo Square Mortgage Loan and (ii) each Servicing Shift Mortgage Loan (on and after the related Servicing Shift Securitization Date).

 

Non-Serviced Pari Passu-A/B Whole Loan” means the One SoHo Square Whole Loan.

 

Non-Serviced Pari Passu Companion Loan” means, with respect to each Non-Serviced Whole Loan, any pari passu promissory note other than the Non-Serviced Mortgage Loan.

 

169 

 

 

Non-Serviced Pari Passu Whole Loan” means each Servicing Shift Whole Loan (on and after the related Servicing Shift Securitization Date).

 

Non-Serviced PSA” means the lead servicing agreement relating to a Non-Serviced Whole Loan (if applicable), which (i) with respect to the One SoHo Square Whole Loan, will be the SOHO 2021-SOHO TSA, and (ii) with respect to each Servicing Shift Whole Loan on and after the related Servicing Shift Securitization Date, will be the pooling and servicing agreement that creates the trust whose assets include the related Control Note.

 

Non-Serviced Securitization Trust” means a securitization trust that is created and governed by a Non-Serviced PSA.

 

Non-Serviced Special Servicer” means the special servicer under the Non-Serviced PSA relating to a Non-Serviced Whole Loan.

 

Non-Serviced Trustee” means the trustee under the Non-Serviced PSA relating to a Non-Serviced Whole Loan.

 

Non-Serviced Whole Loan” means (i) each Non-Serviced Pari Passu-A/B Whole Loan, (ii) each Non-Serviced Pari Passu Whole Loan and (iii) each Servicing Shift Whole Loan (on and after the related Servicing Shift Securitization Date).

 

Other Master Servicer” means, with respect to each Serviced Whole Loan, the master servicer that will be appointed under an Other PSA.

 

Other PSA” means, with respect to each Serviced Whole Loan, the pooling and servicing agreement that creates the trust whose assets include any of the related Serviced Pari Passu Companion Loans.

 

Pari Passu Companion Loan” means any of the Serviced Pari Passu Companion Loans or the Non-Serviced Pari Passu Companion Loans.

 

Serviced A/B Whole Loan” means any Whole Loan serviced pursuant to the PSA comprised of a Serviced Mortgage Loan, one or more Subordinate Companion Loans and, in certain cases, one or more Serviced Pari Passu Companion Loans. As of the Closing Date, there will be no Serviced A/B Whole Loans related to the Trust.

 

Serviced Companion Loan” means any Serviced Pari Passu Companion Loan or any Subordinate Companion Loan that is part of a Serviced A/B Whole Loan.

 

Serviced Pari Passu Companion Loan” means, with respect to each Serviced Whole Loan, any pari passu promissory note that is a part of such Whole Loan other than the Serviced Mortgage Loan.

 

Serviced Pari Passu Mortgage Loan” means the Superstition Gateway Mortgage Loan.

 

Serviced Whole Loan” means any Serviced Pari Passu Whole Loan or any Serviced A/B Whole Loan.

 

Serviced Pari Passu Whole Loan” means (i) the Superstition Gateway Whole Loan and (ii) each Servicing Shift Whole Loan (prior to the related Servicing Shift Securitization Date).

 

Servicing Shift Mortgage Loan” means, with respect to any Servicing Shift Whole Loan, the related Mortgage Loan included in the Mortgage Pool.

 

Servicing Shift Securitization Date” means, with respect to any Servicing Shift Whole Loan, the date on which the related Control Note is included in a securitization trust.

 

Servicing Shift Whole Loan” means a Whole Loan that is a Serviced Whole Loan on the Closing Date (the servicing of which is initially governed by the PSA) and on and after the related Servicing Shift Securitization Date, will be a Non-Serviced Whole Loan (the servicing of which will be governed by the related Non-Serviced PSA). As of the Closing Date, the Servicing Shift Whole Loan related to the Trust will be the Helios Plaza Whole Loan.

 

SOHO 2021-SOHO TSA” means the trust and servicing agreement, dated as of July 30, 2021, among GS Mortgage Securities Corporation II, as depositor, KeyBank National Association, as servicer, Midland Loan Services, a Division of PNC Bank, National Association, as special servicer, Pentalpha Surveillance LLC, as operating advisor, and U.S. Bank National Association, as certificate administrator, as custodian and as trustee. The SOHO 2021-SOHO TSA governs the servicing of the One SoHo Square Whole Loan.

 

Subordinate Companion Loan” means, with respect to any Whole Loan, any subordinate promissory note that is part of such Whole Loan that is subordinate to the related Serviced Mortgage Loan.

 

170 

 

 

As of the Closing Date, there will be no Serviced A/B Whole Loans. Accordingly, all references in this prospectus to any Serviced A/B Whole Loan and any related terms should be disregarded.

 

The table entitled “Whole Loan Summary” under “Summary of Terms—Description of the Mortgage Pool” provides certain information with respect to each Mortgage Loan that has a corresponding Companion Loan. With respect to each Whole Loan, the related Control Note and Non-Control Note(s) and the respective holders thereof as of the date hereof are set forth in the table below. In addition, with respect to each Non-Serviced Whole Loan, the lead securitization servicing agreement and master servicer, special servicer and custodian under the related Non-Serviced PSA are set forth in the table titled “Non-Serviced Whole Loans” under “Summary of Terms—Description of the Mortgage Pool.”

 

Whole Loan Control Notes and Non-Control Notes

 

Mortgage Loan

Note Name

Control Note / Non-Control Note

Cut-off Date Note Balance

Note Holder

Helios Plaza

Note A-1

Non-Control

$30,000,000

Bank of Montreal

Note A-2

Non-Control

$25,000,000

MSC 2021-L7

Note A-3

Non-Control

$15,000,000

MSC 2021-L7

Note A-4

Control

$28,500,000

Bank of Montreal

Note A-5

Non-Control

$20,000,000

Barclays Capital Real Estate Inc.

Superstition Gateway

Note A-1

Control

$40,000,000

MSC 2021-L7

Note A-2

Non-Control

$20,000,000

KeyBank National Association

 

Note A-3

Non-Control

$10,000,000

KeyBank National Association

 

Note A-4

Non-Control

$7,125,000

MSC 2021-L7

One SoHo Square

Note A-1-S

Control

$685,083

SOHO 2021-SOHO

Note A-1-C-1

Non-Control

$53,950,000

Benchmark 2021-B28

Note A-1-C-2

Non-Control

$75,000,000

Wells Fargo Bank, National Association

Note A-1-C-3

Non-Control

$50,000,000

Benchmark 2021-B28

Note A-1-C-4

Non-Control

$50,000,000

Goldman Sachs Bank USA

Note A-1-C-5

Non-Control

$50,000,000

Barclays Capital Real Estate Inc.

Note A-1-C-6

Non-Control

$20,000,000

Barclays Capital Real Estate Inc.

Note A-1-C-7

Non-Control

$20,000,000

Goldman Sachs Bank USA

Note A-1-C-8

Non-Control

$2,353,868

Goldman Sachs Bank USA

Note A-2-S

Non-Control

$204,420

SOHO 2021-SOHO

Note A-2-C-1

Non-Control

$21,050,000

Benchmark 2021-B28

Note A-2-C-2

Non-Control

$20,000,000

DBR Investments Co. Limited

Note A-2-C-3

Non-Control

$20,000,000

DBR Investments Co. Limited

Note A-2-C-4

Non-Control

$16,000,000

DBR Investments Co. Limited

Note A-2-C-5

Non-Control

$10,000,000

Benchmark 2021-B28

Note A-2-C-6

Non-Control

$8,822,928

DBR Investments Co. Limited

Note A-3-S

Non-Control

$110,497

SOHO 2021-SOHO

Note A-3-C-1

Non-Control

$24,000,000

MSC 2021-L7

Note A-3-C-2

Non-Control

$16,000,000

MSC 2021-L7

Note A-3-C-3

Non-Control

$11,823,204

MSC 2021-L7

Note B-1

Non-Control

$215,801,105

SOHO 2021-SOHO

Note B-2

Non-Control

$64,392,265

SOHO 2021-SOHO

Note B-3

Non-Control

$34,806,630

SOHO 2021-SOHO

171 

 

 

The Serviced Pari Passu Whole Loans

 

Each Serviced Pari Passu Whole Loan will be serviced pursuant to the PSA in accordance with the terms of the PSA and the related Intercreditor Agreement. None of the master servicer, the special servicer or the trustee will be required to make a monthly payment advance on any Serviced Pari Passu Companion Loan, but the master servicer or the trustee, as applicable, will be required to (and the special servicer, at its option in emergency situations, may) make Servicing Advances on the Serviced Pari Passu Whole Loans unless such advancing party (or, even if it is not the advancing party, the special servicer) determines that such a Servicing Advance would be a Nonrecoverable Advance.

 

Each Servicing Shift Whole Loan will be serviced pursuant to the PSA (and, accordingly, will be a Serviced Whole Loan) prior to the related Servicing Shift Securitization Date, after which such Whole Loan will be serviced pursuant to the related Non-Serviced PSA (and, accordingly, will be a Non-Serviced Whole Loan). With respect to each Servicing Shift Whole Loan, the discussion under this section only applies to the period prior to the related Servicing Shift Securitization Date.

 

Intercreditor Agreement

 

The Intercreditor Agreement related to each Serviced Pari Passu Whole Loan provides that:

 

 

The promissory notes comprising such Serviced Pari Passu Whole Loan (and consequently, the related Serviced Mortgage Loan and each Serviced Pari Passu Companion Loan) are of equal priority with each other and none of such promissory notes (or mortgage loans) will have priority or preference over any other such promissory note (or mortgage loan).

 

 

All payments, proceeds and other recoveries on the Serviced Pari Passu Whole Loan will be applied to the promissory notes comprising such Serviced Pari Passu Whole Loan on a pro rata and pari passu basis (subject, in each case, to (a) the allocation of certain amounts to escrows and reserves, certain repairs or restorations or payments to the applicable borrower required by the Mortgage Loan documents and (b) certain payment and reimbursement rights of the parties to the PSA, in accordance with the terms of the PSA).

 

 

The transfer of up to 49% of the beneficial interest of a promissory note comprising the Serviced Pari Passu Whole Loan is generally permitted. The transfer of more than 49% of the beneficial interest of any such promissory note is generally prohibited unless (i) the transferee is a large institutional lender or investment fund (other than a related borrower or an affiliate thereof) that satisfies minimum net worth and/or experience requirements or certain securitization vehicles that satisfy certain ratings and other requirements or (ii)(a) each non-transferring holder has consented to such transfer (which consent may not be unreasonably withheld), and (b) if any such non-transferring holder’s interest in the related Serviced Pari Passu Whole Loan is held in a securitization, a rating agency communication is provided to each applicable rating agency (or, in certain cases, a rating agency confirmation is obtained from each applicable rating agency). The foregoing restrictions do not apply to a sale of the related Serviced Mortgage Loan together with the related Serviced Pari Passu Companion Loans in accordance with the terms of the PSA.

 

With respect to each Serviced Pari Passu Whole Loan, certain costs and expenses (such as a pro rata share of a Servicing Advance) allocable to a related Serviced Pari Passu Companion Loan may be paid or reimbursed out of payments and other collections on the Mortgage Pool, subject to the Trust’s right to reimbursement from future payments and other collections on such Serviced Pari Passu Companion Loan or from general collections with respect to any securitization of such Serviced Pari Passu Companion Loan.

 

Control Rights with respect to Serviced Pari Passu Whole Loans other than Servicing Shift Whole Loans. With respect to any Serviced Pari Passu Whole Loan (other than a Servicing Shift Whole Loan), the related Control Note will be included in the Trust, and the Directing Certificateholder will have certain consent rights (prior to the occurrence and continuance of a Control Termination Event) and consultation rights (after the occurrence of a Control Termination Event, but prior to the occurrence and continuance of a Consultation Termination Event) with respect to such Mortgage Loan as described under “Pooling and Servicing Agreement—The Directing Certificateholder.”

 

Control Rights with respect to Servicing Shift Whole Loans. With respect to each Servicing Shift Whole Loan prior to the related Servicing Shift Securitization Date, the related Control Note will be held as of the Closing Date by the Controlling Holder listed in the table entitled “Whole Loan Control Notes and Non-Control Notes” above under “—General.” The related Controlling Holder (or a designated representative) will be entitled (i) to direct the servicing of such Whole Loan, (ii) to consent to certain servicing decisions in respect of such Whole Loan and actions set forth in a related asset status report and (iii) to replace the special servicer with respect to such Whole Loan with or without cause; provided, that if such holder (or a designated representative) is (or is an affiliate of) the related borrower or if

 

172 

 

 

all or a specified portion of the related Control Note is held by the borrower or an affiliate thereof, no party will be entitled to exercise the rights of such “Controlling Holder” and/or there will be deemed to be no such “Controlling Holder” under the related Intercreditor Agreement (or, in certain cases, the holder of a Non-Control Note will be the “Controlling Note” under the related Intercreditor Agreement as long as such holder is not the related borrower and the subject Non-Control Note (or a specified portion thereof) is not held by the borrower or an affiliate thereof).

 

Certain Rights of each Non-Controlling Holder. With respect to each Serviced Pari Passu Whole Loan, the holder of any related Non-Control Note (or if such Non-Control Note has been securitized, the directing certificateholder with respect to such securitization (or other designated party under the related pooling and servicing agreement)) will be entitled to certain consent and consultation rights described below; provided, that if such party or its representative is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Non-Control Note is held by the borrower or an affiliate thereof, such party will not be entitled to exercise the rights of a Non-Controlling Holder and/or there will be deemed to be no “Non-Controlling Holder” under the related Intercreditor Agreement with respect to such Non-Control Note. With respect to each Servicing Shift Whole Loan, one or more related Non-Control Notes will be included in the Trust, and the Directing Certificateholder, prior to the occurrence and continuance of a Control Termination Event, or the special servicer (consistent with the Servicing Standard), following the occurrence and during the continuance of a Control Termination Event, will be entitled to exercise the consent or consultation rights of a Non-Controlling Holder described below.

 

The special servicer will be required (i) to provide to each Non-Controlling Holder copies of any notice, information and report that it is required to provide to the Directing Certificateholder with respect to the implementation of any recommended actions outlined in an Asset Status Report relating to such Serviced Pari Passu Whole Loan or any proposed action to be taken in respect of a Major Decision with respect to such Serviced Pari Passu Whole Loan (for this purpose, without regard to whether such items are actually required to be provided to the Directing Certificateholder due to the occurrence of a Control Termination Event or Consultation Termination Event) and (ii) to consult (or to use reasonable efforts to consult) each Non-Controlling Holder on a strictly non-binding basis (to the extent such party requests consultation after having received the aforementioned notices, information and reports) with respect to any such recommended actions by the special servicer or any proposed action to be taken by the special servicer in respect of such Serviced Pari Passu Whole Loan that constitutes a Major Decision.

 

Such consultation right will expire between 5 and 10 business days after the delivery to such Non-Controlling Holder of written notice of a proposed action (together with copies of the notices, information and reports required to be delivered thereto), whether or not such Non-Controlling Holder has responded within such time period (unless the special servicer proposes a new course of action that is materially different from the action previously proposed, in which case such time period will be deemed to begin anew). In no event will the special servicer be obligated to follow or take any alternative actions recommended by any Non-Controlling Holder (or its representative). In addition, if the special servicer determines that immediate action is necessary to protect the interests of the holders of the promissory notes comprising a Serviced Pari Passu Whole Loan, it may take, in accordance with the Servicing Standard, any action constituting a Major Decision with respect to such Serviced Pari Passu Whole Loan or any action set forth in any applicable Asset Status Report before the expiration of the aforementioned consultation period.

 

In addition to the aforementioned consultation right, each Non-Controlling Holder will have the right to annual meetings (which may be held telephonically) with the master servicer or special servicer, as applicable, upon reasonable notice and at times reasonably acceptable to the master servicer or special servicer, as applicable, in which servicing issues related to the related Serviced Pari Passu Whole Loan are discussed.

 

If a Servicer Termination Event has occurred with respect to the special servicer that affects a Non-Controlling Holder, such holder will have the right to direct the trustee to terminate the special servicer under the PSA solely with respect to the related Serviced Pari Passu Whole Loan, other than with respect to any rights such special servicer may have as a Certificateholder, entitlements to amounts payable to the special servicer at the time of termination, entitlements to indemnification amounts and any other entitlements of the terminated party that survive the termination.

 

Sale of Defaulted Mortgage Loan. If any Serviced Pari Passu Whole Loan becomes a Defaulted Loan, and if the special servicer decides to sell the related Serviced Pari Passu Mortgage Loan, the special servicer will be required to sell such Serviced Pari Passu Mortgage Loan and each related Serviced Pari Passu Companion Loan together as interests evidencing one whole loan. Notwithstanding the foregoing, the special servicer will not be permitted to sell a Serviced Pari Passu Whole Loan without the consent of each Non-Controlling Holder unless it has delivered to such holder (a) at least 15 business days prior written notice of any decision to attempt to sell the related Serviced Pari Passu Whole Loan, (b) at least 10 days prior to the proposed sale date, a copy of each bid package (together with any amendments to such bid packages) received by the special servicer, a copy of the most recent appraisal and certain other supplementary documents (if requested by such holder), and (c) until the sale is completed, and a reasonable period (but no less time than is afforded to other offerors and the Directing Certificateholder) prior to the

 

173 

 

 

proposed sale date, all information and documents being provided to offerors or otherwise approved by the master servicer or special servicer in connection with the proposed sale.

 

The Non-Serviced Pari Passu Whole Loans

 

Each Non-Serviced Pari Passu Whole Loan will be serviced pursuant to the related Non-Serviced PSA in accordance with the terms of such Non-Serviced PSA and the related Intercreditor Agreement. No Non-Serviced Master Servicer, Non-Serviced Special Servicer or Non-Serviced Trustee will be required to make monthly payment advances on a Non-Serviced Mortgage Loan, but the related Non-Serviced Master Servicer or Non-Serviced Trustee, as applicable, will be required to (and the Non-Serviced Special Servicer, at its option in certain cases, may) make servicing advances on the related Non-Serviced Pari Passu Whole Loan in accordance with the terms of the related Non-Serviced PSA unless such advancing party (or, in certain cases, the related Non-Serviced Special Servicer, even if it is not the advancing party) determines that such a servicing advance would be a nonrecoverable advance. Monthly payment advances on each Non-Serviced Mortgage Loan will be made by the master servicer or the trustee, as applicable, to the extent provided under the PSA. None of the master servicer, the special servicer or the trustee will be obligated to make servicing advances with respect to a Non-Serviced Pari Passu Whole Loan. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” for a description of the servicing terms of the Non-Serviced PSAs.

 

With respect to any Servicing Shift Whole Loan, the discussion under this “—The Non-Serviced Pari Passu Whole Loans” section only applies to the period on or after the related Servicing Shift Securitization Date.

 

       Intercreditor Agreement

 

The Intercreditor Agreement related to each Non-Serviced Pari Passu Whole Loan provides that:

 

 

The promissory notes comprising such Non-Serviced Pari Passu Whole Loan (and consequently, the related Non-Serviced Mortgage Loan and each Non-Serviced Pari Passu Companion Loan) are of equal priority with each other and none of such promissory notes (or mortgage loans) will have priority or preference over any other such promissory note (or mortgage loan).

 

 

All payments, proceeds and other recoveries on the Non-Serviced Pari Passu Whole Loan will be applied to the promissory notes comprising such Non-Serviced Pari Passu Whole Loan on a pro rata and pari passu basis (subject, in each case, to (a) the allocation of certain amounts to escrows and reserves, certain repairs or restorations or payments to the applicable borrower required by the Mortgage Loan documents and (b) certain payment and reimbursement rights of the parties to the related Non-Serviced PSA, in accordance with the terms of the related Non-Serviced PSA).

 

 

The transfer of up to 49% of the beneficial interest of a promissory note comprising the Non-Serviced Pari Passu Whole Loan is generally permitted. The transfer of more than 49% of the beneficial interest of any such promissory note is generally prohibited unless (i) the transferee is a large institutional lender or investment fund (other than a related borrower or an affiliate thereof) that satisfies minimum net worth and/or experience requirements or certain securitization vehicles that satisfy certain ratings and other requirements or (ii)(a) each non-transferring holder has consented to such transfer (which consent may not be unreasonably withheld), and (b) if any such non-transferring holder’s interest in the related Non-Serviced Pari Passu Whole Loan is held in a securitization, a rating agency communication is provided to each applicable rating agency (or, in certain cases, a rating agency confirmation is obtained from each applicable rating agency). The foregoing restrictions do not apply to a sale of the related Non-Serviced Mortgage Loan together with the related Non-Serviced Pari Passu Companion Loans in accordance with the terms of the related Non-Serviced PSA.

 

Any losses, liabilities, claims, costs and expenses incurred in connection with a Non-Serviced Pari Passu Whole Loan that are not otherwise paid out of collections on such Whole Loan may, to the extent allocable to the related Non-Serviced Mortgage Loan, be payable or reimbursable out of general collections on the mortgage pool for this securitization.

 

Control Rights. With respect to each Non-Serviced Pari Passu Whole Loan (including any Servicing Shift Whole Loan on or after the related Servicing Shift Securitization Date), the related Control Note will be held as of the Closing Date by the Controlling Holder listed in the table entitled “Whole Loan Control Notes and Non-Control Notes” above under “—General.” The related Controlling Holder (or a designated representative) will be entitled (i) to direct the servicing of such Whole Loan, (ii) to consent to certain servicing decisions in respect of such Whole Loan and actions set forth in a related asset status report and (iii) to replace the special servicer with respect to such Whole Loan with or without cause; provided, that if such holder (or its designated representative) is (or is an affiliate of) the related borrower or if all or a specified portion of the related Control Note is held by the borrower or an affiliate thereof, no

 

174 

 

 

party will be entitled to exercise the rights of such “Controlling Holder” and/or there will be deemed to be no such “Controlling Holder” under the related Intercreditor Agreement (or, in certain cases, the holder of a Non-Control Note will be the “Controlling Note” under the related Intercreditor Agreement as long as such holder is not the related borrower and the subject Non-Control Note (or a specified portion thereof) is not held by the borrower or an affiliate thereof).

 

Certain Rights of each Non-Controlling Holder. With respect to any Non-Serviced Pari Passu Whole Loan, the holder of any related Non-Control Note (or if such Non-Control Note has been securitized, the directing certificateholder with respect to such securitization (or other designated party under the related pooling and servicing agreement)) will be entitled to certain consent and consultation rights described below; provided, that if such party or its representative is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Non-Control Note is held by the borrower or an affiliate thereof, such party will not be entitled to exercise the rights of a Non-Controlling Holder and/or there will be deemed to be no “Non-Controlling Holder” under the related Intercreditor Agreement with respect to such Non-Control Note. With respect to each Non-Serviced Pari Passu Whole Loan (including each Servicing Shift Whole Loan after the related Servicing Shift Securitization Date), one or more related Non-Control Notes will be included in the Trust, and the Directing Certificateholder, prior to the occurrence and continuance of a Control Termination Event, or the special servicer (consistent with the Servicing Standard), following the occurrence and during the continuance of a Control Termination Event, will be entitled to exercise the consent or consultation rights of a Non-Controlling Holder described below.

 

With respect to any Non-Serviced Pari Passu Whole Loan, the related Non-Serviced Special Servicer or Non-Serviced Master Servicer, as applicable, pursuant to the related Intercreditor Agreement, will be required (i) to provide to each Non-Controlling Holder copies of any notice, information and report that it is required to provide to the related Non-Serviced Directing Certificateholder under the related Non-Serviced PSA with respect to the implementation of any recommended actions outlined in an asset status report relating to the related Non-Serviced Pari Passu Whole Loan or any proposed action to be taken in respect of a major decision under the related Non-Serviced PSA with respect to such Non-Serviced Pari Passu Whole Loan (for this purpose, without regard to whether such items are actually required to be provided to the related Non-Serviced Directing Certificateholder due to the occurrence and continuance of a “control termination event” or a “consultation termination event” (or analogous concepts) under such Non-Serviced PSA) and (ii) to consult (or to use reasonable efforts to consult) each Non-Controlling Holder on a strictly non-binding basis (to the extent such party requests consultation after having received the aforementioned notices, information and reports) with respect to any such recommended actions by such Non-Serviced Special Servicer or Non-Serviced Master Servicer or any proposed action to be taken by such Non-Serviced Special Servicer or Non-Serviced Master Servicer in respect of the applicable major decision.

 

Such consultation right will expire between 5 and 10 business days after the delivery to such Non-Controlling Holder of written notice of a proposed action (together with copies of the notices, information and reports required to be delivered thereto), whether or not such Non-Controlling Holder has responded within such time period (unless the related Non-Serviced Special Servicer or Non-Serviced Master Servicer proposes a new course of action that is materially different from the action previously proposed, in which case such time period will be deemed to begin anew). In no event will the related Non-Serviced Special Servicer or Non-Serviced Master Servicer be obligated to follow or take any alternative actions recommended by any Non-Controlling Holder (or its representative).

 

In addition, if the related Non-Serviced Special Servicer or Non-Serviced Master Servicer determines that immediate action is necessary to protect the interests of the holders of the promissory notes comprising a Non-Serviced Pari Passu Whole Loan, it may take, in accordance with the servicing standard under the Non-Serviced PSA, any action constituting a major decision with respect to such Non-Serviced Pari Passu Whole Loan or any action set forth in any applicable asset status report before the expiration of the aforementioned consultation period.

 

In addition to the aforementioned consultation right, each Non-Controlling Holder will have the right to annual meetings (which may be held telephonically) with the related Non-Serviced Master Servicer or the related Non-Serviced Special Servicer, as applicable, upon reasonable notice and at times reasonably acceptable to such Non-Serviced Master Servicer or Non-Serviced Special Servicer, as applicable, in which servicing issues related to the related Non-Serviced Pari Passu Whole Loan are discussed.

 

If a special servicer termination event under the related Non-Serviced PSA has occurred that affects a Non-Controlling Holder, such holder will have the right to direct the related Non-Serviced Trustee to terminate the related Non-Serviced Special Servicer under such Non-Serviced PSA solely with respect to the related Non-Serviced Pari Passu Whole Loan, other than with respect to any rights such Non-Serviced Special Servicer may have as a certificateholder under such Non-Serviced PSA, entitlements to amounts payable to such Non-Serviced Special Servicer at the time of termination, entitlements to indemnification amounts and any other entitlements of the terminated party that survive the termination.

 

175 

 

 

Custody of the Mortgage File. The Non-Serviced Custodian is the custodian of the mortgage file related to the related Non-Serviced Pari Passu Whole Loan (other than any promissory notes not contributed to the related Non-Serviced Securitization Trust).

 

Sale of Defaulted Mortgage Loan. If any Non-Serviced Pari Passu Whole Loan becomes a defaulted mortgage loan under the related Non-Serviced PSA, and if the related Non-Serviced Special Servicer decides to sell the related Control Note contributed to the Non-Serviced Securitization Trust, such Non-Serviced Special Servicer will be required to sell the related Non-Serviced Mortgage Loan and each Non-Serviced Pari Passu Companion Loan together as interests evidencing one whole loan. Notwithstanding the foregoing, the related Non-Serviced Special Servicer will not be permitted to sell a Non-Serviced Pari Passu Whole Loan without the consent of each Non-Controlling Holder unless it has delivered to such holder (a) at least 15 business days prior written notice of any decision to attempt to sell the related Non-Serviced Pari Passu Whole Loan, (b) at least 10 days prior to the proposed sale date, a copy of each bid package (together with any amendments to such bid packages) received by the related Non-Serviced Special Servicer, a copy of the most recent appraisal and certain other supplementary documents (if requested by such holder), and (c) until the sale is completed, and a reasonable period (but no less time than is afforded to other offerors and the applicable Non-Serviced Directing Certificateholder under the related Non-Serviced PSA) prior to the proposed sale date, all information and documents being provided to offerors or otherwise approved by the related Non-Serviced Master Servicer or Non-Serviced Special Servicer in connection with the proposed sale.

 

The Non-Serviced Pari Passu-A/B Whole Loan

 

General

 

The One Soho Square Mortgage Loan (5.6%) is part of a split loan structure comprised of 20 senior promissory notes (the “One Soho Square A Notes”) and 3 subordinate promissory notes (the “One Soho Square B Notes” and, together with the One Soho Square A Notes, the ”One Soho Square Notes”), each of which is secured by the same mortgage instrument on the same underlying Mortgaged Property, with an aggregate initial principal balance of $785,000,000. Three such senior promissory notes designated Note A-3-C-1, Note A-3-C-2 and Note A-3-C-3, with an initial aggregate principal balance of $51,823,204 (the “One Soho Square Mortgage Loan”) will be deposited into this securitization. The One Soho Square Whole Loan is evidenced by (i) the One Soho Square Mortgage Loan, (ii) 3 senior promissory notes designated Note A-1-S, Note A-2-S and Note A-3-S (the “One Soho Square Standalone Pari Passu Companion Loans”), which have an aggregate initial principal balance of $1,000,000; (iii) the remaining senior promissory notes (see the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”) (the “One Soho Square Non-Standalone Pari Passu Companion Loans” and, together with the One Soho Square Standalone Pari Passu Companion Loans, the ”One Soho Square Pari Passu Companion Loans”), which have an aggregate initial principal balance of $17,176,796; and (iv) three subordinate promissory notes designated Note B-1, Note B-2 and Note B-3 (the “One SoHo Square Subordinate Companion Loans” and, together with the One Soho Square Standalone Pari Passu Companion Loans, the ”One Soho Square Standalone Companion Loans”), which have an aggregate initial principal balance of $315,000,000.

 

The One Soho Square Mortgage Loan, the One Soho Square Pari Passu Companion Loans and the One Soho Square Subordinate Companion Loans are referred to herein, collectively, as the “One Soho Square Whole Loan”, and the One Soho Square Pari Passu Companion Loans and the One Soho Square Subordinate Companion Loans are referred to herein as the “One Soho Square Companion Loans.” The One Soho Square Pari Passu Companion Loans are generally pari passu in right of payment with each other and with the One Soho Square Mortgage Loan. The One Soho Square Subordinate Companion Loans are generally pari passu in right of payment with each other, but subordinate in right of payment with respect to the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans.

 

Only the One Soho Square Mortgage Loan is included in the issuing entity. The One Soho Square Standalone Companion Loans were contributed to a securitization trust (the “SOHO 2021-SOHO Securitization”) governed by the SOHO 2021-SOHO Trust and Servicing Agreement (the “SOHO 2021-SOHO TSA”). The One Soho Square Non-Standalone Pari Passu Companion Loans have either been contributed to other securitizations or are expected to be contributed to other securitizations from time to time in the future, however, the holders of the related unsecuritized One Soho Square Non-Standalone Pari Passu Companion Loans are under no obligation to do so.

 

The rights of the holders of the promissory notes evidencing the One Soho Square Whole Loan are subject to a Co-Lender Agreement (the “One Soho Square Co-Lender Agreement”). The following summaries describe certain provisions of the One Soho Square Co-Lender Agreement.

 

176 

 

 

Servicing

 

The One Soho Square Whole Loan (including the One Soho Square Mortgage Loan) and any related REO Property is expected to be serviced and administered pursuant to the terms of the SOHO 2021-SOHO TSA by KeyBank National Association as master servicer (the “One Soho Square Master Servicer”), and, if necessary, Midland Loan Services, a Division of PNC Bank National Association, as special servicer (the “One Soho Square Special Servicer”), in the manner described under “The Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, but subject to the terms of the One Soho Square Co-Lender Agreement.

 

Custody of the Mortgage File

 

U.S. Bank National Association is the custodian of the One Soho Square Whole Loan (including the One Soho Square Mortgage Loan) pursuant to the terms of the SOHO 2021-SOHO TSA.

 

Advances

 

The master servicer or the trustee, as applicable, will be responsible for making any required principal and interest advances on the One Soho Square Mortgage Loan (but not on the One Soho Square Companion Loans) pursuant to the terms of the PSA unless the master servicer, the special servicer or the trustee, as applicable, determines that such an advance would not be recoverable from collections on the One Soho Square Mortgage Loan.

 

Property protection advances in respect of the One Soho Square Whole Loan will be made by the One Soho Square Master Servicer or the trustee under the SOHO 2021-SOHO TSA, as applicable, unless a determination of nonrecoverability is made under the SOHO 2021-SOHO TSA.

 

Application of Payments

 

The One Soho Square Co-Lender Agreement sets forth the respective rights of the holder of the One Soho Square Mortgage Loan, the holders of the One Soho Square Pari Passu Companion Loans and the holders of the One Soho Square Subordinate Companion Loans with respect to distributions of funds received in respect of the One Soho Square Whole Loan, and provides, in general, that:

 

 

the One Soho Square Mortgage Loan and the One Soho Square Pari Passu Companion Loans are of equal priority with each other and no portion of any of them will have priority or preference over any portion of any other or security therefor;

 

 

the One Soho Square Subordinate Companion Loans are, generally, at all times, junior, subject and subordinate to the One Soho Square Mortgage Loan and the One Soho Square Pari Passu Companion Loans, and the rights of the holders of the One Soho Square Subordinate Companion Loans to receive payments with respect to the One Soho Square Whole Loan are, at all times, junior, subject and subordinate to the rights of the holders of the One Soho Square Mortgage Loan and the One Soho Square Pari Passu Companion Loans to receive payments with respect to the One Soho Square Whole Loan;

 

 

all expenses and losses relating to the One Soho Square Whole Loan will, to the extent not paid by the related borrowers, be allocated first to the holder of One Soho Square Subordinate Companion Loans and second to the issuing entity, as holder of the One Soho Square Mortgage Loan, and the holders of the One Soho Square Pari Passu Companion Loans on a pro rata and pari passu basis.

 

All amounts tendered by the borrowers or otherwise available for payment on the One Soho Square Whole Loan (excluding amounts for required reserves, escrows and certain other fees, costs and expenses) will be applied in the following order of priority:

 

 

first, on a pro rata and pari passu basis, to pay accrued and unpaid interest on the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans to the holders of the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans in an amount equal to the accrued and unpaid interest on the principal balances of the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans at a per annum rate equal the applicable net note rate;

 

 

second, on a pro rata and pari passu basis, to the holders of the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans in an amount equal to principal payments received, if any, with respect to the related monthly payment date, in each case until their respective note principal balances have been reduced to zero;

 

177 

 

 

 

third, on a pro rata and pari passu basis, to the holders of the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans in an amount equal to any unreimbursed costs and expenses paid by the holders of the One Soho Square Mortgage Loan and each One Soho Square Pari Passu Companion Loan, including any liquidation fees, workout fees, special servicing fees or interest on advances (or paid or advanced by any servicer on its behalf and not previously paid or reimbursed) with respect to the One Soho Square Whole Loan pursuant to the One Soho Square Co- Lender Agreement or the SOHO 2021-SOHO TSA;

 

 

fourth, if the proceeds of any foreclosure sale or any liquidation of the One Soho Square Whole Loan or the One Soho Square Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing paragraphs and, as a result of a workout, the principal balances of the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans have been reduced, such excess amount will be paid to the holders of the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans in an amount up to the reduction, if any, of the principal balances of the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans as a result of such workout, plus unpaid interest on the One Soho Square Mortgage Loan and One Soho Square Pari Passu Companion Loans principal balance at a per annum rate equal the applicable net note rate;

 

 

fifth, on a pro rata and pari passu basis, to the holders of the One Soho Square Mortgage Loan and the One Soho Square Pari Passu Companion Loans in an amount equal to any yield maintenance premium, to the extent paid by the related borrower; in an amount up to such note’s pro rata interest therein as calculated under the related Mortgage Loan documents;

 

 

sixth, the holders of the One Soho Square Subordinate Companion Loans, to pay accrued and unpaid interest on the One Soho Square Subordinate Companion Loans to the holders of the One Soho Square Subordinate Companion Loans in an amount equal to the accrued and unpaid interest on the applicable One Soho Square Subordinate Companion Loan principal balances at a per annum rate equal the applicable net note rate;

 

 

seventh, to the holders of the One Soho Square Subordinate Companion Loans, in an amount equal all remaining principal payments received, if any, with respect to the related monthly payment date, until the principal balances of the One Soho Square Subordinate Companion Loans have been reduced to zero;

 

 

eighth, on a pro rata and pari passu basis, to the holders of the One Soho Square Subordinate Companion Loans in an amount equal to any yield maintenance premium, to the extent paid by the related borrowers; in an amount up to such note’s pro rata interest therein as calculated under the One Soho Square Whole Loan documents;

 

 

ninth, if the proceeds of any foreclosure sale or any liquidation of the One Soho Square Whole Loan or the One Soho Square Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing paragraphs and, as a result of a workout, the principal balances of the One Soho Square Subordinate Companion Loans have been reduced, such excess amount will be paid to the holders of the One Soho Square Subordinate Companion Loans in an amount up to the reduction, if any, of the principal balances of the One Soho Square Subordinate Companion Loans as a result of such workout, plus unpaid interest on the One Soho Square Subordinate Companion Loan principal balance at a per annum rate equal the applicable net note rate;

 

 

tenth, to the extent assumption or transfer fees actually paid by the related borrowers are not required to be otherwise applied under the SOHO 2021-SOHO TSA, including, without limitation, to provide reimbursement for interest on any advances, to pay any additional servicing expenses or to compensate a servicer (in each case provided that such reimbursements or payments relate to the One Soho Square Whole Loan), any such assumption or transfer fees, to the extent actually paid by the related borrowers, will be paid to the holders of the One Soho Square Mortgage Loan and the One Soho Square Companion Loans, pro rata, based on their respective percentage interests; and

 

 

eleventh, if any excess amount is available to be distributed in respect of the One Soho Square Whole Loan, and not otherwise applied in accordance with the foregoing paragraphs, any remaining amount will be paid to the holders of the One Soho Square Mortgage Loan, the One Soho Square Companion Loans and the One Soho Square Subordinate Companion Loans, pro rata, based on their respective percentage interests

 

178 

 

 

Consultation and Control

 

The controlling noteholder under the One Soho Square Co-Lender Agreement (the “One SoHo Square Directing Holder”) will initially be the representative of the holder of the majority of the “controlling class” certificates issued in connection with the SOHO 2021-SOHO Securitization. Pursuant to the terms of the SOHO 2021-SOHO TSA, such controlling class representative, which is expected to initially be KKR Real Estate Stabilized Credit Partners L.P., will have consent and/or consultation rights with respect to the One Soho Square Whole Loan similar, but not necessarily identical, to those held by the Directing Holder under the terms of the PSA. During the continuance of a “Consultation Termination Event” under the SOHO 2021-SOHO TSA (a “One Soho Square Consultation Termination Event”), the consent and consultation rights of the One Soho Square Directing Holder will terminate and there will be no controlling noteholder for so long as the One Soho Square Whole Loan is serviced pursuant to the SOHO 2021-SOHO TSA. A One Soho Square Consultation Termination Event will generally exist at any time that (i) the Class HRR certificates issued pursuant to the SOHO 2021-SOHO TSA have an outstanding certificate balance (without regard to the application of any appraisal reduction amounts) that is 25% or less of the initial certificate balance of such Class HRR certificates, (ii) the One Soho Square Directing Holder (or a majority of the controlling class certificateholders) is a borrower related party or (iii) KKR Real Estate Stabilized Credit Partners L.P. or any successor controlling class representative or controlling class certificateholders are no longer the holder of at least a majority of the controlling class by certificate balance and the certificate registrar under the SOHO 2021-SOHO TSA (the “One Soho Square Certificate Registrar”) has neither (a) received written notice of the then current controlling class certificateholders of at least a majority of the controlling class by certificate balance nor (b) received written notice of a replacement controlling class representative, until such time as the One Soho Square Certificate Registrar receives either such notice.

 

In addition, pursuant to the terms of the One Soho Square Co-Lender Agreement, the issuing entity, as holder of the One Soho Square Mortgage Loan, will (i) have the right to receive copies of all notices, information and reports that the One Soho Square Master Servicer or the One Soho Square Special Servicer, as applicable, is required to provide to the One Soho Square Directing Holder (within the same time frame such notices, information and reports to the One Soho Square Directing Holder without regard to whether or not such directing certificateholder actually has lost any rights to receive such information as a result of a consultation termination event or control termination event under the SOHO 2021-SOHO TSA) with respect to any major decisions to be taken with respect to the One Soho Square Whole Loan or the implementation of any recommended action outlined in an asset status report relating to the One Soho Square Whole Loan and (ii) have the right to be consulted on a strictly non-binding basis to the extent the issuing entity requests consultation with respect to certain major decisions to be taken with respect to the One Soho Square Whole Loan. The consultation rights of the issuing entity will expire ten business days following the delivery of written notice and information relating to the matter subject to consultation whether or not the issuing entity has responded within such period. Neither the One Soho Square Master Servicer nor the One Soho Square Special Servicer will be obligated at any time to follow or take any alternative actions recommended by the holder of the One Soho Square Mortgage Loan (or its representative).

 

Additional Information

 

Each of the tables presented in Annex A-2 sets forth selected characteristics of the pool of Mortgage Loans as of the Cut-off Date, if applicable. For a detailed presentation of certain additional characteristics of the Mortgage Loans and the Mortgaged Properties on an individual basis, see Annex A-1. For a brief summary of the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans in the pool of Mortgage Loans, see Annex A-3.

 

The description in this prospectus, including Annex A-1, A-2 and A-3, of the Mortgage Pool and the Mortgaged Properties is based upon the Mortgage Pool as expected to be constituted at the close of business on the Cut-off Date, as adjusted for the scheduled principal payments due on the Mortgage Loans on or before the Cut-off Date. Prior to the issuance of the Offered Certificates, a Mortgage Loan may be removed from the Mortgage Pool if the depositor deems such removal necessary or appropriate or if it is prepaid. This may cause the range of Mortgage Rates and maturities as well as the other characteristics of the Mortgage Loans to vary from those described in this prospectus.

 

A Form ABS-EE with the information required by Item 1125 of Regulation AB (17 CFR 229.1125), Schedule AL – Asset-Level Information will be filed or caused to be filed by the depositor with respect to the issuing entity on or prior to the date of the filing of this prospectus and will provide such information for a reporting period commencing on the day after a hypothetical Determination Date in September 2021 and ending on a hypothetical Determination Date in October 2021. In addition, a Current Report on Form 8-K containing detailed information regarding the Mortgage Loans will be available to persons (including beneficial owners of the Offered Certificates) who receive this prospectus and will be filed pursuant to the Securities Exchange Act of 1934, as amended (the “Exchange Act”),

 

179 

 

 

together with the PSA, with the United States Securities and Exchange Commission (the “SEC”) on or prior to the date of the filing of the final prospectus.

 

Transaction Parties

 

The Sponsors and Mortgage Loan Sellers

 

The depositor will acquire the Mortgage Loans from KeyBank National Association, Starwood Mortgage Capital LLC, Bank of Montreal, Argentic Real Estate Finance LLC and Morgan Stanley Mortgage Capital Holdings LLC on the Closing Date. Each mortgage loan seller is a “sponsor” of the securitization transaction described in this prospectus. The depositor will cause the Mortgage Loans in the Mortgage Pool to be assigned to the trustee pursuant to the PSA.

 

KeyBank National Association

 

General

 

KeyBank National Association (“KeyBank”) is a national banking association and wholly-owned bank subsidiary of KeyCorp (NYSE: KEY), an Ohio corporation. KeyBank is the originator of all of the mortgage loans that KeyBank is contributing to this securitization (the “KeyBank Mortgage Loans”).

 

The principal office of KeyBank is located at Key Tower, 127 Public Square, Cleveland, Ohio 44114, and its telephone number is (216) 689-6300. KeyBank offers a wide range of consumer and commercial banking services to its customers, including commercial real estate financing, throughout the United States. It is chartered and its business is subject to examination and regulation by the Office of the Comptroller of the Currency.

 

In 2020, KeyBank’s Real Estate Capital Group originated a total of $16.2 billion in permanent, bridge, development and construction commercial mortgage loans from 27 offices nationwide. Of this total, $10.8 billion commercial mortgage loans were originated for sale through CMBS transactions, acquisition by Fannie Mae or Freddie Mac, sale of Ginnie Mae certificates to third party investors, or sale to life insurance companies and pension funds.

 

KeyBank’s Securitization Program

 

KeyBank underwrites and originates mortgage loans secured by commercial or multifamily properties and, together with other sponsors and loan sellers, participates in securitization transactions by transferring the mortgage loans to an unaffiliated third party acting as depositor, which then transfers the mortgage loans to the issuing entity.

 

KeyBank has been engaged in originating commercial and multifamily mortgage loans for inclusion in CMBS transactions since 2000. As of June 30, 2021, KeyBank had originated approximately $19.931 billion of commercial mortgage loans that have been securitized in 101 securitized transactions. KeyBank’s commercial mortgage loans that are originated for sale into a CMBS transaction (or through a sale of whole loan interests to third party investors) are generally fixed-rate and secured by retail, office, multifamily, industrial, self-storage, manufactured housing, and hospitality properties. KeyBank also originates other commercial and multifamily mortgage loans that are not securitized, including subordinated and mezzanine loans.

 

In addition to the origination of commercial and multifamily mortgage loans, KeyBank acts as the primary servicer of many of KeyBank’s commercial and multifamily mortgage loans that are securitized. KeyBank provides interim, primary, master and special servicing for institutional clients and commercial and multifamily securitized products, including CMBS transactions in which KeyBank has sold commercial mortgage loans.

 

Review of KeyBank Mortgage Loans

 

Overview. KeyBank has conducted a review of the KeyBank Mortgage Loans it is contributing in the securitization described in this prospectus. The review of the KeyBank Mortgage Loans was performed by a team comprised of real estate and securitization professionals who are employees of KeyBank or one or more of its affiliates (the “KeyBank Review Team”). The review procedures described below were employed with respect to all of the KeyBank Mortgage Loans. No sampling procedures were used in the review process.

 

Database. To prepare for securitization, members of the KeyBank Review Team created a database of loan-level and property-level information relating to each KeyBank Mortgage Loan. The database was compiled from, among other sources, the related mortgage loan documents, appraisals, environmental assessment reports, property condition reports, seismic studies, zoning reports, insurance review summaries, borrower-supplied information

 

180 

 

 

(including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by the KeyBank Review Team during the underwriting process. After origination of each KeyBank Mortgage Loan, the KeyBank Review Team updated the information in the database with respect to such KeyBank Mortgage Loan based on applicable information from KeyBank, as servicer of the KeyBank Mortgage Loans, relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the KeyBank Review Team.

 

A data tape (the “KeyBank Data Tape”) containing detailed information regarding each KeyBank Mortgage Loan was created from the information in the database referred to in the prior paragraph. The KeyBank Data Tape was used to provide the numerical information regarding the KeyBank Mortgage Loans in this prospectus.

 

Data Comparison and Recalculation. KeyBank engaged a third party accounting firm to perform certain data comparison and recalculation procedures, the nature, extent and timing of which were designed by KeyBank, relating to information in this prospectus regarding the KeyBank Mortgage Loans. These procedures included:

 

 

comparing the information in the KeyBank Data Tape against various source documents provided by KeyBank that are described in “—Database” above;

 

 

comparing numerical information regarding the KeyBank Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the KeyBank Data Tape; and

 

 

recalculating certain percentages, ratios and other formulae relating to the KeyBank Mortgage Loans disclosed in this prospectus.

 

Legal Review. KeyBank engaged legal counsel in connection with this securitization to provide, among other things, (i) a review of the representations and warranties and exception reports relating to the KeyBank Mortgage Loans prepared by origination counsel, (ii) a review and assistance in the completion by the KeyBank Review Team of a due diligence questionnaire relating to the KeyBank Mortgage Loans, and (iii) a review of certain loan documents with respect to the KeyBank Mortgage Loans. Securitization counsel also reviewed the property release provisions, if any, for each KeyBank Mortgage Loan with multiple Mortgaged Properties for compliance with the REMIC provisions.

 

Counsel also assisted in the preparation of the risk factors and mortgage loan summaries set forth in this prospectus, based on their review of pertinent sections of the related mortgage loan documents.

 

Other Review Procedures. With respect to any material pending litigation of which KeyBank was aware at the origination of any KeyBank Mortgage Loan, KeyBank requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel. If KeyBank became aware of a significant natural disaster in the immediate vicinity of any Mortgaged Property securing a KeyBank Mortgage Loan, KeyBank obtained information on the status of the Mortgaged Property from the related borrower to confirm no material damage to the Mortgaged Property.

 

The KeyBank Review Team, with the assistance of counsel engaged in connection with this securitization, also reviewed the KeyBank Mortgage Loans to determine whether any KeyBank Mortgage Loan materially deviated from the underwriting guidelines set forth in “—KeyBank’s Underwriting Guidelines and Process” below. See “—Exceptions” below.

 

Findings and Conclusions. Based on the foregoing review procedures, KeyBank determined that the disclosure regarding the KeyBank Mortgage Loans in this prospectus is accurate in all material respects. KeyBank also determined that the KeyBank Mortgage Loans were originated in accordance with KeyBank’s origination procedures and underwriting criteria, except as described in “—Exceptions” below. KeyBank attributes to itself all findings and conclusions resulting from the foregoing review procedures.

 

Review Procedures in the Event of a Mortgage Loan Substitution.

 

KeyBank will perform a review of any KeyBank mortgage loan that it elects to substitute for a KeyBank mortgage loan in the pool in connection with a material breach of a representation or warranty or a material document defect. KeyBank, and if appropriate its legal counsel, will review the mortgage loan documents and servicing history of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related mortgage loan purchase agreement and the related pooling and servicing agreement (the “KeyBank Qualification Criteria”). KeyBank may engage a third party accounting firm to compare the KeyBank Qualification Criteria against the underlying source documentation to verify the accuracy of the review by KeyBank and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by KeyBank to render any tax opinion required in connection with the substitution.

 

181 

 

 

KeyBank’s Underwriting Guidelines and Process

 

General. KeyBank has developed guidelines establishing certain procedures with respect to underwriting the KeyBank Mortgage Loans. All of the KeyBank Mortgage Loans were generally underwritten in accordance with the guidelines below. In some instances, one or more provisions of the guidelines were waived or modified by KeyBank at origination where it was determined not to adversely affect the related mortgage loan originated by it in any material respect. The KeyBank Mortgage Loans to be included in the trust were originated by KeyBank generally in accordance with the CMBS program of KeyBank. For a description of any material exceptions to the underwriting guidelines in this prospectus, see “—Exceptions” below.

 

Notwithstanding the discussion below, given the differences between individual commercial mortgaged properties, the underwriting and origination procedures and the credit analysis with respect to any particular commercial mortgage loan may significantly differ from one asset to another, and will be driven by circumstances particular to that property, including, among others, its type, current and alternative uses, size, location, market conditions, reserve requirements and additional collateral, tenants and leases, borrower identity, sponsorship, and/or performance history. However, except as described in the exceptions to the underwriting guidelines (see
—Exceptions” below), the underwriting of the KeyBank Mortgage Loan will conform to the general guidelines described below.

 

Property Analysis. KeyBank performs or causes to be performed a site inspection to evaluate the location and quality of the related Mortgaged Properties. Such inspection generally includes an evaluation of functionality, attractiveness, visibility and accessibility, as well as location to major thoroughfares, transportation centers, employment sources, and other applicable demand drivers. KeyBank assesses the submarket in which the property is located to evaluate competitive or comparable properties as well as market trends. In addition, KeyBank evaluates the property’s age, physical condition, operating history, lease and tenant mix, and management.

 

Cash Flow Analysis. KeyBank reviews, among other things, historical operating statements, rent rolls, tenant leases and/or budgeted income and expense statements provided by the borrower and makes adjustments in order to determine a debt service coverage ratio.

 

Evaluation of the Borrower. KeyBank evaluates the borrower and its principals with respect to credit history and prior experience as an owner and operator of commercial real estate properties. The evaluation will generally include a review of anti-money laundering or OFAC checks, obtaining and reviewing a credit report or other reliable indication of the borrower’s financial capacity; and obtaining and reviewing certifications provided by the borrower as to prior real estate experience and current contingent liabilities.

 

Loan Approval. All mortgage loans originated by KeyBank must be approved by a credit committee. The credit committee may approve a mortgage loan as recommended, request additional due diligence, modify the loan terms, or decline a prospective mortgage loan transaction.

 

Debt Service Coverage Ratio and LTV Ratio. KeyBank’s underwriting includes a calculation of debt service coverage ratio and loan-to-value ratio in connection with the origination of each mortgage loan.

 

Generally, the debt service coverage ratios for KeyBank mortgage loans will be equal to or greater than 1.30x; provided, however, variances may be made when consideration is given to circumstances particular to the mortgage loan (including amortization), the related mortgaged property (including tenant composition), loan-to-value ratio, reserves, borrower or other factors.

 

Generally, the loan-to-value ratio for KeyBank mortgage loans will be equal to or less than 75%; provided, however, variances may be made when consideration is given to circumstances particular to the mortgage loan (including amortization), the related mortgaged property (including tenant composition), debt service coverage ratio, reserves, sponsorship or other factors.

 

Additional Debt. When underwriting a multifamily or commercial mortgage loan, KeyBank will take into account whether the mortgaged property and/or direct or indirect interest in a related borrower are encumbered by additional debt and will analyze the likely effect of that additional debt on repayment of the subject mortgage loan. It is possible that KeyBank or an affiliate will be the lender on that additional debt, and may either sell such debt to an unaffiliated third party or hold it in inventory.

 

Appraisals. KeyBank will, in most cases, require that the real property collateral for a prospective multifamily or commercial mortgage loan be appraised by a state certified appraiser, an appraiser belonging to the Appraisal Institute, a membership association of professional real estate appraisers, or an otherwise qualified appraiser. In addition, KeyBank will generally require that those appraisals be conducted in accordance with the Uniform Standards of Professional Appraisal Practices developed by The Appraisal Foundation, a not-for-profit organization

 

182 

 

 

established by the appraisal profession. Furthermore, the appraisal report will usually include or be accompanied by a separate letter that includes a statement by the appraiser that the guidelines in Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 were followed in preparing the appraisal.

 

Environmental Assessments. KeyBank will, in most cases, require a Phase I environmental assessment with respect to the real property collateral for a prospective multifamily or commercial mortgage loan. However, when circumstances warrant, KeyBank may utilize an update of a prior environmental assessment, a transaction screen or a desktop review. Alternatively, KeyBank might forego an environmental assessment in limited circumstances, such as when it has obtained the benefits of an environmental insurance policy or an environmental guarantee. An environmental assessment conducted at any particular real property collateral will not necessarily uncover all potential environmental issues. In some instances, KeyBank will engage an independent third party to review an environmental assessment and provide a summary of its findings. Depending on the findings of the initial environmental assessment, KeyBank may require additional record searches or environmental testing, such as a Phase II environmental assessment with respect to the real property collateral.

 

Engineering Assessments. In connection with the origination process, KeyBank may require that an engineering firm inspect the real property collateral for any prospective multifamily or commercial mortgage loan to assess the structure, exterior walls, roofing, interior structure and/or mechanical and electrical systems. Based on the resulting report, KeyBank will determine the appropriate response, if any, to any recommended repairs, corrections or replacements and any identified deferred maintenance.

 

Seismic Report. A seismic report is required for all Mortgaged Properties located in seismic zones 3 or 4.

 

Zoning and Building Code Compliance. In connection with the origination of a multifamily or commercial mortgage loan, KeyBank will generally consider whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions; surveys; recorded documents; temporary or permanent certificates of occupancy; letters from government officials or agencies, including applicable land use and zoning regulations; title insurance endorsements; engineering or consulting reports; and/or representations by the related borrower.

 

Escrow Requirements. KeyBank may require borrowers to fund various escrows for taxes, insurance, capital expenses and replacement reserves, which reserves in many instances will be limited to certain capped amounts. In addition, KeyBank may identify certain risks that warrant additional escrows or holdbacks for items such as leasing-related matters, deferred maintenance, environmental remediation or unfunded obligations, which escrows or holdbacks would be released upon satisfaction of the applicable conditions. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. Escrows are evaluated on a case-by-case basis and are not required for all commercial mortgage loans originated by KeyBank. The typical required escrows for mortgage loans originated by KeyBank are as follows:

 

 

Taxes – Typically an initial deposit and monthly escrow deposits equal to 1/12th of the annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide the lender with sufficient funds to satisfy all taxes and assessments. KeyBank may waive this escrow requirement under appropriate circumstances including, but not limited to, (i) where a tenant is required to pay the taxes directly, (ii) where there is institutional sponsorship or a high net worth individual, or (iii) where there is a low loan-to-value ratio (i.e., 65% or less).

 

 

Insurance – If the property is insured under an individual policy (i.e., the property is not covered by a blanket policy), typically an initial deposit and monthly escrow deposits equal to 1/12th of the annual property insurance premium are required to provide the lender with sufficient funds to pay all insurance premiums. KeyBank may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where a property is covered by a blanket insurance policy maintained by the borrower or loan sponsor, (ii) where there is institutional sponsorship or a high net worth individual, (iii) where an investment grade tenant is responsible for paying all insurance premiums, or (iv) where there is a low loan-to-value ratio (i.e., 65% or less).

 

 

Replacement Reserves – Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan plus two years. KeyBank relies on information provided by an independent engineer to make this determination. KeyBank may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where an investment grade tenant is responsible for replacements under the terms of its lease,

 

183 

 

 

        (ii) where there is institutional sponsorship or a high net worth individual, or (iii) where there is a low loan-to-value ratio (i.e., 65% or less).

 

 

Completion Repair/Environmental Remediation – Typically, a completion repair or remediation reserve is required where an environmental or engineering report suggests that such reserve is necessary. Upon funding of the applicable mortgage loan, KeyBank generally requires that at least 100% - 125% of the estimated costs of repairs or replacements be reserved and generally requires that repairs or replacements be completed within a year after the funding of the applicable mortgage loan. KeyBank may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where a secured creditor insurance policy or borrower insurance policy is in place, (ii) where an investment grade party has agreed to take responsibility, and pay, for any required repair or remediation or (iii) recommended costs do not exceed $50,000.

 

 

Tenant Improvement/Lease Commissions – In most cases, various tenants have lease expirations within the mortgage loan term. To mitigate this risk, special reserves may be required to be funded either at closing of the mortgage loan and/or during the mortgage loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants. KeyBank may waive this escrow requirement under appropriate circumstances, including, but not limited to, (i) where there is institutional sponsorship or a high net worth individual, (ii) where tenant improvement costs are the responsibility of tenants, (iii) where rents at the mortgaged property are considered to be sufficiently below market, (iv) where no material leases expire within the mortgage loan term, or the lease roll is not concentrated or (v) where there is a low loan-to-value ratio (i.e., 65% or less).

 

Exceptions

 

None of the KeyBank Mortgage Loans were originated with any material exceptions from KeyBank’s underwriting guidelines described above.

 

Compliance with Rule 15Ga-1 under the Exchange Act

 

KeyBank has filed its most recent Rule 15Ga-1 filing on April 23, 2021 and had no demand, repurchase, or replacement claims to report for the annual reporting period ending March 31, 2021 as a sponsor of commercial mortgage loan securitizations. Since KeyBank has no demand, repurchase or replacement claims as a sponsor of commercial mortgage loan securitizations to report KeyBank has no obligation to file quarterly reports. KeyBank’s Central Index Key is 0001089877. With respect to the period from and including January 1, 2018 to and including June 30, 2021, KeyBank does not have any activity to report as required by Rule 15Ga-1 under the Exchange Act with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

 

Retained Interests in This Securitization

 

Neither KeyBank nor any of its affiliates will retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization, except that KeyBank will retain $21,467,837.32 of the VRR Interest (and, for the avoidance of doubt, KeyBank, as master servicer and as primary servicer for certain of the KeyBank Mortgage Loans will be entitled to, or is expected to be entitled to, servicing compensation described in this prospectus with respect to such Mortgage Loans). KeyBank and its affiliates may, from time to time after the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates at any time, except that KeyBank will be required to retain its portion of the VRR Interest in compliance with the Credit Risk Retention Rules. See “Credit Risk Retention” in this prospectus.

 

Starwood Mortgage Capital LLC

 

General

 

Starwood Mortgage Capital LLC (“SMC” and, together with its subsidiaries, ”Starwood”) is a sponsor of certain mortgage loans into this securitization. The Mortgage Loans to be contributed to this securitization by SMC are referred to herein as the “SMC Mortgage Loans”. Starwood was formed to invest in commercial real estate debt. The executive offices of Starwood are located at 1601 Washington Avenue, Suite 800, Miami Beach, Florida 33139. Starwood also maintains offices in Charlotte, North Carolina, Manhattan Beach, California and New York, New York.

 

SMC is a sponsor, an originator and a mortgage loan seller.

 

184 

 

 

Morgan Stanley Bank, an originator and an affiliate of the depositor, an underwriter and a sponsor and mortgage loan seller, provides short-term warehousing of mortgage loans originated by SMC through a master repurchase facility. As of the date of this prospectus, 7 of the SMC Mortgage Loans (8.8%) are subject to such master repurchase facility. SMC and its affiliates are using the proceeds from its sale of the SMC Mortgage Loans to the depositor to, among other things, simultaneously reacquire such mortgage loans from Morgan Stanley Bank, free and clear of any liens.

 

Starwood’s Securitization Program

 

This is the 96th commercial mortgage securitization to which Starwood is contributing loans. Certain key members of the senior management team of SMC were senior officers at Donaldson, Lufkin & Jenrette, Deutsche Bank Mortgage Capital, LLC, Wachovia Bank, National Association and Banc of America Securities. These members of the senior management team have been active in the commercial mortgage securitization business since 1992, and have been directly and/or indirectly responsible for the origination and/or securitization of several billion dollars of loans. Starwood securitized approximately $14.2 billion of commercial loans in its prior securitizations.

 

Starwood originates commercial mortgage loans that are secured by retail shopping centers, office buildings, multifamily apartment complexes, hotels, mixed use, self storage and industrial properties located in North America. Starwood’s securitization program generally provides fixed rate mortgage loans having maturities between five (5) and ten (10) years. Additionally, Starwood may from time to time provide bridge/transitional loans, mezzanine/subordinate loans and preferred equity structures.

 

Review of SMC Mortgage Loans

 

Overview. SMC has conducted a review of the SMC Mortgage Loans in connection with the securitization described in this prospectus. The review of the SMC Mortgage Loans was performed by a team comprised of real estate and securitization professionals who are employees of Starwood or one or more of its affiliates (the “Starwood Review Team”). The review procedures described below were employed with respect to all of the SMC Mortgage Loans. No sampling procedures were used in the review process.

 

Database. To prepare for securitization, members of the Starwood Review Team created a database of loan-level and property-level information relating to each SMC Mortgage Loan. The database was compiled from, among other sources, the related mortgage loan documents, appraisals, environmental assessment reports, property condition reports, seismic studies, zoning reports, insurance review summaries, borrower-supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by the Starwood Review Team during the underwriting process. After origination of each SMC Mortgage Loan, the Starwood Review Team updated the information in the database with respect to such SMC Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the Starwood Review Team.

 

A data tape (the “SMC Data Tape”) containing detailed information regarding each SMC Mortgage Loan was created from the information in the database referred to in the prior paragraph. The SMC Data Tape was used to provide the numerical information regarding the SMC Mortgage Loans in this prospectus.

 

Data Comparison and Recalculation. SMC engaged a third party accounting firm to perform certain data comparison and recalculation procedures, the nature, extent and timing of which were designed by SMC, relating to information in this prospectus regarding the SMC Mortgage Loans.

 

These procedures included:

 

 

comparing the information in the SMC Data Tape against various source documents provided by SMC that are described above under “—Database”;

 

 

comparing numerical information regarding the SMC Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the SMC Data Tape; and

 

 

recalculating certain percentages, ratios and other formulae relating to the SMC Mortgage Loans disclosed in this prospectus.

 

Legal Review. Starwood engaged various law firms to conduct certain legal reviews of the SMC Mortgage Loans for disclosure in this prospectus. In anticipation of the securitization of each SMC Mortgage Loan, Starwood’s origination counsel reviewed a form of securitization representations and warranties at origination and, if applicable, identified exceptions to those representations and warranties. Starwood’s origination and underwriting staff performed a similar review and prepared similar exception reports.

 

185 

 

 

Legal counsel was also engaged in connection with this securitization to assist in the review of the SMC Mortgage Loans. Such assistance included, among other things, (i) a review of Starwood’s internal credit memorandum for each SMC Mortgage Loan, (ii) a review of the representations and warranties and exception reports referred to above relating to the SMC Mortgage Loans prepared by origination counsel, (iii) the review and assistance in the completion by the Starwood Review Team of a due diligence questionnaire relating to the SMC Mortgage Loans, and (iv) the review of certain loan documents with respect to the SMC Mortgage Loans.

 

Other Review Procedures. With respect to any material pending litigation of which Starwood was aware at the origination of any SMC Mortgage Loan, Starwood requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel.

 

The Starwood Review Team, with the assistance of counsel engaged in connection with this securitization, also reviewed the SMC Mortgage Loans to determine whether any SMC Mortgage Loan materially deviated from the underwriting guidelines set forth under “—SMC’s Underwriting Guidelines and Procedures” below.

 

Findings and Conclusions. Based on the foregoing review procedures, SMC determined that the disclosure regarding the SMC Mortgage Loans in this prospectus is accurate in all material respects. SMC also determined that the SMC Mortgage Loans were originated in accordance with SMC’s origination procedures and underwriting criteria. SMC attributes to itself all findings and conclusions resulting from the foregoing review procedures.

 

SMC’s Underwriting Guidelines and Processes

 

Overview. Set forth below is a discussion of certain general underwriting guidelines with respect to mortgage loans originated by SMC for securitization (which guidelines are also applicable to mortgage loans acquired by SMC and re-underwritten prior to contribution to a securitization).

 

Notwithstanding the discussion below, given the unique nature of commercial mortgaged properties, the underwriting and origination procedures and the credit analysis with respect to any particular commercial mortgage loan may significantly differ from one asset to another, and will be driven by circumstances particular to that property, including, among others, the property type, current use, size, location, market conditions, reserve requirements, additional collateral, tenant quality and lease terms, borrower identity, sponsorship, performance history and/or other factors. Therefore, this general description of SMC’s origination procedures and underwriting criteria is not intended as a representation that every commercial mortgage loan originated by it complies entirely with all procedures and criteria set forth below. For important information about the circumstances that have affected the underwriting of an SMC Mortgage Loan in the mortgage pool, see the “Risk Factors” section of this prospectus, the other subsections of this “Transaction Parties—The Sponsors, Mortgage Loan Sellers and Originators” section and “Exceptions to Mortgage Loan Representations and Warranties” of Annex D-2 to this prospectus.

 

If a mortgage loan exhibits any one or more of the following characteristics, variances from general underwriting/origination procedures described below may be considered acceptable under the circumstances indicated: (i) low loan-to-value ratio; (ii) high debt service coverage ratio; (iii) experienced property loan sponsor(s)/guarantor(s) with financial wherewithal; (iv) additional springing reserves; (v) cash flow sweeps; and (vi) elements of recourse included in the mortgage loan.

 

Loan Analysis. Generally, both a credit analysis and a collateral analysis are conducted with respect to each mortgage loan. The credit analysis of the borrower generally includes a review of third-party credit reports and/or judgment, lien, bankruptcy and pending litigation searches. The collateral analysis generally includes a review of, in each case to the extent available and applicable, the historical property operating statements, rent rolls and certain significant tenant leases. The credit underwriting also generally includes a review of third party appraisals, as well as environmental reports, engineering assessments, zoning reports and seismic reports, if applicable, and obtained. Generally, a member of the mortgage loan underwriting team also conducts a site inspection to ascertain the overall quality, functionality and competitiveness of the property, including its neighborhood and market, accessibility and visibility, and to assess the tenancy of the property. The submarket in which the property is located is assessed to evaluate competitive or comparable properties as well as market trends. Unless otherwise specified in this prospectus, all financial, occupancy and other information contained in this prospectus is based on such information and we cannot assure you that such financial, occupancy and other information remains accurate.

 

Loan Approval. All mortgage loans originated by SMC require approval by a loan credit committee which includes senior executives of SMC. The committee may approve a mortgage loan as recommended, request additional due diligence prior to approval, approve it subject to modifications of the loan terms or decline a loan transaction.

 

186 

 

 

Debt Service Coverage Ratio and Loan-to-Value Ratio. Generally, the debt service coverage ratio for mortgage loans originated by Starwood will be equal to or greater than 1.20x and the loan-to-value ratio for mortgage loans originated by Starwood will be equal to or less than 80%; provided, however, the underwriting guidelines provide that exceptions may be made when consideration is given to circumstances particular to the mortgage loan, the related property, loan-to-value ratio, reserves or other factors. For example, Starwood may originate a mortgage loan with a debt service coverage ratio below 1.20x based on, among other things, the amortization features of the mortgage loan (for example, if the mortgage loan provides for relatively rapid amortization), the type of tenants and leases at the property, the taking of additional collateral such as reserves, letters of credit and/or guarantees, Starwood’s judgment of improved property and/or market performance and/or other relevant factors.

 

In addition, with respect to certain mortgage loans originated by Starwood, there may exist subordinate debt secured by the related property and/or mezzanine debt secured by direct or indirect ownership interests in the borrower. Such mortgage loans may have a lower debt service coverage ratio, and a higher loan-to-value ratio, if such subordinate or mezzanine debt is taken into account. Also, certain mortgage loans may provide for only interest payments prior to maturity, or for an interest-only period during a portion of the term of the mortgage loan. The debt service coverage ratio guideline discussed above is calculated based on values determined at the origination of the mortgage loan.

 

Additional Debt. Certain mortgage loans originated by Starwood may have, or permit in the future, certain additional pari passu or subordinate debt, whether secured or unsecured. It is possible that an affiliate of Starwood may be the lender on that additional debt.

 

The debt service coverage ratios described above will be lower based on the inclusion of the payments related to such additional debt and the loan-to-value ratios described above will be higher based on the inclusion of the amount of any such additional debt.

 

Assessments of Property Condition. As part of the underwriting process, the property assessments and reports described below generally will be obtained:

 

 

Appraisals. Independent appraisals or an update of an independent appraisal is required in connection with the origination of each mortgage loan. Starwood requires that the appraiser comply with and abide by Title XI of the Financial Institution Reform, Recovery and Enforcement Act of 1989 (although such act is not applicable to Starwood) and the Uniform Standards of Professional Appraisal Practice.

 

 

Environmental Assessment. Phase I environmental assessments that conform to the American Society for Testing and Materials (ASTM) Standard E1527-05 entitled, “Standard Practices for Environmental Site Assessment: Phase I Environmental Site Assessment Process,” as may be amended from time to time, are performed on all properties. However, when circumstances warrant, an update of a prior environmental assessment, a transaction screen or a desktop review may be utilized. Nevertheless, an environmental assessment conducted at any particular real property collateral will not necessarily uncover all potential environmental issues.

 

 

Depending on the findings of the initial environmental assessment, any of the following may be required: additional environmental testing, such as a Phase II environmental assessment with respect to the subject real property collateral; an environmental insurance policy; and/or a guaranty or reserves with respect to environmental matters.

 

 

Property Condition Assessments. Inspections or updates of previously conducted inspections are conducted by independent licensed engineers or architects or both for all properties in connection with the origination of a mortgage loan. The inspections are conducted to inspect the exterior walls, roofing, interior construction, mechanical and electrical systems and general condition of the site, buildings and other improvements located at a property. The resulting reports on some of the properties may indicate a variety of deferred maintenance items and recommended capital expenditures. In some instances, repairs or maintenance are completed before closing or cash reserves are established to fund the deferred maintenance or replacement items or both.

 

 

Seismic Report. Generally, a seismic report is required for all properties located in seismic zones 3 or 4.

 

 

Zoning and Building Code Compliance. With respect to each mortgage loan, Starwood will generally consider whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions; surveys; recorded documents; temporary or permanent certificates of occupancy; letters from government officials or

 

187 

 

 

        agencies; title insurance endorsements; engineering or consulting reports; and/or representations by the related borrower.

 

However, the underwriting guidelines provide that Starwood may, on a case-by-case basis, consider a loan secured by a property that does not conform to current zoning regulations governing density, size, set-backs or parking for the property under certain circumstances including, but not limited to, when (i) legislation or the local zoning or housing authority permits the improvements to be rebuilt to pre-damage use, size and density in the event of partial or full destruction; and (ii) documentation of such permission is submitted in the form of legislation or a variance letter or certificate of rebuildability from the zoning authority.

 

Escrow Requirements. Generally, Starwood requires most borrowers to fund various escrows for taxes and insurance, capital expenses and replacement reserves. Generally, the required escrows for mortgage loans originated by Starwood are as follows:

 

 

Taxes. Typically, an initial deposit and monthly escrow deposits equal to one-twelfth (1/12) of the annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide Starwood with sufficient funds to satisfy all taxes and assessments, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional loan sponsor or high net worth individual loan sponsor, or (ii) if the related mortgaged property is a single tenant property in which the related tenant is required to pay taxes directly.

 

 

Insurance. If the property is insured under an individual policy (i.e., the property is not covered by a blanket policy), typically an initial deposit and monthly escrow deposits equal to one-twelfth (1/12) of the annual property insurance premium are required to provide Starwood with sufficient funds to pay all insurance premiums, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related borrower maintains a blanket insurance policy, or (ii) if the related mortgaged property is a single tenant property and the related tenant self-insures.

 

 

Replacement Reserves. Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan, except that such escrows are not required in certain circumstances, including, but not limited to, if the related mortgaged property is a single tenant property and the related tenant is responsible for all repairs and maintenance, including those required with respect to the roof and improvement structure.

 

 

Completion Repair/Environmental Remediation. Typically, a completion repair or remediation reserve is required where an environmental or engineering report suggests that such reserve is necessary. Upon funding of the applicable mortgage loan, Starwood generally requires that at least 125% of the estimated costs of repairs or replacements be reserved and generally requires that repairs or replacements be completed within a year after the funding of the applicable mortgage loan, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee with respect to such matter, (ii) if the estimated cost of such repair or remediation does not materially impact the property’s function, performance or value, or if the related mortgaged property is a single tenant property for which the tenant is responsible for such repair or remediation or (iii) if environmental insurance is obtained or already in place.

 

 

Tenant Improvement/Lease Commissions. In most cases, various tenants have lease expirations within the loan term. To mitigate this risk, special reserves may be required to be funded either at closing of the mortgage loan and/or during the related loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related mortgaged property is a single tenant property and the related tenant’s lease extends beyond the loan term, or (ii) where rent at the related mortgaged property is considered below market.

 

Furthermore, Starwood may accept an alternative to a cash escrow or reserve from a borrower, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower or periodic evidence that the items for which the escrow or reserve would have been established are being paid or addressed. In some cases, Starwood may determine that establishing an escrow or reserve is not warranted given the amounts that would be involved and Starwood’s evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve.

 

For a description of the escrows collected with respect to the SMC Mortgage Loans, please see Annex A-1.

 

188 

 

 

Title Insurance Policy. The borrower is required to provide, and Starwood or its origination counsel typically will review, a title insurance policy for each property. The title insurance policies provided typically must meet the following requirements: (a) written by a title insurer licensed to do business in the jurisdiction where the mortgaged property is located, (b) in an amount at least equal to the original principal balance of the mortgage loan, (c) protection and benefits run to the mortgagee and its successors and assigns, (d) written on an American Land Title Association form or equivalent policy promulgated in the jurisdiction where the mortgaged property is located and (e) if a survey was prepared, the legal description of the mortgaged property in the title policy conforms to that shown on the survey.

 

Property Insurance. Starwood typically requires the borrower to provide one or more of the following insurance policies: (1) commercial general liability insurance for bodily injury or death and property damage; (2) an “All Risk of Physical Loss” policy; (3) if applicable, boiler and machinery coverage; and (4) if the mortgaged property is located in a special flood hazard area where mandatory flood insurance purchase requirements apply, flood insurance. In some cases, a sole tenant is responsible for maintaining insurance and, subject to the satisfaction of rating conditions or net worth criteria, is allowed to self-insure against the risks.

 

Exceptions to SMC’s Underwriting Guidelines

 

One or more of the SMC Mortgage Loans may vary from the specific SMC underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the SMC Mortgage Loans, SMC may not have applied each of the specific underwriting guidelines described above on a case-by-case basis, as a result of other compensating factors.

 

None of the Starwood Mortgage Loans was originated with any material exceptions from the SMC underwriting guidelines and procedures. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Exceptions to Underwriting Guidelines.”

 

Servicing

 

Interim servicing for all loans originated (or acquired) by Starwood prior to securitization is typically performed by Wells Fargo Bank, National Association. Generally, servicing responsibilities are transferred from the interim servicer to the master servicer of the securitization trust at the closing of the securitization. From time to time, the interim servicer may retain primary servicing.

 

Compliance with Rule 15Ga-1 under the Exchange Act

 

Starwood has no history as a securitizer prior to February 2012. SMC most recently filed a Form ABS-15G on January 22, 2021. SMC’s Central Index Key is 0001548405. Starwood has no demand, repurchase or replacement history to report as required by Rule 15Ga-1.

 

Retained Interests in This Securitization

 

As of the date hereof, neither Starwood nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity, any portion of the VRR Interest or any other economic interest in this securitization In addition, Starwood or its affiliates may, from time to time after the initial sale of the certificates to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of such certificates at any time.

 

Bank of Montreal

 

General

 

Bank of Montreal (“BMO”) started its business in Montreal in 1817 and was incorporated in 1821 by an Act of Lower Canada as the first Canadian chartered bank. Since 1871, BMO has been a chartered bank under the Bank Act (Canada) (the “Bank Act”), and is named in Schedule I of the Bank Act. The Bank Act is the charter of BMO and governs its operations. BMO is a registered bank holding company and is a financial holding company under the United States Bank Holding Company Act of 1956. BMO’s head office is located at 129 rue Saint Jacques, Montreal, Quebec, H2Y 1L6. Its executive offices are located at 100 King Street West, 1 First Canadian Place, Toronto, Ontario, M5X 1A1. BMO offers a broad range of products and services directly and through Canadian and non-Canadian subsidiaries, offices, and branches. BMO has bank branches in Canada and the United States and operates internationally in major financial markets and trading areas through its offices in other jurisdictions, including the United States.

 

189 

 

 

Bank of Montreal originated or co-originated all of the Mortgage Loans that it is contributing to this securitization (the “BMO Mortgage Loans”), and funded the BMO Mortgage Loans through its Chicago branch. BMO originates, and may purchase from other lenders, commercial and multifamily mortgage loans primarily for the purpose of securitizing them in CMBS transactions. Since 1984, BMO’s Chicago branch has been registered as a United States branch of the Bank of Montreal with the Illinois Department of Financial and Professional Regulation and, accordingly, is regulated by the Chicago Federal Reserve under the United States International Banking Act. BMO’s Chicago branch maintains its principal office at 111 West Monroe Street, P.O. Box 755, Chicago, Illinois 60690.

 

BMO is an affiliate of BMO Capital Markets Corp., one of the underwriters and a wholly-owned subsidiary of BMO Financial Corp. (“BMO Financial”). BMO Financial is a wholly-owned subsidiary of BMO. As a financial holding company, BMO Financial is subject to the supervision of the Federal Reserve Board. BMO Financial and its subsidiaries provide retail and commercial financial products and services through more than 500 banking offices located throughout the United States. BMO Financial is required to file with the Federal Reserve Board reports and other information regarding its business operations and business operations of its subsidiaries.

 

BMO Commercial Mortgage Origination and Securitization Program

 

BMO, directly or through correspondents or affiliates, originates or co-originates multifamily and commercial mortgage loans throughout the United States. Although BMO did not originate multifamily and commercial mortgage loans prior to 2021, BMO is an affiliate of BMO Harris Bank, N.A. (“BMO Harris”), which has been engaged in the origination of multifamily and commercial mortgage for over ten years. In addition, since 2019, BMO Harris has originated or co-originated several large commercial mortgage loans that were contributed to single asset single borrower (SASB) securitizations, and BMO Harris acted as loan seller and sponsor in such securitizations. Many BMO staff – such as members of the BMO Credit and Corporate Banking teams – provide services on an enterprise level, including to both BMO Harris and BMO. Further, BMO’s securitization financing guidelines, underwriting guidelines, and credit approval process are substantially similar to those utilized for other securitization programs within the BMO enterprise.

 

In addition to CMBS, BMO has been engaged in the securitization of other asset classes, including auto leases and/or auto loans, consumer installment loans, credit card receivables, student loans, and residential mortgages, among others. Further, in 2018, BMO acquired KGS-Alpha Real Estate Capital Markets, LLC (“KGS”). From 2014 to 2016, KGS was engaged in the origination of multifamily and commercial mortgage loans for securitizations, having originated 46 loans and contributed to over 7 securitizations. Many of the former KGS staff will be working on the multifamily and commercial mortgage loans originated, co-originated or acquired by BMO.

 

In addition, in the normal course of its business, BMO may also acquire multifamily and commercial mortgage loans from various third-party originators. These mortgage loans may have been originated using underwriting guidelines not established by BMO.

 

The multifamily and commercial mortgage loans originated, co-originated or acquired by BMO include both fixed rate and floating-rate loans and both smaller “conduit” loans and large loans.

 

In connection with the commercial mortgage securitization transactions in which it participates, BMO generally transfers the subject mortgage assets to a depositor, who then transfers those mortgage assets to the issuing entity for the related securitization. In return for the transfer of the subject mortgage assets by the depositor to the issuing entity, the issuing entity issues commercial mortgage pass-through certificates that are in whole or in part backed by, and supported by the cash flows generated by, those mortgage assets.

 

BMO will generally act as a sponsor, originator and/or mortgage loan seller in the commercial mortgage securitization transactions in which it participates. In such transactions there may be a co-sponsor and/or other mortgage loan sellers and originators.

 

BMO generally works with rating agencies, unaffiliated mortgage loan sellers, servicers, affiliates and underwriters in structuring a securitization transaction. Generally BMO and/or the related depositor contract with other entities to service the multifamily and commercial mortgage loans following their transfer into a trust fund in exchange for a series of certificates and, in certain cases, uncertificated interests.

 

Review of BMO Mortgage Loans

 

General. In connection with the preparation of this prospectus, BMO conducted a review of the Mortgage Loans that it is selling to the Depositor. The review was conducted as set forth below and was conducted with respect to each of the BMO Mortgage Loans. No sampling procedures were used in the review process.

 

190 

 

 

Database. First, BMO created a database of information (the “BMO Securitization Database”) obtained in connection with the origination of the BMO Mortgage Loans, including:

 

 

certain information from the BMO Mortgage Loan documents;

 

 

certain information from the rent rolls and operating statements for, and certain leases relating to, the related Mortgaged Properties (in each case to the extent applicable);

 

 

insurance information for the related Mortgaged Properties;

 

 

information from third party reports such as the appraisals, environmental and property condition reports, seismic reports, zoning reports and other zoning information;

 

 

bankruptcy searches with respect to the related borrowers; and

 

 

certain information and other search results obtained by the BMO deal team for each of the BMO Mortgage Loans during the underwriting process.

 

BMO also included in the BMO Securitization Database certain updates to such information received by BMO’s securitization team after origination, such as information from the interim servicer regarding loan payment status and current escrows, updated rent rolls and leasing activity information provided pursuant to the Mortgage Loan documents, and information otherwise brought to the attention of BMO’s securitization team. Such updates were not intended to be, and do not serve as, a re-underwriting of any BMO Mortgage Loan.

 

Using the information in the BMO Securitization Database, BMO created a Microsoft Excel file (the “BMO Data File”) and provided that file to the Depositor for the inclusion in this prospectus (particularly in Annexes A, B and C to this prospectus) of information regarding the BMO Mortgage Loans.

 

Data Comparison and Recalculation. BMO (or the Depositor on its behalf) engaged a third-party accounting firm to perform certain data comparison and recalculation procedures designed by BMO, relating to information in this prospectus regarding the BMO Mortgage Loans. These procedures included:

 

 

comparing the information in the BMO Data File against various source documents provided by BMO that are described above under “—Database”;

 

 

comparing numerical information regarding the BMO Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the BMO Data File; and

 

 

recalculating certain percentages, ratios and other formulae relating to the BMO Mortgage Loans disclosed in this prospectus.

 

Legal Review. BMO also reviewed and responded to a due diligence questionnaire (a “Due Diligence Questionnaire”) relating to the BMO Mortgage Loans, which questionnaire was prepared by the Depositor’s legal counsel for use in eliciting information relating to the BMO Mortgage Loans and including such information in this prospectus to the extent material.

 

Although the Due Diligence Questionnaire may be revised from time to time, it typically contains various questions regarding the BMO Mortgage Loans, the related Mortgaged Properties, the related borrowers, sponsors and tenants, and any related additional debt.

 

BMO also provided to origination counsel a set of mortgage loan representations and warranties substantially similar to those attached as Annex D-1 to this prospectus and requested that origination counsel identify exceptions to such representations and warranties. BMO compiled and reviewed the draft exceptions received from origination counsel, engaged separate counsel to review the exceptions, revised the exceptions and provided them to the Depositor for inclusion on Annex D-2 to this prospectus. In addition, for each BMO Mortgage Loan originated by BMO or one of its affiliates, BMO prepared and delivered to its securitization counsel for review an asset summary, which summary includes important loan terms and certain property level information obtained during the origination process. The loan terms included in each asset summary may include, without limitation, the principal amount, the interest rate, the loan term, the interest calculation method, the due date, any applicable interest-only period, any applicable amortization period, a summary of any prepayment and/or defeasance provisions, a summary of any lockbox and/or cash management provisions, a summary of any release provisions, and a summary of any requirement for the related borrower to fund up-front and/or on-going reserves. The property level information obtained during the origination process included in each asset summary may include, without limitation, a description of the related Mortgaged Property (including property type, ownership structure, use, location, size, renovations, age

 

191 

 

 

and physical attributes), information relating to the commercial real estate market in which the Mortgaged Property is located, information relating to the related borrower and sponsor of the related borrower, an underwriter’s assessment of strengths and risks of the loan transaction, tenant analysis, and summaries of third party reports such as appraisal, environmental and property condition reports.

 

For each BMO Mortgage Loan, if any, purchased by BMO or its affiliates from a third-party originator of such Mortgage Loan, BMO reviewed the purchase agreement and related representations and warranties, and exceptions to those representations and warranties, made by the seller of such BMO Mortgage Loan to BMO or its affiliates, reviewed certain provisions of the related Mortgage Loan documents and third party reports concerning the related mortgaged property provided by the originator of such BMO Mortgage Loan, prepared exceptions to the representations and warranties in the Mortgage Loan Purchase Agreement based upon such review, and provided them to the Depositor for inclusion on Annex D-2 to this prospectus. With respect to any BMO Mortgage Loan that is purchased by BMO or its affiliates from a third party originator, the representations and warranties made by the third party originator in the related purchase agreement between BMO or its affiliates, on the one hand, and the third party originator, on the other hand, are solely for the benefit of BMO or its affiliates. The rights, if any, that BMO or its affiliates may have under such purchase agreement upon a breach of such representations and warranties made by the third party originator will not be assigned to the Trustee, and none of the Certificateholders, the Uncertificated VRR Interest Owner or the Trustee will have any recourse against the third party originator in connection with any breach of the representations and warranties made by such third party originator. As described under “Description of the Mortgage Loan Purchase Agreements”, the substitution or repurchase obligation of, or the obligation to make a Loss of Value Payment on the part of, BMO, as Mortgage Loan Seller, with respect to the BMO Mortgage Loans under the related Mortgage Loan Purchase Agreement constitutes the sole remedy available to the Certificateholders, the Uncertificated VRR Interest Owner and the Trustee for any uncured material breach of any BMO’s representations and warranties regarding the BMO Mortgage Loans, including any BMO Mortgage Loan that is purchased by BMO or its affiliates from a third party originator.

 

In addition, with respect to each BMO Mortgage Loan, BMO reviewed, and in certain cases requested that its counsel review, certain Mortgage Loan document provisions as necessary for disclosure of such provisions in this prospectus, such as property release provisions and other provisions specifically disclosed in this prospectus.

 

Certain Updates. Furthermore, BMO requested the borrowers under the BMO Mortgage Loans (or the borrowers’ respective counsel) for updates on any significant pending litigation that existed at origination. Moreover, if BMO became aware of a significant natural disaster in the vicinity of a mortgaged property relating to a BMO Mortgage Loan, BMO requested information on the property status from the related borrower in order to confirm whether any material damage to the property had occurred.

 

Large Loan Summaries. Finally, BMO prepared, and reviewed with origination counsel and/or securitization counsel, the loan summaries for those of the BMO Mortgage Loans included in the 10 largest Mortgage Loans (considering any Crossed Group as a single Mortgage Loan) in the mortgage pool, and the abbreviated loan summaries for those of the BMO Mortgage Loans included in the next 5 largest Mortgage Loans (considering any Crossed Group as a single Mortgage Loan) in the mortgage pool, which loan summaries and abbreviated loan summaries are incorporated in the “Structural and Collateral Term Sheet” in Annex B to this prospectus.

 

Findings and Conclusions. Based on the foregoing review procedures, BMO found and concluded with reasonable assurance that the disclosure regarding the BMO Mortgage Loans in this prospectus is accurate in all material respects. BMO also found and concluded with reasonable assurance that the BMO Mortgage Loans were originated in accordance with BMO’s origination procedures and underwriting guidelines, except for any material deviations described under “—Exceptions to Underwriting Guidelines” below. BMO attributes to itself all findings and conclusions resulting from the foregoing review procedures.

 

BMO’s Origination Procedures and Underwriting Guidelines

 

General. BMO’s commercial mortgage loans (including any co-originated mortgage loans) are primarily originated in accordance with the origination procedures and underwriting guidelines described below. However, variations from these origination procedures and underwriting guidelines may be implemented as a result of various conditions including each loan’s specific terms, the quality or location of the underlying real estate, the property’s tenancy profile, the background or financial strength of the borrower/sponsor or any other pertinent information deemed material by BMO. Therefore, this general description of BMO’s origination procedures and underwriting guidelines is not intended as a representation that every commercial mortgage loan originated by it or on its behalf complies entirely with all procedures and guidelines set forth below.

 

Process. The credit underwriting process for each of the BMO Mortgage Loans is performed by a deal team comprised of real estate professionals which typically includes an originator, an underwriter, a commercial closer and

 

192 

 

 

a third party due diligence provider operating under the review of BMO or an affiliate thereof. This team conducts a thorough review of the related mortgaged property, which in most cases includes an examination of the following information, to the extent both applicable and available: historical operating statements, rent rolls, tenant leases, current and historical real estate tax information, insurance policies and/or schedules, and third party reports pertaining to appraisal/valuation, zoning, environmental status and physical condition/seismic condition/engineering (see “—Escrow Requirements”, “—Title Insurance Policy”, “—Property Insurance”, “—Third Party ReportsAppraisal”, “—Third Party ReportsEnvironmental Report” and “—Third Party ReportsProperty Condition Report” below). In some cases (such as a property having a limited operating history or having been recently acquired by its current owner), historical operating statements may not be available. Rent rolls would not be examined for certain property types, such as hospitality properties or single tenant properties, and tenant leases would not be examined for certain property types, such as hospitality, self-storage, multifamily and manufactured housing community properties.

 

A member of BMO’s deal team or one of its agents performs an inspection of the property as well as a review of the surrounding market environment, including demand generators and competing properties (if any), in order to confirm tenancy information, assess the physical quality of the collateral, determine visibility and access characteristics, and evaluate the property’s competitiveness within its market.

 

BMO’s deal team or one of its agents also performs a detailed review of the financial status, credit history, credit references and background of the borrower and certain key principals using financial statements, income tax returns, credit reports, criminal/background investigations, and specific searches for judgments, liens, bankruptcy and pending litigation. Circumstances may also warrant an examination of the financial strength and credit of key tenants as well as other factors that may impact the tenants’ ongoing occupancy or ability to pay rent.

 

After the compilation and review of all documentation and other relevant considerations, the deal team finalizes its detailed underwriting analysis of the property’s cash flow in accordance with BMO’s property-specific, cash flow underwriting guidelines. Determinations are also made regarding the implementation of appropriate loan terms to structure in a manner to mitigate risks, resulting in features such as ongoing escrows or up-front reserves, letters of credit, lockboxes/cash management agreements or guarantees. A complete credit approval package is prepared to summarize all of the above referenced information.

 

Credit Approval. As part of the mortgage loan approval process, all commercial mortgage loans must be presented to one or more senior real estate professionals (which may consist of the group head, the securitization finance head, and/or representatives from underwriting, securitization, capital markets or closing) for review. After a review of the credit package and/or term sheet and a discussion of the loan, the designated reviewer(s) may approve the loan as recommended or request additional due diligence or loan structure, modify the terms, or reject the loan entirely.

 

Debt Service Coverage Ratio and Loan-to-Value Ratio Requirements. BMO’s underwriting guidelines generally require a minimum debt service coverage ratio (DSCR) of 1.20x and a maximum loan-to-value ratio (LTV) of 80%. However these thresholds are guidelines and exceptions are permitted under the guidelines on the merits of each individual loan, such as reserves, letters of credit and/or guarantees and BMO’s assessment of the property’s future prospects. Property and loan information is not updated for securitization unless BMO determines that information in its possession has become stale.

 

Certain properties may also be encumbered by subordinate debt secured by such property and/or mezzanine debt secured by direct or indirect ownership interests in the borrower and when such mezzanine or subordinate debt is taken into account, may result in aggregate debt that does not conform to the aforementioned DSCR and LTV parameters.

 

Amortization Requirements. While BMO’s underwriting guidelines generally permit a maximum amortization period of 30 years, certain loans may provide for interest-only payments through maturity or for a portion of the loan term. If the loan entails only a partial interest-only period, the monthly debt service, annual debt service and DSCR set forth in this prospectus and Annex A to this prospectus reflect a calculation on the future (larger) amortizing loan payment. See “Description of the Mortgage Pool”.

 

Escrow Requirements. BMO may require borrowers to fund escrows for taxes, insurance, capital expenditures and replacement reserves. In addition, BMO may identify certain risks that warrant additional escrows or holdbacks for items to be released to the borrower upon the satisfaction of certain conditions. Such escrows or holdbacks may cover tenant improvements/leasing commissions, deferred maintenance, environmental remediation or unfunded obligations, among other things. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. In some cases, the borrower may be allowed to post a letter of credit or guaranty in lieu of a cash reserve, or provide periodic evidence of timely

 

193 

 

 

payment of a typical escrow item. Escrows are evaluated on a case-by-case basis and are not required for all of BMO’s commercial mortgage loans.

 

Generally, subject to the discussion in the prior paragraph, BMO requires escrows as follows:

 

 

Taxes—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property taxes (based on the most recent property assessment and the current millage rate) are typically required to satisfy real estate taxes and assessments, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional property sponsor or the sponsor is a high net-worth individual or (ii) if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is required to pay taxes directly or to reimburse the landlord for real estate taxes paid.

 

 

Insurance—An initial deposit and monthly escrow deposits equal to 1/12th of the annual property insurance premium are typically required to pay all insurance premiums, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional property sponsor or the sponsor is a high net-worth individual, (ii) if the related borrower or an affiliate thereof maintains a blanket insurance policy, (iii) if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is obligated to maintain the insurance or is permitted to self-insure, or (iv) if and to the extent that another third party unrelated to the borrower (such as a condominium board, if applicable) is obligated to maintain the insurance.

 

 

Replacement Reserves—Replacement reserves are generally calculated in accordance with the expected useful life of the components of the mortgaged property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements depending on the property type, except that such escrows are not required in certain circumstances, including, but not limited to, if and to the extent that a single or major tenant (which may be a ground tenant) at the related mortgaged property is responsible for all repairs and maintenance, including those required with respect to the roof and structure of the improvements.

 

 

Tenant Improvement / Leasing Commissions—In the case of retail, office and industrial properties, a tenant improvement / leasing commission reserve may be required to be funded either at loan origination and/or during the term of the mortgage loan to cover anticipated leasing commissions or tenant improvement costs that might be associated with re-leasing certain space involving major tenants, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the tenant’s lease extends beyond the loan term or (ii) if the rent for the space in question is considered below market.

 

 

Deferred Maintenance—A deferred maintenance reserve may be required to be funded at loan origination in an amount equal to 100% of the estimated cost of material immediate repairs or replacements identified in the property condition report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) if the deferred maintenance amount does not materially impact the related mortgaged property’s function, performance or value or (iii) if a single or major tenant (which may be a ground tenant) at the related mortgaged property is responsible for the repairs.

 

 

Environmental Remediation—An environmental remediation reserve may be required to be funded at loan origination in an amount equal to 100% of the estimated remediation cost identified in the environmental report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee wherein it agrees to take responsibility and pay for the identified environmental issues, (ii) if environmental insurance is obtained or already in place or (iii) if a third party unrelated to the borrower is identified as the responsible party.

 

For a description of the escrows collected with respect to the BMO Mortgage Loans, please see Annex A to this prospectus.

 

Title Insurance Policy. The borrower is required to provide, and BMO or its counsel typically will review, a title insurance policy for each property. The provisions of the title insurance policy are required to comply with the Sponsor representation and warranty set forth in paragraph (6) on Annex D-1 to this prospectus without any exceptions that BMO deems material.

 

Property Insurance. BMO requires the borrower to provide, or authorizes the borrower to rely on a tenant or other third party to obtain, insurance policies meeting the requirements set forth in the Sponsor representations and

 

194 

 

 

warranties in paragraphs (16) and (29) on Annex D-1 to this prospectus without any exceptions that BMO deems material (other than with respect to deductibles and allowing a tenant to self-insure).

 

Third Party Reports. In addition to or as part of applicable origination guidelines or reviews described above, in the course of originating the BMO Mortgage Loans, BMO generally considered the results of third party reports as described below. In many instances, however, one or more provisions of the guidelines were waived or modified in light of the circumstances of the relevant loan or property.

 

Appraisal. BMO obtains an appraisal meeting the requirements described in the Sponsor representation and warranty set forth in paragraph (41) on Annex D-1 to this prospectus without any exceptions that BMO deems material. In addition, the appraisal (or a separate letter) includes a statement by the appraiser that the guidelines in Title XI of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended, were followed in preparing the appraisal.

 

Environmental Report. BMO generally obtains a Phase I site assessment or an update of a previously obtained site assessment for each mortgaged property prepared by an environmental firm approved by BMO. BMO or its designated agent typically reviews the Phase I site assessment to verify the presence or absence of potential adverse environmental conditions. In cases in which the Phase I site assessment identifies any such conditions, BMO generally requires that the condition be addressed in a manner that complies with the Sponsor representation and warranty set forth in paragraph (40) on Annex D-1 to this prospectus without any exceptions that BMO deems material.

 

Property Condition Report. BMO generally obtains a current property condition report (a “PCR”) for each mortgaged property prepared by a structural engineering firm approved by BMO. BMO or an agent typically reviews the PCR to determine the physical condition of the property and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure over the term of the mortgage loan. In cases in which the PCR identifies an immediate need for material repairs or replacements with an anticipated cost that is over a certain minimum threshold or percentage of loan balance, BMO often requires that funds be put in escrow at the time of origination of the mortgage loan to complete such repairs or replacements or obtains a guarantee from a sponsor of the borrower in lieu of reserves. See “—Escrow Requirements” above.

 

Servicing. Interim servicing for all BMO’s mortgage loans prior to securitization is typically performed by a nationally recognized rated third party interim servicer. In addition, primary servicing is occasionally retained by certain qualified mortgage brokerage firms under established sub-servicing agreements with BMO, which firms may continue primary servicing certain loans following the securitization closing date. Otherwise, servicing responsibilities are transferred from the interim servicer to the master servicer of the securitization trust (and a primary servicer when applicable) at closing of the securitization. From time to time, the interim servicer may retain primary servicing.

 

Exceptions to Underwriting Guidelines. One or more of the BMO Mortgage Loans may vary from the specific BMO underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the BMO Mortgage Loans, BMO may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors.

 

None of the BMO Mortgage Loans have exceptions to the related underwriting guidelines.

 

Compliance with Rule 15Ga-1 under the Exchange Act

 

BMO most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Exchange Act on February 16, 2021. BMO’s Central Index Key is 0000927971. As of June 30, 2021, BMO had no demand, repurchase or replacement history to report as required by Rule 15Ga-1 under the Exchange Act with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

 

Retained Interests in This Securitization

 

Neither BMO nor any of its affiliates will retain any Certificates issued by the Issuing Entity or any other economic interest in this securitization as of the Closing Date, except that BMO (or a “majority-owned affiliate” (as defined in Regulation RR) thereof) intends to retain approximately $5,477,009.96 in the form of the RR Interest as described under “Credit Risk Retention” in this prospectus. However, BMO and/or its affiliates may own in the future certain classes of certificates. Any such party will have the right to dispose of any such certificates at any time. BMO or a “majority-owned affiliate” (as defined in Regulation RR) thereof will be required to retain its portion of the VRR Interest as and to the extent described under “Credit Risk Retention” in this prospectus.

 

195 

 

 

Argentic Real Estate Finance LLC

 

General

 

Argentic Real Estate Finance LLC (“Argentic”) (formerly known as Silverpeak Real Estate Finance LLC) is a sponsor of, and a seller of certain Mortgage Loans (collectively, the “Argentic Mortgage Loans”) into, the securitization described in this prospectus. Argentic is a limited liability company organized under the laws of the State of Delaware. The primary offices of Argentic are located at 31 West 27th Street, 12th Floor, New York, New York 10001.

 

Argentic’s Securitization Program

 

Argentic began originating and acquiring loans in 2014 and has not been involved in the securitization of any other types of financial assets. Argentic originates and acquires from unaffiliated third party originators, commercial, multifamily and manufactured housing community mortgage loans throughout the United States. Since 2014, Argentic has securitized approximately 504 commercial, multifamily and manufactured housing community mortgage loans with an aggregate original principal balance of approximately $7,687,189,000.

 

In connection with this commercial mortgage securitization transaction, Argentic will transfer the Argentic Mortgage Loans to the depositor, who will then transfer the Argentic Mortgage Loans to the issuing entity for this securitization. In return for the transfer by the depositor to the issuing entity of the Argentic Mortgage Loans (together with the other mortgage loans being securitized), the issuing entity will issue commercial mortgage pass-through certificates that are, in whole or in part, backed by, and supported by the cash flows generated by, the mortgage loans being securitized. In coordination with underwriters or initial purchasers and the depositor, Argentic will work with rating agencies, the other loan sellers, servicers and investors and will participate in structuring the securitization transaction to maximize the overall value and capital structure, taking into account numerous factors, including without limitation geographic and property type diversity and rating agency criteria.

 

Pursuant to a MLPA, Argentic will make certain representations and warranties, subject to certain exceptions set forth therein, and undertake certain loan document delivery requirements with respect to the Argentic Mortgage Loans; and, in the event of an uncured material breach of any such representation and warranty or an uncured material document defect or omission, Argentic will generally be obligated to repurchase or replace the affected mortgage loan or, in some cases, pay an amount estimated to cover the approximate loss associated with such breach, defect or omission.

 

Argentic does not act as a servicer of the commercial, multifamily and manufactured housing community mortgage loans that Argentic originates or acquires and will not act as servicer in this commercial mortgage securitization transaction. Instead, Argentic sells the right to be appointed servicer of its securitized loans to unaffiliated third party servicers and utilizes unaffiliated third party servicers as interim servicers.

 

Argentic’s Underwriting Standards and Processes

 

Each of the Argentic Mortgage Loans was originated or acquired by Argentic. Set forth below is a discussion of certain general underwriting guidelines and processes with respect to commercial, multifamily and manufactured housing community mortgage loans originated or acquired by Argentic.

 

Notwithstanding the discussion below, given the unique nature of commercial, multifamily and manufactured housing community mortgaged properties, the underwriting and origination procedures and the credit analysis with respect to any particular commercial, multifamily or manufactured housing community mortgage loan may significantly differ from one asset to another, and will be driven by circumstances particular to that property, including, among others, its type, current use, size, location, market conditions, reserve requirements and additional collateral, tenants and leases, borrower identity, sponsorship, performance history and/or other factors. Consequently, the underwriting of certain commercial, multifamily or manufactured housing community mortgage loan originated or acquired by Argentic may not conform to the general guidelines and processes described below. For important information about the circumstances that have affected the underwriting of particular Argentic Mortgage Loans, see “—Argentic’s Underwriting Standards and Processes—Exceptions” below and “Annex D-2—Exceptions to Mortgage Loan Representations and Warranties” in this prospectus.

 

Loan Analysis. Generally both a credit analysis and a collateral analysis are conducted with respect to each commercial, multifamily and manufactured housing community mortgage loan. The credit analysis of the borrower generally includes a review of third party credit reports or judgment, lien, bankruptcy and pending litigation searches. The collateral analysis generally includes a review of, in each case to the extent available and applicable, the historical property operating statements, rent rolls and certain significant tenant leases. The credit underwriting also generally includes a review of third party appraisals, as well as environmental reports, engineering assessments and

 

196 

 

 

seismic reports, if applicable and obtained. Generally, Argentic also conducts or causes a third party to conduct a site inspection to ascertain the overall quality, functionality and competitiveness of the property, including its neighborhood and market, accessibility and visibility, and to assess the tenancy of the property. The submarket in which the property is located is assessed to evaluate competitive or comparable properties as well as market trends.

 

Loan Approval. Prior to commitment, each commercial, multifamily and manufactured housing community mortgage loan to be originated or acquired must be approved by a loan committee that includes senior personnel of Argentic Investment Management LLC, the investment advisor of Argentic Real Estate Finance LLC. The committee may approve a mortgage loan as recommended, request additional due diligence, modify the loan terms or decline a loan transaction.

 

Debt Service Coverage Ratio and Loan-to-Value Ratio. The underwriting includes a calculation of the debt service coverage ratio and loan-to-value ratio. Argentic’s underwriting standards generally require, without regard to any other debt, a debt service coverage ratio of not less than 1.20x and a loan-to-value ratio of not more than 80.0%.

 

A debt service coverage ratio will generally be calculated based on the underwritten net cash flow from the property in question as determined by Argentic and payments on the loan based on actual (or, in some cases, assumed) principal and/or interest due on the loan. However, underwritten net cash flow is often a highly subjective number based on a variety of assumptions regarding, and adjustments to, revenues and expenses with respect to the related real property collateral. For example, when calculating the debt service coverage ratio for a commercial, multifamily or manufactured housing community mortgage loan, annual net cash flow that was calculated based on assumptions regarding projected future rental income, expenses and/or occupancy may be utilized. There is no assurance that the foregoing assumptions made with respect to any prospective commercial, multifamily or manufactured housing community mortgage loan will, in fact, be consistent with actual property performance. Such underwritten net cash flow may be higher than historical net cash flow reflected in recent financial statements. Additionally, certain mortgage loans may provide for only interest payments prior to maturity, or for an interest-only period during a portion of the term of the mortgage loan.

 

A loan-to-value ratio, in general, is the ratio, expressed as a percentage, of the then-outstanding principal balance of the mortgage loan divided by the estimated value of the related property based on an appraisal.

 

Additional Debt. Certain mortgage loans may have or permit in the future certain subordinate debt, whether secured or unsecured, and/or mezzanine debt. It is possible that Argentic or an affiliate may be the lender on that subordinate debt and/or mezzanine debt.

 

The debt service coverage ratios described above will be lower based on the inclusion of the payments related to such additional debt and the loan-to-value ratios described above will be higher based on the inclusion of the amount of any such subordinate debt and/or mezzanine debt.

 

Assessment of Property Condition. As part of the underwriting process, the property assessments and reports described below will typically be obtained:

 

 

Appraisals. Independent appraisals or an update of an independent appraisal will generally be required in connection with the origination or acquisition of each mortgage loan that meets the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation, or the guidelines in Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989. In some cases, however, the value of the subject real property collateral may be established based on a cash flow analysis, a recent sales price or another method or benchmark of valuation.

 

 

Environmental Assessment. In most cases, a Phase I environmental assessment will be required with respect to the real property collateral for a prospective commercial, multifamily or manufactured housing community mortgage loan. However, when circumstances warrant, an update of a prior environmental assessment, a transaction screen or a desktop review may be utilized. Alternatively, in limited circumstances, an environmental assessment may not be required, such as when the benefits of an environmental insurance policy or an environmental guarantee have been obtained. It should be noted that an environmental assessment conducted at any particular real property collateral will not necessarily cover all potential environmental issues. For example, an analysis for radon, lead-based paint, mold and lead in drinking water will usually be conducted only at multifamily rental properties and only if it is believed that such an analysis is warranted under the circumstances. Depending on the findings of the initial environmental assessment, any of the following may be required: additional environmental testing, such as a Phase II environmental assessment with respect to the subject real property collateral; an environmental insurance policy; that the borrower conduct remediation activities

 

197 

 

 

  or establish an operations and maintenance plan; and/or a guaranty or reserve with respect to environmental matters.

 

 

Engineering Assessment. In connection with the origination/acquisition process, in most cases, it will be required that an engineering firm inspect the real property collateral for any prospective commercial, multifamily or manufactured housing community mortgage loan to assess the structure, exterior walls, roofing, interior structure and/or mechanical and electrical systems. Based on the resulting report, the appropriate response will be determined to any recommended repairs, corrections or replacements and any identified deferred maintenance.

 

 

Seismic Report. Generally, a seismic report is required for all properties located in seismic zones 3 or 4.

 

 

Title Insurance. The borrower is required to provide a title insurance policy for each property. The title insurance policies provided typically must meet the following requirements: (i) written by a title insurer licensed to do business in the jurisdiction where the mortgaged property is located, (ii) in an amount at least equal to the original principal balance of the mortgage loan, (iii) protection and benefits run to the mortgagee and its successors and assigns, (iv) written on an American Land Title Association form or equivalent policy promulgated in the jurisdiction where the mortgaged property is located and (v) if a survey was prepared, the legal description of the mortgaged property in the title policy conforms to that shown on the survey.

 

 

Casualty Insurance. Except in certain instances where sole or significant tenants (which may include ground tenants) are required to obtain insurance or may self-insure, Argentic typically requires that the related mortgaged property be insured by a hazard insurance policy with a customary deductible and in an amount at least equal to the lesser of the outstanding principal balance of the mortgage loan and 100% of the full insurable replacement cost of the improvements located on the property. If applicable, the policy must contain appropriate endorsements to avoid the application of coinsurance and not permit reduction in insurance proceeds for depreciation, except that the policy may permit a deduction for depreciation in connection with a cash settlement after a casualty if the insurance proceeds are not being applied to rebuild or repair the damaged improvements.

 

 

Flood insurance, if available, must be in effect for any mortgaged property that at the time of origination or acquisition included material improvements in any area identified in the Federal Register by the Federal Emergency Management Agency a special flood hazard area. The flood insurance policy must meet the requirements of the then-current guidelines of the Federal Insurance Administration, be provided by a generally acceptable insurance carrier and be in an amount representing coverage not less than the least of (i) the outstanding principal balance of the mortgage loan, (ii) the full insurable value of the property or, in cases where only a portion of the property is in the flood zone, the full insurable value of the portion of the property contained therein, and (iii) the maximum amount of insurance available under the National Flood Insurance Program Act of 1968, except in some cases where self-insurance was permitted.

 

 

The standard form of hazard insurance policy typically covers physical damage or destruction of the improvements on the mortgaged property caused by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion. The policies may contain some conditions and exclusions to coverage, including exclusions related to acts of terrorism. Generally, each of the mortgage loans requires that the related property have coverage for terrorism or terrorist acts, if such coverage is available at commercially reasonable rates. In all (or almost all) cases, there is a cap on the amount that the related borrower will be required to expend on terrorism insurance.

 

 

Each mortgage instrument typically also requires the borrower to maintain comprehensive general liability insurance against claims for personal and bodily injury, death or property damage occurring on, in or about the property in an amount customarily required by institutional lenders.

 

 

Each mortgage instrument typically further requires the related borrower to maintain business interruption or rent loss insurance in an amount not less than 100% of the projected rental income from the related property for not less than twelve months.

 

 

Although properties are typically not insured for earthquake risk, a borrower will be required to obtain earthquake insurance if the property has material improvements and the seismic report indicates that the PML or SEL is greater than 20%.

 

198 

 

 

Zoning and Building Code Compliance. In connection with the origination or acquisition of a commercial, multifamily or manufactured housing community mortgage loan, Argentic will generally examine whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions, surveys, recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering or consulting reports, zoning reports and/or representations by the related borrower.

 

In some cases, a mortgaged property may constitute a legal non-conforming use or structure. In such cases, Argentic may require an endorsement to the title insurance policy or the acquisition of law and ordinance insurance with respect to the particular non conformity unless it determines that: (i) the non-conformity should not have a material adverse effect on the ability of the borrower to rebuild; or (ii) if the improvements are rebuilt in accordance with currently applicable law, the value and performance of the property would be acceptable; or (iii) any major casualty that would prevent rebuilding has a sufficiently remote likelihood of occurring; or (iv) a cash reserve, a letter of credit or an agreement from a principal of the borrower is provided to cover losses.

 

If a material violation exists with respect to a mortgaged property, Argentic may require the borrower to remediate such violation and, subject to the discussion under “—Argentic’s Underwriting Standards and Processes—Escrow Requirements” below, to establish a reserve to cover the cost of such remediation, unless a cash reserve, a letter of credit or an agreement from a principal of the borrower is provided to cover losses.

 

Escrow Requirements. Based on Argentic’s analysis of the real property collateral, the borrower and the principals of the borrower, a borrower under a commercial, multifamily or manufactured housing community mortgage loan may be required to fund various escrows for taxes, insurance, replacement reserves, tenant improvements/leasing commissions, deferred maintenance and/or environmental remediation. A case-by-case analysis will be conducted to determine the need for a particular escrow or reserve. Consequently, the aforementioned escrows and reserves are not established for every commercial, multifamily and manufactured housing community mortgage loan. Furthermore, Argentic may accept an alternative to a cash escrow or reserve from a borrower, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower or periodic evidence that the items for which the escrow or reserve would have been established are being paid or addressed. In some cases, Argentic may determine that establishing an escrow or reserve is not warranted given the amounts that would be involved and Argentic’s evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve. In some cases, Argentic may determine that establishing an escrow or reserve is not warranted because a tenant or other third party has agreed to pay the subject cost or expense for which the escrow or reserve would otherwise have been established.

 

Generally, subject to the discussion in the prior paragraph, the required escrows for commercial, multifamily and manufactured housing community mortgage loans originated or acquired by Argentic are as follows:

 

 

Taxes—Monthly escrow deposits equal to 1/12 of the annual property taxes (based on the most recent property assessment and the current millage rate) are typically required to satisfy real estate taxes and assessments, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional property sponsor or high net worth individual property sponsor, or (ii) if and to the extent that a sole or major tenant (which may include a ground tenant) at the related mortgaged property is required to pay taxes directly.

 

 

Insurance—Monthly escrow deposits equal to 1/12 of the annual property insurance premium are typically required to pay insurance premiums, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if there is an institutional property sponsor or high net worth individual property sponsor, (ii) if the related borrower maintains a blanket insurance policy, or (iii) if and to the extent that a sole or major tenant (which may include a ground tenant) at the related mortgaged property is obligated to maintain the insurance or is permitted to self-insure.

 

 

Replacement Reserves—Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements by property type, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if a tenant (which may include a ground tenant) at the related mortgaged property or other third party is responsible for all repairs and maintenance, or (ii) if Argentic determines that establishing an escrow or reserve is not warranted given the amounts that would be involved and Argentic’s

 

199 

 

 

 

 

 

evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the cost of repairs and maintenance absent creation of an escrow or reserve.

 

 

 

 

 

Tenant Improvements / Leasing Commissions—In the case of retail, office and industrial properties, a tenant improvements / leasing commissions reserve may be required to be funded either at loan origination and/or during the related mortgage loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space occupied by significant tenants, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the related tenant’s lease extends beyond the loan term, (ii) if the rent for the space in question is considered below market, or (iii) if Argentic determines that establishing an escrow or reserve is not warranted given the amounts that would be involved and Argentic’s evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the anticipated leasing commissions or tenant improvement costs absent creation of an escrow or reserve.

 

 

Deferred Maintenance—A deferred maintenance reserve may be required to be funded at loan origination or acquisition in an amount typically equal to 100% to 125% of the estimated cost of material immediate repairs or replacements identified in the property condition or engineering report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) if the deferred maintenance amount does not materially impact the function, performance or value of the property, (iii) if a tenant (which may include a ground tenant) at the related mortgaged property or other third party is responsible for the repairs, or (iv) if Argentic determines that establishing an escrow or reserve is not warranted given the amounts that would be involved and Argentic’s evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the cost of repairs absent creation of an escrow or reserve.

 

 

Environmental Remediation—An environmental remediation reserve may be required at loan origination or acquisition in an amount equal to 100% to 125% of the estimated remediation cost identified in the environmental report, except that such escrows are not required in certain circumstances, including, but not limited to, (i) if the sponsor of the borrower delivers a guarantee agreeing to take responsibility and pay for the identified environmental issues, (ii) if environmental insurance is obtained or already in place, (iii) if a third party unrelated to the borrower is identified as the responsible party or (iv) if Argentic determines that establishing an escrow or reserve is not warranted given the amounts that would be involved and Argentic’s evaluation of the ability of the property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the cost of remediation absent creation of an escrow or reserve.

 

For a description of the escrows collected with respect to the Argentic Mortgage Loans, see Annex A-1 to this prospectus.

 

Exceptions. One or more of the Argentic Mortgage Loans may vary from the specific Argentic underwriting guidelines described above when additional credit positive characteristics are present as discussed above. None of the Argentic Mortgage Loans was originated with any material exceptions from Argentic’s underwriting guidelines described above. For any material exceptions to Argentic’s underwriting guidelines described above in respect of the Argentic Mortgage Loans, see “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines” in this prospectus.

 

Review of Mortgage Loans for Which Argentic is the Sponsor

 

Overview. Argentic has conducted a review of the Argentic Mortgage Loans in connection with the securitization described in this prospectus. The review of the Argentic Mortgage Loans was performed by a team comprised of real estate and securitization professionals (the “Argentic Review Team”). The review procedures described below were employed with respect to all of the Argentic Mortgage Loans, except that certain review procedures may only be relevant to the large loan disclosures, if any, in this prospectus. No sampling procedures were used in the review process.

 

Database. Members of the Argentic Review Team maintain a database of loan-level and property-level information, and prepared an asset summary report, relating to each Argentic Mortgage Loan. The database and the respective asset summary reports were compiled from, among other sources, the related mortgage loan documents, appraisals, environmental assessment reports, property condition reports, seismic studies, zoning reports, insurance review summaries, borrower-supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by the Argentic Team during the underwriting process. After

 

200 

 

 

origination of each Argentic Mortgage Loan, the Argentic Review Team updated the information in the database and the related asset summary report with respect to such Argentic Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the Argentic Review Team.

 

A data tape (the “Argentic Data Tape”) containing detailed information regarding each Argentic Mortgage Loan was created from the information in the database referred to in the prior paragraph. The Argentic Data Tape was used to provide the numerical information regarding the Argentic Mortgage Loans in this prospectus.

 

Data Comparison and Recalculation. Argentic engaged a third party accounting firm to perform certain data comparison and recalculation procedures designed by Argentic relating to information in this prospectus regarding the Argentic Mortgage Loans. These procedures included:

 

 

comparing the information in the Argentic Data Tape against various source documents provided by Argentic that are described under “—Review of Argentic Mortgage Loans—Database” above;

 

 

comparing numerical information regarding the Argentic Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the Argentic Data Tape; and

 

 

recalculating certain percentages, ratios and other formulae relating to the Argentic Mortgage Loans disclosed in this prospectus.

 

Legal Review. Argentic engaged various law firms to conduct certain legal reviews of the Argentic Mortgage Loans for disclosure in this prospectus. In anticipation of the securitization of each Argentic Mortgage Loan, Argentic’s origination counsel prepared a due diligence questionnaire that sets forth salient loan terms. In addition, such origination counsel for each Argentic Mortgage Loan reviewed Argentic’s representations and warranties set forth on Annex D-1 to this prospectus and, if applicable, identified exceptions to those representations and warranties.

 

Legal counsel was also engaged in connection with this securitization to assist in the review of the Argentic Mortgage Loans. Such assistance included, among other things, (i) a review of the asset summary report, and its origination counsel’s due diligence questionnaire, for each Argentic Mortgage Loan, (ii) a review of the representations and warranties and exception reports referred to above relating to the Argentic Mortgage Loans prepared by origination counsel, and (iii) the review of select provisions in certain loan documents with respect to certain of the Argentic Mortgage Loans.

 

Other Review Procedures. With respect to any material pending litigation on the underlying mortgaged properties of which Argentic was aware at the origination of any Argentic Mortgage Loan, the Argentic Review Team requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel. Argentic conducted a search with respect to each borrower under the related Argentic Mortgage Loan to determine whether it filed for bankruptcy. If the Argentic Review Team became aware of a significant natural disaster in the vicinity of the Mortgaged Property securing any Argentic Mortgage Loan, the Argentic Review Team obtained information on the status of the Mortgaged Property from the related borrower to confirm no material damage to the Mortgaged Property.

 

The Argentic Review Team, with the assistance of counsel engaged in connection with this securitization, also reviewed the Argentic Mortgage Loans to determine whether any Argentic Mortgage Loan materially deviated from the underwriting guidelines set forth under “—Argentic’s Underwriting Standards and Processes” above. See “—Argentic’s Underwriting Standards and Processes—Exceptions” above.

 

Findings and Conclusions. Based on the foregoing review procedures, the Argentic Review Team determined that the disclosure regarding the Argentic Mortgage Loans in this prospectus is accurate in all material respects. The Argentic Review Team also determined that the Argentic Mortgage Loans were originated in accordance with Argentic’s origination procedures and underwriting criteria, except as described under “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”. Argentic attributes to itself all findings and conclusions resulting from the foregoing review procedures.

 

201 

 

 

Compliance with Rule 15Ga-1 under the Exchange Act

 

Argentic most recently filed a Form ABS-15G on February 8, 2021. Argentic’s Central Index Key is 0001624053. The following table provides information regarding the demand, repurchase and replacement activity with respect to the mortgage loans securitized by Argentic, which activity occurred during the period from and including September 29, 2014 (the date of the first securitization into which Argentic sold mortgage loans pursuant to which the underlying transaction documents provide a covenant to repurchase an underlying asset for breach of a representation or warranty) to and including June 30, 2021, as required by Rule 15Ga-1 under the Exchange Act with respect to repurchase or replacement requests in connection with breaches of representations and warranties made by it as a sponsor of commercial mortgage securitizations.

 

202 

 

 

Name of
Issuing
Entity

Check if Registered

Name of Originator

Total Assets in ABS by Originator(4)

Assets That Were Subject of Demand(4) (5)

Assets That Were Repurchased or Replaced(6)

Assets Pending Repurchase (within cure period)(7)

Demand in
Dispute(8)

Demand Withdrawn(9)

Demand Rejected(4)(10)

 

 

 

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

(a)

(b)

(c)

(d)

(e)

(f)

(g)

(h)

(i)

(l)

(k)

(1)

(m)

(n)

(o)

(p)

(q)

(r)

(s)

(t)

(u)

(v)

(w)

(x)

Asset Class –
Commercial Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wells Fargo Commercial Mortgage Trust 2015- C26, Commercial Mortgage Pass-Through Certificates, Series 2015-C26

 

CIK #: 1630513

X

Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC)(1)(2)(3)

8

101,199,999.00

12.02

1

30,949,659.02

3.76

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

1

30,949,659.02

3.76

 

 

(1)

Argentic Real Estate Finance LLC (“Argentic”) is one of multiple originators.

 

(2)

“Originator” generally refers to the party identified in securities offering materials at the time of issuance for purposes of meeting applicable SEC disclosure requirements. (For columns (c) through (f))

 

(3)

Midland Loan Services, a Division of PNC Bank, National Association, as general special servicer for mortgage loan number 5 (with respect to the property known as “Aloft Houston by the Galleria,” located at 5415 Westheimer Road, Houston, TX 77056) (the “Aloft Houston Loan”), in a letter dated September 11, 2020 (the “Aloft Repurchase Request”), requested that Argentic repurchase the Aloft Houston Loan on the basis that a material document defect occurred. In a letter dated September 21, 2020, Argentic rejected the Aloft Repurchase Request because a material document defect can be addressed by curing (as set forth in Section 5(a) of the applicable mortgage loan purchase agreement), and even if the deficiency described in the Aloft Repurchase Request were a material document defect, it has already been cured, by virtue of the existence and effectiveness of an Interim Franchise Agreement that was executed on July 13, 2020.

 

(4)

The principal balances (shown in columns (e), (h) and (w)) are with respect to Argentic’s asset contribution only (without taking into account assets contributed by other originators). However, the percentages of principal balances (shown in columns (f), (i) and (x)) are with respect to the entire securitization pool (taking into account assets contributed by other originators) and based on (i) a principal balance of approximately $841,810,000.00 at the time of securitization (for column (f)), as shown on the issuing entity’s Form 424B5 filed on February 12, 2015; and (ii) a principal balance of $822,634,502.01 as of September 30, 2020 (for columns (i) and (x)), as shown on the issuing entity’s Form 10-D filed on November 2, 2020.

 

(5)

Includes only new demands received during the reporting period. (For columns (g) through (i))

 

(6)

Includes assets for which a reimbursement payment is in process and where the asset has been otherwise liquidated by or on behalf of the issuing entity at the time of initiation of such reimbursement process. (For columns (j) through (1))

 

(7)

Includes assets which are subject to a demand and within the cure period, but where no decision has yet been made to accept or contest the demand. (For columns (m) through (o))

 

(8)

Includes assets pending repurchase or replacement outside of the cure period. (For columns (p) through (r))

 

(9)

Includes assets for which a reimbursement payment is in process, and where the asset has not been repurchased or replaced. Also includes assets for which the requesting party rescinds or retracts the demand in writing. (For columns (s) through (u))

 

(10)

Includes assets for which a party has responded to one or more related demands to repurchase or replace such asset by refuting the allegations supporting such demand and rejecting the repurchase demand(s) and the party demanding repurchase or replacement of such asset has not responded to the most recent such rejection as of the end of the reporting period covered by this Form ABS-15G. (For columns (v) through (x))

 

203 

 

 

Retained Interests in This Securitization

 

Neither Argentic nor any of its affiliates intends to retain any certificates issued by the issuing entity, any portion of the VRR Interest or any other economic interest in this securitization. However, Argentic or its affiliates may retain or own in the future certain classes of certificates. Any such party will have the right to dispose of such certificates at any time.

 

The information set forth under “Transaction Parties—The Sponsors and Mortgage Loan Sellers—Argentic Real Estate Finance LLC” has been provided by Argentic Real Estate Finance LLC.

 

Morgan Stanley Mortgage Capital Holdings LLC

 

Morgan Stanley Mortgage Capital Holdings LLC, a New York limited liability company formed in March 2007 (“MSMCH”), is a sponsor of this transaction and a seller of certain Mortgage Loans or portions thereof (collectively, the “MSMCH Mortgage Loans”) (11.2%). MSMCH is a successor to Morgan Stanley Mortgage Capital Inc., a New York corporation formed in 1984, which was merged into MSMCH on June 15, 2007. Since the merger, MSMCH has continued the business of Morgan Stanley Mortgage Capital Inc. MSMCH is a direct wholly owned subsidiary of Morgan Stanley (NYSE: MS) and its executive offices are located at 1585 Broadway, New York, New York 10036, telephone number (212) 761-4000. MSMCH also has offices in Los Angeles, California, Dallas, Texas and Sterling, Virginia. 

 

Morgan Stanley Bank, N.A., a national banking association (“Morgan Stanley Bank” and, together with MSMCH, the “Morgan Stanley Group”), is the originator of all of the MSMCH Mortgage Loans, which Mortgage Loans MSMCH will acquire on or prior to the Closing Date and contribute to this securitization. Morgan Stanley Bank is also the holder of certain of the Companion Loans, as set forth in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”. Morgan Stanley Bank is an indirect wholly owned subsidiary of Morgan Stanley (NYSE: MS) and its headquarters are located at One Utah Center, 201 Main Street, Salt Lake City, Utah 84111, telephone number (801) 236-3600. Morgan Stanley Bank also has offices in New York, New York.

 

MSMCH and Morgan Stanley Bank are each an affiliate of each other and of Morgan Stanley Capital I Inc., the depositor, and Morgan Stanley & Co. LLC, an underwriter. 

 

Morgan Stanley Group’s Commercial Mortgage Securitization Program

 

The Morgan Stanley Group originates and purchases multifamily, commercial and manufactured housing community mortgage loans primarily for securitization or resale. 

 

MSMCH.  MSMCH has been involved with warehouse and repurchase financing to residential mortgage lenders, has in the past purchased residential mortgage loans for securitization or resale, or for its own investment, and has previously acted as a sponsor of residential mortgage loan securitizations. MSMCH (or its predecessor) has been active as a sponsor of securitizations of commercial mortgage loans since its formation. 

 

As a sponsor, MSMCH originates or acquires mortgage loans and, either by itself or together with other sponsors or mortgage loan sellers, initiates the securitization of the mortgage loans by transferring the mortgage loans to a securitization depositor, including Morgan Stanley Capital I Inc., or another entity that acts in a similar capacity. In coordination with its affiliate, Morgan Stanley & Co. LLC, and other underwriters, MSMCH works with rating agencies, investors, mortgage loan sellers and servicers in structuring securitization transactions. MSMCH has acted as sponsor and mortgage loan seller both in transactions in which it is the sole sponsor or mortgage loan seller and in transactions in which other entities act as sponsor or mortgage loan seller. MSMCH’s previous securitization programs, identified as “IQ,” “HQ” and “TOP,” typically involved multiple mortgage loan sellers.

 

Substantially all mortgage loans originated or acquired by MSMCH are either sold to securitizations as to which MSMCH acts as either sponsor or mortgage loan seller (or both) or otherwise sold or syndicated. Mortgage loans originated (or acquired) and securitized by MSMCH include both fixed rate and floating rate mortgage loans and both large mortgage loans and conduit mortgage loans (including those shown in the table below), and such mortgage loans may be included in both public and private securitizations. MSMCH also acquires or originates subordinate and mezzanine debt which is generally not securitized.

 

MSMCH’s large mortgage loan program typically originates mortgage loans larger than $50 million, although MSMCH’s conduit mortgage loan program also sometimes originates such large mortgage loans. MSMCH originates commercial mortgage loans secured by multifamily, office, retail, industrial, hotel, manufactured housing community

 

204 

 

 

and self storage properties. The largest property concentrations of MSMCH securitized loans have been in retail and office properties, and the largest geographic concentrations have been in California and New York.

 

The following table sets forth information with respect to acquisitions or originations and securitizations of multifamily, commercial and manufactured housing community mortgage loans by the Morgan Stanley Group for the five years ending on December 31, 2020.

 

Period

Total Mortgage Loans(1)(2)

Total Mortgage Loans Securitized with Affiliated Depositor(2)

Total Mortgage Loans Securitized with Non-Affiliated Depositor(2)

Total Mortgage Loans Securitized(2)

Year ending December 31, 2020

6.4

2.2

2.6

4.9

Year ending December 31, 2019

18.4

6.3

3.4

9.8

Year ending December 31, 2018

11.6

3.5

2.4

5.8

Year ending December 31, 2017

15.6

5.6

3.0

8.6

Year ending December 31, 2016

9.2

2.4

1.6

4.0

 

(1)

Includes all mortgage loans originated or purchased by MSMCH (or its predecessor) in the relevant year. Mortgage loans originated or purchased in a given year that were not securitized in that year generally were held for securitization in the following year or sold to third parties.

 

(2)

Approximate amounts shown in billions of dollars.

 

Morgan Stanley Bank. Morgan Stanley Bank has been originating financial assets, including multifamily, commercial and manufactured housing community mortgage loans, both for purposes of holding those assets for investment and for resale, including through securitization, since at least 2011. For the period from January 1, 2011 to June 30, 2021, Morgan Stanley Bank originated or acquired multifamily, commercial and manufactured housing community mortgage loans in the aggregate original principal amount of approximately $85,724,095,473.

 

Morgan Stanley Bank originates commercial mortgage loans secured by multifamily, office, retail, industrial, hotel, manufactured housing community and self storage properties, which it either holds for investment or sells or otherwise syndicates. The largest property concentrations of commercial mortgage loans originated by Morgan Stanley Bank are in retail and office properties, and the largest geographic concentrations are in California and New York. Commercial mortgage loans originated by Morgan Stanley Bank include both fixed rate and floating rate mortgage loans and both large mortgage loans and conduit mortgage loans, and such mortgage loans are expected to be included in both public and private securitizations. Morgan Stanley Bank also originates subordinate and mezzanine debt, which generally is not expected to be securitized. Morgan Stanley Bank’s large mortgage loan program originates mortgage loans larger than $50 million, although Morgan Stanley Bank’s conduit mortgage loan program also sometimes originates such large mortgage loans.

 

The Morgan Stanley Group’s Underwriting Standards

 

Overview. Commercial mortgage loans originated or co-originated by the Morgan Stanley Group are primarily originated in accordance with the procedures and underwriting standards described below. However, given the unique nature of income-producing real properties, variations from these procedures and standards may be implemented as a result of various conditions, including a mortgage loan’s specific terms, the quality or location of the underlying real estate, the mortgaged property’s tenancy profile, the background or financial strength of the borrower or loan sponsor and any other pertinent information deemed material by the member of the Morgan Stanley Group that is the originator of the related mortgage loan (the related “Morgan Stanley Origination Entity”). Therefore, this general description of the Morgan Stanley Group’s origination procedures and underwriting standards is not intended as a representation that every commercial mortgage loan originated by the Morgan Stanley Group (or on its behalf) complies entirely with all standards set forth below. For important information about any circumstances that have affected the underwriting of the MSMCH Mortgage Loans, see “—Exceptions to Underwriting Standards” below.

 

Process. The credit underwriting process for each commercial mortgage loan is performed by a deal team comprised of real estate professionals that typically includes a commercial loan originator, underwriter and closer subject to the oversight and ultimate review and approval of the related Morgan Stanley Origination Entity.  This team conducts a review of the related mortgaged property, which typically includes an examination of the following information, to the extent both applicable and available: historical operating statements, rent rolls, certain tenant leases, current and historical real estate tax information, insurance policies and/or schedules and third party reports pertaining to appraisal, valuation, zoning, environmental status, physical condition and seismic and other engineering characteristics (see “—Escrow Requirements,” “—Zoning and Land Use,” “—Title Insurance Policy,” “—Property Insurance” and “—Third Party Reports” below). In some cases, certain of these documents may not be reviewed due to the nature of the related mortgaged property. For instance, historical operating statements may not be available with respect to a mortgaged property with a limited operating history or that has been recently acquired by its current owner. In addition, rent rolls would not be examined for certain property types (e.g., hospitality properties), and

 

205 

 

executed tenant leases would not be examined for certain property types (e.g., hospitality, self storage, multifamily and manufactured housing community properties), although forms of leases would typically be reviewed.

 

A member of the deal team or one of its agents performs an inspection of the mortgaged property as well as a review of the surrounding market environment (including demand generators, competing properties (if any) and proximity to major thoroughfares and transportation centers) in order to confirm tenancy information, assess the physical quality and attributes (e.g., age, renovations, condition, parking, amenities, class, etc.) of the collateral, determine visibility and access characteristics and evaluate the mortgaged property’s competitiveness within its market.

 

The deal team or one of its agents also performs a detailed review of the financial status, credit history, credit references and background of the borrower and certain key principals using financial statements, income tax returns, criminal and background investigations and searches in select jurisdictions for judgments, liens, bankruptcy and pending litigation. Circumstances may also warrant an examination of the financial strength and credit of key tenants as well as other factors that may impact the tenants’ ongoing occupancy or ability to pay rent.

 

After the compilation and review of all documentation and other relevant considerations, the deal team finalizes its detailed underwriting analysis of the mortgaged property’s cash flow in accordance with property-specific, cash flow underwriting guidelines.

 

Determinations are also made regarding the implementation of appropriate loan terms to address certain risks, resulting in features such as ongoing escrows or up-front reserves, letters of credit, lockboxes, cash management agreements and guarantees. A complete credit committee package is prepared to summarize all of the above referenced information and circulated to credit committee for review.

 

Credit Approval. All commercial mortgage loans must be presented to one or more credit committees that include senior real estate professionals, among others. After a review of the credit committee package and a discussion of a mortgage loan, the committee may approve the mortgage loan as recommended, request additional due diligence, modify the terms or reject the mortgage loan entirely.

 

Debt Service Coverage and Loan-to-Value Requirements. The Morgan Stanley Group’s underwriting standards generally require a minimum debt service coverage ratio of 1.20x and permit a maximum loan-to-value ratio of 80%; however, these thresholds are guidelines, and exceptions may be made based on the merits of each individual mortgage loan, such as the types of tenants, reserves, letters of credit, guarantees and the related Morgan Stanley Origination Entity’s assessment of the mortgaged property’s future performance. The debt service coverage ratio guidelines set forth above are calculated based on underwritten net cash flow at origination. The debt service coverage ratio for each mortgage loan as reported in this prospectus and Annex A-1 hereto may differ from the amount calculated at the time of origination because updates to the information used to calculate such amounts may have become available during the period between origination and the date of this prospectus.

 

Certain mortgaged properties may also be encumbered by subordinate debt (or the direct or indirect ownership interests in the related borrower may be encumbered by mezzanine debt). It is possible that the related Morgan Stanley Origination Entity or an affiliate thereof will be a lender on such additional debt and may either sell such debt to an unaffiliated third party or hold it in inventory.  When such subordinate or mezzanine debt is taken into account, the aggregate debt with respect to the related mortgaged property may not conform to the aforementioned debt service coverage ratio and loan-to-value ratio parameters.

 

Amortization Requirements. The Morgan Stanley Group’s underwriting guidelines generally permit a maximum amortization period of 30 years. Certain mortgage loans may provide for interest-only payments through maturity or for a portion of the commercial mortgage loan term. If a mortgage loan has a partial interest-only period, the monthly debt service and the UW NCF DSCR set forth in this prospectus and Annex A-1 reflect a calculation of both the interest-only payments and the future (larger) amortizing loan payment. See “Description of the Mortgage Pool” in this prospectus.

 

Escrow Requirements. A Morgan Stanley Origination Entity may require borrowers to fund escrows for taxes, insurance, capital expenditures and replacement reserves. In addition, a Morgan Stanley Origination Entity may identify certain risks that warrant additional escrows or holdbacks for items to be released to the borrower upon the satisfaction of certain conditions. Such escrows or holdbacks may cover, among other things, tenant improvements and leasing commissions, deferred maintenance, environmental remediation and unfunded obligations. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. In some cases, in lieu of maintaining a cash reserve, the borrower may be allowed to post a letter of credit or guaranty or provide periodic evidence of timely payment of a typical escrow item. Escrows are evaluated on a case-by-case basis and are not required for all commercial mortgage loans.

 

206 

 

 

Generally, the Morgan Stanley Group requires escrows as follows:

 

 

Taxes. An initial deposit and monthly escrow deposits equal to 1/12 of the annual property taxes (based on the most recent property assessment and the current millage rate; however, if the actual tax amount owing in the upcoming year is not available, the required annual reserve amount will generally be between 100% and 105% of the preceding year’s tax amount) are typically required to satisfy taxes and assessments, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the loan sponsor is an institutional sponsor or a high net worth individual or (ii) the related mortgaged property is a single tenant property with respect to which the related tenant is required to pay taxes directly.

 

 

Insurance. An initial deposit at origination (which may be equal to one or more months of the required monthly amount) and subsequent monthly escrow deposits equal to 1/12 of an amount generally between 100% and 105% of the annual property insurance premium are typically required to pay insurance premiums, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the loan sponsor is an institutional sponsor or a high net worth individual, (ii) the related borrower maintains a blanket insurance policy or (iii) the related mortgaged property is a single tenant property with respect to which the related tenant self-insures.

 

 

Replacement Reserves. Replacement reserves are generally calculated in accordance with the expected useful life of the components of the mortgaged property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements depending on the property type, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where the related mortgaged property is a single tenant property with respect to which the related tenant is responsible for all repairs and maintenance, including those required with respect to the roof and structure of the improvements.

 

 

Tenant Improvements and Leasing Commissions. A reserve for tenant improvements and leasing commissions may be required to be funded at loan origination and/or during the term of the mortgage loan to cover anticipated tenant improvements or leasing commissions costs that might be associated with re-leasing certain space, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the related mortgaged property is a single tenant property and the tenant’s lease extends beyond the loan term or (ii) the rent at the related mortgaged property is considered below market.

 

 

Deferred Maintenance. A reserve for deferred maintenance may be required to be funded at loan origination in an amount generally between 100% and 125% of the estimated cost of material immediate repairs or replacements identified in the physical condition report, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) the deferred maintenance amount does not materially impact the related mortgaged property’s function, performance or value or is de minimis in relation to the loan amount or (iii) the related mortgaged property is a single tenant property and the tenant is responsible for the repairs.

 

 

Furniture, Fixtures and Equipment. A reserve for furniture, fixtures and equipment expenses may be required to be funded during the term of the mortgage loan based on the suggested reserve amount from an independent, third-party property condition or engineering report, or based on certain minimum requirements depending on the property type.

 

 

Environmental Remediation. A reserve for environmental remediation may be required to be funded at loan origination in an amount generally between 100% and 150% of the estimated remediation cost identified in the environmental report, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the sponsor of the borrower delivers a guarantee whereby it agrees to take responsibility and pay for identified environmental issues or (ii) environmental insurance has been obtained or is already in place.

 

For a description of the escrows collected with respect to the MSMCH Mortgage Loans, please see Annex A-1.

 

Zoning and Land Use. With respect to each mortgage loan, the related Morgan Stanley Origination Entity and its origination counsel will generally examine whether the use and occupancy of the related mortgaged property is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that mortgaged property. Evidence of this compliance may be in the form of one or more of the following: legal opinions, surveys,

 

207 

 

recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering or consulting reports, zoning reports and representations by the related borrower. In some cases, a mortgaged property may constitute a legal non-conforming use or structure. In such cases, the related Morgan Stanley Origination Entity may require an endorsement to the title insurance policy or the acquisition of law and ordinance insurance with respect to the particular non-conformity unless it determines that: (i) the non-conformity should not have a material adverse effect on the ability of the borrower to rebuild, (ii) if the improvements are rebuilt in accordance with currently applicable law, the value and performance of the mortgaged property would be acceptable, (iii) any major casualty that would prevent rebuilding has a sufficiently remote likelihood of occurring or (iv) a cash reserve, a letter of credit or an agreement imposing recourse liability from a principal of the borrower is provided to cover losses.

 

Title Insurance Policy. Each borrower is required to provide, and the related Morgan Stanley Origination Entity or its origination counsel typically will review, a title insurance policy for the related mortgaged property. Such title insurance policies typically must (i) be written by a title insurer licensed to do business in the jurisdiction where the mortgaged property is located, (ii) be in an amount at least equal to the original principal balance of the mortgage loan, (iii) have protection and benefits run to the mortgagee and its successors and assigns, (iv) be written on an American Land Title Association form or equivalent policy promulgated in the jurisdiction where the mortgaged property is located and (v) if a survey was prepared, have a legal description of the mortgaged property in the title policy that conforms to that shown on the survey.

 

Property Insurance. The Morgan Stanley Group requires each borrower to provide evidence of a hazard insurance policy with a customary deductible and coverage in an amount at least equal to the greater of (i) the outstanding principal balance of the mortgage loan or (ii) the amount necessary to prevent the borrower from becoming a co-insurer. Such policies do not permit reduction in insurance proceeds for depreciation, except that a policy may permit a deduction for depreciation in connection with a cash settlement after a casualty if the insurance proceeds are not being applied to rebuild or repair the damaged improvements.

 

Third Party Reports. In addition to or as part of applicable origination guidelines or reviews described above, in the course of originating the applicable mortgage loans, the related Morgan Stanley Origination Entity generally considers the results of third party reports as described below. New reports are generally ordered, although existing reports dated no more than twelve (12) months prior to closing may be used (subject, in certain cases, to updates). In many instances, however, one or more provisions of the guidelines were waived or modified in light of the circumstances of the relevant mortgage loan or mortgaged property.

 

 

Appraisal. The related Morgan Stanley Origination Entity generally obtains an appraisal for each mortgaged property prepared by an appraisal firm approved by it to assess the value of the property. Each report is reviewed by the related Morgan Stanley Origination Entity or its designated agent. The report may utilize one or more approaches to value: (i) cost approach; (ii) sale comparison approach and/or (iii) income approach (including both the direct cap and discount cash flow methods). Each appraisal also includes a statement by the appraiser that the Uniform Standards of Professional Appraisal Practice (USPAP) and the guidelines of Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA), as amended, were followed in preparing the appraisal. There can be no assurance that another person would not have arrived at a different valuation, even if such person used the same general approach to, and same method of, valuing the property. Moreover, such appraisals sought to establish the amount a typically motivated buyer would pay a typically motivated seller. Such amount could be significantly higher than the amount obtained from the sale of a mortgaged property under a distress or liquidation sale. Information regarding the values of the mortgaged properties as of the date of the related appraisal is presented in this prospectus for illustrative purposes only.

 

 

Environmental Report. The related Morgan Stanley Origination Entity generally obtains a Phase I environmental site assessment or an update of a previously obtained site assessment for each mortgaged property generally within the twelve-month period preceding the origination of the related mortgage loan and in each case prepared by an environmental firm approved by such Morgan Stanley Origination Entity. Such Morgan Stanley Origination Entity or its designated agent typically reviews the Phase I environmental site assessment to verify the presence or absence of potential adverse environmental conditions. An environmental assessment conducted at any particular real property collateral will not necessarily cover all potential environmental issues. For example, an analysis for radon, lead-based paint, mold and lead in drinking water will usually be conducted only at multifamily rental properties and only when the related Morgan Stanley Origination Entity or the environmental consultant believes that such an analysis is warranted under the circumstances. Upon the recommendation of the environmental consultant conducting the Phase I environmental site assessment with respect to a mortgaged property, a Phase II environmental site assessment will be ordered and/or an operations and maintenance plan with respect to asbestos, mold or lead based paint will be implemented. In certain cases, environmental

 

208 

 

 

 

 

insurance may be acquired in lieu of further testing. In certain cases, the Phase I or Phase II environmental site assessment may have disclosed the existence of or potential for adverse environmental conditions, generally the result of the activities of identified tenants, adjacent property owners or previous owners of the mortgaged property. In certain of such cases, the related borrowers were required to establish operations and maintenance plans, monitor the mortgaged property, abate or remediate the condition and/or provide additional security such as letters of credit, reserves or stand-alone secured creditor impaired property policies.

 

 

Physical Condition Report. The related Morgan Stanley Origination Entity generally obtains a current physical condition report for each mortgaged property prepared by an engineering firm approved by it to assess the overall physical condition and engineering integrity of the improvements at the mortgaged property, including an inspection of representative property components, systems and elements, an evaluation of their general apparent physical condition and an identification of physical deficiencies associated with structural, fixture, equipment or mechanical building components. Such Morgan Stanley Origination Entity or an agent thereof typically reviews the report to determine the physical condition of the mortgaged property and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure over the term of the mortgage loan. In cases in which the report identifies an immediate need for material repairs or replacements with an anticipated cost that is over a certain minimum threshold or percentage of loan balance, the related Morgan Stanley Origination Entity often requires an escrow at the time of origination in an amount sufficient to complete such repairs or replacements or obtains a guarantee from a sponsor of the borrower in lieu of reserves. Such Morgan Stanley Origination Entity also often requires the collection of ongoing escrows for the continued maintenance of the property based on the conclusions of the report. See “—Escrow Requirements” above.

 

 

Seismic Report. The related Morgan Stanley Origination Entity generally obtains a seismic report for all mortgaged properties located in seismic zones 3 or 4 to assess the estimated damage that may result from a seismic event that has a 10% chance of exceedance in a 50-year exposure period or a 475-year return period. Such reports utilize the ASTM Standard E2026-07 and E2557-07 definitions for Scenario Expected Loss. Generally, any of the mortgage loans as to which the property was estimated to have a scenario expected limit in excess of 20% would be conditioned on satisfactory earthquake insurance.

 

Servicing. The Morgan Stanley Origination Entities currently contract with third party servicers for servicing the mortgage loans that they originate or acquire.  Such interim servicers are assessed based upon the credit quality of the servicing institution and may be reviewed for their systems and reporting capabilities, collection procedures and ability to provide loan-level data. In addition, a Morgan Stanley Origination Entity may meet with senior management to determine whether the servicer complies with industry standards or otherwise monitor the servicer on an ongoing basis. No Morgan Stanley Origination Entity or any of its affiliates currently acts as servicer of the mortgage loans in its commercial or residential mortgage loan securitizations.

 

Exceptions to Underwriting Standards. One or more of the MSMCH Mortgage Loans may vary from the specific Morgan Stanley Group underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the MSMCH Mortgage Loans, the related Morgan Stanley Origination Entity or another originator may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. 

 

None of the MSMCH Mortgage Loans were originated with any material exceptions from the Morgan Stanley Group underwriting guidelines and procedures.

 

Review of MSMCH Mortgage Loans

 

General. In connection with the preparation of this prospectus, MSMCH conducted a review of the mortgage loans that it is selling to the depositor designed and effected to provide reasonable assurance that the disclosure related to the MSMCH Mortgage Loans is accurate in all material respects. MSMCH determined the nature, extent and timing of the review and the level of assistance provided by any third party. The review was conducted by a deal team comprised of real estate and securitization professionals and third parties. MSMCH has ultimate authority and control over, and assumes all responsibility for and attributes to itself, the review and the findings and conclusions of the review of the mortgage loans that it is selling to the depositor. The review procedures described below were employed with respect to all of the MSMCH Mortgage Loans, except that certain review procedures were only

 

209 

 

relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

 

Database. MSMCH created a database (the “MSMCH Securitization Database”) of information obtained in connection with the origination or acquisition of the MSMCH Mortgage Loans, including:

 

 

certain information from the mortgage loan documents;

 

 

certain borrower-provided information, including certain rent rolls, certain operating statements and certain leases relating to certain mortgaged properties;

 

 

insurance information for the related mortgaged properties;

 

 

information from third party reports such as the appraisals, environmental and property condition reports;

 

 

credit and background searches with respect to the related borrowers; and

 

 

certain other information and other search results obtained by MSMCH for each of the MSMCH Mortgage Loans during the underwriting process.

 

MSMCH may have included in the MSMCH Securitization Database certain updates to such information received by MSMCH after origination, such as information from the interim servicer regarding loan payment status, current escrows, updated operating statements and rent rolls and certain other information otherwise brought to the attention of the MSMCH securitization team. Such updates were not intended to be, and do not serve as, a re-underwriting of any mortgage loan.

 

MSMCH created a data file (the “MSMCH Data File”) using the information in the MSMCH Securitization Database and provided that file to the depositor for use in compiling the numerical information regarding the MSMCH Mortgage Loans in this prospectus (particularly in Annexes A-1, A-2 and A-3 to this prospectus).

 

Data Comparisons and Recalculation. The depositor engaged a third party accounting firm to perform certain data comparison and recalculation procedures which were designed by MSMCH relating to MSMCH Mortgage Loan information in this prospectus. These procedures included:

 

 

comparing the information in the MSMCH Data File against various source documents provided by MSMCH;

 

 

comparing numerical information regarding the MSMCH Mortgage Loans and the related mortgaged properties disclosed in this prospectus against the information contained in the MSMCH Data File; and

 

 

recalculating certain percentages, ratios and other formulas relating to the MSMCH Mortgage Loans disclosed in this prospectus.

 

Legal Review. For each MSMCH Mortgage Loan originated or co-originated by MSMCH or one of its affiliates (as applicable), MSMCH reviewed a legal loan and property information summary prepared by origination counsel, which summary includes important loan terms and certain property-level information obtained during the origination process. MSMCH also provided to each origination counsel the representations and warranties attached as Annex D-1 to this prospectus and requested that origination counsel draft exceptions to such representations and warranties. MSMCH compiled and reviewed draft exceptions received from origination counsel, engaged separate counsel to review the exceptions, revised the exceptions and provided them to the depositor for inclusion in Annex D-2 to this prospectus.

 

For MSMCH Mortgage Loans purchased by MSMCH or one of its affiliates from a third party originator, if any, MSMCH reviewed the related purchase agreement, the representations and warranties made by the originator contained therein (together with the exceptions thereto) and certain provisions of the related loan documents and third party reports concerning the related mortgaged property that were provided by the originator of such mortgage loan. With respect to each such MSMCH Mortgage Loan, (i) MSMCH generally re-underwrote such mortgage loan to confirm whether it was originated in accordance with the Morgan Stanley Group’s underwriting guidelines and procedures, and (ii) MSMCH and its counsel prepared exceptions to the representations and warranties attached as Annex D-1 to this prospectus and provided them to the depositor for inclusion in Annex D-2 to this prospectus.

 

In addition, with respect to each MSMCH Mortgage Loan, MSMCH reviewed, and in certain cases, requested that its counsel review, certain loan document provisions in connection with the disclosure of such provisions in this prospectus, such as property release provisions and other provisions specifically disclosed in this prospectus.

 

210 

 

Certain Updates. MSMCH requested that each borrower under a MSMCH Mortgage Loan (or such borrower’s origination or litigation counsel, as applicable) provide updates on any material pending litigation that existed at origination. In addition, if MSMCH became aware of a significant natural disaster in the vicinity of a mortgaged property securing a MSMCH Mortgage Loan, MSMCH requested information on the property status from the related borrower in order to confirm whether any material damage to the mortgaged property had occurred.

 

Large Loan Summaries. MSMCH prepared, and reviewed with origination counsel and securitization counsel, the loan summaries for those of the MSMCH Mortgage Loans included in the ten (10) largest mortgage loans or groups of cross-collateralized mortgage loans in the mortgage pool and the abbreviated loan summaries for those of the MSMCH Mortgage Loans included in the next five (5) largest mortgage loans or groups of cross-collateralized mortgage loans in the mortgage pool, which loan summaries and abbreviated loan summaries are incorporated in Annex A-3 to this prospectus.

 

Underwriting Standards. MSMCH also consulted with origination counsel to confirm that the MSMCH Mortgage Loans were originated in compliance with the origination and underwriting standards described above under “—The Morgan Stanley Group’s Underwriting Standards” as well as to identify any material deviations from those origination and underwriting standards. See “—The Morgan Stanley Group’s Underwriting Standards” above.

 

Findings and Conclusions. MSMCH found and concluded with reasonable assurance that the disclosure regarding the MSMCH Mortgage Loans in this prospectus is accurate in all material respects. MSMCH also found and concluded with reasonable assurance that the MSMCH Mortgage Loans were originated in accordance with the Morgan Stanley Group’s origination procedures and underwriting standards, except to the extent described above under “—The Morgan Stanley Group’s Underwriting Standards—Exceptions to Underwriting Standards”.

 

Review Procedures in the Event of a Mortgage Loan Substitution.  MSMCH will perform a review of any mortgage loan that it elects to substitute for an MSMCH Mortgage Loan in the pool in connection with a material breach of a representation or warranty or a material document defect. MSMCH, and if appropriate its legal counsel, will review the mortgage loan documents and servicing history of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related MLPA and the PSA (the “MSMCH Qualification Criteria”). MSMCH may engage a third party accounting firm to compare the MSMCH Qualification Criteria against the underlying source documentation to verify the accuracy of the review by MSMCH and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by MSMCH to render any tax opinion required in connection with the substitution.

 

Repurchases and Replacements

 

The transaction documents for certain prior transactions in which MSMCH securitized commercial mortgage loans or participation interests (“CRE Loans”) contain covenants requiring the repurchase or replacement of an underlying CRE Loan for the breach of a related representation or warranty under various circumstances if the breach is not cured. The following table sets forth, for the period commencing July 1, 2018 and ending June 30, 2021, the information required by Rule 15Ga-1 under the Exchange Act concerning all assets securitized by MSMCH that were the subject of a demand to repurchase or replace for breach of the representations and warranties concerning the pool assets for all asset-backed securities held by non-affiliates of MSMCH where the underlying transaction agreements included a covenant to repurchase or replace an underlying asset of the CRE Loan asset class. The information for MSMCH as a securitizer of CRE Loans required to be set forth in a Form ABS-15G for the reporting period from April 1, 2021 through June 30, 2021 was set forth in a Form ABS-15G filed by MSMCH on August 16, 2021. The Central Index Key Number of MSMCH is 0001541557.

 

211 

 

 

Repurchases and Replacements1

Asset Class: CMBS

 

Name of Issuing Entity

Check if Registered

Name of Originator2

Total Assets in ABS by Originator at time of securitization

Assets That Were Subject of Demand3

Assets That Were Repurchased or
 Replaced4

Assets Pending Repurchase or Replacement
(within cure period)5

Demand in Dispute6

Demand Withdrawn7

Demand Rejected8

#

$

%

#

$9

%10

#

$9

%10

#

$9

%10

#

$9

%10

#

$9

%10

#

$9

%10

Morgan Stanley Capital I Series 2006-IQ11 (0001362475)

X

Morgan Stanley Mortgage Capital Inc.

67

772,319,208

47.8%

1

11,139,689

128.53%

0

-

0.00%

0

-

0.00%

0

-

0.00%

0

-

0.00%

1

11,139,689

128.53%

Morgan Stanley Capital I Series 2007-IQ14(11) (0001398854)

X

Morgan Stanley Mortgage Capital Inc.

34

1,345,579,291

27.4%

1

77,221,468

3.22%

0

-

0.00%

0

-

0.00%

0

-

0.00%

1

77,221,468

3.22%

0

-

0.00%

Aggregate Total

 

 

101

2,117,898,499

 

2

88,361,157

 

0

-

 

0

-

 

0

-

 

1

77,221,468

 

1

11,139,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

In connection with the preparation of this prospectus, MSMCH undertook the following steps to gather the information required by Rule 15Ga-1 under the Exchange Act: (i) identifying all asset-backed securities transactions in which MSMCH acted as a securitizer that were not the subject of a filing on Form ABS-15G by an affiliated securitizer, (ii) performing a diligent search of MSMCH’s records and the records of affiliates of MSMCH that acted as securitizers in its transactions for all relevant information, (iii) reviewing appropriate documentation from all relevant transactions to determine the parties responsible for enforcing representations and warranties, and any other parties to the transaction who might have received repurchase requests (such parties, “Demand Entities”), and (iv) making written request of each Demand Entity to provide any information in its possession regarding requests or demands to repurchase any loans for a breach of a representation or warranty with respect to any relevant transaction that was not previously provided to MSMCH. MSMCH followed up written requests made of Demand Entities as it deemed appropriate. In addition, MSMCH requested information from trustees and other Demand Entities as to investor demands that occurred prior to July 22, 2010.  It is possible that this disclosure does not contain information about all investor demands upon those parties made prior to July 22, 2010.

 

 

(2)

MSMCH identified the “originator” on the same basis that it would identify the originator for purposes of Regulation AB (Subpart 229.1100 – Asset-Backed Securities (Regulation AB), 17 C.F.R. §§229.1100-229.1125) for registered transactions.

 

 

(3)

Reflects aggregate numbers for all demand activity shown in this table.

 

 

(4)

Includes loans for which the repurchase price or replacement asset was received during the reporting period from July 1, 2018 through June 30, 2021. The demand related to loans reported in this column may have been received prior to such reporting period.

 

 

(5)

Includes loans for which the securitizer is aware that the responsible party has agreed to repurchase or replace the loan but has not yet repurchased or replaced such loans. The demand related to loans reported in this column may have been received prior to the reporting period from July 1, 2018 through June 30, 2021.

 

 

(6)

Includes demands received during and prior to the reporting period from July 1, 2018 through June 30, 2021 unless the loan falls into one of the other categories reflected on this chart or the demand was received prior to such reporting period and was finally resolved prior to such reporting period. If the securitizer is not the party responsible for repurchasing a loan subject to a demand, the loan is reflected in this column until the securitizer has been informed by the related trustee that the loan has been repurchased or replaced.

 

 

(7)

Includes loans for which the buyback demand was withdrawn by the party submitting the demand during the reporting period from July 1, 2018 to June 30, 2021. The demand related to loans reported in this column may have been received prior to such reporting period.

 

 

(8)

Includes loans (i) for which a demand was received, a rebuttal was made and there was no response within 90 days of the rebuttal and (ii) for which the related obligor has repaid the loan in full, in each case during the reporting period from July 1, 2018 to June 30, 2021. The demand related to loans reported in this column may have been received prior to such reporting period.

 

 

(9)

Principal balance was determined as of the earlier of (i) the principal balance reported in the June 2021 distribution date report and (ii) the principal balance on the distribution date immediately preceding the period for which the distribution date report reflected that the loan was removed from the pool. Liquidated loans reflect amounts received as borrower payments, insurance proceeds and all other liquidation proceeds. All of the balances and loan counts set forth in the table above are based on MSMCH’s records and, in certain instances, may differ from balance and loan count information publicly available.

 

 

(10)

Percentage of principal balance was calculated by using the principal balance as described in footnote 9 divided by the aggregate principal balance of the pool assets reported in the June 2021 distribution date report. Because the aggregate principal balance of the remaining pool assets may be less than the principal balance of the repurchase demands calculated as described in footnote 9, the percentage shown in this column may exceed 100%.

 

212 

 

 

 

(11)

With respect to the Morgan Stanley Capital I Series 2007-IQ14 securitization, the demand made with respect to one of the underlying mortgage loans was subsequently withdrawn following a settlement payment by MSMCH (or an affiliate thereof) to the related trust in the amount of $62,500,000.

 

213 

 

 

Retained Interests in This Securitization

 

None of MSMCH, Morgan Stanley Bank or any of their affiliates intends to retain on the Closing Date any certificates issued by the issuing entity, any portion of the VRR Interest or any other economic interest in this securitization. However, any of MSMCH, Morgan Stanley Bank and their affiliates may, from time to time after the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates at any time. See “Credit Risk Retention”.

 

The Originators

 

KeyBank, Morgan Stanley Bank, Argentic, SMC and BMO are referred to in this prospectus as “originators”.

 

KeyBank originated all of the Mortgage Loans with respect to which it is acting as the mortgage loan seller (29.8%).

 

SMC originated all of the Mortgage Loans with respect to which it is acting as the mortgage loan seller (26.0%).

 

BMO originated all of the Mortgage Loans with respect to which it is acting as the mortgage loan seller (20.3%). In addition, the One SoHo Square Mortgage Loan (5.6%) is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and BMO, and the Helios Plaza Mortgage Loan (4.3%) is part of a Whole Loan that was co-originated by BMO and Barclays Capital Real Estate Inc. BMO is acting as the mortgage loan seller for each such Mortgage Loan.  

 

Argentic originated all of the Mortgage Loans with respect to which it is acting as the mortgage loan seller (12.7%).

 

Morgan Stanley Bank, an affiliate of MSMCH, originated all of the Mortgage Loans with respect to which MSMCH is acting as the mortgage loan seller (11.2%).

 

The Depositor

 

Morgan Stanley Capital I Inc., the depositor, is a direct wholly owned subsidiary of Morgan Stanley and was incorporated in the State of Delaware on January 28, 1985. Our principal executive offices are located at 1585 Broadway, New York, New York 10036. Our telephone number is (212) 761-4000. The depositor does not have, nor is it expected in the future that it will have, any significant assets and it is not engaged in any activities except those related to the securitization of assets.

 

The depositor was formed for the purpose of acting as a depositor in asset backed securities transactions. During the period commencing January 1, 2000 and terminating June 30, 2021, the depositor acted as depositor with respect to multifamily, commercial and manufactured housing community mortgage loan securitization transactions, in an aggregate amount of approximately $189,859,502,103. Generally, MSMCH (or its predecessor) has acted as a sponsor or co-sponsor of such transactions and contributed a substantial portion of the mortgage loans in such transactions, with the remainder having been contributed by numerous other mortgage loan sellers. The depositor has also acted as depositor with respect to numerous securitizations of residential mortgage loans.

 

The depositor purchases commercial mortgage loans and interests in commercial mortgage loans for the purpose of selling those assets to trusts created in connection with the securitization of pools of assets and does not engage in any activities unrelated thereto. On the Closing Date, the depositor will acquire the mortgage loans from each mortgage loan seller and will simultaneously transfer them, without recourse, to the trustee for the benefit of the Certificateholders and the VRR Interest Owners. The depositor does not have, nor is it expected in the future to have, any significant assets and is not engaged in activities unrelated to the securitization of mortgage loans. The depositor will not have any business operations other than securitizing mortgage loans and related activities.

 

The depositor will have minimal ongoing duties with respect to the certificates and the Mortgage Loans. These duties will include, without limitation, (i) appointing a successor trustee or custodian in the event of the resignation or removal of the trustee or custodian, as applicable, (ii) providing information in its possession with respect to the certificates to the certificate administrator to the extent necessary to perform REMIC tax administration and preparing disclosure required under the Exchange Act, (iii) indemnifying the trustee, the custodian, the certificate administrator and the issuing entity for any liability, assessment or costs arising from the depositor’s willful misconduct, bad faith or negligence in providing such information, (iv) indemnifying the trustee, the custodian and the certificate administrator against certain securities laws liabilities and (v) signing, or contracting with the master servicer to sign, any distribution report on Form 10-D, current report on Form 8-K or annual report on Form 10-K, including the required certification therein under the Sarbanes-Oxley Act, required to be filed by the issuing entity and reviewing filings pursuant to the Exchange Act prepared by the certificate administrator on behalf of the issuing entity. The depositor is

 

214 

 

also required under the Underwriting Agreement to indemnify the underwriters for, or to contribute to losses in respect of, certain securities law liabilities.

 

The Issuing Entity

 

The issuing entity, Morgan Stanley Capital I Trust 2021-L7 (the “Trust”), will be a New York common law trust, formed on the Closing Date pursuant to the PSA.

 

The only activities that the issuing entity may perform are those set forth in the PSA, which are generally limited to owning and administering the Mortgage Loans and any REO Property, disposing of defaulted mortgage loans and REO Property, issuing the certificates, making distributions, providing reports to Certificateholders and the VRR Interest Owners and other activities described in this prospectus. Accordingly, the issuing entity may not issue securities other than the certificates, or invest in securities, other than investing of funds in the Collection Account and other accounts maintained under the PSA in certain short-term permitted investments. The issuing entity may not lend or borrow money, except that the master servicer, the special servicer and the trustee may make Advances of delinquent monthly debt service payments and Servicing Advances to the issuing entity, but only to the extent it does not deem such Advances to be non-recoverable from the related mortgage loan; such Advances are intended to provide liquidity, rather than credit support. The PSA may be amended as set forth under “Pooling and Servicing Agreement—Amendment”. The issuing entity administers the Mortgage Loans through the trustee, the certificate administrator, the master servicer and the special servicer. A discussion of the duties of the trustee, the certificate administrator, the master servicer and the special servicer, including any discretionary activities performed by each of them, is set forth in this prospectus under “Transaction Parties—The Trustee“ and “—the Certificate Administrator”, —The Master Servicer” and “—The Special Servicer” and “Pooling and Servicing Agreement”.

 

The only assets of the issuing entity other than the Mortgage Loans and any REO Properties are the Collection Account and other accounts maintained pursuant to the PSA, the short-term investments in which funds in the Collection Account and other accounts are invested. The issuing entity has no present liabilities, but has potential liability relating to ownership of the Mortgage Loans and any REO Properties and certain other activities described in this prospectus, and indemnity obligations to the trustee, the certificate administrator, the depositor, the master servicer, the special servicer, the operating advisor, the asset representations reviewer and the underwriters. The fiscal year of the issuing entity is the calendar year. The issuing entity has no executive officers or board of directors and acts through the trustee, the certificate administrator, the master servicer and the special servicer.

 

The depositor will be contributing the Mortgage Loans to the issuing entity. The depositor will be purchasing the Mortgage Loans from the mortgage loan sellers, as described under “Description of the Mortgage Loan Purchase Agreements”.

 

The Trustee and the Certificate Administrator

 

Wells Fargo Bank, National Association (“Wells Fargo”) will act as trustee, certificate administrator and custodian under the PSA. 

 

On March 23, 2021, Wells Fargo & Company announced that it had entered into a definitive agreement with Computershare Ltd (“Computershare”) to sell substantially all of its Corporate Trust Services (“CTS”) business. The transaction is expected to close in the second half of 2021, subject to customary closing conditions and regulatory approvals. Virtually all corporate trust services employees of Wells Fargo, along with most existing CTS systems, technology and offices, are expected to transfer to one or more Computershare-affiliated entities as part of the sale.

 

Wells Fargo will perform its obligations as trustee, certificate administrator and custodian under the PSA through its CTS line of business. In connection with the sale to Computershare, Wells Fargo intends to transfer its duties, obligations and rights as trustee, certificate administrator and custodian under the PSA to Computershare Trust Company, N.A. or another Computershare-affiliated entity that satisfies the eligibility and consent requirements applicable to a successor trustee, certificate administrator and custodian under the PSA, or to otherwise engage Computershare Trust Company, N.A. or another Computershare-affiliated entity as its agent to execute some or all of its powers and perform some or all of its duties as trustee, certificate administrator and custodian under the PSA; provided that the terms of the pooling and servicing agreement will state that any such appointment of Computershare Trust Company, N.A. or another Computershare-affiliated entity as its agent will not relieve Wells Fargo of responsibility for its duties or obligations under the PSA.

 

Wells Fargo is a national banking association and a wholly-owned subsidiary of Wells Fargo & Company, a U.S. bank holding company with approximately $1.9 trillion in assets as of June 30, 2021, which provides banking, insurance, trust, mortgage and consumer finance services throughout the United States and internationally. Wells Fargo provides retail and commercial banking services and corporate trust, custody, securities lending, securities

 

215 

 

transfer, cash management, investment management and other financial and fiduciary services. The other transaction parties may maintain banking and other commercial relationships with Wells Fargo and its affiliates. Wells Fargo maintains principal corporate trust offices at 9062 Old Annapolis Road, Columbia, Maryland 21045-1951 (among other locations) and its office for certificate transfer services is located at 600 South 4th Street, 7th Floor, Minneapolis, Minnesota 55415.

 

Wells Fargo has provided corporate trust services since 1934. Wells Fargo acts as a trustee for a variety of transactions and asset types, including corporate and municipal bonds, mortgage-backed and asset-backed securities and collateralized debt obligations. As of June 30, 2021, Wells Fargo was acting as trustee on approximately 449 series of commercial mortgage-backed securities with an aggregate principal balance of approximately $229 billion.

 

In its capacity as trustee on commercial mortgage securitizations, Wells Fargo is generally required to make an advance if the related master servicer or special servicer fails to make a required advance. In the past three years, Wells Fargo has not been required to make an advance on a commercial mortgage-backed securities transaction.

 

Under the terms of the PSA, Wells Fargo is responsible for securities administration, which includes pool performance calculations, distribution calculations and the preparation of monthly distribution reports. As certificate administrator, Wells Fargo is responsible for the preparation and filing of all REMIC and grantor trust tax returns on behalf of the trust REMICs and the grantor trust and, to the extent required under the PSA, the preparation of monthly reports on Form 10-D, certain current reports on Form 8-K and annual reports on Form 10-K that are required to be filed with the SEC on behalf of the issuing entity. Wells Fargo has been engaged in the business of securities administration since June 30, 1995, and in connection with commercial mortgage-backed securities since 1997.  As of June 30, 2021, Wells Fargo was acting as securities administrator for approximately 1,075 commercial mortgage-backed securities transactions with an aggregate outstanding principal balance of more than $606 billion. 

 

Wells Fargo is acting as custodian of the Mortgage Files pursuant to the PSA. In that capacity, Wells Fargo is responsible to hold and safeguard the mortgage notes and other contents of the Mortgage Files on behalf of the trustee and the Certificateholders. Wells Fargo maintains each Mortgage File in a separate file folder marked with a unique bar code to assure loan-level file integrity and to assist in inventory management. Files are segregated by transaction or investor. Wells Fargo has been engaged in the mortgage document custody business for more than 25 years.  Wells Fargo maintains its commercial document custody facilities in Minneapolis, Minnesota. As of June 30, 2021, Wells Fargo was acting as custodian of more than 310,000 commercial mortgage loan files.

 

Wells Fargo serves or may have served within the past two years as loan file custodian for various mortgage loans owned by a sponsor or an affiliate of a sponsor, and one or more of those mortgage loans may be included in the issuing entity. The terms of any custodial agreement under which those services are provided by Wells Fargo are customary for the mortgage-backed securitization industry and provide for the delivery, receipt, review and safekeeping of mortgage loan files.

 

In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against the Company in its capacity as trustee for a number of residential mortgage-backed securities (“RMBS”) trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. The Company previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively.

 

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

 

216 

 

With respect to each of the foregoing litigations, Wells Fargo believes plaintiffs’ claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo or the related RMBS trusts.

 

For two CMBS transactions, Wells Fargo disclosed transaction-level noncompliance on its 2020 Annual Statement of Compliance furnished pursuant to Item 1123 of Regulation AB related to its CMBS bond administration function. For each transaction, an administrative error resulted in a payment error to certain classes for one distribution period.  The affected distributions were revised to correct the error before the next distribution date. Wells Fargo has incorporated additional payment control procedures in an effort to prevent further similar payment errors.

 

Neither Wells Fargo nor any of its affiliates intends to retain any economic interest in this securitization, including without limitation any certificates issued by the issuing entity.  However, each of Wells Fargo and its affiliates will be entitled at their discretion to acquire certificates issued by the issuing entity, and in each such case will have the right to dispose of any such certificates at any time.

 

The foregoing information set forth under this sub-heading has been provided by Wells Fargo.

 

The responsibilities of the trustee and the certificate administrator are set forth in the PSA. A discussion of the role of the trustee and the certificate administrator and their continuing duties, including: (1) any actions required by the trustee or the certificate administrator, including whether notices are required to investors, rating agencies or other third parties, upon an event of default, potential event of default (and how defined) or other breach of a transaction covenant and any required percentage of a class or classes of asset-backed securities that is needed to require the trustee to take action, (2) limitations on the trustee’s or the certificate administrator’s liability under the transaction agreements regarding the asset-backed securities transaction, (3) any indemnification provisions that entitle the trustee or the certificate administrator, as the case may be, to be indemnified from the cash flow that otherwise would be used to pay the asset-backed securities, and (4) any contractual provisions or understandings regarding the trustee’s or the certificate administrator’s removal, replacement or resignation, as well as how the expenses associated with changing from one trustee to another trustee or from one certificate administrator to another certificate administrator, as the case may be, will be paid, is set forth in this prospectus under “Description of the Certificates” and “Pooling and Servicing Agreement”. In its capacity as trustee on commercial mortgage loan securitizations, the trustee and its affiliates are generally required to make an advance if the related servicer or special servicer fails to make a required advance. See “Pooling and Servicing Agreement—Advances”.

 

For a description of any material affiliations, relationships and related transactions between the trustee and certificate administrator and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

 

Each of the trustee and the certificate administrator will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding replacement or resignation of each of the trustee and the certificate administrator are described under “Pooling and Servicing Agreement—Resignation and Removal of the Trustee and the Certificate Administrator”. The rights and obligations of the trustee and the certificate administrator with respect to indemnification, and certain limitations on each such party’s liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

 

The Master Servicer and the Special Servicer

 

KeyBank National Association, a national banking association (“KeyBank”), will act as the master servicer (in such capacity, the “Master Servicer”) and the special servicer (in such capacity, the “Special Servicer”) for all of the Mortgage Loans to be deposited into the issuing entity and the Serviced Companion Loans and as primary servicer with respect to all of the KeyBank Mortgage Loans.

 

KeyBank is a wholly-owned subsidiary of KeyCorp. KeyBank maintains a servicing office at 11501 Outlook Street, Suite 300, Overland Park, Kansas 66211. KeyBank is not an affiliate of the issuing entity, the depositor, the certificate administrator, the operating advisor, the asset representations reviewer or the trustee.

 

KeyBank has been engaged in the servicing of commercial mortgage loans since 1995 and commercial mortgage loans originated for securitization since 1998. The following table sets forth information about KeyBank’s portfolio of master or primary serviced commercial mortgage loans as of the dates indicated.

 

Loans

12/31/18

12/31/19

12/31/20

6/30/21

By Approximate Number

16,281

18,882

17,008

17,557

By Approximate Aggregate Principal Balance

(in billions)

$239.0

$289.6

$308.5

$332.9

 

217 

 

 

Within this servicing portfolio are, as of June 30, 2021, approximately 11,313 loans with a total principal balance of approximately $245.7 billion that are included in approximately 799 commercial mortgage-backed securitization transactions.

 

KeyBank’s servicing portfolio includes mortgage loans secured by multifamily, office, retail, hospitality, and other types of income-producing properties that are located throughout the United States. KeyBank also services newly-originated commercial mortgage loans and mortgage loans acquired in the secondary market for issuers of commercial and multifamily mortgage-backed securities, financial institutions and a variety of investors and other third parties. Based on the aggregate outstanding principal balance of loans being serviced as of December 31, 2020, the Mortgage Bankers Association of America ranked KeyBank the third largest commercial mortgage loan servicer for loans related to commercial mortgage-backed securities in terms of total master and primary servicing volume.

 

KeyBank has been a special servicer of commercial mortgage loans and commercial real estate assets included in CMBS transactions since 1998. As of June 30, 2021, KeyBank was named as special servicer with respect to commercial mortgage loans in 333 commercial mortgaged-backed securities transactions totaling approximately $164.9 billion in aggregate outstanding principal balance and was special servicing a portfolio that included approximately 154 commercial mortgage loans with an aggregate outstanding principal balance of approximately $2.748 billion, which portfolio includes multifamily, office, retail, hospitality and other types of income-producing properties that are located throughout the United States.

 

The following table sets forth information on the size and growth of KeyBank’s managed portfolio of specially serviced commercial mortgage loans for which KeyBank is the named special servicer in CMBS transactions in the United States.

 

CMBS (US)

12/31/18

12/31/19

12/31/20

6/30/21

By Approximate Number of Transactions

211

281

363

333

By Approximate Aggregate Principal Balance (in billions)   

$86.69

$111.4

$148.3

$164.9

 

KeyBank has resolved over $13 billion of U.S. commercial mortgage loans over the past 10 years, $2.27 billion of U.S. commercial mortgage loans during 2011, $1.89 billion of U.S. commercial mortgage loans during 2012, $2.69 billion U.S. commercial mortgage loans during 2013, $628.5 million of U.S. commercial mortgage loans during 2014, $1.4 billion of U.S. commercial mortgage loans during 2015, $263.6 million of U.S. commercial mortgage loans during 2016, $225 million of U.S. commercial mortgage loans during 2017, $123.4 million of U.S. commercial mortgage loans during 2018, $318.7 million of U.S. commercial mortgage loans during 2019 and $3.2 billion of U.S. commercial mortgage loans during 2020.

 

KeyBank is approved as the master servicer, primary servicer, and special servicer for commercial mortgage-backed securities rated by Moody’s Investors Service, Inc. (“Moody’s”), S&P Global Ratings (“S&P”), Fitch, Inc. (“Fitch”), and DBRS, Inc. (“DBRS Morningstar”). Moody’s does not assign specific ratings to servicers. KeyBank is on S&P’s Select Servicer list as a U.S. Commercial Mortgage Master Servicer and as a U.S. Commercial Mortgage Special Servicer, and S&P has assigned to KeyBank the rating of “Strong” as a master servicer, primary servicer, and special servicer. Fitch has assigned to KeyBank the ratings of “CMS1” as a master servicer, “CPS1” as a primary servicer, and “CSS1-” as a special servicer. DBRS Morningstar has assigned to KeyBank the rankings of “MOR CS1” as master servicer, “MOR CS1” as primary servicer, and “MOR CS1” as special servicer. S&P’s, Fitch’s, and DBRS Morningstar’s ratings of a servicer are based on an examination of many factors, including the servicer’s financial condition, management team, organizational structure, and operating history.

 

KeyBank’s servicing system utilizes a mortgage-servicing technology platform with multiple capabilities and reporting functions. This platform allows KeyBank to process mortgage servicing activities including: (i) performing account maintenance; (ii) tracking borrower communications; (iii) tracking real estate tax escrows and payments, insurance escrows and payments, replacement reserve escrows and operating statement data and rent rolls; (iv) entering and updating transaction data; and (v) generating various reports. KeyBank generally uses the CREFC® format to report to trustees and certificate administrators of commercial mortgage-backed securities (“CMBS”) transactions and maintains a website (www.key.com/key2cre) that provides access to reports and other information to investors in CMBS transactions that KeyBank is the servicer.

 

KeyBank maintains the accounts it uses in connection with servicing commercial mortgage loans. The following table sets forth the ratings assigned to KeyBank’s debt obligations and deposits.

 

 

S&P

Fitch

Moody’s

Long-Term Deposits

N/A

A

Aa3

Short-Term Deposits

N/A

F1

P-1

Long-Term Debt Obligations

A-

A-

A3

Short-Term Debt Obligations

A-2

F1

P-2

 

218 

 

KeyBank believes that its financial condition will not have any material adverse effect on the performance of its duties under the PSA and, accordingly, will not have any material adverse impact on the performance of the underlying mortgage loan or the performance of the certificates.

 

KeyBank has developed policies, procedures and controls for the performance of its master servicing and special servicing obligations in compliance with applicable servicing agreements, servicing standards and the servicing criteria set forth in Item 1122 of Regulation AB. These policies, procedures and controls include, among other things, procedures to (i) notify borrowers of payment delinquencies and other loan defaults, (ii) work with borrowers to facilitate collections and performance prior to the occurrence of a servicing transfer event, (iii) if a servicing transfer event occurs as a result of a delinquency, loss, bankruptcy or other loan default, transfer the subject loan to the special servicer, and (iv) manage delinquent loans and loans subject to the bankruptcy of the borrower.

 

KeyBank’s servicing policies and procedures for the servicing functions it will perform under the PSA for assets of the same type included in this transaction are updated periodically to keep pace with the changes in the CMBS industry. For example, KeyBank has, in response to changes in federal or state law or investor requirements, (i) made changes in its insurance monitoring and risk-management functions as a result of the Terrorism Risk Insurance Act of 2002, as amended, and (ii) established a website where investors and mortgage loan borrowers can access information regarding their investments and mortgage loans. Otherwise, KeyBank’s servicing policies and procedures have been generally consistent for the last three years in all material respects.

 

KeyBank is, as the master servicer and special servicer, generally responsible for the master servicing, primary servicing and special servicing functions with respect to the Serviced Mortgage Loans and Serviced Companion Loans and any foreclosed property. KeyBank, as the master servicer, will be permitted to appoint one or more sub-servicers to perform all or any portion of its primary servicing functions under the PSA pursuant to one or more sub-servicing agreements and any such sub-servicer will receive a fee for the services specified in such sub-servicing agreement. Additionally, KeyBank may from time to time perform some of its servicing obligations under the PSA through one or more third-party vendors that provide servicing functions such as tracking and reporting of flood zone changes, performing UCC searches, filing UCC financing statements and amendments, appraisals, environmental assessments, property condition assessments, property management, real estate brokerage services and other services necessary in the routine course of acquiring, managing and disposing of any foreclosed property. KeyBank will, in accordance with its internal procedures and applicable law, monitor and review the performance of any third-party vendors retained by it to perform servicing functions, and KeyBank will remain liable for its servicing obligations under the PSA as if KeyBank had not retained any such vendors.

 

The manner in which collections on the underlying mortgage loan are to be maintained is described in “Pooling and Servicing Agreement—Accounts” and “—Withdrawals from the Collection Account” in this prospectus. Generally, all amounts received by KeyBank on the mortgage loans will be initially deposited into a common clearing account with collections on other commercial mortgage loans serviced by KeyBank and are then allocated and transferred to the appropriate account within the time required by the PSA. Similarly, KeyBank generally transfers any amount that is to be disbursed to a common disbursement account on the day of the disbursement.

 

KeyBank will not have primary responsibility for custody services of original documents evidencing the mortgage loans. KeyBank may from time to time have custody of certain of such documents as necessary for enforcement actions involving the mortgage loans or otherwise. To the extent that KeyBank has custody of any such documents for any such servicing purposes, such documents will be maintained in a manner consistent with the Servicing Standard.

 

No securitization transaction involving commercial or multifamily mortgage loans in which KeyBank was acting as master servicer, primary servicer or special servicer has experienced a servicer event of default as a result of any action or inaction of KeyBank as master servicer, primary servicer or special servicer, as applicable, including as a result of KeyBank’s failure to comply with the applicable servicing criteria in connection with any securitization transaction. KeyBank has made all advances required to be made by it under its servicing agreements for commercial and multifamily mortgage loans.

 

From time to time KeyBank is a party to lawsuits and other legal proceedings as part of its duties as a loan servicer and otherwise arising in the ordinary course of its business. KeyBank does not believe that any lawsuits or legal proceedings that are pending at this time would, individually or in the aggregate, have a material adverse effect on its business or its ability to service the Serviced Mortgage Loans and Serviced Companion Loans pursuant to the PSA.

 

KeyBank is not aware of any lawsuits or legal proceedings, contemplated or pending, by governmental authorities against KeyBank at this time.

 

219 

 

KeyBank will enter into one or more agreements with the mortgage loan sellers to purchase the master servicing rights to the related Mortgage Loans and the primary servicing rights with respect to certain of the related Serviced Mortgage Loans and Serviced Companion Loans or the right to be appointed as the master servicer or primary servicer, as the case may be, with respect to such Mortgage Loans.

 

KeyBank expects to enter into subservicing agreements with certain subservicers (collectively, the “KeyBank Subservicers”) pursuant to which the KeyBank Subservicers are expected to assume certain subservicing duties with respect to some of the Mortgage Loans.

 

Pursuant to the terms of the PSA, KeyBank will be entitled to retain a portion of the Servicing Fee notwithstanding any termination or resignation of KeyBank as master servicer equal to the amount by which the Servicing Fee exceeds the sum of (1) the fee payable to any initial subservicer as a primary servicer and (2) a master servicing fee calculated at a per annum rate of 0.00125% with respect to each Mortgage Loan, subject to certain reductions to the extent necessary to appoint a replacement master servicer. In addition, KeyBank will have the right to assign and transfer its rights to receive that retained portion of its servicing fee to another party.

 

Neither KeyBank nor any of its affiliates will retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization, except that KeyBank is expected to retain $21,467,837.32 of the VRR Interest. However, KeyBank or its affiliates may retain certain classes of certificates in the future. Any such party will have the right to dispose of any such certificates at any time, except that KeyBank will be required to retain its portion of the VRR Interest in compliance with the Credit Risk Retention Rules.

 

The information set forth above under this heading “Transaction Parties—The Master Servicer and the Special Servicer” has been provided by KeyBank.

 

KeyBank’s ability to waive or modify any terms, fees, penalties or payments on the underlying mortgage loans and the effect of that ability on the potential cash flows from the underlying mortgage loans are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments”.

 

KeyBank’s obligations as the master servicer to make advances, and the interest or other fees charged for those advances and the terms of KeyBank’s recovery of those advances, are described under “Pooling and Servicing Agreement—Advances”.

 

The master servicer will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding the master servicer’s removal, replacement, resignation or transfer of obligations are described under “Pooling and Servicing Agreement—Termination of Master Servicer and Special Servicer for Cause” and “—Resignation of the Master Servicer and Special Servicer”. The master servicer’s rights and obligations with respect to indemnification, and certain limitations on its liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

 

The special servicer’s role and responsibilities are set forth in this prospectus under “Pooling and Servicing Agreement”. The special servicer’s ability to waive or modify any terms, fees, penalties or payments on the Mortgage Loans (other than any Non-Serviced Mortgage Loan) and the related Serviced Pari Passu Companion Loans, and the effect of that ability on the potential cash flows from such Mortgage Loans and the related Serviced Pari Passu Companion Loans, are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments”.

 

The special servicer will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding the special servicer’s removal, replacement, resignation or transfer are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” and “—Rights Upon Servicer Termination Event”. The special servicer’s rights and obligations with respect to indemnification, and certain limitations on the special servicer’s liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

 

The Operating Advisor and Asset Representations Reviewer

 

Pentalpha Surveillance LLC (“Pentalpha Surveillance”), a Delaware limited liability company, will act as the operating advisor under the PSA with respect to each Serviced Mortgage Loan. The operating advisor will have certain review and consultation duties with respect to activities of the special servicer. Pentalpha Surveillance will also be serving as the asset representations reviewer under the PSA. The asset representations reviewer will be required to review certain delinquent Mortgage Loans after a specified delinquency threshold has been exceeded and

 

220 

 

upon notification from the certificate administrator that the required percentage of Certificateholders have voted to direct a review of such delinquent Mortgage Loans.

 

The principal office of Pentalpha Surveillance is located at Two Greenwich Office Park, Greenwich, Connecticut 06831. Pentalpha Surveillance is a privately held firm founded in 2005 that is primarily dedicated to providing independent oversight of loan securitization trusts’ ongoing operations.

 

Pentalpha Surveillance and its affiliates have been engaged by individual securitization trusts, financial institutions, institutional investors as well as agencies of the U.S. Government. Pentalpha Surveillance’s platform uses specialized compliance checking software and a team of industry operations veterans focused on loan origination and servicing oversight, with engagements in surveillance, valuation, collections optimization, representation and warranty settlements, derivative contract errors, litigation support, and expert testimony as well as other consulting assignments.

 

As of June 30, 2021, Pentalpha Surveillance was acting as operating advisor or trust advisor for approximately 229 commercial mortgage backed securitizations with an approximate aggregate initial unpaid principal balance of approximately $220 billion. As of June 30, 2021, Pentalpha Surveillance was acting as asset representations reviewer for approximately 94 commercial mortgage backed securitizations with an approximate aggregate initial unpaid principal balance of approximately $88 billion.

 

Pentalpha Surveillance satisfies each of the criteria of the definition of “Eligible Operating Advisor” set forth in “The Pooling and Servicing Agreement—Operating Advisor—Eligibility of Operating Advisor” in the prospectus. Pentalpha Surveillance: (a) is an operating advisor on other CMBS transactions rated by any of Moody’s, Fitch, KBRA, S&P and/or DBRS Morningstar and none of those rating agencies has qualified, downgraded or withdrawn any of its ratings of one or more classes of certificates for any such transaction citing concerns with Pentalpha Surveillance as the sole or material factor in such rating action; (b) (x) has been regularly engaged in the business of analyzing and advising clients in commercial mortgage-backed securities matters and has at least five years of experience in collateral analysis and loss projections, and (y) has at least five years of experience in commercial real estate asset management and experience in the workout and management of distressed commercial real estate assets; (c) can and will make the representations and warranties as operating advisor set forth in the PSA; (d) is not (and is not affiliated with) the depositor, the trustee, the certificate administrator, the master servicer, the special servicer, a mortgage loan seller, the Directing Certificateholder, the Risk Retention Consultation Party or a depositor, trustee, certificate administrator, master servicer or special servicer with respect to the securitization of any Companion Loan or any of their respective affiliates; (e) has not been paid by the special servicer or any successor special servicer any fees, compensation or other remuneration (x) in respect of its obligations under the PSA or (y) for the recommendation of the replacement of the special servicer or the appointment of a successor special servicer to become the special servicer; and (f) does not directly or indirectly, through one or more affiliates or otherwise, own any interest in any certificates, any Mortgage Loans, any Companion Loan or any securities backed by a Companion Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than its fees from its role as operating advisor and asset representations reviewer. In addition, Pentalpha Surveillance believes that its financial condition will not have any material adverse effect on the performance of its duties under the PSA.

 

There are currently no legal proceedings pending against Pentalpha Surveillance, or to which any of its property is the subject, that are material to the holders of the certificates or the VRR Interest, nor does Pentalpha Surveillance have actual knowledge of any proceedings of this type contemplated by governmental authorities.

 

Neither Pentalpha Surveillance LLC nor any of its affiliates will retain any certificates issued by the issuing entity or any other economic interest in this securitization.

 

The foregoing information under this heading “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” has been provided by Pentalpha Surveillance LLC.

 

For a description of any material affiliations, relationships and related transactions between the operating advisor, the asset representations reviewer and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

 

The operating advisor and the asset representations reviewer will only be liable under the PSA to the extent of their respective obligations under the PSA.  Certain terms of the PSA regarding the operating advisor’s and the asset representations reviewer’s removal, replacement, resignation or transfer of obligations are described under “Pooling and Servicing Agreement—The Operating Advisor” and “—The Asset Representations Reviewer”. The operating advisor’s and the asset representations reviewer’s rights and obligations with respect to indemnification, and certain limitations on its liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

 

221 

 

Credit Risk Retention

 

General

 

This securitization transaction will be subject to the credit risk retention requirements of Section 15G of the Exchange Act, as added by Section 941 of the Dodd-Frank Act (the “Credit Risk Retention Rules”). KeyBank National Association, a national banking association, will act as the “retaining sponsor” (as defined in Regulation RR, the “Retaining Sponsor”), and is expected to satisfy its risk retention requirement in accordance with Regulation RR promulgated under Section 15G of the Exchange Act (“Regulation RR”), which implements the Credit Risk Retention Rules, through a combination of the following:

 

 

The “VRR Interest” is an interest in the Trust representing the right to receive approximately 2.925% of all amounts collected on the Mortgage Loans (net of expenses of the issuing entity) that are available for distribution to the certificates and the VRR Interest (i.e., representing the right to receive the Vertically Retained Percentage of all amounts distributed on the certificates and the VRR Interest on each Distribution Date). The VRR Interest is intended to be an “eligible vertical interest” (as defined in Regulation RR) in the issuing entity and will have an aggregate initial VRR Interest Balance of $26,944,847.28 (representing approximately 2.925% of all “ABS interests” (as defined in Regulation RR) in the Trust (which will consist of the certificates (other than the Class R Certificates) and the VRR Interest and are collectively referred to herein as the “ABS Interests”) as of the Closing Date). The two types of interests comprising the VRR Interest will be (i) an uncertificated interest (the “RR Interest”) and (ii) the definitive Class RR certificates (the “Class RR Certificates”). The owner of the RR Interest is referred to as the “RR Interest Owner” and the RR Interest Owner and the holder of the Class RR Certificates are referred to collectively as the “VRR Interest Owners”.

 

 

The Retaining Sponsor is expected to offset a portion of its risk retention requirement by the portion of the VRR Interest acquired on the Closing Date and retained by Bank of Montreal, as the originator of the BMO Mortgage Loans, in the form of the RR Interest. Bank of Montreal will acquire $5,477,009.96 of the VRR Interest, representing approximately 20.3% of the VRR Interest on the Closing Date. Bank of Montreal originated Mortgage Loans representing approximately 20.3% of the Initial Pool Balance, which is at least 20% of the Initial Pool Balance and is equal to its percentage ownership of the VRR Interest in accordance with Rule 11(a)(1) of Regulation RR.

 

 

BMO will acquire its applicable portion of the VRR Interest from the depositor pursuant to an exchange under Rule 11(a)(1)(iv)(B) of Regulation RR, whereby such retaining party will sell to the depositor the Mortgage Loans that it originated in exchange for cash consideration and such applicable portion of the VRR Interest. The VRR Interest Balance of such applicable portion of the VRR Interest (i) will represent a reduction in the price received by BMO from the depositor for the Mortgage Loans sold by BMO to the depositor for inclusion in the Mortgage Pool and (ii) will equal the amount by which the Retaining Sponsor’s risk retention is reduced by BMO’s acquisition of BMO’s portion of the VRR Interest in accordance with the Credit Risk Retention Rules.

 

 

The Retaining Sponsor will acquire from the depositor on the Closing Date, and retain, the remaining portion of the VRR Interest, in the form of the Class RR Certificates, with a VRR Interest Balance equal to $21,467,837.32 and representing approximately 79.7% of the VRR Interest.

 

 

The Retaining Sponsor is expected to satisfy the remainder of its risk retention requirement through the purchase by a “third party purchaser (the “Third Party Purchaser”), which is expected to be LD III Holdco II, L.P., a Delaware limited partnership, as further described under “—The HRR Certificates—The Third Party Purchaser”, purchasing, on the Closing Date, and holding for its own account an “eligible horizontal residual interest” (as defined in Regulation RR), consisting of all of the Class H-RR and Class J-RR certificates (collectively, the “HRR Certificates” and, together with the VRR Interest, the “Risk Retention Interest””), with an aggregate initial Certificate Balance of $46,948,512, representing approximately 2.108% of the fair value of all ABS Interests as of the Closing Date, determined in accordance with Generally Accepted Accounting Principles (“GAAP”).

 

The VRR Interest Owners and the Third Party Purchaser are collectively referred to herein as the “Retaining Parties.” The sum of (i) the percentage of the aggregate Certificate Balance of all ABS Interests (other than the Class R Certificates) as of the Closing Date that is represented by the VRR Interest and (ii) the percentage of the fair value of all ABS Interests (other than the Class R Certificates) that is represented by the HRR Certificates must (and will) equal at least 5 as of the Closing Date (the "Fair Value Condition").

 

None of the sponsors, the depositor or the underwriters or their respective affiliates, or any other person, intends to retain a material net economic interest in the securitization constituted by the issue of the certificates, or to take any other action in respect of such securitization, in a manner prescribed or contemplated by the EU Securitization Regulation or the UK Securitization Regulation. In particular, no such person undertakes to take any action which may be required by any potential investor or certificateholder for the purposes of its compliance with any requirement of the EU Securitization Regulation or the UK Securitization Regulation. In addition, the arrangements described

 

222 

 

under this “Credit Risk Retention” have not been structured with the objective of ensuring compliance by any person with any requirement of the EU Securitization Regulation or the UK Securitization Regulation. Consequently, the offered certificates may not be a suitable investment for investors that are subject to any requirement of the EU Securitization Regulation or the UK Securitization Regulation. See “Risk Factors—Other Risks Relating to the Certificates— EU Securitization Regulation and UK Securitization Regulation” in this prospectus.

 

Notwithstanding any references in this prospectus or the PSA to the Credit Risk Retention Rules, Regulation RR, the Retaining Sponsor, the Retaining Parties and other risk retention related matters, in the event the Credit Risk Retention Rules and/or Regulation RR (or any relevant portion thereof) are repealed or determined by applicable regulatory agencies to be no longer applicable to this securitization transaction, none of the Retaining Sponsor, the Retaining Parties or any other party will be required to comply with or act in accordance with the Credit Risk Retention Rules or Regulation RR (or such relevant portion thereof). 

 

Qualifying CRE Loans; Required Credit Risk Retention Percentage

 

The Retaining Parties have determined that for purposes of this transaction, 0.0% of the Initial Pool Balance (the “Qualifying CRE Loan Percentage”) is comprised of Mortgage Loans that are “qualifying CRE loans” as such term is described in Rule 17 of the Credit Risk Retention Rules.

 

The total required credit risk retention percentage (the “Required Credit Risk Retention Percentage”) for this transaction is 5.0%. The Required Credit Risk Retention Percentage is equal to the product of (i) 1 minus the Qualifying CRE Loan Percentage (expressed as a decimal) and (ii) 5%; subject to a minimum Required Credit Risk Retention Percentage of no less than 2.50% if the issuing entity includes any non-qualifying CRE loans.

 

The VRR Interest

 

Material Terms of the VRR Interest

 

General

 

The right to payment of holders of the VRR Interest is pro rata and pari passu with the right to payment of holders of the certificates (as a collective whole). On each Distribution Date, the portion of Aggregate Available Funds allocable to (a) the VRR Interest will be the product of such Aggregate Available Funds multiplied by the Vertically Retained Percentage, and (b) the certificates will be the product of such Aggregate Available Funds multiplied by the Non-Vertically Retained Percentage. In addition, any losses incurred on the Mortgage Loans will be allocated between the VRR Interest, on the one hand, and the certificates, on the other hand, pro rata in accordance with the Vertically Retained Percentage and the Non-Vertically Retained Percentage, respectively.

 

VRR Interest Available Funds

 

The amount available for distribution to the holders of the VRR Interest on each Distribution Date (other than from Excess Interest, Yield Maintenance Charges and Prepayment Premiums) will, in general, equal the sum of (i) the Vertically Retained Percentage of the Aggregate Available Funds (described under “Description of the Certificates—Distributions—Available Funds”) for such Distribution Date and (ii) the VRR Interest Gain-on-Sale Remittance Amount for such Distribution Date (such amount, the “VRR Interest Available Funds”).

 

The “Non-Vertically Retained Percentage” is 100% minus the Vertically Retained Percentage.

 

The “Vertically Retained Percentage” is equal to a fraction, expressed as a percentage, the numerator of which is the initial VRR Interest Balance of the VRR Interest, and the denominator of which is the sum of (i) the aggregate initial Certificate Balance of all of the classes of Principal Balance Certificates and (ii) the initial VRR Interest Balance of the VRR Interest. 

 

The “VRR Interest Gain-on-Sale Remittance Amount”  for each Distribution Date will be equal to the lesser of (i) the amount on deposit in the VRR Interest Gain-on-Sale Reserve Account on such Distribution Date, and (ii) the Vertically Retained Percentage of the Aggregate Gain-on-Sale Entitlement Amount (described under “Description of the Certificates—Distributions—Available Funds”).

 

Priority of Distributions

 

On each Distribution Date, for so long as the VRR Interest Balance of the VRR Interest has not been reduced to zero, the certificate administrator is required to apply amounts on deposit in the Distribution Account, to the extent of the VRR Interest Available Funds, in the following order of priority:

 

223 

 

 

First, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, in respect of interest, up to an amount equal to the VRR Interest Distribution Amount for such Distribution Date;

 

Second, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, in reduction of the VRR Interest Balance thereof, an amount equal to the VRR Principal Distribution Amount for such Distribution Date, until the VRR Interest Balance of the VRR Interest has been reduced to zero; and

 

Third, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, up to an amount equal to the product of (A) the Vertical Risk Retention Allocation Percentage and (B) the aggregate amount of reimbursed Realized Losses and interest thereon distributed to the holders of the Principal Balance Certificates pursuant to clauses Third, Sixth, Ninth, Twelfth, Fifteenth, Eighteenth, Twenty-first, Twenty-fourth, Twenty-seventh and Thirtieth in “Description of the Certificates—Distributions—Priority of Distributions” in this prospectus;

 

provided, that to the extent any VRR Interest Available Funds remain in the Distribution Account after applying amounts as set forth in clauses First through Third above, any such amounts will be disbursed to the Class R certificates, as the REMIC residual interest, in compliance with the Code and applicable REMIC Regulations. The REMIC residual interest, sometimes commonly referred to as a “non-economic residual”, is a tax-based certificate required to be issued as part of any REMIC securitization and the holder of that interest will incur any tax liability of the REMIC trust. The REMIC residual interest is not entitled to any interest or principal in the securitization trust; however, REMIC Regulations require that the amount, if any, remaining in a REMIC trust after all amounts are paid to the regular interests be paid to the REMIC residual interest.

 

The VRR Interest will not have a specified pass-through rate (other than for tax reporting purposes), but the effective interest rate on the VRR Interest will be a per annum rate equal to the WAC Rate for the related Distribution Date.

 

The “VRR Interest Distribution Amount” with respect to any Distribution Date and the VRR Interest will equal the product of (A) the Vertical Risk Retention Allocation Percentage and (B) the aggregate amount of interest distributed on the Regular Certificates according to clauses First, Fourth, Seventh, Tenth, Thirteenth, Sixteenth, Nineteenth, Twenty-second, Twenty-fifth and Twenty-eighth in “Description of the Certificates—Distributions—Priority of Distributions” in this prospectus.

 

The “VRR Principal Distribution Amount” with respect to any Distribution Date and the VRR Interest will equal the product of (a) the Vertical Risk Retention Allocation Percentage and (b) the aggregate amount of principal distributed on the Principal Balance Certificates according to clauses Second, Fifth, Eighth, Eleventh, Fourteenth, Seventeenth, Twentieth, Twenty-third, Twenty-sixth and Twenty-ninth in “Description of the Certificates—Distributions—Priority of Distributions” in this prospectus.

 

The “Vertical Risk Retention Allocation Percentage” will equal the Vertically Retained Percentage divided by the Non-Vertically Retained Percentage.

 

Allocation of VRR Interest Realized Losses

 

On any Distribution Date, Mortgage Loan losses will be allocated between the certificates and the VRR Interest, pro rata, in accordance with the Non-Vertically Retained Percentage and the Vertically Retained Percentage, respectively. Mortgage Loan losses allocated to the certificates will be further allocated to the specified Classes of certificates in reverse sequential order, in each case as set forth under “Description of the Certificates—Distributions—Priority of Distributions”.

 

In addition, on each Distribution Date, the certificate administrator will be required to allocate any VRR Interest Realized Losses to the VRR Interest, pro rata as between the RR Interest and the Class RR certificates, based on the VRR Interest Balances of each of the RR Interest and the Class RR certificates, in reduction of the VRR Interest Balance. 

 

The “VRR Interest Realized Loss with respect to any Distribution Date is the amount, if any, by which (i) the product of (A) the Vertically Retained Percentage and (B) the aggregate Stated Principal Balance (for purposes of this calculation only, not giving effect to any reductions of the Stated Principal Balance for payments of principal collected on the Mortgage Loans that were used to reimburse any Workout-Delayed Reimbursement Amounts to the extent such Workout-Delayed Reimburse Amounts are not otherwise determined to be Nonrecoverable Advances) of the Mortgage Loans and any REO Loans (excluding any portion allocable to the related Companion Loan, if

 

224 

 

applicable) expected to be outstanding immediately following such Distribution Date, is less than (ii) the VRR Interest Balance of the VRR Interest after giving effect to distributions of principal on such Distribution Date.

 

Excess Interest

 

On each Distribution Date, the certificate administrator is required to distribute to the holders of the VRR Interest the Vertically Retained Percentage of any Excess Interest received with respect to an ARD Loan on or prior to the related Determination Date, as described in “Description of the Certificates—Distributions—Excess Interest”.

 

Yield Maintenance Charge or Prepayment Premium

 

On each Distribution Date, the certificate administrator is required to distribute to the holders of the VRR Interest the Vertically Retained Percentage of any Yield Maintenance Charge or Prepayment Premium (net of Liquidation Fees payable therefrom) received on or prior to the related Determination Date, as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”.

 

The HRR Certificates

 

Material Terms of the HRR Certificates

 

The Third Party Purchaser is expected to purchase the HRR Certificates (consisting of the Class H-RR and Class J-RR Certificates) for cash on the Closing Date at the prices set forth in the table below: 

 

Class of Certificates

 

Expected Initial Certificate Balance(1)

 

Estimated Fair Value
(in % and $)(2)

 

Expected Purchase Price(3)

Class H-RR

 

$10,060,000

 

0.452%/$4,359,487

 

43.33486%/$4,359,487

Class J-RR

 

$36,888,512

 

1.657%/$15,985,585

 

43.33486%/$15,985,585

 

 

(1)

Indicates the expected initial Certificate Balance of each Class of HRR Certificates that the Third Party Purchaser expects to purchase on the Closing Date. The VRR Interest Balance of the VRR Interest is not included in the Certificate Balance of any Class of HRR Certificates.

 

(2)

The fair value of each Class of HRR Certificates (expressed as a percentage of the fair value of all of the ABS Interests and as a dollar amount). The fair value of the HRR Certificates is not subject to a range, but is based on a targeted discount yield, and has been determined as described under “—Determination of Amount of Required Horizontal Credit Risk Retention”. The fair value of the ABS Interests is unknown and an estimate thereof has been determined by the Retaining Sponsor as described under “—Determination of Amount of Required Horizontal Credit Risk Retention” below.

 

(3)

Expressed as a percentage of the expected initial Certificate Balance of the Class H-RR and Class J-RR Certificates that the Third Party Purchaser expects to purchase on the Closing Date and as a dollar amount, in each case excluding accrued interest.

 

The aggregate fair value of the HRR Certificates is expected to be equal to $20,345,072, representing approximately 2.108% of the aggregate fair value of all ABS Interests.

 

The Retaining Sponsor estimates that, if it had relied solely on retaining an “eligible horizontal residual interest” in order to meet the credit risk retention requirements of Regulation RR with respect to this securitization transaction, it would have retained an eligible horizontal residual interest with an aggregate fair value dollar amount of approximately $48,246,721, representing 5.0% of the aggregate fair value, as of the Closing Date, of all ABS Interests.

 

For a description of payment and other material terms of the Class H-RR and Class J-RR Certificates see “Description of the Certificates” in this prospectus.

 

225 

 

The Third Party Purchaser

 

LD III Holdco II, L.P., a Delaware limited partnership, is expected to purchase the HRR Certificates and will act as the Third Party Purchaser. LD III Holdco II, L.P. is directly or indirectly owned by Prime Finance Long Duration (B-Piece) III, L.P. and by Prime Finance Long Duration (B-Piece) III (Parallel Entity), L.P., each a Delaware limited partnership (collectively, the “Fund”). The Fund was formed primarily to acquire or invest in unrated or below investment-grade commercial mortgage backed securities and certain other investments. The Fund will commence operations on September 30, 2021, and has total investor capital commitments of $460.3 million to date. This is anticipated to represent the Fund’s second purchase of CMBS B-Piece Securities.

 

The Fund is advised by Prime Finance Advisor, L.P. (“Prime Finance”). Prime Finance is an experienced commercial real estate debt investor. The six members of the investment committee responsible for the Fund had an average of more than 29 years of real estate experience as of September 30, 2021. Funds advised by Prime Finance have made investments in floating-rate whole loans on transitional properties, subordinate debt, preferred equity and CMBS B-Piece Securities. As of June 30, 2021, funds advised by Prime Finance own approximately 235 separate real estate credit investments, including forty-six (46) CMBS B-Piece Securities.

 

As of June 30, 2021, Prime Finance affiliates have originated or acquired over $17 billion of commercial real estate debt investments. Prime Finance is registered as an investment adviser under the U.S. Investment Advisers Act of 1940, as amended.

 

Solely for its own purposes and benefit, the Third Party Purchaser has completed an independent review of the credit risk of each mortgage loan. The review consisted of a review of the sponsors’ underwriting standards as provided by the sponsors, the collateral securing each mortgage loan and expected cash flows related to the mortgage loans. Such review was based on the mortgage loan files and information regarding the mortgage loans provided by or on behalf of the sponsors and was not independently verified by the Third Party Purchaser. The Third Party Purchaser performed its due diligence solely for its own benefit. The Third Party Purchaser has no liability to any person or entity for the manner in which it conducted its due diligence or the extent of such due diligence. The Third Party Purchaser’s review and conclusions may not be relied upon by anyone else and may not be construed as an approval or endorsement of the sponsors’ underwriting standards or of any mortgage loan or any loan level disclosure in this prospectus. The Third Party Purchaser makes no representations or warranties with respect to any such underwriting standards, information or disclosure and has not independently verified the truth or accuracy of any representations and warranties made by the sponsors or any other party to the transaction or any related documents.

 

The Third Party Purchaser is not required to take into account the interests of any other investor in the certificates or any other party in conducting its due diligence or in exercising remedies or voting or other rights in its capacity as owner of its certificates or in making requests or recommendations to the sponsors as to the selection of the mortgage loans and the establishment of other transaction terms. Investors and other third parties are not entitled to rely on in any way the Third Party-Purchaser’s due diligence or acceptance of a mortgage loan. The Third Party Purchaser’s acceptance of a mortgage loan does not constitute, and may not be construed as, an endorsement or approval of any such mortgage loan, the underwriting for such mortgage loan or of the originator of su ch mortgage loan.

 

The Third Party Purchaser will have no liability to any certificateholder for any actions taken by it and the PSA will provide that each certificateholder, by its acceptance of a certificate, forever waives and releases any claims against the Third Party Purchaser and such buyers, and their respective affiliates, in respect of such actions.

 

See “Risk Factors—Risks Relating to Conflicts of Interest—Potential Conflicts of Interest of the Master Servicer and the Special Servicer”. 

 

Determination of Amount of Required Horizontal Credit Risk Retention

 

General

 

CMBS such as the principal balance certificates are typically priced based relative to either the swap yield curve or to a targeted yield. The method of pricing used is primarily a function of the rating, but can also be determined by prevailing market conditions or investor preference. For this transaction, the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4, Class A-5, Class A-S, Class B, Class C, Class D and Class E certificates (the “Swap Priced Principal Balance Certificates”) are anticipated to be priced based on the swap yield curve, and the Class X-F, Class X-G, Class F, Class G, Class H-RR and Class J-RR certificates (the “Yield Priced Certificates”) are anticipated to be priced based on a targeted yield. The maximum certificate balances of the Class A-4, Class A-5, Class A-S, Class B and Class C certificates (assuming the initial certificate balances of the Class A-4 and Class A-5 Trust Components discussed below under “—Determination of Class Sizes for Swap Priced Principal Balance Certificates”) will be

 

226 

 

issued on the Closing Date, and the initial certificate balance or notional amount of each other class of Exchangeable Certificates will be equal to zero on the Closing Date and will correspondingly have an aggregate fair value of $0 as of the Closing Date. The Retaining Sponsor calculated the expected scheduled principal payments (the “Scheduled Certificate Principal Payments”) on each class of Swap Priced Principal Balance Certificates and each class of Yield Priced Certificates as described below; provided, that with respect to each class of the Class X-F and Class X-G certificates the Retaining Sponsor calculated the Scheduled Certificate Principal Payments on the Underlying Class, as described below. CMBS such as the Class X Certificates (other than the Class X-F and Class X-G certificates) (collectively, the “Treasury Priced Class X Certificates”) are typically priced relative to the treasury yield curve. The Retaining Sponsor made its determination of the fair value of the Swap Priced Principal Balance Certificates, Yield Priced Certificates and the Treasury Priced Class X Certificates based on a number of inputs and assumptions consistent with these typical pricing methodologies in the manner described below for the applicable class of certificates. It should be noted in reviewing the fair value discussion below, that certain of the inputs and assumptions, such as yields, credit spreads, prices and coupons, are not directionally correlated (i.e., variations from the base case in the direction of the high or low estimates will not necessarily occur in the same manner, in the same direction or to the same degree for each applicable input or assumption at any given point in time or as a result of any particular market condition). For example, with respect to any particular class of certificates, swap yields may widen in the direction of the high estimate provided, while credit spreads and/or prices move in the direction of the low estimate provided.

 

Swap Priced Principal Balance Certificates

 

Based on the Structuring Assumptions and assuming a 0% constant prepayment rate (“CPR”), the Retaining Sponsor calculated what the Scheduled Certificate Principal Payments on each class of Swap Priced Principal Balance Certificates would be over the course of this securitization transaction based on when principal payments are required to be made under the terms of the underlying Mortgage Loan documents during each Collection Period and which classes of Swap Priced Principal Balance Certificates will be entitled to receive principal payments based on the payment priorities described in “Description of Certificates—Distributions—Priority of Distributions”. On the basis of the Scheduled Certificate Principal Payments, the Retaining Sponsor calculated the weighted average life for each class of Swap Priced Principal Balance Certificates.

 

Swap Yield Curve

 

For an expected range of values at specified points along the swap yield curve, see the table below entitled “Range of Swap Yields for the Swap Priced Principal Balance Certificates”. The Retaining Sponsor utilized the assumed swap yield curve in the table below in determining the range of fair values of the Swap Priced Principal Balance Certificates. The actual swap yield curve that will be used as a basis for determining the price of the Swap Priced Principal Balance Certificates is not known at this time and differences in the swap yield curve will ultimately result in higher or lower fair value calculations. The Retaining Sponsor identified the range presented in the table below at each maturity on the swap yield curve, which represents the Retaining Sponsor’s estimate of the largest increase or decrease in the swap yield at that maturity reasonably expected to occur prior to pricing of the certificates, based on 10 business day rolling periods over the past 6 months.

 

Range of Swap Yields for the Swap Priced Principal Balance Certificates

 

Maturity (Years)

 

Low Estimate of Swap Yield

 

Base Case Swap Yield

 

High Estimate of Swap Yield

   2Y

 

0.292%

 

0.324%

 

0.356%

   3Y

 

0.517%

 

0.574%

 

0.631%

   4Y

 

0.699%

 

0.777%

 

0.855%

   5Y

 

0.842%

 

0.936%

 

1.030%

   6Y

 

0.955%

 

1.061%

 

1.167%

   7Y

 

1.050%

 

1.167%

 

1.284%

   8Y

 

1.121%

 

1.246%

 

1.371%

   9Y

 

1.176%

 

1.307%

 

1.438%

   10Y

 

1.228%

 

1.364%

 

1.500%

   12Y

 

1.306%

 

1.451%

 

1.596%

 

Based on the swap yield curve, the Retaining Sponsor will determine for each Class of Swap Priced Principal Balance Certificates the swap yield reflected on the swap yield curve (the “Swap Curve Interpolated Yield”) that corresponds to that class’s weighted average life by using a linear straight-line interpolation (using the swap yield curve with 2, 3, 4, 5, 6, 7, 8, 9, 10 and 12 year maturities) if the weighted average life does not correspond to a specified maturity on the swap yield curve.

 

227 

 

Credit Spread Determination for Swap Priced Principal Balance Certificates

 

The Retaining Sponsor determined the credit spread for each class of Swap Priced Principal Balance Certificates on the basis of market bids obtained for similar CMBS with similar credit ratings, pool composition and asset quality, payment priority and weighted average lives of the related class of Swap Priced Principal Balance Certificates as of the date of this prospectus. The actual credit spread for a particular class of Swap Priced Principal Balance Certificates at the time of pricing is not known at this time, and differences in the then current credit spread demanded by investors for similar CMBS will ultimately result in higher or lower fair values. The Retaining Sponsor identified the range presented in the table below from the base case credit spread percentage, which represents the Retaining Sponsor’s estimate of the largest increase or decrease in the credit spread for newly issued CMBS reasonably expected to occur prior to pricing of the Swap Priced Principal Balance Certificates based on the Retaining Sponsor’s observation and experience in the placement of CMBS with similar characteristics.

 

Range of Credit Spreads for the Swap Priced Principal Balance Certificates

 

Class of Certificates

 

Low Estimate of Credit Spread

 

Base Case Credit Spread

 

High Estimate of Credit Spread

Class A-1

 

0.180%

 

0.200%

 

0.220%

Class A-2

 

0.410%

 

0.450%

 

0.500%

Class A-3

 

0.590%

 

0.650%

 

0.720%

Class A-SB

 

0.500%

 

0.550%

 

0.610%

Class A-4

 

0.590%

 

0.650%

 

0.720%

Class A-5

 

0.600%

 

0.670%

 

0.740%

Class A-S

 

0.810%

 

0.900%

 

0.990%

Class B

 

0.950%

 

1.050%

 

1.160%

Class C

 

1.260%

 

1.400%

 

1.540%

Class D

 

2.210%

 

2.450%

 

2.700%

Class E

 

2.970%

 

3.300%

 

3.630%

 

Discount Yield Determination for Swap Priced Principal Balance Certificates

 

The discount yield (the “Discount Yield”) for each class of Swap Priced Principal Balance Certificates is the sum of the Swap Curve Interpolated Yield for such class and the related credit spread established at pricing. The actual Discount Yield for a particular class of Swap Priced Principal Balance Certificates at the time of pricing is not known at this time, and differences in the then current Discount Yield demanded by investors for similar CMBS will ultimately result in higher or lower fair values.

 

For an expected range of values for each class of Swap Priced Principal Balance Certificates, see the table entitled “Range of Discount Yields for the Swap Priced Principal Balance Certificates” below. The Retaining Sponsor identified the range presented in the table below from the base case Discount Yield percentage, which represents the Retaining Sponsor’s estimate of the largest increase or decrease in the discount yield for newly issued CMBS reasonably expected to occur prior to pricing of the Swap Priced Principal Balance Certificates based on the Retaining Sponsor’s observation and experience in the placement of CMBS with similar characteristics.

 

Range of Discount Yields for the Swap Priced Principal Balance Certificates

 

Class of Certificates

 

Low Estimate of Discount Yield

 

Base Case Discount Yield

 

High Estimate of Discount Yield

Class A-1

 

0.6623%

 

0.7354%

 

0.8086%

Class A-2

 

1.2487%

 

1.3824%

 

1.5260%

Class A-3

 

1.6274%

 

1.8029%

 

1.9884%

Class A-SB

 

1.5835%

 

1.7543%

 

1.9351%

Class A-4

 

1.8063%

 

2.0012%

 

2.2060%

Class A-5

 

1.8220%

 

2.0274%

 

2.2328%

Class A-S

 

2.0340%

 

2.2596%

 

2.4852%

Class B

 

2.1751%

 

2.4108%

 

2.6565%

Class C

 

2.4882%

 

2.7642%

 

3.0403%

Class D

 

3.4382%

 

3.8142%

 

4.2003%

Class E

 

4.1982%

 

4.6642%

 

5.1303%

 

Determination of Class Sizes for Swap Priced Principal Balance Certificates

 

The Retaining Sponsor was provided credit support levels for each class of Principal Balance Certificates by each Rating Agency. A credit support level for a particular class of Swap-Priced Principal Balance Certificates reflects the Rating Agency’s assessment of the aggregate certificate balance of Swap-Priced Principal Balance Certificates that would be required to be subordinate to that class of Swap-Priced Principal Balance Certificates in

 

228 

 

order to satisfy that Rating Agency’s internal ratings criteria to permit it to issue a particular credit rating. Based on the individual credit support levels (expressed as a percentage) provided by the Rating Agencies, the Retaining Sponsor determined the highest required credit support level of the Rating Agencies selected to rate a particular class of Principal Balance Certificates (the “Constraining Level”). In certain circumstances the Retaining Sponsor, in consultation with the other sponsors, may have elected not to engage a rating agency for particular classes of certificates, based in part on the credit support levels provided by that rating agency. See “Risk Factors—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded”. The Certificate Balance for the classes of certificates with the highest credit rating was determined by multiplying the Initial Pool Balance by a percentage equal to 1.0 minus that class’s Constraining Level. For each other subordinate class of Principal Balance Certificates, that class’s Certificate Balance was determined by multiplying the Initial Pool Balance by a percentage equal to the difference between the Constraining Level for the immediately senior class of Principal Balance Certificates and such subordinate class’s Constraining Level, subject in each case to nominal variations related to rounding. To arrive at the final certificate balances, such preliminary certificate balances for the Principal Balance Certificates were then multiplied by the Non-Vertically Retained Percentage. The Non-Vertically Retained Percentage and the Vertically Retained Percentage were calculated by determining the Non-Vertically Retained Percentage (and corresponding Vertically Retained Percentage) that would satisfy that Fair Value Condition.

 

For purposes of the calculations in this “Credit Risk Retention” section, the Certificate Balances of the Class A-4 and Class A-5 Certificates are assumed to be $190,000,000 and $223,272,000, respectively.

 

Target Price or Target Coupon Determination for Swap Priced Principal Balance Certificates

 

The Retaining Sponsor determined a target price (the “Target Price”) or target coupon (the “Target Coupon”) for each class of Swap Priced Principal Balance Certificates on the basis of the price (expressed as a percentage of the Certificate Balance of that class) that similar CMBS with similar credit ratings, cash flow profiles and prepayment risk have priced at in recent securitization transactions or, with respect to a Target Coupon, on the basis of the coupon associated with similar CMBS with similar credit ratings, cash flow profiles and prepayment risk in recent securitization transactions. The Target Price or Target Coupon, as applicable, that was utilized for each class of Swap Priced Principal Balance Certificates is set forth in the table below. The Target Prices and Target Coupons utilized by the Retaining Sponsor have not changed materially during the prior year.

 

Target Prices for the Swap Priced Principal Balance Certificates

 

Class of Certificates

 

Target Price

Class A-1

 

100%

Class A-2

 

103%

Class A-3

 

100%

Class A-SB

 

103%

Class A-4

 

101%

Class A-5

 

103%

Class A-S

 

103%

Class B

 

103%

Class C

 

103%

 

Target Coupons for the Swap Priced Principal Balance Certificates

 

Class of Certificates

 

Target Coupon

Class D

 

2.500%

Class E

 

2.500%

 

Determination of Assumed Certificate Coupon for Swap Priced Principal Balance Certificates

 

With respect to each class of Swap Priced Principal Balance Certificates (other than the Class D and Class E Certificates), based on the Target Price, the Discount Yield and the Scheduled Certificate Principal Payments for each class of Swap Priced Principal Balance Certificates, the Retaining Sponsor determined the assumed certificate coupon (the “Assumed Certificate Coupon”) by calculating what coupon would be required to be used based on the Scheduled Certificate Principal Payments for such class of certificates in order to achieve the related Target Price for that class of certificates when utilizing the related Discount Yield in determining that Target Price. The Assumed Certificate Coupon with respect to each class of the Class D and Class E Certificates is equal to the related Target Coupon. The Assumed Certificate Coupon for each class of certificates and range of Assumed Certificate Coupons generated as a result of the range of possible Discount Yields as of the Closing Date is set forth in the table below.

 

229 

 

 

Range of Assumed Certificate Coupons for the Swap Priced Principal Balance Certificates

 

Class of Certificates

 

Low Estimate of Assumed Certificate Coupon

 

Base Case Assumed Certificate Coupon

 

High Estimate of Assumed Certificate Coupon

Class A-1

 

0.67000%

 

0.74400%

 

0.81800%

Class A-2

 

1.88200%

 

2.01800%

 

2.16400%

Class A-3

 

1.63100%

 

1.80700%

 

1.99200%

Class A-SB

 

2.01600%

 

2.18900%

 

2.37300%

Class A-4

 

1.91900%

 

2.11400%

 

2.31900%

Class A-5

 

2.15600%

 

2.36400%

 

2.57200%

Class A-S

 

2.36900%

 

2.59700%

 

2.82600%

Class B

 

2.51100%

 

2.75000%

 

2.99800%

Class C

 

2.82600%

 

3.10500%

 

3.38400%

Class D

 

2.50000%

 

2.50000%

 

2.50000%

Class E

 

2.50000%

 

2.50000%

 

2.50000%

 

 

 

Determination of Expected Price for Swap Priced Principal Balance Certificates

 

Based on interest payments using the Assumed Certificate Coupons for the Swap Priced Principal Balance Certificates, the Discount Yield and the Scheduled Certificate Principal Payments for each Class of Swap Priced Principal Balance Certificates, the Retaining Sponsor determined the price (the “Swap Priced Expected Price”) expressed as a percent of the Certificate Balance of that Class by determining the net present value of the Scheduled Certificate Principal Payments and interest payments accruing at the related Assumed Certificate Coupon discounted at the related Discount Yield; however, for purposes of such calculation no Assumed Certificate Coupon exceeded the WAC Rate. The Retaining Sponsor determined the Swap Priced Expected Price for each class of Swap Priced Principal Balance Certificates based on the low estimate and high estimate of Assumed Certificate Coupons and the Discount Yield. The lower the yield based on the Assumed Certificate Coupon, the higher the corresponding Swap Priced Expected Price for a class of certificates will be, therefore, the low range of fair values of the Swap Priced Principal Balance Certificates will correspond to the high range of the estimate of potential Assumed Certificate Coupons and correspondingly, the high range of fair values of the Swap Priced Principal Balance Certificates will correspond to the low range of the estimate of potential Assumed Certificate Coupons.

 

Treasury Priced Class X Certificates

 

Based on the Structuring Assumptions and assuming a 100% CPY prepayment rate, the Retaining Sponsor calculated what the expected scheduled interest payments on each class of Treasury Priced Class X Certificates would be over the course of the transaction (for each class of certificates, the “Scheduled Certificate Interest Payments”) based on what the Notional Amount of the related class of Treasury Priced Class X Certificates would be during each Collection Period as a result of the application of the expected principal payments during such Collection Period under the terms of the underlying Mortgage Loan documents assuming a 100% CPY prepayment rate and the classes of certificates that would be entitled to those principal payments based on the payment priorities described in “Description of the Certificates—Distributions—Priority of Distributions”. On the basis of the periodic reduction in the Notional Amount of each class of Treasury Priced Class X Certificates, the Retaining Sponsor calculated the weighted average life for each such class of Treasury Priced Class X Certificates.

 

Determination of Treasury Yield Curve for Treasury Priced Class X Certificates

 

The Retaining Sponsor utilized the assumed treasury yield curve in the table below in determining the range of fair values of the Treasury Priced Class X Certificates. The actual treasury yield curve that will be used as a basis for determining the price of the Treasury Priced Class X Certificates is not known at this time, and differences in the treasury yield curve will ultimately result in higher or lower fair market value calculations. For an expected range of values at specified points along the treasury yield curve, see the table below. The Retaining Sponsor identified the range presented in the table below at each maturity on the treasury yield curve, which represents the Retaining Sponsor’s estimate of the largest increase or decrease in the treasury yield at that maturity reasonably expected to occur prior to pricing of the certificates, based on 10 business day rolling periods over the past 6 months.

 

Range of Treasury Yields for the Treasury Priced Class X Certificates

 

Maturity (Years)

 

Low Estimate of Treasury Yield

 

Base Case Treasury Yield

 

High Estimate of Treasury Yield

   7Y

 

0.979%

 

1.088%

 

1.197%

   10Y

 

1.170%

 

1.300%

 

1.430%

 

230 

 

 

For each class of Treasury Priced Class X Certificates, the Retaining Sponsor determined the yield reflected on the treasury yield curve (the “Yield Curve Interpolated Yield”) that corresponds to the weighted average life of the Notional Amount of such class of Treasury Priced Class X Certificates by using a straight-line interpolation.

 

Credit Spread Determination for Treasury Priced Class X Certificates

 

The Retaining Sponsor determined the credit spread for each class of Treasury Priced Class X Certificates on the basis of market bids obtained for similar CMBS with similar credit ratings, pool composition and asset quality, payment priority and weighted average lives of such class of Treasury Priced Class X Certificates as of the date of this prospectus. The actual credit spread for a particular class of Treasury Priced Class X Certificates at the time of pricing is not known at this time and differences in the then current credit spread demanded by investors for similar CMBS will ultimately result in higher or lower fair values. The Retaining Sponsor identified the range presented in the table below from the base case credit spread percentage, which is the Retaining Sponsor’s estimate of the largest percentage increase or decrease in the credit spread for newly issued CMBS reasonably expected to occur prior to pricing of the certificates.

 

Range of Credit Spreads for the Treasury Priced Class X Certificates

 

Class of Certificates

 

Low Estimate of Credit Spread

 

Base Case Credit Spread

 

High Estimate of Credit Spread

Class X-A

 

0.900%

 

1.000%

 

1.100%

Class X-B

 

0.900%

 

1.000%

 

1.100%

Class X-D

 

1.890%

 

2.100%

 

2.310%

 

Discount Yield Determination for Treasury Priced Class X Certificates

 

The Discount Yield for each class of Treasury Priced Class X Certificates is the sum of the Yield Curve Interpolated Yield for such class and the related credit spread. For an expected range of values for each class of Treasury Priced Class X Certificates, see the table below. The Retaining Sponsor identified the range presented in the table below from the base case Discount Yield percentage, which represents the Retaining Sponsor’s estimate of the largest increase or decrease in the discount yield for newly issued CMBS reasonably expected to occur prior to pricing of the Treasury Priced Class X Certificates based on the Retaining Sponsor’s observation and experience in the placement of CMBS with similar characteristics.

 

Range of Discount Yields for the Treasury Priced Class X Certificates

 

Class of Certificates

 

Low Estimate of Discount Yield

 

Base Case Discount Yield

 

High Estimate of Discount Yield

Class X-A

 

1.9546%

 

2.1719%

 

2.3892%

Class X-B

 

2.0520%

 

2.2800%

 

2.5080%

Class X-D

 

3.0444%

 

3.3827%

 

3.7210%

 

Determination of Scheduled Certificate Interest Payments for Treasury Priced Class X Certificates

 

Based on the range of Assumed Certificate Coupons determined for the Principal Balance Certificates, the Retaining Sponsor determined the range of Scheduled Certificate Interest Payments in each scenario for each class of Treasury Priced Class X Certificates based on difference between the WAC Rate in effect from time to time, over the Pass-Through Rate or the weighted average of the Pass-Through Rate(s), as applicable, of the Underlying Class(es) of Principal Balance Certificates and/or Underlying Trust Component(s) upon which the Notional Amount of such class of Treasury Priced Class X Certificates is based.

 

Determination of Interest-Only Expected Price

 

Based on the Discount Yield and the Scheduled Certificate Interest Payments for each class of Treasury Priced Class X Certificates, the Retaining Sponsor determined the price (the “Interest-Only Expected Price”) expressed as a percent of the Notional Amount of such Class by determining the net present value of the Scheduled Certificate Interest Payments discounted at the related Discount Yield. The Retaining Sponsor determined the Interest-Only Expected Price for each class of Treasury Priced Class X Certificates based on the low estimate and high estimate of Assumed Certificate Coupons for the Principal Balance Certificates and the resulting Scheduled Certificate Interest Payments due to the Treasury Priced Class X Certificates in each scenario. Lower Assumed Certificate Coupons on the Principal Balance Certificates result in an increase in the Scheduled Certificate Interest Payments to the Treasury Priced Class X Certificates and therefore a higher Interest-Only Expected Price, and higher Assumed Certificate Coupons on the Principal Balance Certificates result in a decrease in the Scheduled Certificate Interest Payments to the Treasury Priced Class X Certificates and therefore a lower Interest-Only Expected Price.

 

231 

 

 

Yield Priced Certificates

 

The Yield Priced Certificates include the Class X-F, Class X-G, Class F, Class G, Class H-RR and Class J-RR Certificates, and the valuation of each such class of Yield Priced Certificates was based on the price (based on (a) a targeted discount yield of 14.4338% for the Class X-F, Class X-G, Class F, Class G, Class H-RR and Class J-RR Certificates (provided, that such yields may be revised in order to satisfy the Fair Value Condition), (b) a targeted coupon equal to (A) the WAC Rate minus 1.00000%, with respect to each Class of the Class F and Class G Certificates, (B) 1.00000%, with respect to each Class of the Class X-F and Class X-G Certificates, and (C) the WAC Rate, with respect to each Class of the Class H-RR and Class J-RR Certificates, (c) the Structuring Assumptions and (d) 0% CPR for Class X-F, Class X-G, Class F, Class G, Class H-RR and Class J-RR) each as agreed to between the Sponsors and the Retaining Parties, as set forth under “—Material Terms of the HRR Certificates” above (the “Yield Priced Expected Price” and, together with the Swap Priced Expected Price and the Interest-Only Expected Price, the “Expected Prices”), expressed as a percentage of the Certificate Balance or Notional Amount of that class.

 

Determination of Class Sizes of the Yield Priced Certificates

 

The Retaining Sponsor determined the Certificate Balance or Notional Amount of each class of Yield Priced Certificates in the same manner described above in “—Determination of Class Sizes for Swap Priced Principal Balance Certificates”.

 

Weighted Average Life of Certificates

 

On the basis of the Scheduled Certificate Principal Payments and corresponding Certificate Balances or Notional Amounts, as applicable, the Retaining Sponsor calculated the weighted average life for each class of Swap Priced Principal Balance Certificates (based on 0% CPR), Treasury Priced Class X Certificates (based on 100% CPY) and Yield Priced Certificates (based on 0% CPR).

 

Calculation of Fair Value of All ABS Interests

 

Fair Value of the Certificates (other than the Class V and Class R Certificates)

 

Based on the Expected Prices, the Retaining Sponsor determined the fair value of each class of certificates (other than the Class V and Class R certificates) by multiplying the Expected Price by the related Certificate Balance or Notional Amount. 

 

Fair Value of the VRR Interest

 

The Retaining Sponsor determined the fair value of the VRR Interest by (i) calculating the aggregate fair value of all of the certificates (other than the Class R Certificates), (ii) multiplying such aggregate fair value by the Vertical Risk Retention Allocation Percentage and, (iii) based on the assumption that the restrictions on liquidity (as described under “—Hedging, Transfer and Financing Restrictions” below) constitute an embedded characteristic of the VRR Interest rather than an entity specific restriction, applying a liquidity discount. The Retaining Sponsor determined the range of fair values for the VRR Interest based on the low estimate and high estimate of the calculation set forth in clause (i).

 

Fair Value of Class V Certificates

 

The Retaining Sponsor determined that the Class V certificates have a fair value equal to zero based on the fact that there is a low probability of Excess Interest being received, and if received, it would be received near the stated maturity date of the related Mortgage Loan. Accordingly, there is no market for the Class V certificates.

 

Range of Fair Values

 

Based on the Expected Prices and the fair value of the VRR Interest and the Class V certificates, the Retaining Sponsor determined the fair value or range of fair values set forth in the table below for each class of certificates (other than the Class R certificates) and the VRR Interest. For the “Base Case Fair Value”, the Retaining Sponsor determined the fair value of the related class of certificates or the VRR Interest by multiplying the relevant Expected Price by the Certificate Balance, Notional Amount or VRR Interest Balance, as applicable, of such class of certificates or VRR Interest. For the “High Estimate of Fair Value”, the Retaining Sponsor determined the fair value for the related class of certificates or the VRR Interest by multiplying the relevant Expected Price by the high estimate Certificate Balance, Notional Amount or VRR Interest Balance, as applicable, of such class of certificates or the VRR Interest, as applicable. For the “Low Estimate of Fair Value”, the Retaining Sponsor determined the fair value of the related class of certificates or the VRR Interest by multiplying the relevant Expected Price by the low estimate Certificate Balance, Notional Amount or VRR Interest Balance, as applicable, of such class of certificates or the VRR Interest In each of

 

232 

 

 

the preceding cases, the Certificate Balance or Notional Amount used for such calculation is the amount shown under “Summary of Certificates and VRR Interest” in this prospectus, subject to the assumptions set forth under “—Determination of Class Sizes for Swap Priced Principal Balance Certificates” above.

 

Range of Fair Values(1)

 

Class of Certificates or VRR Interest

 

High Estimate of Fair Value

 

Base Case Fair Value

 

Low Estimate of Fair Value

Class A-1

 

$18,399,661

 

$18,399,678

 

$18,399,704

Class A-2

 

$94,860,274

 

$94,859,712

 

$94,858,653

Class A-3

 

$68,097,167

 

$68,099,782

 

$68,098,584

Class A-SB

 

$35,122,604

 

$35,121,656

 

$35,122,966

Class A-4

 

$191,891,450

 

$191,886,339

 

$191,883,375

Class A-5

 

$229,966,856

 

$229,965,695

 

$229,967,280

Class X-A

 

$70,440,254

 

$60,924,039

 

$51,319,814

Class X-B

 

$11,589,652

 

$8,385,261

 

$5,209,972

Class A-S

 

$54,110,047

 

$54,108,492

 

$54,112,327

Class B

 

$44,899,654

 

$44,901,769

 

$44,900,326

Class C

 

$48,353,825

 

$48,354,144

 

$48,355,440

Class X-D

 

$4,443,678

 

$4,374,217

 

$4,306,329

Class X-F

 

$535,839

 

$535,839

 

$535,839

Class X-G

 

$773,907

 

$773,907

 

$773,907

Class D

 

$26,786,350

 

$25,929,834

 

$25,083,005

Class E

 

$21,227,153

 

$20,397,482

 

$19,604,912

Class F

 

$3,824,081

 

$3,824,081

 

$3,824,081

Class G

 

$5,523,082

 

$5,523,082

 

$5,523,082

Class H-RR

 

$4,359,487

 

$4,359,487

 

$4,359,487

Class J-RR

 

$15,985,585

 

$15,985,585

 

$15,985,585

Class V

 

$0

 

$0

 

$0

VRR Interest

 

$28,660,649

 

$28,224,331

 

$27,787,865

 

 

 

(1)

With respect to any scenario set forth in the above table that results in the Fair Value Condition not being satisfied, in order to satisfy the Fair Value Condition, the Retaining Sponsor may retain an additional amount of each ABS Interest as part of the VRR Interest. 

 

The estimated range of fair value for all the certificates (other than the Class R certificates) and the VRR Interest is approximately $950,012,532 to $979,851,255.

 

Hedging, Transfer and Financing Restrictions

 

The VRR Interest and the HRR Certificates will be subject to certain hedging, transfer and financing restrictions.

 

The Class RR certificates will be in the form of a certificated REMIC regular interest representing the right to receive certain distributions under the PSA as described in this “Credit Risk Retention” section, and the Class RR certificates and the HRR Certificates are expected to be held at all times in definitive form by the certificate administrator on behalf of the registered holders thereof, as and to the extent provided in the PSA.

 

Each Retaining Party will agree that, except for transfers to a subsequent third party purchaser no sooner than five years after the Closing Date in the case of the HRR Certificates, it and its affiliates are subject to certain hedging, transfer and financing restrictions that will be applicable to any “retaining sponsor”, “originator” and any respective “affiliate” (each as defined in the Regulation RR) when compliance with the Credit Risk Retention Rules is required.

 

These restrictions will include an agreement by each Retaining Party not to transfer its respective Risk Retention Interest, except to a “majority-owned affiliate” or, in the case of the Third Party Purchaser, to a subsequent third party purchaser (as defined in, and in accordance with, the Credit Risk Retention Rules). 

 

The Retaining Parties have agreed that the restrictions described under this heading “Hedging, Transfer and Financing Restrictions” will expire on the date that is the earlier of (a) the latest of (i) the date on which the total unpaid principal balance of the Mortgage Loans has been reduced to 33% of the Initial Pool Balance; (ii) the date on which the sum of the total outstanding Certificate Balance of the certificates and the VRR Interest Balance of the VRR Interest has been reduced to 33% of the sum of the total outstanding Certificate Balance of the certificates and the VRR Interest Balance of the VRR Interest as of the Closing Date; and (iii) two years after the Closing Date; and (b) such date on which the Credit Risk Retention Rules cease to require the retention of risk with respect to the securitization of the Mortgage Loans contemplated by the PSA, resulting from the repeal, amendment or modification of all or any applicable portion of the Credit Risk Retention Rules. Notwithstanding any of the foregoing to the

 

233 

 

 

contrary, solely with respect to the HRR Certificates, such restrictions will expire, if earlier, on the date on which all of the Mortgage Loans have been defeased in accordance with paragraph (b)(8)(i) of Rule 7 under Regulation RR.

 

Operating Advisor

 

The operating advisor for the transaction is Pentalpha Surveillance LLC, a Delaware limited liability company. As described under “The Pooling and Servicing Agreement—Operating Advisor”, the Operating Advisor will, in general and under certain circumstances described in this prospectus, have the following responsibilities with respect to the Serviced Mortgage Loans:

 

 

review the actions of the special servicer with respect to Specially Serviced Loans and, for so long as an Operating Advisor Consultation Event exists, with respect to Major Decisions relating to Serviced Mortgage Loans that are not Specially Serviced Loans;

 

 

review reports provided by the special servicer to the extent set forth in the PSA;

 

 

review for accuracy certain calculations made by the special servicer; and

 

 

issue an annual report generally setting forth, among other things, its assessment of the special servicer’s performance of its duties under the PSA with respect to Specially Serviced Loans and whether the special servicer is operating in compliance with the Servicing Standard.

 

In addition, if the operating advisor determines, in its sole discretion exercised in good faith, that (i) the special servicer is not performing its duties as required under the PSA or is otherwise not acting in accordance with the Servicing Standard and (ii) the replacement of the special servicer would be in the best interest of the Certificateholders and the VRR Interest Owners as a collective whole, the operating advisor will have the right to recommend the replacement of the special servicer with respect to the Serviced Mortgage Loans. See “The Pooling and Servicing Agreement—Replacement of Special Servicer Without Cause” and “—Operating Advisor—Recommendation of the Replacement of the Special Servicer”.

 

Further, after the occurrence and during the continuance of an Operating Advisor Consultation Event, the operating advisor will be required to consult with the master servicer and special servicer with respect to Major Decisions in respect of the applicable Serviced Mortgage Loan(s) and/or related Companion Loan(s).  The operating advisor will generally have no obligations or consultation rights as operating advisor under the PSA for this transaction with respect to any Non-Serviced Mortgage Loan or any related REO Property. See “Transaction Parties—The Operating Advisor and the Asset Representations Reviewer” and “The Pooling and Servicing Agreement—Operating Advisor”.

 

The Operating Advisor is required to be an Eligible Operating Advisor. For further information regarding the operating advisor, a description of how the operating advisor satisfies the requirements of an Eligible Operating Advisor, a description of the material terms of the PSA with respect to the operating advisor, the operating advisor’s compensation, and any material conflicts of interest or material potential conflicts of interest between the operating advisor and another party to this securitization transaction, see “Risk Factors—Potential Conflicts of Interest of the Operating Advisor”, “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” and “The Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses—Operating Advisor Compensation” and “—The Operating Advisor”.

 

The disclosures set forth in this prospectus under the headings referenced in the preceding paragraph are hereby incorporated by reference in this “Credit Risk Retention—Operating Advisor” section.

 

Representations and Warranties

 

MSMCH will make the representations and warranties identified on Annex D-1, subject to the exceptions to these representations and warranties set forth in Annex D-2, with respect to the MSMCH Mortgage Loans. At the time of its decision to include each of the MSMCH Mortgage Loans in this transaction, MSMCH determined either that the risks associated with the matters giving rise to each exception set forth on Annex D-2 to this prospectus with respect to each of its Mortgage Loans were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents to) resolve the matter soon, any requirements to obtain rating agency confirmation prior to

 

234 

 

 

taking an action related to such exception, a determination by MSMCH that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by MSMCH that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, there can be no assurance that the compensating factors or other circumstances upon which MSMCH based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

 

KeyBank will make the representations and warranties identified on Annex D-1, subject to the exceptions to these representations and warranties set forth in Annex D-2, with respect to the KeyBank Mortgage Loans. At the time of its decision to include each of the KeyBank Mortgage Loans in this transaction, KeyBank determined either that the risks associated with the matters giving rise to each exception set forth on Annex D-2 to this prospectus with respect to each of its Mortgage Loans were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by KeyBank that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by KeyBank that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, there can be no assurance that the compensating factors or other circumstances upon which KeyBank based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

 

Argentic will make the representations and warranties identified on Annex D-1, subject to the exceptions to these representations and warranties set forth in Annex D-2, with respect to the Argentic Mortgage Loans. At the time of its decision to include each of the Argentic Mortgage Loans in this transaction, Argentic determined either that the risks associated with the matters giving rise to each exception set forth on Annex D-2 to this prospectus with respect to each of its Mortgage Loans were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by Argentic that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by Argentic that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, there can be no assurance that the compensating factors or other circumstances upon which Argentic based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

 

SMC will make the representations and warranties identified on Annex D-1, subject to the exceptions to these representations and warranties set forth in Annex D-2, with respect to the SMC Mortgage Loans. At the time of its decision to include each of the SMC Mortgage Loans in this transaction, SMC determined either that the risks associated with the matters giving rise to each exception set forth on Annex D-2 to this prospectus with respect to each of its Mortgage Loans were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such

 

235 

 

 

as low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by SMC that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by SMC that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, there can be no assurance that the compensating factors or other circumstances upon which SMC based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

 

BMO will make the representations and warranties identified on Annex D-1, subject to the exceptions to these representations and warranties set forth in Annex D-2, with respect to the BMO Mortgage Loans. At the time of its decision to include each of the BMO Mortgage Loans in this transaction, BMO determined either that the risks associated with the matters giving rise to each exception set forth on Annex D-2 to this prospectus with respect to each of its Mortgage Loans were not material or were mitigated by one or more compensating factors, including without limitation, reserves, title insurance or other relevant insurance, opinions of legal counsel, letters of credit, a full or partial recourse guaranty from the mortgage loan sponsor, a full or partial cash sweep, positive credit metrics (such as low loan-to-value ratio, high debt service coverage ratio or debt yield, or any combination of such factors), or by other circumstances, such as strong sponsorship, a desirable property type, strong tenancy at the related Mortgaged Property, the likelihood that the related mortgage loan borrower or a third party may (and/or is required to under the related loan documents) resolve the matter soon, any requirements to obtain rating agency confirmation prior to taking an action related to such exception, a determination by BMO that the acceptance of the related fact or circumstance by the related originator was prudent and consistent with market standards after consultation with appropriate industry experts or a determination by BMO that the circumstances that gave rise to such exception should not have a material adverse effect on the use, operation or value of the related Mortgaged Property or on any related lender’s security interest in such Mortgaged Property. However, there can be no assurance that the compensating factors or other circumstances upon which BMO based its decisions will in fact sufficiently mitigate those risks. In particular, we note that an evaluation of the risks presented by such exceptions, including whether any mitigating factors or circumstances are sufficient, may necessarily involve an assessment as to the likelihood of future events as to which no assurance can be given. Additional information regarding the applicable Mortgage Loans, including the risks related thereto, is described under “Risk Factors” and “Description of the Mortgage Pool”.

 

Description of the Certificates

 

General

 

The Commercial Mortgage Pass-Through Certificates, Series 2021-L7 will be issued pursuant to a pooling and servicing agreement, between the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor and the asset representations reviewer (the “PSA”). The certificates and the VRR Interest will represent in the aggregate the entire ownership interest in the issuing entity. The assets of the issuing entity will consist of: (1) the Mortgage Loans and all payments under and proceeds of the Mortgage Loans received after the Cut-off Date (exclusive of payments of principal and/or interest due on or before the Cut-off Date and interest relating to periods prior to, but due after, the Cut-off Date); (2) any REO Property and revenues received in respect thereof but, with respect to any Whole Loan, only to the extent of the issuing entity’s interest in such Whole Loan and revenues; (3) those funds or assets as from time to time are deposited in the accounts discussed in “Pooling and Servicing Agreement—Accounts” (such accounts collectively, the “Securitization Accounts”) (but, with respect to any Whole Loan, only to the extent of the issuing entity’s interest in any such funds or assets relating to such Whole Loan), if established; (4) the rights of the mortgagee under all insurance policies with respect to its Mortgage Loans; (5) certain rights of the depositor under each MLPA relating to Mortgage Loan document delivery requirements and the representations and warranties of each mortgage loan seller regarding the Mortgage Loans it sold to the depositor; and (6) the “regular interests” in the Lower-Tier REMIC.

 

The certificates will consist of the following classes: the Class A-1, Class A-2, Class A-3 and Class A-SB certificates, the Class A-4 Exchangeable Certificates and the Class A-5 Exchangeable Certificates (collectively, with the Class A-S Exchangeable Certificates, the “Class A Certificates”), the Class X-A, Class X-B, Class X-D, Class X-F and Class X-G certificates (collectively, the “Class X Certificates”), and the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates, the Class C Exchangeable Certificates and the Class D, Class E, Class F, Class

 

236 

 

 

G, Class H-RR, Class J-RR, Class V and Class R certificates. The Class H-RR and Class J-RR certificates are collectively referred to herein as the “HRR Certificates” and are expected to be purchased and retained by LD III Holdco II, L.P. as described under “Credit Risk Retention“.

 

The issuing entity will also issue an “eligible vertical interest” (as defined in Regulation RR), in the form of an uncertificated interest (the “RR Interest”) and a certificated interest (the “Class RR Certificates”), each consisting of a REMIC regular interest and a portion of the entitlement to Excess Interest, representing the right to receive certain distributions under the PSA as described under “Credit Risk Retention.”  However, neither the Class RR Certificates nor the RR Interest will be a “certificate” for purposes of this prospectus.

 

The Class A Certificates (other than the Class A-S Exchangeable Certificates) and the Class X Certificates are referred to collectively in this prospectus as the “Senior Certificates”. The Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates, the Class C Exchangeable Certificates and the Class D, Class E, Class F, Class G, Class H-RR and Class J-RR certificates are referred to collectively in this prospectus as the “Subordinate Certificates”. The Class R certificates are sometimes referred to in this prospectus as the “Residual Certificates”. The Senior Certificates and the Subordinate Certificates (excluding the Exchangeable Certificates) are collectively referred to in this prospectus as the “Regular Certificates”. The Senior Certificates and the Subordinate Certificates (in each case, other than the Class X Certificates and the Exchangeable IO Certificates) are collectively referred to in this prospectus as the “Principal Balance Certificates”. The Class A, Class X-A and Class X-B certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates are also referred to in this prospectus as the “Offered Certificates”. The Class RR certificates and the RR Interest are collectively referred to in this prospectus as the “VRR Interest”.

 

The “Exchangeable Certificates” are comprised of (i) the Class A-4, Class A-4-1, Class A-4-2, Class A-4-X1 and Class A-4-X2 certificates (collectively, the “Class A-4 Exchangeable Certificates”), (ii) the Class A-5, Class A-5-1, Class A-5-2, Class A-5-X1 and Class A-5-X2 certificates (collectively, the “Class A-5 Exchangeable Certificates”), (iii) the Class A-S, Class A-S-1, Class A-S-2, Class A-S-X1 and Class A-S-X2 certificates (collectively, the “Class A-S Exchangeable Certificates”), (iv) the Class B, Class B-1, Class B-2, Class B-X1 and Class B-X2 certificates (collectively, the “Class B Exchangeable Certificates”) and (v) the Class C, Class C-1, Class C-2, Class C-X1 and Class C-X2 certificates (collectively, the “Class C Exchangeable Certificates”). The Class A-4-X1, Class A-4-X2, Class A-5-X1, Class A-5-X2, Class A-S-X1, Class A-S-X2, Class B-X1, Class B-X2, Class C-X1 and Class C-X2 certificates are collectively referred to herein as the “Exchangeable IO Certificates.”

 

Upon initial issuance, the Principal Balance Certificates will have the respective Certificate Balances, the Class X Certificates and the Exchangeable IO Certificates will have the respective Notional Amounts, and the Class RR certificates and the RR Interest will have the respective VRR Interest Balances, shown under “Summary of Certificates and VRR Interest”.

 

The “Certificate Balance” of any class of Principal Balance Certificates or Exchangeable P&I Trust Component outstanding at any time represents the maximum amount that its holders are entitled to receive as distributions allocable to principal from the cash flow on the Mortgage Loans and the other assets in the issuing entity, all as described in this prospectus. On each Distribution Date, the Certificate Balance of each class of Principal Balance Certificates and each Exchangeable P&I Trust Component will be reduced by any distributions of principal actually made on, and by any Realized Losses actually allocated to, that class of Principal Balance Certificates or Exchangeable P&I Trust Component on that Distribution Date. In the event that Realized Losses previously allocated to a class of Principal Balance Certificates or Exchangeable P&I Trust Component in reduction of its Certificate Balance are recovered subsequent to such Certificate Balance being reduced to zero, holders of such class of Principal Balance Certificates or Exchangeable P&I Trust Component may receive distributions in respect of such recoveries in accordance with the distribution priorities described under “—Distributions—Priority of Distributions” below.

 

The “VRR Interest Balance” of the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, at any time represents the maximum amount that its holders are entitled to receive as distributions allocable to principal from the cash flow on the Mortgage Loans and the other assets in the issuing entity, all as described in this prospectus. On each Distribution Date, the VRR Interest Balance of the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, will be reduced by any distributions of principal actually made on, and by any VRR Interest Realized Losses actually allocated to, the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, on that Distribution Date. In the event that VRR Interest Realized Losses previously allocated to the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, in reduction of its VRR Interest Balance are recovered subsequent to such VRR Interest Balance being reduced to zero, holders of the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, may receive distributions in respect of such recoveries in accordance with the distribution priorities described under “Credit Risk RetentionVRR InterestPriority of Distributions” above.

 

237 

 

 

The Class X Certificates, the Exchangeable IO Certificates and the Exchangeable IO Trust Components will not have Certificate Balances, nor will they entitle their holders to distributions of principal, but will represent the right to receive distributions of interest in an amount equal to the aggregate interest accrued on their respective notional amounts (each, a “Notional Amount”). The Notional Amount of each class of Class X Certificates and Exchangeable IO Certificates and of each Exchangeable IO Trust Component will equal the Certificate Balance (or the aggregate of the Certificate Balances, as applicable) of the class(es) of Principal Balance Certificates or Exchangeable P&I Trust Component(s) (each such class of Principal Balance Certificates or Exchangeable P&I Trust Component, with respect to the related class of Class X Certificates, related class of Exchangeable IO Certificates or Exchangeable IO Trust Component, as applicable, an “Underlying Class” or “Underlying Trust Component”), as follows:

 

(1)  The Notional Amount of the Class X-A Certificates will equal the aggregate of the Certificate Balances of the Class A-1, Class A-2, Class A-3 and Class A-SB Certificates and the Class A-4 and Class A-5 Trust Components outstanding from time to time;

 

(2)  The Notional Amount of the Class X-B Certificates will equal the aggregate of the Certificate Balances of the Class A-S, Class B and Class C Trust Components outstanding from time to time;

 

(3)  The Notional Amount of the Class X-D Certificates will equal the aggregate of the Certificate Balances of the Class D and Class E Certificates outstanding from time to time;

 

(4)  The Notional Amount of the Class X-F Certificates will equal the Certificate Balance of the Class F Certificates outstanding from time to time;

 

(5)  The Notional Amount of the Class X-G Certificates will equal the Certificate Balance of the Class G Certificates outstanding from time to time;

 

(6)  The Notional Amounts of the Class A-4-X1 and Class A-4-X2 Trust Components will equal the Certificate Balance of the Class A-4 Trust Component, and the Notional Amounts of the Class A-4-X1 and Class A-4-X2 Certificates will equal the Certificate Balances of the Class A-4-1 and Class A-4-2 Certificates, respectively;

 

(7)  The Notional Amounts of the Class A-5-X1 and Class A-5-X2 Trust Components will equal the Certificate Balance of the Class A-5 Trust Component, and the Notional Amounts of the Class A-5-X1 and Class A-5-X2 Certificates will equal the Certificate Balances of the Class A-5-1 and Class A-5-2 Certificates, respectively;

 

(8)  The Notional Amounts of the Class A-S-X1 and Class A-S-X2 Trust Components will equal the Certificate Balance of the Class A-S Trust Component, and the Notional Amounts of the Class A-S-X1 and Class A-S-X2 Certificates will equal the Certificate Balances of the Class A-S-1 and Class A-S-2 Certificates, respectively;

 

(9)  The Notional Amounts of the Class B-X1 and Class B-X2 Trust Components will equal the Certificate Balance of the Class B Trust Component, and the Notional Amounts of the Class B-X1 and Class B-X2 Certificates will equal the Certificate Balances of the Class B-1 and Class B-2 Certificates, respectively; and

 

(10) The Notional Amounts of the Class C-X1 and Class C-X2 Trust Components will equal the Certificate Balance of the Class C Trust Component, and the Notional Amounts of the Class C-X1 and Class C-X2 Certificates will equal the Certificate Balances of the Class C-1 and Class C-2 Certificates, respectively.

 

The Class V certificates will not have a Certificate Balance nor will they entitle their holders to distributions of principal, but the Class V certificates will represent the right to receive their allocable portion of the Excess Interest received on any ARD Loan allocated as described under “Excess Interest” below.

 

Excess Interest” with respect to each ARD Loan is the interest accrued at the Revised Rate in respect of such ARD Loan in excess of the interest accrued at the Initial Rate, plus any related interest accrued on such amounts, to the extent permitted by applicable law and the related Mortgage Loan documents.

 

The Residual Certificates will not have a Certificate Balance or entitle their holders to distributions of principal or interest.

 

The Mortgage Loans (exclusive of Excess Interest) will be held by the lower-tier REMIC (the “Lower-Tier REMIC”). Regular interests issued by the Lower-Tier REMIC will be contributed to the upper-tier REMIC (the “Upper-Tier REMIC” and, together with the Lower-Tier REMIC, the “Trust REMICs”). The certificates (other than the Class V certificates and the Exchangeable Certificates) and the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-

 

238 

 

 

X1, Class A-5-X2, Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 Trust Components will be issued by the Upper-Tier REMIC. The Class V certificates will be issued by the grantor trust (the “Grantor Trust”). The Grantor Trust will also issue the Exchangeable Certificates, all of which will represent beneficial ownership of one or more of the Trust Components as described below under “—Exchangeable Certificates”.

 

Distributions

 

Method, Timing and Amount

 

Distributions on the certificates and the VRR Interest are required to be made by the certificate administrator, to the extent of available funds as described in this prospectus, on the 4th business day following each Determination Date (each, a “Distribution Date”). The “Determination Date” will be the 11th day of each calendar month (or, if the 11th calendar day of that month is not a business day, then the next business day) commencing in November 2021.

 

All distributions (other than the final distribution on any certificate or the VRR Interest) are required to be made to the Certificateholders in whose names the certificates are registered and the VRR Interest Owners previously identified to the certificate administrator, in each case, as of the close of business on each Record Date. With respect to any Distribution Date, the “Record Date” will be the last business day of the month preceding the month in which that Distribution Date occurs. These distributions are required to be made by wire transfer in immediately available funds to the account specified by the Certificateholder or VRR Interest Owner at a bank or other entity having appropriate facilities to accept such funds, if the Certificateholder or VRR Interest Owner, as applicable, has provided the certificate administrator with written wiring instructions no less than 5 business days prior to the related Record Date (which wiring instructions may be in the form of a standing order applicable to all subsequent distributions) or otherwise by check mailed to the Certificateholder or VRR Interest Owner, as applicable. The final distribution on any certificate or the VRR Interest is required to be made in like manner, but only upon presentation and surrender of the certificate or the VRR Interest, as applicable, at the location that will be specified in a notice of the pendency of the final distribution. All distributions made with respect to a class of certificates will be allocated pro rata among the outstanding certificates of that class based on their respective Percentage Interests.  All distributions made with respect to the VRR Interest will be allocated pro rata among the VRR Interest Owners based on their respective Percentage Interests.

 

The “Percentage Interest” evidenced by any certificate (other than a Class V or Class R certificate) will equal its initial denomination as of the closing date, divided by the initial Certificate Balance or Notional Amount of the class to which it belongs. With respect to the Class V and Class R certificates, the Percentage Interest thereof is set forth on the face of such certificate. The allocated portion of the VRR Interest owned by any VRR Interest Owner is referred to herein as a “Percentage Interest”, and the Percentage Interests of each of KeyBank and BMO in the VRR Interest are equal to 79.7% and 20.3%, respectively.

 

The master servicer is authorized but not required to direct the investment of funds held in the Collection Account and the Companion Distribution Account in U.S. government securities and other obligations that satisfy criteria established by the Rating Agencies (“Permitted Investments”). The master servicer will be entitled to retain any interest or other income earned on such funds and the master servicer will be required to bear any losses resulting from the investment of such funds, as provided in the PSA. The certificate administrator is authorized but not required to direct the investment of funds held in the Lower-Tier REMIC Distribution Account, the Upper-Tier REMIC Distribution Account, the Interest Reserve Account, the Excess Interest Distribution Account, the Gain-on-Sale Reserve Account and the VRR Interest Gain-on-Sale Reserve Account in Permitted Investments. The certificate administrator will be entitled to retain any interest or other income earned on such funds and the certificate administrator will be required to bear any losses resulting from the investment of such funds, as provided in the PSA.

 

Available Funds

 

The aggregate amount available for distributions of interest and principal to holders of the certificates (other than the Class V certificates) and the VRR Interest on each Distribution Date (the “Aggregate Available Funds”) will, in general, equal the sum of the following amounts (without duplication):

 

(a)  the aggregate amount of all cash received on the Mortgage Loans (in the case of each Non-Serviced Mortgage Loan, only to the extent received by the issuing entity pursuant to the related Non-Serviced PSA) and any REO Property that is on deposit in the Collection Account (in each case, exclusive of any amount on deposit in or credited to any portion of the Collection Account that is held for the benefit of the holder of any related Companion Loan), as of the Master Servicer Remittance Date, exclusive of (without duplication):

 

239 

 

 

all scheduled payments of principal and/or interest (such amounts other than any Excess Interest, together with any balloon payments, the “Periodic Payments”) paid by the borrowers of the Mortgage Loans, that are due on a Due Date after the end of the related Collection Period, excluding interest relating to periods prior to, but due after, the Cut-off Date;

 

 

all unscheduled payments of principal (including prepayments), unscheduled payments of interest, liquidation proceeds, insurance proceeds and condemnation proceeds and other unscheduled recoveries received subsequent to the related Determination Date (or, with respect to voluntary prepayments of principal of each Mortgage Loan with a Due Date occurring after the related Determination Date, subsequent to the related Due Date) allocable to the Mortgage Loans;

 

 

all amounts in the Collection Account that are due or reimbursable to any person other than the Certificateholders or the VRR Interest Owner;

 

 

with respect to each Actual/360 Loan and any Distribution Date occurring in each February and in any January occurring in a year that is not a leap year (unless such Distribution Date is the final Distribution Date), the related Withheld Amount to the extent those funds are on deposit in the Collection Account;

 

 

all Excess Interest allocable to the Mortgage Loans (which is separately distributed to the Class V certificates and the holders of the VRR Interest);

 

 

all Yield Maintenance Charges and Prepayment Premiums;

 

 

all amounts deposited in the Collection Account in error; and

 

 

any late payment charges or accrued interest on a Mortgage Loan allocable to the default interest rate for such Mortgage Loan, to the extent permitted by law, excluding any interest calculated at the Mortgage Rate for the related Mortgage Loan;

 

(b)  if and to the extent not already included in clause (a), the aggregate amount received from the REO Account allocable to the Mortgage Loans and on deposit in the Collection Account for such Distribution Date;

 

(c)  all Compensating Interest Payments made by the master servicer (or similar payments made by a Non-Serviced Master Servicer) with respect to the Mortgage Loans with respect to such Distribution Date and P&I Advances made by the master servicer or the trustee, as applicable, with respect to the Distribution Date (net of certain amounts that are due or reimbursable to persons other than the Certificateholders); and

 

(d)  with respect to each Actual/360 Loan and any Distribution Date occurring in each March (or February, if such Distribution Date is the final Distribution Date), the related Withheld Amounts as required to be deposited in the Lower-Tier REMIC Distribution Account pursuant to the PSA.

 

In addition, the master servicer will be required to use commercially reasonable efforts to remit to the Distribution Account on any Master Servicer Remittance Date for a Collection Period any balloon payments received during the period that begins two (2) Business Days immediately preceding such Master Servicer Remittance Date and ends on such Master Servicer Remittance Date. In certain cases, the remittance with respect to a Non-Serviced Mortgage Loan in any given calendar month may be received after the Determination Date in that month. If such a remittance includes a principal prepayment or other unscheduled collection or includes a balloon payment, then such principal prepayment or other unscheduled collection will not, and such balloon payment may not, be distributed to certificateholders until the Distribution Date in the following calendar month even if received by the related Non-Serviced Master Servicer or Non-Serviced Special Servicer during the Collection Period for the then current Distribution Date. No additional interest will be distributable in connection with such delayed distribution, thus resulting in a shortfall to certificateholders.

 

The amount available for distribution to holders of the Regular Certificates on each Distribution Date will, in general, equal the sum of (i) the Non-Vertically Retained Percentage of the Aggregate Available Funds for such Distribution Date and (ii) the Gain-on-Sale Remittance Amount for such Distribution Date (the “Available Funds”).

 

The “Gain-on-Sale Remittance Amount” for each Distribution Date will be equal to the lesser of (i) the amount on deposit in the Gain-on-Sale Reserve Account on such Distribution Date, and (ii) the Non-Vertically Retained Percentage of the Aggregate Gain-on-Sale Entitlement Amount.

 

The “Aggregate Gain-on-Sale Entitlement Amount” for each Distribution Date will be equal to the aggregate amount of (i)(x) the sum of (1) the aggregate portion of the Interest Distribution Amount for each class of Regular

 

 

240 

 

Certificates that would remain unpaid as of the close of business on the Distribution Date and (2) the portion of the Principal Distribution Amount that would remain unpaid as of the close of business on such Distribution Date, divided by (y) the Non-Vertically Retained Percentage, and (ii) any Realized Losses (together with interest thereon) and VRR Interest Realized Losses (together with interest thereon) reimbursable on such Distribution Date that would remain outstanding immediately after such Distribution Date , in each case, to the extent such amounts would occur on such Distribution Date or would be outstanding immediately after such Distribution Date, as applicable, without the inclusion of the Gain-on-Sale Remittance Amount as part of the definition of Available Funds and/or the VRR Interest Gain-on-Sale Remittance Amount as part of the definition of VRR Interest Available Funds, as applicable.

 

The “Collection Period” for each Distribution Date and any Mortgage Loan (and any related Companion Loan) will be the period beginning with the day after the Determination Date in the month preceding the month in which such Distribution Date occurs (or, in the case of the first Distribution Date, commencing immediately following the Cut-off Date) and ending with the Determination Date occurring in the month in which such Distribution Date occurs.

 

Due Date” means, with respect to each Mortgage Loan (and any related Companion Loan), the date on which scheduled payments of principal, interest or both are required to be made by the related borrower.

 

Priority of Distributions

 

On each Distribution Date, for so long as the Certificate Balances or Notional Amounts of the Regular Certificates and the Trust Components have not been reduced to zero, the certificate administrator is required to apply amounts on deposit in the Distribution Account, to the extent of the Available Funds, in the following order of priority:

 

First, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates, the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 Trust Components and each class of Class X Certificates, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for those classes and Trust Components;

 

Second, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components, in reduction of the Certificate Balances of those classes and Trust Components, in the following priority:

 

(i)      prior to the Cross-Over Date

 

(a)  to the Class A-SB certificates, in an amount equal to the Principal Distribution Amount for such Distribution Date, until the Certificate Balance of the Class A-SB certificates is reduced to the Class A-SB Planned Principal Balance for such Distribution Date,

 

(b)  to the Class A-1 certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clause (a) above have been made) for such Distribution Date, until the Certificate Balance of the Class A-1 certificates is reduced to zero,

 

(c)  to the Class A-2 certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clause (a) and (b) above have been made) for such Distribution Date, until the Certificate Balance of the Class A-2 certificates is reduced to zero,

 

(d)  to the Class A-3 certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clause (a), (b) and (c) above have been made) for such Distribution Date, until the Certificate Balance of the Class A-3 certificates is reduced to zero,

 

(e)  to the Class A-4 Trust Component, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clauses (a), (b), (c) and (d) above have been made) for such Distribution Date, until the Certificate Balance of the Class A-4 Trust Component is reduced to zero,

 

(f)   to the Class A-5 Trust Component, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clauses (a), (b), (c), (d) and (e) above have been made) for such Distribution Date, until the Certificate Balance of the Class A-5 Trust Component is reduced to zero, and

 

(g)  to the Class A-SB certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clauses (a), (b), (c), (d), (e) and (f) above have been made) for such Distribution Date, until the Certificate Balance of the Class A-SB certificates is reduced to zero, and

241 

 

 

(ii)     on or after the Cross-Over Date, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components, pro rata (based upon their respective Certificate Balances), in an amount equal to the Principal Distribution Amount for such Distribution Date, until the Certificate Balances of the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components are reduced to zero;

 

Third, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components, first, up to an amount equal to, and pro rata based upon, the aggregate unreimbursed Realized Losses previously allocated to each such class or Trust Component, and second, up to an amount equal to, and pro rata based upon, interest on such unreimbursed Realized Losses at the Pass-Through Rate for each such class or Trust Component compounded monthly from the date the related Realized Loss was allocated to such class or Trust Component;

 

Fourth, to the Class A-S, Class A-S-X1 and Class A-S-X2 Trust Components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such Trust Components;

 

Fifth, to the Class A-S Trust Component, in reduction of its Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until its Certificate Balance is reduced to zero;

 

Sixth, to the Class A-S Trust Component, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such Trust Component, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such Trust Component compounded monthly from the date the related Realized Loss was allocated to such Trust Component;

 

Seventh, to the Class B, Class B-X1 and Class B-X2 Trust Components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such Trust Components;

 

Eighth, to the Class B Trust Component, in reduction of its Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until its Certificate Balance is reduced to zero;

 

Ninth, to the Class B Trust Component, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such Trust Component, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such Trust Component compounded monthly from the date the related Realized Loss was allocated to such Trust Component;

 

Tenth, to the Class C, Class C-X1 and Class C-X2 Trust Components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such Trust Components;

 

Eleventh, to the Class C Trust Component, in reduction of its Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until its Certificate Balance is reduced to zero;

 

Twelfth, to the Class C Trust Component, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such Trust Component, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such Trust Component compounded monthly from the date the related Realized Loss was allocated to such Trust Component;

 

Thirteenth, to the Class D certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

 

Fourteenth, to the Class D certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

 

Fifteenth, to the Class D certificates, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class;

 

242 

 

Sixteenth, to the Class E certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

 

Seventeenth, to the Class E certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

 

Eighteenth, to the Class E certificates, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class;

 

Nineteenth, to the Class F certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

 

Twentieth, to the Class F certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

 

Twenty-first, to the Class F certificates, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class;

 

Twenty-second, to the Class G certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

 

Twenty-third, to the Class G certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

 

Twenty-fourth, to the Class G certificates, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class;

 

Twenty-fifth, to the Class H-RR certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

 

Twenty-sixth, to the Class H-RR certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

 

Twenty-seventh, to the Class H-RR certificates, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class;

 

Twenty-eighth, to the Class J-RR certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

 

Twenty-ninth, to the Class J-RR certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

 

Thirtieth, to the Class J-RR certificates, first, up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, and second, for interest on such unreimbursed Realized Losses at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class; and

 

Thirty-first, to the Class R certificates, any remaining amounts.

 

The “Cross-Over Date” means the first Distribution Date as of which the Certificate Balances of the Subordinate Certificates (other than the Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C

 

243 

 

Exchangeable Certificates) and the Class A-S, Class B and Class C Trust Components (calculated without giving effect to the Principal Distribution Amount or allocation of Realized Losses on such Distribution Date) have all previously been reduced to zero as a result of the allocation of Realized Losses to those certificates.

 

Reimbursement of previously allocated Realized Losses will not constitute distributions of principal for any purpose and will not result in an additional reduction in the Certificate Balance of the class of certificates or Trust Component in respect of which a reimbursement is made.

 

Principal and interest payable on any Trust Component will be distributed pro rata to the corresponding classes of Exchangeable Certificates representing interests therein in accordance with their Class Percentage Interests therein as described below under “—Exchangeable Certificates.”

 

Pass-Through Rates

 

The “Pass-Through Rate” is the rate per annum at which any class of certificates (other than the Class V and Class R certificates) accrues interest. The approximate initial Pass-Through Rate for each class of Offered Certificates is set forth on the cover of this prospectus.

 

The Pass-Through Rate with respect to each Class of the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4, Class A-5, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G, Class H-RR and Class J-RR Certificates for any Distribution Date will be equal to one of the following: (i) a fixed rate per annum, (ii) a variable rate per annum equal to the WAC Rate for the related Distribution Date, (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the WAC Rate for the related Distribution Date or (iv) a variable rate per annum equal to the WAC Rate for the related Distribution Date minus a specified percentage.

 

The Pass-Through Rate for the Class X-A certificates for any Distribution Date will be a per annum rate equal to the excess, if any of (a) the WAC Rate for that Distribution Date, over (b) the weighted average of the Pass-Through Rates on the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 Trust Components for such Distribution Date, weighted on the basis of their respective Certificate Balances or Notional Amounts immediately prior to that Distribution Date (but excluding any Exchangeable IO Trust Components from the denominator of such weighted average calculation).

 

The Pass-Through Rate for the Class X-B certificates for any Distribution Date will be a per annum rate equal to the excess, if any of (a) the WAC Rate for that Distribution Date, over (b) the weighted average of the Pass-Through Rates on the Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 Trust Components for such Distribution Date, weighted on the basis of their respective Certificate Balances or Notional Amounts immediately prior to that Distribution Date (but excluding any Exchangeable IO Trust Components from the denominator of such weighted average calculation).

 

The Pass-Through Rate for the Class X-D certificates for any Distribution Date will be a per annum rate equal to the excess, if any of (a) the WAC Rate for that Distribution Date, over (b) the weighted average of the Pass-Through Rates on the Class D and Class E certificates for such Distribution Date, weighted on the basis of their respective Certificate Balances immediately prior to that Distribution Date.

 

The Pass-Through Rate for each class of the Class X-F and Class X-G certificates for any Distribution Date will be a per annum rate equal to the excess, if any of (a) the WAC Rate for that Distribution Date, over (b) the Pass-Through Rate for the related Distribution Date of the Class of Principal Balance Certificates that, with the addition of “X-,” has the same alphabetical designation as the subject Class of Class X Certificates.

 

Each class of Exchangeable Certificates has a Pass-Through Rate equal to the sum of the Pass-Through Rates of the Corresponding Trust Components. See “—Exchangeable Certificates” below.

 

The Class V certificates will not have a Pass-Through Rate or be entitled to distributions in respect of interest other than their allocated portion of Excess Interest, if any, with respect to any ARD Loan, allocated as described under “—Excess Interest” below.

 

The “WAC Rate” with respect to any Distribution Date is equal to the weighted average of the applicable Net Mortgage Rates of the Mortgage Loans as of the first day of the related Collection Period, weighted on the basis of their respective Stated Principal Balances immediately following the preceding Distribution Date (or, in the case of the initial Distribution Date, as of the Closing Date).

 

The “Net Mortgage Rate” for each Mortgage Loan is equal to the related Mortgage Rate then in effect (without regard to any increase in the interest rate of any ARD Loan after the related Anticipated Repayment Date), less the related Administrative Cost Rate; provided, that for purposes of calculating Pass-Through Rates and Withheld

 

244 

 

 

Amounts, the Net Mortgage Rate for any Mortgage Loan will be determined without regard to any modification, waiver or amendment of the terms of the related Mortgage Loan, whether agreed to by the master servicer, the special servicer, a related Non-Serviced Master Servicer or a related Non-Serviced Special Servicer or resulting from a bankruptcy, insolvency or similar proceeding involving the related borrower or otherwise. Notwithstanding the foregoing, for Mortgage Loans that do not accrue interest on a 30/360 Basis, then, solely for purposes of calculating the Pass-Through Rates and the WAC Rate, the Net Mortgage Rate of any Mortgage Loan for any one-month accrual period preceding a related Due Date will be the annualized rate at which interest would have to accrue in respect of the Mortgage Loan on a 30/360 Basis in order to produce the aggregate amount of interest actually required to be paid in respect of the Mortgage Loan during the one-month accrual period at the related Net Mortgage Rate; provided, that with respect to each Actual/360 Loan, commencing in 2022, the Net Mortgage Rate for the one-month period (1) prior to the Due Dates in January and February in any year which is not a leap year or in February in any year which is a leap year (in either case, unless the related Distribution Date is the final Distribution Date) will be determined exclusive of Withheld Amounts, and (2) prior to the Due Date in March (or February, if the related Distribution Date is the final Distribution Date), will be determined inclusive of Withheld Amounts for the immediately preceding February and January, as applicable. With respect to any REO Loan that is a successor to a Mortgage Loan, the Net Mortgage Rate will be calculated as described above, as if the predecessor Mortgage Loan had remained outstanding.

 

Administrative Cost Rate” as of any date of determination will be a per annum rate equal to the sum of the Servicing Fee Rate, any related Pari Passu Loan Primary Servicing Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate.

 

Mortgage Rate” with respect to any Mortgage Loan or any related Companion Loan is the per annum rate at which interest accrues on the Mortgage Loan or the related Companion Loan as stated in the related Mortgage Note or the promissory note evidencing such Companion Loan without giving effect to any default rate or Revised Rate.

 

Pari Passu Loan Primary Servicing Fee Rate” means the “master servicing fee rate” (or analogous term) (as defined in the related Non-Serviced PSA) and any other servicing fee rate payable to the applicable Non-Serviced Master Servicer applicable to any Non-Serviced Mortgage Loan, and “Pari Passu Loan Primary Servicing Fee” means the amount of such fee payable for a given Distribution Date. The Pari Passu Loan Primary Servicing Fee Rate will be equal to (i) 0.00250% per annum with respect to the Helios Plaza Mortgage Loan (after the related Servicing Shift Securitization Date) and (ii) 0.00625% per annum with respect to the One SoHo Square Mortgage Loan.

 

Exchangeable Certificates

 

Certificates of each class of Exchangeable Certificates may be exchanged for certificates of the corresponding classes of Exchangeable Certificates set forth next to such class in the table below, and vice versa. Following any exchange of certificates of one or more classes of Exchangeable Certificates (the applicable “Surrendered Classes”) for certificates of one or more classes of other Exchangeable Certificates (the applicable “Received Classes”), the Class Percentage Interests (as defined below) of the outstanding Certificate Balances or Notional Amounts of the Corresponding Trust Components that are represented by the Surrendered Classes (and consequently their related Certificate Balances or Notional Amounts) will be decreased, and those of the Received Classes (and consequently their related Certificate Balances or Notional Amounts) will be increased. The dollar denomination of the certificates of each of the Received Classes must be equal to the dollar denomination of the certificates of each of the Surrendered Classes. No fee will be required with respect to any exchange of Exchangeable Certificates.

 

Surrendered Classes (or Received Classes) of Certificates  

 

Received Classes (or Surrendered Classes) of Certificates

Class A-4

Class A-4-1, Class A-4-X1

Class A-4

Class A-4-2, Class A-4-X2

Class A-5

Class A-5-1, Class A-5-X1

Class A-5

Class A-5-2, Class A-5-X2

Class A-S

Class A-S-1, Class A-S-X1

Class A-S

Class A-S-2, Class A-S-X2

Class B

Class B-1, Class B-X1

Class B

Class B-2, Class B-X2

Class C

Class C-1, Class C-X1

Class C

Class C-2, Class C-X2

 

On the Closing Date, the Issuing Entity will issue the following “Trust Components,” each with the initial Certificate Balance (or, if such Trust Component has an “X” suffix, Notional Amount) and Pass-Through Rate set forth

 

245 

 

 

next to it in the table below. Each Trust Component with an “X” suffix is referred to herein as an “Exchangeable IO Trust Component,” and each other Trust Component is referred to herein as an “Exchangeable P&I Trust Component.” Each Trust Component will be a REMIC “regular interest” issued by the Upper-Tier REMIC. Each Exchangeable IO Trust Component will not be entitled to distributions of principal.

 

Trust Component

 

Initial Certificate Balance or Notional
Amount

 

Pass-Through Rate

Class A-4

See footnote (7) to the table under

Summary of Certificates and VRR Interest

Class A-4 Certificate Pass-Through Rate minus 1.00%

Class A-4-X1

Equal to Class A-4 Trust Component Certificate Balance

0.50%

Class A-4-X2

Equal to Class A-4 Trust Component Certificate Balance

0.50%

Class A-5

See footnote (7) to the table under

Summary of Certificates and VRR Interest

Class A-5 Certificate Pass-Through Rate minus 1.00%

Class A-5-X1

Equal to Class A-5 Trust Component Certificate Balance

0.50%

Class A-5-X2

Equal to Class A-5 Trust Component Certificate Balance

0.50%

Class A-S

$52,537,000

Class A-S Certificate Pass-Through Rate minus 1.00%

Class A-S-X1

Equal to Class A-S Trust Component Certificate Balance

0.50%

Class A-S-X2

Equal to Class A-S Trust Component Certificate Balance

0.50%

Class B

$43,595,000

Class B Certificate Pass-Through Rate minus 1.00%

Class B-X1

Equal to Class B Trust Component Certificate Balance

0.50%

Class B-X2

Equal to Class B Trust Component Certificate Balance

0.50%

Class C

$46,948,000

Class C Certificate Pass-Through Rate minus 1.00%

Class C-X1

Equal to Class C Trust Component Certificate Balance

0.50%

Class C-X2

Equal to Class C Trust Component Certificate Balance

0.50%

 

Each class of Exchangeable Certificates represents an undivided beneficial ownership interest in the Trust Components set forth next to it in the table below (the “Corresponding Trust Components”). Each class of Exchangeable Certificates has a Pass-Through Rate equal to the sum of the Pass-Through Rates of the Corresponding Trust Components and represents a percentage interest (the related “Class Percentage Interest”) in each Corresponding Trust Component, including principal and interest payable thereon (and reimbursements of losses allocable thereto), equal to (x) the Certificate Balance (or, if such class has an “X” suffix, Notional Amount) of such class of Certificates, divided by (y) the principal balance of the Class A-4 Trust Component (if such class of Exchangeable Certificates has an “A-4” designation), the Class A-5 Trust Component (if such class of Exchangeable Certificates has an “A-5” designation), the Class A-S Trust Component (if such class of Exchangeable Certificates has an “A-S” designation), the Class B Trust Component (if such class of Exchangeable Certificates has a “B” designation) or the Class C Trust Component (if such class of Exchangeable Certificates has a “C” designation).

246 

 

 

 

Group of Exchangeable Certificates

 

Class of Exchangeable
Certificates

 

Corresponding Trust Components

Class A-4 Exchangeable Certificates

Class A-4

Class A-4, Class A-4-X1, Class A-4-X2

Class A-4-1

Class A-4, Class A-4-X2

Class A-4-2

Class A-4

Class A-4-X1

Class A-4-X1

Class A-4-X2

Class A-4-X1, Class A-4-X2

Class A-5 Exchangeable Certificates

Class A-5

Class A-5, Class A-5-X1, Class A-5-X2

Class A-5-1

Class A-5, Class A-5-X2

Class A-5-2

Class A-5

Class A-5-X1

Class A-5-X1

Class A-5-X2

Class A-5-X1, Class A-5-X2

Class A-S Exchangeable Certificates

Class A-S

Class A-S, Class A-S-X1, Class A-S-X2

Class A-S-1

Class A-S, Class A-S-X2

Class A-S-2

Class A-S

Class A-S-X1

Class A-S-X1

Class A-S-X2

Class A-S-X1, Class A-S-X2

Class B Exchangeable Certificates

Class B

Class B, Class B-X1, Class B-X2

Class B-1

Class B, Class B-X2

Class B-2

Class B

Class B-X1

Class B-X1

Class B-X2

Class B-X1, Class B-X2

Class C Exchangeable Certificates

Class C

Class C, Class C-X1, Class C-X2

Class C-1

Class C, Class C-X2

Class C-2

Class C

Class C-X1

Class C-X1

Class C-X2

Class C-X1, Class C-X2

 

The maximum Certificate Balance or Notional Amount of each class of Class A-4 Exchangeable Certificates, Class A-5 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates or Class C Exchangeable Certificates that could be issued in an exchange is equal to the Certificate Balance of the Class A-4, Class A-5, Class A-S, Class B or Class C Trust Component, respectively. The maximum Certificate Balances of Class A-4, Class A-5, Class A-S, Class B and Class C certificates will be issued on the Closing Date (subject to the constraint on the aggregate initial Certificate Balance of the Class A-4 and Class A-5 Trust Components discussed in footnote (7) to the table under “Summary of Certificates and VRR Interest”), and the Certificate Balance or Notional Amount of each other class of Exchangeable Certificates will be equal to zero on the Closing Date.

 

Each class of Class A-4 Exchangeable Certificates, Class A-5 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates will have a Certificate Balance or Notional Amount equal to its Class Percentage Interest multiplied by the Certificate Balance of the Class A-4 Trust Component, Class A-5 Trust Component, Class A-S Trust Component, Class B Trust Component or Class C Trust Component, respectively. Each class of Class A-4 Exchangeable Certificates, Class A-5 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates with a Certificate Balance will have the same approximate initial credit support percentage, Assumed Final Distribution Date, weighted average life and expected principal window as the Class A-4, Class A-5, Class A-S, Class B or Class C certificates, respectively, shown above in the “Summary of Certificates and VRR Interest” table.

 

Any Appraisal Reduction Amounts, Collateral Deficiency Amounts or Realized Losses allocated to each of the Class A-4, Class A-5, Class A-S, Class B or Class C Trust Components will be allocated to the corresponding

 

247 

 

 

classes of Exchangeable Certificates with Certificate Balances pro rata to notionally reduce (or reduce) their Certificate Balances in accordance with their Class Percentage Interests therein.

 

Exchange Limitations

 

A Certificateholder that owns Exchangeable Certificates and desires to make an exchange, but does not own Exchangeable Certificates that collectively are the required denominations of Surrendered Classes necessary to make the desired exchange for applicable Received Classes, may be unable to obtain other Exchangeable Certificates sufficient to compose the required denominations or may be able only to exchange a portion (if any) of its Exchangeable Certificates. Other Certificateholders may be unwilling to sell their Certificates at reasonable prices (or at any price) or may be unable to sell their Certificates, or Certificates may have been purchased or placed into other financial structures and thus may be unavailable for purchase in any secondary market. Such circumstances may prevent you from obtaining Exchangeable Certificates in the proportions necessary to effect an exchange.

 

Potential purchasers of Exchangeable Certificates should consider the tax characteristics of such certificates as further discussed under “Material Federal Income Tax Considerations—Exchangeable Certificates.” The Trust Components will not be withdrawn from the grantor trust in connection with any exchange.

 

Exchange Procedures

 

If a holder of Exchangeable Certificates wishes to exchange its Exchangeable Certificates, the Certificateholder must notify the Certificate Administrator no later than three business days before the proposed exchange date via email to cts.cmbs.bond.admin@wellsfargo.com. The exchange date can generally be any business day other than the first or last business day of the month. The notice must (i) be on the Certificateholder’s letterhead, (ii) carry a medallion stamp guarantee and (iii) set forth the following information: the CUSIP number of both the Certificates to be exchanged and the Certificates to be received, the current Certificate Balance(s) or Notional Amount(s) and original Certificate Balance(s) or Notional Amount(s) of the Surrendered Classes and Received Classes, the Certificateholder’s DTC participant number and the proposed exchange date. A notice becomes irrevocable on the second business day before the proposed exchange date.

 

Subject to the satisfaction of the conditions to an exchange, including the procedures described above, upon the request of the holder of Exchangeable Certificates of the relevant class(es) and the surrender of such Exchangeable Certificates, the Certificate Administrator will be required to deliver the Exchangeable Certificates of the relevant class(es) to which that holder is entitled in the exchange. The Certificate Administrator will also reduce the outstanding Certificate Balance(s) or Notional Amount(s) of the Surrendered Classes, and increase the outstanding Certificate Balance(s) or Notional Amount(s) of the Received Classes, on the certificate register. The Certificateholder and the Certificate Administrator will utilize the Deposit and Withdrawal System at DTC to effect the exchange.

 

The first distribution on an Exchangeable Certificate received in an exchange transaction will be made on the first Distribution Date in the month following the month of the exchange to the Certificateholder of record as of the close of business on the last day of the month of the exchange.

 

Interest Distribution Amount

 

The “Interest Distribution Amount” with respect to any Distribution Date and each class of Regular Certificates or Trust Component will equal (A) the sum of (i) the Interest Accrual Amount with respect to such class or Trust Component for such Distribution Date and (ii) the Interest Shortfall, if any, with respect to such class or Trust Component for such Distribution Date, less (B) any Excess Prepayment Interest Shortfall allocated to such class or Trust Component on such Distribution Date.

 

The “Interest Accrual Amount” with respect to any Distribution Date and any class of Regular Certificates or Trust Component is equal to interest for the related Interest Accrual Period accrued at the Pass-Through Rate for such class or Trust Component on the Certificate Balance or Notional Amount, as applicable, for such class or Trust Component immediately prior to that Distribution Date. Calculations of interest for each Interest Accrual Period will be made on 30/360 Basis.

 

An “Interest Shortfall” with respect to any Distribution Date for any class of Regular Certificates or Trust Component is the sum of (a) the portion of the Interest Distribution Amount for such class or Trust Component remaining unpaid as of the close of business on the preceding Distribution Date, and (b) to the extent permitted by applicable law, (i) other than in the case of the Class X Certificates and the Exchangeable IO Trust Components, one month’s interest on that amount remaining unpaid at the Pass-Through Rate applicable to such class for the current

248 

 

 

Distribution Date and (ii) in the case of a Class of Class X Certificates or an Exchangeable IO Trust Component, one-month’s interest on that amount remaining unpaid at the WAC Rate for such Distribution Date.

 

The “Interest Accrual Period” for each Distribution Date will be the calendar month prior to the month in which that Distribution Date occurs.

 

Principal Distribution Amount

 

The “Aggregate Principal Distribution Amount” for any Distribution Date will be equal to the sum of the following amounts:

 

(a)  the Scheduled Principal Distribution Amount for that Distribution Date, and

 

(b)  the Unscheduled Principal Distribution Amount for that Distribution Date;

 

provided that the Aggregate Principal Distribution Amount for any Distribution Date will be reduced, to not less than zero, by the amount of any reimbursements of:

 

(A)  Nonrecoverable Advances (including any servicing advance with respect to any Non-Serviced Mortgage Loan under the related Non-Serviced PSA reimbursed out of general collections on the Mortgage Loans), with interest on such Nonrecoverable Advances at the Reimbursement Rate, that are paid or reimbursed from principal collections on the Mortgage Loans in a period during which such principal collections would have otherwise been included in the Aggregate Principal Distribution Amount for such Distribution Date, and

 

(B)  Workout-Delayed Reimbursement Amounts paid or reimbursed from principal collections on the Mortgage Loans in a period during which such principal collections would have otherwise been included in the Aggregate Principal Distribution Amount for such Distribution Date,

 

provided, further, that in the case of clauses (A) and (B) above, if any of the amounts that were reimbursed from principal collections on the Mortgage Loans (including REO Loans) are subsequently recovered on the related Mortgage Loan (or REO Loan), such recovery will increase the Aggregate Principal Distribution Amount for the Distribution Date related to the period in which such recovery occurs.

 

The “Principal Distribution Amount “ with respect to any Distribution Date and the Principal Balance Certificates will equal the sum of (a) the Principal Shortfall for such Distribution Date and (b) the Non-Vertically Retained Percentage of the Aggregate Principal Distribution Amount for such Distribution Date.

 

The “Scheduled Principal Distribution Amount” for each Distribution Date will equal the aggregate of the principal portions of (a) all Periodic Payments (excluding balloon payments) with respect to the Mortgage Loans due during or, if and to the extent not previously received or advanced and distributed to Certificateholders and the VRR Interest Owners on a preceding Distribution Date, prior to the related Collection Period and all Assumed Scheduled Payments with respect to the Mortgage Loans for the related Collection Period, in each case to the extent paid by the related borrower as of the related Determination Date or, if applicable, as of such later date as would permit inclusion in the Available Funds for such Distribution Date (or (i) with respect to each Mortgage Loan with a Due Date occurring, or a grace period ending, after the related Determination Date, the related Due Date or, last day of such grace period, as applicable, to the extent received by the master servicer as of the business day preceding the Master Servicer Remittance Date and (ii) with respect to a Non-Serviced Mortgage Loan, received by the master servicer as of such date as would permit inclusion in the Available Funds for such Distribution Date) or advanced by the master servicer or the trustee, as applicable, and (b) all balloon payments with respect to the Mortgage Loans to the extent received on or prior to the related Determination Date or, if applicable, as of such later date as would permit inclusion in the Available Funds for such Distribution Date (or (i) with respect to each Mortgage Loan with a Due Date occurring, or a grace period ending, after the related Determination Date, the related Due Date or, last day of such grace period, as applicable, to the extent received by the master servicer as of the business day preceding the Master Servicer Remittance Date and (ii) with respect to a Non-Serviced Mortgage Loan, received by the master servicer as of such date as would permit inclusion in the Available Funds for such Distribution Date), and to the extent not included in clause (a) above for the subject Distribution Date or in the Scheduled Principal Distribution Amount for any preceding Distribution Date. The Scheduled Principal Distribution Amount from time to time will include all late payments of principal made by a borrower with respect to the Mortgage Loans, including late payments in respect of a delinquent balloon payment, received by the times described above in this definition, except to the extent those late payments are otherwise available to reimburse the master servicer or the trustee, as the case may be, for prior Advances, as described above.

 

249 

 

 

The “Unscheduled Principal Distribution Amount” for each Distribution Date will equal the aggregate of the following to the extent not included in the Unscheduled Principal Distribution Amount for any prior Distribution Date: (a) all prepayments of principal received on the Mortgage Loans as of the Determination Date; and (b) any other collections (exclusive of payments by borrowers) received on the Mortgage Loans and any REO Properties on or prior to the related Determination Date whether in the form of Liquidation Proceeds, Insurance and Condemnation Proceeds, net income, rents, and profits from REO Property or otherwise, that were identified and applied by the master servicer as recoveries of previously unadvanced principal of the related Mortgage Loan; provided that all such Liquidation Proceeds and Insurance and Condemnation Proceeds will be reduced by any unpaid Special Servicing Fees, Liquidation Fees and Workout Fees payable in respect of the related Mortgage Loan as of the date of receipt of such proceeds, any amount related to the Loss of Value Payments to the extent that such amount was transferred into the Collection Account during the related Collection Period, accrued interest on Advances and other additional trust fund expenses incurred in connection with the related Mortgage Loan and payable as of the date of receipt of such proceeds, thus reducing the Unscheduled Principal Distribution Amount.

 

The “Assumed Scheduled Payment” for any Collection Period and with respect to any Mortgage Loan that is delinquent in respect of its balloon payment or any REO Loan (excluding, for purposes of any P&I Advances, the portion allocable to any related Companion Loan), is an amount equal to the sum of (a) the principal portion of the Periodic Payment that would have been due on such Mortgage Loan or REO Loan on the related Due Date based on the constant payment required by the related Mortgage Note(s) or the original amortization schedule of the Mortgage Loan, as the case may be (as calculated with interest at the related Mortgage Rate), if applicable, assuming the related balloon payment has not become due, after giving effect to any reduction in the principal balance occurring in connection with a modification of such Mortgage Loan in connection with a default or a bankruptcy (or similar proceeding), and (b) interest on the Stated Principal Balance of that Mortgage Loan or REO Loan (excluding, for purposes of any P&I Advances, the portion allocable to any related Companion Loan) at its Mortgage Rate (net of interest at the applicable rate at which the Servicing Fee and any related Pari Passu Loan Primary Servicing Fee is calculated).

 

The “Principal Shortfall” for any Distribution Date means the amount, if any, by which (1) the Principal Distribution Amount for the prior Distribution Date exceeds (2) the aggregate amount actually distributed to the holders of the Principal Balance Certificates on the preceding Distribution Date in respect of such Principal Distribution Amount.

 

The “Class A-SB Planned Principal Balance” for any Distribution Date is the balance shown for such Distribution Date in the table set forth in Annex E to this prospectus. Such balances were calculated using, among other things, certain weighted average life assumptions. See “Yield and Maturity Considerations—Weighted Average Life”. Based on such assumptions, the Certificate Balance of the Class A-SB certificates on each Distribution Date would be expected to be reduced to the balance indicated for such Distribution Date in the table set forth in Annex E to this prospectus. We cannot assure you, however, that the mortgage loans will perform in conformity with our assumptions. Therefore, we cannot assure you that the balance of the Class A-SB certificates on any Distribution Date will be equal to the balance that is specified for such Distribution Date in the table.

 

Certain Calculations with Respect to Individual Mortgage Loans

 

The “Stated Principal Balance” of each Mortgage Loan as of any date of determination will be an amount equal to its unpaid principal balance as of the Cut-off Date or, in the case of a replacement Mortgage Loan, as of the date it is added to the trust, after application of all payments of principal due during or prior to the month of substitution, whether or not those payments have been received, minus the sum of:

 

(i)       the principal portion of each Periodic Payment due on such Mortgage Loan after the Cut-off Date (or in the case of a replacement Mortgage Loan, due after the Due Date in the related month of substitution), to the extent received from the borrower on or prior to the Determination Date for the most recent Distribution Date coinciding with or preceding such date of determination or advanced by the master servicer as of the most recent Distribution Date coinciding with or preceding such date of determination;

 

(ii)      all principal prepayments received with respect to such Mortgage Loan after the Cut-off Date (or in the case of a replacement Mortgage Loan, after the Due Date in the related month of substitution) and on or prior to the Determination Date for the most recent Distribution Date coinciding with or preceding such date of determination;

 

(iii)     the principal portion of all Insurance and Condemnation Proceeds and Liquidation Proceeds received with respect to such Mortgage Loan after the Cut-off Date (or in the case of a replacement Mortgage Loan, after the Due Date in the related month of substitution) and on or prior to the Determination Date for the most recent Distribution Date coinciding with or preceding such date of determination; and

 

250 

 

 

(iv)     any reduction in the outstanding principal balance of such Mortgage Loan resulting from a valuation by a court in a bankruptcy proceeding that is less than the then outstanding principal amount of such Mortgage Loan or a modification of such Mortgage Loan pursuant to the terms and provisions of the PSA that occurred after the Cut-off Date (or in the case of a Qualified Substitute Mortgage Loan, after the Due Date in the related month of substitution) and on or prior to the Determination Date for the most recent Distribution Date coinciding with or preceding such date of determination.

 

The Stated Principal Balance of any REO Loan that is a successor to a Mortgage Loan, as of any date of determination, will be an amount equal to (x) the Stated Principal Balance of the predecessor Mortgage Loan as of the date of the related REO Property was acquired for U.S. federal tax purposes, minus (y) the sum of:

 

(i)       the principal portion of any P&I Advance made with respect to such REO Loan as of the most recent Distribution Date coinciding with or preceding such date of determination; and

 

(ii)      the principal portion of all Insurance and Condemnation Proceeds, Liquidation Proceeds and all income rents and profits received with respect to such REO Loan on or prior to the Determination Date for the most recent Distribution Date coinciding with or preceding such date of determination.

 

See “Certain Legal Aspects of Mortgage Loans” below.

 

With respect to each Companion Loan on any date of determination, the Stated Principal Balance will equal the unpaid principal balance of such Companion Loan as of such date. On any date of determination, the Stated Principal Balance of each Whole Loan will equal the sum of the Stated Principal Balances of the related Mortgage Loan and the related Companion Loan(s), as applicable, on such date.

 

With respect to any REO Loan that is a successor to a Companion Loan as of any date of determination, the Stated Principal Balance will equal (x) the Stated Principal Balance of the predecessor Companion Loan as of the date of the related REO Acquisition, minus (y) the principal portion of any amounts allocable to the related Companion Loan in accordance with the related Intercreditor Agreement.

 

If any Mortgage Loan or REO Loan is paid in full or the Mortgage Loan or REO Loan (or any REO Property) is otherwise liquidated, then, as of the first Distribution Date that relates to the first Determination Date coinciding with or following the date on which that payment in full or liquidation occurred and notwithstanding that a loss may have occurred in connection with any liquidation, the Stated Principal Balance of the Mortgage Loan or REO Loan will be zero.

 

For purposes of calculating allocations of, or recoveries in respect of, Realized Losses and VRR Interest Realized Losses, as well as for purposes of calculating the Servicing Fee, Certificate Administrator/Trustee Fee, Operating Advisor Fee, Asset Representations Reviewer Fee and any related Pari Passu Loan Primary Servicing Fee payable each month, each REO Property (including any REO Property with respect to a Non-Serviced Mortgage Loan held pursuant to the related Non-Serviced PSA) will be treated as if there exists with respect to such REO Property an outstanding Mortgage Loan and, if applicable, if acquired in respect of a Whole Loan, one or more outstanding Companion Loans (each, an “REO Loan”), and all references to Mortgage Loans or Companion Loans, when used in that context, will be deemed to also be references to or to also include, as the case may be, any REO Loans. Each REO Loan will generally be deemed to have the same characteristics as its actual predecessor Mortgage Loan (or Companion Loan), including the same fixed Mortgage Rate (and, accordingly, the same Net Mortgage Rate) and the same unpaid principal balance and Stated Principal Balance. Amounts due on the predecessor Mortgage Loan (or related Companion Loan) including any portion of it payable or reimbursable to the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator or the trustee, as applicable, will continue to be “due” in respect of the REO Loan; and amounts received in respect of the related REO Property, net of payments to be made, or reimbursement to the master servicer or special servicer for payments previously advanced, in connection with the operation and management of that property, generally will be applied by the master servicer as if received on the predecessor Mortgage Loan or related Companion Loan.

 

With respect to each Serviced Whole Loan, no amounts relating to the related REO Property or REO Loan allocable to any related Companion Loan will be available for amounts due to the Certificateholders or to reimburse the issuing entity, other than in the limited circumstances related to Servicing Advances, indemnification, Special Servicing Fees and other reimbursable expenses related to such Serviced Whole Loan incurred with respect to such Serviced Whole Loan in accordance with the PSA and the related Intercreditor Agreement.

 

251 

 

 

Excess Interest

 

On each Distribution Date, the certificate administrator is required to distribute the Non-Vertically Retained Percentage of any Excess Interest received with respect to each ARD Loan on or prior to the related Determination Date to the holders of the Class V certificates and the Vertically Retained Percentage of such Excess Interest to the VRR Interest Owners. Excess Interest will not be available to make distributions to any other class of certificates or to provide credit support for other classes of certificates or offset any interest shortfalls thereon or to pay any other amounts to any other party under the PSA.

 

Application Priority of Mortgage Loan Collections or Whole Loan Collections

 

Absent express provisions in the related Mortgage Loan documents (and, with respect to each Serviced Whole Loan, the related Intercreditor Agreement) or to the extent otherwise agreed to by the related borrower in connection with a workout of a Mortgage Loan, all amounts collected by or on behalf of the issuing entity in respect of any Mortgage Loan in the form of payments from the related borrower, Liquidation Proceeds, condemnation proceeds or insurance proceeds (excluding, if applicable, in the case of each Serviced Whole Loan, any amounts payable to the holder of the related Companion Loan(s) pursuant to the related Intercreditor Agreement) will be deemed to be allocated for purposes of collecting amounts due under the Mortgage Loan, pursuant to the PSA, in the following order of priority:

 

First, as a recovery of any unreimbursed Advances (including any Workout-Delayed Reimbursement Amount) with respect to the related Mortgage Loan and unpaid interest at the Reimbursement Rate on such Advances and, if applicable, unreimbursed and unpaid expenses of the issuing entity (including Special Servicing Fees, Liquidation Fees and Workout Fees previously paid by the Trust from general collections) with respect to the related Mortgage Loan;

 

Second, as a recovery of Nonrecoverable Advances and any interest on those Nonrecoverable Advances at the Reimbursement Rate, to the extent previously paid or reimbursed from principal collections on the other Mortgage Loans (as described in the first proviso in the definition of Aggregate Principal Distribution Amount);

 

Third, to the extent not previously so allocated pursuant to clause First or Second above, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the excess of (i) accrued and unpaid interest (exclusive of default interest and Excess Interest) on such Mortgage Loan at the related Mortgage Rate in effect from time to time through the end of the applicable mortgage interest accrual period, over (ii) after taking into account any allocations pursuant to clause Fifth below on earlier dates, the aggregate portion of the accrued and unpaid interest described in subclause (i) of this clause Third that (A)(x) was not advanced because of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts or (y) with respect to any accrued and unpaid interest that was not advanced due to a determination that the related P&I Advance would be a Nonrecoverable Advance, constitutes the amount of interest that (absent such determination of nonrecoverability preventing such P&I Advance from being made) would not have been advanced because of the reductions in the amount of related P&I Advances for such Mortgage Loan that would have occurred in connection with related Appraisal Reduction Amounts, or (B) accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made;

 

Fourth, to the extent not previously allocated pursuant to clause First or Second, as a recovery of principal of such Mortgage Loan then due and owing, including by reason of acceleration of such Mortgage Loan following a default thereunder (or, if the Mortgage Loan has been liquidated, as a recovery of principal to the extent of its entire remaining unpaid principal balance);

 

Fifth, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the sum of (i) the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts, or would have occurred in connection with related Appraisal Reduction Amounts but for such P&I Advance not having been made as a result of a determination that such P&I Advance would have been a Nonrecoverable Advance plus (ii) any accrued and unpaid interest (exclusive of default interest and Excess Interest) that accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made (to the extent collections have not been allocated as a recovery of accrued and unpaid interest pursuant to this clause Fifth on earlier dates);

 

252 

 

 

Sixth, as a recovery of amounts to be currently allocated to the payment of, or escrowed for the future payment of, real estate taxes, assessments and insurance premiums and similar items relating to such Mortgage Loan;

 

Seventh, as a recovery of any other reserves to the extent then required to be held in escrow with respect to such Mortgage Loan;

 

Eighth, as a recovery of any Yield Maintenance Charge or Prepayment Premium then due and owing under such Mortgage Loan;

 

Ninth, as a recovery of any late payment charges and default interest then due and owing under such Mortgage Loan;

 

Tenth, as a recovery of any assumption fees, assumption application fees and Modification Fees then due and owing under such Mortgage Loan;

 

Eleventh, as a recovery of any other amounts then due and owing under such Mortgage Loan other than remaining unpaid principal and other than, if applicable, accrued and unpaid Excess Interest (if both consent fees and Operating Advisor Consulting Fees are due and owing, first, allocated to consent fees and then, allocated to Operating Advisor Consulting Fees);

 

Twelfth, as a recovery of any remaining principal of such Mortgage Loan to the extent of its entire remaining unpaid principal balance; and

 

Thirteenth, in the case of an ARD Loan after the related Anticipated Repayment Date, any accrued but unpaid Excess Interest,

 

provided that, to the extent required under the REMIC provisions of the Code, payments or proceeds received (or receivable by exercise of the lender’s rights under the related Mortgage Loan documents) with respect to any partial release of a Mortgaged Property (including in connection with a condemnation) at a time when the loan-to-value ratio of the related Mortgage Loan or Serviced Whole Loan exceeds 125%, or would exceed 125% following any partial release (based solely on the value of real property and excluding personal property and going concern value, if any, unless otherwise permitted under the applicable REMIC rules as evidenced by an opinion of counsel provided to the trustee) must be collected and allocated to reduce the principal balance of the Mortgage Loan or Serviced Whole Loan) in the manner required by such REMIC provisions of the Code.

 

Collections by or on behalf of the issuing entity in respect of any REO Property (exclusive of the amounts to be allocated to the payment of the costs of operating, managing, leasing, maintaining and disposing of such REO Property and, if applicable, in the case of each Serviced Whole Loan, exclusive of any amounts payable to the holder of the related Companion Loan(s), as applicable, pursuant to the related Intercreditor Agreement) will be deemed to be allocated for purposes of collecting amounts due under the Mortgage Loan, pursuant to the PSA, in the following order of priority:

 

First, as a recovery of any unreimbursed Advances (including any Workout-Delayed Reimbursement Amount) with respect to the related Mortgage Loan and interest at the Reimbursement Rate on all Advances and, if applicable, unreimbursed and unpaid expenses of the issuing entity (including Special Servicing Fees, Liquidation Fees and Workout Fees previously paid by the Trust from general collections) with respect to the related Mortgage Loan;

 

Second, as a recovery of Nonrecoverable Advances and any interest on those Nonrecoverable Advances at the Reimbursement Rate, to the extent previously paid or reimbursed from principal collections on the other Mortgage Loans (as described in the first proviso in the definition of Aggregate Principal Distribution Amount);

 

Third, to the extent not previously so allocated pursuant to clause First or Second above, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the excess of (i) accrued and unpaid interest (exclusive of default interest and Excess Interest) on such Mortgage Loan at the applicable Mortgage Rate in effect from time to time through the end of the applicable mortgage interest accrual period, over (ii) after taking into account any allocations pursuant to clause Fifth below or clause Fifth of the prior paragraph on earlier dates, the aggregate portion of the accrued and unpaid interest described in subclause (i) of this clause Third that (A)(x) was not advanced because of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts or (y) with respect to any accrued and unpaid interest that was not advanced due to a determination that the related P&I Advance would be a Nonrecoverable Advance, constitutes the amount of interest that (absent such determination of nonrecoverability preventing such P&I Advance from being made) would not have been advanced because of

 

253 

 

 

the reductions in the amount of related P&I Advances for such Mortgage Loan that would have occurred in connection with related Appraisal Reduction Amounts, or (B) accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made;

 

Fourth, to the extent not previously allocated pursuant to clause First or Second, as a recovery of principal of such Mortgage Loan to the extent of its entire unpaid principal balance;

 

Fifth, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the sum of (i) the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts, or would have occurred in connection with related Appraisal Reduction Amounts but for such P&I Advance not having been made as a result of a determination that such P&I Advance would have been a Nonrecoverable Advance, plus (ii) any accrued and unpaid interest (exclusive of default interest and Excess Interest) that accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made (to the extent collections have not been allocated as a recovery of accrued and unpaid interest pursuant to this clause Fifth or clause Fifth of the prior paragraph on earlier dates);

 

Sixth, as a recovery of any Yield Maintenance Charge or Prepayment Premium then due and owing under such Mortgage Loan;

 

Seventh, as a recovery of any late payment charges and default interest then due and owing under such Mortgage Loan;

 

Eighth, as a recovery of any assumption fees, assumption application fees and Modification Fees then due and owing under such Mortgage Loan;

 

Ninth, as a recovery of any other amounts then due and owing under such Mortgage Loan other than, if applicable, accrued and unpaid Excess Interest (if both consent fees and Operating Advisor Consulting Fees are due and owing, first, allocated to consent fees and then, allocated to Operating Advisor Consulting Fees); and

 

Tenth, in the case of an ARD Loan after the related Anticipated Repayment Date, any accrued but unpaid Excess Interest.

 

Allocation of Yield Maintenance Charges and Prepayment Premiums

 

If any Yield Maintenance Charge or Prepayment Premium is collected during any Collection Period with respect to any Mortgage Loan, then on the Distribution Date immediately succeeding the end of such Collection Period, the certificate administrator will pay:

 

 

(1)

to each class of the Class A-1, Class A-2, Class A-3, Class A-SB, Class A-4, Class A-4-1, Class A-4-2, Class A-5, Class A-5-1, Class A-5-2, Class A-S, Class A-S-1, Class A-S-2, Class B, Class B-1, Class B-2, Class C, Class C-1, Class C-2, Class D and Class E certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) the related Base Interest Fraction for such class and the applicable principal prepayment, and (c) a fraction, the numerator of which is equal to the amount of principal distributed to such class for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date,

 

 

(2)

to the Class A-4-X1 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-4-1 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-4 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-4-1 certificates and the applicable principal prepayment,

 

254 

 

 

 

(3)

to the Class A-4-X2 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-4-2 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-4 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-4-2 certificates and the applicable principal prepayment,

 

 

(4)

to the Class A-5-X1 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-5-1 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-5 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-5-1 certificates and the applicable principal prepayment,

 

 

(5)

to the Class A-5-X2 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-5-2 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-5 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-5-2 certificates and the applicable principal prepayment,

 

 

(6)

to the Class A-S-X1 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-S-1 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-S certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-S-1 certificates and the applicable principal prepayment,

 

 

(7)

to the Class A-S-X2 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-S-2 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-S certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-S-2 certificates and the applicable principal prepayment,

 

 

(8)

to the Class B-X1 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class B-1 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the

 

255 

 

 

Class B certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class B-1 certificates and the applicable principal prepayment,

 

 

(9)

to the Class B-X2 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class B-2 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class B certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class B-2 certificates and the applicable principal prepayment,

 

 

(10)

to the Class C-X1 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class C-1 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class C certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class C-1 certificates and the applicable principal prepayment,

 

 

(11)

to the Class C-X2 certificates, the product of (a) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom), (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class C-2 certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class C certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class C-2 certificates and the applicable principal prepayment,

 

 

(12)

to the Class X-A certificates, the excess, if any, of (a) the product of (i) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom) and (ii) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates, the Class A-4 Exchangeable Certificates and the Class A-5 Exchangeable Certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date, over (b) the amount of such Yield Maintenance Charge or Prepayment Premium distributed to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates, the Class A-4 Exchangeable Certificates and the Class A-5 Exchangeable Certificates, as described above,

 

 

(13)

to the Class X-B certificates, the excess, if any, of (a) the product of (i) the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom) and (ii) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date, and the denominator of which is the total amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates, the Class A-4 Exchangeable Certificates, the Class A-5 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date, over (b) the amount of such Yield Maintenance Charge or Prepayment Premium distributed to the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates, as described above, and

 

256 

 

 

 

(14)

to the Class X-D certificates, any remaining portion of the Non-Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of any Liquidation Fees payable therefrom) not distributed as described above.

 

The Vertically Retained Percentage of such Yield Maintenance Charge or Prepayment Premium (net of Liquidation Fees payable therefrom) will be distributed to the holders of the VRR Interest.

 

Notwithstanding any of the foregoing to the contrary, if at any time the Certificate Balances of the Principal Balance Certificates (other than the Control Eligible Certificates) have been reduced to zero as a result of the allocation of principal payments on the Mortgage Loans, the certificate administrator will pay to the holders of each remaining Class of Principal Balance Certificates then entitled to distributions of principal on such Distribution Date the product of (a) the Non-Vertically Retained Percentage of any Yield Maintenance Charge or Prepayment Premium distributable on the subject Distribution Date (net of any Liquidation Fees payable therefrom) and (b) a fraction, the numerator of which is equal to the amount of principal distributed to such Class for that Distribution Date, and the denominator of which is the total amount of principal distributed to all Principal Balance Certificates for that Distribution Date.

 

Base Interest Fraction” means, with respect to any principal prepayment of any Mortgage Loan that provides for the payment of a Yield Maintenance Charge or Prepayment Premium, and with respect to any Class of Principal Balance Certificates, a fraction (A) the numerator of which is the greater of (x) zero and (y) the difference between (i) the pass-through rate on that class, and (ii) the applicable Discount Rate and (B) the denominator of which is the difference between (i) the mortgage interest rate on the related Mortgage Loan and (ii) the applicable Discount Rate; provided, that:

 

 

under no circumstances will the Base Interest Fraction be greater than one;

 

 

if the Discount Rate referred to above is greater than or equal to both the mortgage interest rate on the related Mortgage Loan and the pass-through rate on that class, then the Base Interest Fraction will equal zero; and

 

 

if the Discount Rate referred to above is greater than or equal to the mortgage interest rate on the related Mortgage Loan and is less than the pass-through rate on that class, then the Base Interest Fraction will be equal to 1.0.

 

Discount Rate” means, with respect to any principal prepayment of any Mortgage Loan that provides for the payment of a Yield Maintenance Charge or Prepayment Premium—

 

 

if a Discount Rate was used in the calculation of the applicable Yield Maintenance Charge or Prepayment Premium pursuant to the terms of the Mortgage Loan, that Discount Rate, converted (if necessary) to a monthly equivalent yield, or

 

 

if a Discount Rate was not used in the calculation of the applicable Yield Maintenance Charge or Prepayment Premium pursuant to the terms of the Mortgage Loan, the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 (519)—Selected Interest Rates under the heading “U.S. government securities/treasury constant maturities” for the week ending prior to the date of the relevant prepayment (or deemed prepayment), of U.S. Treasury constant maturities with a maturity date, one longer and one shorter, most nearly approximating the maturity date of that Mortgage Loan, such interpolated treasury yield converted to a monthly equivalent yield.

 

For purposes of the immediately preceding bullet, the master servicer will select a comparable publication as the source of the applicable yields of U.S. Treasury constant maturities if Federal Reserve Statistical Release H.15 is no longer published.

 

Prepayment Premium” means, with respect to any Mortgage Loan, any premium, fee or other additional amount (other than a Yield Maintenance Charge) paid or payable, as the context requires, by a borrower in connection with a principal prepayment on, or other early collection of principal of, that Mortgage Loan or any successor REO Loan with respect thereto (including any payoff of a Mortgage Loan by a mezzanine lender on behalf of the subject borrower if and as set forth in the related intercreditor agreement).

 

Yield Maintenance Charge” means, with respect to any Mortgage Loan, any premium, fee or other additional amount paid or payable, as the context requires, by a borrower in connection with a principal prepayment on, or other early collection of principal of, a Mortgage Loan, calculated, in whole or in part, pursuant to a yield maintenance formula or otherwise pursuant to a formula that reflects the lost interest, including any specified amount or specified

 

257 

 

 

percentage of the amount prepaid which constitutes the minimum amount that such Yield Maintenance Charge may be.

 

No Prepayment Premiums or Yield Maintenance Charges will be distributed to the holders of Class V or Class R certificates.

 

For a description of Yield Maintenance Charges, see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans” and “Certain Legal Aspects of Mortgage Loans—Default Interest and Limitations on Prepayments”.

 

Assumed Final Distribution Date; Rated Final Distribution Date

 

The “Assumed Final Distribution Date” with respect to any class of certificates or the VRR Interest, as applicable, is the Distribution Date on which the aggregate Certificate Balance, Notional Amount or VRR Interest Balance, as applicable, of that class of certificates or the VRR Interest, as applicable, would be reduced to zero based on the assumptions set forth below. The Assumed Final Distribution Date with respect to each class of Offered Certificates will in each case be the date set forth next to such class (or, with respect to each class of Class A-4 Exchangeable Certificates, Class A-5 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates with a Certificate Balance the date set forth next to the Class A-4, Class A-5, Class A-S, Class B or Class C certificates, respectively) in the table under “Summary of Certificates and VRR Interest” above.

 

The Assumed Final Distribution Dates were calculated without regard to any delays in the collection of balloon payments and without regard to delinquencies, defaults or liquidations. Accordingly, in the event of defaults on the Mortgage Loans, the actual final Distribution Date for one or more classes of the Offered Certificates may be later, and could be substantially later, than the related Assumed Final Distribution Date(s).

 

In addition, the Assumed Final Distribution Dates were calculated on the basis of a 0% CPY prepayment rate and the Structuring Assumptions. Since the rate of payment (including prepayments) of the Mortgage Loans may exceed the scheduled rate of payments, and could exceed the scheduled rate by a substantial amount, the actual final Distribution Date for one or more classes of the Offered Certificates may be earlier, and could be substantially earlier, than the related Assumed Final Distribution Date(s). The rate of payments (including prepayments) on the Mortgage Loans will depend on the characteristics of the Mortgage Loans, as well as on the prevailing level of interest rates and other economic factors, and we cannot assure you as to actual payment experience.

 

The “Rated Final Distribution Date” for each class of Offered Certificates will be the Distribution Date in October 2054. See “Ratings”.

 

Prepayment Interest Shortfalls

 

If a borrower prepays a Mortgage Loan or Serviced Pari Passu Companion Loan in whole or in part, after the due date but on or before the Determination Date in any calendar month, the amount of interest (net of related Servicing Fees, any related Pari Passu Loan Primary Servicing Fee and any Excess Interest) accrued on such prepayment from such due date to, but not including, the date of prepayment (or any later date through which interest accrues) will, to the extent actually collected (without regard to any Prepayment Premium or Yield Maintenance Charge actually collected) constitute a “Prepayment Interest Excess”. Conversely, if a borrower prepays a Mortgage Loan or Serviced Pari Passu Companion Loan in whole or in part after the Determination Date (or, with respect to each Mortgage Loan or Serviced Pari Passu Companion Loan, as applicable, with a due date occurring after the related Determination Date, the related Due Date) in any calendar month and does not pay interest on such prepayment through the following Due Date, then the shortfall in a full month’s interest (net of related Servicing Fees, any related Pari Passu Loan Primary Servicing Fee and any Excess Interest) on such prepayment will constitute a “Prepayment Interest Shortfall”. Prepayment Interest Excesses (to the extent not offset by Prepayment Interest Shortfalls (other than relating to any Non-Serviced Mortgage Loan) or required to be paid as Compensating Interest Payments) collected on the Mortgage Loans (other than any Non-Serviced Mortgage Loan) and any related Serviced Pari Passu Companion Loan, will be retained by the master servicer as additional servicing compensation.

 

The master servicer will be required to deliver to the certificate administrator for deposit in the Distribution Account (other than the portion of any Compensating Interest Payment described below that is allocable to a Serviced Pari Passu Companion Loan, which is required to be distributed to the holder thereof by the master servicer) on each Master Servicer Remittance Date, without any right of reimbursement thereafter, a cash payment (a “Compensating Interest Payment”) in an aggregate amount, equal to the lesser of:

 

(i)       the aggregate amount of Prepayment Interest Shortfalls incurred in connection with voluntary principal prepayments received in respect of the Serviced Mortgage Loans and any related Serviced Pari

 

258 

 

 

Passu Companion Loan (in each case other than a Specially Serviced Loan or a Mortgage Loan or any related Serviced Pari Passu Companion Loan on which the special servicer allowed a prepayment on a date other than the applicable Due Date) for the related Distribution Date, and

 

(ii)      the aggregate of (A) that portion of the master servicer’s Servicing Fees for the related Distribution Date that is, in the case of each Serviced Mortgage Loan, Serviced Pari Passu Companion Loan and REO Loan for which such Servicing Fees are being paid in such Collection Period, calculated at a rate of 0.00250% per annum, (B) all Prepayment Interest Excesses received by the master servicer during such Collection Period with respect to the Mortgage Loans (other than the Non-Serviced Mortgage Loans) (and, so long as a Whole Loan is serviced under the PSA, any related Serviced Pari Passu Companion Loan) subject to such prepayment and (C) to the extent earned on voluntary principal prepayments, net investment earnings payable to the master servicer for such Collection Period received by the master servicer during such Collection Period with respect to the Mortgage Loans (other than the Non-Serviced Mortgage Loans) or any related Serviced Pari Passu Companion Loan, as applicable, subject to such prepayment.

 

In no event will the rights of the Certificateholders or the VRR Interest Owners to the offset of the aggregate Prepayment Interest Shortfalls be cumulative.

 

If a Prepayment Interest Shortfall occurs with respect to a Mortgage Loan or related Serviced Pari Passu Companion Loan as a result of the master servicer allowing the related borrower to deviate (a “Prohibited Prepayment”) from the terms of the related Mortgage Loan documents regarding principal prepayments (other than (v) any Non-Serviced Mortgage Loan, (w) subsequent to a default under the related Mortgage Loan documents or if the Mortgage Loan is a Specially Serviced Loan, (x) pursuant to applicable law or a court order or otherwise in such circumstances where the master servicer is required to accept such principal prepayment in accordance with the Servicing Standard, (y) at the request or with the consent of the special servicer or, subject to the DCH Limitations and so long as no Control Termination Event has occurred or is continuing, the Directing Certificateholder or (z) in connection with the payment of any insurance proceeds or condemnation awards), then for purposes of calculating the Compensating Interest Payment for the related Distribution Date, the master servicer will pay, without regard to clause (ii) above, the aggregate amount of Prepayment Interest Shortfalls with respect to such Mortgage Loan or Serviced Pari Passu Companion Loan otherwise described in clause (i) above in connection with such Prohibited Prepayments.

 

Compensating Interest Payments with respect to any Serviced Whole Loan will be allocated among the related Mortgage Loan and the related Serviced Pari Passu Companion Loan(s) in accordance with their respective principal amounts, and the master servicer will be required to pay the portion of such Compensating Interest Payments allocable to the related Serviced Pari Passu Companion Loan to the related Other Master Servicer.

 

The aggregate of any Prepayment Interest Shortfalls resulting from any principal prepayments made on the Mortgage Loans to be included in the Aggregate Available Funds for any Distribution Date that are not covered by the master servicer’s Compensating Interest Payment for the related Distribution Date and/or the portion of the compensating interest payments allocable to each Non-Serviced Mortgage Loan to the extent received from the related Non-Serviced Master Servicer is referred to in this prospectus as the “Aggregate Excess Prepayment Interest Shortfall”. The “Excess Prepayment Interest Shortfall “ for any Distribution Date will be the Non-Vertically Retained Percentage of the Aggregate Excess Prepayment Interest Shortfall and will be allocated on that Distribution Date among each class of Regular Certificates and the Trust Components, pro rata in accordance with their respective Interest Accrual Amounts for that Distribution Date. For any Distribution Date, any portion of the Excess Prepayment Interest Shortfall allocated to a Trust Component will be allocated among the related classes of Exchangeable Certificates, pro rata, in accordance with their respective Class Percentage Interests therein.

 

Subordination; Allocation of Realized Losses

 

The rights of holders of each class of the Subordinate Certificates to receive distributions of amounts collected or advanced on the Mortgage Loans that are allocable to the certificates will be subordinated, to the extent described in this prospectus, to the rights of holders of the Senior Certificates and the rights of holders of each other class of Subordinate Certificates, if any, with an earlier alphabetical designation.

 

This subordination will be effected in two ways: (i) by the preferential right of the holders of a class of certificates to receive on any Distribution Date the amounts of interest and/or principal and distributable to them prior to any distribution being made on such Distribution Date in respect of any classes of certificates subordinate to that class (as described above under “—Distributions—Priority of Distributions”) and (ii) by the allocation of Realized Losses to classes of certificates that are subordinate to more senior classes, as described below.

 

Other than the subordination of certain classes of certificates, as described above, and the limited credit support provided by the VRR Interest, as described below, no other form of credit support will be available for the benefit of the Offered Certificates. The VRR Interest provides credit support only to the limited extent that it is allocated a

 

259 

 

 

portion of any losses incurred on the Mortgage Loans, which such losses are allocated between it, on the one hand, and the certificates, on the other hand, as described under “Credit Risk RetentionVRR InterestAllocation of VRR Interest Realized Loss”.

 

Prior to the Cross-Over Date, allocation of the Principal Distribution Amount to the Principal Balance Certificates on any Distribution Date will be made first, to the Class A-SB certificates until their Certificate Balance has been reduced to the Class A-SB Planned Principal Balance for the related Distribution Date, and second, to the Class A-1 certificates, the Class A-2 certificates, the Class A-3 certificates, the Class A-4 Trust Component, the Class A-5 Trust Component and the Class A-SB certificates, in that order, in each case until the Certificate Balance thereof has been reduced to zero. On or after the Cross-Over Date, allocation of principal will be made to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components that are still outstanding, pro rata, without regard to the Class A-SB Planned Principal Balance, until their Certificate Balances have been reduced to zero. See “—Distributions—Priority of Distributions” above.

 

Allocation to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components, for so long as they are outstanding, of the entire Principal Distribution Amount for each Distribution Date will have the effect of reducing the aggregate Certificate Balance of the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components at a proportionately faster rate than the rate at which the aggregate Stated Principal Balance of the pool of Mortgage Loans will decline. Therefore, as principal is distributed to the holders of the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components, the percentage interest in the issuing entity evidenced by the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components will be decreased (with a corresponding increase in the percentage interest in the issuing entity evidenced by the Subordinate Certificates), thereby increasing, relative to their respective Certificate Balances, the subordination afforded to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components by the Subordinate Certificates.

 

Following retirement of the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components, the successive allocation on each Distribution Date of the remaining Principal Distribution Amount to the Class A-S, Class B and Class C Trust Components and the Class D, Class E, Class F, Class G, Class H-RR and Class J-RR certificates, in that order, for so long as they are outstanding, will provide a similar, but diminishing benefit to those certificates (other than the Class J-RR certificates) and Trust Component as to the relative amount of subordination afforded by the outstanding classes of certificates with later sequential designations.

 

On each Distribution Date, immediately following the distributions to be made to the Certificateholders and the VRR Interest Owners on that date, the certificate administrator is required to calculate the Realized Loss and the VRR Interest Realized Loss for such Distribution Date.

 

The “Realized Loss” with respect to any Distribution Date is the amount, if any, by which (i) the product of (A) the Non-Vertically Retained Percentage and (B) the aggregate Stated Principal Balance (for purposes of this calculation only, the aggregate Stated Principal Balance will not be reduced by the amount of principal payments received on the Mortgage Loans that were used to reimburse the master servicer, the special servicer or the trustee from general collections of principal on the Mortgage Loans for Workout-Delayed Reimbursement Amounts, to the extent those amounts are not otherwise determined to be Nonrecoverable Advances) of the Mortgage Loans, including any successor REO Loans, immediately following such Distribution Date is less than (ii) the then-aggregate Certificate Balance of the Principal Balance Certificates after giving effect to distributions of principal on that Distribution Date. The certificate administrator will be required to allocate any Realized Losses among the respective classes of Principal Balance Certificates (other than any Exchangeable Certificates) and the Trust Components in the following order, until the Certificate Balance of each such class or Trust Component is reduced to zero:

 

first, to the Class J-RR certificates;

 

second, to the Class H-RR certificates;

 

third, to the Class G certificates;

 

fourth, to the Class F certificates;

 

fifth, to the Class E certificates;

 

sixth, to the Class D certificates;

 

seventh, to the Class C Trust Component;

 

260 

 

 

eighth, to the Class B Trust Component; and

 

ninth, to the Class A-S Trust Component.

 

Following the reduction of the Certificate Balances of all classes of Subordinate Certificates to zero, the certificate administrator will be required to allocate Realized Losses among the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components, pro rata, based upon their respective Certificate Balances, until their respective Certificate Balances have been reduced to zero.

 

Any Realized Loss applied to the Class A-4, Class A-5, Class A-S, Class B or Class C Trust Component will be allocated to the corresponding classes of Exchangeable Certificates with Certificate Balances pro rata to reduce their Certificate Balances in accordance with their Class Percentage Interests therein.

 

Realized Losses will not be allocated to the Class V certificates or the Class R certificates or the VRR Interest and will not be directly allocated to the Class X Certificates or the Exchangeable IO Certificates or the Exchangeable IO Trust Components. However, the Notional Amounts of the classes of Class X Certificates or Exchangeable IO Certificates or Exchangeable IO Trust Components will be reduced if the Certificate Balances of the Underlying Classes of Principal Balance Certificates or underlying Exchangeable P&I Trust Components are reduced by such Realized Losses.

 

In general, Realized Losses and VRR Interest Realized Losses could result from the occurrence of: (1) losses and other shortfalls on or in respect of the Mortgage Loans, including as a result of defaults and delinquencies on the related Mortgage Loans, Nonrecoverable Advances made in respect of the Mortgage Loans, the payment to the special servicer of any compensation as described in “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, and the payment of interest on Advances and certain servicing expenses; and (2) certain unanticipated, non-Mortgage Loan specific expenses of the issuing entity, including certain reimbursements to the certificate administrator or trustee as described under “Transaction Parties—The Trustee and the Certificate Administrator”, and certain federal, state and local taxes, and certain tax-related expenses, payable out of the issuing entity, as described under “Material Federal Income Tax Considerations”.

 

Subject to the terms of the related Intercreditor Agreement, losses on each Whole Loan will be allocated first, to any related Subordinate Companion Loan until the principal balance thereof has been reduced to zero, and second, pro rata and pari passu between the related Mortgage Loan and each related Pari Passu Companion Loan, based upon their respective principal balances, until the principal balances thereof have been reduced to zero. See “Description of the Mortgage Pool—The Whole Loans.”

 

A class of Regular Certificates, a Trust Component or the VRR Interest will be considered outstanding until its Certificate Balance, Notional Amount or VRR Interest Balance, as applicable, is reduced to zero. However, notwithstanding a reduction of its Certificate Balance or VRR Interest Balance, as applicable, to zero, reimbursements of any previously allocated Realized Losses or VRR Interest Realized Losses, as applicable, are required thereafter to be made to a class of Principal Balance Certificates and the VRR Interest, as applicable, in accordance with the payment priorities set forth in “—Distributions—Priority of Distributions” above and, with respect to the VRR Interest, in accordance with the payment priorities set forth in “Credit Risk RetentionVRR InterestPriority of Distributions”.

 

Reports to Certificateholders and VRR Interest Owners; Certain Available Information

 

Certificate Administrator Reports

 

On each Distribution Date, based in part on monthly reports prepared by the master servicer and the special servicer and delivered by the master servicer to the certificate administrator, the certificate administrator will be required to prepare and make available to each Certificateholder and VRR Interest Owner of record a Distribution Date Statement providing the information required under Regulation AB and in the form of Annex B relating to distributions made on that date for the relevant class and the recent status of the Mortgage Loans.

 

In addition, the certificate administrator will include (to the extent it receives such information) (i) the identity of any Mortgage Loans permitting additional secured debt, identifying (A) the amount of any additional secured debt incurred during the related Collection Period, (B) the total DSCR calculated on the basis of the mortgage loan and such additional secured debt and (C) the aggregate loan-to-value ratio calculated on the basis of the mortgage loan and the additional secured debt in each applicable Form 10-D filed on behalf of the issuing entity and (ii) the beginning and ending account balances for each of the Securitization Accounts (for the applicable period) in each Form 10-D filed on behalf of the issuing entity.

 

261 

 

 

Within a reasonable period of time after the end of each calendar year, the certificate administrator is required to furnish to each person or entity who at any time during the calendar year was a holder of a certificate or a VRR Interest Owner, a statement with (i) the amount of the distribution on each Distribution Date in reduction of the Certificate Balance of the certificates or in reduction of the VRR Interest Balance of the VRR Interest and (ii) the amount of the distribution on each Distribution Date of the applicable Interest Distribution Amount, in each case, as to the applicable class or the VRR Interest, aggregated for the related calendar year or applicable partial year during which that person was a Certificateholder or VRR Interest Owner, together with any other information that the certificate administrator deems necessary or desirable, or that a Certificateholder, Certificate Owner or VRR Interest Owner reasonably requests, to enable Certificateholders, Certificate Owners and the VRR Interest Owner to prepare their tax returns for that calendar year. This obligation of the certificate administrator will be deemed to have been satisfied to the extent that substantially comparable information will be provided by the certificate administrator pursuant to any requirements of the Code as from time to time are in force.

 

In addition, the certificate administrator will make available on its website (www.ctslink.com), to the extent received from the applicable person, on each Distribution Date to each Privileged Person the following reports (other than clause (1) below, the “CREFC® Reports”) prepared by the master servicer, the certificate administrator or the special servicer, as applicable, substantially in the forms provided in the PSA (in the case of clause (1) below) or required in the PSA (in the case of clauses (2) – (15) below), which forms are subject to change and including substantially the following information:

 

(1)       a report as of the close of business on the immediately preceding Determination Date, containing the information provided for in Annex B (the “Distribution Date Statement”);

 

(2)       a Commercial Real Estate Finance Council (“CREFC®”) delinquent loan status report;

 

(3)       a CREFC® historical loan modification/forbearance and corrected mortgage loan report;

 

(4)       a CREFC® advance recovery report;

 

(5)       a CREFC® total loan report;

 

(6)       a CREFC® operating statement analysis report;

 

(7)       a CREFC® comparative financial status report;

 

(8)       a CREFC® net operating income adjustment worksheet;

 

(9)       a CREFC® real estate owned status report;

 

(10)    a CREFC® servicer watch list;

 

(11)    a CREFC® loan level reserve and letter of credit report;

 

(12)    a CREFC® property file;

 

(13)    a CREFC® financial file;

 

(14)    a CREFC® loan setup file (to the extent delivery is required under the PSA; provided, that such document will not be required to be periodically updated or provided in respect of each Distribution Date); and

 

(15)    a CREFC® loan periodic update file.

 

The master servicer or the special servicer, as applicable, may omit any information from these reports that the master servicer or the special servicer regards as confidential. Subject to any potential liability for willful misconduct, bad faith or negligence as described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, none of the master servicer, the special servicer, the trustee or the certificate administrator will be responsible for the accuracy or completeness of any information supplied to it by a borrower, a mortgage loan seller or another party to the PSA or a party under any Non-Serviced PSA that is included in any reports, statements, materials or information prepared or provided by it. Some information will be made available to Certificateholders and the VRR Interest Owners by electronic transmission as may be agreed upon between the depositor and the certificate administrator.

 

Before each Distribution Date, the master servicer will deliver to the certificate administrator by electronic means:

 

 

a CREFC® property file;

 

262 

 

 

 

a CREFC® financial file;

 

 

a CREFC® loan periodic update file; and

 

 

a CREFC® Appraisal Reduction Template (if any Appraisal Reduction Amount has been calculated and to the extent received by the master servicer from the special servicer).

 

No later than two (2) calendar days following each Distribution Date (provided that if such second calendar day is not a business day, then the immediately succeeding business day), the master servicer will deliver to the certificate administrator by electronic means a CREFC® Schedule AL File.

 

In addition, the master servicer (with respect to each Serviced Mortgage Loan that is not a Specially Serviced Loan) or the special servicer (with respect to Specially Serviced Loans and each REO Property related to a Serviced Mortgage Loan), as applicable, is also required to prepare the following for each related Mortgaged Property or such REO Property, as applicable:

 

 

within 45 days after receipt of a quarterly operating statement, if any, commencing with the quarter ending March 31, 2022, a CREFC® operating statement analysis report but only to the extent the related borrower is required by the related Mortgage Loan documents to deliver and does deliver, or otherwise agrees to provide and does provide, that information, for the Mortgaged Property or REO Property as of the end of that calendar quarter, provided, that any analysis or report with respect to the first calendar quarter of each year will not be required to the extent provided in the then current applicable CREFC® guidelines (it being understood that as of the date of this prospectus, the applicable CREFC® guidelines provide that such analysis or report with respect to the first calendar quarter (in each year) is not required for a Mortgaged Property unless such Mortgaged Property is analyzed on a trailing 12 month basis, or if the related Mortgage Loan (other than a Non-Serviced Mortgage Loan) is on the CREFC® Servicer Watch List); and

 

 

within 45 days after receipt of any annual operating statements or rent rolls (if and to the extent any such information is in the form of normalized year-end financial statements that has been based on a minimum number of months of operating results as recommended by CREFC® in the instructions to the CREFC® guidelines), commencing within 45 days of receipt of such annual operating statement for the calendar year ending December 31, 2021, a CREFC® net operating income adjustment worksheet, but only to the extent the related borrower is required by the related Mortgage Loan documents to deliver and does deliver, or otherwise agrees to provide and does provide, that information, presenting the computation made in accordance with the methodology in the PSA to “normalize” the full year net operating income and debt service coverage numbers used by the master servicer to prepare the CREFC® comparative financial status report.

 

Certificate Owners and any holders of Serviced Companion Loans who are also Privileged Persons may also obtain access to any of the certificate administrator reports upon request and pursuant to the provisions of the PSA. Otherwise, until the time Definitive Certificates are issued to evidence the certificates, the information described above will be available to the related Certificate Owners only if DTC and its participants provide the information to the Certificate Owners.

 

Privileged Person” includes the depositor and its designees, the initial purchasers, the underwriters, the mortgage loan sellers, the master servicer, the special servicer, any Excluded Special Servicer, the trustee, the certificate administrator, any additional servicer designated by the master servicer or the special servicer, the operating advisor, any affiliate of the operating advisor designated by the operating advisor, the asset representations reviewer, any holder of a Companion Loan who provides an Investor Certification, any Non-Serviced Master Servicer, any Other Master Servicer, any person (including the Directing Certificateholder or Risk Retention Consultation Party and any VRR Interest Owner) who provides the certificate administrator with an Investor Certification and any nationally recognized statistical rating organization within the meaning of Section 3(a)(62) of the Exchange Act (“NRSRO”), including any Rating Agency, that delivers an NRSRO Certification to the certificate administrator, which Investor Certification and NRSRO Certification may be submitted electronically via the certificate administrator’s website; provided that in no event may a Borrower Party (other than a Borrower Party that is the special servicer or Risk Retention Consultation Party) be entitled to receive (i) if such party is the Directing Certificateholder or any Controlling Class Certificateholder (each such party, as applicable, an “Excluded Controlling Class Holder”), any Excluded Information via the certificate administrator’s website unless a loan-by-loan segregation is later performed by the certificate administrator, in which case such access will only be prohibited with respect to the related Excluded Controlling Class Loans, and (ii) if such party is not the Directing Certificateholder or any Controlling Class Certificateholder, any information other than the Distribution Date Statement; provided, that, if the special servicer becomes a Borrower Party, the special servicer will covenant in the PSA not to view or otherwise retrieve any

 

263 

 

 

information solely related to any related Excluded Special Servicer Loan, which may include any asset status reports, Final Asset Status Reports (or summaries thereof), and such other information as may be specified in the PSA pertaining to such Excluded Special Servicer Loan; provided, further, that the special servicer will at all times be a Privileged Person, despite such restriction on information; provided, further, that any Excluded Controlling Class Holder will be permitted to obtain from the master servicer or the special servicer, as applicable, in accordance with terms of the PSA and subject to the limitations set forth therein, any Excluded Information relating to any Excluded Controlling Class Loan with respect to which such Excluded Controlling Class Holder is not a Borrower Party (if such Excluded Information is not otherwise available to such Excluded Controlling Class Holder via the certificate administrator’s website because of its Excluded Controlling Class Holder status). Notwithstanding any provision to the contrary herein, neither the master servicer nor the certificate administrator will have any obligation to restrict access by the special servicer or any Excluded Special Servicer to any information related to any Mortgage Loan including any Excluded Special Servicer Loan.

 

In determining whether any person is an additional servicer or an affiliate of the operating advisor, the certificate administrator may rely on a certification by the master servicer, the special servicer, a mortgage loan seller or the operating advisor, as the case may be.

 

Borrower Party” means a borrower, a manager of a Mortgaged Property, an Accelerated Mezzanine Loan Lender or any Borrower Party Affiliate.

 

Borrower Party Affiliate” means, with respect to a borrower, a manager of a Mortgaged Property or an Accelerated Mezzanine Loan Lender, (a) any other person or entity controlling or controlled by or under common control with such borrower, manager or Accelerated Mezzanine Loan Lender, as applicable, or (b) any other person or entity owning, directly or indirectly, 25% or more of the beneficial interests in such borrower, manager or Accelerated Mezzanine Loan Lender, as applicable. For the purposes of this definition, “control” when used with respect to any specified person or entity means the power to direct the management and policies of such person or entity, directly or indirectly, whether through the ownership of voting securities, by contract or otherwise and the terms “controlling” and “controlled” have meanings correlative to the foregoing.

 

Accelerated Mezzanine Loan Lender” means a mezzanine lender under a mezzanine loan that has been accelerated or as to which foreclosure or enforcement proceedings have been commenced against the equity collateral pledged to secure such mezzanine loan.

 

Excluded Controlling Class Loan” means a Mortgage Loan or Whole Loan with respect to which the Directing Certificateholder or any Controlling Class Certificateholder, as applicable, is a Borrower Party. It is expected that there will be no Excluded Controlling Class Loans as of the Closing Date with respect to this securitization.

 

Excluded Information” means, with respect to any Excluded Controlling Class Loan, any information solely related to such Excluded Controlling Class Loan, which may include any asset status reports, Final Asset Status Reports (or summaries thereof), inspection reports related to Specially Serviced Loans conducted by the special servicer or any Excluded Special Servicer and such other information as may be specified in the PSA specifically pertaining to such Excluded Controlling Class Loan and/or the related Mortgaged Properties, other than such information with respect to such Excluded Controlling Class Loan(s) that is aggregated with information of other Mortgage Loans at a pool level and other than CREFC® Reports (other than the CREFC® Special Servicer Loan File for the related Excluded Controlling Class Loan).

 

Excluded DCH Loan” means a Mortgage Loan or Whole Loan with respect to which the Directing Certificateholder or the holder of the majority of the Controlling Class is a Borrower Party. It is expected that there will be no Excluded DCH Loans as of the Closing Date with respect to this securitization.

 

Excluded RRCP Loan” means a Mortgage Loan or Whole Loan with respect to which the Risk Retention Consultation Party, the Retaining Sponsor or the holder of the majority of the VRR Interest is a Borrower Party. It is expected that there will be no Excluded RRCP Loans as of the Closing Date with respect to this securitization.

 

Excluded Loans” means, collectively, Excluded DCH Loans and Excluded RRCP Loans.

 

Investor Certification” means a certificate (which may be in electronic form), substantially in the form attached to the PSA or in the form of an electronic certification contained on the certificate administrator’s website (which may be a click-through confirmation), representing (i) that such person executing the certificate is a Certificateholder, a VRR Interest Owner, the Directing Certificateholder, the Risk Retention Consultation Party or one of the following (in each case, to the extent such person is not a Certificateholder): a beneficial owner of a certificate, a Companion Holder or a prospective purchaser of a certificate (or any investment advisor, manager or other representative of the foregoing), (ii) that either (a) such person is the Risk Retention Consultation Party or is a person who is not a Borrower Party, in

 

264 

 

 

which case such person will have access to all the reports and information made available to Certificateholders via the certificate administrator’s website under the PSA, or (b) such person is a Borrower Party (and is not the Risk Retention Consultation Party), in which case (1) if such person is the Directing Certificateholder or a Controlling Class Certificateholder, such person will have access to all the reports and information made available to Certificateholders via the certificate administrator’s website under the PSA other than any Excluded Information as set forth in the PSA or (2) if such person is not the Directing Certificateholder or a Controlling Class Certificateholder, such person will only receive access to the Distribution Date Statements prepared by the certificate administrator, (iii) except in the case of a Companion Holder, that such person has received a copy of the final prospectus and (iv) such person agrees to keep any Privileged Information confidential and will not violate any securities laws; provided, that any Excluded Controlling Class Holder (i) will be permitted to obtain from the master servicer or the special servicer, as applicable, in accordance with terms of PSA, any Excluded Information relating to any Excluded Controlling Class Loan with respect to which such Excluded Controlling Class Holder is not a Borrower Party (if such Excluded Information is not otherwise available to such Excluded Controlling Class Holder via the certificate administrator’s website because of its Excluded Controlling Class Holder status) and (ii) will be considered a Privileged Person for all other purposes, except with respect to its ability to obtain information with respect to any related Excluded Controlling Class Loan. The certificate administrator may require that Investor Certifications be resubmitted from time to time in accordance with its policies and procedures.

 

A “Certificateholder” is the person in whose name a certificate is registered in the certificate register or any beneficial owner thereof; provided, that solely for the purposes of giving any consent, approval, waiver or taking any action pursuant to the PSA, any certificate registered in the name of or beneficially owned by the master servicer, the special servicer (including, for the avoidance of doubt, any Excluded Special Servicer), the trustee, the certificate administrator, the depositor, any mortgage loan seller, a Borrower Party, or any affiliate of any of such persons will be deemed not to be outstanding (provided, that, notwithstanding the foregoing, (x) any Controlling Class certificates owned by an Excluded Controlling Class Holder will not be deemed to be outstanding as to such Excluded Controlling Class Holder solely with respect to any related Excluded Controlling Class Loan and (y) any Controlling Class certificates owned by the special servicer or an affiliate thereof will not be deemed to be outstanding as to the special servicer or such affiliate solely with respect to any related Excluded Special Servicer Loan), and the Voting Rights to which it is entitled will not be taken into account in determining whether the requisite percentage of Voting Rights necessary to effect any such consent, approval, waiver or take any such action has been obtained; provided, that the foregoing restrictions will not apply in the case of the master servicer, the special servicer (including, for the avoidance of doubt, any Excluded Special Servicer), the trustee, the certificate administrator, the depositor, any mortgage loan seller or any affiliate of any of such persons unless such consent, approval or waiver sought from such party would in any way increase its compensation or limit its obligations in the named capacities under the PSA or waive a Servicer Termination Event or trigger an Asset Review with respect to such Mortgage Loan; provided, further, that so long as there is no Servicer Termination Event with respect to the master servicer or the special servicer, as applicable, the master servicer and the special servicer or such affiliate of either will be entitled to exercise such Voting Rights with respect to any issue which could reasonably be believed to adversely affect such party’s compensation or increase its obligations or liabilities under the PSA; and provided, further, that such restrictions will not apply to (i) the exercise of the special servicer’s, the master servicer’s or any mortgage loan seller’s rights, if any, or any of their affiliates as a member of the Controlling Class or (ii) any affiliate of the depositor, the master servicer, the special servicer, the trustee or the certificate administrator that has provided an Investor Certification in which it has certified as to the existence of certain policies and procedures restricting the flow of information between it and the depositor, the master servicer, the special servicer, the trustee or the certificate administrator, as applicable.

 

NRSRO Certification” means a certification (a) executed by an NRSRO or (b) provided electronically and executed by such NRSRO by means of a “click-through” confirmation on the 17g-5 Information Provider’s website in favor of the 17g-5 Information Provider that states that such NRSRO is a Rating Agency as such term is defined in the PSA or that such NRSRO has provided the depositor with the appropriate certifications pursuant to paragraph (e) of Rule 17g-5 under the Exchange Act (“Rule 17g-5”), that such NRSRO has access to the depositor’s 17g-5 Information Provider’s website, and that such NRSRO will keep such information confidential except to the extent such information has been made available to the general public.

 

Under the PSA, the master servicer or the special servicer, as applicable, is required to provide to the holders of any Companion Loan (or their designee including any master servicer or special servicer) certain other reports, copies and information relating to the related Serviced Whole Loan to the extent required under the related Intercreditor Agreement.

 

Certain information concerning the Mortgage Loans and the certificates, including the Distribution Date Statements, CREFC® reports and supplemental notices with respect to such Distribution Date Statements and CREFC® reports, will be provided by the certificate administrator at the direction of the depositor to certain market data providers pursuant to the terms of the PSA.

 

265 

 

 

Upon the reasonable request of any Certificateholder or VRR Interest Owner that has delivered an Investor Certification to the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans), the master servicer or the special servicer, as applicable, may provide (or make available electronically) at the expense of such Certificateholder or VRR Interest Owner, as applicable, copies of any appraisals, operating statements, rent rolls and financial statements obtained by the master servicer or the special servicer, as the case may be; provided that in connection with such request, the master servicer or special servicer, as applicable, may require a written confirmation executed by the requesting person substantially in such form as may be reasonably acceptable to the master servicer or the special servicer, as applicable, generally to the effect that such person will keep such information confidential and will use such information only for the purpose of analyzing asset performance and evaluating any continuing rights the Certificateholder or VRR Interest Owner, as applicable, may have under the PSA. Certificateholders and VRR Interest Owners will not, however, be given access to or be provided copies of, any Mortgage Files or Diligence Files.

 

Information Available Electronically

 

The certificate administrator will make available to any Privileged Person via the certificate administrator’s website (and will make available to the general public this prospectus, Distribution Date Statements, the PSA, the MLPAs and the SEC EDGAR filings referred to below):

 

 

the following “deal documents”:

 

 

this prospectus;

 

 

the PSA, each sub-servicing agreement delivered to the certificate administrator from and after the closing date, if any, and the MLPAs and any amendments and exhibits to those agreements; and

 

 

the CREFC® loan setup file delivered to the certificate administrator by the master servicer;

 

 

the following “SEC EDGAR filings”:

 

 

any reports on Forms 10-D, ABS-EE, 10-K and 8-K that have been filed by the certificate administrator with respect to the issuing entity through the SEC’s Electronic Data Gathering and Retrieval (EDGAR) system;

 

 

the following documents, which will be made available under a tab or heading designated “periodic reports”:

 

 

the Distribution Date Statements;

 

 

the CREFC® bond level files;

 

 

the CREFC® collateral summary files;

 

 

the CREFC® Reports, other than the CREFC® loan setup file and CREFC® Special Servicer Loan File (provided that they are received by the certificate administrator); and

 

 

the following documents, which will be made available under a tab or heading designated “additional documents”:

 

 

the summary of any Final Asset Status Report as provided by the special servicer; and

 

 

any property inspection reports, any environmental reports and appraisals delivered to the certificate administrator in electronic format;

 

 

any appraisals delivered in connection with any Asset Status Report;

 

 

any annual reports provided by the operating advisor; and

 

 

the CREFC® Appraisal Reduction Template;

 

 

the following documents, which will be made available under a tab or heading designated “special notices”:

 

 

notice of any release based on an environmental release under the PSA;

 

266 

 

 

 

notice of any waiver, modification or amendment of any term of any Mortgage Loan;

 

 

notice of final payment on the certificates or the VRR Interest;

 

 

all notices of the occurrence of any Servicer Termination Event received by the certificate administrator or any notice to Certificateholders or VRR Interest Owners of the termination of the master servicer or the special servicer;

 

 

any notice of resignation or termination of the master servicer or special servicer;

 

 

notice of resignation of the trustee or the certificate administrator, and notice of the acceptance of appointment by the successor trustee or the successor certificate administrator, as applicable;

 

 

any notice of any request by requisite percentage of Certificateholders and/or VRR Interest Owners for a vote to terminate the special servicer, the operating advisor or the asset representations reviewer;

 

 

any notice to Certificateholders or VRR Interest Owners of the operating advisor’s recommendation to replace the special servicer and the related report prepared by the operating advisor in connection with such recommendation;

 

 

notice of resignation or termination of the operating advisor or the asset representations reviewer and notice of the acceptance of appointment by the successor operating advisor or the successor asset representations reviewer;

 

 

notice of the certificate administrator’s determination that an Asset Review Trigger has occurred and a copy of any Asset Review Report Summary received by the certificate administrator;

 

 

officer’s certificates supporting any determination that any Advance was (or, if made, would be) a Nonrecoverable Advance;

 

 

any notice of the termination of the issuing entity;

 

 

any notice that a Control Termination Event has occurred or is terminated or that a Consultation Termination Event has occurred or is terminated;

 

 

any notice that an Operating Advisor Consultation Event has occurred or is terminated;

 

 

any notice of the occurrence of an Operating Advisor Termination Event;

 

 

any notice of the occurrence of an Asset Representations Reviewer Termination Event;

 

 

any Proposed Course of Action Notice;

 

 

any assessment of compliance delivered to the certificate administrator;

 

 

any Attestation Reports delivered to the certificate administrator;

 

 

any “special notices” requested by a Certificateholder to be posted on the certificate administrator’s website described under “—Certificateholder Communication” below; and

 

 

any notice or documents provided to the Certificate Administrator by the Depositor or the Master Servicer for posting to the “Special Notices” tab;

 

 

the “Investor Q&A Forum”;

 

 

solely to Certificateholders, Certificate Owners and VRR Interest Owners that are Privileged Persons, the “Investor Registry”; and

 

 

the “US Risk Retention Special Notices” tab, which will contain any notices relating to ongoing compliance by the Retaining Parties with the hedging, transfer, financing and other restrictions under the Credit Risk Retention Rules;

 

provided, that with respect to a Control Termination Event or Consultation Termination Event that is deemed to exist due solely to the existence of an Excluded DCH Loan, the certificate administrator will only be required to provide

 

267 

 

 

notice of the occurrence and continuance of such event if it has been notified of or has knowledge of the existence of such Excluded DCH Loan.

 

In the event that KeyBank in its capacity as the Retaining Sponsor determines that the Third Party Purchaser or an originator that holds any portion of the VRR Interest no longer complies with certain specified provisions of the Credit Risk Retention Rules, it will be required to send a notice in writing of such non-compliance to the Certificate Administrator who upon receipt will post such notice on its website under the Risk Retention Special Notices tab.

 

Notwithstanding the description set forth above, all Excluded Information will be made available on the certificate administrator’s website under one separate restricted tab or heading rather than under the headings described above in the preceding paragraph.

 

Notwithstanding the foregoing, if the Directing Certificateholder or any Controlling Class Certificateholder, as applicable, is an Excluded Controlling Class Holder, such Excluded Controlling Class Holder is required to promptly notify each of the master servicer, the special servicer, the operating advisor, the trustee and the certificate administrator pursuant to the PSA and provide an Investor Certification pursuant to the PSA and will not be entitled to access any Excluded Information (unless a loan-by-loan segregation is later performed by the certificate administrator in which case such access will only be prohibited with respect to the related Excluded Controlling Class Loan(s)) made available on the certificate administrator’s website for so long as it is an Excluded Controlling Class Holder. The PSA will require each Excluded Controlling Class Holder in such new Investor Certification to certify that it acknowledges and agrees that it is prohibited from accessing and reviewing (and it agrees not to access and review) any Excluded Information. In addition, if the Directing Certificateholder or any Controlling Class Certificateholder is not an Excluded Controlling Class Holder, such person will certify and agree that they will not share any Excluded Information with any Excluded Controlling Class Holder.

 

Notwithstanding the foregoing, nothing set forth in the PSA will prohibit the Directing Certificateholder or any Controlling Class Certificateholder from receiving, requesting or reviewing any Excluded Information relating to any Excluded Controlling Class Loan with respect to which such party is not a Borrower Party and, if such Excluded Information is not available to such party via the certificate administrator’s website because of such party’s Excluded Controlling Class Holder status, such party will be permitted to obtain such information in accordance with terms of the PSA, and each of the master servicer and the special servicer may require and rely on such certifications and other reasonable information prior to releasing any such information.

 

Any reports on Form 10-D filed by the certificate administrator will contain (i) the information required by Rule 15Ga-1(a) concerning all Mortgage Loans held by the issuing entity that were the subject of a demand to repurchase or replace due to a breach or alleged breach of one or more representations and warranties made by the related mortgage loan seller, (ii) a reference to the most recent Form ABS-15G filed by the depositor and the mortgage loan sellers, if applicable, and the SEC’s assigned “Central Index Key” for each such filer and (iii) certain account balances to the extent available to the certificate administrator. Such report on Form 10-D will also incorporate the most recent Form ABS-EE filing by reference (which such Form ABS-EE will be filed on or prior to the filing of the applicable report on Form 10-D).

 

The certificate administrator (i) will not make any representation or warranty as to the accuracy or completeness of any report, document or other information made available by it on its website or filed by it on the SEC’s website and (ii) will assume no responsibility for any such report, document or information, other than, in the case of each of clauses (i) and (ii), any such report, document or information prepared by it. In addition, the certificate administrator may disclaim responsibility for the accuracy or completeness of any information distributed or filed by it as to which it is not the original source.

 

In connection with providing access to the certificate administrator’s website (other than with respect to access provided to the general public in accordance with the PSA), the certificate administrator may require registration and the acceptance of a disclaimer, including an agreement to keep certain nonpublic information made available on the website confidential, as required under the PSA. The certificate administrator will not be liable for the dissemination of information in accordance with the PSA.

 

The certificate administrator will make the “Investor Q&A Forum” available to Privileged Persons via the certificate administrator’s website under a tab or heading designated “Investor Q&A Forum”, where (i) Certificateholders, VRR Interest Owners and beneficial owners that are Privileged Persons may submit inquiries to (a) the certificate administrator relating to the Distribution Date Statements, (b) the master servicer or the special servicer relating to servicing reports prepared by that party, the Mortgage Loans (excluding each Non-Serviced Mortgage Loan) or the related Mortgaged Properties or (c) the operating advisor relating to annual or other reports prepared by the operating advisor or actions by the special servicer referenced in such reports, and (ii) Privileged Persons may view previously submitted inquiries and related answers. The certificate administrator will forward such

 

268 

 

 

inquiries to the appropriate person and, in the case of an inquiry relating to a Non-Serviced Mortgage Loan, to the applicable party under the related Non-Serviced PSA. The certificate administrator, the master servicer, the special servicer or the operating advisor, as applicable, will be required to answer each inquiry, unless such party determines (i) the question is beyond the scope of the topics detailed above, (ii) that answering the inquiry would not be in the best interests of the issuing entity, the Certificateholders and/or the VRR Interest Owners, (iii) that answering the inquiry would be in violation of applicable law, the PSA (including requirements in respect of non-disclosure of Privileged Information) or the Mortgage Loan documents, (iv) that answering the inquiry would materially increase the duties of, or result in significant additional cost or expense to, the certificate administrator, the master servicer, the special servicer or the operating advisor, as applicable, (v) that answering the inquiry would require the disclosure of Privileged Information (subject to the Privileged Information Exception), (vi) that answering the inquiry would or is reasonably expected to result in a waiver of an attorney-client privilege or the disclosure of attorney work product or (vii) that answering the inquiry is otherwise, for any reason, not advisable. In addition, no party will post or otherwise disclose any direct communications with the Directing Certificateholder or the Risk Retention Consultation Party (in its capacity as Risk Retention Consultation Party) as part of its responses to any inquiries. In the case of an inquiry relating to a Non-Serviced Mortgage Loan, the certificate administrator is required to make reasonable efforts to obtain an answer from the applicable party under the related Non-Serviced PSA; provided that the certificate administrator will not be responsible for the content of such answer, or any delay or failure to obtain such answer. The certificate administrator will be required to post the inquiries and related answers, if any, on the Investor Q&A Forum, subject to and in accordance with the PSA. The Investor Q&A Forum may not reflect questions, answers and other communications that are not submitted through the certificate administrator’s website. Answers posted on the Investor Q&A Forum will be attributable only to the respondent, and will not be deemed to be answers from any of the depositor, the underwriters or any of their respective affiliates. None of the underwriters, depositor, any of their respective affiliates or any other person will certify as to the accuracy of any of the information posted in the Investor Q&A Forum and no such person will have any responsibility or liability for the content of any such information.

 

The certificate administrator will make the “Investor Registry” available to any Certificateholder, beneficial owner or VRR Interest Owner that is a Privileged Person via the certificate administrator’s website. Certificateholders, beneficial owners and VRR Interest Owners may register on a voluntary basis for the “Investor Registry” and obtain contact information for any other Certificateholder, beneficial owner or VRR Interest Owner that has also registered, provided that they comply with certain requirements as provided for in the PSA.

 

The certificate administrator’s internet website will initially be located at www.ctslink.com. Access will be provided by the certificate administrator to such persons upon receipt by the certificate administrator from such person of an Investor Certification or NRSRO Certification in the form(s) attached to the PSA, which form(s) will also be located on and may be submitted electronically via the certificate administrator’s internet website. The parties to the PSA will not be required to provide that certification. In connection with providing access to the certificate administrator’s internet website, the certificate administrator may require registration and the acceptance of a disclaimer. The certificate administrator will not be liable for the dissemination of information in accordance with the terms of the PSA. The certificate administrator will make no representation or warranty as to the accuracy or completeness of such documents and will assume no responsibility for them. In addition, the certificate administrator may disclaim responsibility for any information distributed by the certificate administrator for which it is not the original source. Assistance in using the certificate administrator’s internet website can be obtained by calling the certificate administrator’s customer service desk at (866) 846-4526.

 

The certificate administrator is responsible for the preparation of tax returns on behalf of the issuing entity and the preparation of Distribution Reports on Form 10-D (based on information included in each monthly Distribution Date Statement and other information provided by other transaction parties) and Annual Reports on Form 10-K and certain other reports on Form 8-K that are required to be filed with the SEC on behalf of the issuing entity.

 

17g-5 Information Provider” means the certificate administrator.

 

The master servicer and the special servicer, subject to certain restrictions (including execution and delivery of a confidentiality agreement) set forth in the PSA, may each provide certain of the reports or, with respect to a Controlling Class Certificateholder, will be required to provide access to the reports available as set forth above. The master servicer and the special servicer may each also deliver certain other information received by it to any Certificateholder or Certificate Owner that requests reports or information. However, each of the master servicer and the special servicer will be permitted to require payment of a sum sufficient to cover the reasonable costs and expenses of providing copies of these reports or information (which such amounts in any event are not reimbursable as additional trust fund expenses), except that, other than for extraordinary or duplicate requests, prior to the occurrence of a Consultation Termination Event, the Directing Certificateholder will be entitled to reports and information free of charge. Except as otherwise set forth in this paragraph, until the time definitive certificates are issued, notices and statements required to be mailed to holders of certificates will be available to Certificate Owners of certificates only to the extent they are forwarded by or otherwise available through DTC and its Participants

 

269 

 

 

Conveyance of notices and other communications by DTC to Participants, and by Participants to Certificate Owners, will be governed by arrangements among them, subject to any statutory or regulatory requirements as may be in effect from time to time. Except as otherwise set forth in this paragraph, the master servicer, the special servicer, the trustee, the certificate administrator and the depositor are required to recognize as Certificateholders or VRR Interest Owners only those persons in whose names the certificates or the VRR Interest, as applicable, are registered on the books and records of the certificate registrar. The initial registered holder of the Offered Certificates will be Cede & Co., as nominee for DTC.

 

The certificate administrator will be required to notify the master servicer, the operating advisor and the special servicer within 10 business days of the existence or cessation of any Control Termination Event, Operating Advisor Consultation Event or any Consultation Termination Event.

 

Voting Rights

 

At all times during the term of the PSA, the voting rights for the certificates (the “Voting Rights”) will be allocated among the respective classes of Certificateholders and the VRR Interest as follows:

 

(1)       2% in the case of the Class X Certificates, allocated pro rata among the respective classes thereof based upon their respective Notional Amounts as of the date of determination, and

 

(2)       in the case of any class of Principal Balance Certificates or the VRR Interest, a percentage equal to the product of 98% and a fraction, the numerator of which is equal to the related Certificate Balance or the VRR Interest Balance, as applicable, each determined as of the prior Determination Date, and the denominator of which is equal to the aggregate of the Certificate Balances of all classes of Principal Balance Certificates and the VRR Interest Balance, each determined as of the prior Determination Date (and solely in connection with certain votes relating to the replacement of the special servicer and the operating advisor as described in this prospectus, such numerator and denominator will take into account any notional reduction in the Certificate Balance or VRR Interest Balance, as applicable, of any class of Principal Balance Certificates or the VRR Interest, as applicable, for Cumulative Appraisal Reduction Amounts allocated thereto).

 

The Voting Rights of any class of certificates are required to be allocated among Certificateholders of such class in proportion to their respective Percentage Interests.

 

The Class A-4-X1, Class A-4-X2, Class A-5-X1, Class A-5-X2, Class A-S-X1, Class A-S-X2, Class B-X1, Class B-X2, Class C-X1, Class C-X2, Class V and Class R certificates will not be entitled to any Voting Rights.

 

Delivery, Form, Transfer and Denomination

 

The Offered Certificates (other than the Class X-A and Class X-B certificates) will be issued, maintained and transferred in the book-entry form only in minimum denominations of $10,000 initial Certificate Balance, and in multiples of $1 in excess of $10,000. The Class X-A and Class X-B certificates will be issued, maintained and transferred only in minimum denominations of authorized initial Notional Amounts of not less than $1,000,000 and in integral multiples of $1 in excess of $1,000,000.

 

Book-Entry Registration

 

The Offered Certificates will initially be represented by one or more global certificates for each such class registered in the name of a nominee of The Depository Trust Company (“DTC”). The depositor has been informed by DTC that DTC’s nominee will be Cede & Co. No holder of an Offered Certificate will be entitled to receive a certificate issued in fully registered, certificated form (each, a “Definitive Certificate”) representing its interest in such class, except under the limited circumstances described under “—Definitive Certificates” below. Unless and until Definitive Certificates are issued, all references to actions by holders of the Offered Certificates will refer to actions taken by DTC upon instructions received from holders of Offered Certificates through its participating organizations (together with Clearstream Banking, Luxembourg (“Clearstream”) and Euroclear Bank, as operator of the Euroclear System (“Euroclear”) participating organizations, the “Participants”), and all references in this prospectus to payments, notices, reports, statements and other information to holders of Offered Certificates will refer to payments, notices, reports and statements to DTC or Cede & Co., as the registered holder of the Offered Certificates, for distribution to holders of Offered Certificates through its Participants in accordance with DTC procedures; provided, that to the extent that the party to the PSA responsible for distributing any report, statement or other information has been provided in writing with the name of the Certificate Owner of such an Offered Certificate (or the prospective transferee of such Certificate Owner), such report, statement or other information will be provided to such Certificate Owner (or prospective transferee) under the same circumstances, and subject to the same conditions, as such report, statement or other information would be provided to a Certificateholder.

 

270 

 

 

Until Definitive Certificates are issued in respect of the Offered Certificates, interests in the Offered Certificates will be transferred on the book-entry records of DTC and its Participants. The certificate administrator will initially serve as certificate registrar for purposes of recording and otherwise providing for the registration of the Offered Certificates.

 

Holders of Offered Certificates may hold their certificates through DTC (in the United States) or Clearstream or Euroclear (in Europe) if they are Participants of such system, or indirectly through organizations that are participants in such systems. Clearstream and Euroclear will hold omnibus positions on behalf of the Clearstream Participants and the Euroclear Participants, respectively, through customers’ securities accounts in Clearstream’s and Euroclear’s names on the books of their respective depositaries (collectively, the “Depositaries”), which in turn will hold such positions in customers’ securities accounts in the Depositaries’ names on the books of DTC. DTC is a limited purpose trust company organized under the New York Banking Law, a “banking organization” within the meaning of the New York Banking Law, a member of the Federal Reserve System, a “clearing corporation” within the meaning of the New York Uniform Commercial Code and a “clearing agency” registered pursuant to Section 17A of the Exchange Act. DTC was created to hold securities for its Participants and to facilitate the clearance and settlement of securities transactions between Participants through electronic computerized book-entries, thereby eliminating the need for physical movement of certificates. Participants (“DTC Participants”) include securities brokers and dealers, banks, trust companies and clearing corporations. Indirect access to the DTC system also is available to others such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a Participant, either directly or indirectly (“Indirect Participants”).

 

Transfers between DTC Participants will occur in accordance with DTC rules. Transfers between Clearstream Participants and Euroclear Participants will occur in accordance with the applicable rules and operating procedures of Clearstream and Euroclear.

 

Cross-market transfers between persons holding directly or indirectly through DTC, on the one hand, and directly through Clearstream Participants or Euroclear Participants, on the other, will be effected in DTC in accordance with DTC rules on behalf of the relevant European international clearing system by its Depositary; however, such cross-market transactions will require delivery of instructions to the relevant European international clearing system by the counterparty in such system in accordance with its rules and procedures and within its established deadlines (European time). The relevant European international clearing system will, if the transaction meets its settlement requirements, deliver instructions to its Depositary to take action to effect final settlement on its behalf by delivering or receiving securities in DTC, and making or receiving payment in accordance with normal procedures for same-day funds settlement applicable to DTC. Clearstream Participants and Euroclear Participants may not deliver instructions directly to the Depositaries.

 

Because of time-zone differences, credits of securities in Clearstream or Euroclear as a result of a transaction with a DTC Participant will be made during the subsequent securities settlement processing, dated the business day following the DTC settlement date, and such credits or any transactions in such securities settled during such processing will be reported to the relevant Clearstream Participant or Euroclear Participant on such business day. Cash received in Clearstream or Euroclear as a result of sales of securities by or through a Clearstream Participant or a Euroclear Participant to a DTC Participant will be received with value on the DTC settlement date but will be available in the relevant Clearstream or Euroclear cash account only as of the business day following settlement in DTC.

 

The holders of Offered Certificates in global form that are not Participants or Indirect Participants but desire to purchase, sell or otherwise transfer ownership of, or other interests in, such Offered Certificates may do so only through Participants and Indirect Participants. In addition, holders of Offered Certificates in global form (“Certificate Owners”) will receive all distributions of principal and interest through the Participants who in turn will receive them from DTC. Under a book-entry format, holders of such Offered Certificates may experience some delay in their receipt of payments, since such payments will be forwarded by the certificate administrator to Cede & Co., as nominee for DTC. DTC will forward such payments to its Participants, which thereafter will forward them to Indirect Participants or the applicable Certificate Owners. Certificate Owners will not be recognized by the trustee, the certificate administrator, the certificate registrar, the operating advisor, the special servicer or the master servicer as holders of record of certificates and Certificate Owners will be permitted to receive information furnished to Certificateholders and to exercise the rights of Certificateholders only indirectly through DTC and its Participants and Indirect Participants, except that Certificate Owners will be entitled to receive or have access to notices and information and to exercise certain rights as holders of beneficial interests in the certificates through the certificate administrator and the trustee to the extent described in “—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”, “—Certificateholder Communication” and “—List of Certificateholders” and “Pooling and Servicing Agreement—The Operating Advisor and Asset Representations Reviewer”, “—Replacement of Special Servicer Without Cause”, “—Limitation on Rights of Certificateholders to Institute a Proceeding”, “—Termination; Retirement of Certificates” and “—Resignation and Removal of the Trustee and the Certificate Administrator”.

 

271 

 

 

Under the rules, regulations and procedures creating and affecting DTC and its operations (the “DTC Rules”), DTC is required to make book-entry transfers of Offered Certificates in global form among Participants on whose behalf it acts with respect to such Offered Certificates and to receive and transmit distributions of principal of, and interest on, such Offered Certificates. Participants and Indirect Participants with which the Certificate Owners have accounts with respect to the Offered Certificates similarly are required to make book-entry transfers and receive and transmit such payments on behalf of their respective Certificate Owners. Accordingly, although the Certificate Owners will not possess the Offered Certificates, the DTC Rules provide a mechanism by which Certificate Owners will receive payments on Offered Certificates and will be able to transfer their interest.

 

Because DTC can only act on behalf of Participants, who in turn act on behalf of Indirect Participants and certain banks, the ability of a holder of Offered Certificates in global form to pledge such Offered Certificates to persons or entities that do not participate in the DTC system, or to otherwise act with respect to such Offered Certificates, may be limited due to the lack of a physical certificate for such Offered Certificates.

 

DTC has advised the depositor that it will take any action permitted to be taken by a holder of an Offered Certificate under the PSA only at the direction of one or more Participants to whose accounts with DTC such certificate is credited. DTC may take conflicting actions with respect to other undivided interests to the extent that such actions are taken on behalf of Participants whose holdings include such undivided interests.

 

Clearstream is incorporated under the laws of Luxembourg and is a global securities settlement clearing house. Clearstream holds securities for its participating organizations (“Clearstream Participants”) and facilitates the clearance and settlement of securities transactions between Clearstream Participants through electronic book-entry changes in accounts of Clearstream Participants, thereby eliminating the need for physical movement of certificates. Transactions may be settled in Clearstream in numerous currencies, including United States dollars. Clearstream provides to its Clearstream Participants, among other things, services for safekeeping, administration, clearance and settlement of internationally traded securities and securities lending and borrowing. Clearstream interfaces with domestic markets in several countries. Clearstream is regulated as a bank by the Luxembourg Monetary Institute. Clearstream Participants are recognized financial institutions around the world, including underwriters, securities brokers and dealers, banks, trust companies, clearing corporations and certain other organizations and may include the underwriters. Indirect access to Clearstream is also available to others, such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a Clearstream Participant, either directly or indirectly.

 

Euroclear was created in 1968 to hold securities for participants of the Euroclear system (“Euroclear Participants”) and to clear and settle transactions between Euroclear Participants through simultaneous electronic book-entry delivery against payment, thereby eliminating the need for physical movement of certificates and any risk from lack of simultaneous transfers of securities and cash. Transactions may now be settled in any of numerous currencies, including United States dollars. The Euroclear system includes various other services, including securities lending and borrowing and interfaces with domestic markets in several countries generally similar to the arrangements for cross-market transfers with DTC described above. Euroclear is operated by Euroclear Bank S.A./N.V. (the “Euroclear Operator”). All operations are conducted by the Euroclear Operator, and all Euroclear securities clearance accounts and Euroclear cash accounts are accounts with the Euroclear Operator. Euroclear Participants include banks (including central banks), securities brokers and dealers and other professional financial intermediaries and may include the underwriters. Indirect access to the Euroclear system is also available to other firms that clear through or maintain a custodial relationship with a Euroclear Participant, either directly or indirectly.

 

Securities clearance accounts and cash accounts with the Euroclear Operator are governed by the Terms and Conditions Governing Use of Euroclear and the related operating procedures of the Euroclear System and applicable Belgian law (collectively, the “Terms and Conditions”). The Terms and Conditions govern transfers of securities and cash within the Euroclear system, withdrawal of securities and cash from the Euroclear system, and receipts of payments with respect to securities in the Euroclear system. All securities in the Euroclear system are held on a fungible basis without attribution of specific certificates to specific securities clearance accounts. The Euroclear Operator acts under the Terms and Conditions only on behalf of Euroclear Participants and has no record of or relationship with persons holding through Euroclear Participants.

 

Although DTC, Euroclear and Clearstream have implemented the foregoing procedures in order to facilitate transfers of interests in book-entry securities among Participants of DTC, Euroclear and Clearstream, they are under no obligation to perform or to continue to comply with such procedures, and such procedures may be discontinued at any time. None of the depositor, the trustee, the certificate administrator, the master servicer, the special servicer or the underwriters will have any responsibility for the performance by DTC, Euroclear or Clearstream or their respective direct or indirect Participants of their respective obligations under the rules and procedures governing their operations.

 

272 

 

 

Definitive Certificates

 

Owners of beneficial interests in book-entry certificates of any class will not be entitled to receive physical delivery of Definitive Certificates unless: (i) DTC advises the certificate registrar in writing that DTC is no longer willing or able to discharge properly its responsibilities as depository with respect to the book-entry certificates of such class or ceases to be a clearing agency, and the certificate administrator and the depositor are unable to locate a qualified successor within 90 days of such notice or (ii) the trustee has instituted or has been directed to institute any judicial proceeding to enforce the rights of the Certificateholders of such class and the trustee has been advised by counsel that in connection with such proceeding it is necessary or appropriate for the trustee to obtain possession of the certificates of such class.

 

Certificateholder Communication

 

Requests to Communicate

 

The PSA will require that the certificate administrator include on any Form 10-D any request received prior to the Distribution Date to which such Form 10-D relates (and on or after the Distribution Date preceding such Distribution Date) from a Certificateholder, Certificate Owner or VRR Interest Owner to communicate with other Certificateholders, Certificate Owners or VRR Interest Owners related to Certificateholders, Certificate Owners or VRR Interest Owners exercising their rights under the terms of the PSA. Any Form 10-D containing such disclosure regarding the request to communicate is required to include the following and no more than the following: (i) the name of the party making the request, (ii) the date the request was received, (iii) a statement to the effect that the certificate administrator has received such request, stating that such party is interested in communicating with other Certificateholders, Certificate Owners or VRR Interest Owners with regard to the possible exercise of rights under the PSA, and (iv) a description of the method other Certificateholders, Certificate Owners or VRR Interest Owners may use to contact the requesting party.

 

Any Certificateholder, Certificate Owner or VRR Interest Owner wishing to communicate with other Certificateholders, Certificate Owners or VRR Interest Owners regarding the exercise of its rights under the terms of the PSA (such party, a “Requesting Investor”) should deliver a written request (a “Communication Request”) signed by an authorized representative of the Requesting Investor to the certificate administrator at the address below:

 

9062 Old Annapolis Road
Columbia, Maryland 21045
Attention: Corporate Trust Administration Group – MSC 2021-L7

 

With a copy to: trustadministrationgroup@wellsfargo.com

 

Any Communication Request must contain the name of the Requesting Investor and the method that should be used to contact the Requesting Investor, and, if the Requesting Investor is not the registered holder of a class of certificates or the VRR Interest, then the Communication Request must contain (i) a written certification from the Requesting Investor that it is a beneficial owner of a class of certificates or the VRR Interest, and (ii) one of the following forms of documentation evidencing its beneficial ownership in such class of certificates or the VRR Interest: (A) a trade confirmation, (B) an account statement, (C) a medallion stamp guaranteed letter from a broker or dealer stating the Requesting Investor is the beneficial owner, or (D) a document acceptable to the certificate administrator that is similar to any of the documents identified in clauses (A) through (C). The certificate administrator will not be permitted to require any information other than the foregoing in verifying a Certificateholder’s, Certificate Owner’s or VRR Interest Owner’s identity in connection with a Communication Request. Requesting Investors will be responsible for their own expenses in making any Communication Request, but will not be required to bear any expenses of the certificate administrator.

 

List of Certificateholders and VRR Interest Owners

 

Upon the written request of any Certificateholder or VRR Interest Owner that has provided an Investor Certification, which request is made for purposes of communicating with other Certificateholders and/or VRR Interest Owners with respect to their rights under the PSA or the certificates and/or the VRR Interest and is required to include a copy of the communication the Certificateholder or VRR Interest Owner proposes to transmit, the certificate registrar or other specified person will, within 10 business days after receipt of such request afford such Certificateholder or VRR Interest Owner (at such Certificateholder’s or VRR Interest Owner’s sole cost and expense) access during normal business hours to the most recent list of Certificateholders and VRR Interest Owners.

 

273 

 

 

Description of the Mortgage Loan Purchase Agreements

 

General

 

On the Closing Date, the depositor will acquire the Mortgage Loans from the mortgage loan sellers pursuant to separate mortgage loan purchase agreements (each, an “MLPA”), each of which will be between the related mortgage loan seller and the depositor.

 

Under the applicable MLPA, the depositor will require each mortgage loan seller to deliver to the certificate administrator, in its capacity as custodian, the “Mortgage File” (as defined in Annex F) with respect to each Mortgage Loan (except that the Mortgage File with respect to any Non-Serviced Whole Loan (other than the original promissory note evidencing the related Non-Serviced Mortgage Loan) may, under certain circumstances, be held by the custodian under the related Non-Serviced PSA with various assignments running in favor of the Non-Serviced Trustee instead of the trustee for this securitization transaction). With respect to each Servicing Shift Mortgage Loan, instruments of assignment may be in blank and need not be recorded until the earliest of (i) the Servicing Shift Securitization Date (in which case the trustee under the pooling and servicing agreement for that securitization will become the mortgagee of record), (ii) the date such mortgage loan becomes a Specially Serviced Loan, and (iii) the expiration of 180 days following the Closing Date.

 

In addition, each mortgage loan seller will be required to deliver the Diligence File for each of its Mortgage Loans within 60 days after the Closing Date to the depositor by uploading such Diligence File to a designated website, and the depositor will be required to deliver to the certificate administrator an electronic copy of such Diligence File to be posted to a secure data room.

 

Diligence File”  means, with respect to each Mortgage Loan, collectively the following documents in electronic format:

 

(a)      A copy of each of the following documents:

 

 

(i)

the Mortgage Note, endorsed on its face or by allonge attached to the Mortgage Note, without recourse, to the order of the trustee or in blank and further showing a complete, unbroken chain of endorsement from the originator (or, if the original Mortgage Note has been lost, an affidavit to such effect from the applicable mortgage loan seller or another prior holder, together with a copy of the Mortgage Note and an indemnity properly assigned and endorsed to the trustee); provided that any such Mortgage Note may be endorsed by the applicable mortgage loan seller to the order of the trustee in accordance with the terms of the related MLPA;

 

 

(ii)

the Mortgage, together with a copy of any intervening assignments of Mortgage, in each case with evidence of recording indicated thereon or certified to have been submitted for recording (if in the possession of the applicable mortgage loan seller);

 

 

(iii)

any related assignment of leases and of any intervening assignments (if any such item is a document separate from the Mortgage), in each case with evidence of recording indicated thereon or certified to have been submitted for recording (if in the possession of the applicable mortgage loan seller);

 

 

(iv)

all modification, consolidation, assumption, written assurance and substitution agreements in those instances in which the terms or provisions of the Mortgage or Mortgage Note have been modified or the Mortgage Loan has been assumed or consolidated;

 

 

(v)

the policy or certificate of lender’s title insurance issued on the date of the origination of such Mortgage Loan, or, if such policy has not been issued or located, an irrevocable, binding commitment (which may be a marked version of the policy that has been executed by an authorized representative of the title company or an agreement to provide the same pursuant to binding escrow instructions executed by an authorized representative of the title company) to issue such title insurance policy;

 

 

(vi)

any UCC financing statements, related amendments and continuation statements in the possession of the applicable mortgage loan seller;

 

274 

 

 

 

(vii)

any intercreditor agreement relating to permitted debt of the mortgagor, including any intercreditor agreement relating to a Serviced Whole Loan, and any related mezzanine intercreditor agreement;

 

 

(viii)

any loan agreement, escrow agreement, security agreement or letter of credit relating to a Mortgage Loan or a Serviced Whole Loan;

 

 

(ix)

any ground lease, related ground lessor estoppel, indemnity or guaranty relating to a Mortgage Loan or a Serviced Whole Loan;

 

 

(x)

any property management agreement relating to a Mortgage Loan or a Serviced Whole Loan;

 

 

(xi)

any franchise agreements and comfort letters or similar agreements relating to a Mortgage Loan or Serviced Whole Loan and, with respect to any franchise agreement, comfort letter or similar agreement, any assignment of such agreements or any notice to the franchisor of the transfer of a Mortgage Loan or Serviced Whole Loan;

 

 

(xii)

any lock-box or cash management agreement relating to a Mortgage Loan or a Serviced Whole Loan;

 

 

(xiii)

all related environmental reports; and

 

 

(xiv)

all related environmental insurance policies;

 

 

(b)

a copy of any engineering reports or property condition reports;

 

 

(c)

other than with respect to a hotel property (except with respect to tenanted commercial space within a hotel property), copies of a rent roll;

 

 

(d)

for any office, retail, industrial or warehouse property, a copy of all leases and estoppels and subordination and non-disturbance agreements delivered to the related mortgage loan seller;

 

 

(e)

a copy of all legal opinions (excluding attorney-client communications between the related mortgage loan seller or an affiliate thereof, and its counsel that are privileged communications or constitute legal or other due diligence analyses), if any, delivered in connection with the closing of the related Mortgage Loan;

 

 

(f)

a copy of all mortgagor’s certificates of hazard insurance and/or hazard insurance policies or other applicable insurance policies (to the extent not previously included as part of this definition), if any, delivered in connection with the closing of the related Mortgage Loan;

 

 

(g)

a copy of the appraisal for the related Mortgaged Property(ies);

 

 

(h)

for any Mortgage Loan as to which the related Mortgaged Property is leased to a single tenant, a copy of the lease;

 

 

(i)

a copy of the applicable mortgage loan seller’s asset summary;

 

 

(j)

a copy of all surveys for the related Mortgaged Property or Mortgaged Properties;

 

 

(k)

a copy of all zoning reports;

 

 

(l)

a copy of financial statements of the related mortgagor;

 

 

(m)

a copy of operating statements for the related Mortgaged Property or Mortgaged Properties;

 

 

(n)

a copy of all UCC searches;

 

 

(o)

a copy of all litigation searches;

 

275 

 

 

 

(p)

a copy of all bankruptcy searches;

 

 

(q)

a copy of any origination settlement statement;

 

 

(r)

a copy of the insurance summary report;

 

 

(s)

a copy of the organizational documents of the related mortgagor and any guarantor;

 

 

(t)

unless already included in the origination settlement statement, a copy of the escrow statements related to the escrow account balances as of the Mortgage Loan origination date;

 

 

(u)

unless already included in the environmental reports, a copy of any closure letter (environmental);

 

 

(v)

a copy of any environmental remediation agreement for the related Mortgaged Property or Mortgaged Properties; and

 

 

(w)

a copy of the payment history with respect to such Mortgage Loan prior to the Closing Date;

 

in each case, to the extent that the originator received such documents in connection with the origination of such Mortgage Loan. In the event any of the items identified above were not included in connection with the origination of such Mortgage Loan, the Diligence File will be required to include a statement to that effect. No information that is proprietary to the related originator or mortgage loan seller or any draft documents or privileged or internal communications or credit underwriting or due diligence analysis will constitute part of the Diligence File. It is generally not required to include any of the same items identified above again if such items have already been included under another clause of the definition of Diligence File, and the Diligence File will be required to include a statement to that effect. The mortgage loan seller may, without any obligation to do so, include such other documents as part of the Diligence File that such mortgage loan seller believes should be included to enable the asset representations reviewer to perform the Asset Review on such Mortgage Loan; provided that such documents are clearly labeled and identified.

 

Each MLPA will contain certain representations and warranties of the applicable mortgage loan seller with respect to each Mortgage Loan (or portion thereof) sold by that mortgage loan seller. Those representations and warranties are set forth in Annex D-1, and will be made as of the Closing Date, or as of another date specifically provided in the representation and warranty, subject to certain exceptions to such representations and warranties as set forth in Annex D-2.

 

If any of the documents required to be included by the related mortgage loan seller in the Mortgage File for any Mortgage Loan is missing from the Mortgage File or defective or if there is a breach of a representation or warranty relating to any Mortgage Loan, and, in either case, such omission, defect or breach materially and adversely affects the value of the related Mortgage Loan, the value of the related Mortgaged Property and the interests of the Trustee, any Certificateholders or any VRR Interest Owner in the Mortgage Loan or Mortgaged Property or causes the Mortgage Loan to be other than a “qualified mortgage” within the meaning of Code Section 860G(a)(3) (a “Qualified Mortgage”), but without regard to the rule of Treasury regulations Section 1.860G-2(f)(2) that causes a defective obligation to be treated as a Qualified Mortgage (a “Material Defect”), the applicable mortgage loan seller will be required to, no later than 90 days (or 85 days in the case of clause (y) below) following (x) such mortgage loan seller’s receipt of notice of such Material Defect from any party to the PSA (a “Breach Notice”), except in the case of the following clause (y); or (y) if such Material Defect would cause the Mortgage Loan not to be a Qualified Mortgage, but without regard to the rule of Treasury regulations Section 1.860G-2(f)(2) that causes a defective obligation to be treated as a Qualified Mortgage, the earlier of (i) discovery by the related mortgage loan seller or any party to the PSA of such Material Defect, or (ii) receipt of a Breach Notice by the mortgage loan seller,

 

(A)  cure such Material Defect in all material respects, at its own expense,

 

(B)  repurchase the affected Mortgage Loan or successor REO Loan (or, in the case of any Joint Mortgage Loan, the applicable portion thereof) at the Purchase Price, or

 

(C) substitute a Qualified Substitute Mortgage Loan for such affected Mortgage Loan or successor REO Loan (or, in the case of any Joint Mortgage Loan, the applicable portion thereof) and pay a shortfall amount in connection with such substitution; provided that (a) no substitution may occur if such affected Mortgage Loan or successor REO Loan was itself a Qualified Substitute Mortgage Loan and (b) no such substitution may occur on or after the second anniversary of the Closing Date;

 

276 

 

 

provided, further, that the applicable mortgage loan seller will generally have an additional 90-day period to cure such Material Defect (or, failing such cure, to repurchase the affected Mortgage Loan or successor REO Loan (or, in the case of any Joint Mortgage Loan, the applicable portion thereof) or, if applicable, substitute a Qualified Substitute Mortgage Loan), if it is diligently proceeding toward that cure and it has delivered an officer’s certificate to the master servicer, the special servicer, the certificate administrator, the trustee, the operating advisor and, prior to the occurrence of a Consultation Termination Event, the Directing Certificateholder, that describes the reasons that a cure was not effected within the initial 90-day period and what actions such mortgage loan seller is pursuing in connection with the cure thereof. Notwithstanding the foregoing, there will be no such 90-day extension if such Material Defect would cause the related Mortgage Loan not to be a Qualified Mortgage, but without regard to the rule of Treasury regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a Qualified Mortgage.

 

Notwithstanding the foregoing, if a Mortgage Loan is not secured by a Mortgaged Property that is, in whole or in part, a hotel, restaurant (operated by a borrower), healthcare facility, nursing home, assisted living facility, self storage facility, theater or fitness center (operated by a borrower), then the failure to deliver copies of the UCC financing statements with respect to such Mortgage Loan will not be a Material Defect.

 

If there is a Material Defect with respect to one or more Mortgaged Properties with respect to a Mortgage Loan, the applicable mortgage loan seller will not be obligated to repurchase the Mortgage Loan (or, in the case of any Joint Mortgage Loan, the applicable portion thereof) if (i) the affected Mortgaged Property may be released pursuant to the terms of any partial release provisions in the related Mortgage Loan documents (and such Mortgaged Property is, in fact, released), (ii) the remaining Mortgaged Property(ies) satisfy the requirements, if any, set forth in the Mortgage Loan documents and the applicable mortgage loan seller provides an opinion of counsel to the effect that such release would not (A) cause any Trust REMIC to fail to qualify as a REMIC or (B) result in the imposition of a tax upon any Trust REMIC or the issuing entity and (iii) each applicable Rating Agency has provided a Rating Agency Confirmation.

 

As used herein, “Joint Mortgage Loan” means a Mortgage Loan with respect to which multiple mortgage loan sellers will contribute multiple promissory notes to this securitization. There are no Joint Mortgage Loans related to the Trust.

 

If (i) one or more Mortgage Loans are to be repurchased or substituted as contemplated above, (ii) such Mortgage Loans are cross-collateralized and cross-defaulted with each other and with one or more other Mortgage Loans (each such cross-collateralized and cross-defaulted Mortgage Loan, a “Crossed Underlying Loan”, and such cross-collateralized and cross-defaulted Mortgage Loans, collectively, a “Crossed Mortgage Loan Group”) and (iii) the applicable Material Defect does not constitute a Material Defect as to any Crossed Underlying Loan (other than the Mortgage Loans referred to in clause (i) above) in the related Crossed Mortgage Loan Group (without regard to this paragraph), then the applicable Material Defect will be deemed to constitute a Material Defect as to each such other Crossed Underlying Loan in the related Crossed Mortgage Loan Group for purposes of this paragraph, and the related mortgage loan seller will be required to repurchase or substitute for each such other Crossed Underlying Loan in the related Crossed Mortgage Loan Group as described above unless such Crossed Mortgage Loan Group satisfies the Crossed Underlying Loan Repurchase Criteria (as defined below). In the event that the remaining Crossed Underlying Loans in such Crossed Mortgage Loan Group satisfy the Crossed Underlying Loan Repurchase Criteria, the applicable mortgage loan seller may elect either to repurchase or substitute for only the affected Crossed Underlying Loan(s) as to which the related Material Defect exists or to repurchase or substitute for all of the Crossed Underlying Loans in the related Crossed Mortgage Loan Group.

 

Crossed Underlying Loan Repurchase Criteria” means, with respect to any Crossed Mortgage Loan Group as to which one or more (but not all) of the Crossed Underlying Loans therein are affected by a Material Defect (the Crossed Underlying Loan(s) in such Crossed Mortgage Loan Group affected by such Material Defect, for purposes of this definition, the “affected Crossed Underlying Loans” and the other Crossed Underlying Loan(s) in such Crossed Mortgage Loan Group, for purposes of this definition, the “remaining Crossed Underlying Loans”) (i) the debt service coverage ratio for all the remaining Crossed Underlying Loans for the four most recently reported calendar quarters preceding the repurchase or substitution must not be less than the lesser of (a) 0.10x below the debt service coverage ratio for the Crossed Mortgage Loan Group (including the affected Crossed Underlying Loan(s)) set forth in Annex A-1 and (b) the debt service coverage ratio for the Crossed Mortgage Loan Group (including the affected Crossed Underlying Loan(s)) for the four (4) preceding calendar quarters preceding the repurchase or replacement, (ii) the loan-to-value ratio for all the remaining Crossed Underlying Loans determined at the time of repurchase or substitution (which may be based upon an appraisal obtained by the special servicer at the expense of the related mortgage loan seller) must not be greater than the greater of (a) the loan-to-value ratio, expressed as a whole number percentage (taken to one decimal place), for the entire Crossed Mortgage Loan Group, (including the affected Crossed Underlying Loan(s)) set forth in Annex A-1 plus 10% and (b) the loan-to-value ratio, expressed as a whole number percentage (taken to one decimal place), for the entire such Crossed Mortgage Loan Group, including

 

277 

 

 

the affected Crossed Underlying Loan(s) at the time of repurchase or substitution, (iii) the related mortgage loan seller, at its expense, must have furnished the trustee and the certificate administrator with an opinion of counsel that any modification relating to the repurchase or substitution of a Crossed Underlying Loan must not cause an adverse REMIC event, and (iv) the related mortgage loan seller causes the affected Crossed Underlying Loan(s) to become not cross-collateralized and cross-defaulted with the remaining related Crossed Underlying Loan(s) prior to such repurchase or substitution or otherwise forbears from exercising enforcement rights against the primary collateral for any Crossed Underlying Loan(s) remaining in the Trust (while the Trust forbears from exercising enforcement rights against the primary collateral for the Mortgage Loan(s) removed from the Trust).

 

Notwithstanding the foregoing, in lieu of a mortgage loan seller repurchasing, substituting or curing such Material Defect, to the extent that the mortgage loan seller and the special servicer (with the consent of the Directing Certificateholder prior to the occurrence of a Control Termination Event and subject to the DCH Limitations) are able to agree upon a cash payment payable by the mortgage loan seller to the issuing entity that would be deemed sufficient to compensate the issuing entity for such Material Defect (a “Loss of Value Payment”), the mortgage loan seller may elect, in its sole discretion, to pay such Loss of Value Payment. Upon its making such payment, the mortgage loan seller will be deemed to have cured such Material Defect in all respects. A Loss of Value Payment may not be made with respect to any such Material Defect that would cause the applicable Mortgage Loan not to be a Qualified Mortgage, but without regard to the rule of Treasury regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a Qualified Mortgage.

 

With respect to any Mortgage Loan, the “Purchase Price” equals the sum of (1) the outstanding principal balance of such Mortgage Loan (or successor REO Loan), as of the date of purchase, (2) all accrued and unpaid interest on the Mortgage Loan (or any successor REO Loan) at the related Mortgage Rate in effect from time to time (excluding any portion of such interest that represents default interest or Excess Interest with respect to any ARD Loan), to, but not including, the due date immediately preceding or coinciding with the Determination Date for the Collection Period of purchase, (3) all related unreimbursed Servicing Advances plus accrued and unpaid interest on all related Advances at the Reimbursement Rate, Special Servicing Fees (whether paid or unpaid) and any other additional trust fund expenses (except for Liquidation Fees) in respect of such Mortgage Loan or successor REO Loan, (4) solely in the case of a repurchase or substitution by a mortgage loan seller, any Asset Representations Reviewer Asset Review Fee related to such Mortgage Loan not previously paid by the mortgage loan seller and all reasonable out-of-pocket expenses reasonably incurred or to be incurred by the master servicer, the special servicer, the depositor, the certificate administrator, asset representations reviewer or the trustee in respect of the omission, breach or defect giving rise to the repurchase or substitution obligation, including any expenses arising out of the enforcement of the repurchase or substitution obligation, including, without limitation, legal fees and expenses and any additional trust fund expenses relating to such Mortgage Loan or successor REO Loan; provided, that such out-of-pocket expenses will not include expenses incurred by investors in instituting an Asset Review Vote Election, in taking part in an Asset Review Vote or in utilizing the dispute resolution provisions described below under “—Dispute Resolution Provisions” and (5) Liquidation Fees, if any, payable with respect to the affected Mortgage Loan or successor REO Loan (which will not include any Liquidation Fees if such affected Mortgage Loan is repurchased prior to the expiration of the additional 90-day period immediately following the initial 90-day period). With respect to any Joint Mortgage Loan, the Purchase Price that would be payable by each of the applicable mortgage loan sellers for its related promissory note will be its respective percentage interest as of the Closing Date of the total Purchase Price for such Mortgage Loan.

 

A “Qualified Substitute Mortgage Loan” means a Mortgage Loan satisfying the criteria set forth in the PSA (including, subject to certain conditions and qualifications, (i) an outstanding principal balance not exceeding that of the substituted Mortgage Loan, (ii) an interest rate at least equal to that of the substituted Mortgage Loan, (iii) a remaining term to stated maturity not greater than, and not more than two (2) years less than, that of the substituted Mortgage Loan (and in no event will such Mortgage Loan mature after the date that is three (3) years prior to the Rated Final Distribution Date), (iv) an original loan-to-value ratio not higher than that of the substituted Mortgage Loan and a current loan-to-value ratio (equal to the outstanding principal balance on the date of substitution divided by its current Appraised Value) not higher than the current loan-to-value ratio of the substituted Mortgage Loan, (v) an original debt service coverage ratio equal to or greater than that of the substituted Mortgage Loan and a current debt service coverage ratio equal to or greater than the current debt service coverage ratio of the substituted Mortgage Loan, (vi) compliance with the representations and warranties relating to Mortgage Loans set forth in the applicable MLPA, (vii) an environmental assessment and an engineering report are included in the related Mortgage File and do not raise material issues that have not been adequately addressed, (viii) a REMIC opinion has been delivered to the trustee and certificate administrator and (ix) a Rating Agency Confirmation has been obtained from each Rating Agency) and otherwise satisfying the conditions set forth in the PSA. When a Qualified Substitute Mortgage Loan is substituted for a removed Mortgage Loan, the applicable mortgage loan seller will be required to certify that such Qualified Substitute Mortgage Loan meets all of the requirements of the above definition and send the certification to the trustee, the certificate administrator and, prior to the occurrence of a Consultation Termination Event, the Directing Certificateholder.

 

278 

 

 

The foregoing repurchase or substitution obligation or, if the applicable mortgage loan seller agrees to make a Loss of Value Payment, the obligation to pay the Loss of Value Payment will constitute the sole remedy available to the Certificateholders, the VRR Interest Owners and the trust under the PSA for any uncured Material Defect; provided, that if any breach pertains to a representation or warranty that the related Mortgage Loan documents or any particular Mortgage Loan document requires the related borrower to bear the costs and expenses associated with any particular action or matter under such Mortgage Loan document(s), then the applicable mortgage loan seller may cure such breach within the applicable cure period (as the same may be extended) by reimbursing the issuing entity (by wire transfer of immediately available funds) for (i) the reasonable amount of any such costs and expenses incurred by parties to the PSA or the issuing entity that are incurred as a result of such breach and have not been reimbursed by the related borrower and (ii) the amount of any fees of the asset representations reviewer attributable to the Asset Review of such Mortgage Loan. Upon its making such remittance, the applicable mortgage loan seller will be deemed to have cured the breach in all respects. The applicable mortgage loan seller will be the sole warranting party in respect of the Mortgage Loans (or portion thereof) sold by that mortgage loan seller to the depositor, and none of its affiliates (other than the respective guarantor) and no other person will be obligated to repurchase or replace any affected Mortgage Loan or make a Loss of Value Payment in connection with a breach of any representation and warranty or in connection with a document defect if the applicable mortgage loan seller defaults on its obligation to do so.

 

As stated above, with respect to a Material Defect related to a Joint Mortgage Loan, each related mortgage loan seller will only be obligated to take the remedial actions described above with respect to its percentage interest in such Mortgage Loan that it sold to the depositor. It is possible that under certain circumstances only one such mortgage loan seller will repurchase, or otherwise comply with any repurchase obligations with respect to, its interest in such Mortgage Loan if there is a Material Defect. If for any reason, one of those mortgage loan sellers repurchases its interest in such Mortgage Loan and the other mortgage loan seller does not, (i) the non-repurchased portion of the Mortgage Loan will be deemed to constitute a “Mortgage Loan” under the PSA and the repurchasing mortgage loan seller’s interest in such Mortgage Loan will be deemed to constitute a Companion Loan with respect such Mortgage Loan, (ii) the related Whole Loan will continue to be serviced and administered under the PSA or related Non-Serviced PSA, as applicable, and the related master servicer will continue to receive its servicing fee, (iii) all amounts applied in respect of interest, principal and yield maintenance premiums in respect of the related Whole Loan from time to time will be allocated pursuant to the related Intercreditor Agreement between the issuing entity, the repurchasing mortgage loan seller and the other related Companion Holders and (iv) the repurchasing mortgage loan seller will be entitled to receive remittances of allocated collections monthly to the same extent as any other related Companion Holder.

 

Dispute Resolution Provisions

 

The mortgage loan seller will be subject to the dispute resolution provisions described under “Pooling and Servicing Agreement—Dispute Resolution Provisions” to the extent those provisions are triggered with respect to any mortgage loan sold to the depositor by the mortgage loan seller and will be obligated under the related MLPA to comply with all applicable provisions and to take part in any mediation or arbitration proceedings that may result.

 

Asset Review Obligations

 

The mortgage loan seller will be obligated to perform its obligations described under “Pooling and Servicing Agreement—The Asset Representations Reviewer—Asset Review” relating to any Asset Reviews performed by the asset representations reviewer, and the mortgage loan seller will have the rights described under that heading.

 

Pooling and Servicing Agreement

 

General

 

The servicing and administration of the Mortgage Loans serviced under the PSA (the “Serviced Mortgage Loans”), any related Serviced Companion Loans and any related REO Properties will be governed by the PSA and any related Intercreditor Agreement.

 

Each Non-Serviced Mortgage Loan, any related Non-Serviced Companion Loan and any related REO Properties will be serviced by the related Non-Serviced Master Servicer and the related Non-Serviced Special Servicer under the related Non-Serviced PSA in accordance with such Non-Serviced PSA and the related Intercreditor Agreement. Unless otherwise specifically stated and except where the context otherwise indicates (such as with respect to P&I Advances), discussions in this section or in any other section of this prospectus regarding the servicing and administration of the Mortgage Loans should be deemed to include the servicing and administration of the related

 

279 

 

 

Serviced Companion Loans but not to include any Non-Serviced Mortgage Loan, any Non-Serviced Companion Loan or any REO Property related to a Non-Serviced Mortgage Loan.

 

The following summaries describe certain provisions of the PSA relating to the servicing and administration of the Serviced Mortgage Loans, any related Companion Loans and any related REO Properties. In the case of each Serviced Whole Loan, certain provisions of the related Intercreditor Agreement are described under “Description of the Mortgage Pool—The Whole Loans”.

 

Certain provisions of each Non-Serviced PSA relating to the servicing and administration of the related Non-Serviced Mortgage Loan, any related Non-Serviced Companion Loan, any related REO Properties and any related Intercreditor Agreement are summarized under “—Servicing of the Non-Serviced Mortgage Loans” below and “Description of the Mortgage Pool—The Whole Loans”.

 

Assignment of the Mortgage Loans

 

The depositor will purchase the Mortgage Loans on or before the Closing Date from each of the mortgage loan sellers pursuant to separate MLPAs. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers” and “Description of the Mortgage Loan Purchase Agreements”.

 

On the Closing Date, the depositor will sell, transfer or otherwise convey, assign or cause the assignment of the Mortgage Loans, without recourse, together with the depositor’s rights and remedies against the mortgage loan sellers under the MLPAs, to the trustee for the benefit of the holders of the certificates and the VRR Interest Owners. On or prior to the Closing Date, the depositor will require each mortgage loan seller to deliver to the certificate administrator, in its capacity as custodian, the Mortgage Notes and certain other documents and instruments with respect to each Serviced Mortgage Loan or Serviced Whole Loan. The custodian will hold such documents in the name of the issuing entity for the benefit of the holders of the certificates and the VRR Interest Owners. The custodian is obligated to review certain documents for each Mortgage Loan within 60 days of the Closing Date and report any missing documents or certain types of document defects to the parties to the PSA and the Directing Certificateholder (so long as no Consultation Termination Event has occurred and subject to the DCH Limitations) and the related mortgage loan seller.

 

Pursuant to the PSA, the depositor will assign to the trustee for the benefit of Certificateholders and the VRR Interest Owners the representations and warranties made by the mortgage loan sellers to the depositor in the MLPAs and any rights and remedies that the depositor has against the mortgage loan sellers under the MLPAs with respect to any Material Defect. See “—Enforcement of a Mortgage Loan Seller’s Obligations Under the MLPA” below and “Description of the Mortgage Loan Purchase Agreements”.

 

Servicing Standard

 

The master servicer and the special servicer will each be required to diligently service and administer the Serviced Mortgage Loans, any related Serviced Companion Loans and any related REO Properties for which it is responsible in accordance with applicable law, the terms of the PSA, the Mortgage Loan documents, and any related Intercreditor Agreements and, to the extent consistent with the foregoing, in accordance with the higher of the following standards of care: (1) the same manner in which, and with the same care, skill, prudence and diligence with which the master servicer or the special servicer, as the case may be, services and administers similar mortgage loans for other third-party portfolios, and (2) the same care, skill, prudence and diligence with which the master servicer or special servicer, as the case may be, services and administers similar mortgage loans owned by the master servicer or the special servicer, as the case may be, with a view to: (A) the timely recovery of all payments of principal and interest under the Mortgage Loans or Serviced Whole Loans or (B) in the case of a Specially Serviced Loan or an REO Property, the maximization of recovery of principal and interest on a net present value basis on the Mortgage Loans and any related Serviced Companion Loans, and the best interests of the issuing entity and the Certificateholders and the VRR Interest Owners (as a collective whole as if such Certificateholders and the VRR Interest Owners constituted a single lender) (and, in the case of any Whole Loan, the best interests of the issuing entity, the Certificateholders, the VRR Interest Owners and the holder of the related Companion Loan(s) (as a collective whole as if such Certificateholders, the VRR Interest Owners and the holder or holders of the related Companion Loan constituted a single lender), taking into account the pari passu nature of any related Pari Passu Companion Loan and the subordinate nature of any Subordinate Companion Loan), as determined by the master servicer or the special servicer, as the case may be, in its reasonable judgment, in either case giving due consideration to the customary and usual standards of practice of prudent, institutional commercial, multifamily and manufactured housing community mortgage loan servicers, but without regard to any conflict of interest arising from:

 

280 

 

 

(A)          any relationship that the master servicer or the special servicer, as the case may be, or any of their respective affiliates, may have with any of the underlying borrowers, the sponsors, the mortgage loan sellers, the originators, any party to the PSA or any affiliate of the foregoing;

 

(B)          the ownership of any certificate or any portion of the VRR Interest (or any interest in any Companion Loan, mezzanine loan or subordinate debt relating to a Mortgage Loan) by the master servicer or special servicer, as the case may be, or any of their respective affiliates;

 

(C)         the obligation, if any, of the master servicer to make advances;

 

(D)         the right of the master servicer or the special servicer, as the case may be, or any of their respective affiliates to receive compensation or reimbursement of costs under the PSA generally or with respect to any particular transaction;

 

(E)          the ownership, servicing or management for others of (i) a Non-Serviced Mortgage Loan or a Non-Serviced Companion Loan or (ii) any other mortgage loans, subordinate debt, mezzanine loans or properties not covered by the PSA or held by the issuing entity by the master servicer or special servicer, as the case may be, or any of their respective affiliates;

 

(F)          any debt that the master servicer or the special servicer, as the case may be, or any of their respective affiliates, has extended to any underlying borrower or an affiliate of any borrower (including, without limitation, any mezzanine financing);

 

(G)         any option to purchase any Mortgage Loan or a related Companion Loan that the master servicer or special servicer, as the case may be, or any of their respective affiliates, may have; and

 

(H)         any obligation of the master servicer or the special servicer, or any of their respective affiliates, to repurchase or substitute for a Mortgage Loan as a mortgage loan seller (if the master servicer or the special servicer or any of their respective affiliates is a mortgage loan seller) (the foregoing, collectively referred to as the “Servicing Standard”).

 

All net present value calculations and determinations made under the PSA with respect to any Mortgage Loan, Serviced Companion Loan, Mortgaged Property or REO Property (including for purposes of the definition of “Servicing Standard” set forth above) will be made in accordance with the Mortgage Loan documents or, in the event the Mortgage Loan documents are silent, by using a discount rate equal to (i) for principal and interest payments on the Mortgage Loan or Serviced Companion Loan or sale by the special servicer of a Defaulted Loan, the highest of (1) the rate determined by the master servicer or special servicer, as applicable, that approximates the market rate that would be obtainable by the related borrower on similar non-defaulted debt of such borrower as of such date of determination, (2) the Mortgage Rate and (3) the yield on 10-year U.S. treasuries as of such date of determination and (ii) for all other cash flows, including property cash flow, the “discount rate” set forth in the most recent appraisal (or updated appraisal) of the related Mortgaged Property.

 

In the case of each Non-Serviced Mortgage Loan, the master servicer and special servicer will be required to act in accordance with the Servicing Standard with respect to any action required to be taken regarding such Non-Serviced Mortgage Loan pursuant to their respective obligations under the PSA.

 

Subservicing

 

The master servicer and, subject to the consent of the Directing Certificateholder (prior to the occurrence and continuance of a Control Termination Event (subject to the DCH limitations)), the special servicer may delegate and/or assign some or all of their respective servicing obligations and duties with respect to some or all of the Serviced Mortgage Loans and any related Serviced Companion Loans to one or more third-party sub-servicers, provided that the master servicer and the special servicer, as applicable, will remain obligated under the PSA. A sub-servicer may be an affiliate of the depositor, the master servicer or the special servicer. Notwithstanding the foregoing, the special servicer may not enter into any sub-servicing agreement which provides for the performance by third parties of any or all of its obligations under the PSA without (prior to the occurrence and continuance of a Control Termination Event (subject to the DCH limitations)) the consent of the Directing Certificateholder, except to the extent necessary for the special servicer to comply with applicable regulatory requirements.

 

Each sub-servicing agreement between the master servicer or special servicer and a sub-servicer (a “Sub-Servicing Agreement”) will generally be required to provide that (i) if for any reason the master servicer or special servicer, as applicable, is no longer acting in that capacity (including, without limitation, by reason of a Servicer Termination Event), the trustee or any successor master servicer or special servicer, as applicable, may,

 

281 

 

 

except with respect to certain initial Sub-Servicing Agreements, assume or terminate such party’s rights and obligations under such Sub-Servicing Agreement and (ii) the sub-servicer will be in default under such Sub-Servicing Agreement and such Sub-Servicing Agreement will be terminated (following the expiration of any applicable grace period) if the sub-servicer fails (A) to deliver by the due date any Exchange Act reporting items required to be delivered to the master servicer, the certificate administrator or the depositor pursuant to the PSA or such Sub-Servicing Agreement or to the master servicer under any other pooling and servicing agreement that the depositor is a party to, or (B) to perform in any material respect any of its covenants or obligations contained in such Sub-Servicing Agreement regarding creating, obtaining or delivering any Exchange Act reporting items required in order for any party to the PSA to perform its obligations under the PSA or under the Exchange Act reporting requirements of any other pooling and servicing agreement that the depositor is a party to. The master servicer or special servicer, as applicable, will be required to monitor the performance of sub-servicers retained by it and will have the right to remove a sub-servicer retained by it pursuant to the terms of the related Sub-Servicing Agreement. However, no sub-servicer will be permitted under any Sub-Servicing Agreement to make material servicing decisions, such as loan modifications or determinations as to the manner or timing of enforcing remedies under the Mortgage Loan documents, without the consent of the master servicer or special servicer, as applicable.

 

Generally, the master servicer and the special servicer will be solely liable for all fees owed by it to any sub-servicer retained by it, without regard to whether its compensation pursuant to the PSA is sufficient to pay those fees. Each sub-servicer will be required to be reimbursed by the master servicer or the special servicer, as applicable, for certain expenditures which such sub-servicer makes, only to the same extent the master servicer or special servicer, as applicable, is reimbursed under the PSA.

 

Advances

 

P&I Advances

 

On the business day immediately preceding each Distribution Date (the “Master Servicer Remittance Date”), except as otherwise described below with respect to nonrecoverable Advances and other limited exceptions, the master servicer will be obligated to make advances (each, a “P&I Advance”) out of its own funds or, subject to the replacement of those funds as provided in the PSA, certain funds held in the Collection Account that are not required to be part of the Available Funds for that Distribution Date, in an amount equal to (but subject to reduction as described below) the aggregate of:

 

 

(1)

all Periodic Payments (other than balloon payments) (net of any applicable Servicing Fees, any related Pari Passu Loan Primary Servicing Fee and, if applicable, Excess Interest) that were due on the Mortgage Loans (including any Non-Serviced Mortgage Loan) and any successor REO Loan during the related Collection Period and not received as of the business day preceding the Master Servicer Remittance Date; and

 

 

(2)

in the case of each Mortgage Loan delinquent in respect of its balloon payment as of the Master Servicer Remittance Date (including any successor REO Loan as to which the balloon payment would have been past due), an amount equal to its Assumed Scheduled Payment.

 

The master servicer’s obligations to make P&I Advances in respect of any Mortgage Loan (including any Non-Serviced Mortgage Loan) or any successor REO Loan will continue, except if a determination as to non-recoverability is made, through and up to liquidation of the Mortgage Loan or disposition of the REO Property, as the case may be. However, no interest will accrue on any P&I Advance made with respect to a Mortgage Loan unless the related Periodic Payment is received after the related Due Date has passed and any applicable grace period has expired or if the related Periodic Payment is received after the Determination Date but on or prior to the Master Servicer Remittance Date. For the avoidance of doubt, the master servicer will be required to make P&I Advances on the basis of the original terms of any MortgageLoan, including Mortgage Loans subject to forbearance agreements or other temporarydeferrals or payment accommodations, unless the terms of the Mortgage Loan have beenpermanently modified to change or forgive a monetary obligation. To the extent that the master servicer fails to make a P&I Advance that it is required to make under the PSA, the trustee will be required to make the required P&I Advance in accordance with the terms of the PSA.

 

If an Appraisal Reduction Amount has been determined with respect to any Mortgage Loan (or, in the case of a Non-Serviced Whole Loan, an appraisal reduction has been made in accordance with the related Non-Serviced PSA and the master servicer has notice of such appraisal reduction amount) and such Mortgage Loan experiences subsequent delinquencies, then the interest portion of any P&I Advance in respect of that Mortgage Loan for the related Distribution Date will be reduced (there will be no reduction in the principal portion, if any, of such P&I Advance) to equal the product of (x) the amount of the interest portion of the P&I Advance for that Mortgage Loan for the related Distribution Date without regard to this sentence, and (y) a fraction, expressed as a percentage, the

 

282 

 

 

numerator of which is equal to the Stated Principal Balance of that Mortgage Loan immediately prior to the related Distribution Date, net of the related appraisal reduction amount (or, in the case of any Whole Loan, the portion of such appraisal reduction amount allocated to the related Mortgage Loan), if any, and the denominator of which is equal to the Stated Principal Balance of that Mortgage Loan immediately prior to the related Distribution Date.

 

Neither the master servicer nor the trustee will be required to make a P&I Advance for a balloon payment, default interest, late payment charges, Yield Maintenance Charges, Prepayment Premiums or Excess Interest or with respect to any Companion Loan (or any REO Loan that is a successor to such Companion Loan)or with respect to any cure payment that a related Subordinate Companion Loan holder isentitled to make.

 

Servicing Advances

 

In addition to P&I Advances, except as otherwise described under “—Recovery of Advances” below and except in certain limited circumstances described below, the master servicer will also be obligated (subject to the limitations described in this prospectus), to make advances (“Servicing Advances” and, collectively with P&I Advances, “Advances”) in connection with the servicing and administration of any Serviced Mortgage Loan and any related Companion Loan, as applicable, in respect of which a default, delinquency or other unanticipated event has occurred or is reasonably foreseeable, or, in connection with the servicing and administration of any Mortgaged Property securing a Serviced Mortgage Loan or a related REO Property, in order to pay delinquent real estate taxes, assessments and hazard insurance premiums and to cover other similar costs and expenses necessary to preserve the priority of or enforce the related Mortgage Loan documents or to protect, lease, manage and maintain the related Mortgaged Property. To the extent that the master servicer fails to make a Servicing Advance that it is required to make under the PSA and the trustee has received notice or otherwise has actual knowledge of this failure, the trustee will be required to make the required Servicing Advance in accordance with the terms of the PSA.

 

The special servicer will have no obligation to make any Servicing Advances. However, in an urgent or emergency situation requiring the making of a Servicing Advance, the special servicer may make such Servicing Advance in its sole discretion, and the master servicer will be required to reimburse the special servicer for such Advance (with interest on that Advance) within 5 business days of its receipt of such request and any information it reasonably requests in order to make a recoverability determination, unless such Advance is determined to be nonrecoverable by the master servicer in its reasonable judgment (in which case it will be reimbursed out of the Collection Account). Once the special servicer is reimbursed by the master servicer, the master servicer will be deemed to have made any such advance reimbursed by it as of the date made by the special servicer, and will be entitled to reimbursement with interest on that Advance in accordance with the terms of the PSA.

 

No Servicing Advances will be made with respect to any Serviced Whole Loan if the related Mortgage Loan is no longer held by the issuing entity or if such Serviced Whole Loan is no longer serviced under the PSA, and no Servicing Advances will be made with respect to any Non-Serviced Whole Loans under the PSA. Any requirement of the master servicer or the trustee to make an Advance in the PSA is intended solely to provide liquidity for the benefit of the Certificateholders and the VRR Interest Owners and not as credit support or otherwise to impose on any such person the risk of loss with respect to one or more Mortgage Loans or the related Companion Loan.

 

With respect to a Non-Serviced Whole Loan, the applicable servicer under the related Non-Serviced PSA will be obligated to make property protection advances with respect to such Non-Serviced Whole Loan. See “—Servicing of the Non-Serviced Mortgage Loans” below and “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”and “—The Non-Serviced Pari Passu-A/B Whole Loan”.

 

Nonrecoverable Advances

 

Notwithstanding the foregoing, none of the master servicer, the special servicer or the trustee will be obligated to make any Advance that the master servicer or the special servicer, in accordance with the Servicing Standard, or the trustee, in its good faith business judgment, determines would, if made, not be recoverable (including recovery of interest on the Advance) out of Related Proceeds (a “Nonrecoverable Advance”). In addition, the special servicer may, at its option (prior to the occurrence of a Consultation Termination Event (and subject to the DCH Limitations), in consultation with the Directing Certificateholder), make a determination in accordance with the Servicing Standard that any P&I Advance or Servicing Advance, if made, would be a Nonrecoverable Advance, and if it makes such a determination, must deliver to the master servicer (and, with respect to a Serviced Pari Passu Mortgage Loan, the master servicer must deliver to any master servicer (and the special servicer, if specified in the related Intercreditor Agreement) under the pooling and servicing agreement governing any securitization trust into which a related Serviced Pari Passu Companion Loan has been deposited, and, with respect to each Non-Serviced Mortgage Loan, the master servicer must deliver to the related Non-Serviced Master Servicer (and Non-Serviced Special Servicer, if specified in the related Intercreditor Agreement), the certificate administrator, the trustee, the operating advisor and the 17g-5 Information Provider notice of such determination, which determination will be conclusive and binding upon

 

283 

 

 

the master servicer and the trustee (but this statement will not be construed to entitle the special servicer to reverse the determination of the master servicer or the trustee, or to prohibit the master servicer or the trustee from making a determination, that a P&I Advance or Servicing Advance would be a Nonrecoverable Advance). The special servicer will have no such obligation to make an affirmative determination that any P&I Advance or Servicing Advance is, or would be, recoverable, and in the absence of a determination by the special servicer that such an Advance is nonrecoverable, each such decision will remain with the master servicer or the trustee, as applicable. If the special servicer makes a determination that only a portion, and not all, of any previously made or proposed P&I Advance or Servicing Advance is non-recoverable, each of the master servicer and the trustee will have the right to make its own subsequent determination that any remaining portion of any such previously made or proposed P&I Advance or Servicing Advance is non-recoverable.

 

In making such non-recoverability determination, each person will be entitled to consider (among other things): (a)(i) the obligations of the borrower under the terms of the related Mortgage Loan or Companion Loan, as applicable, as it may have been modified, and (ii) the related Mortgaged Properties in their “as-is” or then-current conditions and occupancies, as modified by such party’s assumptions regarding the possibility and effects of future adverse change with respect to such Mortgaged Properties, (b) estimated future expenses, (c) estimated timing of recoveries, and (d) the existence of any Nonrecoverable Advances at the time of such consideration, the recovery of which is being deferred or delayed by the master servicer or the trustee because there is insufficient principal available for such recovery, in light of the fact that Related Proceeds are a source of recovery not only for the Advance under consideration but also a potential source of recovery for any delayed or deferred Advance. In addition, any such person may update or change its recoverability determinations (but not reverse any other person’s determination that an Advance is non-recoverable) at any time and may obtain at the expense of the issuing entity any reasonably required analysis, appraisals or market value estimates or other information for such purposes. Absent bad faith, any non-recoverability determination described in this paragraph will be conclusive and binding on the Certificateholders and the VRR Interest Owners. Nonrecoverable Advances will represent a portion of the losses to be borne by the Certificateholders and the VRR Interest Owners.

 

With respect to a Non-Serviced Whole Loan, if any servicer under the related Non-Serviced PSA determines that a principal and interest advance with respect to the related Non-Serviced Companion Loan, if made, would be non-recoverable, such determination will not be binding on the master servicer or the trustee as it relates to any proposed P&I Advance with respect to the related Non-Serviced Mortgage Loan. Similarly, with respect to a Non-Serviced Mortgage Loan, if the master servicer or the special servicer determines that any P&I Advance with respect to such Non-Serviced Mortgage Loan, if made, would be non-recoverable, such determination will not be binding on the related Non-Serviced Master Servicer or Non-Serviced Trustee as such determination relates to any proposed advance of principal or interest with respect to the related Non-Serviced Companion Loan (unless the related Non-Serviced PSA or Intercreditor Agreement provides otherwise).

 

Recovery of Advances

 

The master servicer, the special servicer or the trustee, as applicable, will be entitled to recover (a) any Servicing Advance made out of its own funds from any amounts collected in respect of a Mortgage Loan (or, consistent with the related Intercreditor Agreement, a Serviced Whole Loan) as to which such Servicing Advance was made, and (b) any P&I Advance made out of its own funds from any amounts collected in respect of the Mortgage Loan as to which such P&I Advance was made, whether in the form of late payments, insurance and condemnation proceeds, liquidation proceeds or otherwise from the related Mortgage Loan or Mortgaged Property (“Related Proceeds”). Each of the master servicer, the special servicer and the trustee will be entitled to recover any Advance by it that is subsequently determined to be a Nonrecoverable Advance out of general collections on or relating to the Mortgage Loans on deposit in the Collection Account (first from principal collections and then from any other collections). Amounts payable in respect of each Serviced Companion Loan pursuant to the related Intercreditor Agreement will generally not be available for distributions on the certificates or the VRR Interest or for the reimbursement of Nonrecoverable Advances of principal or interest with respect to the related Mortgage Loan, but will be available, in accordance with the PSA and related Intercreditor Agreement, for the reimbursement of any Servicing Advances with respect to the related Serviced Whole Loan. In the case of any Serviced A/B Whole Loan, amounts payable in respect of the related Subordinate Companion Loan pursuant to the related Intercreditor Agreement will be available for the reimbursement of Servicing Advances and P&I Advances and interest on such advances.If an Advance by the master servicer or the special servicer (or trustee, as applicable) on a Serviced Whole Loan becomes a Nonrecoverable Advance and the master servicer, the special servicer or the trustee, as applicable, is unable to recover such amounts from Related Proceeds or the related Companion Loan, as applicable, the master servicer, the special servicer or the trustee (as applicable) will be permitted to recover such Nonrecoverable Advance (including interest thereon) out of general collections on or relating to the Mortgage Loans on deposit in the Collection Account (first from principal collections and then from any other collections).

 

284 

 

 

If the funds in the Collection Account relating to the Mortgage Loans allocable to principal on the Mortgage Loans are insufficient to fully reimburse the party entitled to reimbursement, then such party as an accommodation may elect, on a monthly basis, at its sole option and discretion to defer reimbursement of the portion that exceeds such amount allocable to principal (in which case interest will continue to accrue on the unreimbursed portion of the advance) for a time as required to reimburse the excess portion from principal for a consecutive period up to 12 months (provided that, subject to the DCH Limitations,any such deferral exceeding 6 months will require, prior to the occurrence and continuance of any Control Termination Event, the consent of the Directing Certificateholder) and any election to so defer will be deemed to be in accordance with the Servicing Standard; provided that no such deferral may occur at any time to the extent that amounts otherwise distributable as principal are available for such reimbursement.

 

In connection with a potential election by the master servicer, the special servicer or the trustee to defer the reimbursement of all or a portion of a particular Nonrecoverable Advance during the Collection Period for any Distribution Date, the master servicer, the special servicer or the trustee will be authorized to wait for principal collections on the Mortgage Loans to be received until the end of such Collection Period before making its determination of whether to defer the reimbursement of all or a portion of a particular Nonrecoverable Advance; provided, that if, at any time the master servicer, the special servicer or the trustee, as applicable, elects, in its sole discretion, not to defer such reimbursement or otherwise determines that the reimbursement of a Nonrecoverable Advance during a Collection Period will exceed the full amount of the principal portion of general collections on or relating to the Mortgage Loans deposited in the Collection Account for such Distribution Date, then the master servicer, the special servicer or the trustee, as applicable, will be required to use its reasonable efforts to give the 17g-5 Information Provider 15 days’ notice of such determination for posting on the 17g-5 Information Provider’s website, unless extraordinary circumstances make such notice impractical, which means (1) that party determines in its sole discretion that waiting 15 days after such a notice could jeopardize its ability to recover such Nonrecoverable Advance, (2) changed circumstances or new or different information becomes known to that party that could affect or cause a determination of whether any Advance is a Nonrecoverable Advance or whether to deter reimbursement of a Nonrecoverable Advance or the determination in clause (1) above, or (3) the master servicer, the special servicer or the trustee, as the case may be, has not timely received from the other such party information required by it to determine whether to defer reimbursement for a Nonrecoverable Advance. If any of the circumstances described in clause (1), clause (2) or clause (3) above apply, the master servicer or trustee, as applicable, must give the 17g-5 Information Provider notice of the anticipated reimbursement as soon as reasonably practicable. Notwithstanding the foregoing, failure to give such notice will in no way affect the master servicer’s, the special servicer’s or the trustee’s decision to defer such reimbursement or right to obtain reimbursement.

 

Each of the master servicer, the special servicer and the trustee will be entitled to recover any Advance that is outstanding at the time that a Mortgage Loan is modified but is not repaid in full by the borrower in connection with such modification but becomes an obligation of the borrower to pay such amounts in the future (such Advance, together with interest on that Advance, a “Workout-Delayed Reimbursement Amount”) out of principal collections on the Mortgage Loans in the Collection Account.

 

Any amount that constitutes all or a portion of any Workout-Delayed Reimbursement Amount may in the future be determined to constitute a Nonrecoverable Advance and thereafter will be recoverable as any other Nonrecoverable Advance.

 

In connection with its recovery of any Advance, each of the master servicer, the special servicer and the trustee will be entitled to be paid, out of any amounts relating to the Mortgage Loans then on deposit in the Collection Account, interest compounded annually at the Prime Rate (the “Reimbursement Rate”) (subject to a floor of 2.00%)accrued on the amount of the Advance from the date made to, but not including, the date of reimbursement. The “Prime Rate” will be the prime rate, for any day, set forth in The Wall Street Journal, New York City edition.

 

See “—Servicing of the Non-Serviced Mortgage Loans” for information regarding reimbursements of servicing advances made in respect of a Non-Serviced Whole Loan under the related Non-Serviced PSA.

 

Accounts

 

The master servicer is required to establish and maintain, or cause to be established and maintained, one or more accounts and subaccounts (collectively, the “Collection Account”) in its own name on behalf of the trustee and for the benefit of the Certificateholders and the VRR Interest Owners. The master servicer is required to deposit in the Collection Account on a daily basis (and in no event later than the 2nd business day following receipt in available and properly identified funds) all payments and collections due after the Cut-off Date and other amounts received or advanced with respect to the Mortgage Loans (including, without limitation, all proceeds (the “Insurance and Condemnation Proceeds”) received under any hazard, title or other insurance policy that provides coverage with respect to a Mortgaged Property or the related Mortgage Loan or in connection with the full or partial condemnation of

 

285 

 

 

a Mortgaged Property (other than proceeds applied to the restoration of the Mortgaged Property or released to the related borrower in accordance with the Servicing Standard (or, if applicable, a special servicer) and/or the terms and conditions of the related Mortgage) and all other amounts received and retained in connection with the liquidation of any Mortgage Loan that is defaulted and any related defaulted Companion Loans or property acquired by foreclosure or otherwise (the “Liquidation Proceeds”)) together with the net operating income (less reasonable reserves for future expenses) derived from the operation of any REO Properties. Notwithstanding the foregoing, the collections on any Whole Loan will be limited to the portion of such amounts that are payable to the holder of the related Mortgage Loan pursuant to the related Intercreditor Agreement.

 

The master servicer will also be required to establish and maintain a segregated custodial account, sub-account or ledger account (the “Companion Distribution Account”) with respect to the Serviced Companion Loans, which may be a sub-account of the Collection Account, and deposit amounts collected in respect of any Serviced Companion Loan in the Companion Distribution Account. The issuing entity will only be entitled to amounts on deposit in the Companion Distribution Account to the extent these funds are not otherwise payable to the holder of a Serviced Companion Loan or payable or reimbursable to any party to the PSA. Any amounts in the Companion Distribution Account to which the issuing entity is entitled will be transferred on a monthly basis to the Collection Account.

 

On each Master Servicer Remittance Date, the master servicer will be required to disburse from the Collection Account and remit to the certificate administrator for deposit into the Lower-Tier REMIC Distribution Account, to the extent of funds on deposit in the Collection Account, the Available Funds for such Distribution Date and any Yield Maintenance Charges or Prepayment Premiums received as of the related Determination Date, and any Withheld Amounts to be deposited in the Interest Reserve Account in respect of the related Collection Period.

 

The certificate administrator is required to establish and maintain various accounts, including a “Lower-Tier REMIC Distribution Account” and an “Upper-Tier REMIC Distribution Account”, each of which may be sub-accounts of a single account (collectively, the “Distribution Accounts”), in its own name on behalf of the trustee and for the benefit of the Certificateholders and the VRR Interest Owners.On each Distribution Date, the certificate administrator is required to apply amounts on deposit in the Upper-Tier REMIC Distribution Account (which will include various funds that were remitted by the master servicer from the Collection Account, plus, among other things, any P&I Advances less amounts, if any, distributable to the Class V and Class R certificates) as set forth in the PSA generally to make distributions of interest and principal from Available Funds to the holders of the Regular Certificates and the Exchangeable Certificatesand to make distributions of interest and principal from VRR Interest Available Funds to the holders of the VRR Interest, as described under “Description of the Certificates—Distributions—Priority of Distributions”and“Credit Risk Retention—VRR Interest—Priority of Distributions, respectively.

 

The certificate administrator is also required to establish and maintain an account (the “Interest Reserve Account”), which may be a sub-account of the Distribution Account, in its own name on behalf of the trustee for the benefit of the Certificateholders and the VRR Interest Owners. On the Master Servicer Remittance Date occurring each February and on any Master Servicer Remittance Date occurring in any January which occurs in a year that is not a leap year (in each case, unless the related Distribution Date is the final Distribution Date), the certificate administrator will be required to deposit into the Interest Reserve Account during the related interest period, in respect of any Mortgage Loan that accrues interest on an Actual/360 Basis (collectively, the “Actual/360 Loans”), an amount equal to one day’s interest at the Net Mortgage Rate for each such Actual/360 Loan on its Stated Principal Balance and as of the Distribution Date in the month preceding the month in which the Master Servicer Remittance Date occurs, to the extent a Periodic Payment or P&I Advance or other deposit is made in respect of such Mortgage Loan (all amounts so deposited in any consecutive January (if applicable) and February, “Withheld Amounts”). On the Master Servicer Remittance Date occurring each March (or February, if the related Distribution Date is the final Distribution Date), the certificate administrator will be required to withdraw from the Interest Reserve Account an amount equal to the Withheld Amounts from the preceding January (if applicable) and February, if any, and deposit that amount into the Lower-Tier REMIC Distribution Account.

 

The certificate administrator is also required to establish and maintain an account (the “Excess Interest Distribution Account”), which may be a sub-account of the Distribution Account, in the name of the trustee for the benefit of the holders of the Class VCertificates and the VRR Interest. Prior to the applicable Distribution Date, the master servicer is required to remit to the certificate administrator for deposit into the Excess Interest Distribution Account an amount equal to the Excess Interest received by the master servicer on or prior to the related Determination Date.

 

The certificate administrator may be required to establish and maintain accounts (the “Gain-on-Sale Reserve Account” and the “VRR Interest Gain-on-Sale Reserve Account”, respectively) each of which may be a sub-account of the Distribution Account, in its own name on behalf of the trustee for the benefit of the Certificateholders and the VRR Interest Owners, respectively. To the extent that any gains are realized on sales of REO Properties (or, with respect to any Whole Loan, the portion of such amounts that are payable on the related Mortgage Loan pursuant to

 

286 

 

 

the related Intercreditor Agreement), such gains will be deposited into the Gain-on-Sale Reserve Account in an amount equal to the Non-Vertically Retained Percentage multiplied by such amounts and into the VRR Interest Gain-on-Sale Reserve Account in an amount equal to the Vertically Retained Percentage multiplied by such amounts. Amounts in the Gain-on-Sale Reserve Account will be applied on the applicable Distribution Date as part of Available Funds to all amounts due and payable on the Regular Certificates and the Trust Components (including to reimburse for Realized Losses previously allocated to such certificates), and the amounts in the VRR Interest Gain-on-Sale Reserve Account will be applied on the applicable Distribution Date as part of VRR Interest Available Funds to all amounts due and payable on the VRR Interest (including to reimburse for VRR Interest Realized Losses previously allocated to the VRR Interest). Any remaining amounts will be held in the Gain-on-Sale Reserve Account and VRR Interest Gain-on-Sale Reserve Account, as applicable, to offset shortfalls and losses incurred on subsequent Distribution Dates as described above. Any remaining amounts not necessary to offset any shortfalls or losses on the final Distribution Date will be distributed on the Class R certificates after all amounts payable to the Regular Certificates,the VRR Interestand the Trust Components have been made.

 

The special servicer will also be required to establish one or more segregated custodial accounts (the “REO Account”) for collections from REO Properties. Each REO Account will be maintained by the special servicer in its own name on behalf of the trustee and for the benefit of the Certificateholders and the VRR Interest Owners.

 

The Collection Account, the Distribution Accounts, the Interest Reserve Account, the Companion Distribution Account, the Excess Interest Distribution Account, the Gain-on-Sale Reserve Account, the VRR Interest Gain-on-Sale Reserve Account and the REO Account are collectively referred to as the “Securitization Accounts” (but with respect to any Whole Loan, the issuing entity’s interest in any such account will be limited to the extent of the issuing entity’s interest in the Whole Loan). Each of the foregoing accounts will be held at a depository institution or trust company meeting the requirements of the PSA.

 

Amounts on deposit in the foregoing accounts may be invested in certain United States government securities and other investments meeting certain ratings and other requirements set forth in the PSA (“Permitted Investments”). Interest or other income earned on funds in the accounts maintained by the master servicer, the certificate administrator or the special servicer will be payable to each of them as additional compensation, and each of them will be required to bear any losses resulting from its investment of such funds.

 

Withdrawals from the Collection Account

 

The master servicer may, from time to time, make withdrawals from the Collection Account (or the applicable subaccount of the Collection Account (other than the Companion Distribution Account)) for any of the following purposes, in each case only to the extent permitted under the PSA and with respect to any Serviced Whole Loan, subject to the terms of the related Intercreditor Agreement, without duplication (the order set forth below not constituting an order of priority for such withdrawals):

 

(i)       to remit on each Master Servicer Remittance Date (A) to the certificate administrator for deposit into the Lower-Tier REMIC Distribution Account certain portions of the Aggregate Available Funds and any Prepayment Premiums or Yield Maintenance Charges attributable to the Mortgage Loans on the related Distribution Date, or (B) to the certificate administrator for deposit into the Excess Interest Distribution Account an amount equal to the Excess Interest received in the applicable one-month period ending on the related Determination Date, if any;

 

(ii)      to pay or reimburse the master servicer, the special servicer and the trustee, as applicable, pursuant to the terms of the PSA and any related Intercreditor Agreement for Advances made by any of them and interest thereon as described above under “—Advances”;

 

(iii)     to pay on or before each Master Servicer Remittance Date (x) to the Master Servicer as compensation, the aggregate unpaid Servicing Fee (or to pay KeyBank, if KeyBank is no longer the Master Servicer, any excess servicing strip to which it is entitled in accordance with the PSA) earned with respect to the Mortgage Loans through the end of the most recently ended Interest Accrual Period, and (y) to the Special Servicer as compensation, unpaid special servicing compensation earned with respect to the Mortgage Loans through the immediately preceding Determination Date (or, in the case of Special Servicing Fees, accrued with respect to the Mortgage Loans that are Specially Serviced Loans through the end of the most recently ended Interest Accrual Period);

 

(iv)     to pay to the operating advisor the Operating Advisor Consulting Fee (but only to the extent actually received from the related borrower) or the Operating Advisor Fee;

 

287 

 

 

(v)      to pay to the asset representations reviewer the Asset Representations Reviewer Fee and any unpaid Asset Representations Reviewer Asset Review Fee (to the extent such fee is to be paid by the issuing entity);

 

(vi)     to reimburse the trustee, the master servicer and the special servicer, as applicable, for certain Nonrecoverable Advances or Workout-Delayed Reimbursement Amounts, together with interest thereon;

 

(vii)    to reimburse the master servicer, the special servicer or the trustee, as applicable, for any unreimbursed expenses reasonably incurred with respect to each related Mortgage Loan that has been repurchased or substituted by such person pursuant to the PSA or otherwise;

 

(viii)   to reimburse the master servicer or the special servicer for any unreimbursed expenses reasonably incurred by such person in connection with the enforcement of the related mortgage loan seller’s obligations under the applicable MLPA;

 

(ix)     to pay for any unpaid costs and expenses incurred by the issuing entity;

 

(x)      to pay the master servicer and the special servicer, as applicable, as additional servicing compensation, (A) interest and investment income earned in respect of amounts relating to the issuing entity held in the Collection Account and the Companion Distribution Account (but only to the extent of the net investment earnings during the applicable one month period ending on the related Distribution Date) and (B) certain penalty charges and default interest;

 

(xi)     to recoup any amounts deposited in the Collection Account in error;

 

(xii)    to the extent not reimbursed or paid pursuant to any of the above clauses, to reimburse or pay the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the depositor or any of their respective directors, officers, members, managers, employees and agents, unpaid additional expenses of the issuing entity and certain other unreimbursed expenses incurred by such person pursuant to and to the extent reimbursable under the PSA and to satisfy any indemnification obligations of the issuing entity under the PSA;

 

(xiii)   to pay for the cost of the opinions of counsel or the cost of obtaining any extension to the time in which the issuing entity is permitted to hold REO Property;

 

(xiv)   to pay any applicable federal, state or local taxes imposed on any Trust REMIC, or any of their assets or transaction, together with all incidental costs and expenses, to the extent that none of the master servicer, the special servicer, the certificate administrator or the trustee is liable under the PSA;

 

(xv)    to pay the CREFC® Intellectual Property Royalty License Fee;

 

(xvi)   to reimburse the certificate administrator out of general collections on the Mortgage Loans and REO Properties for legal expenses incurred by and reimbursable to it by the issuing entity of any administrative or judicial proceedings related to an examination or audit by any governmental taxing authority;

 

(xvii)  to pay the related mortgage loan seller or any other person, with respect to each Mortgage Loan, if any, previously purchased or replaced by such person pursuant to the PSA, all amounts received thereon subsequent to the date of purchase or replacement relating to periods after the date of purchase or replacement;

 

(xviii) to remit to the certificate administrator for deposit in the Interest Reserve Account the amounts required to be deposited in the Interest Reserve Account pursuant to the PSA as described above under “—Accounts”;

 

(xix)   to remit to the companion paying agent for deposit into the Companion Distribution Account the amounts required to be deposited pursuant to the PSA; and

 

(xx)    to clear and terminate the Collection Account pursuant to a plan for termination and liquidation of the issuing entity.

 

No amounts payable or reimbursable to parties to the PSA out of general collections that do not specifically relate to a Serviced Whole Loan will be reimbursable from amounts that would otherwise be payable to the related Companion Loan.

 

288 

 

 

Certain costs and expenses (such as a pro rata share of any related Servicing Advances) allocable to a Mortgage Loan that is part of a Serviced Whole Loan may be paid or reimbursed out of payments and other collections on the other Mortgage Loans, subject to the issuing entity’s right to reimbursement from future payments and other collections on the related Companion Loans or from general collections with respect to any securitization of a related Companion Loan. If the master servicer makes, with respect to any Serviced Whole Loan, any reimbursement or payment out of the Collection Account to cover a related Serviced Companion Loan’s share of any cost, expense, indemnity, Servicing Advance or interest on such Servicing Advance, or fee with respect to such Serviced Whole Loan, then the master servicer (with respect to Serviced Mortgage Loans that are not SpeciallyServiced Loans) or special servicer (with respect to Specially Serviced Loans and REO Properties)must use efforts consistent with the Servicing Standard to collect such amount out of collections on such Serviced Companion Loan or, if and to the extent permitted under the related Intercreditor Agreement, from the holder of the related Serviced Companion Loan.

 

The master servicer will also be entitled to make withdrawals, from time to time, from the Collection Account of amounts necessary for the payments or reimbursements required to be paid to the parties to the applicable Non-Serviced PSA, pursuant to the applicable Intercreditor Agreement and the applicable Non-Serviced PSA. See “—Servicing of the Non-Serviced Mortgage Loans”.

 

Any P&I Advance made with respect to a Mortgage Loanthat is part of a Whole Loan (and interest thereon) may only be reimbursed out of future payments and collections on that Mortgage Loan or, as and to the extent described under “—Advances” above, on other Mortgage Loans, but not out of payments or other collections on any related Serviced Companion Loan. Likewise, the Certificate Administrator/Trustee Fee, the Operating Advisor Fee and the Asset Representations Reviewer Fee that accrue with respect to any Mortgage Loan and any other amounts payable to the operating advisor may only be paid out of payments and other collections on such Mortgage Loan and/or the Mortgage Pool generally, but not out of payments or other collections on any related Companion Loan.

 

Servicing and Other Compensation and Payment of Expenses

 

General

 

The parties to the PSA other than the depositor will be entitled to payment of certain fees as compensation for services performed under the PSA. Below is a summary of the fees payable to the parties to the PSA from amounts that the issuing entity is entitled to receive. In addition, CREFC® will be entitled to a license fee for use of its names and trademarks, including the CREFC® Investor Reporting Package. Certain additional fees and costs payable by the related borrowers are allocable to the parties to the PSA other than the depositor, but such amounts are not payable from amounts that the issuing entity is entitled to receive.

 

The amounts available for distribution on the certificates and the VRR Intereston any Distribution Date will generally be net of the following amounts: 

Type/Recipient(1)

 

Amount(1)

 

Source(1)

 

Frequency

Master Servicing Fee /
Master Servicer

 

With respect to the Mortgage Loans and any related Serviced Companion Loan, the monthly portion of the related annual Servicing Fee Rate calculated on the Stated Principal Balance of such Mortgage Loan or Serviced Companion Loan.

 

Out of recoveries of interest with respect to the related Mortgage Loan or Serviced Companion Loan, as applicable, or if unpaid after final recovery on the related Mortgage Loan, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans.

 

Monthly

Pari Passu Loan Primary Servicing Fee /
Non-Serviced Master Servicer

 

With respect to each Non-Serviced Mortgage Loan, the monthly portion of the related annual Pari Passu Loan Primary Servicing Fee Rate calculated on the Stated Principal Balance of such Mortgage Loan.

 

Out of recoveries of interest with respect to the related Non-Serviced Mortgage Loan or if unpaid after final recovery on the related Mortgage Loan, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans.

 

Monthly

 

289 

 

 

Type/Recipient(1)

 

Amount(1)

 

Source(1)

 

Frequency

Special Servicing Fee / Special Servicer

 

With respect to each Serviced Mortgage Loan and any related Serviced Companion Loan, in each case that is a Specially Serviced Loan, the monthly portion of the annual Special Servicing Fee Rate calculated on the Stated Principal Balance of such Specially Serviced Loan.

 

First, from liquidation proceeds, insurance and condemnation proceeds, and collections in respect of the related Mortgage Loan (and the related Serviced Companion Loans), and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans.

 

Monthly

Workout Fee /
Special Servicer(2)

 

With respect to each Serviced Mortgage Loan and any related Serviced Companion Loan, in each case that is a Corrected Loan, the Workout Fee Rate multiplied by all payments of interest and principal received on such Mortgage Loan or Serviced Companion Loan for so long as it remains a Corrected Loan.

 

Out of each collection of interest, principal, and prepayment consideration received on the related Mortgage Loan (and each related Serviced Companion Loan) and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans.

 

Time to time

Liquidation Fee /
Special Servicer(2)

 

With respect to (i) each Serviced Mortgage Loan and any related Serviced Companion Loan, in each case that is a Specially Serviced Loan for which the special servicer obtains a full, partial or discounted payoff or any liquidation proceeds, insurance proceeds and condemnation proceeds and (ii) in certain circumstances, each Mortgage Loan repurchased by a mortgage loan seller (or as to which a Loss of Value Payment is made), an amount calculated by application of the Liquidation Fee Rate to the related payment or proceeds (exclusive of default interest).

 

From any liquidation proceeds, insurance proceeds, condemnation proceeds and any other revenues received with respect to the related Mortgage Loan (and each related Serviced Companion Loan) and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans.

 

Time to time

Additional Servicing Compensation / Master Servicer and/or Special Servicer(3)

 

All modification fees, assumption application fees, defeasance fees, assumption, waiver, consent and earnout fees, late payment charges, default interest,Prepayment Interest Excesses (to the extent payable to the master servicer), review fees and similar fees actually collected on the Serviced Mortgage Loans and related Serviced Companion Loans.

 

Related payments made by borrowers with respect to the related Mortgage Loans and related Serviced Companion Loans.

 

Time to time

Certificate Administrator/Trustee Fee/

 

With respect to each Distribution Date, an amount

 

Out of general collections with respect to Mortgage Loans on

 

Monthly

 

290 

 

 

Type/Recipient(1)

 

Amount(1)

 

Source(1)

 

Frequency

Certificate Administrator/Trustee

 

equal to the monthly portion of the annual Certificate Administrator/Trustee Fee Rate calculated on the Stated Principal Balance of each Mortgage Loan.

 

deposit in the Collection Account or the Distribution Account.

 

 

Operating Advisor Upfront Fee / Operating Advisor

 

A fee of $10,000 on the Closing Date.

 

Payable by the mortgage loan sellers.

 

At closing

Operating Advisor Fee / Operating Advisor

 

With respect to each Distribution Date, an amount equal to the monthly portion of the annual Operating Advisor Fee Rate calculated on the Stated Principal Balance of each Mortgage Loan.

 

First, out of recoveries of interest with respect to the related Mortgage Loan and then, if the related Mortgage Loan has been liquidated, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans.

 

Monthly

Operating Advisor Consulting Fee / Operating Advisor

 

$10,000 for each Major Decision made with respect to a Serviced Mortgage Loan or such lesser amount actually received from the related borrower with respect to such Mortgage Loan.

 

Payable by the related borrower when incurred.

 

Time to time

Asset Representations Reviewer Fee / Asset Representations Reviewer

 

With respect to each Distribution Date, an amount equal to the product of the monthly portion of the annual Asset Representations Reviewer Fee Rate multiplied by the Stated Principal Balance of each Mortgage Loan.

 

Out of general collections on deposit in the Collection Account.

 

Monthly

Asset Representations Reviewer Upfront Fee / Asset Representations Reviewer

 

A fee of $5,000 on the Closing Date.

 

Payable by the mortgage loan sellers.

 

At closing

Asset Representations Reviewer Asset Review Fee / Asset Representations Reviewer

 

(4)

 

Payable by the related mortgage loan seller; provided, that if the related mortgage loan seller is insolvent or fails to pay such amount within 90 days of written request by the asset representations reviewer, such fee will be paid by the trust.

 

In connection with each Asset Review with respect to a Delinquent Loan.

Servicing Advances / Master Servicer, Special Servicer, Trustee, Non-Serviced Master Servicer, Non-Serviced Special Servicer or Non-Serviced Trustee

 

To the extent of funds available, the amount of any Servicing Advances.

 

First, from funds collected with respect to the related Mortgage Loan (and any related Serviced Companion Loans), and then with respect to any Nonrecoverable Advance or a Workout-Delayed Reimbursement Amount, out of general collections with respect to Mortgage Loans on deposit in

 

Time to time

 

291 

 

 

Type/Recipient(1)

 

Amount(1)

 

Source(1)

 

Frequency

 

 

 

 

the Collection Account, subject to certain limitations.

 

 

Interest on Servicing
Advances / Master Servicer, Special Servicer, Trustee, Non-Serviced Master Servicer, Non-Serviced Special Servicer or Non-Serviced Trustee

 

At a rate per annum equal to the Reimbursement Rate calculated on the number of days the related Advance remains unreimbursed.

 

First, out of late payment charges and default interest on the related Mortgage Loan (and any related Serviced Companion Loans), and then, after or at the same time such Servicing Advance is reimbursed, out of any other amounts then on deposit in the Collection Account, subject to certain limitations.

 

Time to time

P&I Advances /
Master Servicer and Trustee

 

To the extent of funds available, the amount of any P&I Advances.

 

First, from funds collected with respect to the related Mortgage Loan and then, with respect to a Nonrecoverable Advance or a Workout-Delayed Reimbursement Amount, out of general collections on deposit in the Collection Account.

 

Time to time

Interest on P&I Advances / Master Servicer and Trustee

 

At a rate per annum equal to the Reimbursement Rate calculated on the number of days the related Advance remains unreimbursed.

 

First, out of default interest and late payment charges on the related Mortgage Loan and then, after or at the same time such P&I Advance is reimbursed, out of general collections then on deposit in the Collection Account with respect to the other Mortgage Loans.

 

Monthly

Indemnification Expenses /
Trustee, Certificate Administrator, Depositor, Master Servicer, Special Servicer, Operating Advisor or Asset Representations Reviewer and any director, officer, employee or agent of any of the foregoing parties

 

Amount to which such party is entitled for indemnification under the PSA.

 

Out of general collections with respect to Mortgage Loans on deposit in the Collection Account or the Distribution Account (and, under certain circumstances, from collections on Serviced Companion Loans)

 

Time to time

CREFC® Intellectual Property Royalty License Fee / CREFC®

 

With respect to each Distribution Date, an amount equal to the product of the CREFC® Intellectual Property Royalty License Fee Rate multiplied by the outstanding principal amount of each Mortgage Loan.

 

Out of general collections with respect to Mortgage Loans on deposit in the Collection Account.

 

Monthly

Expenses of the issuing entity not advanced (which may include reimbursable expenses incurred by the Operating Advisor or Asset Representations Reviewer, expenses relating to environmental remediation or appraisals, expenses of

 

Based on third party charges.

 

First from collections on the related Mortgage Loan (income on the related REO Property), if applicable, and then from general collections with respect to Mortgage Loans in the Collection Account (and custodial account with respect to a Serviced Companion Loan,

 

Time to time

 

292 

 

 

Type/Recipient(1)

 

Amount(1)

 

Source(1)

 

Frequency

   operating REO Property and expenses incurred by any independent contractor hired to operate REO Property)

 

 

 

if applicable), subject to certain limitations.

 

 

 

 

(1)

With respect to any Mortgage Loan and any related Serviced Companion Loan (or any Specially Serviced Loan) in respect of which an REO Property was acquired, all references to Mortgage Loan, Companion Loan, Specially Serviced Loan in this table will be deemed to also be references to or to also include any successor REO Loan.

 

With respect to each Non-Serviced Mortgage Loan, the related master servicer and special servicer (and, solely with respect to certain indemnification expenses, operating advisor, certificate administrator and trustee) under the related Non-Serviced PSA will be entitled to receive similar fees and reimbursements with respect to that Non-Serviced Mortgage Loan in amounts, from sources and at frequencies that are similar, but not necessarily identical, to those described above and, in certain cases (for example, with respect to unreimbursed special servicing fees and servicing advances with respect to each Non-Serviced Whole Loan), such amounts may be reimbursable from general collections on the other Mortgage Loans to the extent not recoverable from the related Non-Serviced Whole Loan. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans.”

 

In connection with the servicing and administration of each Serviced Whole Loan pursuant to the terms of the PSA and the related Intercreditor Agreement, the master servicer and special servicer will be entitled to servicing compensation, without duplication, with respect to the related Serviced Companion Loan as well as the related Mortgage Loan to the extent consistent with the PSA and not prohibited by the related Intercreditor Agreement.

 

In connection with a Serviced Whole Loan, costs and expenses of servicing and administration are generally payable or reimbursable to service providers before payments are made to noteholders from proceeds on such Whole Loan. To the extent paid from collections on the related Mortgage Loan, the Non-Vertically Retained Percentage of such costs and expenses (e.g., reimbursements of Servicing Advances, interest on advances and certain special servicing compensation) would generally reduce distributions to certificateholders in reverse order of priority.

 

(2)

Subject to certain offsets as described below. Circumstances as to when a Liquidation Fee is not payable are set forth in this “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses” section.

 

(3)

Allocable between the master servicer and the special servicer as provided in the PSA.

 

(4)

With respect to each Delinquent Loan that is subject to an Asset Review (for purposes of this footnote, each a “Subject Loan”), the asset representations reviewer will be entitled to a fee equal to the sum of: (i) $15,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance less than $20,000,000, (ii) $20,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $20,000,000, but less than $40,000,000 or (iii) $25,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $40,000,000.

 

Master Servicing Compensation

 

The fee of the master servicer (the “Servicing Fee”) will be payable monthly from amounts allocable in respect of interest received in respect of each Mortgage Loan, Serviced Companion Loan (to the extent not prohibited under the related Intercreditor Agreement) and any successor REO Loan (including Specially Serviced Loans and any Non-Serviced Mortgage Loan constituting a “specially serviced loan” under any related Non-Serviced PSA), and will accrue at a rate (the “Servicing Fee Rate”) on the Stated Principal Balance of such Mortgage Loan, Serviced Companion Loan or REO Loan, equal to (1) with respect to each Serviced Mortgage Loan, a per annum rate equal to the sum of a master servicing fee rate equal to 0.00250% per annum and a primary servicing fee rate ranging from 0.00250% to 0.06000% per annum, (2) with respect to each Non-Serviced Mortgage Loan, a master servicing fee rate equal to 0.00250% per annum, and (3) with respect to each Serviced Companion Loan, a primary servicing fee rate equal to 0.00250% per annum(or, with respect to the One SoHo Square companion loan, 0.00625%per annum); provided, that with respect to each Servicing Shift Mortgage Loan, on and after the related Servicing Shift Securitization Date, the primary servicing fee rate comprising a part of the related “Servicing Fee Rate” will be 0% per annum(and the amount of the reduction in the “Servicing Fee Rate” will instead be paid to the related Non-Serviced Master Servicer as the Pari Passu Loan Primary Servicing Fee Rate). The Servicing Fee payable to the master servicer with respect to each Serviced Companion Loan will be payable, subject to the terms of the related Intercreditor Agreement, from amounts payable in respect of the related Companion Loan.

 

In addition to the Servicing Fee, the master servicer will be entitled to retain, with respect to each Serviced Mortgage Loan and any related Serviced Companion Loan as additional servicing compensation, the following amounts to the extent collected from the related borrower:

 

 

100% of any defeasance fees actually collected during the related collection period in connection with the defeasance of a Serviced Mortgage Loan or Serviced Whole Loan, if applicable (provided, that for the

 

 

 

293 

 

 

 

 

avoidance of doubt, any such defeasance fee will not include any Modification Fees or waiver fees in connection with a defeasance that the special servicer is entitled to under the PSA);

 

 

(x) 50% of Excess Modification Fees actually collected during the related collection period with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) and paid in connection with a consent, approval or other action that (i) is a Major Decision or an item under clause (v) or clauses (ix)(a) or (b) of the definition of “Special Servicer Decision” (in each case, regardless of who processes such consent, approval or other action) or (ii) is a Special Servicer Decision processed by the Master Servicer and (y) 100% of Excess Modification Fees actually collected during the related collection period with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) and paid in connection with a consent, approval or other action that does not involve a Major Decision or Special Servicer Decision;providedthat the master servicer will not be entitled to any COVID Forbearance Fees with respect to a Payment Accommodation;

 

 

(x) 100% of assumption fees, waiver fees, loan service transaction fees,earnout fees and other similar items collected during the related collection period with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) in connection with a consent, approval or other action that does not involve a Major Decision or a Special Servicer Decision, and (y) 50% of assumption fees, waiver fees, loan service transaction fees,earnout fees and other similar items collected during the related collection period with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) in connection with a consent, approval or other action that (i) is a Major Decision or an item under clause (v) or clauses (ix)(a) or (b) of the definition of “Special Servicer Decision” (in each case, regardless of who processes such consent, approval or other action) or (ii) is a Special Servicer Decision processed by the Master Servicer;

 

 

100% of assumption application fees and other similar itemscollected during the related Collection Period with respect to Serviced Mortgage Loans (and any related Serviced Companion Loan) for which the master servicer is processing the underlying assumption transaction (whether or not the consent of the special servicer is required);

 

 

(x) 100% of consent fees on Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) in connection with a consent that does not involve a Major Decision or Special Servicer Decision, and (y) 50% of consent fees on Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) in connection with a consent that (i) is a Major Decision or an item under clause (v) or clauses (ix)(a) or (b) of the definition of “Special Servicer Decision” (in each case, regardless of who processes such consent, approval or other action) or (ii) is a Special Servicer Decision processed by the Master Servicer;

 

 

any and all amounts collected for checks returned for insufficient funds on all Serviced Mortgage Loans and any Serviced Companion Loan;

 

 

100% of charges for beneficiary statements or demands actually paid by the borrowers relating to the accounts held by the master servicer pursuant to the PSA or the Mortgage Loan documents;

 

 

the excess, if any, of Prepayment Interest Excesses (to the extent not payable by the master servicer as a Compensating Interest Payment) over Prepayment Interest Shortfalls arising from any principal prepayments on the Serviced Mortgage Loans and any Serviced Companion Loans; and

 

 

late payment charges and default interest paid by the borrowers (that were accrued while the related Serviced Mortgage Loans or any related Serviced Companion Loans were not Specially Serviced Loans), but only to the extent such late payment charges and default interest are not needed to pay interest on Advances or certain additional trust fund expenses (including Special Servicing Fees, Liquidation Fees and Workout Fees) incurred with respect to the related Mortgage Loan since the Closing Date.

 

Notwithstanding anything to the contrary, the master servicer will be entitled to charge and retain reasonable review fees in connection with any borrower request to the extent such fees are not prohibited under the related Mortgage Loan documents and are actually paid by or on behalf of the related borrower. In addition, the master servicer also is authorized but not required to invest or direct the investment of funds held in the Collection Account, the Companion Distribution Account and any other servicing, escrow or reserve accounts in Permitted Investments, and the master servicer will be entitled to retain any interest or other income earned on those funds and will bear any losses resulting from the investment of these funds, except as set forth in the PSA. The master servicer also is entitled to retain any interest earned on any servicing escrow account to the extent the interest is not required to be paid to the related borrowers.

294 

 

With respect to any of the preceding fees as to which both the master servicer and the special servicer are entitled to receive a portion thereof, the master servicer and the special servicer will each have the right in their sole discretion, but not any obligation, to reduce or elect not to charge its respective portion of such fee; provided that (A) neither the master servicer nor the special servicer will have the right to reduce or elect not to charge the portion of any such fee due to the other and (B) to the extent either the master servicer or the special servicer exercises its right to reduce or elect not to charge its respective portion in any such fee, the party that reduced or elected not to charge its respective portion of such fee will not have any right to share in any part of the other party’s portion of such fee. If the special servicer decides not to charge any fee, the master servicer will nevertheless be entitled to charge its portion of the related fee to which the master servicer would have been entitled if the special servicer had charged a fee and the special servicer will not be entitled to any of such fee charged by the master servicer.

 

See “—Modifications, Waivers and Amendments”.

 

Excess Modification Fees” means, with respect to any Serviced Mortgage Loan or Serviced Whole Loan, the sum of (A) the excess, if any, of (i) any and all Modification Fees with respect to a modification, waiver, extension or amendment of any of the terms of such Mortgage Loan or Serviced Whole Loan, over (ii) all unpaid or unreimbursed additional expenses (including, without limitation, reimbursement of Advances and interest on Advances to the extent not otherwise paid or reimbursed by the borrower but excluding Special Servicing Fees, Workout Fees and Liquidation Fees) outstanding or previously incurred on behalf of the issuing entity with respect to the related Mortgage Loan or Serviced Whole Loan, and reimbursed from such Modification Fees and (B) expenses previously paid or reimbursed from Modification Fees as described in the preceding clause (A), which expenses have been recovered from the related borrower or otherwise.

 

Modification Fees” means, with respect to any Serviced Mortgage Loan or Serviced Companion Loan, any and all fees with respect to a modification, extension, waiver or amendment that modifies, extends, amends or waives any term of such Mortgage Loan documents and/or related Serviced Companion Loan documents (as evidenced by a signed writing) agreed to by the master servicer or the special servicer, as applicable (other than all assumption fees, assumption application fees, consent fees, loan service transaction fees,defeasance fees, Special Servicing Fees, Liquidation Fees or Workout Fees).

 

With respect to each of the master servicer and special servicer, the Excess Modification Fees collected and earned by such person from the related borrower (taken in the aggregate with any other Excess Modification Fees collected and earned by such person from the related borrower within the prior 12 months of the collection of the current Excess Modification Fees) will be subject to a cap of 1.0% of the outstanding principal balance of the related Mortgage Loan or Serviced Whole Loan on the closing date of the related modification, extension, waiver or amendment (after giving effect to such modification, extension, waiver or amendment) with respect to any Mortgage Loan or Serviced Whole Loan.

 

The Servicing Fee is calculated on the Stated Principal Balance of each Mortgage Loan (including each Non-Serviced Mortgage Loan) and each related Serviced Companion Loan in the same manner as interest is calculated on such Mortgage Loans and Serviced Companion Loans. The Servicing Fee Rate for each Mortgage Loan is included in the Administrative Cost Rate listed for that Mortgage Loan on Annex A-1. Any Servicing Fee Rate calculated on an Actual/360 Basis will be recomputed on the basis of twelve 30-day months, assuming a 360-day year (“30/360 Basis”) for purposes of calculating the Net Mortgage Rate.

 

Pursuant to the terms of the PSA, KeyBankwill be entitled to retain a portion of the Servicing Fee with respect to each Serviced Mortgage Loan and, to the extent provided for in the related Intercreditor Agreement, each Serviced Companion Loan, notwithstanding any termination or resignation of KeyBankas master servicer; provided that KeyBankmay not retain any portion of the Servicing Fee to the extent that portion of the Servicing Fee is required to appoint a successor master servicer. In addition, KeyBankwill have the right to assign and transfer its rights to receive that retained portion of its Servicing Fee to another party.

 

The master servicer will be required to pay its overhead and any general and administrative expenses incurred by it in connection with its servicing activities under the PSA. The master servicer will not be entitled to reimbursement for any expenses incurred by it except as expressly provided in the PSA. See “Description of the Certificates—Distributions—Method, Timing and Amount”.

 

With respect to a Non-Serviced Mortgage Loan, the related Non-Serviced Master Servicer (or its sub-servicer) will be entitled to the related Pari Passu Loan Primary Servicing Fee.

 

295 

 

 

Special Servicing Compensation

 

The principal compensation to be paid to the special servicer in respect of its special servicing activities will be the Special Servicing Fee, the Workout Fee and the Liquidation Fee.

 

The “Special Servicing Fee” will accrue with respect to each Specially Serviced Loan or REO Loan (other than a Non-Serviced Mortgage Loan)on a loan-by-loan basis at a per annum rate equal to the greater of 0.25% per annum and the per annum rate that would result in a special servicing fee of $3,500for the related month (the “Special Servicing Fee Rate”) calculated on the basis of the Stated Principal Balance of the related Mortgage Loan (including any REO Loan) and any related Serviced Companion Loan, as applicable, and in the same manner as interest is calculated on the Specially Serviced Loans, and will be payable monthly, first from Liquidation Proceeds, Insurance and Condemnation Proceeds, and collections in respect of the related REO Property or Specially Serviced Loan and then from general collections on all the Mortgage Loans and any REO Properties. Each Non-Serviced Whole Loan will be subject to a similar special servicing fee pursuant to the related Non-Serviced PSA. For further detail, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu-A/B Whole Loan”.

 

The “Workout Fee” will generally be payable with respect to each Corrected Loan and will be calculated by application of a “Workout Fee Rate” of 1.00% to each collection (other than penalty charges and Excess Interest) of interest and principal (other than any amount for which a Liquidation Fee would be paid) (including scheduled payments, prepayments, balloon payments, and payments at maturity or anticipated repayment date) received on the Corrected Loan for so long as it remains a Corrected Loan; provided, that in no event will the Workout Fee exceed $1,000,000 in the aggregate with respect to any particular workout of a Mortgage Loan (together with any related Serviced Companion Loan) that is a Specially Serviced Loan; provided, further, that after receipt by the special servicer of Workout Fees with respect to such Corrected Loan in an amount equal to $25,000, any Workout Fees in excess of such amount will be reduced by the Excess Modification Fee Amount; provided, further, that in the event the Workout Fee collected over the course of such workout calculated at the Workout Fee Rate is less than $25,000, then the special servicer will be entitled to an amount from the final payment on the related Corrected Loan (including any related Serviced Companion Loan) that would result in the total Workout Fees payable to the special servicer in respect of that Corrected Loan (including any related Serviced Companion Loan) equal to $25,000. The “Excess Modification Fee Amount” with respect to the special servicer, any Corrected Loan and any particular modification, waiver, extension or amendment with respect to such Corrected Loan that gives rise to the payment of a Workout Fee, is an amount equal to the aggregate of any Excess Modification Fees paid by or on behalf of the related borrower with respect to the related Mortgage Loan (including the related Serviced Companion Loan, if applicable, unless prohibited under the related Intercreditor Agreement) and received and retained by the special servicer as compensation within the prior 12 months of such modification, waiver, extension or amendment, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee. The Non-Serviced Whole Loans will be subject to a similar workout fee pursuant to the related Non-Serviced PSA. For further details, see “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

The Workout Fee with respect to any Corrected Loan will cease to be payable if the Corrected Loan again becomes a Specially Serviced Loan but will become payable again if and when the Mortgage Loan (together with any related Serviced Companion Loan) again becomes a Corrected Loan.

 

If the special servicer is terminated (other than for cause) or resigns, it will retain the right to receive any and all Workout Fees payable with respect to a Mortgage Loan or Serviced Companion Loan that became a Corrected Loan during the period that it acted as special servicer and remained a Corrected Loan at the time of that termination or resignation, except that such Workout Fees will cease to be payable if the Corrected Loan again becomes a Specially Serviced Loan. The successor special servicer will not be entitled to any portion of those Workout Fees. If the special servicer resigns or is terminated (other than for cause), it will receive any Workout Fees payable on Specially Serviced Loans for which the resigning or terminated special servicer had determined to grant a forbearance or cured the event of default through a modification, restructuring or workout negotiated by the special servicer and evidenced by a signed writing, but which had not as of the time the special servicer resigned or was terminated become a Corrected Loan solely because the borrower had not made 3 consecutive timely Periodic Payments and which subsequently becomes a Corrected Loan as a result of the borrower making such 3 consecutive timely Periodic Payments.

 

A “Liquidation Fee” will be payable to the special servicer with respect to (a) each Specially Serviced Loan or REO Property (except with respect to any Non-Serviced Mortgage Loan) as to which the special servicer receives (i) a full, partial or discounted payoff from the related borrower or (ii) any Liquidation Proceeds or Insurance and Condemnation Proceeds (including with respect to the related Companion Loan, if applicable) and (b) each Mortgage Loan repurchased by a mortgage loan seller (or as to which a Loss of Value Payment is made) (except as specified

 

296 

 

 

in the following paragraph). The Liquidation Fee for each such Mortgage Loan, Specially Serviced Loan (and each related Serviced Companion Loan) or REO Property will be payable from, and will be calculated by application of a “Liquidation Fee Rate” of 1.00% to the related payment or proceeds (or, if such rate would result in an aggregate liquidation fee less than $25,000, then the Liquidation Fee Rate will be equal to such rate as would result in an aggregate liquidation fee equal to $25,000); provided that in no event will the Liquidation Fee payable in respect of any Specially Serviced Loan (including any Serviced Whole Loan that is a Specially Serviced Loan) or REO Property exceed $1,000,000; provided, further, that the Liquidation Fee with respect to any Mortgage Loan or Specially Serviced Loan will be reduced by the amount of any Excess Modification Fees paid by or on behalf of the related borrower with respect to the related Mortgage Loan (including a Serviced Companion Loan) or REO Property and received by the special servicer as compensation within the prior 12 months, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee.

 

Notwithstanding anything to the contrary described above, no Liquidation Fee will be payable based upon, or out of, Liquidation Proceeds received in connection with:

 

(i)       (A) the repurchase of, or substitution for, any Mortgage Loan by a mortgage loan seller for a Material Defect within the time period (or extension of such time period) provided for such repurchase or substitution if such repurchase or substitution occurs prior to the termination of such extended period, or (B) the payment of a Loss of Value Payment in connection with any such Material Defect if the applicable mortgage loan seller makes such Loss of Value Payment within the initial cure period provided under the related MLPA (as such period may be extended under the terms of the related MLPA),

 

(ii)      the purchase of any Specially Serviced Loan or an REO Property that is subject to mezzanine indebtednessor has a Subordinate Companion Loanby the holder of the related mezzanine loan or Subordinate Companion Loan, as applicable,within 90 days of such holder’s purchase option first becoming exercisable during the period prior to such Mortgage Loan becoming a Corrected Loan,

 

(iii)     the purchase or exchange of all of the Mortgage Loans and REO Properties in connection with any termination of the issuing entity,

 

(iv)     with respect to a Serviced Pari Passu Companion Loan, (A) a repurchase of such Serviced Pari Passu Companion Loan by the related mortgage loan seller for a breach of representation or warranty or for defective or deficient Mortgage Loan documentation under the pooling and servicing agreement for the securitization trust that owns such Serviced Pari Passu Companion Loan within the time period (or extension of such time period) provided for such repurchase if such repurchase occurs prior to the termination of such extended period provided in such pooling and servicing agreement or (B) a purchase of such Serviced Pari Passu Companion Loan by an applicable party to a pooling and servicing agreement pursuant to a clean-up call or similar liquidation of another securitization entity,

 

(v)      the purchase of any Specially Serviced Loan by the special servicer or its affiliate (except if such affiliate purchaser is the Directing Certificateholder or its affiliate; provided, that if no Control Termination Event has occurred and is continuing, and such affiliated Directing Certificateholder or its affiliate purchases any Specially Serviced Loan within 90 days after the special servicer delivers to such Directing Certificateholder for approval the initial asset status report with respect to such Specially Serviced Loan, the special servicer will not be entitled to a liquidation fee in connection with such purchase by the Directing Certificateholder or its affiliates) or

 

(vi)     if a Mortgage Loan or the Serviced Whole Loan becomes a Specially Serviced Loan only because of an event described in clause (1) of the definition of “Specially Serviced Loan” under the heading “Pooling and Servicing Agreement—General” and the related Liquidation Proceeds are received within 90 days following the related maturity date as a result of the related Mortgage Loan or the Serviced Whole Loan being refinanced or otherwise repaid in full.

 

Notwithstanding the foregoing, in the event that a liquidation fee is not payable due to the application of any of clauses (i) through (vi) above, the special servicer may still collect and retain a liquidation fee and similar fees from the related borrower to the extent provided for in, or not prohibited by, the related Mortgage Loan documents. Each Non-Serviced Whole Loan will be subject to a similar liquidation fee pursuant to the related Non-Serviced PSA. For further detail, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”and “—The Non-Serviced Pari Passu-A/B Whole Loan”.

 

The special servicer will also be entitled to additional servicing compensation in the form of:

 

297 

 

 

(i)       100% of Excess Modification Fees actually collected during the related collection period with respect to (x) any Specially Serviced Loans (or any successor REO Loan), (y) if the modification, waiver or amendment is a Special Servicer Decision (other than under clause (v) or clauses (ix)(a) or (b) of thedefinition of “Special Servicer Decision”) processed by the Special Servicer, any Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) and (z) 100% of COVID Forbearance Fees related to any Payment Accommodation;

 

(ii)      50% of Excess Modification Fees collected during the related collection period with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) in connection with a consent, approval or other action that (A) is a Major Decision or an item under clause (v) or clauses (ix)(a) or (b) of the definition of “Special Servicer Decision” (in each case, regardless of who processes such consent, approval or other action) or (B) is a Special Servicer Decision processed by the Master Servicer;

 

(iii)     (x) 100% of assumption fees,waiver fees, loan service transaction fees, earnout fees andother similar itemscollected during the related collection period with respect to (A) Specially Serviced Loans and (B) if the related consent, approval or other action is a Special Servicer Decision (other than under clause (v) or clauses (ix)(a) or (b) of the definition of “Special Servicer Decision”) processed by the Special Servicer, any Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan), and (y) 50% of assumption fees, waiver fees, loan service transaction fees, earnout fees and other similar items collected during the related Collection Period with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) in connection with a consent, approval or other action that (A) is a Major Decision or an item under clause (v) or clauses (ix)(a) or (b) of the definition of “Special Servicer Decision” (in each case, regardless of who processes such consent, approval or other action) or (B) is a Special Servicer Decision processed by the Master Servicer;

 

(iv)     100% of assumption application fees and other similar itemscollected during the related Collection Period with respect to Serviced Mortgage Loans (and any related Serviced Companion Loan, if applicable) for which the special servicer is processing the underlying assumption transaction;

 

(v)      (x) 100% of consent fees on (A) Specially Serviced Loans and (B) if the related consent is a Special Servicer Decision (other than under clause (v) or clauses (ix)(a) or (b) of the definition of “Special Servicer Decision”) processed by the Special Servicer, any Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan), and (y) 50% of consent fees on Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan) in connection with a consent that(A) is a Major Decision or an item under clause (v) or clauses (ix)(a) or (b)of the definition of “Special Servicer Decision” (in each case, regardless of who processes such consent, approval or other action) or (B) is a Special Servicer Decision processed by the Master Servicer;

 

(vi)     100% of charges for beneficiary statements or demands actually paid by the borrowers relating to the accounts held by the special servicer pursuant to the PSA or the Mortgage Loan documents; and

 

(vii)    late payment charges and default interest paid by the borrowers and accrued while the related Serviced Mortgage Loans were Specially Serviced Loans and that are not needed to pay interest on Advances or certain additional trust fund expenses with respect to the related Serviced Mortgage Loans since the Closing Date.

 

Notwithstanding anything to the contrary, the special servicer will be entitled to charge and retain reasonable review fees in connection with any borrower request to the extent such fees are not prohibited under the related Mortgage Loan documents and are actually paid by or on behalf of the related borrower. The special servicer also is authorized but not required to invest or direct the investment of funds held in the REO Account and the Loss of Value Payment Reserve Account in Permitted Investments, and the special servicer will be entitled to retain any interest or other income earned on those funds and will bear any losses resulting from the investment of these funds, except as set forth in the PSA.

 

With respect to any of the preceding fees as to which both the master servicer and the special servicer are entitled to receive a portion thereof, the master servicer and the special servicer will each have the right in their sole discretion, but not any obligation, to reduce or elect not to charge its respective portion of such fee; provided that (A) neither the master servicer nor the special servicer will have the right to reduce or elect not to charge the portion of any such fee due to the other and (B) to the extent either the master servicer or the special servicer exercises its right to reduce or elect not to charge its respective portion in any such fee, the party that reduced or elected not to charge its respective portion of such fee will not have any right to share in any part of the other party’s portion of such fee. If the master servicer decides not to charge any fee, the special servicer will nevertheless be entitled to charge its

 

298 

 

 

portion of the related fee to which the special servicer would have been entitled if the master servicer had charged a fee and the master servicer will not be entitled to any of such fee charged by the special servicer.

 

Each Non-Serviced Mortgage Loan is serviced under the related Non-Serviced PSA (including when such Non-Serviced Mortgage Loan has been transferred to special servicing thereunder). Accordingly, in its capacity as the special servicer under the PSA, the special servicer will not be entitled to receive any special servicing compensation for any Non-Serviced Mortgage Loan. Only the related Non-Serviced Special Servicer will be entitled to special servicing compensation on any Non-Serviced Mortgage Loan or any related Non-Serviced Whole Loans.

 

Disclosable Special Servicer Fees

 

The PSA will provide that the special servicer and its affiliates will be prohibited from receiving or retaining any Disclosable Special Servicer Fees in connection with the disposition, workout or foreclosure of any Mortgage Loan or Serviced Companion Loan, the management or disposition of any REO Property, or the performance of any other special servicing duties under the PSA. The PSA will also provide that, with respect to each Distribution Date, the special servicer must deliver or cause to be delivered to the master servicer within 2 business days following the Determination Date, and the master servicer must deliver, to the extent it has received, to the certificate administrator, without charge and on the Master Servicer Remittance Date, an electronic report which discloses and contains an itemized listing of any Disclosable Special Servicer Fees received by the special servicer or any of its affiliates with respect to such Distribution Date, provided that no such report will be due in any month during which no Disclosable Special Servicer Fees were received.

 

Disclosable Special Servicer Fees” means, with respect to any Mortgage Loan and related Serviced Companion Loan (including any related REO Property), any compensation and other remuneration (including, without limitation, in the form of commissions, brokerage fees, rebates, or as a result of any other fee-sharing arrangement) received or retained by the special servicer or any of its affiliates that is paid by any person (including, without limitation, the issuing entity, any mortgagor, any manager, any guarantor or indemnitor in respect of such Mortgage Loan or Serviced Companion Loan and any purchaser of any Mortgage Loan or Serviced Companion Loan or REO Property) in connection with the disposition, workout or foreclosure of any Mortgage Loan or related Serviced Companion Loan, the management or disposition of any REO Property, and the performance by the special servicer or any such affiliate of any other special servicing duties under the PSA, other than (1) any Permitted Special Servicer/Affiliate Fees and (2) any compensation to which the special servicer is entitled pursuant to the PSA or any Non-Serviced PSA.

 

Permitted Special Servicer/Affiliate Fees” means any commercially reasonable treasury management fees, banking fees, title agency fees, insurance commissions or fees received or retained by the special servicer or any of its affiliates in connection with any services performed by such party with respect to any Mortgage Loan and Serviced Companion Loan (including any related REO Property) in accordance with the PSA.

 

The special servicer will be required to pay its overhead and any general and administrative expenses incurred by it in connection with its servicing activities under the PSA. The special servicer will not be entitled to reimbursement for any expenses incurred by it except as expressly provided in the PSA. See “Description of the Certificates—Distributions—Method, Timing and Amount”.

 

Certificate Administrator and Trustee Compensation

 

As compensation for the performance of its routine duties, the trustee and the certificate administrator will be paid a fee (collectively, the “Certificate Administrator/Trustee Fee”); provided that the trustee fee will be paid by the certificate administrator from the Certificate Administrator/Trustee Fee. The Certificate Administrator/Trustee Fee will be payable monthly from amounts received in respect of the Mortgage Loans and will accrue at a rate equal to 0.00809%per annum (the “Certificate Administrator/Trustee Fee Rate”) on the Stated Principal Balance of the Mortgage Loans and any REO Loans and will be calculated in the same manner as interest is calculated on such Mortgage Loans and REO Loans.

 

Operating Advisor Compensation

 

The operating advisor will be paid a fee of $10,000 (the “Operating Advisor Upfront Fee”) on the Closing Date.The fee of the operating advisor (the “Operating Advisor Fee”) will be payable monthly from amounts received in respect of each Mortgage Loan (including each Non-Serviced Mortgage Loan, but not any Companion Loan) and any successor REO Loan, and will accrue at a rate (the “Operating Advisor Fee Rate”) payable on the Stated Principal Balance of such Mortgage Loans and successor REO Loans and will be calculated in the same manner as interest is calculated on such Mortgage Loans and successor REO Loans. The Operating Advisor Fee Rate will be equal to0.00150%per annum with respect to each Mortgage Loan.

 

299 

 

 

An “Operating Advisor Consulting Fee” will be payable to the operating advisor with respect to each Major Decision on which the operating advisor has consultation obligations and performed its duties with respect to that Major Decision. The Operating Advisor Consulting Fee will be a fee for each such Major Decision equal to $10,000 (or such lesser amount actually received from the related borrower) with respect to any Serviced Mortgage Loan; provided that the operating advisor may in its sole discretion reduce the Operating Advisor Consulting Fee with respect to any Major Decision.

 

Each of the Operating Advisor Fee and the Operating Advisor Consulting Fee will be payable from funds on deposit in the Collection Account out of amounts otherwise available to make distributions on the certificates and the VRR Interestas described above in “—Withdrawals from the Collection Account”, but with respect to the Operating Advisor Consulting Fee, only as and to the extent that such fee is actually received from the related borrower. If the operating advisor has consultation rights with respect to a Major Decision, the PSA will require the party processing such Major Decision to use commercially reasonable efforts consistent with the Servicing Standard to collect the applicable Operating Advisor Consulting Fee from the related borrower in connection with such Major Decision, but only to the extent not prohibited by the related Mortgage Loan documents, and in no event will it take any enforcement action with respect to the collection of such Operating Advisor Consulting Fee other than requests for collection. The master servicer or special servicer, as applicable, will each be permitted to waive or reduce the amount of any such Operating Advisor Consulting Fee payable by the related borrower if it determines that such full or partial waiver is in accordance with the Servicing Standard; provided that the master servicer or the special servicer, as applicable, will be required to consult, on a non-binding basis, with the operating advisor prior to any such waiver or reduction.

 

In addition to the Operating Advisor Fee and the Operating Advisor Consulting Fee, the operating advisor will be entitled to reimbursement of Operating Advisor Expenses in accordance with the terms of the PSA. “Operating Advisor Expenses” for each Distribution Date will equal any unreimbursed indemnification amounts or additional trust fund expenses payable to the operating advisor pursuant to the PSA (other than the Operating Advisor Fee and the Operating Advisor Consulting Fee).

 

Asset Representations Reviewer Compensation

 

The asset representations reviewer will be paid a fee of $5,000 (the “Asset Representations Reviewer Upfront Fee”) on the Closing Date. As compensation for the performance of its routine duties, the asset representations reviewer will be paid a fee (the “Asset Representations Reviewer Fee”). The Asset Representations Reviewer Fee will be payable monthly from amounts received in respect of each Mortgage Loan (including each Non-Serviced Mortgage Loan, but not any Companion Loan) and REO Loan, will accrue at a rate equal to 0.00025%per annum (the “Asset Representations Reviewer Fee Rate”)on the Stated Principal Balance of the Mortgage Loans and any REO Loans and will be calculated in the same manner as interest is calculated on such Mortgage Loans. With respect to each Delinquent Loan that is subject to an Asset Review (each, for purposes of this paragraph, a “Subject Loan ”), the asset representations reviewer will be entitled to a fee equal to the sum of: (i) $15,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance less than $20,000,000, (ii) $20,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $20,000,000, but less than $40,000,000 or (iii) $25,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $40,000,000 (any such fee, the “Asset Representations Reviewer Asset Review Fee”).

 

The Asset Representations Reviewer Fee will be payable from funds on deposit in the Collection Account out of amounts otherwise available to make distributions on the certificates and the VRR Interestas described above in “—Withdrawals from the Collection Account”. The Asset Representations Reviewer Asset Review Fee with respect to each Delinquent Loan will be required to be paid by the related mortgage loan seller; provided, that if the related mortgage loan seller is insolvent or fails to pay such amount within 90 days of written request by the asset representations reviewer, such fee will be paid by the trust following delivery by the asset representations reviewer of evidence reasonably satisfactory to the Enforcing Servicer of such insolvency or failure to pay such amount; provided, further, that notwithstanding any payment of such fee by the issuing entity to the asset representations reviewer, such fee will remain an obligation of the related mortgage loan seller, and the Enforcing Servicer will be required to determine in accordance with the Servicing Standard whether it is in the best interest of Certificateholders and VRR Interest Ownersto pursue and, if it so determines, to pursue remedies against such mortgage loan seller in accordance with the Servicing Standard in order to seek recovery of such amounts from such mortgage loan seller. The Asset Representations Reviewer Asset Review Fee with respect to a Delinquent Loan is required to be included in the Purchase Price or Loss of Value Payment for any Mortgage Loan that was the subject of a completed Asset Review and that is repurchased by the related mortgage loan seller, and such portion of the Purchase Price or Loss of Value Payment received will be used to reimburse the trust for any such fees paid to the asset representations reviewer pursuant to the terms of the PSA.

 

300 

 

 

CREFC® Intellectual Property Royalty License Fee

 

The CREFC® Intellectual Property Royalty License Fee will be paid to CREFC® on a monthly basis.

 

CREFC® Intellectual Property Royalty License Fee” with respect to each Mortgage Loan and successor REO Loan and for any Distribution Date is the amount accrued during the related Interest Accrual Period at the CREFC® Intellectual Property Royalty License Fee Rate on the Stated Principal Balance of such Mortgage Loan or REO Loan as of the close of business on the Distribution Date in such Interest Accrual Period; provided that such amounts will be computed for the same period and on the same interest accrual basis respecting which any related interest payment due or deemed due on the related Mortgage Loan and REO Loan is computed and will be prorated for partial periods. The CREFC® Intellectual Property Royalty License Fee is a fee payable to CREFC® for a license to use its names and trademarks and the CREFC® Investor Reporting Package in connection with the servicing and administration of the issuing entity. No CREFC® Intellectual Property Royalty License Fee will be paid on any Companion Loan.

 

CREFC® Intellectual Property Royalty License Fee Rate” with respect to each Mortgage Loan is a rate equal to 0.00050% per annum.

 

Appraisal Reduction Amounts

 

After an Appraisal Reduction Event has occurred with respect to a Serviced Mortgage Loan or a Serviced Whole Loan, an Appraisal Reduction Amount is required to be calculated. An “Appraisal Reduction Event” will occur on the earliest of:

 

 

(1)

120 days after an uncured delinquency (without regard to the application of any grace period), other than any uncured delinquency in respect of a balloon payment, occurs in respect of the Mortgage Loan or related Companion Loan;

 

 

(2)

the date on which a reduction in the amount of Periodic Payments on the Mortgage Loan or related Companion Loan or a change in any other material economic term of the Mortgage Loan or the related Companion Loan (other than an extension of its maturity) becomes effective as a result of a modification of the related Mortgage Loan or the related Companion Loan by the special servicer;

 

 

(3)

30 days after the date on which a receiver has been appointed for the Mortgaged Property;

 

 

(4)

30 days after the date on which a borrower declares bankruptcy (and the bankruptcy petition is not otherwise dismissed within such time);

 

 

(5)

60 days after the date on which an involuntary petition of bankruptcy is filed with respect to the borrower if not dismissed within such time;

 

 

(6)

90 days after an uncured delinquency occurs in respect of a balloon payment with respect to such Mortgage Loan or related Companion Loan (or, if a refinancing or sale is anticipated within 120 days after the maturity date of the Mortgage Loan or related Companion Loan, 120 days after such uncured delinquency); and

 

 

(7)

immediately after a Mortgage Loan or related Companion Loan becomes an REO Loan;

 

provided, that the 30-day period referenced in clauses (3) and (4) above will not apply if the related Mortgage Loan is a Specially Serviced Loan.

 

For the avoidance of doubt, with respect to clauses (1) and (2) above, neither (i) a Payment Accommodation with respect to any Mortgage Loan or Serviced Whole Loan nor (ii) any default or delinquency that would have existed but for such Payment Accommodation will constitute an Appraisal Reduction Event, for so long as the related borrower is complying with the terms of such Payment Accommodation.

 

No Appraisal Reduction Event will occur at any time when the Certificate Balances of all classes of Subordinate Certificates have been reduced to zero.

 

The “Appraisal Reduction Amount” for any Distribution Date and for any Serviced Mortgage Loan or any Serviced Whole Loan as to which any Appraisal Reduction Event has occurred, will be an amount, calculated by the special servicer (and, prior to the occurrence of a Consultation Termination Event, in consultation with the Directing Certificateholder (subject to the DCH Limitations) and, after the occurrence and during the continuance of an Operating Advisor Consultation Event, in consultation with the operating advisor), as of the first Determination Date 

 

301 

 

 

that is at least 10 business days following the later of (i) the date on which the special servicer receives an appraisal or conducts a valuation described below and (ii) the date on which the related Appraisal Reduction Event occurred, equal to the excess of

 

 

(a)

the Stated Principal Balance of that Mortgage Loan or Serviced Whole Loan, as the case may be, over

 

 

(b)

the excess of

 

1.    the sum of

 

 

a)

90% of the appraised value of the related Mortgaged Property as determined (A) by one or more MAI appraisals obtained by the special servicer with respect to that Mortgage Loan (together with any other Mortgage Loan cross-collateralized with such Mortgage Loan) or Serviced Whole Loan with an outstanding principal balance equal to or in excess of $2,000,000 (the costs of which will be paid by the master servicer as an Advance), or (B) at the special servicer’s option either (i) by an MAI appraisal obtained by the special servicer (the cost of which will be paid by the master servicer as a Servicing Advance) or (ii) by an internal valuation performed by the special servicer with respect to any Mortgage Loan (together with any other Mortgage Loan cross-collateralized with such Mortgage Loan) or Serviced Whole Loan with an outstanding principal balance less than $2,000,000, minus with respect to any MAI appraisals such downward adjustments as the special servicer may make (without implying any obligation to do so) based upon its review of the appraisals and any other information it deems relevant, and

 

 

b)

all escrows, letters of credit and reserves in respect of that Mortgage Loan or Serviced Whole Loan as of the date of calculation; over

 

2.    the sum as of the Due Date occurring in the month of the date of determination of

 

 

a)

to the extent not previously advanced by the master servicer or the trustee, all unpaid interest due on that Mortgage Loan or Serviced Whole Loan at a per annum rate equal to the Mortgage Rate,

 

 

b)

all P&I Advances on the related Mortgage Loan and all Servicing Advances on the related Mortgage Loan or Serviced Whole Loan not reimbursed from the proceeds of such Mortgage Loan or Serviced Whole Loan and interest on those Advances at the Reimbursement Rate in respect of that Mortgage Loan or Serviced Whole Loan, and

 

 

c)

all currently due and unpaid real estate taxes and assessments, insurance premiums and ground rents, unpaid Special Servicing Fees and all other amounts due and unpaid (including any capitalized interest whether or not then due and payable) with respect to such Mortgage Loan or Serviced Whole Loan (which taxes, premiums, ground rents and other amounts have not been the subject of an Advance by the master servicer, the special servicer or the trustee, as applicable).

 

The master servicer and the certificate administrator will be entitled to conclusively rely on the special servicer’s calculation or determination of any Appraisal Reduction Amount, with respect to a Serviced Mortgage Loan,or Collateral Deficiency Amount with respect to any Mortgage Loan. The master servicer, the special servicer and the certificate administrator will be entitled to conclusively rely on the applicable Non-Serviced Master Servicer’s or Non-Serviced Special Servicer’s, as applicable, calculation of any Appraisal Reduction Amount with respect to a Non-Serviced Mortgage Loan.

 

Each Serviced Whole Loan will be treated as a single Mortgage Loan for purposes of calculating an Appraisal Reduction Amount with respect to the Mortgage Loan and any Companion Loan, as applicable, that comprise such Serviced Whole Loan. Any Appraisal Reduction Amount in respect of any Serviced Whole Loan will be allocated first to any related Subordinate Companion Loan until the principal balance thereof has been notionally reduced to zero, and second,pro rata, between the related Serviced Mortgage Loan and each related Serviced Pari Passu Companion Loan based upon their respective outstanding principal balances until the principal balances thereof have been notionally reduced to zero. For a summary of the provisions in each Non-Serviced PSA relating to appraisal reductions, see “—Servicing of the Non-Serviced Mortgage Loans” below.

 

The “Allocated Appraisal Reduction Amount” means, with respect to any Appraisal Reduction Amount, the Non-Vertically Retained Percentage of such Appraisal Reduction Amount.

 

302 

 

 

The “Allocated Cumulative Appraisal Reduction Amount” means, with respect to any Cumulative Appraisal Reduction Amount, the Non-Vertically Retained Percentage of such Cumulative Appraisal Reduction Amount.

 

The “Allocated Collateral Deficiency Amount” means, with respect to any Collateral Deficiency Amount, the Non-Vertically Retained Percentage of such Collateral Deficiency Amount.

 

The special servicer will be required to use reasonable efforts to order an appraisal or conduct a valuation promptly upon the occurrence of an Appraisal Reduction Event with respect to a Serviced Mortgage Loan. On the first Determination Date occurring on or after the 10th business day following the later of (i) the date on which the special servicer receives the related MAI appraisal or conducts a valuation as described in the definition of “Appraisal Reduction Amount” and (ii) the date on which the related Appraisal Reduction Event occurred, the special servicer will be required to calculate and report to the master servicer, the trustee, the certificate administrator, the operating advisor and, prior to the occurrence of any Consultation Termination Event, the Directing Certificateholder, the Appraisal Reduction Amount, taking into account the results of such appraisal or valuation and receipt of information requested by the special servicer from the master servicer reasonably necessary to calculate the Appraisal Reduction Amount. Such report will be forwarded by the master servicer (or the special servicer if the related Mortgage Loan is a Specially Serviced Loan), to the extent a related Serviced Pari Passu Companion Loan has been included in a securitization transaction, to the master servicer of such securitization into which such Serviced Pari Passu Companion Loan has been sold, or to the holder of any related Serviced Companion Loan.

 

In the event that the special servicer has not received any required MAI appraisal within 60 days after the Appraisal Reduction Event (or, in the case of an appraisal in connection with an Appraisal Reduction Event described in clause (1) or clause (6) of the definition of Appraisal Reduction Event above, within 120 days (in the case of clause (1)) or 90 or 120 days (in the case of clause (6)), respectively, after the initial delinquency for the related Appraisal Reduction Event), the Appraisal Reduction Amount will be deemed to be an amount equal to 25% of the current Stated Principal Balance of the related Mortgage Loan (or Serviced Whole Loan) until an MAI appraisal or valuation is received or performed by the special servicer (together with information requested by the special servicer from the master servicer in accordance with the PSA reasonably necessary to calculate the Appraisal Reduction Amount) and the Appraisal Reduction Amount is calculated as of the first Determination Date that is at least 10 business days after the later of (i) the date on which the special servicer receives such MAI appraisal or conducts a valuation as described in the definition of “Appraisal Reduction Amount” and (ii) the date on which the related Appraisal Reduction Event occurred. The master servicer will be required to provide (via electronic delivery) the special servicer with any information in its possession that is reasonably required to determine, redetermine, calculate or recalculate any Appraisal Reduction Amount pursuant to its definition using reasonable efforts to deliver such information within four business days of the special servicer’s reasonable request (which request is required to be made promptly, but in no event later than 10 business days, after the later of (i) the date on which the special servicer receives the related MAI appraisal or conducts a valuation as described in the definition of “Appraisal Reduction Amount” and (ii) the date on which the related Appraisal Reduction Event occurred); provided, that the special servicer’s failure to timely make such a request will not relieve the master servicer of its obligation to use reasonable efforts to provide such information to the special servicer within 4 business days following the special servicer’s reasonable request. The master servicer will not calculate Appraisal Reduction Amounts.

 

With respect to each Serviced Mortgage Loan and each Serviced Whole Loan as to which an Appraisal Reduction Event has occurred (unless the Mortgage Loan or Serviced Whole Loan has remained current for 3 consecutive Periodic Payments, and no other Appraisal Reduction Event has occurred with respect to that Mortgage Loan or Serviced Whole Loan during the preceding 3 months (for such purposes taking into account any amendment or modification of such Mortgage Loan, any related Serviced Companion Loan or Serviced Whole Loan)), the special servicer is required (i) within 30 days of each anniversary of the related Appraisal Reduction Event and (ii) upon its determination that the value of the related Mortgaged Property has materially changed, to notify the master servicer of the occurrence of such anniversary or determination and to order an appraisal (which may be an update of a prior appraisal), the cost of which will be paid by the master servicer as a Servicing Advance (or to the extent it would be a Nonrecoverable Advance, an expense of the issuing entity paid out of the Collection Account), or to conduct an internal valuation, as applicable. Based upon the appraisal or valuation and receipt of information reasonably requested by the special servicer from the master servicer necessary to calculate the Appraisal Reduction Amount, the special servicer is required to determine or redetermine, as applicable, and report to the master servicer, the trustee, the certificate administrator, the operating advisor and, prior to the occurrence of a Consultation Termination Event (subject to the DCH Limitations), the Directing Certificateholder, the calculated or recalculated amount of the Appraisal Reduction Amount with respect to the Serviced Mortgage Loan or Serviced Whole Loan, as applicable. Such report is also required to be forwarded to the holder of any related Companion Loan by the master servicer (or the special servicer if the related Mortgage Loan is a Specially Serviced Loan). Prior to the occurrence of a Consultation Termination Event (subject to the DCH Limitations), the special servicer will be required to consult with the Directing Certificateholder, with respect to any appraisal, valuation or downward adjustment in connection with an Appraisal Reduction Amount. Notwithstanding the foregoing, the special servicer will not be required to obtain an

 

303 

 

 

appraisal or valuation with respect to a Mortgage Loan or Serviced Whole Loan that is the subject of an Appraisal Reduction Event to the extent the special servicer has obtained an appraisal or valuation with respect to the related Mortgaged Property within the 12-month period prior to the occurrence of the Appraisal Reduction Event. Instead, the special servicer may use the prior appraisal or valuation in calculating any Appraisal Reduction Amount with respect to the Mortgage Loan or Serviced Whole Loan, provided that the special servicer is not aware of any material change to the Mortgaged Property that has occurred that would affect the validity of the appraisal or valuation.

 

Each Non-Serviced Mortgage Loan is subject to provisions in the related Non-Serviced PSA relating to appraisal reductions that are similar, but not necessarily identical, to the provisions described above. The existence of an appraisal reduction under a Non-Serviced PSA in respect of the related Non-Serviced Mortgage Loan will proportionately reduce the master servicer’s or the trustee’s, as the case may be, obligation to make P&I Advances on the related Non-Serviced Mortgage Loan and will generally have the effect of reducing the amount otherwise available for distributions to the Certificateholders and the VRR Interest Owners. Pursuant to such Non-Serviced PSA, the related Non-Serviced Mortgage Loan will be treated, together with each related Non-Serviced Companion Loan, as a single mortgage loan for purposes of calculating an appraisal reduction amount with respect to the loans that comprise a Non-Serviced Whole Loan. Any appraisal reduction calculated with respect to a Non-Serviced Whole Loan will generally be allocated first, to any related Subordinate Companion Loan, until the principal balance thereof has been notionally reduced to zero, and second, to therelated Non-Serviced Mortgage Loan and anyrelated Non-Serviced Companion Loan, on a pro rata basis based upon their respective Stated Principal Balances until the principal balances thereof have been notionally reduced to zero. Any appraisal reduction amount determined under such Non-Serviced PSA and allocable to such Non-Serviced Mortgage Loan pursuant to the related intercreditor agreement will constitute an “Appraisal Reduction Amount” under the terms of the PSA with respect to the Non-Serviced Mortgage Loan. 

 

If any Serviced Mortgage Loan or any Serviced Whole Loan previously subject to an Appraisal Reduction Amount becomes a Corrected Loan, and no other Appraisal Reduction Event has occurred and is continuing with respect to such Mortgage Loan or Serviced Whole Loan, the Appraisal Reduction Amount and the related Appraisal Reduction Event will cease to exist.

 

As a result of calculating one or more Appraisal Reduction Amounts (and, in the case of any Whole Loan, to the extent allocated in the related Mortgage Loan), the amount of any required P&I Advance will be reduced, which will have the effect of reducing the amount of interest available to the most subordinate class of certificates or Trust Component then-outstanding (i.e., first, to the Class J-RR,Class H-RR, Class G, Class F, Class E, and Class D certificates, in that order,second, pro rata based on their respective interest entitlements, to the Class C, Class C-X1 and Class C-X2 Trust Components, third, pro rata based on their respective interest entitlements, to the Class B, Class B-X1 and Class B-X2 Trust Components, fourth, pro rata based on their respective interest entitlements, to the Class A-S, Class A-S-X1 and Class A-S-X2 Trust Componentsand finally, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1 and Class A-5-X2 Trust Components, pro rata based on their respective interest entitlements). See “—Advances”and“Description of the Certificates—Distributions—Exchangeable Certificates”. The resulting reduction of interest distributions will also result in a corresponding reduction in any amount of the interest distributions on the VRR Interest.

 

Any Appraisal Reduction Amount and Cumulative Appraisal Reduction Amount relating or allocated to a Mortgage Loan will be allocated between the VRR Interest on the one hand and the certificates, on the other hand, based on the Vertically Retained Percentage and the Non-Vertically Retained Percentage, respectively.

 

As of the first Determination Date following a Serviced Mortgage Loan becoming an AB Modified Loan, the special servicer will be required to calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, taking into account the most recent appraisal obtained by the special servicer with respect to such Mortgage Loan, and all other information relevant to a Collateral Deficiency Amount determination. Upon obtaining knowledge or receipt of notice by the special servicer that a Non-Serviced Mortgage Loan has become an AB Modified Loan, the special servicer will be required to (i) promptly request from the related Non-Serviced Master Servicer, Non-Serviced Special Servicer and Non-Serviced Trustee the most recent appraisal with respect to such AB Modified Loan, in addition to all other information reasonably required by the special servicer to calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, and (ii) as of the first Determination Date following receipt by the special servicer of the appraisal and any other information set forth in the immediately preceding clause (i) that the special servicer reasonably expects to receive, calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, taking into account the most recent appraisal obtained by the Non-Serviced Special Servicer with respect to such Non-Serviced Mortgage Loan, and all other information relevant to a Collateral Deficiency Amount determination. Upon obtaining knowledge or receipt of notice by any other party to the PSA that a Non-Serviced Mortgage Loan has become an AB Modified Loan, such party will be required to promptly notify the special servicer thereof. The master servicer, upon reasonable prior written request, will provide the special servicer with information in its possession that is reasonably required to calculate or recalculate any

 

304 

 

 

Collateral Deficiency Amount. None of the master servicer, the trustee or the certificate administrator will calculate or verify any Collateral Deficiency Amount. 

 

A “Cumulative Appraisal Reduction Amount” as of any date of determination, is equal to the sum of (i) with respect to any Mortgage Loan, any Appraisal Reduction Amount then in effect, and (ii) with respect to any AB Modified Loan, any Collateral Deficiency Amount then in effect. 

 

AB Modified Loan” means any Corrected Loan (1) that became a Corrected Loan (which includes for purposes of this definition any Non-Serviced Mortgage Loan that became a “corrected loan” (or any term substantially similar thereto) pursuant to the related Non-Serviced PSA) due to a modification thereto that resulted in the creation of an A/B note structure (or similar structure) and as to which the new junior note(s) did not previously exist or the principal amount of the new junior note(s) was previously part of either an A note held by the issuing entity or the original unmodified Mortgage Loan and (2) as to which an Appraisal Reduction Amount is not in effect.

 

Collateral Deficiency Amount” means, with respect to any AB Modified Loan as of any date of determination, the excess of (i) the Stated Principal Balance of such AB Modified Loan (taking into account the related junior note(s) and any pari passu notes included therein, as well as any equity interests or other obligations senior thereto), over (ii) the sum of (in the case of a Whole Loan, solely to the extent allocable to the subject Mortgage Loan) (x) the most recent Appraised Value for the related Mortgaged Property or Mortgaged Properties, plus (y) solely to the extent not reflected or taken into account in such Appraised Value and to the extent on deposit with, or otherwise under the control of, the lender (or otherwise on deposit with a party acceptable to the lender orexpended for the benefit of the Mortgaged Property or the Mortgage Loan at the time the Mortgage Loan becamesubject of a workout and became (and as part of the modification related to) such AB Modified Loan)asof the date of such determination, any capital or additional collateral contributed by the related borrower at the time the Mortgage Loan became the subject of a workout and became (and as part of the modification related to) such AB Modified Loan for the benefit of the related Mortgaged Property or Mortgaged Properties (provided, that in the case of a Non-Serviced Mortgage Loan, the amounts set forth in this clause (y) will be taken into account solely to the extent relevant information is received by the special servicer), plus (z) any other escrows or reserves (in addition to any amounts set forth in the immediately preceding clause (y)) held by the lender in respect of such AB Modified Loan as of the date of such determination.

 

For purposes of determining the Controlling Class, the occurrence and continuance of a Control Termination Event or an Operating Advisor Consultation Event and the Voting Rights of the related Classes for purposes of removal of the special servicer or the operating advisor, (i) Allocated Appraisal Reduction Amounts relating or allocated to a Mortgage Loan will be allocated to each class of Principal Balance Certificates (other than any Exchangeable Certificates) and the Trust Components, in reverse sequential order to notionally reduce their Certificate Balances until the Certificate Balance of each such class or Trust Component is notionally reduced to zero (i.e., first, to the Class J-RR, Class H-RR, Class G, Class F, Class E and Class D Certificates and the Class C, Class B and Class A-S Trust Components, in that order, and then, pro rata based on Certificate Balance, to the Class A-1, Class A-2, Class A-3 and Class A-SB certificates and the Class A-4 and Class A-5 Trust Components), and (ii) Allocated Collateral Deficiency Amounts relating or allocated to a Mortgage Loan will be allocated to each class of Control Eligible Certificates in reverse sequential order to notionally reduce their Certificate Balances until the Certificate Balance of each such class is notionally reduced to zero (i.e., to the Class J-RR,Class H-RR, Class G and Class Fcertificates, in that order). The Vertically Retained Percentage of Appraisal Reduction Amounts and Collateral Deficiency Amounts allocated to the VRR Interest will be applied to notionally reduce the VRR Interest Balance thereof until the VRR Interest Balance is reduced to zero.

 

With respect to any Appraisal Reduction Amount or Collateral Deficiency Amount calculated for purposes of determining the Controlling Class, the occurrence and continuance of a Control Termination Event, Consultation Termination Event or Operating Advisor Consultation Event and the Voting Rights of the related Classes and the VRR Interestfor purposes of removal of the special servicer or the operating advisor, the appraised value of the related Mortgaged Property will be determined on an “as-is” basis.With respect to any Mortgage Loan, the special servicer will be required to promptly notify the master servicer and the certificate administrator of (i) any Appraisal Reduction Amount and (ii) any Collateral Deficiency Amount, and the certificate administrator will be required to promptly post notice of such Appraisal Reduction Amount and/or Collateral Deficiency Amount, as applicable, to the certificate administrator’s website.

 

Any class of Control Eligible Certificates, the Certificate Balance of which (taking into account the application of any AllocatedAppraisal Reduction Amounts or AllocatedCollateral Deficiency Amounts to notionally reduce the Certificate Balance of such class) has been reduced to less than 25% of its initial Certificate Balance, is referred to as an “Appraised-Out Class”. The holders of the majority (by Certificate Balance) of an Appraised-Out Class will have the right, at their sole expense, to require the special servicer to order (or, with respect to a Non-Serviced Mortgage Loan, require the master servicer to request from the applicable Non-Serviced Special Servicer) a second appraisal of any Mortgage Loan (or Serviced Whole Loan) for which an Appraisal Reduction Event has occurred or as to which

 

305 

 

 

there exists a Collateral Deficiency Amount (such holders, the “Requesting Holders”). With respect to any Serviced Mortgage Loan, the special servicer will be required to use its reasonable best efforts to ensure that such appraisal is delivered within 30 days from receipt of the Requesting Holders’ written request and will be required to ensure that such appraisal isprepared on an “as-is” basis by an MAI appraiser. With respect to any Non-Serviced Mortgage Loan, the master servicer will be required to use commercially reasonable efforts to obtain such second appraisal from the applicable Non-Serviced Special Servicer and to forward such second appraisal to the special servicer. Upon receipt of such supplemental appraisal, the Non-Serviced Special Servicer (for Appraisal Reduction Amounts on Non-Serviced Mortgage Loans to extent provided for in the applicable Non-Serviced PSA and applicable Intercreditor Agreement) and the special servicer (for Collateral Deficiency Amounts on Serviced Mortgage Loans and Non-Serviced Mortgage Loans and for Appraisal Reduction Amounts on Serviced Mortgage Loans) will be required to determine, in accordance with the applicable servicing standard, whether, based on its assessment of such supplemental appraisal, any recalculation of the applicable Appraisal Reduction Amount or Collateral Deficiency Amount is warranted and, if so warranted, will be required to recalculate such Appraisal Reduction Amount or Collateral Deficiency Amount, as applicable, based upon such supplemental appraisal and receipt of information requested by the special servicer from the master servicer as described above. If required by any such recalculation, the applicable Appraised-Out Class will be reinstated as the Controlling Class and each Appraised-Out Class will, if applicable, have its related Certificate Balance notionally restored to the extent required by such recalculation of the Appraisal Reduction Amount or Collateral Deficiency Amount, if applicable. 

 

Any Appraised-Out Class may not exercise any direction, control, consent and/or similar rights of the Controlling Class until such time, if any, as such class is reinstated as the Controlling Class; the rights of the Controlling Class will be exercised by the most subordinate class of Control Eligible Certificates that is not an Appraised-Out Class, if any, during such period.

 

With respect to each Non-Serviced Mortgage Loan, the related Non-Serviced Directing Certificateholder will be subject to provisions similar to those described above. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu-A/B Whole Loan”and“Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

 

Maintenance of Insurance

 

To the extent permitted by the related Mortgage Loan and required by the Servicing Standard, the master servicer (with respect to the Serviced Mortgage Loans and any related Serviced Companion Loan) will be required to use efforts consistent with the Servicing Standard to cause each borrower to maintain, and the special servicer (with respect to related REO Properties and subject to the conditions set forth in the following sentence) will be required to maintain, for the related Mortgaged Property all insurance coverage required by the terms of the related Mortgage Loan documents; provided, that the master servicer will not be required to cause the borrower to maintain, and the special servicer will not be required to maintain, terrorism insurance to the extent that the failure of the related borrower to do so is an Acceptable Insurance Default (as defined below) or if the trustee does not have an insurable interest. Insurance coverage is required to be in the amounts (which, in the case of casualty insurance, is generally equal to the lesser of the outstanding principal balance of the related Mortgage Loan and the replacement cost of the related Mortgaged Property), and from an insurer meeting the requirements, set forth in the related Mortgage Loan documents. If any Mortgage Loan documents permit the lender to dictate to the borrower the insurance coverage to be maintained on such Mortgaged Property, the master servicer or, with respect to REO Property, the special servicer will be required to impose or maintain such insurance requirements as are consistent with the Servicing Standard taking into account the insurance in place at the origination of the Mortgage Loan; provided, that the master servicer will be obligated to use efforts consistent with the Servicing Standard to cause the borrower to maintain (or to itself maintain) insurance against property damage resulting from terrorist or similar acts unless the borrower’s failure is an Acceptable Insurance Default as determined by the special servicer, with the consent of the Directing Certificateholder (prior to the occurrence and continuance of a Control Termination Event (subject to the DCH Limitations)). If the borrower does not maintain such coverage, the master servicer (with respect to such Mortgage Loans and any related Serviced Companion Loan) or the special servicer (with respect to such REO Properties), as the case may be, will be required to maintain such coverage to the extent such coverage is available at commercially reasonable rates and the trustee has an insurable interest, as determined in accordance with the Servicing Standard.In addition, upon request of the Risk Retention Consultation Party with respect to any individual triggering event, the special servicer will be required to consult on a non-binding basis with the Risk Retention Consultation Party (only with respect to a Specially Serviced Loan that is not an Excluded RRCP Loan) within the same time period as it would obtain the consent of, or consult with, the Directing Certificateholder in connection with any such determination of an Acceptable Insurance Default (without regard to the occurrence of a Consultation Termination Event). See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”and “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties”.

306 

 

Notwithstanding any contrary provision above, the master servicer will not be required to maintain, and will not be in default for failing to obtain, any earthquake or environmental insurance on any Mortgaged Property unless (other than with respect to a Mortgaged Property securing a Non-Serviced Mortgage Loan) such insurance was required at the time of origination of the related Mortgage Loan, the trustee has an insurable interest and such insurance is currently available at commercially reasonable rates. In addition, the master servicer and special servicer will be entitled to rely on insurance consultants (at the applicable servicer’s expense) in determining whether any insurance is available at commercially reasonable rates. After the master servicer determines that a Mortgaged Property securing a Serviced Mortgage Loan is located in an area identified as a federally designated special flood hazard area (and flood insurance has been made available), the master servicer will be required to use efforts consistent with the Servicing Standard (1) to cause the borrower to maintain (to the extent required by the related Mortgage Loan documents), and (2) if the borrower does not so maintain, to itself maintain to the extent the trustee, as mortgagee, has an insurable interest in the Mortgaged Property and such insurance is available at commercially reasonable rates (as determined by the master servicer in accordance with the Servicing Standard but only to the extent that the related Mortgage Loan permits the lender to require the coverage) a flood insurance policy in an amount representing coverage not less than the lesser of (x) the outstanding principal balance of the related Mortgage Loan (and any related Serviced Companion Loan) and (y) the maximum amount of insurance which is available under the National Flood Insurance Act of 1968, as amended, plus such additional excess flood coverage with respect to the Mortgaged Property, if any, in an amount consistent with the Servicing Standard.

 

Notwithstanding the foregoing, with respect to the Serviced Mortgage Loans and any related Serviced Companion Loan that either (x) require the borrower to maintain “all-risk” property insurance (and do not expressly permit an exclusion for terrorism) or (y) contain provisions generally requiring the applicable borrower to maintain insurance in types and against such risks as the holder of such Mortgage Loan and any related Serviced Companion Loan reasonably requires from time to time in order to protect its interests, the master servicer will be required to, consistent with the Servicing Standard, (A) monitor in accordance with the Servicing Standard whether the insurance policies for the related Mortgaged Property contain exclusions in addition to those customarily found in insurance policies for mortgaged properties similar to the Mortgaged Properties on or prior to September 11, 2001 (“Additional Exclusions”) (provided that the master servicer and the special servicer will be entitled to conclusively rely upon certificates of insurance in determining whether such policies contain Additional Exclusions), (B) request the borrower to either purchase insurance against the risks specified in the Additional Exclusions or provide an explanation as to its reasons for failing to purchase such insurance, and (C) notify the special servicer if it has knowledge that any insurance policy contains Additional Exclusions or if it has knowledge that any borrower fails to purchase the insurance requested to be purchased by the master servicer pursuant to clause (B) above. If the special servicer determines in accordance with the Servicing Standard that such failure is not an Acceptable Insurance Default, the special servicer will be required to notify the master servicer, and the master servicer will be required to use efforts consistent with the Servicing Standard to cause such insurance to be maintained. If the special servicer determines that such failure is an Acceptable Insurance Default, it will be required to promptly deliver such conclusions in writing to the 17g-5 Information Provider for posting to the 17g-5 Information Provider’s website for those Mortgage Loans that (i) have one of the 10 highest outstanding principal balances of the Mortgage Loans then included in the issuing entity or (ii) comprise more than 5% of the outstanding principal balance of the Mortgage Loans then included in the issuing entity.

 

Acceptable Insurance Default” means, with respect to any Serviced Mortgage Loan or Serviced Whole Loan, a default under the related Mortgage Loan documents arising by reason of (i) any failure on the part of the related borrower to maintain with respect to the related Mortgaged Property specific insurance coverage with respect to, or an all-risk casualty insurance policy that does not specifically exclude, terrorist or similar acts, and/or (ii) any failure on the part of the related borrower to maintain with respect to the related Mortgaged Property insurance coverage with respect to damages or casualties caused by terrorist or similar acts upon terms not materially less favorable than those in place as of the Closing Date, in each case, as to which default the master servicer and the special servicer may forbear taking any enforcement action; provided that, subject to the consent or consultation rights of the Directing Certificateholder or the holder of any Companion Loan as described under “—The Directing Certificateholder—Major Decisions”and the non-binding consultation rights of the Risk Retention Consultation Party as described under “—The Risk Retention Consultation Party”, the special servicerhas determined in its reasonable judgment based on inquiry consistent with the Servicing Standard that either (a) such insurance is not available at commercially reasonable rates and that such hazards are not at the time commonly insured against for properties similar to the related Mortgaged Property and located in or around the region in which such related Mortgaged Property is located, or (b) such insurance is not available at any rate.

 

During the period that the master servicer or special servicer, as applicable, is evaluating the availability of such insurance, or waiting for a response from the Directing Certificateholderand/or upon the request of the Risk Retention Consultation Party, consulting (on a non-binding basis) with the Risk Retention Consultation Party, neither the master servicer nor the special servicer will be liable for any loss related to its failure to require the borrower to

 

307 

 

 

maintain (or its failure to maintain) such insurance and neither will be in default of its obligations as a result of such failure.

 

The special servicer will be required to maintain (or cause to be maintained) fire and hazard insurance on each REO Property with respect to a Serviced Mortgage Loan, to the extent obtainable at commercially reasonable rates and the trustee has an insurable interest, in an amount that is at least equal to the lesser of (1) the full replacement cost of the improvements on the REO Property, and (2) the outstanding principal balance owing on the related Mortgage Loan (and any related Serviced Companion Loan) or REO Loan, as applicable, and in any event, the amount necessary to avoid the operation of any co-insurance provisions. In addition, if the REO Property is located in an area identified as a federally designated special flood hazard area, the special servicer will be required to cause to be maintained, to the extent available at commercially reasonable rates (as determined by the special servicer (with the consent of the Directing Certificateholder prior to the occurrence and continuance of a Control Termination Event and subject to the DCH Limitations) and, with respect to a Specially Serviced Loan that is not an Excluded RRCP Loan and upon request of the Risk Retention Consultation Party, upon non-binding consultation with the Risk Retention Consultation Party within the same time period as it would obtain the consent of, or consult with, the Directing Certificateholder (in either such case in accordance with the Servicing Standard), a flood insurance policy meeting the requirements of the current guidelines of the Federal Insurance Administration in an amount representing coverage not less than the maximum amount of insurance that is available under the National Flood Insurance Act of 1968, as amended.

 

The master servicer may satisfy its obligation to cause each borrower to maintain a hazard insurance policy, and the master servicer or special servicer may satisfy their respective obligations to maintain hazard insurance, by maintaining a blanket or master single interest or force-placed policy insuring against hazard losses on the Serviced Mortgage Loans and related Serviced Companion Loan and REO Properties, as applicable. Any losses incurred due to uninsured risks (including earthquakes, mudflows and floods) or insufficient hazard insurance proceeds may adversely affect payments to Certificateholders and the VRR Interest Owners. Any cost incurred by the master servicer or special servicer in maintaining a hazard insurance policy, if the borrower defaults on its obligation to do so, is required to be advanced by the master servicer as a Servicing Advance and will be charged to the related borrower. Generally, no borrower is required by the Mortgage Loan documents to maintain earthquake insurance on any Mortgaged Property and the special servicer will not be required to maintain earthquake insurance on any REO Properties. Any cost of maintaining that kind of required insurance or other earthquake insurance obtained by the special servicer will be paid out of the REO Account or advanced by the master servicer as a Servicing Advance.

 

The costs of the insurance may be recovered by the master servicer or the trustee, as the case may be, from reimbursements received from the borrower or, if the borrower does not pay those amounts, as a Servicing Advance as set forth in the PSA. All costs and expenses incurred by the special servicer in maintaining the insurance described above on REO Properties will be paid out of the related REO Account or, if the amount in such account is insufficient, such costs and expenses will be advanced by the master servicer to the special servicer as a Servicing Advance to the extent that such Servicing Advance is not determined to be a Nonrecoverable Advance and otherwise will be paid to the special servicer from general collections in the Collection Account.

 

No pool insurance policy, special hazard insurance policy, bankruptcy bond, repurchase bond or certificate guarantee insurance will be maintained with respect to the Mortgage Loans, nor will any Mortgage Loan be subject to FHA insurance.

 

Processing and Consent

 

Processing

 

The master servicer will be responsible for processing the following actions (or the determination not to take action with respect thereto) with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan): (i) Special Servicer Decisions (but only with respect to clauses (ix)(a) and (b) of the definition of such term), and (ii) any servicing action that is not a Major Decision or Special Servicer Decision.

 

The special servicer will be responsible for processing all servicing actions in respect of Specially Serviced Loans and the following actions (or the determination not to take action with respect thereto) with respect to Serviced Mortgage Loans that are not Specially Serviced Loans (and any related Serviced Companion Loan): (i) Special Servicer Decisions (other than with respect to clauses (ix)(a) and (b) of the definition of such term) and (ii) Major Decisions. 

 

Notwithstanding the above, with respect to any action in respect of a Serviced Mortgage Loan (and any related Serviced Companion Loan) that is not a Specially Serviced Loan that the special servicer is responsible for processing, the master servicer and special servicer may mutually agree that the master servicer will process such

 

308 

 

 

actionsubject to the special servicer’s consent (which may be deemed given under the circumstances described below under “—Consent”).  

 

Upon receiving a request for any matter that constitutes a Special Servicer Decision (other than a Special Servicer Decision under clauses (ix)(a) or (b) of the definition of “Special Servicer Decision”) or a Major Decision with respect to a Serviced Mortgage Loan that is not a Specially Serviced Loan, the master servicer will be required to forward such request to the special servicer and, unless the master servicer and the special servicer mutually agree that the master servicer will process such request, the special servicer will be required to process such request, and the master servicer will have no further obligation with respect to such request or the Special Servicer Decision or Major Decision; however, regardless of whether the master servicer or the special servicer is required to process any request, any Special Servicer Decision or Major Decision will require the consent or approval of the special servicer as described under “—Consent” below.

 

Special Servicer Decision” means any of the following with respect to a Serviced Mortgage Loan or a Serviced Whole Loan that is not otherwise a Major Decision:

 

 

(i)

approving or denying leases, lease modifications or amendments or any requests for subordination, non-disturbance and attornment agreements or other similar agreements for all leases (other than, in each case, ground leases) in excess of the lesser of (a) 30,000 square feet and (b) 30% of the net rentable area at the related Mortgaged Property;

 

 

(ii)

approving annual budgets for the related Mortgaged Property with respect to a Mortgage Loan with a debt service coverage ratio below 1.25x (to the extent lender approval is required under the related mortgage loan documents) with material (more than 10%) increases in operating expenses or payments to entities actually known by the master servicer to be affiliates of the related borrower (excluding affiliated managers paid at fee rates agreed to at the origination of the related Mortgage Loan);

 

 

(iii)

any requests for the funding or disbursement of amounts from any escrow accounts, reserve funds or letters of credit, in each case, held as “performance”, “earn-out” or “holdback” escrows or reserves including the funding or disbursement of any such amounts with respect to any of the Mortgage Loans securing the Mortgaged Properties specifically identified in the PSA, other than routine and/or customary escrow and reserve fundings or disbursements for which the satisfaction of performance related criteria is not required pursuant to the terms of the related Mortgage Loan documents (for the avoidance of doubt, any request for the funding or disbursement of ordinary course impounds, repair and replacement reserves, lender approved budget and operating expenses, and tenant improvements pursuant to an approved lease, each in accordance with the Mortgage Loan documents or any other funding or disbursement as mutually agreed upon by the master servicer and the special servicer, shall not constitute a Special Servicer Decision);

 

 

(iv)

any requests for the release of collateral or the acceptance of substitute or additional collateral for a Mortgage Loan or Serviced Whole Loan other than:  (a) grants of easements or rights of way that do not materially affect the use or value of the Mortgaged Property or the borrower’s ability to make any payments with respect to the Mortgage Loan or Serviced Whole Loan; (b) the release of collateral securing any Mortgage Loan in connection with a defeasance of such collateral; (c) the acceptance of substitute or additional collateral in the form of non-callable United States Treasury obligations in connection with a defeasance; or (d) requests that are related to any condemnation action that is pending, or threatened in writing, and would affect a non-material portion of the Mortgaged Property;

 

 

(v)

approving any transfer of an interest in the borrower under a Serviced Mortgage Loan or an assumption agreement, unless such transfer or assumption (a) is allowed under the terms of the related mortgage loan documents without the exercise of any lender approval or discretion other than confirming the satisfaction of the conditions to the transfer or assumption set forth in the related mortgage loan documents that do not include lender approval or the exercise of lender discretion, including a consent to transfer or assumption to any subsidiary or affiliate of such borrower or to a person acquiring less than a majority interest in such borrower and (b) does not involve incurring new mezzanine financing or a change in control of the borrower;

 

 

(vi)

requests to incur additional debt in accordance with the terms of the applicable mortgage loan documents;

 

 

(vii)

approval of any waiver regarding the receipt of financial statements (other than immaterial timing waivers including late financial statements);

 

 

(viii)

approval of easements that materially affect the use or value of a Mortgaged Property or the borrower’s ability to make any payments with respect to the related Mortgage Loan;

 

309 

 

 

 

(ix)

agreeing to any modification, waiver, consent or amendment of a Mortgage Loan or Serviced Whole Loan in connection with a defeasance if such proposed modification, waiver, consent or amendment is with respect to (a) a waiver of a Mortgage Loan event of default (but excluding non-monetary events of default other than defaults relating to transfers of interest in the borrower or the existing collateral or material modifications of the existing collateral), (b) a modification of the type of defeasance collateral required under the related Mortgage Loan documents such that defeasance collateral other than direct, non-callable obligations of the United States of America would be permitted or (c) a modification that would permit a principal prepayment instead of defeasance if the related Mortgage Loan documents do not otherwise permit such principal prepayment; and

 

 

(x)

determining whether to cure any default by a borrower under a ground lease or permit any ground lease modification, amendment or subordination, non-disturbance and attornment agreement or entry into a new ground lease (and in any such case, the master servicer will be required to provide the special servicer with any notice that it receives relating to a default by the borrower under a ground lease where the collateral for the related Mortgage Loan is the ground lease).

 

Consent

 

The master servicer will not be permitted under the PSA to agree to any modification, waiver, amendment, consent or other action that constitutes a Major Decision or Special Servicer Decision (or make a determination not to take action with respect thereto) that it is processing unless the master servicer has obtained the consent of the special servicer, which consent will be deemed given (unless earlier objected to by the special servicer) 10 business days after the special servicer’s receipt from the master servicer of the master servicer’s written recommendation and analysis with respect to such action and all information reasonably requested by the special servicer and in the possession of the master servicer in order to grant or withhold consent with respect to such action. Upon receipt by the special servicer of the master servicer’s written recommendation and analysis, the special servicer will be required to promptly provide such information to the Directing Certificateholder for its review, to the extent it relates to an action that constitutes a Major Decision.

 

The special servicer will be responsible for promptly seeking any required consent of the Directing Certificateholder (and, if consultation is required, will be responsible for promptly consulting with the Directing Certificateholder) as described under “Pooling and Servicing Agreement—The Directing Certificateholder—Major Decisions.” The special servicer will also be responsible for consultingwith the Risk Retention Consultation Party, as described under “Pooling and Servicing Agreement—The Risk Retention Consultation Party”, and the operating advisor in respect of Major Decisions as described under“—The Directing Certificateholder—Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event” below. In addition, with respect to any Major Decision in respect of a Servicing Shift Whole Loan or a Serviced A/B Whole Loan, the special servicer will be responsible for seeking any required consent of the holder of the related Control Note (and, if consultation is required, will be responsible for consulting with such party) as and to the extent required under the related Intercreditor Agreement. See “Description of the Mortgage Pool—The Whole Loans”. With respect to any party above whose consent is sought, a response by such party that it is reviewing the relevant action will not preclude it from providing its consent at a later time, but will preclude a determination that it has been deemed to consent to the relevant action.

 

With respect to any borrower request or other action on a non-Specially Serviced Loan that is not a Special Servicer Decision or a Major Decision, the master servicer will be required to process such request or action and will not be required to obtain the consent of or consult with any party, including the special servicer, the Directing Certificateholder, the operating advisor and the Risk Retention Consultation Party.

 

Modifications, Waivers and Amendments

 

Waivers, modifications, amendments and consents with respect to the Mortgage Loans will be processed as described above under “—Processing and Consent—Processing” and will require the consents described above under “—Processing and Consent—Consent”; provided, that neither the special servicer nor the master servicer may waive, modify or amend (or consent to waive, modify or amend) any provision of a Mortgage Loan and/or Serviced Companion Loan that is not in default or as to which default is not reasonably foreseeable except for (1) the waiver of any due-on-sale clause or due-on-encumbrance clause to the extent permitted in the PSA, and (2) any waiver, modification or amendment more than 3 months after the Closing Date that would not be a “significant modification” of the Mortgage Loan within the meaning of Treasury regulations Section 1.860G-2(b) or otherwise cause any Trust REMIC to fail to qualify as a REMIC or any Trust REMIC to be subject to tax under the REMIC provisions.

 

With respect to any Specially Serviced Loan, if, and only if, the special servicer determines that a modification, waiver or amendment (including the forgiveness or deferral of interest or principal or the substitution or release of

 

310 

 

 

collateral or the pledge of additional collateral) of the terms of a Specially Serviced Loan (with respect to which a payment default or other material default has occurred or a payment default or other material default is, in the special servicer’s judgment, reasonably foreseeable) is reasonably likely to produce a greater (or equivalent) recovery on a net present value basis (the relevant discounting to be performed at the related Mortgage Rate) to the issuing entity and, if applicable, the holders of any applicable Companion Loan, than liquidation of such Specially Serviced Loan, then the special servicer may, but is not required to, agree to a modification, waiver or amendment of the Specially Serviced Loan, subject to (x) the restrictions and limitations described below, (y) with respect to any Major Decision, (a) subject to the DCH Limitations, prior to the occurrence and continuance of a Control Termination Event, the approval of the Directing Certificateholder (or after the occurrence and continuance of a Control Termination Event, but prior to a Consultation Termination Event, consultation with the Directing Certificateholder)and (b) upon request of the Risk Retention Consultation Party, non-binding consultation with the Risk Retention Consultation Party (within the same time period as it would obtain the approval of, or consult with, the Directing Certificateholder), in each case,as provided in the PSA and described in this prospectus and (z) the rights of the holder of any related Companion Loan or mezzanine loan, as applicable, to advise or consult with the special servicer with respect to, or consent to, such modification, waiver or amendment, in each case, pursuant to the terms of the related intercreditor agreement.

 

In connection with (i) the release of a Mortgaged Property securing a Serviced Mortgage Loan or any portion thereof from the lien of the related Mortgage or (ii) the taking of a Mortgaged Property securing a Serviced Mortgage Loan or any portion thereof by exercise of the power of eminent domain or condemnation, if the related Mortgage Loan documents require the master servicer or the special servicer, as applicable, to calculate (or to approve the calculation of the related borrower of) the loan-to-value ratio of the remaining Mortgaged Property or Mortgaged Properties or the fair market value of the real property constituting the remaining Mortgaged Property or Mortgaged Properties, for purposes of REMIC qualification of the related Mortgage Loan, then such calculation will, unless then permitted by the REMIC provisions, exclude the value of personal property and going concern value, if any, as determined by an appropriate third party.

 

Borrowers may request payment forbearance because of COVID-19 related financialhardship. The PSA will permit the special servicer to grant a forbearance on aMortgage Loan related to the global COVID-19 emergency only if (i) prior to September 30,2021, the period of forbearance granted, when added to any prior periods of forbearancegranted before or after the Trust acquired such Mortgage Loan (whether or not such priorgrants of forbearance were covered by Revenue Procedure 2020-26(as extended by Revenue Procedure 2021-12)), does not exceed sixmonths (or such longer period of time as may be allowed by future guidance that is bindingon federal income tax authorities) or the applicable forbearance program pursuant to whichthe related forbearance was granted is otherwise identical or similar to those described inSection 2.07 of the Revenue Procedure and such forbearance is covered by RevenueProcedure 2020-26(as extended by Revenue Procedure 2021-12), (ii) such forbearance is permitted under another provision of the PSAand the requirements under such provision are satisfied, or (iii) an opinion of counsel isdelivered to the effect that such forbearance will not result in an adverse REMIC event. See“Risk Factors—Other Risks Relating to the Certificates—Tax Matters and Changes in Tax Law May Adversely Impact the Mortgage Loans or Your Investment—Loan Modifications Related to COVID-19” above for a discussion of Revenue Procedure 2020-26.

 

The special servicer is required to use its reasonable efforts to the extent reasonably possible to fully amortize a modified Mortgage Loan prior to the Rated Final Distribution Date. The special servicer may not agree to a modification, waiver or amendment of any term of any Specially Serviced Loan if that modification, waiver or amendment would:

 

 

(1)

extend the maturity date of the Specially Serviced Loan to a date occurring later than the earlier of (A) 5 years prior to the Rated Final Distribution Date and (B) if the Specially Serviced Loan is secured solely or primarily by a leasehold estate and not the related fee interest, the date occurring 20 years or, to the extent consistent with the Servicing Standard giving due consideration to the remaining term of the ground lease and (a) with the consent of the Directing Certificateholder (prior to the occurrence and continuance of a Control Termination Event and subject to the DCH Limitations), and (b) upon request of the Risk Retention Consultation Party, with non-binding consultation with the Risk Retention Consultation Party within the same time period as it would obtain the consent of, or consult with, the Directing Certificateholder, 10 years, prior to the end of the current term of the ground lease, plus any options to extend exercisable unilaterally by the borrower; or

 

 

(2)

provide for the deferral of interest unless interest accrues on the Mortgage Loan or the related Serviced Whole Loan at the related Mortgage Rate.

 

If the master servicer or special servicer processes any modification, waiver or amendment of any term of any Serviced Mortgage Loan or related Companion Loan, the applicable party will be required to notify the special servicer (if such action is processed by the master servicer), the master servicer (if such action is processed by the

 

311 

 

 

special servicer), the holder of any related Companion Loan, the operating advisor (after the occurrence and during the continuance of an Operating Advisor Consultation Event), the certificate administrator, the trustee, the Directing Certificateholder (subject to the DCH Limitations, and only if a Consultation Termination Event has not occurred),the Risk Retention Consultation Party (other than with respect to an Excluded RRCP Loan)and the 17g-5 Information Provider (which will be required to post such notice to the 17g-5 Information Provider’s website). The party processing such action will be required to deliver to the custodian, for deposit in the related Mortgage File, an original counterpart of the agreement related to the modification, waiver or amendment, promptly following the execution of that agreement, and a copy to the master servicer and, if required by the related Intercreditor Agreement, to the holder of any related Companion Loan, all as set forth in the PSA. Copies of each agreement whereby the modification, waiver or amendment of any term of any Mortgage Loan is effected are required to be available for review during normal business hours at the offices of the custodian. See “Description of the Certificates—Reports to Certificateholdersand VRR Interest Owners; Certain Available Information”.

 

The modification, waiver or amendment of a Serviced Whole Loan or a Mortgage Loan that has a related mezzanine loan will be subject to certain limitations set forth in the related intercreditor agreement. See “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability to Incur Other Indebtedness Entails Risk”.

 

Any modification, extension, waiver or amendment of the payment terms of a Non-Serviced Whole Loan will be required to be structured so as to be consistent with the servicing standard under the related Non-Serviced PSA and the allocation and payment priorities in the related loan documents and the related Intercreditor Agreement, such that neither the issuing entity as holder of such Non-Serviced Mortgage Loan nor any holder of the related Non-Serviced Companion Loan gains a priority over the other holder that is not reflected in the related loan documents and the related Intercreditor Agreement.

 

Modifications that forgive principal or interest of a mortgage loan will result in realized losses on such mortgage loan, and such realized losses will be allocated among the various classes of certificates and the VRR Interestin the manner described under “Description of the Certificates—Subordination; Allocation of Realized Losses”.

 

The modification of a mortgage loan may tend to reduce prepayments by avoiding liquidations and therefore may extend the weighted average life of the certificates or the VRR Interestbeyond that which might otherwise be the case. See “Yield and Maturity Considerations”.

 

Neither the master servicer nor the special servicer may enter into (including, without limitation, by way of the application of credits, discounts, forgiveness or otherwise), any modification, waiver, amendment, work-out, consent or approval with respect to the mortgage loans in a manner that would have the effect of placing amounts payable as compensation, or otherwise reimbursable, to such master servicer or special servicer in a higher priority than the allocation and payment priorities set forth above under “Description of the Certificates—Distributions—Application Priority of Mortgage Loan Collections or Whole Loan Collections” or in the related Intercreditor Agreement.

 

Enforcement of “Due-on-Sale” and “Due-on-Encumbrance” Provisions

 

The special servicer will be required to determine (with respect to any Specially Serviced Loan or, to the extent such action is a Major Decision or Special Servicer Decision, any Serviced Mortgage Loan that is not a Specially Serviced Loan and any related Serviced Companion Loan), in a manner consistent with the Servicing Standard (or, in the case of any non-Specially Serviced Loan, to the extent such action is not a Major Decision or Special Servicer Decision, the master servicer will be required to determine, in a manner consistent with the Servicing Standard), whether (a) to exercise any right it may have with respect to a “due-on-sale” clause (1) to accelerate the payments on such Mortgage Loan or Companion Loan, as applicable, or (2) to grant or withhold its consent to any sale or transfer, consistent with the Servicing Standard or (b) to waive any right to exercise such rights; provided, that (i) with respect to such consent or waiver of rights that is a Major Decision, the special servicerhas obtained the prior written consent (or deemed consent) of the Directing Certificateholder (or consulted with the Directing Certificateholder) as and to the extent required under the PSA andconsulted with the Risk Retention Consultation Party as and to the extent required under the PSA, and (ii) with respect to any Mortgage Loan (A) with a Stated Principal Balance greater than or equal to $35,000,000, (B) with a stated principal balance greater than or equal to 5% of the aggregate Stated Principal Balance of the Mortgage Loans then outstanding or (C) together with all other Mortgage Loans with which it is cross-collateralized or cross-defaulted or together with all other Mortgage Loans with the same mortgagor (or an affiliate thereof), that is one of the 10 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans outstanding (by Stated Principal Balance), a Rating Agency Confirmation is received by the master servicer or the special servicer, as the case may be, from each Rating Agency (provided that no such Rating Agency Confirmation will be required if such mortgage loan has an unpaid principal balance of $10,000,000 or less or if the related mortgage loan does not meet the criteria set forth in subclause (A), (B) or (C), but a Rating Agency Communication will be required in accordance with the PSA) and a confirmation of any applicable rating agency that such action will not result in the

 

312 

 

 

downgrade, withdrawal or qualification of the then-current ratings of any class of securities backed, wholly or partially, by any related Serviced Companion Loan(provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus).

 

With respect to a Specially Serviced Loan or, to the extent such action is a Major Decision or Special Servicer Decision, any Serviced Mortgage Loan that is not a Specially Serviced Loan and any related Serviced Companion Loan with a “due-on-encumbrance” clause, the special servicer will be required to determine, in a manner consistent with the Servicing Standard (or, in the case of any non-Specially Serviced Loan, to the extent such action is not a Major Decision or Special Servicer Decision, the master servicer will be required to determine, in a manner consistent with the Servicing Standard), whether (a) to exercise any right it may have with respect toa “due-on-encumbrance” clause (1) to accelerate the payments thereon, or (2) to grant or withhold its consent to the creation of any additional lien or other encumbrance, consistent with the Servicing Standard or (b) to waive its right to exercise such rights, provided, that, (i) with respect to such consent or waiver of rights that is a Major Decision,the special servicerhas obtained the prior written consent (or deemed consent) of the Directing Certificateholder (or consulted with the Directing Certificateholder) as and to the extent required under the PSA and consulted with the Risk Retention Consultation Party as and to the extent required under the PSA, and (ii) with respect to any Mortgage Loan (A) with a Stated Principal Balance greater than or equal to 2% of the aggregate Stated Principal Balance of the Mortgage Loans then outstanding, (B) that has a combined loan-to-value ratio greater than 85% (based upon any and all existing and proposed debt), (C) that has a combined debt service coverage ratio less than 1.20x (in each case, determined based upon the aggregate debt service on the related Mortgage Loan and any related Companion Loan, if any, and the debt service on the proposed additional lien), (D) together with all other Mortgage Loans with which it is cross-collateralized or cross-defaulted or together with all other Mortgage Loans with the same mortgagor (or an affiliate thereof) that is one of the 10 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans outstanding (by Stated Principal Balance) or (E) with a Stated Principal Balance greater than or equal to $35,000,000, the master servicer or the special servicer has received a Rating Agency Confirmation from each Rating Agency (provided that no such Rating Agency Confirmation will be required if such mortgage loan has an unpaid principal balance of $10,000,000 or less or if the related mortgage loan does not meet the criteria set forth in subclause (A), (B), (C), (D) or (E), but a Rating Agency Communication will be required in accordance with the PSA)and a confirmation of any applicable rating agency that such action will not result in the downgrade, withdrawal or qualification of the then-current ratings of any class of securities backed, wholly or partially, by any Serviced Companion Loan (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus).

 

Inspections

 

The master servicer will be required to perform (at its own expense) or cause to be performed (at its own expense) physical inspections of each Mortgaged Property relating to a Serviced Mortgage Loan (other than any Specially Serviced Loan) with a Stated Principal Balance of (A) $2,000,000 or more at least once every 12 months, and (B) less than $2,000,000 at least once every 24 months, in each case, commencing in the calendar year 2023, unless a physical inspection has been performed by the special servicer within the previous 12 months and the master servicer has no knowledge of a material change in the Mortgaged Property since such physical inspection; provided, further, that if any scheduled payment becomes more than 60 days delinquent on the related Mortgage Loan, the special servicer is required to inspect or cause to be inspected the related Mortgaged Property as soon as practicable after the Mortgage Loan becomes a Specially Serviced Loan and annually thereafter for so long as the Mortgage Loan remains a Specially Serviced Loan (the cost of which inspection, to the extent not paid by the related borrower, will be reimbursed first from default interest and late charges constituting additional compensation of the special servicer on the related Mortgage Loan (but with respect to a Serviced Whole Loan, only amounts available for such purpose under the related Intercreditor Agreement) and then from the Collection Account as an expense of the issuing entity, and in the case of a Serviced Whole Loan, as an expense of the holder of any related Subordinate Companion Loan and then as an expense of the holders of the related Serviced Mortgage Loan and any Serviced Pari Passu Companion Loan, pro rata and pari passu, to the extent provided in the related Intercreditor Agreement. The special servicer or the master servicer, as applicable, will be required to prepare or cause to be prepared a written report of the inspection describing, among other things, the condition of and any damage to the Mortgaged Property to the extent evident from the inspection and specifying the existence of any vacancies at the Mortgaged Property of which the preparer of such report has knowledge and the master servicer or special servicer, as applicable, deems material, of any sale, transfer or abandonment of the Mortgaged Property of which the preparer of such report has knowledge or that is evident from the inspection, of any adverse change in the condition of the Mortgaged Property of which the preparer of such report has knowledge or that is evident from the inspection, and that the master servicer or special servicer, as applicable, deems material, or of any material waste committed on the Mortgaged Property to the extent evident from the inspection.

 

313 

 

 

Copies of the inspection reports referred to above that are delivered to the certificate administrator will be posted to the certificate administrator’s website for review by Privileged Persons pursuant to the PSA. See “Description of the Certificates—Reports to Certificateholdersand VRR Interest Owners; Certain Available Information”.

 

With respect to any Non-Serviced Mortgage Loan, the related Non-Serviced Master Servicer will be responsible for performing inspections in respect of the related Mortgaged Property pursuant to similar provisions in the related Non-Serviced PSA.

 

Collection of Operating Information

 

With respect to each Serviced Mortgage Loan that requires the borrower to deliver operating statements, the special servicer or the master servicer, as applicable, is also required to use efforts consistent with the Servicing Standard to collect and review the annual operating statements beginning in calendar year 2022 of the related Mortgaged Property. Most of the Mortgage Loan documents obligate the related borrower to deliver annual property operating statements. However, we cannot assure you that any operating statements required to be delivered will in fact be delivered, nor is the special servicer or the master servicer likely to have any practical means of compelling the delivery in the case of an otherwise performing Mortgage Loan.

 

Special Servicing Transfer Event

 

The Serviced Mortgage Loans, any related Companion Loans and any related REO Properties will be serviced by the special servicer under the PSA in the event that the servicing responsibilities of the master servicer are transferred to the special servicer as described below. Such Mortgage Loans and related Companion Loans (including those loans that have become REO Loans) serviced by the special servicer are referred to in this prospectus collectively as the “Specially Serviced Loans”. The master servicer will be required to transfer its servicing responsibilities to the special servicer with respect to any Mortgage Loan (including any related Companion Loan) for which the master servicer is responsible for servicing:

 

 

(1)

as to which a payment default has occurred at its original maturity date, or, if the original maturity date has been extended, at its extended maturity date, and in the case of a balloon payment, if the balloon payment is delinquent and the related borrower has not provided the master servicer (who will be required to promptly forward such written evidence to the special servicer) or special servicer, as of the related maturity date, written evidence from an institutional lender of such lender’s binding commitment to refinance such mortgage loan or a signed purchase and sale agreement with respect to a sale of the Mortgaged Property (in each case subject only to typical due diligence and closing conditions and, in the case of a purchase and sale agreement, such agreement will include delivery of an acceptable deposit by the purchaser) in a manner consistent with CMBS market practices and that is satisfactory in form and substance to the master servicer and the special servicer from an acceptable lender or purchaser reasonably satisfactory to the master servicer and the special servicer (and the master servicer or special servicer, as applicable, is required to promptly forward such commitment or other similar refinancing documentation to the other such party), which provides that such refinancing or sale will occur within 120 days of such related maturity date, provided that such Mortgage Loan and any related Companion Loan, as applicable, will become a Specially Serviced Loan immediately (i) if, in the judgment of the special servicer in accordance with the Servicing Standard, the related borrower fails to diligently pursue such refinancing or sale, or fails to satisfy any condition of such refinancing or sale or the related borrower fails to pay any Assumed Scheduled Payment on the related due date (subject to any applicable grace period) at any time before the refinancing or sale, (ii) if such refinancing or sale does not occur within 120 days of the related maturity date (or within such shorter period as the refinancing or sale is scheduled to occur pursuant to the related refinancing documentation or purchase agreement), or (iii) the related refinancing documentation or purchase agreement is terminated before the refinancing or sale is scheduled to occur;

 

 

(2)

as to which any Periodic Payment (other than a balloon payment) is more than 60 days delinquent (unless, prior to such Periodic Payment becoming more than 60 days delinquent, the holder of the related Companion Loan or, in the case of a Mortgage Loan with an associated mezzanine loan, the holder of the related mezzanine debt, as applicable, cures such delinquency);

 

 

(3)

as to which (i) the borrower has entered into or consented to bankruptcy, appointment of a receiver or conservator or a similar insolvency proceeding, or (ii) the borrower has become the subject of a decree or order for that proceeding provided that, with respect to clause (ii), that if the appointment, decree or order was involuntary and is stayed or discharged, or the case dismissed within 60 days, that Mortgage Loan and any related Companion Loan will not be considered a Specially Serviced Loan during that period, or (iii) the borrower has admitted in writing its inability to pay its debts generally as they become due;

 

 

314 

 

 

 

(4)

as to which the master servicer or special servicer has received notice of the foreclosure or proposed foreclosure of any lien other than the Mortgage on the Mortgaged Property;

 

 

(5)

as to which, in the judgment of the master servicer or special servicer (and, in the case of the special servicer, unless a Control Termination Event has occurred and is continuing (and subject to the DCH Limitations), with the consent of the Directing Certificateholder), as applicable, a payment default is imminent or reasonably foreseeable and is not likely to be cured by the borrower within 60 days;

 

 

(6)

as to which the master servicer or special servicer has notice of a default (other than a failure by the related borrower to pay principal or interest) and the master servicer or special servicer (and, in the case of the special servicer, unless a Control Termination Event has occurred and is continuing (and subject to the DCH Limitations), with the consent of the Directing Certificateholder) determines, in its good faith reasonable judgment, may materially and adversely affect the interests of the Certificateholders and the VRR Interest Owners (and, with respect to any Whole Loan, the interest of the Certificateholders, the VRR Interest Owners and the holders of the related Companion Loan, as a collective whole (taking into account the pari passu nature of any Pari Passu Companion Loan and the subordinate nature of any Subordinate Companion Loan, as applicable)), has occurred and remains unremedied for the applicable grace period specified in the Mortgage Loan or related Companion Loan documents, other than in certain circumstances the failure to maintain terrorism insurance (or if no grace period is specified for events of default that are capable of cure, for 60 days); or

 

 

(7)

as to which the master servicer or special servicer (and, in the case of the special servicer, unless a Control Termination Event has occurred and is continuing (and subject to the DCH Limitations), with the consent of the Directing Certificateholder) determines that (i) a default (other than as described in clause (5) above) under the Mortgage Loan or related Companion Loan is imminent or reasonably foreseeable, (ii) such default will materially impair the value of the corresponding Mortgaged Property as security for the Mortgage Loan or related Companion Loan or otherwise materially adversely affect the interests of Certificateholders and VRR Interest Owners (and, with respect to a Serviced Whole Loan, the interest of the Certificateholders, the VRR Interest Owners and the holders of the related Companion Loan as a collective whole (taking into account the pari passu nature of any Pari Passu Companion Loan and the subordinate nature of any Subordinate Companion Loan, as applicable)), and (iii) the default will continue unremedied for the applicable cure period under the terms of the Mortgage Loan or related Companion Loan, or, if no cure period is specified and the default is capable of being cured, for 60 days (provided that such 60-day grace period does not apply to a default that gives rise to immediate acceleration without application of a grace period under the terms of the Mortgage Loan or related Companion Loan); provided that any determination that a special servicing transfer event has occurred under this clause (7) with respect to any Mortgage Loan or related Companion Loan solely by reason of the failure (or imminent failure) of the related borrower to maintain or cause to be maintained insurance coverage against damages or losses arising from acts of terrorism may only be made by the special servicer (with, unless a Control Termination Event has occurred and is continuing (and subject to the DCH Limitations), the consent of the Directing Certificateholder) as described under “—Maintenance of Insurance” above.

 

For the avoidance of doubt, with respect to clauses (2), (3)(iii), (5), (6) and(7) above, neither (i) a Payment Accommodation with respect to any Mortgage Loan or Serviced Whole Loan nor (ii) any default or delinquency that would have existed but for such Payment Accommodation will constitute a special servicing transfer event, for so long as the related borrower is complying with the terms of such Payment Accommodation.

 

In addition, if the special servicer is processing a Payment Accommodation and an event described in clauses(2), (3)(iii), (5), (6) and (7) above occurs, the special servicer will be permitted, but not required, to make adetermination to complete the Payment Accommodation, in which case no special servicing transfer event will occurwith respect to the applicable Mortgage Loan only if, and for so long as, the related borrower is complying with theterms of such Payment Accommodation.

 

However, the master servicer will be required to continue to (x) receive payments on the Mortgage Loans (and any related Serviced Companion Loan) (including amounts collected by the special servicer), (y) make certain calculations with respect to the Mortgage Loans and any related Serviced Companion Loan and (z) make remittances and prepare certain reports to the Certificateholders and the VRR Interest Ownerswith respect to the Mortgage Loans and any related Serviced Companion Loan. Additionally, the master servicer will continue to receive the Servicing Fee in respect of the Mortgage Loans (and any related Serviced Companion Loan) at the Servicing Fee Rate.

 

If the related Mortgaged Property is acquired in respect of any Mortgage Loan (or any related Companion Loan) (upon acquisition, an “REO Property”) whether through foreclosure, deed-in-lieu of foreclosure or otherwise, the 

 

315 

 

 

special servicer (or, with respect to any Non-Serviced Mortgage Loan, the related Non-Serviced Special Servicer) will continue to be responsible for its operation and management. If any Serviced Companion Loan becomes specially serviced, then the related Mortgage Loan will also become a Specially Serviced Loan. If any Serviced Mortgage Loan becomes a Specially Serviced Loan, then each related Serviced Companion Loan will also become a Specially Serviced Loan. Neither the master servicer nor the special servicer will have any responsibility for the performance by such other party of its duties under the PSA. Any Serviced Mortgage Loan that is or becomes a cross-collateralized Mortgage Loan and is cross-collateralized with a Specially Serviced Loan will become a Specially Serviced Loan.

 

If any Specially Serviced Loan, in accordance with its original terms or as modified in accordance with the PSA, becomes performing for at least 3 consecutive Periodic Payments (provided that no additional event of default is foreseeable in the reasonable judgment of the special servicer and no other event or circumstance exists that causes such Mortgage Loan or related Companion Loan to otherwise constitute a Specially Serviced Loan), the special servicer will be required to transfer servicing of such Specially Serviced Loan (a “Corrected Loan”) to the master servicer.

 

Asset Status Report

 

The special servicer will be required to prepare a report (an “Asset Status Report”) for each Serviced Mortgage Loan and, if applicable, any Serviced Whole Loan that becomes a Specially Serviced Loan not later than 60 days after the servicing of such Mortgage Loan is transferred to the special servicer (the “Initial Delivery Date”) and will be required to amend, update or create a new Asset Status Report to the extent that during the course of the resolution of such Specially Serviced Loan material changes in the circumstances and/or strategy reflected in any current Final Asset Status Report are necessary to reflect the then current circumstances and recommendation as to how the Specially Serviced Loan might be returned to performing status or otherwise liquidated in accordance with the Servicing Standard (each such report a “Subsequent Asset Status Report”).

 

A summary of each Final Asset Status Report will be provided to the certificate administrator and the certificate administrator will be required to post the summary of the Final Asset Status Report to the certificate administrator’s website.

 

An Asset Status Report prepared for each Specially Serviced Loan will be required to include, among other things, the following information:

 

 

a summary of the status of such Specially Serviced Loan and any negotiations with the related borrower;

 

 

a discussion of the legal and environmental considerations reasonably known to the special servicer, consistent with the Servicing Standard, that are applicable to the exercise of remedies and to the enforcement of any related guaranties or other collateral for the related Specially Serviced Loan and whether outside legal counsel has been retained;

 

 

the most current rent roll and income or operating statement available for the related Mortgaged Property;

 

 

(A) the special servicer’s recommendations on how such Specially Serviced Loan might be returned to performing status (including the modification of a monetary term, and any workout, restructure or debt forgiveness) and returned to the master servicer for regular servicing or foreclosed or otherwise realized upon (including any proposed sale of a Defaulted Loan or REO Property), (B) a description of any such proposed or taken actions, and (C) the alternative courses of action that were or are being considered by the special servicer in connection with the proposed or taken actions;

 

 

the status of any foreclosure actions or other proceedings undertaken with respect to the Specially Serviced Loan, any proposed workouts and the status of any negotiations with respect to such workouts, and an assessment of the likelihood of additional defaults under the related Mortgage Loan or Serviced Whole Loan;

 

 

a description of any amendment, modification or waiver of a material term of any ground lease (or any space lease or air rights lease, if applicable) or franchise agreement;

 

 

the decision that the special servicer made, or intends or proposes to make, including a narrative analysis setting forth the special servicer’s rationale for its proposed decision, including its rejection of the alternatives;

 

 

an analysis of whether or not taking such proposed action is reasonably likely to produce a greater recovery on a present value basis than not taking such action, setting forth (x) the basis on which the

 

316 

 

  

 

 

special servicer made such determination and (y) the net present value calculation and all related assumptions;

 

 

the appraised value of the related Mortgaged Property (and a copy of the last obtained appraisal of such Mortgaged Property) together with a description of any adjustments to the valuation of such Mortgaged Property made by the special servicer together with an explanation of those adjustments; and

 

 

such other information as the special servicer deems relevant in light of the Servicing Standard.

 

With respect to any Serviced Mortgage Loan, if no Control Termination Event has occurred and is continuing, the Directing Certificateholder (subject to the DCH Limitations) will have the right to disapprove the Asset Status Report prepared by the special servicer with respect to a Specially Serviced Loan within 10 business days after receipt of the Asset Status Report. If the Directing Certificateholder does not disapprove an Asset Status Report within 10 business days or if the special servicer makes a determination, in accordance with the Servicing Standard, that the disapproval by the Directing Certificateholder (communicated to the special servicer within 10 business days) is not in the best interest of all the Certificateholders, the VRR Interest Ownersand the holder of any related Companion Loan, as a collective whole, the special servicer will be required to implement the recommended action as outlined in the Asset Status Report. If the Directing Certificateholder disapproves the Asset Status Report within the 10 business day period and the special servicer has not made the affirmative determination described above, the special servicer will be required to revise the Asset Status Report as soon as practicable thereafter, but in no event later than 30 days after the disapproval. The special servicer will be required to continue to revise the Asset Status Report until the Directing Certificateholder fails to disapprove the revised Asset Status Report or until the special servicer makes a determination, in accordance with the Servicing Standard, that the disapproval is not in the best interests of the Certificateholders, the VRR Interest Ownersand the holder of any related Companion Loan, as a collective whole; provided that, if the Directing Certificateholder has not approved the Asset Status Report for a period of 60 business days following the first submission of an Asset Status Report, the special servicer may act upon the most recently submitted form of Asset Status Report, if consistent with the Servicing Standard.The process described in this paragraph are collectively referred to as the “Directing Certificateholder Asset Status Report Approval Process”.

 

A “Final Asset Status Report” means with respect to any Specially Serviced Loan, the initial Asset Status Report (together with such other data or supporting information provided by the special servicer to the Directing Certificateholder that does not include any communication (other than the related Asset Status Report) between the special servicer and the Directing Certificateholder with respect to such Specially Serviced Loan) required to be delivered by the special servicer by the Initial Delivery Date and any Subsequent Asset Status Report that is labeled or otherwise communicated as being final, in each case, in the form fully approved or deemed approved, if applicable, by the Directing Certificateholder pursuant to the Directing Certificateholder Asset Status Report Approval Process or following completion of the ASR Consultation Process, as applicable. For the avoidance of doubt, the special servicer may issue more than one Final Asset Status Report with respect to any Specially Serviced Loan in accordance with the procedures described above. 

 

Prior to an Operating Advisor Consultation Event, the special servicer will be required to deliver each Final Asset Status Report to the operating advisor following completion of the Directing Certificateholder Asset Status Report Approval Process. See “—The Directing Certificateholder—Major Decisions—ControlTermination Event,Consultation Termination Event and Operating Advisor Consultation Event” below for a discussion of the operating advisor’s ability to ask the special servicer reasonable questions with respect to such Final Asset Status Report.

 

If an Operating Advisor Consultation Event has occurred and is continuing, the special servicer will be required to promptly deliver each Asset Status Report prepared in connection with a Specially Serviced Loan to the operating advisor, the Directing Certificateholder (for so long as no Consultation Termination Event has occurred and subject to the DCH Limitations) and the Risk Retention Consultation Party. The operating advisor will be required to provide comments to the special servicer in respect of the Asset Status Report, if any, within 10 business days following the later of receipt of (i) such Asset Status Report or (ii) such related additional information reasonably requested by the operating advisor, and propose possible alternative courses of action to the extent it determines such alternatives to be in the best interest of the Certificateholders (including any Certificateholders that are holders of the Control Eligible Certificates) and the VRR Interest Owners, as a collective whole. The special servicer will be obligated to consider such alternative courses of action and any other feedback provided by the operating advisor (and, subject to the DCH Limitations, if a Control Termination Event exists, but so long as no Consultation Termination Event has occurred, by the Directing Certificateholder) in connection with the special servicer’s preparation of any Asset Status Report. The special servicer may revise the Asset Status Report as it deems necessary to take into account any input and/or comments received in response from the operating advisor or the Directing Certificateholder, to the extent the special servicer determines that the operating advisor’s and/or Directing Certificateholder’s input and/or recommendations are consistent with the Servicing Standard and in the best interests of the Certificateholders and the VRR Interest Ownersas a collective whole (or, with respect to a Serviced Whole Loan, the best interest of the Certificateholders,

 

317 

 

 

the VRR Interest Owners and the holder(s) of the related Companion Loan(s), as a collective whole (taking into account the pari passu nature of any Pari Passu Companion Loanand the subordinate nature of any Subordinate Companion Loan,as applicable)). Promptly upon determining whether or not to revise any Asset Status Report to take into account any input and/or comments from the operating advisor or the Directing Certificateholder, the special servicer will be required to revise the Asset Status Report, if applicable, and deliver to the operating advisor and the Directing Certificateholder the revised Asset Status Report (until a Final Asset Status Report is issued). The procedures described in this paragraphare collectively referred to as the “ASR Consultation Process”. If an Operating Advisor Consultation Event (based solely on clause (i) of the definition thereof) exists, buta Control Termination Event does not exist, then the Directing Certificateholder Asset Status Report ApprovalProcess and the ASR Consultation Process will both be in effect.For additional information, see “—The Operating Advisor—Additional Duties of the Operating Advisor While an Operating Advisor Consultation Event Has Occurred and Is Continuing”.

 

The special servicer will not be required to take or to refrain from taking any action because of a recommendation, objection or comment by the operating advisor.

 

With respect to each Non-Serviced Mortgage Loan, eachServicing Shift Mortgage Loan prior to the related Servicing Shift Securitization Dateand each Serviced Mortgage Loan that is part of a Serviced A/B Whole Loan prior to a related Control Appraisal Event, the related Non-Serviced Directing Certificateholder or related Control Note holder will have approval and consultation rights with respect to any asset status report prepared by the related Non-Serviced Special Servicer (or, with respect to each Servicing Shift Mortgage Loan prior to the related Servicing Shift Securitization Date andeach Serviced Mortgage Loan that is part of a Serviced A/B Whole Loan prior to a related Control Appraisal Event, the special servicer) with respect to the related Whole Loan that are substantially similar, but not identical, to the approval and consultation rights of the Directing Certificateholder with respect to the Mortgage Loans and the Serviced Whole Loans. See “—Servicing of the Non-Serviced Mortgage Loans”.

 

Realization Upon Mortgage Loans

 

If a payment default or material non-monetary default on a Serviced Mortgage Loan has occurred and such Serviced Mortgage Loan is a Specially Serviced Loan, then the special servicer, on behalf of the trustee, may at any time institute foreclosure proceedings, exercise any power of sale contained in the related Mortgage, obtain a deed in lieu of foreclosure, or otherwise acquire title to the related Mortgaged Property, by operation of law or otherwise. The special servicer is not permitted, however, to cause the trustee to acquire title to any Mortgaged Property, have a receiver of rents appointed with respect to any Mortgaged Property or take any other action with respect to any Mortgaged Property that would cause the trustee, for the benefit of the Certificateholders and the VRR Interest Owners, or any other specified person to be considered to hold title to, to be a “mortgagee-in-possession” of, or to be an “owner” or an “operator” of such Mortgaged Property within the meaning of certain federal environmental laws, unless the special servicer has determined in accordance with the Servicing Standard, based on an updated environmental assessment report prepared by a person who regularly conducts environmental audits and performed within six months prior to any such acquisition of title or other action (which report will be an expense of the issuing entity subject to the terms of the PSA) that:

 

(a)  such Mortgaged Property is in compliance with applicable environmental laws or, if not, after consultation with an environmental consultant, that it would be in the best economic interest of the Certificateholders and the VRR Interest Owners (and with respect to any Serviced Whole Loan, the related Companion Holders), as a collective whole as if such Certificateholders and VRR Interest Owners and, if applicable, Companion Holders constituted a single lender, to take such actions as are necessary to bring such Mortgaged Property in compliance with such laws, and

 

(b)  there are no circumstances present at such Mortgaged Property relating to the use, management or disposal of any hazardous materials for which investigation, testing, monitoring, containment, clean-up or remediation could be required under any currently effective federal, state or local law or regulation, or that, if any such hazardous materials are present for which such action could be required, after consultation with an environmental consultant, it would be in the best economic interest of the Certificateholders and the VRR Interest Owners (and with respect to any Serviced Whole Loan, the related Companion Holders), as a collective whole as if such Certificateholders, VRR Interest Owners and, if applicable, Companion Holders constituted a single lender, to take such actions with respect to the affected Mortgaged Property.

 

Such requirement precludes enforcement of the security for the related Mortgage Loan until a satisfactory environmental site assessment is obtained (or until any required remedial action is taken), but will decrease the likelihood that the issuing entity will become liable for a material adverse environmental condition at the Mortgaged Property. However, we cannot assure you that the requirements of the PSA will effectively insulate the issuing entity from potential liability for a materially adverse environmental condition at any Mortgaged Property.

 

318 

 

 

If title to any Mortgaged Property is acquired by the issuing entity (directly or through a single member limited liability company established for that purpose), the special servicer will be required to sell the Mortgaged Property prior to the close of the third calendar year beginning after the year of acquisition, unless (1) the IRS grants (or has not denied) a qualifying extension of time to sell the Mortgaged Property or (2) the special servicer, the certificate administrator and the trustee receive an opinion of independent counsel to the effect that the holding of the Mortgaged Property by the Lower-Tier REMIC longer than the above-referenced 3-year period will not result in the imposition of a tax on any Trust REMIC or cause any Trust REMIC to fail to qualify as a REMIC under the Code at any time that any certificate or the VRR Interestis outstanding. Subject to the foregoing and any other tax-related limitations, pursuant to the PSA, the special servicer will generally be required to attempt to sell any Mortgaged Property so acquired in accordance with the Servicing Standard. The special servicer will also be required to ensure that any Mortgaged Property acquired by the issuing entity is administered so that it constitutes “foreclosure property” within the meaning of Code Section 860G(a)(8) at all times, and that the sale of the Mortgaged Property does not result in the receipt by the issuing entity of any income from nonpermitted assets as described in Code Section 860F(a)(2)(B). If any Lower-Tier REMIC acquires title to any Mortgaged Property, the special servicer, on behalf of such Lower-Tier REMIC, will retain, at the expense of the issuing entity, an independent contractor to manage and operate the property. The independent contractor generally will be permitted to perform construction (including renovation) on a foreclosed property only if the construction was more than 10% completed at the time default on the related Mortgage Loan became imminent. The retention of an independent contractor, however, will not relieve the special servicer of its obligation to manage the Mortgaged Property as required under the PSA.

 

In general, the special servicer will be obligated to cause any Mortgaged Property acquired as an REO Property to be operated and managed in a manner that would, in its good faith and reasonable judgment and in accordance with the Servicing Standard, maximize the issuing entity’s net after-tax proceeds from such property. Generally, no Trust REMIC will be taxable on income received with respect to a Mortgaged Property acquired by the issuing entity to the extent that it constitutes “rents from real property”, within the meaning of Code Section 856(c)(3)(A) and Treasury regulations under the Code. Rents from real property include fixed rents and rents based on the gross receipts or sales of a tenant but do not include the portion of any rental based on the net income or profit of any tenant or sub-tenant. No determination has been made whether rent on any of the Mortgaged Properties meets this requirement. Rents from real property include charges for services customarily furnished or rendered in connection with the rental of real property, whether or not the charges are separately stated. Services furnished to the tenants of a particular building will be considered as customary if, in the geographic market in which the building is located, tenants in buildings which are of similar class are customarily provided with the service. No determination has been made whether the services furnished to the tenants of the Mortgaged Properties are “customary” within the meaning of applicable regulations. It is therefore possible that a portion of the rental income with respect to a Mortgaged Property owned by the issuing entity would not constitute rents from real property. In addition, it is possible that none of the income with respect to a Mortgaged Property would qualify if a separate charge is not stated for non-customary services provided to tenants or if such services are not performed by an independent contractor. Rents from real property also do not include income from the operation of a trade or business on the Mortgaged Property, such as a hotel property, or rental income attributable to personal property leased in connection with a lease of real property if the rent attributable to personal property exceeds 15% of the total net rent for the taxable year. Any of the foregoing types of income may instead constitute “net income from foreclosure property”, which would be taxable to the Lower-Tier REMIC at the federal corporate rate and may also be subject to state or local taxes. The PSA provides that the special servicer will be permitted to cause the Lower-Tier REMIC to earn “net income from foreclosure property” that is subject to tax if it determines that the net after-tax benefit to Certificateholders, the VRR Interest Owners and any related Companion Holders, as a collective whole, could reasonably be expected to be greater than another method of operating or net leasing the Mortgaged Property. These taxes would be chargeable against the related income for purposes of determining the proceeds available for distribution to holders of certificates and the VRR Interest Owners. See “Material Federal Income Tax Considerations—Taxes That May Be Imposed on a REMIC—Prohibited Transactions”.

 

Under the PSA, the special servicer is required to establish and maintain one or more REO Accounts, to be held on behalf of the trustee for the benefit of the Certificateholders and the VRR Interest Owners, and with respect to a Serviced Whole Loan, the related Companion Holder, for the retention of revenues and insurance proceeds derived from each REO Property. The special servicer is required to use the funds in the REO Account to pay for the proper operation, management, maintenance and disposition of any REO Property, but only to the extent that amounts on deposit in the REO Account relate to such REO Property. To the extent that amounts in the REO Account in respect of any REO Property are insufficient to make such payments, the master servicer is required to make a Servicing Advance, unless it determines such Servicing Advance would be nonrecoverable. On the later of the date that is (x) on or prior to each Determination Date or (y) two (2) business days after such amounts are received and properly identified and determined to be available, the special servicer is required to deposit all amounts received in respect of each REO Property during the Collection Period ending on such Determination Date, net of any amounts withdrawn

 

319 

 

 

to make any permitted disbursements, into the Collection Account; provided that the special servicer may retain in the REO Account permitted reserves.

 

Sale of Defaulted Loans and REO Properties

 

If the special servicer determines in accordance with the Servicing Standard that no satisfactory arrangements (including by way of discounted payoff) can be made for collection of delinquent payments on a Defaulted Loan and it would be in the best economic interests of the Certificateholders and the VRR Interest Owners, or, in the case of a Serviced Whole Loan, Certificateholders, the VRR Interest Owners and any holder of a related Serviced Pari Passu Companion Loan (as a collective whole as if such Certificateholders, the VRR Interest Owners and such Companion Holders constituted a single lender) to attempt to sell such Defaulted Loan and any related Serviced Pari Passu Companion Loan as described below, the special servicer will be required to use reasonable efforts to solicit offers for each Defaulted Loan on behalf of the Certificateholders, the VRR Interest Owners and the holder of any related Serviced Pari Passu Companion Loan in such manner as will be reasonably likely to realize a fair price. To the extent that a Non-Serviced Mortgage Loan is not sold together with the related Non-Serviced Companion Loan by the related Non-Serviced Special Servicer, the special servicer will, under certain limited circumstances permitted under the related Intercreditor Agreement, be entitled to sell (with the consent of the Directing Certificateholder (if no Control Termination Event has occurred and is continuing, and subject to the DCH Limitations)) such Non-Serviced Mortgage Loan if it determines in accordance with the Servicing Standard that such action would be in the best interests of the Certificateholders and the VRR Interest Owners and, subject to the terms of the related Intercreditor Agreement, the special servicer will be entitled to the liquidation fee that the related Non-Serviced Special Servicer would have otherwise been entitled to in connection with the sale of such Non-Serviced Mortgage Loan. In the absence of a cash offer at least equal to its outstanding principal balance plus all accrued and unpaid interest and outstanding costs and expenses and certain other amounts specified in the PSA (a “Par Purchase Price”), the special servicer may purchase the Defaulted Loan for the Par Purchase Price or may accept the highest cash offer received from any person that constitutes a fair price for the Defaulted Loan. If multiple offers are received during the period designated by the special servicer for receipt of offers, the special servicer is generally required to select the highest offer. The special servicer is required to give the trustee, the certificate administrator, the master servicer, the operating advisor, the Directing Certificateholder (subject to the DCH Limitations) and the Risk Retention Consultation Party not less than 10 business days’ prior written notice of its intention to sell any such Defaulted Loan. Neither the trustee nor any of its affiliates may make an offer for or purchase any Defaulted Loan. “Defaulted Loan” means a Serviced Mortgage Loan or Serviced Whole Loan that is a Specially Serviced Loan and (i) that is delinquent at least 60 days in respect of its Periodic Payments or delinquent in respect of its balloon payment, if any; provided that in respect of a balloon payment, such period will be 120 days if the related borrower has provided the master servicer (who will be required to promptly deliver a copy to the special servicer) or the special servicer with written evidence from an institutional lender of such lender’s binding commitment to refinance such mortgage loan (which commitment must be reasonably acceptable to the special servicer); and, in either case, such delinquency is to be determined without giving effect to any grace period permitted by the related Mortgage or Mortgage Note and without regard to any acceleration of payments under the related Mortgage and Mortgage Note or (ii) as to which the special servicer has, by written notice to the related borrower, accelerated the maturity of the indebtedness evidenced by the related Mortgage Note.

 

The special servicer will be required to determine whether any cash offer constitutes a fair price for any Defaulted Loan if the highest offeror is a person other than an Interested Person. In determining whether any offer from a person other than an Interested Person constitutes a fair price for any Defaulted Loan, the special servicer will be required to take into account (in addition to the results of any appraisal, updated appraisal or narrative appraisal that it may have obtained pursuant to the PSA within the prior 9 months), among other factors, the period and amount of the occupancy level and physical condition of the related Mortgaged Property and the state of the local economy.

 

If the highest offeror is an Interested Person, then the trustee will be required to determine whether the cash offer constitutes a fair price unless (i) the offer is equal to or greater than the applicable Par Purchase Price and (ii) the offer is the highest offer received. Absent an offer at least equal to the Par Purchase Price, no offer from an Interested Person will constitute a fair price unless (A) it is the highest offer received and (B) at least one other offer is (or, if required by a related Intercreditor Agreement, two other offers are) received from an independent third party. In determining whether any offer received from an Interested Person represents a fair price for any such Defaulted Loan, the trustee will be supplied with and will be required to rely on the most recent appraisal or updated appraisal conducted in accordance with the PSA within the preceding 9-month period or, in the absence of any such appraisal, on a new appraisal. Except as provided in the following paragraph, the cost of any appraisal will be covered by, and will be reimbursable as, a Servicing Advance by the master servicer.

 

Notwithstanding anything contained in the preceding paragraph to the contrary, if the trustee is required to determine whether a cash offer by an Interested Person constitutes a fair price, the trustee may (at its option and at the expense of the Interested Person) designate an independent third party expert in real estate or commercial

 

320 

 

 

mortgage loan matters with at least 5 years’ experience in valuing loans similar to the subject Mortgage Loan or Serviced Whole Loan, as the case may be, that has been selected with reasonable care by the trustee to determine if such cash offer constitutes a fair price for such Mortgage Loan or Serviced Whole Loan. If the trustee designates such a third party to make such determination, the trustee will be entitled to rely conclusively upon such third party’s determination. The reasonable fees of, and the costs of all appraisals, inspection reports and broker opinions of value incurred by any such third party pursuant to this paragraph will be covered by, and will be reimbursable by, the Interested Person, and to the extent not collected from such Interested Person within 30 days of request therefor, by the applicable master servicer as a Servicing Advance; provided that the trustee will not engage a third party expert whose fees exceed a commercially reasonable amount as determined by the trustee.

 

The special servicer is required to use reasonable efforts to solicit offers for each REO Property on behalf of the Certificateholders, the VRR Interest Owners and the related Companion Holder(s) (if applicable) and to sell each REO Property in the same manner as with respect to a Defaulted Loan.

 

Notwithstanding any of the foregoing paragraphs, the special servicer will not be required to accept the highest cash offer for a Defaulted Loan or REO Property if the special servicer determines (in consultation with the Directing Certificateholder (unless a Consultation Termination Event exists and subject to the DCH Limitations) and, upon request, the Risk Retention Consultation Party and, in the case of a Serviced Whole Loan or an REO Property related to a Serviced Whole Loan, the related Companion Holder(s)), in accordance with the Servicing Standard (and subject to the requirements of any related Intercreditor Agreement), that rejection of such offer would be in the best interests of the Certificateholders and VRR Interest Owners, and, in the case of a sale of a Serviced Whole Loan or an REO Property related to a Serviced Whole Loan, the related Companion Holder(s) (as a collective whole as if such Certificateholders, VRR Interest Owners and, if applicable, the related Companion Holder(s) constituted a single lenderand, with respect to a Serviced Whole Loan with a Subordinate Companion Loan, taking into account the subordinate nature of such Subordinate Companion Loan). In addition, the special servicer may accept a lower offer (from any person other than itself or an affiliate) if it determinesin accordance with the Servicing Standard, that acceptance of such offer would be in the best interests of the Certificateholders, the VRR Interest Owners and, in the case of a Serviced Whole Loan or an REO Property related to a Serviced Whole Loan, the related Companion Holder(s) (as a collective whole as if such Certificateholders, the VRR Interest Owners and, if applicable, the related Companion Holder(s) constituted a single lenderand, with respect to a Serviced Whole Loan with a Subordinate Companion Loan, taking into account the subordinate nature of such Subordinate Companion Loan). The special servicer will be required to use reasonable efforts to sell all Defaulted Loans prior to the Rated Final Distribution Date.

 

An “Interested Person” is the depositor, the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator, the trustee, the Directing Certificateholder, any Risk Retention Consultation Party, anysponsor, any Borrower Party, any independent contractor engaged by the special servicer or any known affiliate of any of the preceding entities, and, with respect to a Whole Loan if it is a Defaulted Loan, the depositor, the master servicer, the special servicer (or any independent contractor engaged by such special servicer), or the trustee for the securitization of a Companion Loan, and each related Companion Holder or its representative, any holder of a related mezzanine loan, or any known affiliate of any such party described above.

 

With respect to each Serviced Whole Loan, pursuant to the terms of the related Intercreditor Agreement(s), if such Serviced Whole Loan becomes a Defaulted Loan, and if the special servicer determines to sell the related Mortgage Loan in accordance with the discussion in this “—Sale of Defaulted Loans and REO Properties” section, then the special servicer will be required to sell each related Pari Passu Companion Loantogether with such Mortgage Loan as one whole loan and will be required to require that all offers be submitted to the special servicer in writing.  Subject to the proviso in the preceding sentence, the special servicer will not be permitted to sell the related Mortgage Loan together with the related Companion Loans if such Serviced Whole Loan becomes a Defaulted Loan without the consent of each holder of the related Companion Loans, unless the special servicer complies with certain notice and delivery requirements set forth in the PSA and the related Intercreditor Agreement. See “Description of the Mortgage Pool—The Whole Loans”.

 

In addition, with respect to each Non-Serviced Mortgage Loan, if such Mortgage Loan has become a defaulted loan under the related Non-Serviced PSA, the related Non-Serviced Special Servicer will generally have the right to sell such Mortgage Loan together with the related Companion Loan as notes evidencing one whole loan. The issuing entity, as the holder of such Non-Serviced Mortgage Loan, will have the right to consent to such sale, provided that the Non-Serviced Special Servicer may sell the related Non-Serviced Whole Loan without such consent if the required notices and information regarding such sale are provided to the issuing entity in accordance with the related Intercreditor Agreement. The Directing Certificateholder will be entitled to exercise such consent right so long as no Control Termination Event has occurred and is continuing, and if a Control Termination Event has occurred and is continuing, the special servicer will be entitled to exercise such consent rights. See “Description of the Mortgage Pool—The Whole Loans”.

 

321 

 

 

To the extent that Liquidation Proceeds collected with respect to any Mortgage Loan are less than the sum of (1) the outstanding principal balance of the Mortgage Loan, (2) interest accrued on the Mortgage Loan and (3) the aggregate amount of outstanding reimbursable expenses (including any (i) unpaid servicing compensation, (ii) unreimbursed Servicing Advances, (iii) accrued and unpaid interest on all Advances and (iv) additional expenses of the issuing entity) incurred with respect to the Mortgage Loan, the issuing entity will realize a loss in the amount of the shortfall. The trustee, the master servicer and/or the special servicer will be entitled to reimbursement out of the Liquidation Proceeds recovered on any Mortgage Loan, prior to the distribution of those Liquidation Proceeds to Certificateholders and the VRR Interest Owners, of any and all amounts that represent unpaid servicing compensation in respect of the related Mortgage Loan, certain unreimbursed expenses incurred with respect to the Mortgage Loan and any unreimbursed Advances (including interest on Advances) made with respect to the Mortgage Loan. In addition, amounts otherwise distributable on the certificates will be further reduced by interest payable to the master servicer, the special servicer or trustee on these Advances.

 

The Directing Certificateholder

 

General

 

Subject to the DCH Limitations (as defined below) and the rights of the holder of the related Companion Loans under the related Intercreditor Agreements as described under “—Rights of Holders of Companion Loans” below, for so long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder will be entitled to advise the special servicer, with respect to all Specially Serviced Loans and any non-Specially Serviced Loan with respect to matters involving a Major Decision, and will have the right to replace the special servicer with or without cause and certain other rights under the PSA, each as described below. The PSA may provide that, with respect to certain matters in respect of which the consent of the Directing Certificateholder is required, such consent will be deemed given after the expiration of a specified period following the request for consent. With respect to any Mortgage Loan, upon the occurrence of a Control Termination Event, the Directing Certificateholder will have certain consultation rights only, and upon the occurrence of a Consultation Termination Event, the Directing Certificateholders will not have any consent or consultation rights, as further described below.

 

The “Directing Certificateholder” will be the Controlling Class Certificateholder (or its representative) selected by more than 50% of the Controlling Class Certificateholders, by Certificate Balance, as determined by the certificate registrar from time to time;provided, that (1) absent that selection, (2) until a Directing Certificateholder is so selected, or (3) upon receipt of a notice from a majority of the Controlling Class Certificateholders, by Certificate Balance, that a Directing Certificateholder is no longer designated, the Controlling Class Certificateholder that owns the largest aggregate Certificate Balance of the Controlling Class (or its representative) will be the Directing Certificateholder; provided, that (i) if such holder elects or has elected to not be the Directing Certificateholder, the holder of the next largest aggregate Certificate Balance will be the Directing Certificateholder, (ii) in the event no one holder owns the largest aggregate Certificate Balance of the Controlling Class, then there will be no Directing Certificateholder until appointed in accordance with the terms of the PSA, and (iii) the certificate administrator and the other parties to the PSA will be entitled to assume that the identity of the Directing Certificateholder has not changed until such parties receive written notice of a replacement of the Directing Certificateholder from a party holding the requisite interest in the Controlling Class (as confirmed by the Certificate Registrar), or the resignation of the then-current Directing Certificateholder.

 

Notwithstanding anything to the contrary herein, neither the depositor nor any affiliate thereof may serve as Directing Certificateholder, and solely for purposes of determining the identity of or selecting the Directing Certificateholder as described above, any Control Eligible Certificates held by the depositor or any affiliate thereof will be deemed not to be outstanding.

 

The initial Directing Certificateholder is expected to be LD III Holdco II, L.P. or its affiliate.

 

A “Controlling Class Certificateholder” is each holder (or Certificate Owner, if applicable) of a certificate of the Controlling Class as determined by the certificate registrar from time to time, upon request by any party to the PSA.

 

The “Controlling Class” will be, as of any time of determination, the most subordinate class of Control Eligible Certificates then-outstanding that has an aggregate Certificate Balance (as notionally reduced by any AllocatedCumulative Appraisal Reduction Amounts allocable to such class in the manner described under “—Servicing and Other Compensation and Payment of Expenses—Appraisal Reduction Amounts” above), at least equal to 25% of the initial Certificate Balance of that class; provided, that if at any time the Certificate Balances of the Principal Balance Certificates other than the Control Eligible Certificates have been reduced to zero as a result of principal payments on the Mortgage Loans, then the Controlling Class will be the most subordinate class of Control Eligible Certificates that has a Certificate Balance greater than zero without regard to the application of any AllocatedCumulative Appraisal Reduction Amounts. The Controlling Class as of the Closing Date will be the Class J-RR Certificates.

 

322 

 

 

The “Control Eligible Certificates” will be any ofthe Class F, Class G, Class H-RR and Class J-RRCertificates.

 

The master servicer, the special servicer, the operating advisor, the certificate administrator, the trustee or any certificateholder may request that the certificate registrar determine which class of certificates is the then-current Controlling Class and the certificate registrar must thereafter provide such information to the requesting party. The depositor, the trustee, the master servicer, the special servicer, the operating advisor and, for so long as no Consultation Termination Event has occurred, the Directing Certificateholder, may request that the certificate administrator provide, and the certificate administrator must so provide, a list of the holders (or Certificate Owners, if applicable, at the expense of the requesting party) of the Controlling Class. The trustee, the certificate administrator, the master servicer, the special servicer and the operating advisor may each rely on any such list so provided.

 

In the event that no Directing Certificateholder has been appointed or identified to the master servicer or the special servicer, as applicable, and the master servicer or special servicer, as applicable, has attempted to obtain such information from the certificate administrator and no such entity has been identified to the master servicer or the special servicer, as applicable, then until such time as the new Directing Certificateholder is identified to the master servicer and the special servicer, the master servicer or the special servicer, as applicable, will have no duty to consult with, provide notice to, or seek the approval or consent of any such Directing Certificateholder, as the case may be.

 

Notwithstanding anything to the contrary herein, the Directing Certificateholder will not have the appointment, termination, consent, consultation or notice rights described herein with respect to (x) a Serviced Mortgage Loan that is an Excluded DCH Loan, (y) a Servicing Shift Mortgage Loan (provided, that prior to a Control Termination Event, the Directing Certificateholder will be entitled to exercise all rights and receive all notices provided to the “Non-Controlling Note Holder” under the related Intercreditor Agreement) or (z) a Serviced A/B Whole Loan (prior to the occurrence and continuance of a Control Appraisal Event with respect thereto (unless otherwise provided in the related intercreditor agreement))(collectively, the “DCH Limitations”).

 

Major Decisions

 

Except as otherwise described under “—Control Termination Event, Consultation Termination Event and Operating Advisor Consultation Event” and “—Servicing Override” below, and subject to the rights of the holder of the related Companion Loan under the related Intercreditor Agreement as described under “—Rights of Holders of Companion Loans” below, (a) with respect to any Mortgage Loan (to the extent the master servicer is responsible for processing the subject action as described under “Pooling and Servicing Agreement—Processing and Consent”), the master servicer will not be permitted to take any of the actions that constitute Major Decisions unless it has obtained the consent of the special servicer, which consent will be deemed given (unless earlier objected to by the special servicer) 10 business days after the special servicer’s receipt from the master servicer of the master servicer’s written recommendation and analysis with respect to such Major Decision and all information reasonably requested by the special servicer and in the possession of the master servicer in order to grant or withhold consent with respect to such Major Decision, provided, that in any event, the consent of the Directing Certificateholder and any applicable Companion Loan holder (to the extent provided under the related Intercreditor Agreement) will be required in respect of such Major Decision, and (b) subject to the DCH Limitations, with respect to any Serviced Mortgage Loan or Serviced Whole Loan prior to the occurrence and continuance of a Control Termination Event, the special servicer will not be permitted to take any action constituting a Major Decision, and the special servicer will not be permitted to consent to the master servicer’s taking any action constituting a Major Decision, as to which the Directing Certificateholder has objected in writing within 10 business days (or 30 days with respect to clause (xi) of the definition of “Major Decision”) after receipt of a written report by special servicer describing in reasonable detail (i) the background and circumstances requiring action of the special servicer, (ii) the proposed course of action recommended and (iii)all information reasonably requested by the Directing Certificateholder and in the special servicer’s possession in order to grant or withhold such consent, which report may (in the sole discretion of the special servicer) take the form of an Asset Status Report (the “Major Decision Reporting Package”) (provided that if such written objection has not been received by the special servicer within such 10 business day (or 30 day) period, the Directing Certificateholder will be deemed to have approved such action).

 

Each of the following is a “Major Decision”:

 

(i)       any proposed or actual foreclosure upon or comparable conversion (which will include acquisitions of any REO Property) of the ownership of the property or properties securing any Specially Serviced Loan that comes into and continues in default;

 

(ii)      any modification, consent to a modification or waiver of any monetary term (other than late fees and default interest) or material non-monetary term (including, without limitation, the timing of payments and

 

323 

 

 

acceptance of discounted payoffs) of a Serviced Mortgage Loan or Serviced Whole Loan or any extension of the maturity date thereof, other than a Payment Accommodation (as defined below);

 

(iii)     following a default or an event of default with respect to a Serviced Mortgage Loan or Serviced Whole Loan, any exercise of remedies, including the acceleration of the Mortgage Loan or Serviced Whole Loan or initiation of any proceedings, judicial or otherwise, under the related Mortgage Loan documents;

 

(iv)     any sale of a Defaulted Loan or REO Property for less than the applicable Purchase Price;

 

(v)      any determination to bring a Mortgaged Property or an REO Property into compliance with applicable environmental laws or to otherwise address any hazardous materials located at a Mortgaged Property or an REO Property;

 

(vi)     any release of material collateral or any acceptance of substitute or additional collateral for a Serviced Mortgage Loan or Serviced Whole Loan or any consent to either of the foregoing, other than immaterial condemnation actions and other similar takings, or if otherwise required pursuant to the specific terms of the related Mortgage Loan documents and for which there is no lender discretion;

 

(vii)    any waiver of a “due-on-sale” or “due-on-encumbrance” clause with respect to a Serviced Mortgage Loan or a Serviced Whole Loan or any consent to such a waiver or consent to a transfer of a Mortgaged Property or interests in the borrower;

 

(viii)   any property management company changes (with respect to a Serviced Mortgage Loan with a principal balance greater than $2,500,000), including, without limitation, approval of the termination of a manager and appointment of a new property manager, or franchise changes (with respect to a Serviced Mortgage Loan or Serviced Whole Loan, in each case, for which lender consent or approval is required under the Mortgage Loan documents);

 

(ix)     releases of any material amounts from any escrow accounts, reserve funds or letters of credit held as performance escrows or reserves, other than those required pursuant to the specific terms of the related Mortgage Loan documents and for which there is no lender discretion;

 

(x)      any acceptance of an assumption agreement or any other agreement permitting a transfer of interests in a borrower, guarantor or other obligor releasing a borrower, guarantor or other obligor from liability under a Serviced Mortgage Loan or Serviced Whole Loan other than pursuant to the specific terms of such Mortgage Loan or Serviced Whole Loan and for which there is no lender discretion;

 

(xi)     any determination of an Acceptable Insurance Default;

 

(xii)    any modification, waiver or amendment of any lease, the execution of any new lease or the granting of a subordination and non-disturbance or attornment agreement in connection with any lease, at a Mortgaged Property if (a) the lease involves a ground lease or lease of an outparcel or affects an area greater than or equal to the lesser of (i) 30% of the net rentable area of the improvements at the Mortgaged Property and (ii) 30,000 square feet of the improvements at the Mortgaged Property and (b) such transaction either is not a routine leasing matter or such transaction relates to a Specially Serviced Loan, provided that if lender consent is not required for such transaction pursuant to the Mortgage Loan documents, such transaction will not constitute a Major Decision;

 

(xiii)   any material modification, waiver or amendment of an intercreditor agreement, co-lender agreement or similar agreement with any mezzanine lender or subordinate debt holder related to a Serviced Mortgage Loan or Serviced Whole Loan, or any action to enforce rights (or decision not to enforce rights) with respect thereto, or any material modification, waiver or amendment thereof

 

(xiv)   any incurrence of additional debt by a borrower or any mezzanine financing by any beneficial owner of a borrower (to the extent that the lender has consent rights pursuant to the related mortgage loan documents (for purposes of the determination whether a lender has such consent rights pursuant to the related mortgage loan documents, any Mortgage Loan document provision that requires that an intercreditor agreement be reasonably or otherwise acceptable to the lender will constitute such consent rights)); or

 

(xv)    any determination by the master servicer to transfer a Mortgage Loan or Serviced Whole Loan to the special servicer under the circumstances described in paragraph 5 of the definition of “Specially Serviced Loans”.

 

324 

 

 

Notwithstanding the above, a Payment Accommodation (as defined below) will not be a “Major Decision”.

 

A “Payment Accommodation” for any Mortgage Loan or Serviced Whole Loan means the entering into of any temporary forbearance agreement as a result of the COVID-19 emergency (and qualification as a COVID-19 emergency forbearance will be determined by the special servicer in its sole and absolute discretion in accordance with the Servicing Standard)relating to (a) payment obligations or operating covenants under the related mortgage loan documents,(b) the use of funds on deposit in any reserve account or escrow account for any purpose other than the explicit purpose described in the related mortgage loan documents, or (c) such other modification, forbearance or waiver that is related or incidental to clause (a) or clause (b), that in each case (i) defers no greater than 9 monthly debt service payments in the aggregate with any other Payment Accommodation and (ii) requires full repayment of deferred payments and escrows within 21 months of the date of the first forbearance for such Mortgage Loan or Serviced Whole Loan.For the avoidance of doubt, a Payment Accommodation may only be entered into by the special servicer on behalf of the issuing entity in its sole and absolute discretion in accordance with the Servicing Standard and the master servicer will have no processing, consent or other rights with respect thereto. No Payment Accommodation may be granted if the Mortgage Loan or Serviced Whole Loan is in defaultwith respect to any loan provision other than the provision(s) subject to the forbearance requestand such default isknown to the Special Servicer.

 

Any fees or other charges charged by the special servicer in connection with processing any Payment Accommodation with respect to any Mortgage Loan or Serviced Whole Loan (in the aggregate with each other such Payment Accommodation with respect to such Mortgage Loan or Serviced Whole Loan), in each case as a result of the COVID-19 emergency(“COVID Forbearance Fees”), may not exceed an amount equal to 0.30% of the Stated Principal Balance of such Mortgage Loan or Serviced Whole Loan (excluding attorneys’ fees and third party expenses) and may only be borne by the borrower, not the issuing entity.

 

Asset Status Report

 

Subject to the DCH Limitations, so long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder will have the right to disapprove the Asset Status Report prepared by the special servicer with respect to a Specially Serviced Loan. If a Consultation Termination Event has occurred, the Directing Certificateholder will have no right to consult with the special servicer with respect to the Asset Status Reports. See “—Asset Status Report” above.

 

Replacement of Special Servicer

 

Subject to the DCH Limitations, so long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder will have the right to replace the special servicer with or without cause as described in and subject to the conditions set forth under “—Replacement of Special Servicer Without Cause” and “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” below.

 

Control Termination Event,Consultation Termination Eventand Operating Advisor Consultation Event

 

With respect to any Serviced Mortgage Loan or Serviced Whole Loan, if a Control Termination Event has occurred and is continuing, but for so long as no Consultation Termination Event has occurred, the special servicer will not be required to obtain the consent of the Directing Certificateholder with respect to any of the Major Decisions or Asset Status Reports, but subject to the DCH Limitations will be required to consult on a non-binding basis with the Directing Certificateholder in connection with any Major Decision or Asset Status Report (or any other matter for which the consent of the Directing Certificateholder would have been required or for which the Directing Certificateholder would have the right to direct the special servicer if no Control Termination Event had occurred and was continuing) and to consider alternative actions recommended by the Directing Certificateholder in respect of such Major Decision or Asset Status Report (or such other matter). Such consultation will not be binding on the special servicer. In the event the special servicer receives no response from the Directing Certificateholder within 10 business days following its written request for input on any required consultation, the special servicer will not be obligated to consult with the Directing Certificateholder on the specific matter; provided, that the failure of the Directing Certificateholder to respond will not relieve the special servicer from consulting with the Directing Certificateholder on any future matters with respect to the related Serviced Mortgage Loan or Serviced Whole Loan.

 

325 

 

 

Subject to the DCH Limitations, the Directing Certificateholder (prior to the occurrence and continuance of a Control Termination Event) will be entitled to select (and, at any time, replace) an Excluded Special Servicer with respect to any Excluded Special Servicer Loan.

 

After the occurrence and during the continuance of a Control Termination Event, if at any time the applicable Excluded Special Servicer Loan is also an Excluded DCH Loan or if the Directing Certificateholder is entitled to appoint the Excluded Special Servicer but does not so appoint within 30 days of notice of such resignation, the resigning special servicer will be required to use reasonable efforts toselect the related Excluded Special Servicer. The resigning special servicer will not have any liability with respect to the actions or inactions of the applicable Excluded Special Servicer or with respect to the identity of the applicable Excluded Special Servicer and will, absent negligence, willful misconduct or bad faith, be indemnified by the issuing entity for any loss, liability or expense incurred in connection with any legal action relating to this transaction resulting solely from the identity or actions of such Excluded Special Servicer.

 

The special servicer will be required to provide each Major Decision Reporting Package to the operating advisor (a) priorto the occurrence of an Operating Advisor Consultation Event and only with respect to a Specially Serviced Loan, promptly after the special servicer receives the Directing Certificateholder’s approval or deemed approval with respect to the related Major Decision, and (b) following the occurrence of an Operating Advisor Consultation Event, simultaneously upon providing such Major Decision Reporting Package to the Directing Certificateholder (without regard to the occurrence of a Control Termination Event and otherwise assuming that the Directing Certificateholder is entitled to receive such documentation). With respect to any non-Specially Serviced Loan, no Major Decision Reporting Package will be required to be delivered prior to the occurrence and continuance of an Operating AdvisorConsultation Event.With respect to any particular Major Decision and/or related Major Decision Reporting Package or any Asset Status Report required to be delivered by the special servicer to the operating advisor, the special servicer will be required to make available to the operating advisor a servicing officer with the relevant knowledge regarding any Mortgage Loan and such Major Decision and/or Asset Status Report in order to address reasonable questions that the operating advisor may have relating to, among other things, such Major Decision and/or Asset Status Report.

 

In addition, if an Operating Advisor Consultation Event has occurred and is continuing, the special servicer will also be required to consult with the operating advisor in connection with any Major Decision (and such other matters that are subject to consultation rights of the operating advisor pursuant to the PSA) and to consider alternative actions recommended by the operating advisor in respect of such Major Decision (or such other matters); provided that such consultation is on a non-binding basis. In the event the special servicer receives no response from the operating advisor within 10 business days following the later of (i) its written request for input on any required consultation and (ii) delivery of all such additional information reasonably requested by the operating advisor related to the subject matter of such consultation, the special servicer will not be obligated to consult with the operating advisor on the specific matter; provided, that (x) a Major Decision Reporting Package is required to be included in the special servicer’s initial request and (y) the failure of the operating advisor to respond will not relieve the special servicer from consulting with the operating advisor on any future matters with respect to the related Mortgage Loan or Serviced Whole Loan or any other Mortgage Loan. Notwithstanding anything to the contrary contained in this prospectus, with respect to any Excluded DCH Loan (regardless of whether an Operating Advisor Consultation Event has occurred and is continuing), the special servicer or the related Excluded Special Servicer, as applicable, will be required to consult with the operating advisor, on a non-binding basis, in connection with the related transactions involving proposed Major Decisions and consider alternative actions recommended by the operating advisor, in respect thereof, in accordance with the procedures set forth in the PSA for consulting with the operating advisor.

 

If a Consultation Termination Event has occurred, the Directing Certificateholder will have no consultation or consent rights under the PSA and will have no right to receive any notices, reports or information (other than notices, reports or information required to be delivered to all Certificateholders) or any other rights as Directing Certificateholder under the PSA. The special servicer will nonetheless be required to consult with the operating advisor in connection with Major Decisions and asset status reports to the extent set forth in the PSA, and no Controlling Class Certificateholder will have any right to approve or be consulted with respect to asset status reports or Major Decisions.

 

A “Control Termination Event will occur when the most senior class of Control Eligible Certificates has a Certificate Balance (taking into account the application of any AllocatedCumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balance of such class) of less than 25% of the initial Certificate Balance of that class; provided, that a Control Termination Event will be deemed not continuing in the event that the Certificate Balances of the Principal Balance Certificates other than the Control Eligible Certificates have been reduced to zero as a result of principal payments on the Mortgage Loans.

 

326 

 

 

A “Consultation Termination Event” will occur when there is no class of Control Eligible Certificates that has a then-outstanding Certificate Balance at least equal to 25% of the initial Certificate Balance of that class, in each case, without regard to the application of any AllocatedCumulative Appraisal Reduction Amounts; provided, that a Consultation Termination Event will be deemed not continuing in the event that the Certificate Balances of the Principal Balance Certificates other than the Control Eligible Certificates have been reduced to zero as a result of principal payments on the Mortgage Loans.

 

Notwithstanding the proviso to, or any other contrary provision of, the definitions of “Control Termination Event”, “Consultation Termination Event” and “Operating Advisor Consultation Event,” a Control Termination Event, a Consultation Termination Event and an Operating Advisor Consultation Event will be deemed to have occurred with respect to an Excluded DCH Loan, and neither the Directing Certificateholder nor any Controlling Class Certificateholder will have any consent or consultation rights with respect to the servicing of such Excluded DCH Loan.

 

An “Operating Advisor Consultation Event” will occur when either (i) the aggregate Certificate Balance of the classes of Certificates that constitute the HRR Certificates (taking into account the application of anyAllocatedCumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balances of such classes) is 25% or less of the initial aggregate certificate balance of such classes or (ii) a Control Termination Event has occurred and is continuing.

 

For a description of certain restrictions on any modification, waiver or amendment to the Mortgage Loan documents, see “—Modifications, Waivers and Amendments” above.

 

Servicing Override

 

In the event that the master servicer or the special servicer, as applicable, determines that immediate action with respect to any Major Decision (or any other matter requiring consent of the DirectingCertificateholder or a Companion Loan holder (or any matter requiring consultation with the Directing Certificateholder,the Risk Retention Consultation Party, the operating advisoror a Companion Loan holder)) is necessary to protect the interests of the Certificateholders and the VRR Interest Owners (and, with respect to a Serviced Whole Loan, the interest of the Certificateholders, the VRR Interest Owners and the holders of any related Serviced Companion Loan), as a collective whole (taking into account the pari passu nature of any related Serviced Pari Passu Companion Loansand the subordinate nature of any related Subordinate Companion Loan), the master servicer or the special servicer, as the case may be, may take any such action without waiting for the Directing Certificateholder’sor Subordinate Companion Loan holder’s, as applicable, response (or without waiting to consult with the Directing Certificateholder,the Risk Retention Consultation Party, the operating advisoror a Companion Loan holder, as the case may be); provided that the special servicer or master servicer, as applicable, provides the Directing Certificateholder,the Risk Retention Consultation Party, the operating advisoror the related Companion Loan holder, as applicable, with prompt written notice following such action including a reasonably detailed explanation of the basis for such action.

 

In addition, neither the master servicer nor the special servicer (i) will be required to take or refrain from taking any action pursuant to instructions or objections from the Directing Certificateholder or a Subordinate Companion Loan holder or (ii) may follow any advice or consultation provided by the Directing Certificateholder, the Risk Retention Consultation Party, the operating advisor or the holder of a Serviced Companion Loan (or its representative) that would (1) cause it to violate any applicable law, the related Mortgage Loan documents, any related Intercreditor Agreement, the PSA, including the Servicing Standard, or the REMIC provisions, (2) expose the master servicer, the special servicer, the certificate administrator, the operating advisor, the asset representations reviewer, the issuing entity or the trustee to liability, (3) materially expand the scope of responsibilities of the master servicer or the special servicer, as applicable, under the PSA, or (4) cause the master servicer or the special servicer, as applicable, to act, or fail to act, in a manner which in the reasonable judgment of the master servicer orthe special servicer, as applicable, is not in the best interests of the Certificateholders.

 

Rights of Holders of Companion Loans

 

With respect to each Non-Serviced Whole Loan, each Servicing Shift Mortgage Loanand, unless a Control Appraisal Event exists with respect thereto, each Serviced A/B Whole Loan, the Directing Certificateholder will not be entitled to exercise the rights described above under “—Major Decisions” or “Pooling and Servicing Agreement—Asset Status Report” or replace the related special servicer with or without cause as described above under “—Replacement of Special Servicer”; however, such rights, or rights substantially similar to those rights, will be exercisable by the related Non-Serviced Directing Certificateholder or controlling Companion Loan holder.

 

With respect to each Non-Serviced Whole Loan, the issuing entity, as the holder of the related Non-Serviced Mortgage Loan, has consultation rights with respect to certain major decisions relating to such Non-Serviced Whole

 

327 

 

 

Loan and, so long as no Control Termination Event has occurred and is continuing and subject to the DCH Limitations, the Directing Certificateholder will be entitled to exercise such rights. In addition, so long as no Control Termination Event has occurred and is continuing and subject to the DCH Limitations, the Directing Certificateholder may have certain consent rights in connection with a sale of a Non-Serviced Whole Loan that has become a defaulted loan under the related Non-Serviced PSA.

 

With respect to each Servicing Shift Whole Loan (on and after the related Servicing Shift Securitization Date), the issuing entity, as holder of the related Mortgage Loan, will have similar consultation rights and rights to consent to a sale of such Whole Loan, and the Directing Certificateholder will be entitled to exercise such rights under the same circumstances described above with respect to Non-Serviced Whole Loans.

 

See “Description of the Mortgage Pool—The Whole Loans” and “—Servicing of the Non-Serviced Mortgage Loans”.

 

With respect to a Serviced Mortgage Loan that is part of a Serviced Whole Loan, the holder of a related Pari Passu Companion Loan has consultation rights (or, in the case of the Control Note with respect to a Servicing Shift Whole Loan (prior to the related Servicing Shift Securitization Date) or in the case of a Subordinate Companion Loan with respect to a Serviced A/B Whole Loan (unless a Control Appraisal Event exists with respect thereto), consent rights) with respect to certain major decisions and consent rights in connection with the sale of the related Serviced Whole Loan if it becomes a Defaulted Loan. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—Sale of Defaulted Loans and REO Properties”.

 

Limitation on Liability of Directing Certificateholder

 

The Directing Certificateholder will not be liable to the issuing entity, the Certificateholders or the VRR Interest Ownersfor any action taken, or for refraining from the taking of any action, or for errors in judgment. However, the Directing Certificateholder will not be protected against any liability to the Controlling Class Certificateholders that would otherwise be imposed by reason of willful misconduct, bad faith or negligence in the performance of duties or by reason of reckless disregard of obligations or duties owed to the Controlling Class Certificateholders.

 

Each Certificateholder and VRR Interest Ownerwill be deemed to acknowledge and agree, by its acceptance of its certificates or portion of the VRR Interest, as applicable,that the Directing Certificateholder:

 

(a)  may have special relationships and interests that conflict with those of holders of one or more classes of certificates or the VRR Interest Owners;

 

(b)  may act solely in the interests of the holders of the Controlling Class;

 

(c)  does not have any liability or duties to the holders of any class of certificates (other than the Controlling Class) or to the VRR Interest Owners;

 

(d)  may take actions that favor the interests of the holders of one or more Classes, including the Controlling Class, over the interests of the holders of one or more other classes of certificates and over the interests of the VRR Interest Owners; and

 

(e)  will have no liability whatsoever (other than to a Controlling Class Certificateholder) for having so acted as set forth in clauses (a) – (d) above, and no Certificateholder or VRR Interest Ownermay take any action whatsoever against the Directing Certificateholder or any director, officer, employee, agent or principal of the Directing Certificateholder for having so acted.

 

The taking of, or refraining from taking, any action by the master servicer or the special servicer in accordance with the direction of or approval of the Directing Certificateholder, which does not violate the terms of any Mortgage Loan, any law or the Servicing Standard or the provisions of the PSA or the related Intercreditor Agreement, will not result in any liability on the part of the master servicer or the special servicer.

 

Each Certificateholder will be deemed to acknowledge and agree, by its acceptance of its certificates, that the holders of a Non-Serviced Companion Loan or their respective designees (e.g., the related Non-Serviced Directing Certificateholder) will have limitations on liability with respect to actions taken in connection with the related Non-Serviced Mortgage Loan similar to the limitations of the Directing Certificateholder described above pursuant to the terms of the related Intercreditor Agreement and the Non-Serviced PSA. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”and “—The Non-Serviced Pari Passu-A/B Whole Loan”.

 

328 

 

 

The Risk Retention Consultation Party

 

General

 

The “Risk Retention Consultation Party” will be the party selected by the holder or holders of more than 50% of the VRR Interest, by VRR Interest Balance, as determined by the certificate registrar from time to time. The certificate administrator and the other parties to the PSA will be entitled to assume that the identity of the Risk Retention Consultation Party has not changed until such parties receive written notice of the identity and contact information of a replacement of Risk Retention Consultation Party from a party holding the requisite interest in the VRR Interest (as confirmed by the certificate registrar). The initial Risk Retention Consultation Party is expected to be KeyBank.

 

With respect to (i) prior to the occurrence and continuance of a Consultation Termination Event, any Major Decision relating to a Specially Serviced Loan, and (ii) after the occurrence and during the continuance of a Consultation Termination Event, any Major Decision relating to a Mortgage Loan (in each case, other than with respect to an Excluded RRCP Loan), upon request of the Risk Retention Consultation Party, the party processing such action as described under “—Processing and Consent” will be required to consult on a non-binding basis with the Risk Retention Consultation Party, in each case within the same time period as such party would be required to consult with the Directing Certificateholder with respect to such Major Decision (assuming the Directing Certificateholder had such right with respect to such Mortgage Loan). 

 

In the event the master servicer or the special servicer, as applicable, receives no response from the Risk Retention Consultation Party within 10 days following the later of (i) the master servicer’s or the special servicer’s, as applicable, written request for input on any requested consultation and (ii) delivery of all such additional information reasonably requested by such Risk Retention Consultation Party related to the subject matter of such consultation (and in the possession of the master servicer or special servicer, as applicable), the master servicer or the special servicer, as applicable, will not be obligated to consult with such Risk Retention Consultation Party on the specific matter; provided, that the failure of such Risk Retention Consultation Party to respond will not relieve the master servicer or the special servicer, as applicable, from its obligation to consult with such Risk Retention Consultation Party on any future matters with respect to the applicable Mortgage Loan.

 

In the event that no Risk Retention Consultation Party has been appointed or identified to the master servicer or the special servicer, as applicable, then until such time as the new Risk Retention Consultation Party is identified to the master servicer and the special servicer, the master servicer or the special servicer, as applicable, will have no duty to consult with, provide notice to, or seek the approval or consent of any such Risk Retention Consultation Party, as the case may be.

 

If the Risk Retention Consultation Party, the Retaining Sponsor or a holder of the majority of the VRR Interest receives access under the PSA to certain information related to a Mortgage Loan with respect to which it is a Borrower Party, it (i) may not directly or indirectly provide any such information to (a) the related Borrower Party, (b) any of its employees or personnel or any of its affiliates involved in the management of any investment in the related Borrower Party or the related Mortgaged Property or (c) to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related Borrower Party, and (ii) will be required to maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with the obligations described in clause (i) above.

 

Limitation on Liability of Risk Retention Consultation Party

 

The Risk Retention Consultation Party will not be liable to the issuing entity, the Certificateholders or VRR Interest Ownersfor any action taken, or for refraining from the taking of any action, or for errors in judgment. However, the Risk Retention Consultation Party will not be protected against any liability to the Retaining Sponsor or the holders of the VRR Interest that would otherwise be imposed by reason of willful misconduct, bad faith or gross negligence in the performance of duties or by reason of reckless disregard of obligations or duties owed to the Retaining Sponsor or the holders of the VRR Interest.

 

Each Certificateholder and VRR Interest Ownerwill acknowledge and agree, by its acceptance of its certificatesor portion of the VRR Interest, as applicable, that the Risk Retention Consultation Party:

 

(a)  may have special relationships and interests that conflict with those of holders of one or more classes of certificates;

 

(b)  may act solely in the interests of the Retaining Sponsor or the holders of the VRR Interest;

 

329 

 

 

(c)  does not have any liability or duties to the holders of any class of certificates other than the holders of the VRR Interest;

 

(d)  may take actions that favor the interests of the VRR Interestover the interests of the holders of one or more classes of certificates; and

 

(e)  will have no liability whatsoever (other than to a holder of the VRR Interest) for having so acted as set forth in clauses (a) – (d) above, and no Certificateholder may take any action whatsoever against the Risk Retention Consultation Party or any director, officer, employee, agent or principal of the Risk Retention Consultation Party for having so acted.

 

The taking of, or refraining from taking, any action by the master servicer or the special servicer in accordance with the recommendation of the Risk Retention Consultation Party, which does not violate the terms of any Mortgage Loan, any law, the Servicing Standard or the provisions of the PSA or the related Intercreditor Agreement, will not result in any liability on the part of the master servicer or special servicer.

 

The Operating Advisor

 

General

 

The operating advisor will act solely as a contracting party to the extent set forth in the PSA and in accordance with the Operating Advisor Standard, and will have no fiduciary duty to any party. The operating advisor’s duties will be limited to its specific duties under the PSA, and the operating advisor will have no duty or liability to any particular class of certificates,any Certificateholder, any third party, the VRR Interest or any VRR Interest Owner. The operating advisor is not the special servicer or a sub-servicer and will not be charged with changing the outcome on any particular Specially Serviced Loan. By purchasing a certificate, potential investors acknowledge and agree that there could be multiple strategies to resolve any Specially Serviced Loan and that the goal of the operating advisor’s participation is to provide additional input relating to the special servicer’s compliance with the Servicing Standard in making its determinations as to which strategy to execute.

 

Potential investors should note that the operating advisor is not an “advisor” for any purpose other than as specifically set forth in the PSA and is not an advisor to any person, including without limitation any Certificateholder or VRR Interest Owner. For the avoidance of doubt, the operating advisor is not an “investment adviser” within the meaning of the Investment Advisers Act of 1940, as amended, or a “broker” or “dealer” within the meaning of the Exchange Act. See “Risk Factors—Other Risks Relating to the Certificates—Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment”.

 

Notwithstanding anything to the contrary herein, the operating advisor will have no obligations or consultation rights as operating advisor under the PSA for this transaction with respect to any Non-Serviced Whole Loan or any related REO Properties. It is expected that the operating advisor under each Non-Serviced PSA will have certain obligations and consultation rights with respect to the related Non-Serviced Companion Loan securitized thereunder, which are expected to be substantially similar to those of the operating advisor under the PSA for this transaction.

 

Duties of Operating Advisor at All Times

 

With respect to each Serviced Mortgage Loan or Serviced Whole Loan, the operating advisor’s obligations will generally consist of the following:

 

(a)  reviewing the actions of the special servicer with respect to Specially Serviced Loans and, if an Operating Advisor Consultation Event exists, Major Decisions with respect to any Mortgage Loan as to which the operating advisor has consultation rights, in each case to the extent described in this prospectus and required under the PSA;

 

(b)  reviewing (i) all reports by the special servicer made available to Privileged Persons on the certificate administrator’s website or otherwise provided to the operating advisor pursuant to the PSA, and (ii) each Final Asset Status Report;

 

(c)  reviewing for accuracy and consistency with the PSA the mathematical calculations and the corresponding application of the non-discretionary portion of the applicable formulas required to be utilized in connection with (1) any Appraisal Reduction Amount or Collateral Deficiency Amount (if the special servicer has calculated any such Appraisal Reduction Amount or Collateral Deficiency Amount) and (2) any net present value calculations used in the special servicer’s determination of what course of action to take in connection with the workout or liquidation of a Specially Serviced Loan as described below; and

 

330 

 

 

 

(d)  preparing an annual report as described under “—Annual Report” below (if any Serviced Mortgage Loan or Serviced Whole Loan was a Specially Serviced Loan at any time during the prior calendar year or if an Operating Advisor Consultation Event occurred during the prior calendar year) generally in the form attached to this prospectus as Annex C to be provided to the certificate administrator (and made available through the certificate administrator’s website) and the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website).

 

In connection with the performance of the duties described in clause (c) above:

 

(i)     after the subject calculation has been finalized but prior to the utilization by the special servicer, the special servicer will be required to deliver any such calculation together with information and support materials (including such additional information reasonably requested by the operating advisor to confirm the mathematical accuracy of such calculations, but not including any Privileged Information) to the operating advisor;

 

(ii)     if the operating advisor does not agree with the mathematical calculations or the application of the applicable non-discretionary portions of the formula required to be utilized for such calculation, the operating advisor and special servicer will be required to consult with each other in order to resolve any material inaccuracy in the mathematical calculations or the application of the non-discretionary portions of the related formula in arriving at those mathematical calculations or any disagreement; and

 

(iii)    if the operating advisor and special servicer are not able to resolve such matters, the operating advisor will be required to promptly notify the certificate administrator and the certificate administrator will be required to examine the calculations and supporting materials provided by the special servicer and the operating advisor and determine which calculation is to apply.

 

Notwithstanding the foregoing, prior to the occurrence and continuance of an Operating Advisor Consultation Event, the operating advisor’s review will be limited to an after-the-action review of the reports, calculations and materials described above (together with any additional information and material reviewed by the operating advisor), and, therefore, it will have no involvement with respect to the determination and execution of Major Decisions and other similar actions that the special servicer may perform under the PSA and will have no obligations at any time with respect to any Non-Serviced Mortgage Loan. In addition, with respect to the operating advisor’s review of net present value calculations as described above, the operating advisor’s recalculation will not take into account the reasonableness of special servicer’s property and borrower performance assumptions or other similar discretionary portions of the net present value calculation.

 

With respect to the determination of whether an Operating Advisor Consultation Event has occurred and is continuing, or has terminated, each of the operating advisor and the special servicer is entitled to rely solely on its receipt from the Certificate Administrator of notice thereof pursuant to the PSA, and, with respect to any obligations of the operating advisor or the special servicer that are performed only after the occurrence and continuation of an Operating Advisor Consultation Event, the operating advisor or the special servicer, as applicable, will have no obligation to perform any such duties until the receipt of such notice or actual knowledge of the occurrence of an Operation Advisor Consultation Event.

 

The “Operating Advisor Standard means the requirement that the operating advisor must act solely on behalf of the issuing entity and in the best interest of and for the benefit of the Certificateholders and the VRR Interest Owners (as a collective whole as if such Certificateholders and VRR Interest Owners constituted a single lender) and not for the benefit of holders of any particular class of Certificateholders or VRR Interest Owner (as determined by the operating advisor in the exercise of its good faith and reasonable judgment), but without regard to any conflict of interest arising from any relationship that the operating advisor or any of its affiliates may have with any of the underlying borrowers, any sponsor, any mortgage loan seller, the depositor, the master servicer, the special servicer, the asset representations reviewer, any Certificateholder, the Directing Certificateholder, any VRR Interest Owner, the Risk Retention Consultation Party or any of their respective affiliates.

 

Annual Report. Based on the operating advisor’s review of any Assessment of Compliance and any Attestation Report delivered to the operating advisor or made available to the operating advisor on the certificate administrator’s website, any attestation report delivered to the operating advisor, any Final Asset Status Report and other information (other than any communications between the related Directing Certificateholder, any Risk Retention Consultation Party or any related Companion Loan holder (or its representative), as applicable, and the special servicer that would be Privileged Information) delivered to the operating advisor by the special servicer, the operating advisor will be required ((i) if any Serviced Mortgage Loans were Specially Serviced Loans at any time during the prior calendar year or (ii) if an Operating Advisor Consultation Event occurred during the prior calendar year) to prepare an annual report substantially in the form attached to this prospectus as Annex C to be provided to the special servicer, the 17g-5

 

331 

 

 

Information Provider (and made available through the 17g-5 Information Provider’s website) and the certificate administrator for the benefit of the Certificateholders and the VRR Interest Owners (and made available through the certificate administrator’s website) within 120 days of the end of the prior calendar year that (a) sets forth the operating advisor’s assessment, in its sole discretion exercised in good faith, as to whether the special servicer is operating in compliance with the Servicing Standard with respect to its performance of its duties under the PSA with respect to Specially Serviced Loans (and, after the occurrence and continuance of an Operating Advisor Consultation Event, with respect to Major Decisions on Serviced Mortgage Loans that are not Specially Serviced Loans) during the prior calendar year (on the basis described in the following paragraph) and (b) identifies (1) which, if any, standards the operating advisor believes, in its sole discretion exercised in good faith, the special servicer has failed to comply with and (2) any material deviations from the Servicing Standard or from the special servicer’s obligations under the PSA with respect to any Specially Serviced Loan, REO Property (other than with respect to any REO Property related to any Non-Serviced Mortgage Loan) and, after the occurrence and continuance of an Operating Advisor Consultation Event, non-Specially Serviced Loans (solely with respect to Major Decisions with respect thereto); provided, that in the event the special servicer is replaced, the operating advisor’s annual report will only relate to the entity that was acting as special servicer as of December 31 in the prior calendar year and is continuing in such capacity through the date of such annual report. In preparing any operating advisor annual report, the operating advisor will not be required to report on instances of non-compliance with, or deviations from, the Servicing Standard or the special servicer’s obligations under the PSA that the operating advisor determines, in its sole discretion exercised in good faith, to be immaterial. 

 

The operating advisor’s annual report will be prepared on the basis of the special servicer’s performance of its duties with respect to the pool of Specially Serviced Loans (and, after the occurrence and continuance of an Operating Advisor Consultation Event, with respect to Major Decisions on non-Specially Serviced Loans) under the PSA, taking into account the special servicer’s specific duties under the PSA as well as the extent to which those duties were performed in accordance with the Servicing Standard, with reasonable consideration by the operating advisor of any Assessment of Compliance report, Attestation Report, Major Decision Reporting Package, Asset Status Report, Final Asset Status Report and any other information delivered to the operating advisor by the special servicer (other than any communications between the Directing Certificateholder and the special servicer that would be Privileged Information) pursuant to the PSA.

 

The special servicer must be given an opportunity to review any annual report produced by the operating advisor at least 5 business days prior to its delivery to the certificate administrator and the 17g-5 Information Provider; provided that the operating advisor will have no obligation to adopt any comments to such annual report that are provided by the special servicer.

 

Each annual report will be required to comply with the confidentiality requirements, subject to certain exceptions, each as described in “—Other Obligations of Operating Advisor” below regarding Privileged Information.

 

The ability to perform the duties of the operating advisor and the quality and the depth of any annual report will be dependent upon the timely receipt of information prepared or made available by others and the accuracy and the completeness of such information. In addition, in no event will the operating advisor have the power to compel any transaction party to take, or refrain from taking, any action. It is possible that the lack of access to Privileged Information may limit or prohibit the operating advisor from performing its duties under the PSA, in which case any annual report may, to the extent the operating advisor deems relevant, describe any resulting limitations, and the operating advisor will not be subject to any liability arising from such limitations or prohibitions. The operating advisor will be entitled to conclusively rely on the accuracy and completeness of any information it is provided without liability for any reliance thereon.

 

Additional Duties of Operating Advisor While an Operating Advisor Consultation Event Has Occurred and Is Continuing

 

With respect to each Serviced Mortgage Loan, after the operating advisor has received notice that an Operating Advisor Consultation Event has occurred and is continuing, in addition to the duties described above, the operating advisor will be required to perform the following additional duties:

 

 

 ● 

to consult on a non-binding basis with the special servicer (telephonically or electronically) in respect of the Asset Status Reports, as described under “—Asset Status Report”; and

 

 

to consult on a non-binding basis with the special servicer (telephonically or electronically) with respect to Major Decisions processed by the special servicer as described under “—Processing and Consent”.

 

332 

 

 

Recommendation of the Replacement of the Special Servicer

 

If at any time the operating advisor determines, in its sole discretion exercised in good faith, that (i) the special servicer is not performing its duties as required under the PSA or is otherwise not acting in accordance with the Servicing Standard, and (ii) the replacement of the special servicer would be in the best interest of the Certificateholders and the VRR Interest Owners as a collective whole, then the operating advisor may recommend the replacement of the special servicer and deliver a report supporting such recommendation in the manner described in “—Replacement of Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”.

 

Eligibility of Operating Advisor

 

The operating advisor will be required to be an Eligible Operating Advisor at all times during the term of the PSA. “Eligible Operating Advisor” means an entity:

 

(i)    that is a special servicer or operating advisor on a CMBS transaction rated by the Rating Agencies (including, in the case of the operating advisor, this transaction) but has not been a special servicer or operating advisor on a transaction for which any Rating Agency has qualified, downgraded or withdrawn its rating or ratings of one or more classes of certificates for such transaction citing servicing or other relevant concerns with the special servicer or operating advisor, as applicable, as the sole or a material factor in such rating action;

 

(ii)    that can and will make the representations and warranties of the operating advisor set forth in the PSA, including to the effect that it possesses sufficient financial strength to fulfill its duties and responsibilities pursuant to the PSA over the life of the Trust;

 

(iii)   that is not (and is not affiliated (including Risk Retention Affiliated) with) the depositor, the trustee, the Third Party Purchaser, the certificate administrator, the master servicer, the special servicer, a mortgage loan seller, the Directing Certificateholder, a Borrower Party, the Risk Retention Consultation Party or a depositor, a trustee, a certificate administrator, a master servicer or a special servicer with respect to the securitization of a Companion Loan, or any of their respective affiliates (including Risk Retention Affiliates);

 

(iv)   that has not been paid by any special servicer or successor special servicer any fees, compensation or other remuneration (x) in respect of its obligations under the PSA or (y) for the appointment or recommendation for replacement of a successor special servicer to become the special servicer;

 

(v)   that (x) has been regularly engaged in the business of analyzing and advising clients in CMBS matters and has at least five years of experience in collateral analysis and loss projections, and (y) has at least five years of experience in commercial real estate asset management and experience in the workout and management of distressed commercial real estate assets; and

 

(vi)   that does not directly or indirectly, through one or more affiliates or otherwise, own or have derivative exposure in any interest in any certificates, the VRR Interest, any Mortgage Loans, any Companion Loan or any securities backed by a Companion Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than in fees from its role as operating advisor and, to the extent it also acts as the asset representations reviewer, its role as asset representations reviewer. 

 

Other Obligations of Operating Advisor

 

At all times, subject to the Privileged Information Exception, the operating advisor and its affiliates will be obligated to keep confidential any Privileged Information, identified in a manner to be set forth in the PSA, received from the special servicer or the Directing Certificateholder or the Risk Retention Consultation Party in connection with the Directing Certificateholder’s or the Risk Retention Consultation Party’s exercise of any rights under the PSA (including, without limitation, in connection with any Asset Status Report or Final Asset Status Report) or otherwise in connection with the transaction, except under the circumstances described below. As used in this prospectus, “Privileged Information” means (i) any correspondence between the Directing Certificateholder or the Risk Retention Consultation Party and the special servicer related to any Specially Serviced Loan or the exercise of the Directing Certificateholder’s consent or consultation rights or the Risk Retention Consultation Party’s consultation rights under the PSA, (ii) any strategically sensitive information (including without limitation any such information contained within any Asset Status Report or Final Asset Status Report) that the special servicer has reasonably determined could compromise the issuing entity’s position in any ongoing or future negotiations with the related borrower or other

 

333 

 

 

interested party and that is labeled or otherwise identified as Privileged Information by the special servicer and (iii) information subject to attorney-client privilege.

 

The operating advisor will be required to keep all such Privileged Information confidential and will not be permitted to disclose such Privileged Information to any person (including Certificateholders other than the Directing Certificateholder), other than (1) to the extent expressly required by the PSA, to the other parties to the PSA with a notice indicating that such information is Privileged Information, (2) pursuant to a Privileged Information Exception or (3) where necessary to support specific findings or conclusions regarding deviations from the Servicing Standard (i) in the operating advisor annual report or (ii) in connection with a recommendation by the operating advisor to replace the special servicer. Each party to the PSA that receives Privileged Information from the operating advisor with a notice stating that such information is Privileged Information may not disclose such Privileged Information to any person without the prior written consent of the special servicer and, unless a Consultation Termination Event exists, the Directing Certificateholder (with respect to any Serviced Mortgage Loan (subject to the DCH Limitations)) other than pursuant to a Privileged Information Exception. In addition and for the avoidance of doubt, while the operating advisor may serve in a similar capacity with respect to other securitizations that involve the same parties or borrowers involved in this securitization, the knowledge of the operating advisor gained from performing operating advisor functions for such other securitizations will not be imputed to the operating advisor in this securitization.

 

Privileged Information Exception” means, with respect to any Privileged Information, at any time (a) such Privileged Information becomes generally available and known to the public other than as a result of a disclosure directly or indirectly by the party restricted from disclosing such Privileged Information (the “Restricted Party”), (b) it is reasonable and necessary for the Restricted Party to disclose such Privileged Information in working with legal counsel, auditors, arbitration parties, taxing authorities or other governmental agencies, (c) such Privileged Information was already known to such Restricted Party and not otherwise subject to a confidentiality obligation and/or (d) the Restricted Party is (in the case of the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator and the trustee, based on written legal advice), required by law, rule, regulation, order, judgment or decree to disclose such information.

 

Neither the operating advisor nor any of its affiliates may make any investment in any class of certificates or the VRR Interest.

 

Delegation of Operating Advisor’s Duties

 

The operating advisor will be permitted to delegate its duties to agents or subcontractors in accordance with the PSA; however, the operating advisor will remain obligated and primarily liable for any actions required to be performed by it under the PSA without diminution of such obligation or liability or related obligation or liability by virtue of such delegation or arrangements or by virtue of indemnification from any person acting as its agents or subcontractor to the same extent and under the same terms and conditions as if the operating advisor alone were performing its obligations under the PSA.

 

Termination of the Operating Advisor With Cause

 

The following constitute operating advisor termination events under the PSA (each, an “Operating Advisor Termination Event”), whether any such event is voluntary or involuntary or is effected by operation of law or pursuant to any judgment, decree or order of any court or any order, rule or regulation of any administrative or governmental body:

 

(a)  any failure by the operating advisor to observe or perform in any material respect any of its covenants or agreements or the material breach of any of its representations or warranties under the PSA, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the operating advisor by any party to the PSA or to the operating advisor, the certificate administrator and the trustee by the holders of ABS Interests with greater than 25% of the aggregate Voting Rights; provided that with respect to any such failure which is not curable within such 30 day period, the operating advisor will have an additional cure period of 30 days to effect such cure so long as it has commenced to cure such failure within the initial 30 day period and has provided the trustee and the certificate administrator with an officer’s certificate certifying that it has diligently pursued, and is continuing to pursue, such cure;

 

(b)  any failure by the operating advisor to perform in accordance with the Operating Advisor Standard which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the operating advisor by any party to the PSA;

 

334 

 

 

(c)  any failure by the operating advisor to be an Eligible Operating Advisor, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the operating advisor by any party to the PSA;

 

(d)  a decree or order of a court or agency or supervisory authority having jurisdiction in the premises in an involuntary case under any present or future federal or state bankruptcy, insolvency or similar law for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings, or for the winding up or liquidation of its affairs, is entered against the operating advisor, and such decree or order remains in force undischarged or unstayed for a period of 60 days;

 

(e)  the operating advisor consents to the appointment of a conservator or receiver or liquidator or liquidation committee in any insolvency, readjustment of debt, marshaling of assets and liabilities, voluntary liquidation, or similar proceedings of or relating to the operating advisor or of or relating to all or substantially all of its property; or

 

(f)   the operating advisor admits in writing its inability to pay its debts generally as they become due, files a petition to take advantage of any applicable insolvency or reorganization statute, makes an assignment for the benefit of its creditors, or voluntarily suspends payment of its obligations.

 

Upon receipt by the certificate administrator of notice of the occurrence of any Operating Advisor Termination Event, the certificate administrator will be required to promptly provide written notice to all Certificateholders and VRR Interest Owners electronically by posting such notice on its internet website and by mail, unless the certificate administrator has received notice that such Operating Advisor Termination Event has been remedied.

 

Rights Upon Operating Advisor Termination Event

 

After the occurrence of an Operating Advisor Termination Event, the trustee may terminate, and upon the written direction of holders of ABS Interests representing at least 25% of the Voting Rights (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balances of the classes of Principal Balance Certificates and the VRR Interest Balance of the VRR Interest), the trustee will be required to promptly terminate the operating advisor for cause and appoint a replacement operating advisor that is an Eligible Operating Advisor; provided that no such termination will be effective until a successor operating advisor has been appointed and has assumed all of the obligations of the operating advisor under the PSA. The trustee may rely on a certification by the replacement operating advisor that it is an Eligible Operating Advisor. 

 

Upon any termination of the operating advisor and appointment of a successor operating advisor, the trustee will be required to give written notice of the termination and appointment as soon as possible to the special servicer, the master servicer, the certificate administrator, the depositor, the Directing Certificateholder (subject to the DCH Limitations and for so long as no Consultation Termination Event has occurred), the Risk Retention Consultation Party, any Companion Loan holder, the Certificateholders, the VRR Interest Owners and the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website).

 

Waiver of Operating Advisor Termination Event

 

The holders of ABS Interests representing at least 25% of the Voting Rights affected by any Operating Advisor Termination Event may waive such Operating Advisor Termination Event within 20 days of the receipt of notice from the trustee of the occurrence of such Operating Advisor Termination Event. Upon any such waiver of an Operating Advisor Termination Event, such Operating Advisor Termination Event will cease to exist and will be deemed to have been remedied. Upon any such waiver of an Operating Advisor Termination Event by Certificateholders, the trustee and the certificate administrator will be entitled to recover all costs and expenses incurred by it in connection with enforcement action taken with respect to such Operating Advisor Termination Event prior to such waiver from the issuing entity. 

 

Termination of the Operating Advisor Without Cause

 

After the occurrence and during the continuance of a Consultation Termination Event, the operating advisor will be subject to termination without cause if (i) the holders of ABS Interests representing at least 15% of the Voting Rights allocable to Non-Reduced Interests vote to terminate and replace the operating advisor and such vote is approved by the holders of ABS Interests representing more than 50% of the Voting Rights allocable to the Non-Reduced Interests that exercise their right to vote, provided that the holders of ABS Interests representing at least 50% of the Voting Rights allocable to the Non-Reduced Interests have exercised their right to vote, (ii) payment is made by such requesting holders to the certificate administrator of all reasonable fees and expenses to be incurred

 

335 

 

 

by the certificate administrator in connection with administering such vote and (iii) the trustee receives a Rating Agency Confirmation with respect to such removal.

 

Non-Reduced Interest” means any ABS Interest then outstanding for which (a)(1) the initial Certificate Balance of such class of certificates or initial principal balance of the VRR Interest, as applicable, minus (2) the sum (without duplication) of (x) any payments of principal (whether as principal prepayments or otherwise) distributed to the Certificateholders of such Class of certificates or the VRR Interest Owners, as applicable, (y) any Cumulative Appraisal Reduction Amounts allocated to such Class of certificates or VRR Interest, as applicable and (z) any Realized Losses previously allocated to such Class of certificates or VRR Interest Realized Losses previously allocated to the VRR Interest, as applicable, is equal to or greater than (b) 25% of the difference between (1) the initial Certificate Balance of such Class of certificates or initial principal balance of the VRR Interest, as applicable, and (2) any payments of principal (whether as principal prepayments or otherwise) distributed to the Certificateholders of such Class of certificates or the VRR Interest owners, as applicable.

 

The certificate administrator will be required to promptly provide written notice to all Certificateholders and VRR Interest Owners of such request by posting such notice on its internet website, and by mail, and conduct the solicitation of votes of all certificates in such regard.

 

Resignation of the Operating Advisor

 

The operating advisor will be permitted to resign upon 30 days’ prior written notice to the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the Directing Certificateholder and the Risk Retention Consultation Party, if applicable, if the operating advisor has secured a replacement operating advisor that is an Eligible Operating Advisor and such replacement operating advisor has accepted its appointment as the replacement operating advisor. If no successor operating advisor has been so appointed and accepted the appointment within 30 days after the notice of resignation, the resigning operating advisor may petition any court of competent jurisdiction for the appointment of a successor operating advisor that is an Eligible Operating Advisor. The resigning operating advisor will be required to pay all reasonable costs and expenses (including costs and expenses incurred by the trustee and the certificate administrator) associated with a transfer of its duties pursuant to the PSA.

 

Operating Advisor Compensation

 

Certain fees will be payable to the operating advisor, and the operating advisor will be entitled to be reimbursed for certain expenses, as described under “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”.

 

In the event the operating advisor resigns or is terminated for any reason it will remain entitled to any accrued and unpaid fees and reimbursement of Operating Advisor Expenses and any rights to indemnification provided under the PSA with respect to the period for which it acted as operating advisor.

 

The operating advisor will also be entitled to reimbursement of certain expenses incurred by the operating advisor in the event that the operating advisor is terminated without cause. See “—Termination of the Operating Advisor Without Cause” above.

 

The Asset Representations Reviewer

 

Asset Review

 

Asset Review Trigger

 

On or prior to each Distribution Date, based on the CREFC® delinquent loan status report and/or the CREFC® loan periodic update file delivered by the master servicer for such Distribution Date, the certificate administrator will be required to determine if an Asset Review Trigger has occurred. If an Asset Review Trigger is determined to have occurred, the certificate administrator will be required to promptly provide written notice to each party to the PSA and to all Certificateholders by posting a notice of its determination on its internet website and by mailing such notice to the Certificateholders’ addresses appearing in the certificate register and VRR Interest Owners’ appearing in the certificate administrator’s registry of ownership. On each Distribution Date after providing such notice to the Certificateholders and VRR Interest Owners, the certificate administrator, based on information provided to it by the master servicer or the special servicer, will be required to determine whether (1) any additional Mortgage Loan has become a Delinquent Loan, (2) any Mortgage Loan has ceased to be a Delinquent Loan and (3) an Asset Review Trigger has ceased to exist, and, if there is an occurrence of any of the events or circumstances identified in

 

336 

 

 

clauses (1), (2) and/or (3), deliver such information in a written notice (which may be via email) within 2 business days to the master servicer, the special servicer, the operating advisor and the asset representations reviewer. 

 

An “Asset Review Trigger” will occur when either (1) Mortgage Loans with an aggregate outstanding principal balance of 25.0% or more of the aggregate outstanding principal balance of all of the Mortgage Loans (including any successor REO Loans) held by the issuing entity as of the end of the applicable Collection Period are Delinquent Loans or (2)(A) prior to and including the second anniversary of the Closing Date, at least 10 Mortgage Loans are Delinquent Loans as of the end of the applicable Collection Period and the outstanding principal balance of such Delinquent Loans in the aggregate constitutes at least 15.0% of the aggregate outstanding principal balance of all of the Mortgage Loans (including any successor REO Loans) held by the issuing entity as of the end of the applicable Collection Period, or (B) after the second anniversary of the Closing Date, at least 15 Mortgage Loans are Delinquent Loans as of the end of the applicable Collection Period and the outstanding principal balance of such Delinquent Loans in the aggregate constitutes at least 20.0% of the aggregate outstanding principal balance of all of the Mortgage Loans (including any successor REO Loans) held by the issuing entity as of the end of the applicable Collection Period. The PSA will require that the certificate administrator include in the Distribution Report on Form 10-D relating to the distribution period in which the Asset Review Trigger occurred a description of the events that caused the Asset Review Trigger to occur.

 

We believe this Asset Review Trigger is appropriate considering the unique characteristics of pools of Mortgage Loans underlying CMBS. See “Risk Factors—Risks Relating to the Mortgage Loans—Static Pool Data Would Not Be Indicative of the Performance of this Pool”. While we do not believe static pool information is relevant to CMBS transactions as a general matter, as a point of relative context, with respect to the 110 prior pools of commercial mortgage loans for which MSMCH (or its predecessors) was a sponsor in a public offering of CMBS with a securitization closing date on or after January 1, 2006 and on or prior to June 30, 2021, the highest percentage of loans, based on the aggregate outstanding principal balance of delinquent mortgage loans in an individual CMBS transaction, that were delinquent at least 60 days at the end of any reporting period between January 1, 2011 and June 30, 2021 was approximately 54.13%; however, the average of the highest delinquency percentages based on the aggregate outstanding principal balance of delinquent mortgage loans in the reviewed transactions was approximately 10.35%; and the highest percentage of delinquent mortgage loans, based upon the number of mortgage loans in the reviewed transactions was approximately 50.00% and the average of the highest delinquency percentages based on the number of mortgage loans in the reviewed transactions was approximately 6.91%.

 

This pool of Mortgage Loans is not homogeneous or granular, and there are individual Mortgage Loans that each represent a significant percentage, by outstanding principal balance, of the Mortgage Pool. For example, the four largest Mortgage Loans in the Mortgage Pool represent approximately 24.0% of the Initial Pool Balance. Given this Mortgage Pool composition and the fact that CMBS pools as a general matter include a small relative number of larger mortgage loans, we believe it would not be appropriate for the delinquency of the four largest Mortgage Loans, in the case of this Mortgage Pool, to cause the Asset Review Trigger to be met, as that would not necessarily be indicative of the overall quality of the Mortgage Pool. On the other hand, a significant number of delinquent Mortgage Loans by loan count could indicate an issue with the quality of the Mortgage Pool. As a result, we believe it would be appropriate to have the alternative test as set forth in clause (2) of the definition of “Asset Review Trigger”, namely to have the Asset Review Trigger be met if Mortgage Loans representing a specified percentage of the Mortgage Loans (by loan count) are Delinquent Loans, assuming those mortgage loans still meet a minimum principal balance threshold. However, given the nature of commercial mortgage loans and the inherent risks of a delinquency based solely on market conditions, a static trigger based on the number of delinquent loans would reflect a lower relative risk of an Asset Review Trigger being triggered earlier in the transaction’s lifecycle for delinquencies that are based on issues unrelated to breaches or representations and warranties and would reflect a higher relative risk later in the transaction’s lifecycle. To address this, we believe the specified percentage should increase during the life of the transaction, as provided for in clause (2) of the definition of “Asset Review Trigger”. CMBS as an asset class has historically not had a large number of claims for, or repurchases based on, breaches of representations and warranties. While the Asset Review Trigger we have selected is less than this historical peak, we feel it remains at a level that avoids a trigger based on market variability while providing an appropriate threshold to capture delinquencies that may have resulted from an underlying deficiency in one or more mortgage loan seller’s Mortgage Loans that could be the basis for claims against those mortgage loan sellers based on breaches of the representations and warranties.

 

Delinquent Loan” means a Mortgage Loan that is delinquent at least 60 days in respect of its Periodic Payments or balloon payment, if any, in either case such delinquency to be determined without giving effect to any grace period. For the avoidance of doubt, a delinquency that would have existed but for a Payment Accommodation will not constitute a delinquency for so long as the related borrower is complying with the terms of such Payment Accommodation.

 

337 

 

 

Asset Review Vote

 

If holders of ABS Interests evidencing not less than 5.0% of the Voting Rights deliver to the certificate administrator, within 90 days after the filing of the Form 10-D reporting the occurrence of an Asset Review Trigger, a written direction requesting a vote to commence an Asset Review (an “Asset Review Vote Election”), the certificate administrator will be required to promptly provide written notice of such direction to all Certificateholders, all VRR Interest Owners and the asset representations reviewer, and to conduct a solicitation of votes of Certificateholders and VRR Interest Owners to authorize an Asset Review. Upon the affirmative vote to authorize an Asset Review by holders of ABS Interests evidencing both (i) a majority of the Voting Rights allocable to those holders who cast votes and (ii) a majority of the Voting Rights that constitute a minimum Asset Review Quorum within 150 days of the receipt of the Asset Review Vote Election (an “Affirmative Asset Review Vote”), the certificate administrator will be required to promptly provide written notice of such Affirmative Asset Review Vote to all parties to the PSA, the underwriters, the mortgage loan sellers, the Directing Certificateholder, the Risk Retention Consultation Party, the Certificateholders and the VRR Interest Owners. In the event an Affirmative Asset Review Vote has not occurred within such 150-day period following the receipt of the Asset Review Vote Election, no Certificateholder or VRR Interest Owner may request a vote or cast a vote for an Asset Review and the asset representations reviewer will not be required to review any Delinquent Loan unless and until (A) an additional Mortgage Loan has become a Delinquent Loan after the expiration of such 150-day period, (B) a new Asset Review Trigger has occurred as a result or an Asset Review Trigger is otherwise in effect, (C) the certificate administrator has timely received an Asset Review Vote Election after the occurrence of the events described in clauses (A) and (B) above and (D) an Affirmative Asset Review Vote has occurred within 150 days after the Asset Review Vote Election described in clause (C) above.  After the occurrence of any Asset Review Vote Election or an Affirmative Asset Review Vote, no Certificateholder or VRR Interest Owner may make any additional Asset Review Vote Election except as described in the immediately preceding sentence. Any reasonable out-of-pocket expenses incurred by the certificate administrator in connection with administering such vote will be required to be paid by the related mortgage loan seller; provided, that if the related mortgage loan seller is insolvent or fails to pay such amount within 90 days of written request by the certificate administrator, such fee will be paid by the trust following delivery by the certificate administrator of evidence reasonably satisfactory to the Enforcing Servicer of such insolvency or failure to pay such amount; provided, further, that notwithstanding any payment of such fee by the issuing entity to the certificate administrator, such fee will remain an obligation of the related mortgage loan seller and the Enforcing Servicer will be required to determine in accordance with the Servicing Standard whether it is in the best interest of the Certificateholders to pursue and, if it so determines, to pursue remedies against such mortgage loan seller in accordance with the Servicing Standard in order to seek recovery of such amounts from such mortgage loan seller.

 

An “Asset Review Quorum” means, in connection with any solicitation of votes to authorize an Asset Review as described above, the holders of ABS Interests evidencing at least 5.0% of the aggregate Voting Rights.

 

Review Materials

 

Upon receipt of notice from the certificate administrator of an Affirmative Asset Review Vote (the “Asset Review Notice”), the custodian (with respect to clauses (i) - (v) for all Mortgage Loans), the master servicer (with respect to clauses (vi) - (vii) for non-Specially Serviced Loans) and the special servicer (with respect to clauses (vi) - (vii) for Specially Serviced Loans), in each case to the extent in such party’s possession, will be required to promptly, but in no event later than within 10 business days (except with respect to clause (vii)) after receipt of such notice from the certificate administrator, provide the following materials to the extent in their possession to the asset representations reviewer (collectively, with the Diligence Files, a copy of the prospectus, a copy of each related MLPA and a copy of the PSA, the “Review Materials”):

 

(i)     a copy of an assignment of the Mortgage in favor of the trustee, with evidence of recording thereon, for each Delinquent Loan that is subject to an Asset Review;

 

(ii)    a copy of an assignment of any related assignment of leases (if such item is a document separate from the Mortgage) in favor of the trustee, with evidence of recording thereon, related to each Delinquent Loan that is subject to an Asset Review;

 

(iii)   a copy of the assignment of all unrecorded documents relating to each Delinquent Loan that is subject to an Asset Review, if not already covered pursuant to items (i) or (ii) above;

 

(iv)   a copy of all filed copies (bearing evidence of filing) or evidence of filing of any UCC financing statements related to each Delinquent Loan that is subject to an Asset Review;

 

(v)    a copy of an assignment in favor of the trustee of any financing statement executed and filed in the relevant jurisdiction related to each Delinquent Loan that is subject to an Asset Review;

 

338 

 

  

(vi)    a copy of any notice previously delivered by the Master Servicer or Special Servicer, as applicable, of any alleged defect or breach with respect to any Delinquent Loan; and

 

(vii)   any other related documents that are reasonably requested by the asset representations reviewer to be delivered by the master servicer or the special servicer, as applicable, in the time frames and as otherwise described below.

 

In addition, if the asset representations reviewer determines that it is missing any document that is required to be part of the Review Materials for such Mortgage Loan that was entered into or delivered in connection with the origination of the related Mortgage Loan and is necessary in connection with its completion of any Asset Review, the asset representations reviewer will be required to promptly, but in no event later than 10 business days after receipt of the Review Materials identified in clause (i) – (vi) above, notify the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans), as applicable, of such missing documents, and request that the master servicer or the special servicer, as applicable, promptly, but in no event later than 10 business days after receipt of notification from the asset representations reviewer, deliver to the asset representations reviewer such missing documents to the extent in its possession. In the event any missing documents are not provided by the master servicer or special servicer, as applicable, within such 10 business day period, the asset representations reviewer will be required to request such documents from the related mortgage loan seller. The mortgage loan seller will be required under the related MLPA to deliver such additional documents only to the extent in the possession of such party but in any event excluding any documents that contain information that is proprietary to the related originator or mortgage loan seller or any draft documents or privileged or internal communications.

 

The asset representations reviewer may, but is under no obligation to, consider and rely upon information furnished to it by a person that is not a party to the PSA or the related mortgage loan seller, and will do so only if such information can be independently verified (without unreasonable effort or expense to the asset representations reviewer) and is determined by the asset representations reviewer in its good faith and sole discretion to be relevant to the Asset Review (any such information, “Unsolicited Information”), as described below.

 

Asset Review

 

Upon its receipt of the Asset Review Notice and access to the Diligence File posted to the secure data room with respect to a Delinquent Loan, the asset representations reviewer, as an independent contractor, will be required to commence a review of the compliance of each Delinquent Loan with the representations and warranties related to that Delinquent Loan (such review, the “Asset Review”). An Asset Review of each Delinquent Loan will consist of the application of a set of pre-determined review procedures (the “Tests”) for each representation and warranty made by the applicable mortgage loan seller with respect to such Delinquent Loan, provided, the asset representations reviewer may, but is under no obligation to, modify any Test and/or associated Review Materials if, and only to the extent, the asset representations reviewer determines pursuant to the Asset Review Standard that it is necessary to modify such Test and/or such associated Review Materials in order to facilitate its Asset Review in accordance with the Asset Review Standard. Once an Asset Review of a Mortgage Loan is completed, no further Asset Review will be required of or performed on that Mortgage Loan notwithstanding that such Mortgage Loan may continue to be a Delinquent Loan or become a Delinquent Loan again at the time when a new Asset Review Trigger occurs and a new Affirmative Asset Review Vote is obtained subsequent to the occurrence of such Asset Review Trigger.

 

Asset Review Standard” means the performance by the asset representations reviewer of its duties under the PSA in good faith subject to the express terms of the PSA. Except as otherwise expressly set forth in the PSA, all determinations or assumptions made by the asset representations reviewer in connection with an Asset Review are required to be made in the asset representations reviewer’s good faith discretion and judgment based on the facts and circumstances known to it at the time of such determination or assumption.

 

No Certificateholder or VRR Interest Owner will have the right to change the scope of the asset representations reviewer’s review, and the asset representations reviewer will not be required to review any information other than (i) the Review Materials and (ii) if applicable, Unsolicited Information.

 

The asset representations reviewer may, absent manifest error and subject to the Asset Review Standard, (i) assume, without independent investigation or verification, that the Review Materials are accurate and complete in all material respects and (ii) conclusively rely on such Review Materials.

 

The asset representations reviewer must prepare a preliminary report with respect to each delinquent loan within 45 business days after the date on which access to the secure data room is provided. In the event that the asset representations reviewer determines that the Review Materials are insufficient to complete a Test and such missing documentation is not delivered to the asset representations reviewer by the related mortgage loan seller, the master

 

339 

 

 

servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) within 10 business days following the asset representations reviewer’s request, as described above, the asset representations reviewer will list such missing documents in a preliminary report setting forth the preliminary results of the application of the Tests and the reasons why such missing documents are necessary to complete a Test and (if the asset representations reviewer has so concluded) that the absence of such documents will be deemed to be a failure of such Test. The asset representations reviewer will be required to provide such preliminary report to the master servicer (with respect to non-Specially Serviced Loans) or the special servicer (with respect to all Mortgage Loans) and the related mortgage loan seller. If the preliminary report indicates that any of the representations and warranties fails or is deemed to fail any Test, the related mortgage loan seller will have 90 days (the “Cure/Contest Period”) to remedy or otherwise refute the failure. Any documents provided or explanations given to support a conclusion that the representation and warranty has not failed a Test or that any missing documents in the Review Materials are not required to complete a Test will be required to be promptly delivered by the related mortgage loan seller to the asset representations reviewer. The asset representations reviewer will not be required to prepare a preliminary report in the event the asset representations reviewer determines that there is no Test failure with respect to a Delinquent Loan.

 

The asset representations reviewer will be required, within 60 days after the date on which access to the secure data room is provided to the asset representations reviewer by the certificate administrator or within 10 days after the expiration of the Cure/Contest Period (whichever is later), to complete an Asset Review with respect to each Delinquent Loan and deliver (i) a report setting forth the asset representations reviewer’s findings and conclusions as to whether or not it has determined there is any evidence of a failure of any Test based on the Asset Review and a statement that the asset representations reviewer’s findings and conclusions set forth in such report were not influenced by any third party (an “Asset Review Report”) to each party to the PSA, the related mortgage loan seller for each Delinquent Loan and the Directing Certificateholder, and (ii) a summary of the asset representations reviewer’s conclusions included in such Asset Review Report (an “Asset Review Report Summary”) to the trustee, certificate administrator, master servicer and special servicer. The period of time by which the Asset Review Report must be completed and delivered may be extended by up to an additional 30 days, upon written notice to the parties to the PSA and the related mortgage loan seller, if the asset representations reviewer determines pursuant to the Asset Review Standard that such additional time is required due to the characteristics of the Mortgage Loans and/or the Mortgaged Property or Mortgaged Properties. In no event will the asset representations reviewer be required to determine whether any Test failure constitutes a Material Defect, or whether the issuing entity should enforce any rights it may have against the related mortgage loan seller, which, in each such case, will be the responsibility of the Enforcing Servicer. See “—Enforcement of a Mortgage Loan Seller’s Obligations Under the MLPA” below. In addition, in the event that the asset representations reviewer does not receive any documentation that it requested from the master servicer (with respect to non-Specially Serviced Loans), the special servicer (with respect to Specially Serviced Loans) or the related mortgage loan seller in sufficient time to allow the asset representations reviewer to complete its Asset Review and deliver an Asset Review Report, the asset representations reviewer will be required to prepare the Asset Review Report solely based on the documentation received by the asset representations reviewer with respect to the related Delinquent Loan, and the asset representations reviewer will have no responsibility to independently obtain any such documentation from any party to the PSA or otherwise. The PSA will require that the certificate administrator (i) include the Asset Review Report Summary in the Distribution Report on Form 10-D relating to the distribution period in which the Asset Review Report Summary was received, and (ii) post such Asset Review Report Summary to the certificate administrator’s website not later than two business days after receipt of such Asset Review Report Summary from the asset representations reviewer.

 

Eligibility of Asset Representations Reviewer

 

The asset representations reviewer will be required to represent and warrant in the PSA that it is an Eligible Asset Representations Reviewer. The asset representations reviewer is required to be at all times an Eligible Asset Representations Reviewer. If the asset representations reviewer ceases to be an Eligible Asset Representations Reviewer, the asset representations reviewer is required to immediately notify the master servicer, the special servicer, the trustee, the operating advisor, the certificate administrator and the Directing Certificateholder of such disqualification and immediately resign under the PSA as described under the “—Resignation of Asset Representations Reviewer” below.

 

An “Eligible Asset Representations Reviewer” is an entity that (i) is the special servicer, operating advisor or asset representations reviewer on a transaction rated by any of DBRS, Inc. (“DBRS Morningstar”), Fitch Ratings, Inc. (“Fitch”), Kroll Bond Rating Agency, LLC (“KBRA”), Moody’s Investors Service, Inc. (“Moody’s”) or S&P Global Ratings (“S&P”) and that has not been a special servicer, operating advisor or asset representations reviewer on a transaction for which DBRS Morningstar, Fitch, KBRA, Moody’s or S&P has qualified, downgraded or withdrawn its rating or ratings of one or more classes of certificates for such transaction citing servicing or other relevant concerns with such special servicer, operating advisor or asset representations reviewer, as applicable, as the sole or material

 

340 

 

 

factor in such rating action, (ii) can and will make the representations and warranties of the asset representations reviewer set forth in the PSA, (iii) is not (and is not affiliated (including Risk Retention Affiliated) with) any sponsor, any mortgage loan seller, any originator, the master servicer, the special servicer, the Third Party Purchaser, the depositor, the certificate administrator, the trustee, the Directing Certificateholder, the Risk Retention Consultation Party or any of their respective affiliates (including Risk Retention Affiliates), (iv) has not performed (and is not affiliated with any party hired to perform) any due diligence, loan underwriting, brokerage, borrower advisory or similar services with respect to any Mortgage Loan or any related Companion Loan prior to the Closing Date for or on behalf of any sponsor, any mortgage loan seller, any underwriter, any party to the PSA, the Directing Certificateholder, the Risk Retention Consultation Party or any of their respective affiliates, or have been paid any fees, compensation or other remuneration by any of them in connection with any such services and (v) that does not directly or indirectly, through one or more affiliates or otherwise, own any interest in any certificates, the VRR Interest, any Mortgage Loans, any Companion Loan or any securities backed by a Companion Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than in fees from its role as asset representations reviewer (or as operating advisor, if applicable) and except as otherwise set forth in the PSA.

 

Other Obligations of Asset Representations Reviewer

 

The asset representations reviewer and its affiliates are required to keep confidential any Privileged Information received from any party to the PSA or any sponsor under the PSA (including, without limitation, in connection with the review of the Mortgage Loans) and not disclose such Privileged Information to any person (including Certificateholders and VRR Interest Owners), other than (1) to the extent expressly required by the PSA in an Asset Review Report or otherwise, to the other parties to the PSA with a notice indicating that such information is Privileged Information or (2) pursuant to a Privileged Information Exception. Each party to the PSA that receives such Privileged Information from the asset representations reviewer with a notice stating that such information is Privileged Information may not disclose such Privileged Information to any person without the prior written consent of the special servicer other than pursuant to a Privileged Information Exception.

 

In addition, the asset representations reviewer will be required to keep all documents and information received by the asset representations reviewer in connection with an Asset Review that are provided by the applicable mortgage loan seller, the master servicer and the special servicer confidential and will not be permitted to disclose such documents or information except (i) for purposes of complying with its duties and obligations under the PSA, (ii) if such documents or information become generally available and known to the public other than as a result of a disclosure directly or indirectly by the asset representations reviewer, (iii) if it is reasonable and necessary for the asset representations reviewer to disclose such documents or information in working with legal counsel, auditors, taxing authorities or other governmental agencies, (iv) if any such document or information was already known to the asset representations reviewer and not otherwise subject to a confidentiality obligation and/or (v) if the asset representations reviewer is required by law, rule, regulation, order, judgment or decree to disclose such document or information.

 

Neither the asset representations reviewer nor any of its affiliates may make any investment in any class of certificates or the VRR Interest; provided, that such prohibition will not apply to (i) riskless principal transactions effected by a broker dealer affiliate of the asset representations reviewer or (ii) investments by an affiliate of the asset representations reviewer if the asset representations reviewer and such affiliate maintain policies and procedures that (A) segregate personnel involved in the activities of the asset representations reviewer under the PSA from personnel involved in such affiliate’s investment activities and (B) prevent such affiliate and its personnel from gaining access to information regarding the issuing entity and the asset representations reviewer and its personnel from gaining access to such affiliate’s information regarding its investment activities.

 

Delegation of Asset Representations Reviewer’s Duties

 

The asset representations reviewer may delegate its duties to agents or subcontractors in accordance with the PSA, however, the asset representations reviewer will remain obligated and primarily liable for any Asset Review required in accordance with the provisions of the PSA without diminution of such obligation or liability by virtue of such delegation or arrangements or by virtue of indemnification from any person acting as its agents or subcontractor to the same extent and under the same terms and conditions as if the asset representations reviewer alone were performing its obligations under the PSA.

 

Assignment of Asset Representations Reviewer’s Rights and Obligations

 

Any person into which the asset representations reviewer may be merged or consolidated, or any person resulting from any merger or consolidation to which the asset representations reviewer is a party, or any person succeeding to the business of the asset representations reviewer, will be the successor of the asset representations

 

341 

 

 

reviewer under the PSA, and will be deemed to have assumed all of the liabilities and obligations of the asset representations reviewer under the PSA, without the execution or filing of any paper or any further act on the part of any of the parties to the PSA; provided, that the trustee has received a Rating Agency Confirmation with respect to such successor or surviving person if the asset representations reviewer is not the successor or surviving person. The rate at which the Asset Representations Reviewer Asset Review Fee (or any component thereof) is calculated will not be affected by such merger, consolidation or succession, and the asset representations reviewer will be required to be responsible for the reasonable costs and expenses of each other party to the PSA and the Rating Agencies in connection with such merger, consolidation or succession.

 

Asset Representations Reviewer Termination Events

 

The following constitute asset representations reviewer termination events under the PSA (each, an “Asset Representations Reviewer Termination Event”) whether any such event is voluntary or involuntary or is effected by operation of law or pursuant to any judgment, decree or order of any court or any order, rule or regulation of any administrative or governmental body:

 

(i)     any failure by the asset representations reviewer to observe or perform in any material respect any of its covenants or agreements or the material breach of any of its representations or warranties under the PSA, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by the trustee or to the asset representations reviewer and the trustee by the holders of ABS Interests evidencing at least 25% of the Voting Rights of all then outstanding ABS Interests, provided, if such failure is capable of being cured and the asset representations reviewer is diligently pursuing such cure, such 30 day period will be extended an additional 30 days;

 

(ii)     any failure by the asset representations reviewer to perform its obligations set forth in the PSA in accordance with the Asset Review Standard in any material respect, which failure continues unremedied for a period of 30 days after the date written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by any party to the PSA;

 

(iii)    any failure by the asset representations reviewer to be an Eligible Asset Representations Reviewer, which failure continues unremedied for a period of 30 days after the date written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by any party to the PSA;

 

(iv)    a decree or order of a court or agency or supervisory authority having jurisdiction in the premises in an involuntary case under any present or future federal or state bankruptcy, insolvency or similar law for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, has been entered against the asset representations reviewer, and such decree or order has remained in force undischarged or unstayed for a period of 60 days;

 

(v)    the asset representations reviewer consents to the appointment of a conservator or receiver or liquidator or liquidation committee in any insolvency, readjustment of debt, marshaling of assets and liabilities, voluntary liquidation, or similar proceedings of or relating to the asset representations reviewer or of or relating to all or substantially all of its property; or

 

(vi)    the asset representations reviewer admits in writing its inability to pay its debts generally as they become due, files a petition to take advantage of any applicable insolvency or reorganization statute, makes an assignment for the benefit of its creditors, or voluntarily suspends payment of its obligations.

 

Upon receipt by the certificate administrator of written notice of the occurrence of any Asset Representations Reviewer Termination Event, the certificate administrator will be required to promptly provide written notice to all Certificateholders and VRR Interest Owners (which is required to be simultaneously delivered to the asset representations reviewer) electronically by posting such notice on its internet website and by mail, unless the certificate administrator has received notice that such Asset Representations Reviewer Termination Event has been remedied.

 

Rights Upon Asset Representations Reviewer Termination Event

 

If an Asset Representations Reviewer Termination Event occurs, and in each and every such case, so long as such Asset Representations Reviewer Termination Event has not been remedied, then either the trustee (i) may or (ii) upon the written direction of holders of ABS Interests representing at least 25% of the Voting Rights (without regard to the application of any Cumulative Appraisal Reduction Amounts) will be required to, terminate all of the

 

342 

 

 

rights and obligations of the asset representations reviewer under the PSA, other than rights and obligations accrued prior to such termination and other than indemnification rights (arising out of events occurring prior to such termination), by written notice to the asset representations reviewer. The asset representations reviewer is required to bear all reasonable costs and expenses of each other party to the PSA in connection with its termination for cause.

 

Termination of the Asset Representations Reviewer Without Cause

 

Upon (i) the written direction of holders of ABS Interests evidencing not less than 25% of the Voting Rights (without regard to the application of any Cumulative Appraisal Reduction Amounts) requesting a vote to terminate and replace the asset representations reviewer with a proposed successor asset representations reviewer that is an Eligible Asset Representations Reviewer, and (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses to be incurred by the certificate administrator in connection with administering such vote, the certificate administrator is required to promptly provide notice to all Certificateholders, all VRR Interest Owners and the asset representations reviewer of such request by posting such notice on its internet website, and by mailing to all Certificateholders, all VRR Interest Owners and the asset representations reviewer. Upon the written direction of holders of ABS Interests evidencing at least 75% of the Voting Rights that constitute a minimum Quorum (without regard to the application of any Cumulative Appraisal Reduction Amounts), the trustee is required to terminate all of the rights and obligations of the asset representations reviewer under the PSA (other than any rights or obligations that accrued prior to the date of such termination and other than indemnification rights (arising out of events occurring prior to such termination)) by written notice to the asset representations reviewer, and the proposed successor asset representations reviewer will be appointed.

 

In such event, the successor asset representations reviewer will be responsible for all expenses necessary to effect the transfer of responsibilities from its predecessor.

 

Resignation of Asset Representations Reviewer

 

The asset representations reviewer may at any time resign by giving written notice to the other parties to the PSA. In addition, the asset representations reviewer will at all times be, and will be required to resign by giving written notice to the other parties if it fails to be, an Eligible Asset Representations Reviewer. Upon such notice of resignation, the depositor will be required to promptly appoint a successor asset representations reviewer that is an Eligible Asset Representations Reviewer. No resignation of the asset representations reviewer will be effective until a successor asset representations reviewer that is an Eligible Asset Representations Reviewer has been appointed and accepted the appointment. If no successor asset representations reviewer has been so appointed and accepted the appointment within 30 days after the notice of resignation, the resigning asset representations reviewer may petition any court of competent jurisdiction for the appointment of a successor asset representations reviewer that is an Eligible Asset Representations Reviewer. The resigning asset representations reviewer must pay all costs and expenses associated with the transfer of its duties.

 

Asset Representations Reviewer Compensation

 

Certain fees will be payable to the asset representations reviewer, and the asset representations reviewer will be entitled to be reimbursed for certain expenses, as described under “—Servicing and Other Compensation and Payment of Expenses”.

 

Replacement of Special Servicer Without Cause

 

Except as limited by certain conditions described in this prospectus and subject to the rights of the holder of the related Companion Loan under the related Intercreditor Agreement, the special servicer (other than with respect to any Excluded DCH Loan, any Servicing Shift Whole Loan, any other Serviced Whole Loan as to which a third party controlling note holder has control rights or, unless a Control Appraisal Event exists with respect thereto, any Serviced A/B Whole Loan) may generally be replaced, prior to the occurrence and continuance of a Control Termination Event, at any time and without cause, by the Directing Certificateholder so long as, among other things, the Directing Certificateholder appoints a replacement special servicer that meets the requirements of the PSA, including that such replacement special servicer may not be the asset representations reviewer or any of its affiliates, and the Directing Certificateholder provides each Rating Agency (with a copy to the certificate administrator and the trustee) with a Rating Agency Communication. The reasonable fees and out-of-pocket expenses of any such termination without cause incurred by the Directing Certificateholder (including the costs of providing a Rating Agency Communication) will be paid by the holders of the Controlling Class. After the occurrence and during the continuance of a Control Termination Event, upon (i) the written direction of holders of ABS Interests evidencing not less than 25% of the Voting Rights (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balances and VRR Interest Balance) allocable to the Principal Balance Certificates and the

 

343 

 

 

VRR Interest, as applicable) requesting a vote to replace the special servicer with a new special servicer (other than with respect to any Servicing Shift Whole Loan or, unless a Control Appraisal Event exists with respect thereto, any Serviced A/B Whole Loan), (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses (including any legal fees and any Rating Agency fees and expenses) to be incurred by the certificate administrator in connection with administering such vote (which fees and expenses will not be additional trust fund expenses), and (iii) delivery by such holders to each Rating Agency (with a copy to the certificate administrator and trustee) of a Rating Agency Communication (which such Rating Agency Communication must be provided at the expense of those holders of certificates requesting such vote), the certificate administrator will be required to post notice of the same on the certificate administrator’s website and concurrently by mail and conduct the solicitation of votes of all applicable holders of ABS Interests in such regard, which such vote must occur within 180 days of the posting of such notice. Upon the written direction of holders of Principal Balance Certificates and the VRR Interest evidencing at least 75% of the Voting Rights that constitute a minimum Quorum, the trustee will be required to terminate all of the rights and obligations of the special servicer under the PSA (other than with respect to any Servicing Shift Whole Loan or, unless a Control Appraisal Event exists with respect thereto, any Serviced A/B Whole Loan) and appoint the successor special servicer (which must be a Qualified Replacement Special Servicer) designated by such ABS Interest holders, subject to indemnification, right to outstanding fees, reimbursement of Advances and other rights set forth in the PSA, which survive such termination.

 

The certificate administrator will include on each Distribution Date Statement a statement that each Certificateholder or VRR Interest Owner may access such notices via the certificate administrator’s website and that each Certificateholder or VRR Interest Owner may register to receive electronic mail notifications when such notices are posted thereon.

 

A “Quorum” means, in connection with any solicitation of votes in connection with the replacement of the special servicer or asset representations reviewer described above, the holders of ABS Interests evidencing at least 75% of the aggregate Voting Rights allocable to all Principal Balance Certificates and the VRR Interest on an aggregate basis (taking into account, other than with respect to the termination of the asset representations reviewer, the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balances of the Principal Balance Certificates and the VRR Interest Balance of the VRR Interest).

 

Notwithstanding the foregoing, if the special servicer obtains knowledge that it has become a Borrower Party with respect to any Serviced Mortgage Loan or Serviced Whole Loan (any such Mortgage Loan or Serviced Whole Loan, an “Excluded Special Servicer Loan”), the special servicer will be required to resign as special servicer of that Excluded Special Servicer Loan. Prior to the occurrence and continuance of a Control Termination Event, if the applicable Excluded Special Servicer Loan is not also an Excluded DCH Loan, the Directing Certificateholder will be entitled to select (and may remove and replace with or without cause) a successor special servicer that is not a Borrower Party in accordance with the terms of the PSA (the “Excluded Special Servicer”) for the related Excluded Special Servicer Loan. After the occurrence and during the continuance of a Control Termination Event, if at any time the applicable Excluded Special Servicer Loan is also an Excluded DCH Loan or if the Directing Certificateholder is entitled to appoint the Excluded Special Servicer but does not so appoint within 30 days of notice of such resignation, the resigning special servicer will be required to select the related Excluded Special Servicer. The special servicer will not have any liability with respect to the actions or inactions of the applicable Excluded Special Servicer or with respect to the identity of the applicable Excluded Special Servicer and will, absent negligence, willful misconduct or bad faith, be indemnified by the issuing entity for any loss, liability or expense incurred in connection with any legal action relating to this transaction resulting solely from the identity or actions of such Excluded Special Servicer. It will be a condition to any such appointment that (i) the Rating Agencies confirm that the appointment would not result in a qualification, downgrade or withdrawal of any of their then-current ratings of the certificates and the equivalent from each NRSRO hired to provide ratings with respect to any class of securities backed, wholly or partially, by any Serviced Pari Passu Companion Loan, (ii) the applicable Excluded Special Servicer is a Qualified Replacement Special Servicer and (iii) the applicable Excluded Special Servicer delivers to the depositor and the certificate administrator and any applicable depositor and certificate administrator of any other securitization, if applicable, that contains a Serviced Pari Passu Companion Loan, the information, if any, required pursuant to Item 6.02 of the Form 8-K regarding itself in its role as Excluded Special Servicer.

 

If at any time the special servicer is no longer a Borrower Party with respect to an Excluded Special Servicer Loan (including, without limitation, as a result of the related Mortgaged Property becoming REO Property), (1) the related Excluded Special Servicer will be required to resign, (2) the related Mortgage Loan or Serviced Whole Loan will no longer be an Excluded Special Servicer Loan, (3) the special servicer will become the special servicer again for such related Mortgage Loan or Serviced Whole Loan and (4) the special servicer will be entitled to all special servicing compensation with respect to such Mortgage Loan or Serviced Whole Loan earned during such time on and after such Mortgage Loan or Serviced Whole Loan is no longer an Excluded Special Servicer Loan.

 

344 

 

 

The applicable Excluded Special Servicer will be required to perform all of the obligations of the special servicer for the related Excluded Special Servicer Loan and will be entitled to all special servicing compensation with respect to such Excluded Special Servicer Loan earned during such time as the related Mortgage Loan or Serviced Whole Loan is an Excluded Special Servicer Loan (provided that the special servicer will remain entitled to all other special servicing compensation with respect to all Mortgage Loans and Serviced Whole Loans that are not Excluded Special Servicer Loans during such time).

 

A “Qualified Replacement Special Servicer” is a replacement special servicer (i) that satisfies all of the eligibility requirements applicable to special servicers in the PSA, (ii) that is not the operating advisor, the asset representations reviewer or an affiliate of the operating advisor or the asset representations reviewer, (iii) that is not obligated to pay the operating advisor (x) any fees or otherwise compensate the operating advisor in respect of its obligations under the PSA, or (y) for the appointment of the successor special servicer or the recommendation by the operating advisor for the replacement special servicer to become the special servicer, (iv) that is not entitled to receive any compensation from the operating advisor other than compensation that is not material and is unrelated to the operating advisor’s recommendation that such party be appointed as the replacement special servicer, (v) that is not entitled to receive any fee from the operating advisor for its appointment as successor special servicer, in each case, unless expressly approved by 100% of the Certificateholders and the VRR Interest Owners, (vi)(x) that is currently acting as a special servicer in a commercial mortgage-backed securities transaction rated by Moody’s on a transaction-level basis (as to which commercial mortgage-backed securities transaction there are outstanding commercial mortgage-backed securities rated by Moody’s) and (y) Moody’s has not publicly cited servicing concerns with respect to such replacement special servicer as the sole or a material factor in any qualification, downgrade or withdrawal of the ratings (or placement on “watch status” in contemplation of a rating downgrade or withdrawal) of securities in a transaction serviced by the applicable replacement special servicer prior to the time of determination, (vii) that currently has a special servicer rating of at least “CSS3” from Fitch, (viii) that is currently acting as a special servicer in a transaction rated by KBRA and has not been cited by KBRA as having servicing concerns that were the sole or material factor in any qualification, downgrade or withdrawal of the ratings (or placement on “watch status” in contemplation of a ratings downgrade or withdrawal) of securities in a transaction serviced by the applicable servicer prior to the time of determination, and (ix) that is listed on S&P’s Select Servicer List as a “U.S. Commercial Mortgage Special Servicer”.

 

Replacement of Special Servicer After Operating Advisor Recommendation and Certificateholder Vote

 

If the operating advisor determines, in its sole discretion exercised in good faith, that (i) the special servicer is not performing its duties as required under the PSA or is otherwise not acting in accordance with the Servicing Standard and (ii) the replacement of the special servicer would be in the best interests of the Certificateholders and the VRR Interest Owners as a collective whole, the operating advisor will have the right to recommend the replacement of the special servicer. In such event, the operating advisor will be required to deliver to the trustee and the certificate administrator, with a copy to the special servicer, a written recommendation detailing the reasons supporting its position (along with relevant information justifying its recommendation) and recommending a suggested replacement special servicer (which must be a Qualified Replacement Special Servicer). The certificate administrator will be required to notify each Certificateholder and VRR Interest Owner of the recommendation and post it on the certificate administrator’s internet website, and to conduct the solicitation of votes with respect to such recommendation.

 

The operating advisor’s recommendation to replace the special servicer must be confirmed within 180 days of the posting of such notice by an affirmative vote of holders of ABS Interests representing a majority of the aggregate outstanding principal balance of all ABS Interests whose holders voted on the matter, provided that the ABS Interest holders that so voted on the matter (i) hold ABS Interests representing at least 20% of the outstanding principal balance of all ABS Interests on an aggregate basis and (ii) include at least three Certificateholders, Certificate Owners and/or VRR Interest Owners that are not affiliated with each other.

 

In the event the requisite holders of certificates and/or VRR Interest Owners, as described in the prior paragraph, elect to remove and replace the special servicer (which requisite affirmative votes must be received) within 180 days of posting of the operating advisor’s recommendation to replace the special servicer to the certificate administrator’s website, the certificate administrator will be required to provide a Rating Agency Communication to each of the Rating Agencies at that time. After the delivery of a Rating Agency Communication to each of the Rating Agencies (and the successor special servicer agrees to be bound by the terms of the PSA), the trustee will then be required to terminate all of the rights and obligations of the special servicer under the PSA and to appoint the successor special servicer approved by the Certificateholders, provided such successor special servicer is a Qualified Replacement Special Servicer, subject to the terminated special servicer’s rights to indemnification, payment of outstanding fees, reimbursement of Advances and other rights set forth in the PSA that survive termination. The reasonable out-of-pocket costs and expenses (including reasonable legal fees and expenses of outside counsel) associated with providing such Rating Agency Communications and administering the vote of the applicable holders of the Principal

 

345 

 

 

Balance Certificates and the operating advisor’s identification of a Qualified Replacement Special Servicer will be an additional trust fund expense. In any case, the trustee will be required to notify the outgoing special servicer promptly of the effective date of its termination.

 

However, with respect to a Servicing Shift Whole Loan and a Serviced A/B Whole Loan (as to which no Control Appraisal Event exists with respect thereto), the special servicer may not be terminated based on the operating advisor’s recommendation unless the holder of the related Control Note consents to such termination.

 

No appointment of a special servicer will be effective until the depositor or the depositor for the securitization of a Companion Loan has filed any required Exchange Act filings related to the removal and replacement of the special servicer.

 

With respect to each Non-Serviced Whole Loan, any Servicing Shift Whole Loan (prior to the related Servicing Shift Securitization Date) and any Serviced A/B Whole Loan (unless a Control Appraisal Event exists with respect thereto), the related special servicer with respect to such Whole Loan may be removed, and a successor special servicer appointed at any time by the related Non-Serviced Directing Certificateholder or related controlling Companion Loan holder (and not by the Directing Certificateholder for this transaction) to the extent set forth in the related Non-Serviced PSA (or, with respect to any Servicing Shift Whole Loan (prior to the related Servicing Shift Securitization Date) and any Serviced A/B Whole Loan (unless a Control Appraisal Event exists with respect thereto), in the PSA) and the related Intercreditor Agreement. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu-A/B Whole Loan” and “—Servicing of the Non-Serviced Mortgage Loans” below.

 

Termination of Master Servicer and Special Servicer for Cause

 

Servicer Termination Events

 

A “Servicer Termination Event” under the PSA with respect to the master servicer or the special servicer, as the case may be, will include, without limitation:

 

(a)  (i) any failure by the master servicer to make a required deposit to the Collection Account or remit to the companion paying agent for deposit into the Companion Distribution Account on the day and by the time such deposit or remittance was first required to be made, which failure is not remedied within one business day, or (ii) any failure by the master servicer to deposit into, or remit to the certificate administrator for deposit into, the Distribution Account any amount required to be so deposited or remitted, which failure is not remedied by 11:00 a.m. New York City time on the relevant Distribution Date;

 

(b)  any failure by the special servicer to deposit into the REO Account within one business day after the day such deposit is required to be made, or to remit to the master servicer for deposit in the Collection Account, or any other account required under the PSA, any such deposit or remittance required to be made by the special servicer pursuant to, and at the time specified by, the PSA;

 

(c)  any failure by the master servicer or the special servicer, as the case may be, duly to observe or perform in any material respect any of its other covenants or obligations under the PSA, which failure continues unremedied for 30 days (or (i) with respect to any year that a report on Form 10-K is required to be filed, 5 business days in the case of the master servicer’s or special servicer’s obligations under the PSA in respect of Exchange Act reporting items (after any applicable grace periods), (ii) 15 days in the case of the master servicer’s failure to make a Servicing Advance or (iii) 15 days in the case of a failure to pay the premium for any property insurance policy required to be maintained under the PSA) after written notice of the failure has been given to the master servicer or the special servicer, as the case may be, by any other party to the PSA, or to the master servicer or the special servicer, as the case may be, with a copy to each other party to the related PSA, by holders of ABS Interests representing not less than 25% of all Voting Rights or, with respect to a Serviced Whole Loan if affected by that failure, by the holder of the related Serviced Companion Loan; provided, that if that failure is capable of being cured and the master servicer or the special servicer, as the case may be, is diligently pursuing that cure, such period will be extended an additional 30 days; provided, further, that such extended period will not apply to the obligations regarding Exchange Act reporting;

 

(d)  any breach on the part of the master servicer or the special servicer, as the case may be, of any representation or warranty in the PSA that materially and adversely affects the interests of any class of Certificateholders or holders of any Serviced Companion Loan or the VRR Interest Owners and that continues unremedied for a period of 30 days after the date on which notice of that breach, requiring the same to be remedied, will have been given to the master servicer or the special servicer, as the case may be, by the depositor, the certificate administrator or the trustee, or to the master servicer, the special servicer, the depositor,

 

346 

 

 

the certificate administrator and the trustee by the holders of ABS Interests representing not less than 25% of Voting Rights or, with respect to a Serviced Whole Loan if affected by such breach, by the holder of the related Serviced Companion Loan; provided, that if that breach is capable of being cured and the master servicer or the special servicer, as the case may be, is diligently pursuing that cure, that 30-day period will be extended an additional 30 days;

 

(e)  certain events of insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings in respect of or relating to the master servicer or the special servicer, and certain actions by or on behalf of the master servicer or the special servicer indicating its insolvency or inability to pay its obligations;

 

(f)   KBRA (i) has qualified, downgraded or withdrawn its rating or ratings of one or more classes of certificates, or (ii) has placed one or more classes of certificates on “watch status” in contemplation of a ratings downgrade or withdrawal (and in the case of clause (i) and (ii), such action has not been withdrawn by KBRA within 60 days of such event) and, in the case of either of clauses (i) or (ii), such Rating Agency publicly cited servicing concerns with the master servicer or the special servicer, as the case may be, as the sole or a material factor in such rating action;

 

(g)  the master servicer or the special servicer, as the case may be, is no longer rated at least “CMS3” or “CSS3”, respectively, by Fitch and such master servicer or special servicer is not reinstated to at least that rating within 60 days of the delisting; or

 

(h)  the master servicer or the special servicer, as the case may be, is removed from S&P’s Select Servicer List as a U.S. Commercial Mortgage Master Servicer or a U.S. Commercial Mortgage Special Servicer, as applicable, and is not restored to such status on such list within 60 days.

 

Serviced Pari Passu Companion Loan Securities” means, for so long as the related Mortgage Loan or any successor REO Loan is part of the Mortgage Pool, any class of securities issued by another securitization and backed by a Serviced Pari Passu Companion Loan.

 

Rights Upon Servicer Termination Event

 

If a Servicer Termination Event occurs with respect to the master servicer or the special servicer under the PSA, then, so long as the Servicer Termination Event remains unremedied, the depositor or the trustee will be authorized to terminate, and at the written direction of (A) Certificateholders entitled to at least 25% of the Voting Rights, (B) the related Controlling Holder (to the extent set forth in the related Intercreditor Agreement, solely with respect to the related Serviced Whole Loan and the special servicer in respect thereof), or (C) the Directing Certificateholder (solely with respect to the special servicer and, in any event, (1) only for so long as no Control Termination Event has occurred and is continuing, (2) subject to the DCH Limitations and (3) other than with respect to a Servicing Shift Whole Loan (unless the Directing Certificateholder is entitled to exercise the termination rights of the “Non-Controlling Note Holder” under the related Intercreditor Agreement)) or the Risk Retention Consultation Party (solely with respect to the special servicer and other than with respect to an applicable Excluded RRCP Loan and each Servicing Shift Whole Loan)), the trustee will be required to terminate, all of the rights and obligations of the defaulting party as master servicer or the special servicer, as the case may be, (other than certain rights in respect of indemnification and certain items of servicing compensation), under the PSA. The trustee will then succeed to all of the responsibilities, duties and liabilities of the defaulting party as master servicer or special servicer, as the case may be, under the PSA and will be entitled to similar compensation arrangements. If the trustee is unwilling or unable to so act, it may (or, at the written request of holders of ABS Interests entitled to a majority of the Voting Rights, the related Controlling Holder (to the extent set forth in the related Intercreditor Agreement, solely with respect to the related Serviced Whole Loan and the special servicer in respect thereof), or, for so long as no Control Termination Event has occurred and is continuing and subject to the DCH Limitations, the Directing Certificateholder, it will be required to) appoint, or petition a court of competent jurisdiction to appoint, a mortgage loan servicing institution, subject to the trustee’s receipt of a Rating Agency Confirmation from each of the Rating Agencies and, with respect to a successor special servicer, that has been approved by the Directing Certificateholder (for so long as no Control Termination Event has occurred and is continuing) or, with respect to a Servicing Shift Mortgage Loan, the related Controlling Holder, which approval may not be unreasonably withheld. In addition, none of the asset representations reviewer, the operating advisor and their respective affiliates may be appointed as a successor master servicer or special servicer.

 

Notwithstanding anything to the contrary contained in the section above, if a Servicer Termination Event on the part of the special servicer remains unremedied and affects the holder of a Serviced Pari Passu Companion Loan, and the special servicer has not otherwise been terminated, the holder of such Serviced Pari Passu Companion Loan (or, if such Companion Loan has been securitized, the designated party under the related pooling and servicing agreement) will be entitled to direct the trustee to terminate the special servicer solely with respect to the related

 

347 

 

 

Serviced Pari Passu Mortgage Loan to the extent provided under the related Intercreditor Agreement. The appointment (or replacement) of a special servicer with respect to a Serviced Whole Loan will in any event be subject to Rating Agency Confirmation from each Rating Agency. A replacement special servicer will be selected by the trustee or, prior to a Control Termination Event, by the Directing Certificateholder; provided, that any successor special servicer appointed to replace the special servicer with respect to a Serviced Pari Passu Mortgage Loan cannot at any time be the person (or an affiliate of such person) that was terminated at the direction of the holder of the related Serviced Pari Passu Companion Loan, without the prior written consent of such holder of the related Serviced Pari Passu Companion Loan.

 

In addition, if a servicer termination event on the part of a Non-Serviced Special Servicer remains unremedied and affects the holder of the related Non-Serviced Mortgage Loan, and such Non-Serviced Special Servicer has not otherwise been terminated, the trustee, acting at the direction of the Directing Certificateholder (or, if a Control Termination Event has occurred and is continuing, acting at the direction of the special servicer), will be entitled to direct the related Non-Serviced Trustee to terminate such Non-Serviced Special Servicer solely with respect to the related Non-Serviced Whole Loan(s) (to the extent provided under the related Intercreditor Agreement), and a successor will be appointed in accordance with the related Non-Serviced PSA.

 

In addition, notwithstanding anything to the contrary contained in the section described above, if the master servicer receives notice of termination solely due to a Servicer Termination Event under clause (f), (g) or (h) of the definition of “Servicer Termination Event” under “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” above, prior to being replaced as described in the third preceding paragraph, the master servicer will have 45 days after receipt of the notice of termination to find, and sell its rights and obligations to, a successor master servicer that meets the requirements of a master servicer under the PSA; provided that the Rating Agencies have each provided a Rating Agency Confirmation. The termination of the master servicer will be effective when such successor master servicer has succeeded the terminated master servicer as successor master servicer and such successor master servicer has assumed the terminated master servicer’s servicing obligations and responsibilities under the PSA. If a successor has not entered into the PSA as successor master servicer within 45 days after notice of the termination of the master servicer, the master servicer will be replaced by the trustee as described above.

 

Notwithstanding the foregoing, if a Servicer Termination Event on the part of the master servicer affects only a Serviced Pari Passu Companion Loan, the related holder of a Serviced Pari Passu Companion Loan or the rating on any class of certificates backed, wholly or partially, by any Serviced Pari Passu Companion Loan, then the master servicer may not be terminated by or at the direction of the related holder of such Serviced Pari Passu Companion Loan or the holders of any certificates backed, wholly or partially, by such Serviced Pari Passu Companion Loan, but upon the written direction of the related holder of such Serviced Pari Passu Companion Loan, the master servicer will be required to appoint a sub-servicer that will be responsible for servicing the related Serviced Whole Loan.

 

Further, if replaced as a result of a Servicer Termination Event, the master servicer or special servicer, as the case may be, will be responsible for the costs and expenses associated with the transfer of its duties.

 

Waiver of Servicer Termination Event

 

The holders of ABS Interests representing at least 66-2/3% of the Voting Rights allocated to the certificates and the VRR Interest affected by any Servicer Termination Event may waive such Servicer Termination Event; provided, that a Servicer Termination Event under clause (a), (b), (f), (g) or (h) of the definition of “Servicer Termination Event” may be waived only with the consent of all of the Certificateholders of the affected classes and the affected VRR Interest Owners, and a Servicer Termination Event under clause (c) of the definition of “Servicer Termination Event” relating to Exchange Act reporting may be waived only with the consent of the depositor. Upon any such waiver of a Servicer Termination Event, such Servicer Termination Event will cease to exist and will be deemed to have been remedied. Upon any such waiver of a Servicer Termination Event by Certificateholders and/or VRR Interest Owners, the trustee and the certificate administrator will be entitled to recover from the issuing entity all costs and expenses incurred by it in connection with enforcement actions taken with respect to such Servicer Termination Event prior to such waiver.

 

Resignation of the Master Servicer and Special Servicer

 

The PSA permits the master servicer and the special servicer to resign from their respective obligations only upon (a) the appointment of, and the acceptance of the appointment by, a successor (which may be appointed by the resigning master servicer or special servicer, as applicable) and receipt by the certificate administrator and the trustee of a Rating Agency Confirmation from each of the Rating Agencies and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Serviced Pari Passu Companion Loan (provided that such rating agency confirmation may be

 

348 

 

 

considered satisfied in the same manner as any Rating Agency Confirmation required under the PSA may be considered satisfied with respect to the certificates as described in this prospectus); and, as to the special servicer only, for so long as no Control Termination Event has occurred and is continuing, the approval of such successor by the Directing Certificateholder, which approval will not be unreasonably withheld or (b) a determination that fulfillment of its obligations is no longer permissible with respect to the master servicer or the special servicer, as the case may be, under applicable law. In the event that the master servicer or special servicer resigns as a result of the determination that fulfillment of its obligations is no longer permissible under applicable law, the trustee will then succeed to all of the responsibilities, duties and liabilities of the defaulting party as master servicer or special servicer, as the case may be, under the PSA and will be entitled to similar compensation arrangements. If the trustee is unwilling or unable to so act, it may appoint, or petition a court of competent jurisdiction to appoint, a mortgage loan servicing institution, subject to the trustee’s receipt of a Rating Agency Confirmation from each of the Rating Agencies and, with respect to a successor special servicer, for so long as no Control Termination Event has occurred and is continuing, which has been approved by the Directing Certificateholder, which approval may not be unreasonably withheld.

 

No resignation will become effective until the trustee or other successor has assumed the obligations and duties of the resigning master servicer or special servicer, as the case may be, under the PSA. Further, the resigning master servicer or special servicer, as the case may be, must pay all costs and expenses associated with the transfer of its duties. Other than as described under “—Termination of Master Servicer and Special Servicer for Cause—Servicer Termination Events” above, in no event will the master servicer or the special servicer have the right to appoint any successor master servicer or special servicer if such master servicer or special servicer, as applicable, is terminated or removed pursuant to the PSA. In addition, the PSA will prohibit the appointment of the asset representations reviewer, the operating advisor or one of their respective affiliates as successor to the master servicer or the special servicer.

 

Resignation of Master Servicer, Trustee, Certificate Administrator, Operating Advisor or Asset Representations Reviewer Upon Prohibited Risk Retention Affiliation

 

Under the Credit Risk Retention Rules, (i) the Third Party Purchaser is prohibited from being Risk Retention Affiliated with, among other persons, the master servicer, the certificate administrator, the trustee, the operating advisor, the asset representations reviewer, any sponsor and any originator of 10% or more of the Mortgage Pool, and (ii) the operating advisor is prohibited from being Risk Retention Affiliated with the Third Party Purchaser, any sponsor and any other party to the PSA. Under the Securities Act, the Asset Representations Reviewer is also prohibited from being affiliated with any sponsor, the depositor, the master servicer, the special servicer, the certificate administrator, the trustee or any affiliate of the foregoing. As long as the applicable prohibition under the Credit Risk Retention Rules or the Securities Act exists, upon the occurrence of (i) a servicing officer of the master servicer or a responsible officer of the certificate administrator or the trustee, as applicable, obtaining actual knowledge that the master servicer, the certificate administrator or the trustee, as applicable, is or has become a Risk Retention Affiliate of the Third Party Purchaser (in such case, an “Impermissible TPP Affiliate”), (ii) the master servicer, certificate administrator or the trustee receiving written notice from any other party to the PSA, the Third Party Purchaser, any sponsor or any underwriter or initial purchaser that the master servicer, certificate administrator or the trustee, as applicable, is or has become an Impermissible TPP Affiliate, (iii) an officer or manager of the operating advisor that is responsible for performing the duties of the operating advisor obtaining actual knowledge that it is or has become a Risk Retention Affiliate of the Third Party Purchaser, any sponsor or any party to the PSA other than itself or the asset representations reviewer (an “Impermissible Operating Advisor Affiliate”) or (iv) an officer or manager of the asset representations reviewer that is responsible for performing the duties of the asset representations reviewer obtaining actual knowledge that it is or has become a Risk Retention Affiliate of the Third Party Purchaser or an affiliate of any sponsor, any party to the PSA other than itself or the operating advisor or any affiliate of the foregoing (an “Impermissible Asset Representations Reviewer Affiliate”; and any of an Impermissible TPP Affiliate, an Impermissible Operating Advisor Affiliate and an Impermissible Asset Representations Reviewer Affiliate being an “Impermissible Affiliate”), such Impermissible Affiliate is required to promptly notify the Retaining Sponsor and the other parties to the PSA and resign in accordance with the terms of the PSA. The resigning Impermissible Affiliate will be required to bear all reasonable out-of-pocket costs and expenses of each other party to the PSA, the issuing entity and each Rating Agency in connection with such resignation as and to the extent required under the PSA; provided, that if the affiliation causing an Impermissible Affiliate is the result of the Third Party Purchaser acquiring an interest in such Impermissible Affiliate or an affiliate of such Impermissible Affiliate, then such costs and expenses will be an expense of the issuing entity.

 

 “Risk Retention Affiliate” or “Risk Retention Affiliated” means “affiliate of” or “affiliated with”, as such terms are defined in Regulation RR.

 

349 

 

 

Limitation on Liability; Indemnification

 

The PSA will provide that none of the master servicer (including in its capacity as the paying agent for any Companion Loan), the special servicer, the depositor, the operating advisor, the asset representations reviewer or any partner, shareholder, member, manager, director, officer, employee or agent of any of them will be under any liability to the issuing entity, Certificateholders, VRR Interest Owners or holders of the related Companion Loan, as applicable, for any action taken, or not taken, in good faith pursuant to the PSA or for errors in judgment; provided, that none of the master servicer (including in its capacity as the paying agent for any Companion Loan), the special servicer, the depositor, the operating advisor, the asset representations reviewer or similar person will be protected against any breach of a representation or warranty made by such party, as applicable, in the PSA or any liability that would otherwise be imposed by reason of willful misconduct, bad faith or negligence in the performance of obligations or duties under the PSA or by reason of negligent disregard of such obligations and duties. For the purposes of indemnification of the master servicer or the special servicer and limitation of liability, the master servicer or special servicer will be deemed not to have engaged in willful misconduct or committed bad faith or negligence in the performance of its respective obligations and duties under the PSA or acted in negligent disregard of such obligations and duties if the master servicer or special servicer, as applicable, fails to follow the terms of the Mortgage Loan documents because the master servicer or special servicer, as applicable, in accordance with the Servicing Standard, determines that compliance with any Mortgage Loan documents would or potentially would cause any Trust REMIC to fail to qualify as a REMIC or cause a tax to be imposed on the trust or cause the Grantor Trust to fail to qualify as a grantor trust under the relevant provisions of the Code (for which determination, the master servicer and the special servicer will be entitled to rely on advice of counsel, the cost of which will be reimbursed as an additional trust fund expense). The PSA will also provide that the master servicer (including in its capacity as the paying agent for any Companion Loan), the special servicer, the depositor, the operating advisor, the asset representations reviewer and their respective affiliates and any partner, shareholder, member, manager, director, officer, employee or agent of any of them will be entitled to indemnification by the issuing entity against any claims, losses, penalties, fines, forfeitures, reasonable legal fees and related costs (including any reasonable legal fees and expenses relating to the enforcement of such indemnity), judgments, and other costs, liabilities, fees and expenses incurred in connection with any actual or threatened legal or administrative action or claim that relates to the PSA, the Mortgage Loans, any related Companion Loan, the issuing entity or the certificates; provided, that the indemnification will not extend to any loss, liability or expense specifically required to be borne by such party pursuant to the terms the PSA, incurred in connection with any breach of a representation or warranty made by such party, as applicable, in the PSA or incurred by reason of willful misconduct, bad faith or negligence in the performance of obligations or duties under the PSA, by reason of negligent disregard of such party’s obligations or duties, or in the case of the depositor and any of its partners, shareholders, directors, officers, members, managers, employees and agents, any violation by any of them of any state or federal securities law. In addition, absent actual fraud (as determined by a final non-appealable court order), neither the trustee nor the certificate administrator (including its capacity as custodian) will be liable for special, punitive, indirect or consequential loss or damage of any kind whatsoever (including but not limited to lost profits), even if the trustee or the certificate administrator has been advised of the likelihood of such loss or damage and regardless of the form of action. The PSA will also provide that any related master servicer, depositor, special servicer, operating advisor, certificate administrator, paying agent or trustee under any Non-Serviced PSA with respect to a Non-Serviced Companion Loan and any partner, director, officer, shareholder, member, manager, employee or agent of any of them will be entitled to indemnification by the issuing entity and held harmless against the issuing entity’s pro rata share (subject to the applicable Intercreditor Agreement) of any and all claims, losses, penalties, fines, forfeitures, legal fees and related costs (including any reasonable legal fees and expenses relating to the enforcement of such indemnity), judgments and any other costs, liabilities, fees and expenses incurred in connection with servicing and administration of such Non-Serviced Mortgage Loan and the related Mortgaged Property (as and to the same extent the securitization trust formed under the related Non-Serviced PSA is required to indemnify such parties in respect of other mortgage loans in the securitization trust formed under the related Non-Serviced PSA pursuant to the terms of such Non-Serviced PSA).

 

In addition, the PSA will provide that none of the master servicer (including in its capacity as the paying agent for any Companion Loans), the special servicer, the depositor, operating advisor or asset representations reviewer will be under any obligation to appear in, prosecute or defend any legal or administrative action, proceeding, hearing or examination that is not incidental to its respective responsibilities under the PSA or that in its opinion may involve it in any expense or liability not recoverable from the issuing entity. However, each of the master servicer, the special servicer, the depositor, the operating advisor and the asset representations reviewer will be permitted, in the exercise of its discretion, to undertake any action, proceeding, hearing or examination that it may deem necessary or desirable with respect to the enforcement and/or protection of the rights and duties of the parties to the PSA and the interests of the Certificateholders and VRR Interest Owners (and, in the case of a Serviced Whole Loan, the rights of the Certificateholders, the VRR Interest Owners and the holders of the related Serviced Companion Loans (as a collective whole), taking into account the pari passu nature of any related Serviced Pari Passu Companion Loan and the subordinate nature of any related Subordinate Companion Loan) under the PSA; provided, that if a Serviced

 

350 

 

 

Whole Loan and/or the holder of the related Companion Loan are involved, such expenses, costs and liabilities will be payable out of funds related to such Serviced Whole Loan in accordance with the related Intercreditor Agreement and will also be payable out of the other funds in the Collection Account if amounts on deposit with respect to such Serviced Whole Loan are insufficient therefor. If any such expenses, costs or liabilities relate to a Mortgage Loan or Companion Loan, then any subsequent recovery on that Mortgage Loan or Companion Loan, as applicable, will be used to reimburse the issuing entity for any amounts advanced for the payment of such expenses, costs or liabilities. In that event, the legal expenses and costs of the action, proceeding, hearing or examination and any liability resulting therefrom, will be expenses, costs and liabilities of the issuing entity, and the master servicer (including in its capacity as the paying agent for any Companion Loans), the special servicer, the depositor, the asset representations reviewer or the operating advisor, as the case may be, will be entitled to be reimbursed out of the Collection Account for the expenses.

 

Pursuant to the PSA, the master servicer and the special servicer will each be required to maintain a fidelity bond and errors and omissions policy or their equivalent with a qualified insurer that provides coverage against losses that may be sustained as a result of an officer’s or employee’s misappropriation of funds or errors and omissions, subject to certain limitations as to amount of coverage, deductible amounts, conditions, exclusions and exceptions permitted by the PSA. Notwithstanding the foregoing, the master servicer and the special servicer will be allowed to self-insure with respect to an errors and omissions policy and/or a fidelity bond requirement so long as certain conditions set forth in the PSA are met.

 

Any person into which the master servicer, the special servicer, the depositor, operating advisor, or asset representations reviewer may be merged or consolidated, or any person resulting from any merger or consolidation to which any such entity is a party, or any person succeeding to the business of any such entity, will be the successor thereof under the PSA, subject to certain conditions set forth in the PSA. The master servicer, the special servicer, the operating advisor and the asset representations reviewer may have other normal business relationships with the depositor or the depositor’s affiliates.

 

The trustee and the certificate administrator make no representations as to the validity or sufficiency of the PSA (other than as to it being a valid obligation of the trustee and the certificate administrator), the certificates, the Mortgage Loans, this prospectus (other than as to the accuracy of the information provided by the trustee and the certificate administrator as set forth above) or any related documents and will not be accountable for the use or application by the depositor of any of the certificates issued to it or of the proceeds of such certificates, or for the use or application of any funds paid to the depositor in respect of the assignment of the Mortgage Loans to the issuing entity, or any funds deposited in or withdrawn from the Collection Account or any other account by or on behalf of the depositor, the master servicer, the special servicer or, in the case of the trustee, the certificate administrator. The PSA provides that no provision of such agreement will be construed to relieve the trustee and the certificate administrator from liability for their own negligent action, their own negligent failure to act or their own willful misconduct or bad faith.

 

Neither the trustee nor the certificate administrator will be liable for an error of judgment made in good faith by a responsible officer of the trustee or the certificate administrator, unless it is proven that the trustee or the certificate administrator, as applicable, was negligent in ascertaining the pertinent facts. In addition, neither the trustee nor the certificate administrator, as applicable, will be liable with respect to any action taken, suffered or omitted to be taken by it in good faith in accordance with the direction of holders of ABS Interests evidencing not less than 25% of the percentage interest of each affected class and, if affected, the VRR Interest, or of the aggregate Voting Rights, relating to the time, method and place of conducting any proceeding for any remedy available to the trustee and the certificate administrator, or exercising any trust or power conferred upon the trustee and the certificate administrator, under the PSA (unless a higher percentage of Voting Rights is required for such action).

 

The trustee and the certificate administrator and any director, officer, employee, representative or agent of the trustee and the certificate administrator, will be entitled to indemnification by the issuing entity, to the extent of amounts held in the Collection Account or the Lower-Tier REMIC Distribution Account from time to time, for any loss, liability or expense (including, without limitation, costs and expenses of litigation, and of investigation, counsel fees, damages, judgments, and amounts paid in settlement, and expenses incurred in becoming successor master servicer or successor special servicer, to the extent not otherwise paid under the PSA, and reasonable legal fees and expenses relating to the enforcement of such indemnity) arising out of or incurred by the trustee or the certificate administrator in connection with their participation in the transaction and any act or omission of the trustee or the certificate administrator relating to the exercise and performance of any of the powers and duties of the trustee and the certificate administrator (including in any capacities in which they serve, e.g., paying agent, REMIC administrator, authenticating agent, custodian, certificate registrar and 17g-5 Information Provider) under the PSA. However, the indemnification will not extend to any loss, liability or expense that constitutes a specific liability imposed on the trustee or the certificate administrator pursuant to the PSA, or to any loss, liability or expense incurred by reason of willful misconduct, bad faith or negligence on the part of the trustee or the certificate administrator in the performance

 

351 

 

 

of their obligations and duties under the PSA, or by reason of their negligent disregard of those obligations or duties, or as may arise from a breach of any representation or warranty of the trustee or the certificate administrator made in the PSA.

 

Each of the trustee and certificate administrator will not be required to expend or risk its own funds or otherwise incur financial liability in the performance of any of its duties under the PSA or in the exercise of any of its rights or powers if it has reasonable grounds for believing that repayment of those funds or adequate indemnity against that risk or liability is not reasonably assured to it.

 

The rights and protections afforded to the trustee and the certificate administrator as set forth above and under the PSA will also apply to the custodian.

 

Enforcement of a Mortgage Loan Seller’s Obligations Under the MLPA

 

In the event any party to the PSA receives a request or demand from a Requesting Holder to the effect that a Mortgage Loan should be repurchased or replaced due to a Material Defect, or if such party to the PSA determines that a Mortgage Loan should be repurchased or replaced due to a Material Defect, that party to the PSA will be required to promptly forward such request or demand to the master servicer and the special servicer, and the Enforcing Servicer will be required to promptly forward it to the related mortgage loan seller. The Enforcing Servicer will be required to enforce the obligations of the mortgage loan sellers under the MLPAs pursuant to the terms of the PSA and the MLPAs. These obligations include obligations resulting from a Material Defect. Subject to the provisions of the applicable MLPA relating to the dispute resolutions as described under “Description of the Mortgage Loan Purchase Agreements—Dispute Resolution Provisions”, such enforcement, including, without limitation, the legal prosecution of claims, if any, will be required to be carried out in accordance with the Servicing Standard.

 

Within 45 days after receipt of an Asset Review Report with respect to any Mortgage Loan, the Enforcing Servicer will be required to determine, based on the Servicing Standard, whether there exists a Material Defect with respect to such Mortgage Loan. If the Enforcing Servicer determines that a Material Defect exists, it will be required to enforce the obligations of the applicable mortgage loan seller under the MLPA with respect to such Material Defect as discussed in the preceding paragraph. See “—The Asset Representations Reviewer—Asset Review” above.

 

The “Enforcing Servicer” will, in all cases, be the special servicer.

 

Any costs incurred by the Enforcing Servicer with respect to the enforcement of the obligations of a mortgage loan seller under the applicable MLPA will be deemed to be Servicing Advances, to the extent not recovered from the mortgage loan seller or the Requesting Holder. See “Description of the Mortgage Loan Purchase Agreements—Dispute Resolution Provisions”.

 

Dispute Resolution Provisions

 

Holder’s Rights When a Repurchase Request Is Initially Delivered by a Holder

 

In the event an Initial Requesting Holder delivers a written request to a party to the PSA that a Mortgage Loan be repurchased by the applicable mortgage loan seller alleging the existence of a Material Defect with respect to such Mortgage Loan and setting forth the basis for such allegation (a “Holder Repurchase Request”), the receiving party will be required to promptly forward that Holder Repurchase Request to the master servicer and the special servicer, and the Enforcing Servicer will be required to promptly forward it to the applicable mortgage loan seller and each other party to the PSA. An “Initial Requesting Holder” is the first Certificateholder, Certificate Owner or VRR Interest Owner to deliver a Holder Repurchase Request as described above with respect to a Mortgage Loan, and there may not be more than one Initial Requesting Holder with respect to any Mortgage Loan. Subject to the provisions described below under this heading “—Dispute Resolution Provisions”, the Enforcing Servicer will be the Enforcing Party with respect to the Holder Repurchase Request.

 

An “Enforcing Party” is the person obligated to or that elects pursuant to the terms of the PSA to enforce the rights of the issuing entity against the related mortgage loan seller with respect to a Repurchase Request.

 

Repurchase Request Delivered by a Party to the PSA

 

In the event that the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor (solely in its capacity as operating advisor) or the directing certificateholder has knowledge of a Material Defect with respect to a Mortgage Loan, that party will be required to deliver prompt written notice of such Material Defect to each other party to the PSA and the applicable mortgage loan seller, identifying the applicable Mortgage Loan and setting forth the basis for such allegation (a “PSA Party Repurchase Request” and, each of a

 

352 

 

 

Holder Repurchase Request or a PSA Party Repurchase Request, a “Repurchase Request”), and the Enforcing Servicer will be required to promptly send the PSA Party Repurchase Request to the related mortgage loan seller. The Enforcing Servicer will be required to act as the Enforcing Party and enforce the rights of the issuing entity against the related mortgage loan seller with respect to the PSA Party Repurchase Request. However, if a Resolution Failure occurs with respect to the PSA Party Repurchase Request, the provisions described below under “—Resolution of a Repurchase Request” will apply.

 

In the event the Repurchase Request is not Resolved within 180 days after the mortgage loan seller receives the Repurchase Request (a “Resolution Failure”), then the provisions described below under “—Resolution of a Repurchase Request” will apply. Receipt of the Repurchase Request will be deemed to occur 2 business days after the Repurchase Request is sent to the related mortgage loan seller. A Resolved Repurchase Request will not preclude the special servicer (in the case of all Mortgage Loans) from exercising any of its rights related to a Material Defect in the manner and timing otherwise set forth in the PSA, in the related MLPA or as provided by law. “Resolved” means, with respect to a Repurchase Request, (i) that the related Material Defect has been cured, (ii) the related Mortgage Loan has been repurchased in accordance with the related MLPA, (iii) a mortgage loan has been substituted for the related Mortgage Loan in accordance with the related MLPA, (iv) the applicable mortgage loan seller has made a Loss of Value Payment, (v) a contractually binding agreement is entered into between the Enforcing Servicer, on behalf of the issuing entity, and the related mortgage loan seller that settles the related mortgage loan seller’s obligations under the related MLPA or (vi) the related Mortgage Loan is no longer property of the issuing entity as a result of a sale or other disposition in accordance with the PSA.

 

Resolution of a Repurchase Request

 

After a Resolution Failure occurs with respect to a Repurchase Request regarding a Mortgage Loan (whether the Repurchase Request was initiated by an Initial Requesting Holder or by a party to the PSA), the Enforcing Servicer will be required to send a notice (a “Proposed Course of Action Notice”) to the Initial Requesting Holder, if any, to the address specified in the Initial Requesting Holder’s Repurchase Request, and to the certificate administrator who will make such notice available to all other Certificateholders, Certificate Owners and/or VRR Interest Owners (by posting such notice on the certificate administrator’s website) indicating the Enforcing Servicer’s intended course of action with respect to the Repurchase Request (the “Proposed Course of Action”).  Such notice will be required to include (a) a request to Certificateholders and VRR Interest Owners to indicate their agreement with or dissent from such Proposed Course of Action and (b) a statement that in the event any Requesting Holder disagrees with the Proposed Course of Action, the Enforcing Servicer (if it is the Enforcing Party) will be compelled to follow the course of action agreed to and/or proposed by the majority of Requesting Holders as described below. The certificate administrator will, within 3 business days after the expiration of the 30-day response period, tabulate the responses received from the Certificateholders and VRR Interest Owners and share the results with the Enforcing Servicer. The certificate administrator will only count responses timely received that clearly indicate agreement or dissent with the related Proposed Course of Action and additional verbiage or qualifying language will not be taken into consideration for purposes of determining whether the related Certificateholder or VRR Interest Owner agrees or disagrees with the Proposed Course of Action.  The certificate administrator will be under no obligation to answer questions from Certificateholders or VRR Interest Owners regarding such Proposed Course of Action. For the avoidance of doubt, the certificate administrator’s obligations in connection with this heading “—Resolution of a Repurchase Request” will be limited solely to tabulating Certificateholder or VRR Interest Owner responses of “agree” or “disagree” to the Proposed Course of Action, and such obligation will not be construed to impose any enforcement obligation on the certificate administrator. The Enforcing Servicer may conclusively rely (without investigation) on the certificate administrator’s tabulation of the majority of the Voting Rights held by the responding Certificateholders and VRR Interest Owners. If (a) the Enforcing Servicer’s intended course of action with respect to the Repurchase Request does not involve pursuing further action to exercise rights against the related mortgage loan seller with respect to the Repurchase Request and the Initial Requesting Holder, if any, or any other Certificateholder, Certificate Owner or VRR Interest Owner wishes to exercise its right to refer the matter to mediation (including nonbinding arbitration) or arbitration, as discussed below under “—Mediation and Arbitration Provisions”, or (b) the Enforcing Servicer’s intended course of action is to pursue further action to exercise rights against the related mortgage loan seller with respect to the Repurchase Request but the Initial Requesting Holder, if any, or any other Certificateholder, Certificate Owner or VRR Interest Owner does not agree with the dispute resolution method selected by the Enforcing Servicer, then the Initial Requesting Holder, if any, or such other Certificateholder, Certificate Owner or VRR Interest Owner may deliver to the Enforcing Servicer a written notice (a “Preliminary Dispute Resolution Election Notice”) within 30 days from the date the Proposed Course of Action Notice is posted on the certificate administrator’s website (the “Dispute Resolution Cut-off Date”) indicating its intent to exercise its right to refer the matter to either mediation or arbitration. In the event any Certificateholder, Certificate Owner or VRR Interest Owner delivers a Preliminary Dispute Resolution Election Notice, and the Enforcing Servicer has also received responses from other Certificateholders, Certificate Owners or VRR Interest Owners supporting the Enforcing Servicer’s initial Proposed Course of Action, such responses will be considered Preliminary Dispute Resolution Election Notices supporting the Proposed Course

 

353 

 

 

of Action for purposes of determining the course of action approved by the majority of the Voting Rights held by the Certificateholders and the VRR Interest Owners.

 

If neither the Initial Requesting Holder, if any, nor any other Certificateholder, Certificate Owner or VRR Interest Owner delivers a Preliminary Dispute Resolution Election Notice prior to the Dispute Resolution Cut-off Date, no Certificateholder, Certificate Owner or VRR Interest Owner will have the right to refer the Repurchase Request to mediation or arbitration, and the Enforcing Servicer, as the Enforcing Party, will be the sole party entitled to determine a course of action, including, but not limited to, enforcing the issuing entity’s rights against the related mortgage loan seller, subject to any consent or consultation rights of the Directing Certificateholder.

 

Promptly and in any event within 10 business days following receipt of a Preliminary Dispute Resolution Election Notice from (i) the Initial Requesting Holder, if any, or (ii) any other Certificateholder, Certificate Owner or VRR Interest Owner (each of clauses (i) and (ii), a “Requesting Holder”), the Enforcing Servicer will be required to consult with each Requesting Holder regarding such Requesting Holder’s intention to elect either mediation (including nonbinding arbitration) or arbitration as the dispute resolution method with respect to the Repurchase Request (the “Dispute Resolution Consultation”) so that such Requesting Holder may consider the views of the Enforcing Servicer as to the claims underlying the Repurchase Request and possible dispute resolution methods, such discussions to occur and be completed no later than 10 business days following the Dispute Resolution Cut-off Date. The Enforcing Servicer will be entitled to establish procedures the Enforcing Servicer deems in good faith to be appropriate relating to the timing and extent of such consultations. No later than 5 business days after completion of the Dispute Resolution Consultation, a Requesting Holder may provide a final notice to the Enforcing Servicer indicating its decision to exercise its right to refer the matter to either mediation or arbitration (“Final Dispute Resolution Election Notice”).

 

If, following the Dispute Resolution Consultation, no Requesting Holder timely delivers a Final Dispute Resolution Election Notice to the Enforcing Servicer, then the Enforcing Servicer will continue to act as the Enforcing Party and remain obligated under the PSA to determine a course of action, including, but not limited to, enforcing the rights of the issuing entity with respect to the Repurchase Request and no Certificateholder, Certificate Owner or VRR Interest Owner will have any further right to elect to refer the matter to mediation or arbitration.

 

If a Requesting Holder timely delivers a Final Dispute Resolution Election Notice to the Enforcing Servicer, then such Requesting Holder will become the Enforcing Party and must promptly submit the matter to mediation (including nonbinding arbitration) or arbitration. If multiple Requesting Holders timely deliver a Final Dispute Resolution Election Notice, then such Requesting Holders will collectively become the Enforcing Party, and the holder or holders of a majority of the Voting Rights among such Requesting Holders will be entitled to make all decisions relating to such mediation or arbitration (including whether to refer the matter to mediation (including non-binding arbitration) or arbitration). If, however, no Requesting Holder commences arbitration or mediation pursuant to the terms of the PSA within 30 days after delivery of its Final Dispute Resolution Election Notice to the Enforcing Servicer, then (i) the rights of a Requesting Holder to act as the Enforcing Party will terminate and no Certificateholder, Certificate Owner or VRR Interest Owner will have any further right to elect to refer the matter to mediation or arbitration, (ii) if the Proposed Course of Action Notice indicated that the Enforcing Servicer will take no further action with respect to the Repurchase Request, then the related Material Defect will be deemed waived for all purposes under the PSA and related MLPA; provided, that such Material Defect will not be deemed waived with respect to a Requesting Holder, any other Certificateholder, Certificate Owner or VRR Interest Owner or the Enforcing Servicer to the extent there is a material change in the facts and circumstances known to such party at the time when the Proposed Course of Action Notice was delivered to the Enforcing Servicer and (iii) if the Proposed Course of Action Notice had indicated a course of action other than the course of action under clause (ii), then the Enforcing Servicer will again become the Enforcing Party and, as such, will be the sole party entitled to enforce the issuing entity’s rights against the related mortgage loan seller.

 

Notwithstanding the foregoing, the dispute resolution provisions described under this heading “—Resolution of a Repurchase Request” will not apply, and the Enforcing Servicer will remain the Enforcing Party, if the Enforcing Servicer has commenced litigation with respect to the Repurchase Request, or determines in accordance with the Servicing Standard that it is in the best interest of Certificateholders and the VRR Interest Owners to commence litigation with respect to the Repurchase Request to avoid the running of any applicable statute of limitations.

 

In the event a Requesting Holder becomes the Enforcing Party, the Enforcing Servicer, on behalf of the issuing entity, will remain a party to any proceedings against the related mortgage loan seller as further described below. For the avoidance of doubt, the depositor, the mortgage loan sellers and any of their respective affiliates (other than any Controlling Class Certificateholder and any holder of the VRR Interest (or any portion thereof)) will not be entitled to be an Initial Requesting Holder or a Requesting Holder.

 

354 

 

 

The Requesting Holder is entitled to elect either mediation or arbitration in its sole discretion; however, the Requesting Holder may not elect to then utilize the alternative method in the event that the initial method is unsuccessful.

 

Mediation and Arbitration Provisions

 

If the Enforcing Party elects mediation (including nonbinding arbitration) or arbitration, the mediation or arbitration will be administered by a nationally recognized arbitration or mediation organization selected by the related mortgage loan seller. A single mediator or arbitrator will be selected by the mediation or arbitration organization from a list of neutrals maintained by it according to its mediation or arbitration rules then in effect. The mediator or arbitrator must be impartial, an attorney admitted to practice in the State of New York and have at least 15 years of experience in commercial litigation and, if possible, commercial real estate finance or commercial mortgage-backed securitization matters.

 

The expenses of any mediation will be allocated among the parties to the mediation, including, if applicable, between the Enforcing Party and Enforcing Servicer, as mutually agreed by the parties as part of the mediation.

 

In any arbitration, the arbitrator will be required to resolve the dispute in accordance with the MLPA and PSA, and may not modify or change those agreements in any way or award remedies not consistent with those agreements. The arbitrator will not have the power to award punitive or consequential damages. In its final determination, the arbitrator will determine and award the costs of the arbitration to the parties to the arbitration in its reasonable discretion. In the event a Requesting Holder is the Enforcing Party, the Requesting Holder will be required to pay any expenses allocated to the Enforcing Party in the arbitration proceedings or any expenses that the Enforcing Party agrees to bear in the mediation proceedings.

 

The final determination of the arbitrator will be final and non-appealable, except for actions to confirm or vacate the determination permitted under federal or state law, and may be entered and enforced in any court with jurisdiction over the parties and the matter. By selecting arbitration, the Enforcing Party would be waiving its right to sue in court, including the right to a trial by jury.

 

In the event a Requesting Holder is the Enforcing Party, the agreement with the arbitrator or mediator, as the case may be, will be required under the PSA to contain an acknowledgment that the Enforcing Servicer on behalf of the issuing entity will be a party to any arbitration or mediation proceedings solely for the purpose of being the beneficiary of any award in favor of the Enforcing Party; provided that the degree and extent to which the Enforcing Servicer actively prepares for and participates in such proceeding will be determined by such Enforcing Servicer in consultation with the Directing Certificateholder (provided that no Consultation Termination Event has occurred and is continuing), and in accordance with the Servicing Standard. All amounts recovered by the Enforcing Party will be required to be paid to the issuing entity, or the Enforcing Servicer on its behalf, and deposited in the Collection Account. The agreement with the arbitrator or mediator, as the case may be, will provide that in the event a Requesting Holder is allocated any related costs and expenses pursuant to the terms of the arbitrator’s decision or the agreement reached in mediation, neither the issuing entity nor the Enforcing Servicer acting on its behalf will be responsible for any such costs and expenses allocated to the Requesting Holder.

 

The issuing entity (or the Enforcing Servicer or the trustee, acting on its behalf), the depositor or any mortgage loan seller will be permitted to redact any personally identifiable customer information included in any information provided for purposes of any mediation or arbitration. Each party to the proceedings will be required to agree to keep confidential the details related to the Repurchase Request and the dispute resolution identified in connection with such proceedings; provided, the Certificateholders will be permitted to communicate prior to the commencement of any such proceedings to the extent described under “Description of the Certificates—Certificateholder Communication”.

 

For avoidance of doubt, in no event will the exercise of any right of a Requesting Holder to refer a Repurchase Request to mediation or arbitration or participation in such mediation or arbitration affect in any manner the ability of the special servicer to perform its obligations with respect to a Specially Serviced Loan (including without limitation, a liquidation, foreclosure, negotiation of a loan modification or workout, acceptance of a discounted pay off or deed in lieu of foreclosure, or bankruptcy or other litigation) or the exercise of any rights of a Directing Certificateholder.

 

Any expenses required to be borne by or allocated to the Enforcing Servicer in mediation or arbitration or related responsibilities under the PSA will be reimbursable as additional trust fund expenses.

 

355 

 

 

Litigation Control

 

The special servicer will be responsible for conducting or managing certain litigation related to the Mortgage Loans (including with respect to non-Specially Serviced Loans) as and to the extent set forth in the PSA.

 

Servicing of the Non-Serviced Mortgage Loans

 

General

 

Each Non-Serviced Mortgage Loan will be serviced pursuant to the related Non-Serviced PSA and the related Intercreditor Agreement. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu-A/B Whole Loan”. The servicing terms of each such Non-Serviced PSA expected to be in effect as of the Closing Date as it relates to the servicing of the related Non-Serviced Whole Loan will be similar in all material respects to the servicing terms of the PSA applicable to the Serviced Mortgage Loans; however, the servicing arrangements under such agreements will differ in certain respects. For example:

 

 

Each Non-Serviced Master Servicer and Non-Serviced Special Servicer will be required to service the related Non-Serviced Mortgage Loan pursuant to a servicing standard set forth in the related Non-Serviced PSA that is substantially similar to, but may not be identical to, the Servicing Standard. 

 

 

Any party to the related Non-Serviced PSA that makes a property protection advance with respect to the related Non-Serviced Mortgage Loan will be entitled to reimbursement for that advance, with interest at the prime rate, in a manner substantially similar to the reimbursement of Servicing Advances under the PSA. The Trust, as holder of the related Non-Serviced Mortgage Loan, will be responsible for its pro rata share of any such advance reimbursement amounts (including out of general collections on the MSC 2021-L7 mortgage pool, if necessary).

 

 

Pursuant to the related Non-Serviced PSA, the liquidation fee, the special servicing fee and the workout fee with respect to the related Non-Serviced Mortgage Loan are calculated in a manner similar to the corresponding fees payable under the PSA, but may accrue at different rates, as described below.

 

 

The extent to which modification fees or other fee items with respect to the related Whole Loan may be applied to offset interest on advances, servicer expenses and servicing compensation will, in certain circumstances, be less than is the case under the PSA.

 

 

Items with respect to the related Non-Serviced Whole Loan that are the equivalent of assumption application fees, defeasance fees, assumption, waiver, consent and earnout fees, late payment charges, default interest and/or modification fees and that constitute additional servicing compensation under the related Non-Serviced PSA will not be payable to the master servicer or special servicer under the PSA and one or more of such items will be allocated between the related Non-Serviced Master Servicer and the related Non-Serviced Special Servicer under the related Non-Serviced PSA in proportions that may be different than the allocation of similar fees under the PSA between the master servicer and special servicer for this transaction.

 

 

The Non-Serviced Directing Certificateholder under the related Non-Serviced PSA will have rights substantially similar to the Directing Certificateholder under the PSA with respect to the servicing and administration of the related Non-Serviced Whole Loan, including consenting to the substantial equivalent of Major Decisions under such Non-Serviced PSA proposed by the related Non-Serviced Master Servicer or Non-Serviced Special Servicer and reviewing and consenting to asset status reports prepared by such Non-Serviced Special Servicer in respect of the related Non-Serviced Whole Loan. “Major Decisions” under the related Non-Serviced PSA will differ in certain respects from those actions that constitute Major Decisions under the PSA, and therefore the specific types of servicer actions with respect to which the applicable Non-Serviced Directing Certificateholder will be permitted to consent will correspondingly differ. The related Non-Serviced PSA also provides for the removal of the special servicer by the related Non-Serviced Directing Certificateholder under such Non-Serviced PSA under certain conditions that are similar to the conditions under which the Directing Certificateholder is permitted to replace the special servicer under the PSA.

 

 

The termination events that will result in the termination of the related Non-Serviced Master Servicer or Non-Serviced Special Servicer are substantially similar to, but not identical to, the Servicer Termination Events under the PSA applicable to the master servicer and special servicer, as applicable.

 

356 

 

 

 

The servicing decisions for which the related Non-Serviced Master Servicer or Non-Serviced Special Servicer must obtain the related Non-Serviced Special Servicer’s or Non-Serviced Directing Certificateholder’s, as applicable, consent, differ in certain respects from the corresponding decisions under the PSA.

 

 

The related Non-Serviced Special Servicer is required to take actions with respect to the related Non-Serviced Whole Loan if it becomes the equivalent of a defaulted mortgage loan, which actions are substantially similar, but not necessarily identical, to the actions described under “—Sale of Defaulted Loans and REO Properties”.

 

 

Appraisal Reduction Amounts in respect of the related Non-Serviced Mortgage Loan will be calculated by the related Non-Serviced Special Servicer or the related Non-Serviced Master Servicer under the related Non-Serviced PSA in a manner substantially similar to, but not necessarily identical to, calculations of such amounts by the special servicer under the PSA in respect of Serviced Mortgage Loans.

 

 

The servicing provisions under the related Non-Serviced PSA relating to performing inspections and collecting operating information are substantially similar to those of the PSA.

 

 

Servicing transfer events under the related Non-Serviced PSA that would cause the related Non-Serviced Whole Loan to become specially serviced will be substantially similar to, but not identical to, the corresponding provisions under the PSA.

 

 

While the special servicer under the PSA and the Non-Serviced Special Servicer under the related Non-Serviced PSA must each resign as special servicer with respect to a mortgage loan if it becomes affiliated with the related borrower under such mortgage loan, the particular types of affiliations that trigger such resignation obligation, as well as the parties that are entitled to appoint a successor special servicer, may differ as between the PSA and the related Non-Serviced PSA.

 

 

The parties to the related Non-Serviced PSA (and their related affiliates, directors, officers and/or other agents) will be entitled to reimbursement and/or indemnification for losses, liabilities, costs and expenses associated with the servicing of the related Non-Serviced Whole Loan under such Non-Serviced PSA to the same extent that parties to the PSA performing similar functions (and their related directors, officers and other agents) are entitled to reimbursement and/or indemnification for losses, liabilities, costs and expenses associated with their obligations under the PSA. The Trust, as holder of the related Non-Serviced Mortgage Loan, will be responsible for its pro rata share of any such indemnification amounts (including out of general collections on the MSC 2021-L7 mortgage pool, if necessary).

 

 

The matters as to which notice or rating agency confirmation with respect to the rating agencies under the related Non-Serviced PSA are required are similar, but not identical to, similar matters with respect to the Rating Agencies under the PSA (and such agreements differ as to whether it is notice or rating agency confirmation that is required). 

 

 

With respect to non-specially serviced mortgage loans, the related Non-Serviced PSA may differ with respect to whether the related Non-Serviced Master Servicer or related Non-Serviced Special Servicer will be responsible for conducting or managing certain litigation related to such mortgage loans.

 

 

The provisions of the related Non-Serviced PSA will also vary from the PSA with respect to one or more of the following: timing, control or consultation triggers or thresholds, terminology, allocation of ministerial duties between multiple servicers or other service providers or certificateholder or investor voting or consent thresholds, master servicer and special servicer termination events, rating requirements for accounts and permitted investments, eligibility requirements applicable to servicers and other service providers, and the circumstances under which approvals, consents, consultation, notices or rating agency confirmations may be required.

 

The master servicer, the special servicer, the certificate administrator and the trustee under the PSA have no obligation or authority to (a) supervise any related Non-Serviced Master Servicer, Non-Serviced Special Servicer, Non-Serviced Certificate Administrator or Non-Serviced Trustee or (b) make servicing advances with respect to any Non-Serviced Whole Loan. The obligation of the master servicer to provide information and collections and make P&I Advances to the certificate administrator for the benefit of the Certificateholders and the VRR Interest Owners with respect to each Non-Serviced Mortgage Loan is dependent on its receipt of the corresponding information and/or collections from the applicable Non-Serviced Master Servicer or Non-Serviced Special Servicer. 

 

357 

 

 

Prospective investors are encouraged to review the full provisions of each of the Non-Serviced PSAs, which are available by requesting copies from the underwriters.

 

Servicing of the One SoHo Square Mortgage Loan

 

The One SoHo Square Mortgage Loan is currently being serviced under the SOHO 2021-SOHO TSA. The servicing terms of the SOHO 2021-SOHO TSA are similar in all material respects to the servicing terms of the PSA applicable to the Serviced Whole Loans; however, the servicing arrangements under such agreements will differ in certain aspects, including as set forth above under “—General” (unless otherwise addressed below) and the following:

 

 

The related Non-Serviced Master Servicer under SOHO 2021-SOHO TSA earns a primary servicing fee with respect to the One Soho Square Mortgage Loan equal to 0.00625% per annum.

 

 

Upon the One Soho Square Mortgage Loan becoming a specially serviced loan under the SOHO 2021-SOHO TSA, the related Non-Serviced Special Servicer under the SOHO 2021-SOHO TSA will earn a special servicing fee payable monthly with respect to the Mortgage Loan accruing at a rate equal to 0.2500% per annum.

 

 

The related Non-Serviced Special Servicer under the SOHO 2021-SOHO TSA will be entitled to a workout fee determined, with respect to each applicable principal and interest collection, at a workout fee rate equal to 0.5000%.

 

 

The related Non-Serviced Special Servicer under the SOHO 2021-SOHO TSA will be entitled to a liquidation fee determined, with respect to the applicable liquidation proceeds, at a liquidation fee rate equal to 0.5000%.

 

See also “Description of the Mortgage PoolThe Whole LoansThe Non-Serviced Pari Passu-A/B Whole Loan”.

 

Prospective investors are encouraged to review the full provisions of SOHO 2021-SOHO TSA, which is available by requesting a copy from the underwriters.

 

Servicing of the Servicing Shift Mortgage Loans

 

Each Servicing Shift Mortgage Loan will be serviced pursuant to the PSA until the related Servicing Shift Securitization Date, from and after which such Servicing Shift Mortgage Loan and any related REO Property will be serviced under the pooling and servicing agreement entered into in connection with the securitization of the related Control Note. The provisions of such future pooling and servicing agreement have not yet been determined, although such agreement will be required to contain terms and conditions that are customary for securitization transactions involving assets similar to the related Servicing Shift Mortgage Loan and that are otherwise (i) required by the Code relating to the tax elections of the trust fund formed pursuant to such pooling and servicing agreement, (ii) required by law or changes in any law, rule or regulation or (iii) requested by the rating agencies rating the related securitization. In addition:

 

 

Following the related Servicing Shift Securitization Date, the Non-Serviced Master Servicer under the related Non-Serviced PSA will be required to remit collections on such Servicing Shift Mortgage Loan to or on behalf of the Trust.

 

 

Following the related Servicing Shift Securitization Date, the master servicer, the special servicer and the trustee under the PSA will have no obligation or authority to make servicing advances with respect to such Servicing Shift Whole Loan. 

 

 

Until the related Servicing Shift Securitization Date, the master servicer’s compensation in respect of such Servicing Shift Mortgage Loan will include the related master servicing fee and primary servicing fee accrued and payable with respect to such Servicing Shift Mortgage Loan. From and after the related Servicing Shift Securitization Date, the primary servicing fee on such Servicing Shift Mortgage Loan will accrue and be payable to the master servicer under the related Non-Serviced PSA instead and will be the “Pari Passu Loan Primary Servicing Fee” payable with respect to such Mortgage Loan.

 

 

Following the related Servicing Shift Securitization Date, the master servicer and/or trustee under the related Non-Serviced PSA will be obligated to make servicing advances with respect to the related Servicing Shift Whole Loan. If such master servicer or the trustee, as applicable, under such Non-Serviced PSA, determines that a servicing advance it made with respect to such Servicing Shift Whole Loan or the related

 

358 

 

 

Mortgaged Property is nonrecoverable, it will be entitled to be reimbursed with interest first from collections on, and proceeds of, the promissory notes comprising the related Servicing Shift Whole Loan, on a pro rata basis (based on each such promissory note’s outstanding principal balance), and then from general collections on all the Mortgage Loans included in the Trust and from general collections of the trust established under the related Non-Serviced PSA and any other securitization trust that includes a related Companion Loan on a pro rata basis (based on the outstanding principal balance of each promissory note representing such Servicing Shift Whole Loan).

 

 

The master servicer and special servicer under the related Non-Serviced PSA must satisfy customary servicer rating criteria and must be subject to servicer termination events, in each case that are materially similar in all material respects to or materially consistent with those in the PSA.

 

 

The related Non-Serviced PSA will provide for a primary servicing fee, special servicing fee, liquidation fee and workout fee with respect to the related Servicing Shift Mortgage Loan that are calculated in a manner similar in all material respects to or materially consistent with the corresponding fees payable under the PSA, except that rates at which the primary servicing fee, special servicing fee, liquidation fee and workout fee accrue or are determined may not be more than 0.0025% per annum, 0.25% per annum, 1.00% and 1.00%, respectively (subject to any customary market minimum amounts and fee offsets).

 

 

Absent the existence of a control termination event or equivalent event under the related Non-Serviced PSA, it is expected that the directing certificateholder or equivalent party under such agreement (to the extent the related control note is included in the related securitization trust) will have the right to terminate the related special servicer thereunder, with or without cause, and appoint the successor special servicer.

 

Rating Agency Confirmations

 

The PSA will provide that, notwithstanding the terms of the related Mortgage Loan documents or other provisions of the PSA, if any action under such Mortgage Loan documents or the PSA requires a Rating Agency Confirmation from each of the Rating Agencies as a condition precedent to such action, if the party (the “Requesting Party”) attempting and/or required to obtain such Rating Agency Confirmations has made a request to any Rating Agency for such Rating Agency Confirmation and, within 10 business days of such request being posted to the 17g-5 Information Provider’s website, such Rating Agency has not replied to such request or has responded in a manner that indicates that such Rating Agency is neither reviewing such request nor waiving the requirement for Rating Agency Confirmation, then such Requesting Party will be required to confirm (through direct communication and not by posting any confirmation on the 17g-5 Information Provider’s website) that the applicable Rating Agency has received the Rating Agency Confirmation request, and, if it has not, promptly request the related Rating Agency Confirmation again (which may also be through direct communication). The circumstances described in the preceding sentence are referred to in this prospectus as a “RAC No-Response Scenario”.

 

If there is no response to either such Rating Agency Confirmation request within 5 business days of such second request in a RAC No-Response Scenario or if such Rating Agency has responded in a manner that indicates such Rating Agency is neither reviewing such request nor waiving the requirement for Rating Agency Confirmation, then (x) with respect to any condition in any Mortgage Loan document requiring such Rating Agency Confirmation, or with respect to any other matter under the PSA relating to the servicing of the Mortgage Loans (other than as set forth in clause (y) below), the requirement to obtain a Rating Agency Confirmation will be deemed not to apply for such matter at such time (as if such requirement did not exist) with respect to such Rating Agency, and the master servicer or the special servicer, as the case may be, may then take such action if the master servicer or the special servicer, as applicable, confirms its original determination (made prior to making such request) that taking the action with respect to which it requested the Rating Agency Confirmation would still be consistent with the Servicing Standard, and (y) with respect to a replacement of the master servicer or special servicer, such condition will be deemed not to apply for such matter at such time (as if such requirement did not exist) if (i) the applicable replacement master servicer or special servicer is rated at least “CMS3” (in the case of the master servicer) or “CSS3” (in the case of the special servicer), if Fitch is the non-responding Rating Agency, (ii) KBRA has not publicly cited servicing concerns of the applicable replacement master servicer or special servicer as the sole or a material factor in any qualification, downgrade or withdrawal of the ratings (or placement on “watch status” in contemplation of a ratings downgrade or withdrawal) of securities in any other commercial mortgage-backed securitization transaction serviced by the applicable replacement master servicer or special servicer prior to the time of determination, if KBRA is the non-responding Rating Agency, (iii) the applicable replacement master servicer or special servicer is listed on S&P’s Select Servicer List as a U.S. Commercial Mortgage Master Servicer or U.S. Commercial Mortgage Special Servicer, as applicable, if S&P is the non-responding Rating Agency. Promptly following the master servicer’s or special servicer’s determination to take any action discussed above following any requirement to obtain Rating Agency Confirmation being deemed not to apply for such matter at such time (as if such requirement did not exist) as described in clause (x) above, the master servicer or special servicer will be required to provide electronic written

 

359 

 

 

notice to the 17g-5 Information Provider, who will promptly post such notice of the action taken to the 17g-5 Information Provider’s website pursuant to the PSA.

 

For all other matters or actions not specifically discussed above as to which a Rating Agency Confirmation is required, the applicable Requesting Party will be required to obtain a Rating Agency Confirmation from each of the Rating Agencies. In the event an action otherwise requires a Rating Agency Confirmation from each of the Rating Agencies, in absence of such Rating Agency Confirmation, we cannot assure you that any Rating Agency will not downgrade, qualify or withdraw its ratings as a result of any such action taken by the master servicer or the special servicer in accordance with the procedures discussed above.

 

As used above, “Rating Agency Confirmation” means, with respect to any matter, confirmation in writing (which may be in any format that is consistent with the policies, procedures or guidelines of the applicable Rating Agency at the time such Rating Agency Confirmation is sought, including, without limitation, by way of electronic communication, press release or any other written communication and need not be directed or addressed to any party to the PSA) by each applicable Rating Agency that a proposed action, failure to act or other event specified in this prospectus will not, in and of itself, result in the downgrade, withdrawal or qualification of the then-current rating assigned to any class of certificates (if then rated by the Rating Agency); provided that a written waiver or acknowledgment from the Rating Agency indicating its decision not to review the matter for which the Rating Agency Confirmation is sought will be deemed to satisfy the requirement for the Rating Agency Confirmation from the Rating Agency with respect to such matter. At any time during which no certificates are rated by a Rating Agency, a Rating Agency Confirmation will not be required from that Rating Agency. “Rating Agencies” means the rating agencies engaged by the depositor to rate the certificates.

 

The master servicer, the special servicer, the certificate administrator and the trustee will be permitted (but not obligated) to orally communicate with the Rating Agencies regarding any of the Mortgage Loan documents or any matter related to the Mortgage Loans, the related Mortgaged Properties, the related borrowers or any other matters relating to the PSA or any related Intercreditor Agreement; provided that such party summarizes the information provided to the Rating Agencies in such communication in writing and provides the 17g-5 Information Provider with such written summary the same day such communication takes place; provided, further, that the summary of such oral communications will not identify with which Rating Agency the communication was. The 17g-5 Information Provider will be required to post such written summary on the 17g-5 Information Provider’s website in accordance with the provisions of the PSA. All other information required to be delivered to the Rating Agencies pursuant to the PSA or requested by the Rating Agencies, will first be provided in electronic format to the 17g-5 Information Provider, who will be required to post such information to the 17g-5 Information Provider’s website in accordance with the PSA.

 

The PSA will provide that the PSA may be amended to change the procedures regarding compliance with Rule 17g-5 without any Certificateholder consent; provided that notice of any such amendment must be provided to the 17g-5 Information Provider and the certificate administrator for posting to their respective websites.

 

To the extent required under the PSA, in the event a rating agency confirmation is required by the applicable rating agencies that any action under any Mortgage Loan documents or the PSA will not result in the downgrade, withdrawal or qualification of any such rating agency’s then-current ratings of any securities related to a Companion Loan, then such rating agency confirmation may be considered satisfied in the same manner as described above with respect to any Rating Agency Confirmation from a Rating Agency.

 

Certain actions under the PSA that do not require a Rating Agency Confirmation may nevertheless require the delivery of a Rating Agency Communication.

 

Rating Agency Communication” means, with respect to any action, any written communication intended for a Rating Agency relating to such action, which is required pursuant to the PSA to be delivered at least ten (10) business days prior to completing such action, in electronic document format suitable for website posting to the 17g-5 Information Provider (which will be required to post such request on the 17g-5 Information Provider’s Website in accordance with the PSA).

 

Evidence as to Compliance

 

Each of the master servicer, the special servicer (regardless of whether the special servicer has commenced special servicing of a Mortgage Loan), the custodian, the trustee (but only if an advance was made by the trustee in the calendar year) and the certificate administrator will be required to furnish (and each such party will be required, with respect to each sub-servicer with which it has entered into a servicing relationship with respect to the Mortgage Loans, to cause (or, in the case of a sub-servicer that a mortgage loan seller requires the master servicer to retain, to use commercially reasonable efforts to cause) such sub-servicer to furnish), to the depositor, the certificate administrator, the trustee and the 17g-5 Information Provider, an officer’s certificate of the officer responsible for the

 

360 

 

 

servicing activities of such party stating, among other things, that (i) a review of that party’s activities during the preceding calendar year or portion of that year and of performance under the PSA or related sub-servicing agreement (with respect to a sub-servicer), as applicable, has been made under such officer’s supervision and (ii) to the best of such officer’s knowledge, based on the review, such party has fulfilled all of its obligations under the PSA or related sub-servicing agreement (with respect to a sub-servicer), as applicable, in all material respects throughout the preceding calendar year or portion of such year, or, if there has been a failure to fulfill any such obligation in any material respect, specifying each such failure known to such officer and the nature and status of the failure.

 

In addition, each of the master servicer, the special servicer (regardless of whether the special servicer has commenced special servicing of any Mortgage Loan), the trustee (but only if an advance was made by the trustee in the calendar year), the custodian, the certificate administrator and the operating advisor, each at its own expense, will be required to furnish (and each such party will be required, with respect to each servicing function participant with which it has entered into a servicing relationship with respect to the Mortgage Loans, to cause (or, in the case of a sub-servicer that is also a servicing function participant that a mortgage loan seller requires the master servicer to retain, to use commercially reasonable efforts to cause) such servicing function participant to furnish) to the trustee, the certificate administrator, the 17g-5 Information Provider and the depositor (and, with respect to the special servicer, also to the operating advisor) a report (an “Assessment of Compliance”) assessing compliance by that party with the servicing criteria set forth in Item 1122(d) of Regulation AB (as described below) under the Securities Act of 1933, as amended (the “Securities Act”) that contains the following:

 

 

a statement of the party’s responsibility for assessing compliance with the servicing criteria set forth in Item 1122 of Regulation AB applicable to it;

 

 

a statement that the party used the criteria in Item 1122(d) of Regulation AB to assess compliance with the applicable servicing criteria;

 

 

the party’s assessment of compliance with the applicable servicing criteria during and as of the end of the fiscal year, covered by the Form 10-K required to be filed pursuant to the PSA setting forth any material instance of noncompliance identified by the party, a discussion of each such failure and the nature and status of such failure; and

 

 

a statement that a registered public accounting firm has issued an attestation report (an “Attestation Report”) on the party’s assessment of compliance with the applicable servicing criteria during and as of the end of the prior fiscal year.

 

If the party’s Assessment of Compliance or the related Attestation Report identifies any material instance of noncompliance with the servicing criteria, such party will also be required to provide a discussion of (1) the relationship, if any, between the identified instance and the servicing of the Mortgage Loans and (2) any steps taken to remedy such identified instance to the extent related to its activities with respect to asset backed securities transactions taken as a whole involving such party and that are backed by the same asset type backing the certificates.

 

Each party that is required to deliver an Assessment of Compliance will also be required to simultaneously deliver an Attestation Report of a registered public accounting firm, prepared in accordance with the standards for attestation engagements issued or adopted by the public company accounting oversight board, that expresses an opinion, or states that an opinion cannot be expressed (and the reasons therefor), concerning the party’s assessment of compliance with the applicable servicing criteria set forth in Item 1122(d) of Regulation AB.

 

With respect to each Non-Serviced Whole Loan, each of the Non-Serviced Master Servicer, the Non-Serviced Special Servicer, the Non-Serviced Trustee, the Non-Serviced Custodian and the Non-Serviced Certificate Administrator will have obligations under the related Non-Serviced PSA similar to those described above.

 

Regulation AB” means subpart 229.1100 – Asset Backed Securities (Regulation AB), 17 C.F.R. §§229.1100–229.1125, as such may be amended from time to time, and subject to such clarification and interpretation as have been provided by the SEC or by the staff of the SEC, or as may be provided by the SEC or its staff from time to time.

 

Limitation on Rights of Certificateholders and VRR Interest Owners to Institute a Proceeding

 

Other than with respect to any rights to deliver a Holder Repurchase Request and exercise the rights described under “—Dispute Resolution Provisions”, no Certificateholder or VRR Interest Owner will have any right under the PSA to institute any proceeding with respect to the PSA or with respect to the certificates or VRR Interest, unless the Certificateholder or VRR Interest Owner previously has given to the trustee and the certificate administrator written notice of default and the continuance of the default and unless (except in the case of a default by the trustee) the

 

361 

 

 

VRR Interest Owners and/or the holders of certificates of any class evidencing not less than 25% of the aggregate Percentage Interests constituting the class have made written request upon the trustee to institute a proceeding in its own name (as trustee) and have offered to the trustee reasonable indemnity satisfactory to it, and the trustee for 60 days after receipt of the request and indemnity has neglected or refused to institute the proceeding. However, the trustee will be under no obligation to exercise any of the trusts or powers vested in it by the PSA, the certificates or the VRR Interest or to institute, conduct or defend any related litigation at the request, order or direction of any of the Certificateholders or any of the VRR Interest Owners, unless the Certificateholders or the VRR Interest Owners have offered to the trustee reasonable security or indemnity against the costs, expenses and liabilities that may be incurred as a result.

 

Each Certificateholder and VRR Interest Owner will be deemed under the PSA to have expressly covenanted with every other Certificateholder VRR Interest Owner (other than itself) and the trustee, that no one or more Certificateholders or VRR Interest Owners will have any right in any manner whatsoever by virtue of any provision of the PSA or the certificates to affect, disturb or prejudice the rights of any other holders of certificates or VRR Interest Owners, or to obtain or seek to obtain priority over or preference to any other Certificateholder or VRR Interest Owner, or to enforce any right under the PSA, the certificates or the VRR Interest, except in the manner provided in the PSA or the certificates and for the equal, ratable and common benefit of all Certificateholders and VRR Interest Owners.

 

Termination; Retirement of Certificates

 

The obligations created by the PSA will terminate upon payment (or provision for payment) to all Certificateholders of all amounts held by the certificate administrator on behalf of the trustee and required to be paid on the Distribution Date following the earlier of (1) the final payment (or related Advance) or other liquidation of the last Mortgage Loan and REO Property (as applicable) subject to the PSA, (2) the voluntary exchange of all the then-outstanding certificates (other than the Class V and Class R certificates) and the VRR Interest in exchange for the Mortgage Loans and REO Properties remaining in the issuing entity (provided, that (a) the aggregate certificate balance of the Class A-1, Class A-2, Class A-3, Class A-SB, Class D and Class E certificates and the Class A-4, Class A-5, Class A-S, Class B and Class C Trust Components has been reduced to zero, (b) there is only one holder (or multiple holders acting unanimously) of the then-outstanding certificates (other than the Class V and Class R certificates) and the VRR Interest and (c) if the then-aggregate Stated Principal Balance of the pool of Mortgage Loans is equal to or greater than 1.0% of the Initial Pool Balance of the Mortgage Loans, such exchanging party pays to the master servicer an amount equal to (x) the product of (I) the Prime Rate, (II) the aggregate of the Certificate Balances of the then-outstanding Principal Balance Certificates and the VRR Interest Balance of the VRR Interest as of the date of such exchange and (III) three, divided by (y) 360, and, if the then-aggregate Stated Principal Balance of the Mortgage Pool is less than 1.0% of the Initial Pool Balance, such exchanging party pays the reasonable out-of-pocket expenses of the master servicer and the special servicer related to such exchange) or (3) the purchase or other liquidation of all of the assets of the issuing entity as described below by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates, in that order of priority. Written notice of termination of the PSA will be given by the certificate administrator to each Certificateholder, each VRR Interest Owner, each holder of a Serviced Companion Loan and the 17g-5 Information Provider (who will be required to promptly post such notice to the 17g-5 Information Provider’s website). The final distribution on the certificates will be made only upon surrender and cancellation of the certificates at the office of the certificate registrar or other location specified in the notice of termination.

 

The holders of the Controlling Class, the special servicer, the master servicer and the holders of the Class R certificates (in that order) will have the right to purchase all of the assets of the issuing entity and effect early retirement of the then outstanding certificates and the VRR Interest (the “Cleanup Call”), provided, that the then-aggregate Stated Principal Balance of the pool of Mortgage Loans and any REO Loans held by the trust is less than 1.0% of the Initial Pool Balance of the Mortgage Loans.  This purchase of all the Mortgage Loans and other assets in the issuing entity is required to be made at a price equal to (a) the sum of (1) the aggregate Purchase Price of all the Mortgage Loans (exclusive of REO Loans) then included in the issuing entity, (2) the appraised value of the issuing entity’s portion of all REO Properties then included in the issuing entity (which fair market value for any REO Property may be less than the Purchase Price for the corresponding REO Loan), as determined by an appraiser selected by the special servicer and approved by the master servicer and the Controlling Class (prior to a Control Termination Event, if any such class is outstanding), (3) the reasonable out of pocket expenses of the master servicer and the special servicer related to such purchase, unless the master servicer or the special servicer, as applicable, is the purchaser and (4) if the Mortgaged Property secures a Non-Serviced Mortgage Loan and is an REO Property under the terms of the related Non-Serviced PSA, the pro rata portion of the fair market value of the related property, as determined by the related Non-Serviced Master Servicer in accordance with clauses (2) and (3) above, less (b) solely in the case where the master servicer is exercising such purchase right, the aggregate amount of unreimbursed Advances and unpaid Servicing Fees and any related Pari Passu Loan Primary Servicing Fees

 

362 

 

 

remaining outstanding and payable solely to the master servicer or the related Non-Serviced Master Servicer (which items will be deemed to have been paid or reimbursed to the master servicer or the related Non-Serviced Master Servicer in connection with such purchase). The voluntary exchange of certificates (other than the Class V and Class R certificates) and the VRR Interest, for the remaining Mortgage Loans is not subject to the above-described percentage limits but is limited to each such class of outstanding certificates and the VRR Interest being held by one holder (or multiple holders acting unanimously) who must voluntarily participate.

 

On the applicable Distribution Date, the aggregate amount paid by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates, as the case may be, for the Mortgage Loans and other applicable assets in the issuing entity, together with all other amounts on deposit in the Collection Account and not otherwise payable to a person other than the Certificateholders, will be applied generally as described above under “Description of the Certificates—Distributions—Priority of Distributions”.

 

Amendment

 

The PSA may be amended by the parties to the PSA, without the consent of any of the holders of certificates, VRR Interest Owners or holders of any Companion Loan:

 

(1)  to cure any ambiguity or to correct any error;

 

(2)  to cause the provisions in the PSA to conform to or be consistent with or in furtherance of the statements made with respect to the certificates, the VRR Interest, the issuing entity or the PSA in the final prospectus for the Offered Certificates or in the final private placement memorandum for the privately offered Certificates, or to correct or supplement any provision which may be inconsistent with any other provisions;

 

(3)  to amend any provision of the PSA to the extent necessary or desirable to maintain the status of each REMIC (or any grantor trust portion of the issuing entity) for the purposes of federal income tax law (or comparable provisions of state income tax law);

 

(4)  to make any other provisions with respect to matters or questions arising under or with respect to the PSA not inconsistent with the provisions therein;

 

(5)  to modify, add to or eliminate the provisions in the PSA relating to transfers of Class R certificates;

 

(6)  to amend any provision of the PSA to the extent necessary or desirable to list the certificates on a stock exchange, including, without limitation, the appointment of one or more sub-certificate administrators and the requirement that certain information be delivered to such sub-certificate administrators;

 

(7)  to modify the provisions relating to the timing of Advance reimbursements in order to conform them to the CMBS industry standard for such provisions if (w) the depositor, the trustee and the master servicer determine that industry standard has changed, (x) such modification will not result in an adverse REMIC event or adverse grantor trust event, as evidenced by an opinion of counsel, (y) each Rating Agency must have been provided with a Rating Agency Communication with respect to such modification, and (z) if no Control Termination Event or Consultation Termination Event has occurred and is continuing, the Directing Certificateholder consents to such modification;

 

(8)  to modify the procedures in the PSA relating to Rule 17g-5 under the Exchange Act; provided that if such modification materially increases the obligations of the trustee, the certificate administrator, the custodian, the 17g-5 Information Provider, the operating advisor, the depositor, the master servicer or the special servicer, then the consent of such party will be required;

 

(9)  to modify, alter, amend, add or to rescind any of the provisions contained in the PSA if and to the extent necessary to comply with any rules or regulations promulgated, or any guidance provided with respect to Rule 15Ga-1 under the Exchange Act, by the SEC from time to time;

 

(10) to modify, eliminate or add to any of its provisions in the event the Credit Risk Retention Rules or any other regulations applicable to the risk retention requirements for this securitization transaction are amended or repealed in whole or in part, to the extent required to comply with any such amendment or, to the extent applicable, to modify or eliminate the affected provision(s) related to the risk retention requirements in the event of such repeal in each case, subject to the consent of the Retaining Sponsor, not to be unreasonably withheld; or

 

(11) any other amendment which does not adversely affect in any material respect the interests of any Certificateholder (unless such Certificateholder consents) or VRR Interest Owner (unless such VRR Interest Owner consents).

 

363 

 

 

The PSA may also be amended by the parties to the PSA with the consent of (x) the holders of certificates of each class affected by such amendment evidencing, in each case, a majority of the aggregate Percentage Interests constituting the class and (y) the VRR Interest Owners (if affected by such amendment) for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of the PSA or of modifying in any manner the rights of the holders of the certificates or the VRR Interest Owners, except that the amendment may not directly (1) reduce in any manner the amount of, or delay the timing of, payments received on the Mortgage Loans that are required to be distributed on a certificate of any class or the VRR Interest (or any portion thereof) without the consent of the holder of such certificate or the related VRR Interest Owner, or which are required to be distributed to a holder of a Companion Loan without the consent of such holder, (2) reduce the aforesaid percentage of certificates of any class the holders of which are required to consent to the amendment or remove the requirement to obtain consent of any holder of a Companion Loan, without the consent of the holders of all certificates of that class then-outstanding or such holder of the related Companion Loan, (3) adversely affect the Voting Rights of any class of certificates or the VRR Interest, without the consent of the holders of all certificates of that class then outstanding or all VRR Interest Owners, as applicable, (4) change in any manner any defined term used in any MLPA or the obligations or rights of any mortgage loan seller under any MLPA without the consent of the applicable mortgage loan seller, or (5) amend the Servicing Standard without, in each case, the consent of 100% of the holders of certificates and the VRR Interest Owners or a Rating Agency Confirmation by each Rating Agency and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus).

 

Notwithstanding the foregoing, no amendment to the PSA may be made that changes in any manner the obligations of any mortgage loan seller under any MLPA or the rights of any mortgage loan seller, including as a third party beneficiary, under the PSA, without the consent of such mortgage loan seller. No amendment to the PSA may be made that changes any provisions specifically required to be included in the PSA by the related Intercreditor Agreement without the consent of the holder of the related Companion Loan. In addition, no amendment to the PSA may be made without the consent of any underwriter or initial purchaser if such amendment would materially affect the rights of such underwriter or initial purchaser, as applicable, under the PSA. Further, no amendment to the PSA may be made that materially and adversely affects any VRR Interest Owner or the Third Party Purchaser without the consent of such VRR Interest Owner or the Third Party Purchaser.

 

Notwithstanding the foregoing, with respect to any Serviced A/B Whole Loan, the PSA may not be amended without the consent of the holder of the related Subordinate Companion Loan if such amendment would materially and adversely affect the related Subordinate Companion Loan holder’s rights under the PSA.

 

Also, notwithstanding the foregoing, no party will be required to consent to any amendment to the PSA without the trustee, the certificate administrator, the master servicer, the special servicer, the asset representations reviewer and the operating advisor having first received (i) an opinion of counsel (at the issuing entity’s expense) to the effect that the amendment does not conflict with the terms of the PSA, and that the amendment or the exercise of any power granted to the master servicer, the special servicer, the depositor, the certificate administrator, the trustee, the operating advisor, the asset representations reviewer or any other specified person in accordance with the amendment will not result in the imposition of a tax on any portion of the issuing entity or cause any Trust REMIC to fail to qualify as a REMIC or cause the Grantor Trust to fail to qualify as a grantor trust under the relevant provisions of the Code and (ii) an officer’s certificate from the party requesting the amendment to the effect that all conditions precedent to such amendment set forth herein have been satisfied.

 

Resignation and Removal of the Trustee and the Certificate Administrator

 

Each of the trustee and the certificate administrator will at all times be, and will be required to resign if it fails to be, (i) a corporation, national bank, national banking association or a trust company, organized and doing business under the laws of any state or the United States of America, authorized under such laws to exercise corporate trust powers and to accept the trust conferred under the PSA, having a combined capital and surplus of at least $100,000,000 and subject to supervision or examination by federal or state authority and, in the case of the trustee, an entity that is not an affiliate of the master servicer or the special servicer (except during any period when the trustee is acting as, or has become successor to, the master servicer or the special servicer, as the case may be), (ii) in the case of the trustee, an institution whose long-term senior unsecured debt is rated at least “A” by Fitch (or short term rating of “F1” by Fitch), “BBB“ by S&P and, if rated by KBRA, “BBB-” by KBRA (or if not rated by KBRA, then at least an equivalent rating by two other NRSROs which may include Fitch and/or S&P), or as is otherwise acceptable to the Rating Agencies as evidenced by the receipt of a Rating Agency Confirmation, and (iii) an entity that is not on the depositor’s “Prohibited Party” list.

 

364 

 

 

The trustee and the certificate administrator will be also permitted at any time to resign from their obligations and duties under the PSA by giving written notice (which notice will be posted to the certificate administrator’s website pursuant to the PSA) to the depositor, the master servicer, the special servicer, the trustee or the certificate administrator, as applicable, all Certificateholders, all VRR Interest Owners, the operating advisor, the asset representations reviewer and the 17g-5 Information Provider (who will promptly post such notice to the 17g-5 Information Provider’s website). Upon receiving this notice of resignation, the depositor will be required to use its reasonable best efforts to promptly appoint a successor trustee or certificate administrator acceptable to the master servicer and, prior to the occurrence and continuance of a Control Termination Event, the Directing Certificateholder. If no successor trustee or certificate administrator has accepted an appointment within 30 days after the giving of notice of resignation, the resigning trustee or certificate administrator, as applicable, may petition any court of competent jurisdiction to appoint a successor trustee or certificate administrator, as applicable.

 

If at any time the trustee or certificate administrator ceases to be eligible to continue as trustee or certificate administrator, as applicable, under the PSA, and fails to resign after written request therefor by the depositor or the master servicer, or if at any time the trustee or certificate administrator becomes incapable of acting, or if certain events of, or proceedings in respect of, bankruptcy or insolvency occur with respect to the trustee or certificate administrator, or if the trustee or certificate administrator fails to timely publish any report to be delivered, published, or otherwise made available by the certificate administrator pursuant to the PSA, and such failure continues unremedied for a period of 5 days, or if the certificate administrator fails to make distributions required pursuant to the PSA, the depositor will be authorized to remove the trustee or certificate administrator, as applicable, at such removed party’s cost, and appoint a successor trustee or certificate administrator acceptable to the master servicer. 

 

In addition, holders of ABS Interests representing at least 75% of the Voting Rights may upon 30 days prior written notice, with or without cause, remove the trustee or certificate administrator under the PSA and appoint a successor trustee or certificate administrator. In the event that holders of ABS Interests representing at least 75% of the Voting Rights elect to remove the trustee or certificate administrator without cause and appoint a successor, the successor trustee or certificate administrator, as applicable, will be responsible for all expenses necessary to effect the transfer of responsibilities from its predecessor.

 

Any resignation or removal of the trustee or certificate administrator and appointment of a successor trustee or certificate administrator will not become effective until (i) acceptance of appointment by the successor trustee or certificate administrator, as applicable, and (ii) the certificate administrator files any required Form 8-K. Further, the resigning trustee or certificate administrator, as the case may be, must pay all costs and expenses associated with the transfer of its duties.

 

The PSA will prohibit the appointment of the asset representations reviewer or one of its affiliates as successor to the trustee or certificate administrator.

 

Governing Law; Waiver of Jury Trial; and Consent to Jurisdiction

 

The PSA will be governed by the laws of the State of New York. Each party to the PSA will waive its respective right to a jury trial for any claim or cause of action based upon or arising out of or related to the PSA or certificates. Additionally, each party to the PSA will consent to the jurisdiction of any New York State and Federal courts sitting in New York City with respect to matters arising out of or related to the PSA.

 

Certain Legal Aspects of Mortgage Loans

 

The following discussion contains general summaries of certain legal aspects of mortgage loans secured by commercial and multifamily residential properties in New York (26.5%) and Texas (24.8%). Because such legal aspects are governed by applicable local law (which laws may differ substantially), the summaries do not purport to be complete, to reflect the laws of any particular jurisdiction, or to encompass the laws of all jurisdictions in which the security for the mortgage loans is situated.

 

New York. Mortgage loans in New York are generally secured by mortgages on the related real estate. Foreclosure of a mortgage is usually accomplished in judicial proceedings. After an action for foreclosure is commenced, and if the lender secures a ruling that is entitled to foreclosure ordinarily by motion for summary judgment, the court then appoints a referee to compute the amount owed together with certain costs, expenses and legal fees of the action. The lender then moves to confirm the referee’s report and enter a final judgment of foreclosure and sale. Public notice of the foreclosure sale, including the amount of the judgment, is given for a statutory period of time, after which the mortgaged real estate is sold by a referee at public auction.  There is no right of redemption after the foreclosure of sale. In certain circumstances, deficiency judgments may be obtained. Under

 

365 

 

 

mortgages containing a statutorily sanctioned covenant, the lender has a right to have a receiver appointed without notice and without regard to the adequacy of the mortgaged real estate as security for the amount owed.

 

Texas. Commercial mortgage loans in Texas are generally secured by deeds of trust on the related real estate. Foreclosure of a deed of trust in Texas may be accomplished by either a non-judicial trustee’s sale under a specific power-of-sale provision set forth in the deed of trust or by judicial foreclosure. Due to the relatively short period of time involved in a non-judicial foreclosure, the judicial foreclosure process is rarely used in Texas. A judicial foreclosure action must be initiated, and a non-judicial foreclosure must be completed, within four years from the date the cause of action accrues. The cause of action for the unpaid balance of the indebtedness accrues upon the maturity of the indebtedness (by acceleration or otherwise).

 

Unless expressly waived in the deed of trust, the lender must provide the debtor with a written demand for payment, a notice of intent to accelerate the indebtedness, and a notice of acceleration prior to commencing any foreclosure action. It is customary practice in Texas for the demand for payment to be combined with the notice of intent to accelerate the indebtedness. In addition, with respect to a non-judicial foreclosure sale and notwithstanding any waiver by debtor to the contrary, the lender is statutorily required to (i) provide each debtor obligated to pay the indebtedness a notice of foreclosure sale via certified mail, postage prepaid and addressed to each debtor at such debtor’s last known address at least 21 days before the date of the foreclosure sale; (ii) post a notice of foreclosure sale at the courthouse of each county in which the property is located; and (iii) file a notice of foreclosure sale with the county clerk of each county in which the property is located. Such 21 day period includes the entire calendar day on which the notice is deposited with the United States mail and excludes the entire calendar day of the foreclosure sale. The statutory foreclosure notice may be combined with the notice of acceleration of the indebtedness and must contain the location of the foreclosure sale and a statement of the earliest time at which the foreclosure sale will begin. To the extent the note or deed of trust contains additional notice requirements, the lender must comply with such requirements in addition to the statutory requirements set forth above.

 

The trustee’s sale must be performed pursuant to the terms of the deed of trust and statutory law and must take place between the hours of 10 a.m. and 4 p.m. on the first Tuesday of the month, in the area designated for such sales by the county commissioners’ court of the county in which the property is located, and must begin at the time set forth in the notice of foreclosure sale or not later than three hours after that time. If the property is located in multiple counties, the sale may occur in any county in which a portion of the property is located. Under Texas law applicable to the subject property, the debtor does not have the right to redeem the property after foreclosure. Any action for deficiency must be brought within two years of the foreclosure sale. If the foreclosure sale price is less than the fair market value of the property, the debtor or any obligor (including any guarantor) may be entitled to an offset against the deficiency in the amount by which the fair market value of the property, less the amount of any claim, indebtedness, or obligation of any kind that is secured by a lien or encumbrance on the real property that was not extinguished by the foreclosure, exceeds the foreclosure sale price.

 

General

 

Each mortgage loan will be evidenced by a promissory note and secured by an instrument granting a security interest in real property, which may be a mortgage, deed of trust or a deed to secure debt, depending upon the prevailing practice and law in the state in which the related mortgaged property is located. Mortgages, deeds of trust and deeds to secure debt are in this prospectus collectively referred to as “mortgages”. A mortgage creates a lien upon, or grants a title interest in, the real property covered thereby, and represents the security for the repayment of the indebtedness customarily evidenced by a promissory note. The priority of the lien created or interest granted will depend on the terms of the mortgage and, in some cases, on the terms of separate subordination agreements or intercreditor agreements with others that hold interests in the real property, the knowledge of the parties to the mortgage and, generally, the order of recordation of the mortgage in the appropriate public recording office. However, the lien of a recorded mortgage will generally be subordinate to later-arising liens for real estate taxes and assessments and other charges imposed under governmental police powers.

 

Types of Mortgage Instruments

 

There are two parties to a mortgage: a mortgagor (the owner of the applicable property and usually the borrower) and a mortgagee (the lender). In contrast, a deed of trust is a three-party instrument, among a trustor (the equivalent of a mortgagor), a trustee to whom the real property is conveyed, and a beneficiary (the lender) for whose benefit the conveyance is made. Under a deed of trust, the trustor grants the property, irrevocably until the debt is paid, in trust and generally with a power of sale, to the trustee to secure repayment of the indebtedness evidenced by the related note. A deed to secure debt typically has two parties, pursuant to which the grantor (the equivalent of a mortgagor), conveys title to the real property to the grantee, or lender generally with a power of sale, until such time as the debt is repaid. In a case where the borrower is a land trust, there would be an additional party because legal title to the

 

366 

 

 

property is held by a land trustee under a land trust agreement for the benefit of the borrower. At origination of a mortgage loan involving a land trust, the borrower may execute a separate undertaking to make payments on the promissory note. The land trustee would not be personally liable for the promissory note obligation. The mortgagee’s authority under a mortgage, the trustee’s authority under a deed of trust and the grantee’s authority under a deed to secure debt are governed by the express provisions of the related instrument, the law of the state in which the real property is located, certain federal laws and, in some deed of trust transactions, the directions of the beneficiary.

 

Leases and Rents

 

Mortgages that encumber income-producing property often contain an assignment of rents and leases, and/or may be accompanied by a separate assignment of rents and leases, pursuant to which the borrower assigns to the lender the borrower’s right, title and interest as landlord under each lease and the income derived from the lease, while (unless rents are to be paid directly to the lender) retaining a revocable license to collect the rents for so long as there is no default. If the borrower defaults, the license terminates and the lender is entitled to collect the rents. Local law may require that the lender take possession of the property and/or obtain a court-appointed receiver before becoming entitled to collect the rents.

 

In most states, hotel property and motel room rates are considered accounts receivable under the Uniform Commercial Code (“UCC”). In cases where hotel properties or motels constitute loan security, the revenues are generally pledged by the borrower as additional security for the loan. In general, the lender must file financing statements in order to perfect its security interest in the room revenues and must file continuation statements, generally every 5 years, to maintain perfection of such security interest. In certain cases, mortgage loans secured by hotel properties or motels may be included in the issuing entity even if the security interest in the room revenues was not perfected. Even if the lender’s security interest in room revenues is perfected under applicable non-bankruptcy law, it will generally be required to commence a foreclosure action or otherwise take possession of the property in order to enforce its rights to collect the room revenues following a default. In the bankruptcy setting, however, the lender will be stayed from enforcing its rights to collect room revenues, but those room revenues constitute “cash collateral” and therefore generally cannot be used by the bankruptcy debtor without a hearing or lender’s consent or unless the lender’s interest in the room revenues is given adequate protection (e.g., cash payment for otherwise encumbered funds or a replacement lien on unencumbered property, in either case in value equivalent to the amount of room revenues that the debtor proposes to use, or other similar relief). See “—Bankruptcy Laws” below.

 

Personalty

 

In the case of certain types of mortgaged properties, such as hotel properties, motels, nursing homes and manufactured housing, personal property (to the extent owned by the borrower and not previously pledged) may constitute a significant portion of the property’s value as security. The creation and enforcement of liens on personal property are governed by the UCC. Accordingly, if a borrower pledges personal property as security for a mortgage loan, the lender generally must file UCC financing statements in order to perfect its security interest in that personal property, and must file continuation statements, generally every five years, to maintain that perfection. Certain mortgage loans secured in part by personal property may be included in the issuing entity even if the security interest in such personal property was not perfected.

 

Foreclosure

 

General

 

Foreclosure is a legal procedure that allows the lender to recover its mortgage debt by enforcing its rights and available legal remedies under the mortgage. If the borrower defaults in payment or performance of its obligations under the promissory note or mortgage, the lender has the right to institute foreclosure proceedings to sell the real property at public auction to satisfy the indebtedness.

 

Foreclosure Procedures Vary from State to State

 

Two primary methods of foreclosing a mortgage are judicial foreclosure, involving court proceedings, and nonjudicial foreclosure pursuant to a power of sale granted in the mortgage instrument. Other foreclosure procedures are available in some states, but they are either infrequently used or available only in limited circumstances.

 

A foreclosure action is subject to most of the delays and expenses of other lawsuits if defenses are raised or counterclaims are interposed, and sometimes requires several years to complete.

 

See also “Risk Factors—Risks Relating to the Mortgage Loans—Risks Associated with One Action Rules”.

 

367 

 

 

Judicial Foreclosure

 

A judicial foreclosure proceeding is conducted in a court having jurisdiction over the mortgaged property. Generally, the action is initiated by the service of legal pleadings upon all parties having a subordinate interest of record in the real property and all parties in possession of the property, under leases or otherwise, whose interests are subordinate to the mortgage. Delays in completion of the foreclosure may occasionally result from difficulties in locating defendants. When the lender’s right to foreclose is contested, the legal proceedings can be time-consuming. Upon successful completion of a judicial foreclosure proceeding, the court generally issues a judgment of foreclosure and appoints a referee or other officer to conduct a public sale of the mortgaged property, the proceeds of which are used to satisfy the judgment. Such sales are made in accordance with procedures that vary from state to state.

 

Equitable and Other Limitations on Enforceability of Certain Provisions

 

United States courts have traditionally imposed general equitable principles to limit the remedies available to lenders in foreclosure actions. These principles are generally designed to relieve borrowers from the effects of mortgage defaults perceived as harsh or unfair. Relying on such principles, a court may alter the specific terms of a loan to the extent it considers necessary to prevent or remedy an injustice, undue oppression or overreaching, or may require the lender to undertake affirmative actions to determine the cause of the borrower’s default and the likelihood that the borrower will be able to reinstate the loan. In some cases, courts have substituted their judgment for the lender’s and have required that lenders reinstate loans or recast payment schedules in order to accommodate borrowers who are suffering from a temporary financial disability. In other cases, courts have limited the right of the lender to foreclose in the case of a nonmonetary default, such as a failure to adequately maintain the mortgaged property or an impermissible further encumbrance of the mortgaged property. Finally, some courts have addressed the issue of whether federal or state constitutional provisions reflecting due process concerns for adequate notice require that a borrower receive notice in addition to statutorily-prescribed minimum notice. For the most part, these cases have upheld the reasonableness of the notice provisions or have found that a public sale under a mortgage providing for a power of sale does not involve sufficient state action to trigger constitutional protections.

 

In addition, some states may have statutory protection such as the right of the borrower to reinstate a mortgage loan after commencement of foreclosure proceedings but prior to a foreclosure sale.

 

Nonjudicial Foreclosure/Power of Sale

 

In states permitting nonjudicial foreclosure proceedings, foreclosure of a deed of trust is generally accomplished by a nonjudicial trustee’s sale pursuant to a power of sale typically granted in the deed of trust. A power of sale may also be contained in any other type of mortgage instrument if applicable law so permits. A power of sale under a deed of trust allows a nonjudicial public sale to be conducted generally following a request from the beneficiary/lender to the trustee to sell the property upon default by the borrower and after notice of sale is given in accordance with the terms of the deed of trust and applicable state law. In some states, prior to such sale, the trustee under the deed of trust must record a notice of default and notice of sale and send a copy to the borrower and to any other party who has recorded a request for a copy of a notice of default and notice of sale. In addition, in some states the trustee must provide notice to any other party having an interest of record in the real property, including junior lienholders. A notice of sale must be posted in a public place and, in most states, published for a specified period of time in one or more newspapers. The borrower or junior lienholder may then have the right, during a reinstatement period required in some states, to cure the default by paying the entire actual amount in arrears (without regard to the acceleration of the indebtedness), plus the lender’s expenses incurred in enforcing the obligation. In other states, the borrower or the junior lienholder is not provided a period to reinstate the loan, but has only the right to pay off the entire debt to prevent the foreclosure sale. Generally, state law governs the procedure for public sale, the parties entitled to notice, the method of giving notice and the applicable time periods.

 

Public Sale

 

A third party may be unwilling to purchase a mortgaged property at a public sale because of the difficulty in determining the exact status of title to the property (due to, among other things, redemption rights that may exist) and because of the possibility that physical deterioration of the mortgaged property may have occurred during the foreclosure proceedings. Potential buyers may also be reluctant to purchase mortgaged property at a foreclosure sale as a result of the 1980 decision of the United States Court of Appeals for the Fifth Circuit in Durrett v. Washington National Insurance Co., 621 F.2d 2001 (5th Cir. 1980) and other decisions that have followed its reasoning. The court in Durrett held that even a non-collusive, regularly conducted foreclosure sale was a fraudulent transfer under the Bankruptcy Code and, thus, could be rescinded in favor of the bankrupt’s estate, if (1) the foreclosure sale was held while the debtor was insolvent and not more than one year prior to the filing of the bankruptcy petition and (2) the price paid for the foreclosed property did not represent “fair consideration”, which is “reasonably equivalent value”

 

368 

 

 

under the Bankruptcy Code. Although the reasoning and result of Durrett in respect of the Bankruptcy Code was rejected by the United States Supreme Court in BFP v. Resolution Trust Corp., 511 U.S. 531 (1994), the case could nonetheless be persuasive to a court applying a state fraudulent conveyance law which has provisions similar to those construed in Durrett. Therefore, it is common for the lender to purchase the mortgaged property for an amount equal to the secured indebtedness and accrued and unpaid interest plus the expenses of foreclosure, in which event the borrower’s debt will be extinguished, or for a lesser amount in order to preserve its right to seek a deficiency judgment if such is available under state law and under the terms of the mortgage loan documents. Thereafter, subject to the borrower’s right in some states to remain in possession during a redemption period, the lender will become the owner of the property and have both the benefits and burdens of ownership, including the obligation to pay debt service on any senior mortgages, to pay taxes, to obtain casualty insurance and to make such repairs as are necessary to render the property suitable for sale. Frequently, the lender employs a third-party management company to manage and operate the property. The costs of operating and maintaining a property may be significant and may be greater than the income derived from that property. The costs of management and operation of those mortgaged properties which are hotels, motels, restaurants, nursing or convalescent homes, hospitals or casinos may be particularly significant because of the expertise, knowledge and, with respect to certain property types, regulatory compliance, required to run those operations and the effect which foreclosure and a change in ownership may have on the public’s and the industry’s, including franchisors’, perception of the quality of those operations. The lender also will commonly obtain the services of a real estate broker and pay the broker’s commission in connection with the sale or lease of the property. Depending upon market conditions, the ultimate proceeds of the sale of a property may not equal the lender’s investment in the property. Moreover, a lender commonly incurs substantial legal fees and court costs in acquiring a mortgaged property through contested foreclosure and/or bankruptcy proceedings. Because of the expenses associated with acquiring, owning and selling a mortgaged property, a lender could realize an overall loss on a mortgage loan even if the mortgaged property is sold at foreclosure, or resold after it is acquired through foreclosure, for an amount equal to the full outstanding principal amount of the loan plus accrued interest.

 

Furthermore, an increasing number of states require that any environmental contamination at certain types of properties be cleaned up before a property may be resold. In addition, a lender may be responsible under federal or state law for the cost of cleaning up a mortgaged property that is environmentally contaminated. See “—Environmental Considerations” below.

 

The holder of a junior mortgage that forecloses on a mortgaged property does so subject to senior mortgages and any other prior liens, and may be obliged to keep senior mortgage loans current in order to avoid foreclosure of its interest in the property. In addition, if the foreclosure of a junior mortgage triggers the enforcement of a “due-on-sale” clause contained in a senior mortgage, the junior mortgagee could be required to pay the full amount of the senior mortgage indebtedness or face foreclosure.

 

Rights of Redemption

 

The purposes of a foreclosure action are to enable the lender to realize upon its security and to bar the borrower, and all persons who have interests in the property that are subordinate to that of the foreclosing lender, from exercise of their “equity of redemption”. The doctrine of equity of redemption provides that, until the property encumbered by a mortgage has been sold in accordance with a properly conducted foreclosure and foreclosure sale, those having interests that are subordinate to that of the foreclosing lender have an equity of redemption and may redeem the property by paying the entire debt with interest. Those having an equity of redemption must generally be made parties and joined in the foreclosure proceeding in order for their equity of redemption to be terminated.

 

The equity of redemption is a common-law (nonstatutory) right which should be distinguished from post-sale statutory rights of redemption. In some states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the borrower and foreclosed junior lienors are given a statutory period in which to redeem the property. In some states, statutory redemption may occur only upon payment of the foreclosure sale price. In other states, redemption may be permitted if the former borrower pays only a portion of the sums due. The effect of a statutory right of redemption is to diminish the ability of the lender to sell the foreclosed property because the exercise of a right of redemption would defeat the title of any purchaser through a foreclosure. Consequently, the practical effect of the redemption right is to force the lender to maintain the property and pay the expenses of ownership until the redemption period has expired. In some states, a post-sale statutory right of redemption may exist following a judicial foreclosure, but not following a trustee’s sale under a deed of trust.

 

Anti-Deficiency Legislation

 

Some or all of the mortgage loans are nonrecourse loans, as to which recourse in the case of default will be limited to the mortgaged property and such other assets, if any, that were pledged to secure the mortgage loan. However, even if a mortgage loan by its terms provides for recourse to the borrower’s other assets, a lender’s ability

 

369 

 

 

to realize upon those assets may be limited by state law. For example, in some states a lender cannot obtain a deficiency judgment against the borrower following foreclosure or sale under a deed of trust.

 

A deficiency judgment is a personal judgment against the former borrower equal to the difference between the net amount realized upon the public sale of the real property and the amount due to the lender. Other statutes may require the lender to exhaust the security afforded under a mortgage before bringing a personal action against the borrower. In certain other states, the lender has the option of bringing a personal action against the borrower on the debt without first exhausting that security; however, in some of those states, the lender, following judgment on that personal action, may be deemed to have elected a remedy and thus may be precluded from foreclosing upon the security. Consequently, lenders in those states where such an election of remedy provision exists will usually proceed first against the security. Finally, other statutory provisions, designed to protect borrowers from exposure to large deficiency judgments that might result from bidding at below-market values at the foreclosure sale, limit any deficiency judgment to the excess of the outstanding debt over the fair market value of the property at the time of the sale.

 

Leasehold Considerations

 

Mortgage loans may be secured by a mortgage on the borrower’s leasehold interest in a ground lease. Leasehold mortgage loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of the borrower. The most significant of these risks is that if the borrower’s leasehold were to be terminated upon a lease default, the leasehold mortgagee would lose its security. This risk may be lessened if the ground lease requires the lessor to give the leasehold mortgagee notices of lessee defaults and an opportunity to cure them, permits the leasehold estate to be assigned to and by the leasehold mortgagee or the purchaser at a foreclosure sale, and contains certain other protective provisions typically included in a “mortgageable” ground lease. Certain mortgage loans, however, may be secured by ground leases which do not contain these provisions.

 

In addition, where a lender has as its security both the fee and leasehold interest in the same property, the grant of a mortgage lien on its fee interest by the land owner/ground lessor to secure the debt of a borrower/ground lessee may be subject to challenge as a fraudulent conveyance. Among other things, a legal challenge to the granting of the liens may focus on the benefits realized by the land owner/ground lessor from the loan. If a court concluded that the granting of the mortgage lien was an avoidable fraudulent conveyance, it might take actions detrimental to the holders of the offered certificates, including, under certain circumstances, invalidating the mortgage lien on the fee interest of the land owner/ground lessor.

 

Cooperative Shares

 

Mortgage loans may be secured by a security interest on the borrower’s ownership interest in shares, and the related proprietary leases, allocable to cooperative dwelling units that may be vacant or occupied by non-owner tenants. Such loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of a borrower in real property. Such a loan typically is subordinate to the mortgage, if any, on the cooperative’s building which, if foreclosed, could extinguish the equity in the building and the proprietary leases of the dwelling units derived from ownership of the shares of the cooperative. Further, transfer of shares in a cooperative are subject to various regulations as well as to restrictions under the governing documents of the cooperative, and the shares may be cancelled in the event that associated maintenance charges due under the related proprietary leases are not paid. Typically, a recognition agreement between the lender and the cooperative provides, among other things, the lender with an opportunity to cure a default under a proprietary lease.

 

Under the laws applicable in many states, “foreclosure” on cooperative shares is accomplished by a sale in accordance with the provisions of Article 9 of the UCC and the security agreement relating to the shares. Article 9 of the UCC requires that a sale be conducted in a “commercially reasonable” manner, which may be dependent upon, among other things, the notice given the debtor and the method, manner, time, place and terms of the sale. Article 9 of the UCC provides that the proceeds of the sale will be applied first to pay the costs and expenses of the sale and then to satisfy the indebtedness secured by the lender’s security interest. A recognition agreement, however, generally provides that the lender’s right to reimbursement is subject to the right of the cooperative to receive sums due under the proprietary leases.

 

Bankruptcy Laws

 

Operation of the federal Bankruptcy Code in Title 11 of the United States Code, as amended from time to time (“Bankruptcy Code”) and related state laws may interfere with or affect the ability of a lender to obtain payment of a loan, realize upon collateral and/or to enforce a deficiency judgment. For example, under the Bankruptcy Code, virtually all actions (including foreclosure actions and deficiency judgment proceedings) are automatically stayed

 

370 

 

 

upon the filing of the bankruptcy petition, and, usually, no interest or principal payments are made during the course of the bankruptcy case. The delay and the consequences of a delay caused by an automatic stay can be significant. For example, the filing of a petition in bankruptcy by or on behalf of a junior mortgage lien holder may stay the senior lender from taking action to foreclose out such junior lien. At a minimum, the senior lender would suffer delay due to its need to seek bankruptcy court approval before taking any foreclosure or other action that could be deemed in violation of the automatic stay under the Bankruptcy Code.

 

Under the Bankruptcy Code, a bankruptcy trustee, or a borrower as debtor-in-possession, may under certain circumstances sell the related mortgaged property or other collateral free and clear of all liens, claims, encumbrances and interests, which liens would then attach to the proceeds of such sale, despite the provisions of the related mortgage or other security agreement to the contrary. Such a sale may be approved by a bankruptcy court even if the proceeds are insufficient to pay the secured debt in full.

 

Under the Bankruptcy Code, provided certain substantive and procedural safeguards for a lender are met, the amount and terms of a mortgage or other security agreement secured by property of a debtor may be modified under certain circumstances. Pursuant to a confirmed plan of reorganization, lien avoidance or claim objection proceeding, the secured claim arising from a loan secured by real property or other collateral may be reduced to the then-current value of the property (with a corresponding partial reduction of the amount of lender’s security interest), thus leaving the lender a secured creditor to the extent of the then current value of the property and a general unsecured creditor for the difference between such value and the outstanding balance of the loan. Such general unsecured claims may be paid less than 100% of the amount of the debt or not at all, depending upon the circumstances. Other modifications may include the reduction in the amount of each scheduled payment, which reduction may result from a reduction in the rate of interest and/or the alteration of the repayment schedule (with or without affecting the unpaid principal balance of the loan), and/or an extension (or reduction) of the final maturity date. Some courts have approved bankruptcy plans, based on the particular facts of the reorganization case, that effected the curing of a mortgage loan default by paying arrearages over a number of years. Also, under the Bankruptcy Code, a bankruptcy court may permit a debtor through its plan of reorganization to reinstate the loan even though the lender accelerated the mortgage loan and final judgment of foreclosure had been entered in state court (provided that no sale of the property had yet occurred) prior to the filing of the debtor’s petition. This may be done even if the plan of reorganization does not provide for payment of the full amount due under the original loan. Thus, the full amount due under the original loan may never be repaid. Other types of significant modifications to the terms of a mortgage loan may be acceptable to the bankruptcy court, such as making distributions to the mortgage holder of property other than cash, or the substitution of collateral which is the “indubitable equivalent” of the real property subject to the mortgage, or the subordination of the mortgage to liens securing new debt (provided that the lender’s secured claim is “adequately protected” as such term is defined and interpreted under the Bankruptcy Code), often depending on the particular facts and circumstances of the specific case.

 

Federal bankruptcy law may also interfere with or otherwise adversely affect the ability of a secured mortgage lender to enforce an assignment by a borrower of rents and leases (which “rents” may include revenues from hotels and other lodging facilities specified in the Bankruptcy Code) related to a mortgaged property if the related borrower is in a bankruptcy proceeding. Under the Bankruptcy Code, a lender may be stayed from enforcing the assignment, and the legal proceedings necessary to resolve the issue can be time consuming and may result in significant delays in the receipt of the rents. Rents (including applicable hotel and other lodging revenues) and leases may also escape such an assignment, among other things, (i) if the assignment is not fully perfected under state law prior to commencement of the bankruptcy proceeding, (ii) to the extent such rents and leases are used by the borrower to maintain the mortgaged property, or for other court authorized expenses, (iii) to the extent other collateral may be substituted for the rents and leases, (iv) to the extent the bankruptcy court determines that the lender is adequately protected, or (v) to the extent the court determines based on the equities of the case that the post-petition rents are not subject to the lender’s pre-petition security interest.

 

Under the Bankruptcy Code, a security interest in real property acquired before the commencement of the bankruptcy case does not extend to income received after the commencement of the bankruptcy case unless such income is a proceed, product or rent of such property. Therefore, to the extent a business conducted on the mortgaged property creates accounts receivable rather than rents or results from payments under a license rather than payments under a lease, a valid and perfected pre-bankruptcy lien on such accounts receivable or license income generally would not continue as to post-bankruptcy accounts receivable or license income.

 

The Bankruptcy Code provides that a lender’s perfected pre-petition security interest in leases, rents and hotel revenues continues in the post-petition leases, rents and hotel revenues, unless a bankruptcy court orders to the contrary “based on the equities of the case”. The equities of a particular case may permit the discontinuance of pre-petition security interests in post-petition leases and rents. Thus, unless a court orders otherwise, revenues from a mortgaged property generated after the date the bankruptcy petition is filed will constitute “cash collateral” under the Bankruptcy Code. Debtors may only use cash collateral upon obtaining the lender’s consent or a prior court order

 

371 

 

 

finding that the lender’s interest in the mortgaged hotel, motel or other lodging property and the cash collateral is “adequately protected” as the term is defined and interpreted under the Bankruptcy Code. In addition to post-petition rents, any cash held by a lender in a lockbox or reserve account generally would also constitute “cash collateral” under the Bankruptcy Code. So long as the lender is adequately protected, a debtor’s use of cash collateral may be for its own benefit or for the benefit of any affiliated entity group that is also subject to bankruptcy proceedings, including use as collateral for new debt. It should be noted, however, that the court may find that the lender has no security interest in either pre-petition or post-petition revenues if the court finds that the loan documents do not contain language covering accounts, room rents, or other forms of personalty necessary for a security interest to attach to such revenues.

 

The Bankruptcy Code provides generally that rights and obligations under an unexpired lease of the debtor/lessee may not be terminated or modified at any time after the commencement of a case under the Bankruptcy Code solely because of a provision in the lease to that effect or because of certain other similar events. This prohibition on so-called “ipso facto” clauses could limit the ability of a lender to exercise certain contractual remedies with respect to the leases on any mortgaged property. In addition, section 362 of the Bankruptcy Code operates as an automatic stay of, among other things, any act to obtain possession of property from a debtor’s estate, which may delay a lender’s exercise of those remedies, including foreclosure, in the event that a lessee becomes the subject of a proceeding under the Bankruptcy Code. Thus, the filing of a petition in bankruptcy by or on behalf of a lessee of a mortgaged property would result in a stay against the commencement or continuation of any state court proceeding for past due rent, for accelerated rent, for damages or for a summary eviction order with respect to a default under the related lease that occurred prior to the filing of the lessee’s petition. While relief from the automatic stay to enforce remedies may be requested, it can be denied for a number of reasons, including where the collateral is “necessary to an effective reorganization” for the debtor, and if a debtor’s case has been administratively consolidated with those of its affiliates, the court may also consider whether the property is “necessary to an effective reorganization” of the debtor and its affiliates, taken as a whole.

 

The Bankruptcy Code generally provides that a trustee in bankruptcy or debtor-in-possession may, with respect to an unexpired lease of non-residential real property, before the earlier of (i) 120 days after the filing of a bankruptcy case or (ii) the entry of an order confirming a plan, subject to approval of the court, (a) assume the lease and retain it or assign it to a third party or (b) reject the lease. If the trustee or debtor-in-possession fails to assume or reject the lease within the time specified in the preceding sentence, subject to any extensions by the bankruptcy court, the lease will be deemed rejected and the property will be surrendered to the lessor. The bankruptcy court may for cause shown extend the 120-day period up to 90 days for a total of 210 days. If the lease is assumed, the trustee in bankruptcy on behalf of the lessee, or the lessee as debtor-in-possession, or the assignee, if applicable, must cure any defaults under the lease, compensate the lessor for its losses and provide the lessor with “adequate assurance” of future performance. These remedies may be insufficient, however, as the lessor may be forced to continue under the lease with a lessee that is a poor credit risk or an unfamiliar tenant (if the lease was assigned), and any assurances provided to the lessor may, in fact, be inadequate. If the lease is rejected, the rejection generally constitutes a breach of the executory contract or unexpired lease as of the date immediately preceding the filing date of the bankruptcy petition. As a consequence, the other party or parties to the lease, such as the borrower, as lessor under a lease, generally would have only an unsecured claim against the debtor, as lessee, for damages resulting from the breach, which could adversely affect the security for the related mortgage loan. In addition, under the Bankruptcy Code, a lease rejection damages claim is limited to the “(a) rent reserved by the lease, without acceleration, for the greater of one year, or 15 percent, not to exceed 3 years, of the remaining term of such lease, following the earlier of the date of the bankruptcy petition and the date on which the lessor regained possession of the real property, (b) plus any unpaid rent due under such lease, without acceleration, on the earlier of such dates.”

 

If a trustee in bankruptcy on behalf of a lessor, or a lessor as debtor-in-possession, rejects an unexpired lease of real property, the lessee may treat the lease as terminated by the rejection or, in the alternative, the lessee may remain in possession of the leasehold for the balance of the term and for any renewal or extension of the term that is enforceable by the lessee under applicable non-bankruptcy law. The Bankruptcy Code provides that if a lessee elects to remain in possession after a rejection of a lease, the lessee may offset against rents reserved under the lease for the balance of the term after the date of rejection of the lease, and the related renewal or extension of the lease, any damages occurring after that date caused by the nonperformance of any obligation of the lessor under the lease after that date.

 

Similarly, bankruptcy risk is associated with an insolvency proceeding under the Bankruptcy Code of either a borrower ground lessee or a ground lessor. In general, upon the bankruptcy of a lessor or a lessee under a lease of nonresidential real property, including a ground lease, that has not been terminated prior to the bankruptcy filing date, the debtor entity has the statutory right to assume or reject the lease. Given that the Bankruptcy Code generally invalidates clauses that terminate contracts automatically upon the filing by one of the parties of a bankruptcy petition or that are conditioned on a party’s insolvency, following the filing of a bankruptcy petition, a debtor would ordinarily be required to perform its obligations under such lease until the debtor decides whether to assume or reject the lease.

 

372 

 

 

The Bankruptcy Code provides certain additional protections with respect to non-residential real property leases, such as establishing a specific timeframe in which a debtor must determine whether to assume or reject the lease. The bankruptcy court may extend the time to perform for up to 60 days for cause shown. Even if the agreements were terminated prior to bankruptcy, a bankruptcy court may determine that the agreement was improperly terminated and therefore remains part of the debtor’s bankruptcy estate. The debtor also can seek bankruptcy court approval to assume and assign the lease to a third party, and to modify the lease in connection with such assignment. In order to assume the lease, the debtor or assignee generally will have to cure outstanding defaults and provide “adequate assurance of future performance” in addition to satisfying other requirements imposed under the Bankruptcy Code. Under the Bankruptcy Code, subject to certain exceptions, once a lease is rejected by a debtor lessee, it is deemed breached, and the non-debtor lessor will have a claim for lease rejection damages, as described above.

 

If the ground lessor files for bankruptcy, it may determine until the confirmation of its plan of reorganization whether to reject the ground lease. On request of any party to the lease, the bankruptcy court may order the debtor to determine within a specific period of time whether to assume or reject the lease or to comply with the terms of the lease pending its decision to assume or reject. In the event of rejection, the non-debtor lessee will have the right to treat the lease as terminated by virtue of its terms, applicable non-bankruptcy law, or any agreement made by the lessee. The non-debtor lessee may also, if the lease term has begun, retain its rights under the lease, including its rights to remain in possession of the leased premises under the rent reserved in the lease for the balance of the term of the lease (including renewals). The term “lessee” includes any “successor, assign or mortgagee permitted under the terms of such lease”. If, pre-petition, the ground lessor had specifically granted the leasehold mortgagee such right, the leasehold mortgagee may have the right to succeed to the lessee/borrower’s position under the lease.

 

In the event of concurrent bankruptcy proceedings involving the ground lessor and the lessee/borrower, actions by creditors against the borrower/lessee debtor would be subject to the automatic stay, and a lender may be unable to enforce both (a) the bankrupt lessee’s/borrower’s pre-petition agreement to refuse to treat a ground lease rejected by a bankrupt lessor as terminated and to remain in possession of the property pursuant to the lease and (b) any agreement by the ground lessor to grant the lender a new lease upon such termination. In such circumstances, a lease could be terminated notwithstanding lender protection provisions contained in that lease or in the mortgage. A lender could lose its security unless the lender holds a fee mortgage or the bankruptcy court, as a court of equity, allows the mortgagee to assume the ground lessee’s obligations under the ground lease and succeed to the ground lessee’s position. Although consistent with the Bankruptcy Code, such position may not be adopted by the bankruptcy court.

 

Further, in an appellate decision by the United States Court of Appeals for the Seventh Circuit (Precision Indus. v. Qualitech Steel SBQ, LLC, 327 F.3d 537 (7th Cir, 2003)), the court ruled with respect to an unrecorded lease of real property that where a statutory sale of leased property occurs under the Bankruptcy Code upon the bankruptcy of a landlord, that sale terminates a lessee’s possessory interest in the property, and the purchaser assumes title free and clear of any interest, including any leasehold estates. Pursuant to the Bankruptcy Code, a lessee may request the bankruptcy court to prohibit or condition the statutory sale of the property so as to provide adequate protection of the leasehold interest; however, the court ruled that, at least where a memorandum of lease had not been recorded, this provision does not ensure continued possession of the property, but rather entitles the lessee to compensation for the value of its leasehold interest, typically from the sale proceeds. As a result, we cannot assure you that, in the event of a statutory sale of leased property pursuant to the Bankruptcy Code, the lessee would be able to maintain possession of the property under the ground lease. In addition, we cannot assure you that a leasehold mortgagor and/or a leasehold mortgagee (to the extent it has standing to intervene) would be able to recover the full value of the leasehold interest in bankruptcy court.

 

Because of the possible termination of the related ground lease, whether arising from a bankruptcy, the expiration of a lease term or an uncured defect under the related ground lease, lending on a leasehold interest in a real property is riskier than lending on the fee interest in the property.

 

In a bankruptcy or similar proceeding involving a borrower, action may be taken seeking the recovery as a preferential transfer of any payments made by such borrower, or made directly by the related lessee, under the related mortgage loan to the issuing entity. Payments on long term debt may be protected from recovery as preferences if they qualify for the “ordinary course” exception under the Bankruptcy Code or if certain other defenses in the Bankruptcy Code are applicable. Whether any particular payment would be protected depends upon the facts specific to a particular transaction.

 

Although the borrowers under the Mortgage Loans included in a trust fund may be special purpose entities, special purpose entities can become debtors in bankruptcy under various circumstances. For example, in the bankruptcy case of In re General Growth Properties, Inc. 409 B.R. 43 (Bankr. S.D.N.Y. 2009), notwithstanding that such subsidiaries were special purpose entities with independent directors, numerous property-level, special purpose

 

373 

 

 

subsidiaries were filed for bankruptcy protection by their parent entity. Nonetheless, the United States Bankruptcy Court for the Southern District of New York denied various lenders’ motions to dismiss the special purpose entity subsidiaries’ cases as bad faith filings. In denying the motions, the bankruptcy court stated that the fundamental and bargained for creditor protections embedded in the special purpose entity structures at the property level would remain in place during the pendency of the chapter 11 cases. Those protections included adequate protection of the lenders’ interest in their collateral and protection against the substantive consolidation of the property-level debtors with any other entities.

 

The moving lenders in the General Growth case had argued that the 20 property-level bankruptcy filings were premature and improperly sought to restructure the debt of solvent entities for the benefit of equity holders. However, the Bankruptcy Code does not require that a voluntary debtor be insolvent or unable to pay its debts currently in order to be eligible for relief and generally a bankruptcy petition will not be dismissed for bad faith if the debtor has a legitimate rehabilitation objective. Accordingly, after finding that the relevant debtors were experiencing varying degrees of financial distress due to factors such as cross defaults, a need to refinance in the near term (i.e., within 1 to 4 years), and other considerations, the bankruptcy court noted that it was not required to analyze in isolation each debtor’s basis for filing. In the court’s view, the critical issue was whether a parent company that had filed its bankruptcy case in good faith could include in the filing subsidiaries that were necessary for the parent’s reorganization. As demonstrated in the General Growth Properties bankruptcy case, although special purpose entities are designed to mitigate the bankruptcy risk of a borrower, special purpose entities can become debtors in bankruptcy under various circumstances.

 

Generally, pursuant to the doctrine of substantive consolidation, a bankruptcy court, in the exercise of its broad equitable powers, has the authority to order that the assets and liabilities of a borrower be substantively consolidated with those of an affiliate (i.e., even a non-debtor), including for the purposes of making distributions under a plan of reorganization or liquidation. Thus, property that is ostensibly the property of a borrower may become subject to the bankruptcy case of an affiliate, the automatic stay applicable to such bankrupt affiliate may be extended to a borrower, and the rights of creditors of a borrower may become impaired. Substantive consolidation is generally viewed as an equitable remedy that could result in an otherwise solvent company becoming subject to the bankruptcy proceedings of an insolvent affiliate, making the solvent company’s assets available to repay the debts of affiliated companies. A court has the discretion to order substantive consolidation in whole or in part and may include non-debtor affiliates of the bankrupt entity in the proceedings. The interrelationship among a borrower and other affiliates may pose a heightened risk of substantive consolidation and other bankruptcy risks in the event that any one or more of them were to become a debtor under the Bankruptcy Code. In the event of the bankruptcy of the applicable parent entities of any borrower, the assets of such borrower may be treated as part of the bankruptcy estates of such parent entities. In addition, in the event of the institution of voluntary or involuntary bankruptcy proceedings involving a borrower and certain of its affiliates, to serve judicial economy, it is likely that a court would jointly administer the respective bankruptcy proceedings. Furthermore, with respect to any affiliated borrowers, creditors of a common parent in bankruptcy may seek to substantively consolidate the assets of such borrowers with those of the parent.

 

In addition, in a bankruptcy or similar proceeding involving any borrower or an affiliate, an action may be taken to avoid the transaction (or any component of the transaction, such as joint and several liability on the related mortgage loan) as an actual or constructive fraudulent conveyance under state or federal law. Any payment by a borrower in excess of its allocated share of the loan could be challenged as a fraudulent conveyance by creditors of that borrower in an action outside a bankruptcy case or by the representative of the borrower’s bankruptcy estate in a bankruptcy case. Generally, under federal and most state fraudulent conveyance statutes, the incurrence of an obligation or the transfer of property by a person will be subject to avoidance under certain circumstances if the person transferred such property with the intent to hinder, delay or defraud its creditors or the person did not receive fair consideration or reasonably equivalent value in exchange for such obligation or transfer and (i) was insolvent or was rendered insolvent by such obligation or transfer, (ii) was engaged in business or a transaction, or was about to engage in business or a transaction, for which any property remaining with the person constituted unreasonably small capital, or (iii) intended to, or believed that it would, incur debts that would be beyond the person’s ability to pay as such debts matured. The measure of insolvency will vary depending on the law of the applicable jurisdiction. However, an entity will generally be considered insolvent if the present fair salable value of its assets is less than (x) the sum of its debts or (y) the amount that would be required to pay its probable liabilities on its existing debts as they become absolute and matured. Accordingly, in a multi-borrower loan transaction a lien granted by one of the borrowers to secure repayment of the loan in excess of its allocated share of loan proceeds could be avoided if a court were to determine that (i) such borrower was insolvent at the time of granting the lien, was rendered insolvent by the granting of the lien, was left with inadequate capital, or was not able to pay its debts as they matured and (ii) such borrower did not, when it allowed its property to be encumbered by a lien securing the entire indebtedness represented by the loan, receive fair consideration or reasonably equivalent value for pledging such property for the equal benefit of each other borrower.

 

374 

 

 

A bankruptcy court may, under certain circumstances, authorize a debtor to obtain credit after the commencement of a bankruptcy case, secured among other things, by senior, equal or junior liens on property that is already subject to a lien. In the bankruptcy case of General Growth Properties filed on April 16, 2009, the debtors initially sought approval of a debtor-in-possession loan to the corporate parent entities guaranteed by the property-level single purpose entities and secured by second liens on their properties. Although the debtor-in-possession loan subsequently was modified to eliminate the subsidiary guarantees and second liens, we cannot assure you that, in the event of a bankruptcy of the borrower sponsor, the borrower sponsor would not seek approval of a similar debtor-in-possession loan, or that a bankruptcy court would not approve a debtor-in-possession loan that included such subsidiary guarantees and second liens on such subsidiaries’ properties.

 

Certain of the borrowers may be partnerships. The laws governing limited partnerships in certain states provide that the commencement of a case under the Bankruptcy Code with respect to a general partner will cause a person to cease to be a general partner of the limited partnership, unless otherwise provided in writing in the limited partnership agreement. This provision may be construed as an “ipso facto” clause and, in the event of the general partner’s bankruptcy, may not be enforceable. Certain limited partnership agreements of the borrowers may provide that the commencement of a case under the Bankruptcy Code with respect to the related general partner constitutes an event of withdrawal (assuming the enforceability of the clause is not challenged in bankruptcy proceedings or, if challenged, is upheld) that might trigger the dissolution of the limited partnership, the winding up of its affairs and the distribution of its assets, unless (i) at the time there was at least one other general partner and the written provisions of the limited partnership permit the business of the limited partnership to be carried on by the remaining general partner and that general partner does so or (ii) the written provisions of the limited partnership agreement permit the limited partners to agree within a specified time frame (often 60 days) after the withdrawal to continue the business of the limited partnership and to the appointment of one or more general partners and the limited partners do so. In addition, the laws governing general partnerships in certain states provide that the commencement of a case under the Bankruptcy Code or state bankruptcy laws with respect to a general partner of the partnerships triggers the dissolution of the partnership, the winding up of its affairs and the distribution of its assets. Those state laws, however, may not be enforceable or effective in a bankruptcy case. Limited liability companies may be subjected to similar treatment as that described in this prospectus with respect to limited partnerships. The dissolution of a borrower, the winding up of its affairs and the distribution of its assets could result in an acceleration of its payment obligation under the borrower’s mortgage loan, which may reduce the yield on the Offered Certificates in the same manner as a principal prepayment.

 

In addition, the bankruptcy of the general or limited partner of a borrower that is a partnership, or the bankruptcy of a member of a borrower that is a limited liability company or the bankruptcy of a shareholder of a borrower that is a corporation may provide the opportunity in the bankruptcy case of the partner, member or shareholder to obtain an order from a court consolidating the assets and liabilities of the partner, member or shareholder with those of the mortgagor pursuant to the doctrines of substantive consolidation or piercing the corporate veil. In such a case, the respective mortgaged property, for example, would become property of the estate of the bankrupt partner, member or shareholder. Not only would the mortgaged property be available to satisfy the claims of creditors of the partner, member or shareholder, but an automatic stay would apply to any attempt by the issuing entity to exercise remedies with respect to the mortgaged property. However, such an occurrence should not affect a lender’s status as a secured creditor with respect to the mortgagor or its security interest in the mortgaged property.

 

A borrower that is a limited partnership, in many cases, may be required by the loan documents to have a single purpose entity as its sole general partner, and a borrower that is a general partnership, in many cases, may be required by the loan documents to have as its general partners only entities that are single purpose entities. A borrower that is a limited liability company may be required by the loan documents to have a single purpose member or a springing member. All borrowers that are tenants-in-common may be required by the loan documents to be single purpose entities. These provisions are designed to mitigate the risk of the dissolution or bankruptcy of the borrower partnership or its general partner, a borrower limited liability company or its member (if applicable), or a borrower that is a tenant-in-common. However, we cannot assure you that any borrower partnership or its general partner, or any borrower limited liability company or its member (if applicable), or a borrower that is a tenant-in-common, will not dissolve or become a debtor under the Bankruptcy Code.

 

Environmental Considerations

 

General

 

A lender may be subject to environmental risks when taking a security interest in real property. Of particular concern may be properties that are or have been used for industrial, manufacturing, military or disposal activity. Such environmental risks include the possible diminution of the value of a contaminated property or, as discussed below, potential liability for clean-up costs or other remedial actions that could exceed the value of the property or the

 

375 

 

 

amount of the lender’s loan. In certain circumstances, a lender may decide to abandon a contaminated mortgaged property as collateral for its loan rather than foreclose and risk liability for clean-up costs.

 

Superlien Laws

 

Under the laws of many states, contamination on a property may give rise to a lien on the property for clean-up costs. In several states, such a lien has priority over all existing liens, including those of existing mortgages. In these states, the lien of a mortgage may lose its priority to such a “superlien.”

 

CERCLA

 

The federal Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended (“CERCLA”), imposes strict liability on present and past “owners” and “operators” of contaminated real property for the costs of clean-up. A secured lender may be liable as an “owner” or “operator” of a contaminated mortgaged property if agents or employees of the lender have participated in the management or operation of such mortgaged property. Such liability may exist even if the lender did not cause or contribute to the contamination and regardless of whether the lender has actually taken possession of a mortgaged property through foreclosure, deed in lieu of foreclosure or otherwise. Moreover, such liability is not limited to the original or unamortized principal balance of a loan or to the value of the property securing a loan. Excluded from CERCLA’s definition of “owner” or “operator,” however, is a person “who, without participating in the management of the facility, holds indicia of ownership primarily to protect his security interest”. This is the so called “secured creditor exemption.”

 

The Asset Conservation, Lender Liability and Deposit Insurance Protection Act of 1996 (the “1996 Act”) amended, among other things, the provisions of CERCLA with respect to lender liability and the secured creditor exemption. The 1996 Act offers protection to lenders by defining the activities in which a lender can engage and still have the benefit of the secured creditor exemption. In order for a lender to be deemed to have participated in the management of a mortgaged property, the lender must actually participate in the operational affairs of the property of the borrower. The 1996 Act provides that “merely having the capacity to influence, or unexercised right to control” operations does not constitute participation in management. A lender will lose the protection of the secured creditor exemption if it exercises decision-making control over the borrower’s environmental compliance and hazardous substance handling or disposal practices, or assumes day-to-day management of environmental or substantially all other operational functions of the mortgaged property. The 1996 Act also provides that a lender will continue to have the benefit of the secured creditor exemption even if it forecloses on a mortgaged property, purchases it at a foreclosure sale or accepts a deed-in-lieu of foreclosure, provided that the lender seeks to sell the mortgaged property at the earliest practicable commercially reasonable time on commercially reasonable terms.

 

Certain Other Federal and State Laws

 

Many states have statutes similar to CERCLA, and not all of those statutes provide for a secured creditor exemption. In addition, under federal law, there is potential liability relating to hazardous wastes and underground storage tanks under the federal Resource Conservation and Recovery Act.

 

Some federal, state and local laws, regulations and ordinances govern the management, removal, encapsulation or disturbance of asbestos-containing materials. These laws, as well as common law standards, may impose liability for releases of or exposure to asbestos-containing materials, and provide for third parties to seek recovery from owners or operators of real properties for personal injuries associated with those releases.

 

Federal legislation requires owners of residential housing constructed prior to 1978 to disclose to potential residents or purchasers any known lead-based paint hazards and will impose treble damages for any failure to disclose. In addition, the ingestion of lead-based paint chips or dust particles by children can result in lead poisoning. If lead-based paint hazards exist at a property, then the owner of that property may be held liable for injuries and for the costs of removal or encapsulation of the lead-based paint.

 

In a few states, transfers of some types of properties are conditioned upon clean-up of contamination prior to transfer. In these cases, a lender that becomes the owner of a property through foreclosure, deed in lieu of foreclosure or otherwise, may be required to clean up the contamination before selling or otherwise transferring the property.

 

Beyond statute-based environmental liability, there exist common law causes of action (for example, actions based on nuisance or on toxic tort resulting in death, personal injury or damage to property) related to hazardous environmental conditions on a property. While it may be more difficult to hold a lender liable under common law causes of action, unanticipated or uninsured liabilities of the borrower may jeopardize the borrower’s ability to meet its loan obligations or may decrease the re-sale value of the collateral.

 

376 

 

 

Additional Considerations

 

The cost of remediating hazardous substance contamination at a property can be substantial. If a lender becomes liable, it can bring an action for contribution against the owner or operator who created the environmental hazard, but that individual or entity may be without substantial assets. Accordingly, it is possible that such costs could become a liability of the issuing entity and occasion a loss to the certificateholders.

 

If a lender forecloses on a mortgage secured by a property, the operations on which are subject to environmental laws and regulations, the lender will be required to operate the property in accordance with those laws and regulations. Such compliance may entail substantial expense, especially in the case of industrial or manufacturing properties.

 

In addition, a lender may be obligated to disclose environmental conditions on a property to government entities and/or to prospective buyers (including prospective buyers at a foreclosure sale or following foreclosure). Such disclosure may decrease the amount that prospective buyers are willing to pay for the affected property, sometimes substantially, and thereby decrease the ability of the lender to recover its investment in a loan upon foreclosure.

 

Due-on-Sale and Due-on-Encumbrance Provisions

 

Certain of the mortgage loans may contain “due-on-sale” and “due-on-encumbrance” clauses that purport to permit the lender to accelerate the maturity of the loan if the borrower transfers or encumbers the related mortgaged property. The Garn-St Germain Depository Institutions Act of 1982 (the “Garn Act”) generally preempts state laws that prohibit the enforcement of due-on-sale clauses and permits lenders to enforce these clauses in accordance with their terms, subject to certain limitations as set forth in the Garn Act and related regulations. Accordingly, a lender may nevertheless have the right to accelerate the maturity of a mortgage loan that contains a “due-on-sale” provision upon transfer of an interest in the property, without regard to the lender’s ability to demonstrate that a sale threatens its legitimate security interest.

 

Subordinate Financing

 

The terms of certain of the mortgage loans may not restrict the ability of the borrower to use the mortgaged property as security for one or more additional loans, or such restrictions may be unenforceable. Where a borrower encumbers a mortgaged property with one or more junior liens, the senior lender is subjected to additional risk. First, the borrower may have difficulty servicing and repaying multiple loans. Moreover, if the subordinate financing permits recourse to the borrower (as-is frequently the case) and the senior loan does not, a borrower may have more incentive to repay sums due on the subordinate loan. Second, acts of the senior lender that prejudice the junior lender or impair the junior lender’s security may create a superior equity in favor of the junior lender. For example, if the borrower and the senior lender agree to an increase in the principal amount of or the interest rate payable on the senior loan, the senior lender may lose its priority to the extent any existing junior lender is harmed or the borrower is additionally burdened. Third, if the borrower defaults on the senior loan and/or any junior loan or loans, the existence of junior loans and actions taken by junior lenders can impair the security available to the senior lender and can interfere with or delay the taking of action by the senior lender. Moreover, the bankruptcy of a junior lender may operate to stay foreclosure or similar proceedings by the senior lender.

 

Default Interest and Limitations on Prepayments

 

Promissory notes and mortgages may contain provisions that obligate the borrower to pay a late charge or additional interest if payments are not timely made, and in some circumstances, may prohibit prepayments for a specified period and/or condition prepayments upon the borrower’s payment of prepayment fees or yield maintenance penalties. In certain states, there are or may be specific limitations upon the late charges which a lender may collect from a borrower for delinquent payments. Certain states also limit the amounts that a lender may collect from a borrower as an additional charge if the loan is prepaid. In addition, the enforceability of provisions that provide for prepayment fees or penalties upon an involuntary prepayment is unclear under the laws of many states.

 

Applicability of Usury Laws

 

Title V of the Depository Institutions Deregulation and Monetary Control Act of 1980 (“Title V”) provides that state usury limitations will not apply to certain types of residential (including multifamily) first mortgage loans originated by certain lenders after March 31, 1980. Title V authorized any state to reimpose interest rate limits by adopting, before April 1, 1983, a law or constitutional provision that expressly rejects application of the federal law. In addition, even where Title V is not so rejected, any state is authorized by the law to adopt a provision limiting discount points or

 

377 

 

 

other charges on mortgage loans covered by Title V. Certain states have taken action to reimpose interest rate limits and/or to limit discount points or other charges.

 

Statutes differ in their provisions as to the consequences of a usurious loan. One group of statutes requires the lender to forfeit the interest due above the applicable limit or impose a specified penalty. Under this statutory scheme, the borrower may cancel the recorded mortgage or deed of trust upon paying its debt with lawful interest, and the lender may foreclose, but only for the debt plus lawful interest. A second group of statutes is more severe. A violation of this type of usury law results in the invalidation of the transaction, thereby permitting the borrower to cancel the recorded mortgage or deed of trust without any payment or prohibiting the lender from foreclosing.

 

Americans with Disabilities Act

 

Under Title III of the Americans with Disabilities Act of 1990 and related regulations (collectively, the “ADA”), in order to protect individuals with disabilities, public accommodations (such as hotel properties, restaurants, shopping centers, hospitals, schools and social service center establishments) must remove architectural and communication barriers which are structural in nature from existing places of public accommodation to the extent “readily achievable”. In addition, under the ADA, alterations to a place of public accommodation or a commercial facility are to be made so that, to the maximum extent feasible, such altered portions are readily accessible to and usable by disabled individuals. The “readily achievable” standard takes into account, among other factors, the financial resources of the affected site, owner, landlord or other applicable person. In addition to imposing a possible financial burden on the borrower in its capacity as owner or landlord, the ADA may also impose such requirements on a foreclosing lender who succeeds to the interest of the borrower as owner or landlord. Furthermore, since the “readily achievable” standard may vary depending on the financial condition of the owner or landlord, a foreclosing lender who is financially more capable than the borrower of complying with the requirements of the ADA may be subject to more stringent requirements than those to which the borrower is subject.

 

Servicemembers Civil Relief Act

 

Under the terms of the Servicemembers Civil Relief Act as amended (the “Relief Act”), a borrower who enters military service after the origination of such borrower’s mortgage loan (including a borrower who was in reserve status and is called to active duty after origination of the mortgage loan), upon notification by such borrower, will not be charged interest, including fees and charges, in excess of 6% per annum during the period of such borrower’s active duty status. In addition to adjusting the interest, the lender must forgive any such interest in excess of 6% unless a court or administrative agency orders otherwise upon application of the lender. The Relief Act applies to individuals who are members of the Army, Navy, Air Force, Marines, National Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service or the National Oceanic and Atmospheric Administration assigned to duty with the military. Because the Relief Act applies to individuals who enter military service (including reservists who are called to active duty) after origination of the related mortgage loan, no information can be provided as to the number of loans with individuals as borrowers that may be affected by the Relief Act. Application of the Relief Act would adversely affect, for an indeterminate period of time, the ability of a master servicer or special servicer to collect full amounts of interest on certain of the mortgage loans. Any shortfalls in interest collections resulting from the application of the Relief Act would result in a reduction of the amounts distributable to the holders of certificates, and would not be covered by advances or, any form of credit support provided in connection with the certificates. In addition, the Relief Act imposes limitations that would impair the ability of a lender to foreclose on an affected mortgage loan during the borrower’s period of active duty status, and, under certain circumstances, during an additional one-year period thereafter.

 

Anti-Money Laundering, Economic Sanctions and Bribery

 

Many jurisdictions have adopted wide-ranging anti-money laundering, economic and trade sanctions, and anti-corruption and anti-bribery laws, and regulations (collectively, the “Requirements”). Any of the depositor, the issuing entity, the underwriters or other party to the PSA could be requested or required to obtain certain assurances from prospective investors intending to purchase certificates and to retain such information or to disclose information pertaining to them to governmental, regulatory or other authorities or to financial intermediaries or engage in due diligence or take other related actions in the future. Failure to honor any request by the depositor, the issuing entity, the underwriters or other party to the PSA to provide requested information or take such other actions as may be necessary or advisable for the depositor, the issuing entity, the underwriters or other party to the PSA to comply with any Requirements, related legal process or appropriate requests (whether formal or informal) may result in, among other things, a forced sale to another investor of such investor’s certificates. In addition, it is expected that each of the depositor, the issuing entity, the underwriters and the other parties to the PSA will comply with the U.S. Anti-Money Laundering Act of 2020, the U.S. Bank Secrecy Act, the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (also known as the “Patriot Act”) and any other

 

378 

 

 

anti-money laundering and anti-terrorism, economic and trade sanctions, and anti-corruption or anti-bribery laws, and regulations of the United States and other countries, and will disclose any information required or requested by authorities in connection with such compliance.

 

Potential Forfeiture of Assets

 

Federal law provides that assets (including property purchased or improved with assets) derived from criminal activity or otherwise tainted, or used in the commission of certain offenses, is subject to the blocking requirements of economic sanctions laws and regulations, and can be blocked and/or seized and ordered forfeited to the United States of America. The offenses that can trigger such a blocking and/or seizure and forfeiture include, among others, violations of the Racketeer Influenced and Corrupt Organizations Act, the U.S. Bank Secrecy Act, the anti-money laundering, anti-terrorism, economic sanctions, and anti-bribery laws and regulations, including the Patriot Act and the regulations issued pursuant to that act, as well as the narcotic drug laws. In many instances, the United States may seize the property even before a conviction occurs.

 

In the event of a forfeiture proceeding, a lender may be able to establish its interest in the property by proving that (a) its mortgage was executed and recorded before the commission of the illegal conduct from which the assets used to purchase or improve the property were derived or before the commission of any other crime upon which the forfeiture is based, or (b) the lender, at the time of the execution of the mortgage, “did not know or was reasonably without cause to believe that the property was subject to forfeiture”. However, there is no assurance that such a defense will be successful.

 

Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties

 

The depositor is an affiliate of (i) MSMCH, a mortgage loan seller and a sponsor, (ii) Morgan Stanley Bank, an originator and the holder of certain of the Companion Loans, as set forth in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”, and (iii) Morgan Stanley & Co. LLC, one of the underwriters.

 

KeyBank, a mortgage loan seller, the master servicer, the special servicer, a primary servicer, an originator, a sponsor, the retaining sponsor, the holder of a portion of the VRR Interest and the initial risk retention consultation party, is also the servicer under the SOHO 2021-SOHO TSA, which governs the servicing of the One SoHo Square Mortgage Loan, and an affiliate of KeyBanc Capital Markets Inc., one of the underwriters. KeyBank is also the holder of one or more of the Companion Loans related to the Superstition Gateway Whole Loan.

 

BMO, a mortgage loan seller, a sponsor, an originator, the holder of a portion of the VRR Interest and the current holder of one or more of the Companion Loans relating to the Helios Plaza Whole Loan, is also an affiliate of BMO Capital Markets Corp., one of the underwriters.

 

The master servicer will enter into one or more agreements with the mortgage loan sellers to purchase the master servicing rights to the related mortgage loans and the primary servicing rights with respect to certain of the related mortgage loans (other than any Non-Serviced Mortgage Loan) and Serviced Companion Loans and/or the right to be appointed as the master servicer or primary servicer, as the case may be, with respect to such mortgage loans.

 

Pursuant to certain interim servicing agreements between Wells Fargo and MSMCH or certain of its affiliates, Wells Fargo acts as interim servicer with respect to certain mortgage loans owned by MSMCH or those affiliates from time to time, which may include, prior to their inclusion in the trust fund, some or all of the MSMCH Mortgage Loans.

 

Morgan Stanley Bank, N.A. is the purchaser under a repurchase agreement with SMC or certain of its affiliates, for the purpose of providing short-term warehousing of 7 mortgage loans originated or acquired by SMC or certain of its affiliates (8.8%). Proceeds received by SMC in connection with this securitization transaction will be used, in part, to repurchase, through its subsidiary, from Morgan Stanley Bank, N.A., the SMC Mortgage Loans which will be transferred to the depositor free and clear of any liens.

 

Prior to their inclusion in the trust fund, KeyBank acted as servicer for all of the KeyBank Mortgage Loans.

 

Pursuant to certain interim servicing agreements between Wells Fargo and SMC or certain of its affiliates, Wells Fargo acts as interim servicer with respect to certain mortgage loans owned by SMC or those affiliates from time to time, which may include, prior to their inclusion in the trust fund, some or all of the SMC Mortgage Loans.

 

379 

 

 

Wells Fargo is the trustee, the certificate administrator and the custodian.

 

Wells Fargo is the interim custodian of the loan documents with respect to all of the Mortgage Loans to be contributed to this securitization by MSMCH.

 

Wells Fargo is the interim custodian of the loan documents with respect to all of the Mortgage Loans to be contributed to this securitization by Argentic.

 

Wells Fargo is the interim custodian of the loan documents with respect to 7 of the Mortgage Loans (17.2%) to be contributed to this securitization by SMC.

 

Wells Fargo is the interim custodian of the loan documents with respect to all of the Mortgage Loans to be contributed to this securitization by BMO.

 

Pentalpha Surveillance LLC, the operating advisor and asset representations reviewer, is also the operating advisor under the SOHO 2021-SOHO TSA, pursuant to which the One SoHo Square Whole Loan is serviced.

 

See “Risk Factors—Risks Related to Conflicts of Interest” and “—Risks Relating to the Mortgage Loans—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks”. For a description of certain other affiliations, relationships and related transactions, to the extent known and material, among the transaction parties, see the individual descriptions of the transaction parties under “Transaction Parties”.

 

Pending Legal Proceedings Involving Transaction Parties

 

While the sponsors have been involved in, and are currently involved in, certain litigation or potential litigation, including actions relating to repurchase claims, there are no legal proceedings pending, or any proceedings known to be contemplated by any governmental authorities, against the sponsors that are material to Certificateholders.

 

For a description of certain other material legal proceedings pending against the transaction parties, see the individual descriptions of the transaction parties under “Transaction Parties”.

 

Use of Proceeds

 

Certain of the net proceeds from the sale of the Offered Certificates, together with the net proceeds from the sale of the other certificates not being offered by this prospectus, will be used by the depositor to purchase the mortgage loans from the mortgage loan sellers and to pay certain expenses in connection with the issuance of the certificates.

 

Yield and Maturity Considerations

 

Yield Considerations

 

General

 

The yield to maturity on the Offered Certificates will depend upon the price paid by the investors, the rate and timing of the distributions in reduction of the Certificate Balance or Notional Amount of the applicable class of Offered Certificates, the extent to which Yield Maintenance Charges and Prepayment Premiums allocated to the class of Offered Certificates are collected, and the rate, timing and severity of losses on the Mortgage Loans and the extent to which such losses are allocable in reduction of the Certificate Balance or Notional Amount of the class of Offered Certificates, as well as prevailing interest rates at the time of payment or loss realization.

 

Rate and Timing of Principal Payments

 

The rate and amount of distributions in reduction of the Certificate Balance of any class of Offered Certificates that are also Principal Balance Certificates and the yield to maturity of any class of Offered Certificates will be directly related to the rate of payments of principal (both scheduled and unscheduled) on the Mortgage Loans, as well as borrower defaults and the severity of losses occurring upon a default and the resulting rate and timing of collections made in connection with liquidations of Mortgage Loans due to these defaults. Principal payments on the Mortgage

 

380 

 

 

Loans will be affected by their amortization schedules, lockout periods, defeasance provisions, provisions relating to the release and/or application of earnout reserves, provisions requiring prepayments in connection with the release of real property collateral, requirements to pay Yield Maintenance Charges or Prepayment Premiums in connection with principal payments, the dates on which balloon payments are due, incentives for a borrower to repay an ARD Loan by the related Anticipated Repayment Date, property release provisions, provisions relating to the application or release of earnout reserves, and any extensions of maturity dates by the master servicer or the special servicer. While voluntary prepayments of some Mortgage Loans are generally prohibited during applicable prepayment lockout periods, effective prepayments may occur if a sufficiently significant portion of a mortgaged property is lost due to casualty or condemnation. In addition, such distributions in reduction of Certificate Balances of the respective classes of Offered Certificates that are also Principal Balance Certificates may result from repurchases of, or substitutions for, Mortgage Loans made by the sponsors due to missing or defective documentation or breaches of representations and warranties with respect to the Mortgage Loans as described under “Description of the Mortgage Loan Purchase Agreements”, purchases of the Mortgage Loans in the manner described under “Pooling and Servicing Agreement—Termination; Retirement of Certificates”, and the exercise of purchase options by the holder of a companion loan or a mezzanine loan, if any. See “Description of the Mortgage Pool—The Whole Loans”. To the extent a Mortgage Loan requires payment of a Yield Maintenance Charge or Prepayment Premium in connection with a voluntary prepayment, any such Yield Maintenance Charge or Prepayment Premium generally is not due in connection with a prepayment due to casualty or condemnation, is not included in the purchase price of a Mortgage Loan purchased or repurchased due to a breach of a representation or warranty or otherwise, and may not be enforceable or collectible upon a default.

 

Because the certificates with Notional Amounts are not entitled to distributions of principal, the yield on such certificates will be extremely sensitive to prepayments received in respect of the Mortgage Loans to the extent distributed to reduce the related Notional Amount of the applicable class of certificates. In addition, although the borrower under an ARD Loan may have certain incentives to prepay such ARD Loan on its Anticipated Repayment Date, we cannot assure you that the borrower will be able to prepay such ARD Loan on its related Anticipated Repayment Date. The failure of the borrower to prepay an ARD Loan on its Anticipated Repayment Date will generally not be an event of default under the terms of such ARD Loan, and pursuant to the terms of the PSA (or related Non-Serviced PSA), neither the related master servicer nor the related special servicer will be permitted to take any enforcement action with respect to the borrower’s failure to pay Excess Interest until the scheduled maturity of such ARD Loan; provided that such master servicer or special servicer, as the case may be, may take action to enforce the issuing entity’s right to apply excess cash flow to principal in accordance with the terms of the respective ARD Loan documents.  With respect to the Class A-SB certificates, the extent to which the planned balances are achieved and the sensitivity of the Class A-SB certificates to principal prepayments on the mortgage loans will depend in part on the period of time during which the Class A-1, the Class A-2 and the Class A-3 certificates, the Class A-4 Exchangeable Certificates and the Class A-5 Exchangeable Certificates remain outstanding. As such, the Class A-SB certificates will become more sensitive to the rate of prepayments on the mortgage loans than they were when the Class A-1, the Class A-2 and the Class A-3 certificates, the Class A-4 Exchangeable Certificates and the Class A-5 Exchangeable Certificates were outstanding.

 

Prospective investors should consider the effects of the COVID-19 pandemic on the rate, timing and amount of collections on the Mortgage Loans, including the likelihood of resulting defaults and/or the impact of associated forbearance arrangements. See “Risk Factors—Other Risks Relating to the Certificates—Risks Relating to Modifications of the Mortgage Loans” and “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings”.

 

The extent to which the yield to maturity of any class of Offered Certificates may vary from the anticipated yield will depend upon the degree to which the certificates are purchased at a discount or premium and when, and to what degree, payments of principal on the Mortgage Loans are in turn distributed on the certificates or, in the case of any Class of Class X Certificates or Exchangeable IO Certificates, applied to reduce their Notional Amounts. An investor should consider, in the case of any certificate (other than a certificate with a Notional Amount) purchased at a discount, the risk that a slower than anticipated rate of principal payments on the Mortgage Loans could result in an actual yield to such investor that is lower than the anticipated yield and, in the case of any certificate purchased at a premium (including certificates with Notional Amounts), the risk that a faster than anticipated rate of principal payments could result in an actual yield to such investor that is lower than the anticipated yield. In general, the earlier a payment of principal on the Mortgage Loans is distributed or otherwise results in reduction of the Certificate Balance of a certificate purchased at a discount or premium, the greater will be the effect on an investor’s yield to maturity. As a result, the effect on an investor’s yield of principal payments distributed on an investor’s certificates occurring at a rate higher (or lower) than the rate anticipated by the investor during any particular period would not be fully offset by a subsequent like reduction (or increase) in the rate of principal payments.

 

The yield on each of the classes of certificates that have a Pass-Through Rate equal to, limited by, or based on, the WAC Rate could (or in the case of any class of certificates with a Pass-Through Rate equal to, or based on, the

 

381 

 

 

WAC Rate, would) be adversely affected if Mortgage Loans with higher Mortgage Rates prepay faster than Mortgage Loans with lower Mortgage Rates. The Pass-Through Rates on these classes of certificates may be adversely affected by a decrease in the WAC Rate even if principal prepayments do not occur.

 

Losses and Shortfalls

 

The Certificate Balance or Notional Amount of any class of Offered Certificates may be reduced without distributions of principal as a result of the occurrence and allocation of Realized Losses, reducing the maximum amount distributable in respect of principal on the Offered Certificates that are Principal Balance Certificates as well as the amount of interest that would have otherwise been payable on the Offered Certificates in the absence of such reduction. In general, a Realized Loss and a VRR Interest Realized Loss occur when the principal balance of a Mortgage Loan is reduced without a ratable distribution (based on the allocation of amounts among the Certificates, on the one hand, and the VRR Interest, on the other hand) to applicable Certificateholders and VRR Interest Owners in reduction of the Certificate Balances of the certificates and the VRR Interest Balance. Realized Losses and VRR Interest Realized Losses may occur in connection with a default on a Mortgage Loan, acceptance of a discounted pay-off, the liquidation of the related Mortgaged Properties, a reduction in the principal balance of a Mortgage Loan by a bankruptcy court or pursuant to a modification, a recovery by the master servicer or trustee (or, in the case of any Non-Serviced Mortgage Loan, the Non-Serviced Master Servicer or the Non-Serviced Trustee under the related Non-Serviced PSA) of a Nonrecoverable Advance on a Distribution Date or the incurrence of certain unanticipated or default-related costs and expenses (such as interest on Advances, Workout Fees, Liquidation Fees and Special Servicing Fees and any comparable items with respect to a Non-Serviced Mortgage Loan). With respect to each class of Class X Certificates and Exchangeable IO Certificates, any reduction of the Certificate Balances of the Underlying Classes of certificates or Underlying Trust Components indicated in the table below, will also reduce the Notional Amount of such class of Class X Certificates or Exchangeable IO Certificates.

 

Interest-Only Class of
Certificates

 

Underlying Classes of Certificates or Underlying Trust
Components

Class X-A

 

Class A-1, Class A-2, Class A-3 and Class A-SB certificates and Class A-4 and Class A-5 Trust Components

Class X-B

 

Class A-S, Class B and Class C Trust Components

Class A-4-X1

 

Class A-4-1 Certificates

Class A-4-X2

 

Class A-4-2 Certificates

Class A-5-X1

 

Class A-5-1 Certificates

Class A-5-X2

 

Class A-5-2 Certificates

Class A-S-X1

 

Class A-S-1 Certificates

Class A-S-X2

 

Class A-S-2 Certificates

Class B-X1

 

Class B-1 Certificates

Class B-X2

 

Class B-2 Certificates

Class C-X1

 

Class C-1 Certificates

Class C-X2

 

Class C-2 Certificates

 

Certificateholders and VRR Interest Owners are not entitled to receive distributions of Periodic Payments when due except to the extent they are either covered by a P&I Advance or actually received. Consequently, any defaulted Periodic Payment for which no such P&I Advance is made will tend to extend the weighted average lives of the Offered Certificates, whether or not a permitted extension of the due date of the related Mortgage Loan has been completed.

 

Certain Relevant Factors Affecting Loan Payments and Defaults

 

The rate and timing of principal payments and defaults and the severity of losses on the Mortgage Loans may be affected by a number of factors, including, without limitation, the availability of credit for commercial or multifamily real estate, prevailing interest rates, the terms of the Mortgage Loans (for example, due-on-sale clauses, lockout periods or Yield Maintenance Charges, release of property provisions, amortization terms that require balloon payments and incentives for a borrower to repay its mortgage loan by an anticipated repayment date), the demographics and relative economic vitality of the areas in which the Mortgaged Properties are located and the general supply and demand for rental properties in those areas, the quality of management of the Mortgaged Properties, the servicing of the Mortgage Loans, possible changes in tax laws and other opportunities for investment. See “Risk Factors” and “Description of the Mortgage Pool”.

 

The rate of prepayment on the pool of Mortgage Loans is likely to be affected by prevailing market interest rates for Mortgage Loans of a comparable type, term and risk level as the Mortgage Loans. When the prevailing market interest rate is below a mortgage interest rate, a borrower may have an increased incentive to refinance its Mortgage

 

382 

 

 

Loan. Although the Mortgage Loans contain provisions designed to mitigate the likelihood of an early loan repayment, we cannot assure you that the related borrowers will refrain from prepaying their Mortgage Loans due to the existence of these provisions, or that involuntary prepayments will not occur. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

 

With respect to certain Mortgage Loans, the related Mortgage Loan documents allow for the sale of individual properties and the severance of the related debt and the assumption by the transferee of such portion of the Mortgage Loan as-is allocable to the individual property acquired by that transferee, subject to the satisfaction of certain conditions. In addition, with respect to certain Mortgage Loans, the related Mortgage Loan documents allow for partial releases of individual Mortgaged Properties during a lockout period or during such time as a Yield Maintenance Charge would otherwise be payable, which could result in a prepayment of a portion of the initial principal balance of the related Mortgage Loan without payment of a Yield Maintenance Charge or Prepayment Premium. Additionally, in the case of a partial release of an individual Mortgaged Property, the related release amount in many cases is greater than the Allocated Loan Amount for the Mortgaged Property being released, which would result in a greater than proportionate paydown of the Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions”.

 

Depending on prevailing market interest rates, the outlook for market interest rates and economic conditions generally, some borrowers may sell Mortgaged Properties in order to realize their equity in the Mortgaged Property, to meet cash flow needs or to make other investments. In addition, some borrowers may be motivated by federal and state tax laws (which are subject to change) to sell Mortgaged Properties prior to the exhaustion of tax depreciation benefits.

 

We make no representation as to the particular factors that will affect the rate and timing of prepayments and defaults on the Mortgage Loans, as to the relative importance of those factors, as to the percentage of the principal balance of the Mortgage Loans that will be prepaid or as to which a default will have occurred as of any date or as to the overall rate of prepayment or default on the Mortgage Loans.

 

Delay in Payment of Distributions

 

Because each monthly distribution is made on each Distribution Date, which is at least 15 days after the end of the related Interest Accrual Period for the certificates, the effective yield to the holders of such certificates will be lower than the yield that would otherwise be produced by the applicable Pass-Through Rates and purchase prices (assuming the prices did not account for the delay).

 

Yield on the Certificates with Notional Amounts

 

The yield to maturity of the certificates with Notional Amounts will be highly sensitive to the rate and timing of reductions made to the Certificate Balances of the related Underlying Classes of certificates or Underlying Trust Components, including by reason of prepayments and principal losses on the Mortgage Loans and other factors described above.

 

Any optional termination by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates would result in prepayment in full of the Offered Certificates and would have an adverse effect on the yield of a class of the certificates with Notional Amounts because a termination would have an effect similar to a principal prepayment in full of the Mortgage Loans and, as a result, investors in these certificates and any other Offered Certificates purchased at premium might not fully recoup their initial investment. See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”.

 

Investors in the certificates with Notional Amounts should fully consider the associated risks, including the risk that an extremely rapid rate of prepayment or other liquidation of the Mortgage Loans could result in the failure of such investors to recoup fully their initial investments.

 

Weighted Average Life

 

The weighted average life of a Principal Balance Certificate refers to the average amount of time that will elapse from the date of its issuance until each dollar to be applied in reduction of the aggregate certificate balance of those certificates is paid to the related investor. The weighted average life of a Principal Balance Certificate will be influenced by, among other things, the rate at which principal on the Mortgage Loans is paid or otherwise received, which may be in the form of scheduled amortization, voluntary prepayments, Insurance and Condemnation Proceeds and Liquidation Proceeds. Distributions among the various classes of certificates and the VRR Interest will be made as set forth under “Description of the Certificates—Distributions—Priority of Distributions” and “Credit Risk RetentionVRR InterestPriority of Distributions”.

 

383 

 

 

 

Prepayments on Mortgage Loans may be measured by a prepayment standard or model. The “Constant Prepayment Rate” or “CPR” model represents an assumed constant annual rate of prepayment each month, expressed as a per annum percentage of the then-scheduled principal balance of the pool of Mortgage Loans. The “CPY” model represents an assumed CPR prepayment rate after any applicable lockout period, any applicable period in which defeasance is permitted and any applicable yield maintenance period. The depositor also may utilize the “CPP” model, which represents an assumed CPR prepayment rate after any applicable lockout period, any applicable period in which defeasance is permitted, any applicable yield maintenance period and after any fixed penalty period. The model used in this prospectus is the CPY model. As used in each of the following tables, the column headed “0% CPY” assumes that none of the Mortgage Loans is prepaid before its maturity date or Anticipated Repayment Date, as the case may be. The columns headed “25% CPY”, “50% CPY”, “75% CPY” and “100% CPY” assume that prepayments on the Mortgage Loans are made at those levels of CPY following the expiration of any applicable lockout period, any applicable period in which defeasance is permitted and any applicable yield maintenance period (except as described below). We cannot assure you, however, that prepayments of the Mortgage Loans will conform to any level of CPY, and we make no representation that the Mortgage Loans will prepay at the levels of CPY shown or at any other prepayment rate.

 

The following tables indicate the percentage of the initial Certificate Balance (or, in the case of the Class A-4 and Class A-5 Certificates, the percentage of the related potential maximum and minimum initial Certificate Balances, respectively) of each class of the Offered Certificates that are also Principal Balance Certificates offered by this prospectus that would be outstanding after each of the dates shown at various CPYs and the corresponding weighted average life of each such class of Offered Certificates. The tables below with respect to the Class A-4, Class A-5, Class A-S, Class B and Class C certificates apply equally to each class of Class A-4 Exchangeable Certificates, Class A-5 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates, respectively, that has a Certificate Balance, assuming, in each such case, the maximum possible Certificate Balance of such Class of Exchangeable Certificates and that no exchanges of Exchangeable Certificates have taken place prior to the calculation of the applicable table. The tables have been prepared on the basis of the following assumptions (the “Structuring Assumptions”), among others:

 

except as otherwise set forth below, the Mortgage Loans have the characteristics set forth on Annex A-1 and the aggregate Cut-off Date Balance of the Mortgage Loans is as described in this prospectus;

 

the initial aggregate certificate balance, notional amount or VRR Interest Balance, as the case may be, of each interest-bearing class of certificates or the VRR Interest is as described in this prospectus;

 

the pass-through rate for each interest-bearing class of certificates is as described in this prospectus;

 

no delinquencies, defaults or losses occur with respect to any of the Mortgage Loans;

 

no additional trust fund expenses (including Operating Advisor Expenses) arise, no Servicing Advances are made under the PSA and the only expenses of the issuing entity consist of the Certificate Administrator/Trustee Fees, the Servicing Fees, any related Pari Passu Loan Primary Servicing Fees, the CREFC® Intellectual Property Royalty License Fees, the Asset Representations Reviewer Fees and the Operating Advisor Fees, each as set forth on Annex A-1;

 

there are no modifications, extensions, waivers or amendments affecting the monthly debt service payments by borrowers on the Mortgage Loans;

 

each of the Mortgage Loans provides for monthly debt service payments to be due on the first day of each month, regardless of the actual day of the month on which those payments are otherwise due and regardless of whether the subject date is a business day or not;

 

all monthly debt service or balloon payments on the Mortgage Loans are timely received by a master servicer on behalf of the issuing entity on the day on which they are assumed to be due or paid as described in the immediately preceding bullet;

 

each ARD Loan, if any, in the trust fund is paid in full on its Anticipated Repayment Date;

 

no involuntary prepayments are received as to any Mortgage Loan at any time (including, without limitation, as a result of any application of escrows, reserve or holdback amounts if performance criteria are not satisfied);

 

except as described in the next two succeeding bullets, no voluntary prepayments are received as to any Mortgage Loan during that Mortgage Loan’s prepayment lockout period, any period when defeasance is

 

384 

 

 

permitted, or during any period when principal prepayments on that Mortgage Loan are required to be accompanied by a Prepayment Premium or Yield Maintenance Charge;

 

except as otherwise assumed in the immediately preceding two bullets, prepayments are made on each of the Mortgage Loans at the indicated CPYs set forth in the subject tables or other relevant part of this prospectus, without regard to any limitations in those Mortgage Loans on partial voluntary principal prepayments;

 

all prepayments on the Mortgage Loans are assumed to be accompanied by a full month’s interest and no Prepayment Interest Shortfalls occur;

 

no Yield Maintenance Charges or Prepayment Premiums are collected;

 

no person or entity entitled thereto exercises its right of optional termination as described in this prospectus;

 

no Mortgage Loan is required to be repurchased, and none of the holders of the Controlling Class (or any other Certificateholder), the special servicer, the master servicer or the holders of the Class R certificates will exercise its option to purchase all the Mortgage Loans and thereby cause an early termination of the issuing entity and no holder of any Subordinate Companion Loan, mezzanine debt or other indebtedness will exercise its option to purchase the related Mortgage Loan;

 

distributions on the Offered Certificates are made on the 15th day of each month, commencing in November 2021; and

 

the Offered Certificates are settled with investors on October 13, 2021.

 

To the extent that the Mortgage Loans have characteristics that differ from those assumed in preparing the tables set forth below, a class of the Offered Certificates that are also Principal Balance Certificates may mature earlier or later than indicated by the tables. The tables set forth below are for illustrative purposes only and it is highly unlikely that the Mortgage Loans will actually prepay at any constant rate until maturity or that all the Mortgage Loans will prepay at the same rate. In addition, variations in the actual prepayment experience and the balance of the Mortgage Loans that prepay may increase or decrease the percentages of initial Certificate Balances (and weighted average lives) shown in the following tables. These variations may occur even if the average prepayment experience of the Mortgage Loans were to equal any of the specified CPY percentages. Investors should not rely on the prepayment assumptions set forth in this prospectus and are urged to conduct their own analyses of the rates at which the Mortgage Loans may be expected to prepay, based on their own assumptions. Furthermore, in light of the recent COVID-19 pandemic, several of the Structuring Assumptions (particularly those regarding the timely receipt of all scheduled loan payments and the absence of any delinquencies, defaults, forbearances, loan modifications and advances) may not prove to be entirely accurate. Based on the foregoing assumptions, the following tables indicate the resulting weighted average lives of each class of Offered Certificates and set forth the percentage of the initial Certificate Balance of the class of the certificate that would be outstanding after each of the dates shown at the indicated CPYs.

 

Percent of the Initial Certificate Balance
of the Class A-1 Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 85% 85% 85% 85% 85%
October 2023 70% 70% 70% 70% 70%
October 2024 51% 51% 51% 51% 51%
October 2025 25% 25% 25% 25% 25%
October 2026 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 2.85 2.84 2.84 2.83 2.83
             

 

385 

 

 

Percent of the Initial Certificate Balance
of the Class A-2 Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 4.98 4.96 4.94 4.90 4.67
             

Percent of the Initial Certificate Balance
of the Class A-3 Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 6.87 6.84 6.81 6.77 6.49
             

Percent of the Initial Certificate Balance
of the Class A-SB Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY 

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 80% 80% 80% 80% 80%
October 2028 60% 60% 60% 60% 60%
October 2029 38% 38% 38% 38% 38%
October 2030 16% 16% 16% 16% 17%
October 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 7.47 7.47 7.47 7.47 7.47

 

386 

 

 

Percent of the Maximum Initial Certificate Balance ($190,000,000)(1)
of the Class A-4 Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 97% 97% 97% 97% 97%
October 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 9.77 9.74 9.70 9.63 9.44

 

(1)The exact initial Certificate Balance of the Class A-4 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the maximum potential initial Certificate Balance of the Class A-4 Certificates; however, the actual Certificate Balance may be less than the maximum shown, in which case the Weighted Average Lives may be different than those shown above.

 

Percent of the Minimum Initial Certificate Balance ($0)(1)
of the Class A-4 Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date NAP NAP NAP NAP NAP
October 2022 NAP NAP NAP NAP NAP
October 2023 NAP NAP NAP NAP NAP
October 2024 NAP NAP NAP NAP NAP
October 2025 NAP NAP NAP NAP NAP
October 2026 NAP NAP NAP NAP NAP
October 2027 NAP NAP NAP NAP NAP
October 2028 NAP NAP NAP NAP NAP
October 2029 NAP NAP NAP NAP NAP
October 2030 NAP NAP NAP NAP NAP
October 2031 and thereafter NAP NAP NAP NAP NAP
Weighted Average Life (years) NAP NAP NAP NAP NAP

 

(1)The exact initial Certificate Balance of the Class A-4 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the minimum potential initial Certificate Balance of the Class A-4 Certificates; however, the actual Certificate Balance may be greater than the minimum shown, in which case the Weighted Average Lives may be different than those shown above.

 

387 

 

 

Percent of the Maximum Initial Certificate Balance ($413,272,000)(1)
of the Class A-5 Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 98% 98% 98% 98% 98%
October 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 9.83 9.81 9.79 9.75 9.55
             

(1)The exact initial Certificate Balance of the Class A-5 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the maximum potential initial Certificate Balance of the Class A-5 Certificates; however, the actual Certificate Balance may be less than the maximum shown, in which case the Weighted Average Lives may be different than those shown above.

 

Percent of the Minimum Initial Certificate Balance ($223,272,000)(1)
of the Class A-5 Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 100% 100% 100% 100% 100%
October 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 9.88 9.88 9.86 9.85 9.64

 

(1)The exact initial Certificate Balance of the Class A-5 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the minimum potential initial Certificate Balance of the Class A-5 Certificates; however, the actual Certificate Balance may be greater than the minimum shown, in which case the Weighted Average Lives may be different than those shown above.

 

Percent of the Initial Certificate Balance
of the Class A-S Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 100% 100% 100% 100% 100%
October 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 9.92 9.92 9.92 9.92 9.67

 

388 

 

 

Percent of the Initial Certificate Balance
of the Class B Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 100% 100% 100% 100% 100%
October 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 9.94 9.92 9.92 9.92 9.73

 

Percent of the Initial Certificate Balance
of the Class C Certificates at the Respective CPYs
Set Forth Below:

 

Distribution Date 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

Closing Date 100% 100% 100% 100% 100%
October 2022 100% 100% 100% 100% 100%
October 2023 100% 100% 100% 100% 100%
October 2024 100% 100% 100% 100% 100%
October 2025 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 100% 100% 100% 100% 100%
October 2031 and thereafter 0% 0% 0% 0% 0%
Weighted Average Life (years) 10.01 10.00 9.97 9.93 9.76

 

Pre-Tax Yield to Maturity Tables

 

The following tables indicate the approximate pre-tax yield to maturity on a corporate bond equivalent basis on the Offered Certificates for the specified CPYs based on the assumptions set forth under “—Weighted Average Life” above. It was further assumed that the purchase price of the Offered Certificates is as specified in the tables below, expressed as a percentage of the initial Certificate Balance or Notional Amount, as applicable, plus accrued interest from and including October 1, 2021 to and excluding the Closing Date.

 

The yields set forth in the following tables were calculated by determining the monthly discount rates that, when applied to the assumed streams of cash flows to be paid on the applicable class of Offered Certificates, would cause the discounted present value of such assumed stream of cash flows to equal the assumed purchase price of such class plus accrued interest, and by converting such monthly rates to semi-annual corporate bond equivalent rates. Such calculations do not take into account shortfalls in collection of interest due to prepayments (or other liquidations) of the Mortgage Loans or the interest rates at which investors may be able to reinvest funds received by them as distributions on the applicable class of certificates (and, accordingly, do not purport to reflect the return on any investment in the applicable class of Offered Certificates when such reinvestment rates are considered).

 

The yields set forth in the following tables with respect to each Class of Exchangeable Certificates were calculated assuming the maximum possible Certificate Balance or Notional Amount, as applicable, of such Class and that no exchanges of Exchangeable Certificates have taken place prior to the calculation of the applicable table.

 

The characteristics of the Mortgage Loans may differ from those assumed in preparing the tables below. In addition, we cannot assure you that the Mortgage Loans will prepay in accordance with the above assumptions at any of the rates shown in the tables or at any other particular rate, that the cash flows on the applicable class of Offered Certificates will correspond to the cash flows shown in this prospectus or that the aggregate purchase price

 

389 

 

 

of such class of Offered Certificates will be as assumed. In addition, it is unlikely that the Mortgage Loans will prepay in accordance with the above assumptions at any of the specified CPYs until maturity or that all the Mortgage Loans will so prepay at the same rate. Timing of changes in the rate of prepayments may significantly affect the actual yield to maturity to investors, even if the average rate of principal prepayments is consistent with the expectations of investors. Investors must make their own decisions as to the appropriate prepayment assumption to be used in deciding whether to purchase any class of Offered Certificates. Furthermore, in light of the recent COVID-19 pandemic, several of the Structuring Assumptions (particularly, those regarding the timely receipt of all scheduled loan payments and the absence of any delinquencies, defaults, forbearances, loan modifications and advances) may not prove to be entirely accurate.

 

For purposes of this prospectus, prepayment assumptions with respect to the Mortgage Loans are presented in terms of the CPY model described under “—Weighted Average Life” above.

 

Pre-Tax Yield to Maturity for the Class A-1 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-2 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-2 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-3 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-3 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY 

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-SB Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-SB certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-4 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-4 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

390 

 

 

Pre-Tax Yield to Maturity for the Class A-4-1 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-4-1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-4-2 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-4-2 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-4-X1 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class A-4-X1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-4-X2 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class A-4-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-5 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-5 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY 

75% CPY 

100% CPY 

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-5-1 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-5-1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY 

25% CPY 

50% CPY 

75% CPY 

100% CPY 

[_]% [_]% [_]% [_]% [_]% [_]%

 

391 

 

 

Pre-Tax Yield to Maturity for the Class A-5-2 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-5-2 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-5-X1 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class A-5-X1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-5-X2 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class A-5-X2 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class X-A Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class X-A certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class X-B Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class X-B certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY 

50% CPY 

75% CPY 

100% CPY 

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-S Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-S certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY 

50% CPY 

75% CPY 

100% CPY 

[_]% [_]% [_]% [_]% [_]% [_]%

 

392 

 

 

Pre-Tax Yield to Maturity for the Class A-S-1 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-S-1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-S-2 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class A-S-2 certificates (excluding accrued interest))

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-S-X1 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class A-S-X1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY 

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class A-S-X2 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class A-S-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class B Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class B certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class B-1 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class B-1 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

393 

 

 

Pre-Tax Yield to Maturity for the Class B-2 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class B-2 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class B-X1 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class B-X1 certificates (excluding accrued interest))

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class B-X2 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class B-X2 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class C Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class C certificates (excluding accrued interest)) 

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class C-1 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class C-1 certificates (excluding accrued interest))

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class C-2 Certificates

 

Assumed Purchase Price
(% of Initial Certificate Balance
of Class C-2 certificates (excluding accrued interest)) 

Prepayment Assumption (CPY)

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

394 

 

 

Pre-Tax Yield to Maturity for the Class C-X1 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class C-X1 certificates (excluding accrued interest))

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

 

Pre-Tax Yield to Maturity for the Class C-X2 Certificates

 

Assumed Purchase Price
(% of Initial Notional Amount
of Class C-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPY) 

0% CPY

25% CPY

50% CPY

75% CPY

100% CPY

[_]% [_]% [_]% [_]% [_]% [_]%

395 

 

Material Federal Income Tax Considerations

 

General

 

The following is a general discussion of the anticipated material federal income tax consequences of the purchase, ownership and disposition of the certificates (other than the Class R certificates) and the VRR Interest. The discussion below does not purport to address all federal income tax consequences that may be applicable to particular categories of investors (such as banks, insurance companies, securities dealers, foreign persons, persons subject to special tax accounting rules as a result of their use of certain financial statements, investors whose functional currency is not the U.S. dollar, and investors that hold the certificates as part of a “straddle” or “conversion transaction”), some of which may be subject to special rules. The authorities on which this discussion is based are subject to change or different interpretations, and any such change or interpretation could apply retroactively. This discussion reflects the provisions of the Internal Revenue Code of 1986, as amended (the “Code”), as well as regulations (the “REMIC Regulations”) promulgated by the U.S. Department of the Treasury and the IRS. Investors are encouraged to consult their tax advisors in determining the federal, state, local or any other tax consequences to them of the purchase, ownership and disposition of the certificates.

 

Two separate real estate mortgage investment conduit (“REMIC”) elections will be made with respect to designated portions of the issuing entity (the “Lower-Tier REMIC” and the “Upper-Tier REMIC”, and, together, the “Trust REMICs”). The Lower-Tier REMIC will hold the Mortgage Loans and the related proceeds of the Mortgage Loans (excluding the entitlement to Excess Interest) and certain other assets and will issue (i) one or more classes of uncertificated regular interests (the “Lower-Tier Regular Interests”) to the Upper-Tier REMIC and (ii) an uncertificated interest represented by the Class R certificates as the sole class of “residual interests” in the Lower-Tier REMIC.

 

The VRR Interest will consist of a REMIC regular interest (the “VRR REMIC Regular Interest”) and a portion of the entitlement to Excess Interest which will be held by the grantor trust (the “VRR Excess Interest Portion”). Each of these assets is subject to different income tax treatment. Upon acquiring any interest in the VRR Interest, a VRR Interest Owner must establish the initial, separate tax basis for each asset by allocating the cost of the interest in the VRR Interest between them based on their relative fair market values at the time of acquisition. Upon disposing of any interest in the VRR Interest, a VRR Interest Owner must establish the separate amount realized for each property by allocating the sales price of the interest in the VRR Interest between them based on their relative fair market values at the time of disposition.

 

The Upper-Tier REMIC will hold the Lower-Tier Regular Interests and will issue (i) the Class A-4, Class A-4-X1, Class A-4-X2, Class A-5, Class A-5-X1, Class A-5-X2, Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 Trust Components (the “Trust Components”) and the Class A-1, Class A-2, Class A-3, Class A-SB, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G, Class D, Class E, Class F, Class G, Class H-RR and Class J-RR certificates and the VRR REMIC Regular Interest (together with the Trust Components, the “Regular Interests”), each representing a regular interest in the Upper-Tier REMIC and (ii) an uncertificated interest represented by the Class R certificates as the sole class of “residual interests” in the Upper-Tier REMIC. The Class R certificates represent the residual interest in each Trust REMIC.

 

Qualification as a REMIC requires ongoing compliance with certain conditions. Assuming (i) the making of appropriate elections, (ii) compliance with the PSA and each intercreditor agreement, (iii) compliance with the provisions of any Non-Serviced PSA and any amendments thereto and the continued qualification of the REMICs formed under any Non-Serviced PSA and (iv) compliance with any changes in the law, including any amendments to the Code or applicable Treasury regulations thereunder, in the opinion of Sidley Austin LLP, special tax counsel to the depositor, (a) each Trust REMIC will qualify as a REMIC, (b) each of the Lower-Tier Regular Interests will constitute a “regular interest” in the Lower-Tier REMIC, (c) each of the Regular Interests will constitute a “regular interest” in the Upper-Tier REMIC and (d) the Class R certificates will evidence the sole class of “residual interests” in each Trust REMIC.

 

In addition, in the opinion of Sidley Austin LLP, special tax counsel to the depositor, for federal income tax purposes, the portion of the issuing entity consisting of the entitlement to any Excess Interest, the related distribution account and the Trust Components will be classified as a trust under Section 301.7701-4(c) of the Treasury regulations (the “Grantor Trust”) and the holders of the Class V certificates and the VRR Interest will be treated as the beneficial owners of the Excess Interest and the related distribution account portion under Section 671 of the Code. The Upper-Tier REMIC will issue the Trust Components, all of which will be held by the Grantor Trust. The Grantor Trust will also issue the Exchangeable Certificates, all of which will represent beneficial ownership under section 671 of the Code of one or more of the Trust Components.

 

396 

 

 

Qualification as a REMIC

 

In order for each Trust REMIC to qualify as a REMIC, there must be ongoing compliance on the part of such Trust REMIC with the requirements set forth in the Code. Each Trust REMIC must fulfill an asset test, which requires that no more than a de minimis portion of the assets of such Trust REMIC, as of the close of the third calendar month beginning after the Closing Date (which for purposes of this discussion is the date of the issuance of the Regular Interests, the “Startup Day”) and at all times thereafter, may consist of assets other than “qualified mortgages” and “permitted investments”. The REMIC Regulations provide a safe harbor pursuant to which the de minimis requirements will be met if at all times the aggregate adjusted basis of the nonqualified assets is less than 1% of the aggregate adjusted basis of all such Trust REMIC’s assets. Each Trust REMIC also must provide “reasonable arrangements” to prevent its residual interest from being held by “disqualified organizations” or their agents and must furnish applicable tax information to transferors or agents that violate this restriction. The PSA will provide that no legal or beneficial interest in the Class R certificates may be transferred or registered unless certain conditions, designed to prevent violation of this restriction, are met. It is expected that each Trust REMIC will qualify as a REMIC at all times that any of its regular interests are outstanding.

 

A qualified mortgage is any obligation that is principally secured by an interest in real property and that is either transferred to a REMIC on the Startup Day or is purchased by a REMIC within a 3 month period thereafter pursuant to a fixed price contract in effect on the Startup Day. Qualified mortgages include (i) whole mortgage loans or split-note interests in such mortgage loans, such as the Mortgage Loans; provided that, in general, (a) the fair market value of the real property security (including permanently affixed buildings and structural components that are integrated into such buildings, serve such buildings in their passive functions and do not produce or contribute to the production of income other than consideration for the use or occupancy of space, but excluding personal property security) (reduced by (1) the amount of any lien on the real property security that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property security that is in parity with the Mortgage Loan) is at least 80% of the aggregate principal balance of such Mortgage Loan either at origination or as of the Startup Day (a loan-to-value ratio of not more than 125% with respect to the real property security) or (b) substantially all the proceeds of the Mortgage Loan or the underlying mortgages were used to acquire, improve or protect an interest in real property that, at the date of origination, was the only security for the Mortgage Loan, and (ii) regular interests in another REMIC, such as the Lower-Tier Regular Interests that will be held by the Upper-Tier REMIC. If a Mortgage Loan was not in fact principally secured by real property or is otherwise not a qualified mortgage, it must be disposed of within 90 days of discovery of such defect, or otherwise ceases to be a qualified mortgage after such 90-day period.

 

Permitted investments include “cash flow investments”, “qualified reserve assets” and “foreclosure property”. A cash flow investment is an investment, earning a return in the nature of interest, of amounts received on or with respect to qualified mortgages for a temporary period, not exceeding 13 months, until the next scheduled distribution to holders of interests in the REMIC. A qualified reserve asset is any intangible property held for investment that is part of any reasonably required reserve maintained by the REMIC to provide for payments of expenses of the REMIC or amounts due on its regular or residual interests in the event of defaults (including delinquencies) on the qualified mortgages, lower than expected reinvestment returns, Prepayment Interest Shortfalls and certain other contingencies. The Trust REMICs will not hold any qualified reserve assets. Foreclosure property is real property acquired by a REMIC in connection with the default or imminent default of a qualified mortgage and maintained by the REMIC in compliance with applicable rules and personal property that is incidental to such real property; provided that the mortgage loan sellers had no knowledge or reason to know, as of the Startup Day, that such a default had occurred or would occur. Foreclosure property may generally not be held after the close of the third calendar year beginning after the date the issuing entity acquires such property, with one extension that may be granted by the IRS.

 

A mortgage loan held by a REMIC will fail to be a qualified mortgage if it is “significantly modified” unless default is “reasonably foreseeable” or where the servicer believes there is a “significant risk of default” upon maturity of the mortgage loan or at an earlier date, and that by making such modification the risk of default is substantially reduced. A mortgage loan held by a REMIC will not be considered to have been “significantly modified” following the release of the lien on a portion of the real property collateral if (a) the release is pursuant to a defeasance permitted under the mortgage loan documents that occurs more than two years after the startup day of the REMIC or (b) following the release the loan-to-value ratio for the mortgage loan is not more than 125% with respect to the real property security. Furthermore, if the release is not pursuant to a defeasance and following the release the loan-to-value ratio for the mortgage loan is greater than 125%, the mortgage loan will continue to be a qualified mortgage if the release is part of a “qualified paydown transaction” in accordance with Revenue Procedure 2010-30.

 

In addition to the foregoing requirements, the various interests in a REMIC also must meet certain requirements. All of the interests in a REMIC must be either of the following: (i) one or more classes of regular interests or (ii) a single class of residual interests on which distributions, if any, are made pro rata. A regular interest is an interest in a REMIC that is issued on the Startup Day with fixed terms, is designated as a regular interest, and unconditionally

 

397 

 

 

entitles the holder to receive a specified principal amount (or other similar amount), and provides that interest payments (or other similar amounts), if any, at or before maturity either are payable based on a fixed rate or a qualified variable rate, or consist of a specified, nonvarying portion of the interest payments on the qualified mortgages. The rate on the specified portion may be a fixed rate, a variable rate, or the difference between one fixed or qualified variable rate and another fixed or qualified variable rate. The specified principal amount of a regular interest that provides for interest payments consisting of a specified, nonvarying portion of interest payments on qualified mortgages may be zero. An interest in a REMIC may be treated as a regular interest even if payments of principal with respect to such interest are subordinated to payments on other regular interests or the residual interest in the REMIC, and are dependent on the absence of defaults or delinquencies on qualified mortgages or permitted investments, lower than reasonably expected returns on permitted investments, expenses incurred by the REMIC or Prepayment Interest Shortfalls. A residual interest is an interest in a REMIC other than a regular interest that is issued on the Startup Day that is designated as a residual interest. Accordingly, each of the Lower-Tier Regular Interests will constitute a class of regular interests in the Lower-Tier REMIC, each class of the Regular Interests will constitute a class of regular interests in the Upper-Tier REMIC, and the Class R certificates will represent the sole class of residual interests in each Trust REMIC.

 

If an entity fails to comply with one or more of the ongoing requirements of the Code for status as a REMIC during any taxable year, the Code provides that the entity or applicable portion of it will not be treated as a REMIC for such year and thereafter. In this event, any entity with debt obligations with two or more maturities, such as the Trust REMICs, may be treated as a separate association taxable as a corporation under Treasury regulations, and the certificates may be treated as equity interests in such an association. The Code, however, authorizes the Treasury Department to issue regulations that address situations where failure to meet one or more of the requirements for REMIC status occurs inadvertently and in good faith. No such regulations have been proposed, however, and investors should be aware that the Conference Committee Report to the Tax Reform Act of 1986 (the “1986 Act”) indicates that any such relief may be accompanied by sanctions, such as the imposition of a corporate tax on all or a portion of a REMIC’s income for the period of time in which the requirements for REMIC status are not satisfied.

 

Exchangeable Certificates

 

Whether or not a Certificate represents one, or more than one, Regular Interest, each Regular Interest represented by a Certificate will be treated as a separately taxable interest: the basis of each such Regular Interest and the income, deduction, loss and gain of each such Regular Interest should be accounted for separately.

 

Upon acquiring a Certificate for cash, the Certificateholder must establish a separate basis in each of the Regular Interests. The Certificateholder can do so by allocating the cost of the Certificate among the Regular Interest (s) based on their relative fair market values at the time of acquisition. Similarly, if a Certificateholder disposes of a Certificate for cash, the Certificateholder must establish a separate gain or loss for each Regular Interest. The Certificateholder can do so by allocating the amount realized for the Certificate among the Regular Interests based on their relative fair market values at the time of disposition.

 

Because each of the one or more Regular Interests will be treated as a separately taxable interest, no gain or loss will be realized upon surrendering one Certificate representing one group of Regular Interests in exchange for two or more Certificates representing the same group of components in different combinations. Regardless of the value of the Certificates received, immediately after the exchange, each of the Regular Interests represented by the Certificate surrendered will have the same basis as it did immediately before the exchange and will continue to be accounted for separately. Similarly, no gain or loss will be realized upon surrendering two or more Certificates representing one group of Regular Interests in exchange for one or more Certificates representing the same group of Regular Interests in different combinations. Regardless of the value of the Certificate or Certificates received, immediately after the exchange, each of the Regular Interests underlying the Certificates surrendered will have the same basis as it did immediately before the exchange and will continue to be accounted for separately.

 

Taxation of Regular Interests Underlying an Exchangeable Certificate

 

Each Regular Interest generally will be treated for federal income tax purposes as a debt instrument issued by the Upper-Tier REMIC. The discussion that follows applies separately to each Regular Interest represented by a Certificate.

 

Status of Offered Certificates

 

Offered Certificates held by a real estate investment trust will constitute “real estate assets” within the meaning of Code Section 856(c)(5)(B), and interest (including original issue discount) on the Offered Certificates will be

 

398 

 

 

considered “interest on obligations secured by mortgages on real property or on interests in real property” within the meaning of Code Section 856(c)(3)(B) in the same proportion that, for both purposes, the assets of the issuing entity would be so treated. If at all times 95% or more of the assets of the issuing entity qualify for each of the foregoing treatments, the Offered Certificates will qualify for the corresponding status in their entirety. For the purposes of the foregoing determinations, the Trust REMICs will be treated as a single REMIC. For purposes of Code Section 856(c)(5)(B), payments of principal and interest on the Mortgage Loans that are reinvested pending distribution to holders of Offered Certificates qualify for such treatment. Offered Certificates held by a domestic building and loan association will be treated as “loans . . . secured by an interest in real property which is . . . residential real property” within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets described in Code Section 7701(a)(19)(C) only to the extent the Mortgage Loans are secured by residential real property. As of the Cut-off Date, 20 of the Mortgaged Properties securing or partially securing 10 Mortgage Loans (16.9%) are multifamily properties or mixed use properties with a multifamily component. Holders of Offered Certificates should consult their tax advisors regarding the extent to which their Offered Certificates will qualify for this treatment. In addition, Mortgage Loans that have been defeased with government securities will not qualify for such treatment. Offered Certificates will be “qualified mortgages” within the meaning of Code Section 860G(a)(3) for another REMIC if transferred to that REMIC within a prescribed time period in exchange for regular or residual interests in that REMIC. Moreover, Offered Certificates held by certain financial institutions will constitute an “evidence of indebtedness” within the meaning of Code Section 582(c)(1).

 

Taxation of Regular Interests

 

General

 

Each class of Regular Interests (whether held directly or indirectly) represents one or more regular interests in the Upper-Tier REMIC. The Regular Interests will represent newly originated debt instruments for federal income tax purposes. In general, interest, original issue discount and market discount on a Regular Interest will be treated as ordinary income to the holder of a Regular Interest (a “Regular Interestholder”), and principal payments on a Regular Interest will be treated as a return of capital to the extent of the Regular Interestholder’s basis in the Regular Interest. Regular Interestholders must use the accrual method of accounting with regard to the Regular Interests, regardless of the method of accounting otherwise used by such Regular Interestholders.

 

Original Issue Discount

 

Holders of Regular Interests issued with original issue discount generally must include original issue discount in ordinary income for federal income tax purposes as it accrues in accordance with the constant yield method, which takes into account the compounding of interest, in advance of receipt of the cash attributable to such income. The following discussion is based on temporary and final Treasury regulations (the “OID Regulations”) under Code Sections 1271 through 1273 and 1275 and on the provisions of the Conference Committee Report to the 1986 Act. Regular Interestholders should be aware, however, that the OID Regulations do not adequately address certain issues relevant to prepayable securities, such as the Regular Interests. To the extent such issues are not addressed in the OID Regulations, the certificate administrator will apply the methodology described in the Conference Committee Report to the 1986 Act. No assurance can be provided that the IRS will not take a different position as to those matters not currently addressed by the OID Regulations. Moreover, the OID Regulations include an anti-abuse rule allowing the IRS to apply or depart from the OID Regulations if necessary or appropriate to ensure a reasonable tax result in light of the applicable statutory provisions. A tax result will not be considered unreasonable under the anti-abuse rule, however, in the absence of a substantial effect on the present value of a taxpayer’s tax liability. Investors are advised to consult their own tax advisors as to the discussion in this prospectus and the appropriate method for reporting interest and original issue discount with respect to the Regular Interests.

 

Each Regular Interest will be treated as an installment obligation for purposes of determining the original issue discount includible in a Regular Interestholder’s income. The total amount of original issue discount on a Regular Interest is the excess of the “stated redemption price at maturity” of the Regular Interest over its “issue price”. The issue price of a class of Regular Interests is the first price at which a substantial amount of Regular Interests of such class is sold to investors (excluding bond houses, brokers and underwriters) (in the case of the VRR REMIC Regular Interest, for the portion of the price of the VRR Interest allocated to the VRR REMIC Regular Interest). Although unclear under the OID Regulations, the certificate administrator will treat the issue price of Regular Interests (including the VRR REMIC Regular Interest) for which there is no substantial sale as of the issue date as the fair market value of such Regular Interests as of the issue date (in the case of the VRR Interest, as reduced for the portion of the price allocable to the right to receive Excess Interest). The issue price of the Regular Interests also includes the amount paid by an initial Regular Interest holder for accrued interest that relates to a period prior to the issue date of such class of Regular Interests. The stated redemption price at maturity of a Regular Interest is the sum of all payments provided by the debt instrument other than any qualified stated interest payments. Under the OID

 

399 

 

 

Regulations, qualified stated interest generally means interest payable at a single fixed rate or a qualified variable rate; provided that such interest payments are unconditionally payable at intervals of one year or less during the entire term of the obligation. Because there is no penalty or default remedy in the case of nonpayment of interest with respect to a Regular Interest, it is possible that no interest on any class of Regular Interests will be treated as qualified stated interest. However, because the Mortgage Loans provide for remedies in the event of default, the certificate administrator will treat all payments of stated interest on the Regular Interests (other than the Class X Certificates) as qualified stated interest (other than accrued interest distributed on the first Distribution Date for the number of days that exceed the interval between the Closing Date and the first Distribution Date). Based upon the anticipated issue price of each such class and a stated redemption price equal to the par amount of each such class (plus such excess interest accrued thereon), it is anticipated that the Class [_] Certificates will be issued with original issue discount for federal income tax purposes.

 

It is anticipated that the certificate administrator will treat the Class X Certificates and the Exchangeable IO Certificates as having no qualified stated interest. Accordingly, such classes will be considered to be issued with original issue discount in an amount equal to the excess of all distributions of interest expected to be received on such classes over their respective issue prices (including interest accrued prior to the Closing Date). Any “negative” amounts of original issue discount on such classes attributable to rapid prepayments with respect to the Mortgage Loans will not be deductible currently. The holder of a Class X Certificate or Exchangeable IO Certificate may be entitled to a deduction for a loss, which may be a capital loss, to the extent it becomes certain that such holder will not recover a portion of its basis in such class, assuming no further prepayments.

 

Under a de minimis rule, original issue discount on a Regular Interest will be considered to be zero if such original issue discount is less than 0.25% of the stated redemption price at maturity of the Regular Interest multiplied by the weighted average maturity of the Regular Interest. For this purpose, the weighted average maturity of the Regular Interest is computed as the sum of the amounts determined by multiplying the number of full years (i.e., rounding down partial years) from the issue date until each distribution in reduction of stated redemption price at maturity is scheduled to be made by a fraction, the numerator of which is the amount of each distribution included in the stated redemption price at maturity of the Regular Interest and the denominator of which is the stated redemption price at maturity or anticipated repayment date of the Regular Interest. The Conference Committee Report to the 1986 Act provides that the schedule of such distributions should be determined in accordance with the assumed rate of prepayment on the Mortgage Loans used in pricing the transaction, i.e., the assumption that subsequent to the date of any determination the Mortgage Loans will prepay at a rate equal to 0% CPY; provided that it is assumed that any ARD Loan prepays on its anticipated repayment date (the “Prepayment Assumption”). See “Yield and Maturity Considerations—Weighted Average Life” above. Holders generally must report de minimis original issue discount pro rata as principal payments are received, and such income will be capital gain if the Regular Interest is held as a capital asset. Under the OID Regulations, however, Regular Interestholders may elect to accrue all de minimis original issue discount, as well as market discount and premium, under the constant yield method. See “—Election To Treat All Interest Under the Constant Yield Method” below. Based on the foregoing, it is anticipated that the Class [_] Certificates will be issued with de minimis original issue discount for federal income tax purposes.

 

A holder of a Regular Interest issued with original issue discount generally must include in gross income for any taxable year the sum of the “daily portions”, as defined below, of the original issue discount on the Regular Interest accrued during an accrual period for each day on which it holds the Regular Interest, including the date of purchase but excluding the date of disposition. With respect to each such Regular Interest, a calculation will be made of the original issue discount that accrues during each successive full accrual period that ends on the day prior to each Distribution Date with respect to the Regular Interests, assuming that prepayments and extensions with respect to the Mortgage Loans will be made in accordance with the Prepayment Assumption. The original issue discount accruing in a full accrual period will be the excess, if any, of (i) the sum of (a) the present value of all of the remaining distributions to be made on the Regular Interest as of the end of that accrual period and (b) the distributions made on the Regular Interest during the accrual period that are included in the Regular Interest’s stated redemption price at maturity, over (ii) the adjusted issue price of the Regular Interest at the beginning of the accrual period. The present value of the remaining distributions referred to in the preceding sentence is calculated based on (i) the yield to maturity of the Regular Interest as of the Startup Day, (ii) events (including actual prepayments) that have occurred prior to the end of the accrual period and (iii) the assumption that the remaining payments will be made in accordance with the original Prepayment Assumption. For these purposes, the adjusted issue price of a Regular Interest at the beginning of any accrual period equals the issue price of the Regular Interest, increased by the aggregate amount of original issue discount with respect to the Regular Interest that accrued in all prior accrual periods and reduced by the amount of distributions included in the Regular Interest’s stated redemption price at maturity that were made on the Regular Interest that were attributable to such prior periods. The original issue discount accruing during any accrual period (as determined in this paragraph) will then be divided by the number of days in the period to determine the daily portion of original issue discount for each day in the period.

 

400 

 

 

Under the method described above, the daily portions of original issue discount required to be included as ordinary income by a Regular Interestholder (other than a holder of a Class X Certificate or Exchangeable IO Certificate) generally will increase to take into account prepayments on the Regular Interests as a result of prepayments on the Mortgage Loans that exceed the Prepayment Assumption, and generally will decrease (but not below zero for any period) if the prepayments are slower than the Prepayment Assumption. Due to the unique nature of interest-only certificates, the preceding sentence may not apply in the case of the Class X Certificates or Exchangeable IO Certificates.

 

Acquisition Premium

 

A purchaser of a Regular Interest at a price greater than its adjusted issue price and less than its remaining stated redemption price at maturity will be required to include in gross income the daily portions of the original issue discount on the Regular Interest reduced pro rata by a fraction, the numerator of which is the excess of its purchase price over such adjusted issue price and the denominator of which is the excess of the remaining stated redemption price at maturity over the adjusted issue price. Alternatively, such a purchaser may elect to treat all such acquisition premium under the constant yield method, as described under the heading “—Election To Treat All Interest Under the Constant Yield Method” below.

 

Market Discount

 

A purchaser of a Regular Interest also may be subject to the market discount rules of Code Sections 1276 through 1278. Under these Code sections and the principles applied by the OID Regulations in the context of original issue discount, “market discount” is the amount by which the purchaser’s original basis in the Regular Interest (i) is exceeded by the remaining outstanding principal payments and non-qualified stated interest payments due on the Regular Interest, or (ii) in the case of a Regular Interest having original issue discount, is exceeded by the adjusted issue price of such Regular Interest at the time of purchase. Such purchaser generally will be required to recognize ordinary income to the extent of accrued market discount on such Regular Interest as distributions includible in its stated redemption price at maturity are received, in an amount not exceeding any such distribution. Such market discount would accrue in a manner to be provided in Treasury regulations and should take into account the Prepayment Assumption. The Conference Committee Report to the 1986 Act provides that until such regulations are issued, such market discount would accrue, at the election of the holder, either (i) on the basis of a constant interest rate or (ii) in the ratio of interest accrued for the relevant period to the sum of the interest accrued for such period plus the remaining interest after the end of such period, or, in the case of classes issued with original issue discount, in the ratio of original issue discount accrued for the relevant period to the sum of the original issue discount accrued for such period plus the remaining original issue discount after the end of such period. Such purchaser also generally will be required to treat a portion of any gain on a sale or exchange of the Regular Interest as ordinary income to the extent of the market discount accrued to the date of disposition under one of the foregoing methods, less any accrued market discount previously reported as ordinary income as partial distributions in reduction of the stated redemption price at maturity were received. Such purchaser will be required to defer deduction of a portion of the excess of the interest paid or accrued on indebtedness incurred to purchase or carry the Regular Interest over the interest (including original issue discount) distributable on the Regular Interest. The deferred portion of such interest expense in any taxable year generally will not exceed the accrued market discount on the Regular Interest for such year. Any such deferred interest expense is, in general, allowed as a deduction not later than the year in which the related market discount income is recognized or the Regular Interest is disposed of. As an alternative to the inclusion of market discount in income on the foregoing basis, the Regular Interestholder may elect to include market discount in income currently as it accrues, in which case the interest deferral rule will not apply. Such election, if made, will apply to all market discount instruments acquired by such Regular Interestholder as of the first day of the taxable year for which the election is made and to all market discount instruments acquired thereafter. See “—Election To Treat All Interest Under the Constant Yield Method” below regarding an alternative manner in which such election may be deemed to be made.

 

Market discount with respect to a Regular Interest will be considered to be zero if such market discount is less than 0.25% of the remaining stated redemption price at maturity of such Regular Interest multiplied by the weighted average maturity of the Regular Interest remaining after the date of purchase. For this purpose, the weighted average maturity is determined by multiplying the number of full years (i.e., rounding down partial years) from the issue date until each distribution in reduction of stated redemption price at maturity is scheduled to be made by a fraction, the numerator of which is the amount of each such distribution included in the stated redemption price at maturity of the Regular Interest and the denominator of which is the total stated redemption price at maturity of the Regular Interest. It appears that de minimis market discount would be reported pro rata as principal payments are received. Treasury regulations implementing the market discount rules have not yet been proposed, and investors should therefore consult their own tax advisors regarding the application of these rules as well as the advisability of making any of the elections with respect to such rules. Investors should also consult Revenue Procedure 92-67 concerning the elections

 

401 

 

 

to include market discount in income currently and to accrue market discount on the basis of the constant yield method.

 

Premium

 

A Regular Interest purchased upon initial issuance or in the secondary market at a cost greater than its remaining stated redemption price at maturity generally is considered to be purchased at a premium. If the Regular Interestholder holds such Regular Interest as a “capital asset” within the meaning of Code Section 1221, the Regular Interestholder may elect under Code Section 171 to amortize such premium under the constant yield method. Such election, if made, will apply to all premium bonds (the interest on which is not tax exempt) held by such Regular Interestholder as of the first day of the taxable year for which the election is made and to all premium bonds acquired thereafter. See “—Election To Treat All Interest Under the Constant Yield Method” below regarding an alternative manner in which such election may be deemed to be made. Final Treasury regulations under Code Section 171 do not, by their terms, apply to prepayable obligations such as the Regular Interests. The Conference Committee Report to the 1986 Act indicates a Congressional intent that the same rules that will apply to the accrual of market discount on installment obligations will also apply to amortizing bond premium under Code Section 171 on installment obligations such as the Regular Interests, although it is unclear whether the alternatives to the constant interest method described above under “—Market Discount” are available. Amortizable bond premium will be treated as an offset to interest income on a Regular Interest rather than as a separate deduction item. It is anticipated that the Class [_] Certificates will be issued at a premium for federal income tax purposes.

 

Election To Treat All Interest Under the Constant Yield Method

 

A holder of a debt instrument such as a Regular Interest may elect to treat all interest that accrues on the instrument using the constant yield method, with none of the interest being treated as qualified stated interest. For purposes of applying the constant yield method to a debt instrument subject to such an election, (i) “interest” includes stated interest, original issue discount, de minimis original issue discount, market discount and de minimis market discount, as adjusted by any amortizable bond premium or acquisition premium and (ii) the debt instrument is treated as if the instrument were issued on the holder’s acquisition date in the amount of the holder’s adjusted basis immediately after acquisition. It is unclear whether, for this purpose, the initial Prepayment Assumption would continue to apply or if a new prepayment assumption as of the date of the holder’s acquisition would apply. A holder generally may make such an election on an instrument by instrument basis or for a class or group of debt instruments. However, if the holder makes such an election with respect to a debt instrument with amortizable bond premium or with market discount, the holder is deemed to have made elections to amortize bond premium or to report market discount income currently as it accrues under the constant yield method, respectively, for all premium bonds held or acquired or market discount bonds acquired by the holder on the first day of the year of the election and for all such bonds acquired thereafter. The election is made on the holder’s federal income tax return for the year in which the debt instrument is acquired and is irrevocable except with the approval of the IRS. Investors are encouraged to consult their tax advisors regarding the advisability of making such an election.

 

Treatment of Losses

 

Holders of the Regular Interests will be required to report income with respect to the Regular Interests on the accrual method of accounting, without giving effect to delays or reductions in distributions attributable to defaults or delinquencies on the Mortgage Loans, except to the extent it can be established that such losses are uncollectible. Accordingly, a Regular Interestholder may have income, or may incur a diminution in cash flow as a result of a default or delinquency, but may not be able to take a deduction (subject to the discussion below) for the corresponding loss until a subsequent taxable year. In this regard, investors are cautioned that while they generally may cease to accrue interest income if it reasonably appears that the interest will be uncollectible, the IRS may take the position that original issue discount must continue to be accrued in spite of its uncollectibility until the debt instrument is disposed of in a taxable transaction or becomes worthless in accordance with the rules of Code Section 166. The following discussion does not apply to holders of interest-only Regular Interests. Under Code Section 166, it appears that the holders of Regular Interests that are corporations or that otherwise hold the Regular Interests in connection with a trade or business should in general be allowed to deduct as an ordinary loss any such loss sustained (and not previously deducted) during the taxable year on account of any such Regular Interests becoming wholly or partially worthless, and that, in general, the Regular Interestholders that are not corporations and do not hold the Regular Interests in connection with a trade or business will be allowed to deduct as a short term capital loss any loss with respect to principal sustained during the taxable year on account of such Regular Interests becoming wholly worthless. Although the matter is not free from doubt, such non-corporate holders of Regular Interests should be allowed a bad debt deduction at such time as the certificate balance of any class of such Regular Interests is reduced to reflect losses on the Mortgage Loans below such holder’s basis in the Regular Interests. The IRS, however, could take the position that non-corporate holders will be allowed a bad debt deduction to reflect such losses only after the

 

402 

 

 

classes of Regular Interests have been otherwise retired. The IRS could also assert that losses on a class of Regular Interests are deductible based on some other method that may defer such deductions for all holders, such as reducing future cash flow for purposes of computing original issue discount. This may have the effect of creating “negative” original issue discount that, with the possible exception of the method discussed in the following sentence, would be deductible only against future positive original issue discount or otherwise upon termination of the applicable class. Although not free from doubt, a holder of Regular Interests with negative original issue discount may be entitled to deduct a loss to the extent that its remaining basis would exceed the maximum amount of future payments to which such holder was entitled, assuming no further prepayments. No bad debt losses will be allowed with respect to the classes of interest-only Regular Interests, such as the Class X Certificates or Exchangeable IO Certificates. Regular Interestholders are urged to consult their own tax advisors regarding the appropriate timing, amount and character of any loss sustained with respect to such Regular Interests. Special loss rules are applicable to banks and thrift institutions, including rules regarding reserves for bad debts. Such taxpayers are advised to consult their tax advisors regarding the treatment of losses on the Regular Interests.

 

Yield Maintenance Charges and Prepayment Premiums

 

Yield Maintenance Charges and Prepayment Premiums actually collected on the Mortgage Loans will be distributed as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”. It is not entirely clear under the Code when the amount of Yield Maintenance Charges and Prepayment Premiums so allocated should be taxed to the holders of the applicable classes of certificates receiving such amounts, but it is not expected, for federal income tax reporting purposes, that Yield Maintenance Charges and Prepayment Premiums will be treated as giving rise to any income to the holder of such class of certificates prior to the certificate administrator’s actual receipt of Yield Maintenance Charges and Prepayment Premiums. Yield Maintenance Charges and Prepayment Premiums, if any, may be treated as paid upon the retirement or partial retirement of the applicable classes of certificates receiving such amounts. The IRS may disagree with these positions. Certificateholders should consult their own tax advisors concerning the treatment of Yield Maintenance Charges and Prepayment Premiums.

 

Sale or Exchange of Regular Interests

 

If a Regular Interestholder sells or exchanges a Regular Interest, such Regular Interestholder will recognize gain or loss equal to the difference, if any, between the amount received and its adjusted basis in the Regular Interest. The adjusted basis of a Regular Interest generally will equal the cost of the Regular Interest to the seller, increased by any original issue discount or market discount previously included in the seller’s gross income with respect to the Regular Interest and reduced by amounts included in the stated redemption price at maturity of the Regular Interest that were previously received by the seller, by any amortized premium, and by any deductible losses on the Regular Interest.

 

Except as described above with respect to market discount, and except as provided in this paragraph, any gain or loss on the sale or exchange of a Regular Interest realized by an investor that holds the Regular Interest as a capital asset will be capital gain or loss and will be long term or short term depending on whether the Regular Interest has been held for the long term capital gain holding period (more than one year). Such gain will be treated as ordinary income: (i) if the Regular Interest is held as part of a “conversion transaction” as defined in Code Section 1258(c), up to the amount of interest that would have accrued on the Regular Interestholder’s net investment in the conversion transaction at 120% of the appropriate applicable federal rate under Code Section 1274(d) in effect at the time the taxpayer entered into the transaction minus any amount previously treated as ordinary income with respect to any prior disposition of property that was held as part of such transaction; (ii) in the case of a non-corporate taxpayer, to the extent such taxpayer has made an election under Code Section 163(d)(4) to have net capital gains taxed as investment income at ordinary income rates; or (iii) to the extent that such gain does not exceed the excess, if any, of (a) the amount that would have been includible in the gross income of the Regular Interestholder if his yield on such Regular Interest were 110% of the applicable federal rate as of the date of purchase, over (b) the amount of income actually includible in the gross income of such Regular Interestholder with respect to the Regular Interest. In addition, gain or loss recognized from the sale of a Regular Interest by certain banks or thrift institutions will be treated as ordinary income or loss pursuant to Code Section 582(c). Long-term capital gains of certain non-corporate taxpayers generally are subject to a lower maximum tax rate than ordinary income of such taxpayers for property held for more than one year. The tax rate for corporations is the same with respect to both ordinary income and capital gains. In connection with a sale or exchange of an Exchangeable Certificate or the VRR Interest, the related Certificateholder must separately account for the sale or exchange of each related “regular interest” in the Upper-Tier REMIC and the related interest in the Grantor Trust.

 

403 

 

 

Taxes That May Be Imposed on a REMIC

 

Prohibited Transactions

 

Income from certain transactions by any Trust REMIC, called prohibited transactions, will not be part of the calculation of income or loss includible in the federal income tax returns of holders of the Class R certificates, but rather will be taxed directly to the Trust REMIC at a 100% rate. Prohibited transactions generally include (i) the disposition of a qualified mortgage other than for (a) substitution within two years of the Startup Day for a defective (including a defaulted) obligation (or repurchase in lieu of substitution of a defective (including a defaulted) obligation at any time) or for any qualified mortgage within 3 months of the Startup Day, (b) foreclosure, default or imminent default of a qualified mortgage, (c) bankruptcy or insolvency of the REMIC, or (d) a qualified (complete) liquidation, (ii) the receipt of income from assets that are not the type of mortgages or investments that the REMIC is permitted to hold, (iii) the receipt of compensation for services or (iv) the receipt of gain from disposition of cash flow investments other than pursuant to a qualified liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction to sell REMIC property to prevent a default on regular interests as a result of a default on qualified mortgages or to facilitate a qualified liquidation or a clean-up call. The REMIC Regulations indicate that the modification of a mortgage loan generally will not be treated as a disposition if it is occasioned by a default or reasonably foreseeable default, an assumption of a mortgage loan or the waiver of a “due-on-sale” or “due-on-encumbrance” clause. It is not anticipated that the Trust REMICs will engage in any prohibited transactions.

 

Contributions to a REMIC After the Startup Day

 

In general, a REMIC will be subject to a tax at a 100% rate on the value of any property contributed to the REMIC after the Startup Day. Exceptions are provided for cash contributions to the REMIC (i) during the 3 months following the Startup Day, (ii) made to a qualified reserve fund by a holder of a Class R certificate, (iii) in the nature of a guarantee, (iv) made to facilitate a qualified liquidation or clean-up call, and (v) as otherwise permitted in Treasury regulations yet to be issued. It is not anticipated that there will be any taxable contributions to the Trust REMICs.

 

Net Income from Foreclosure Property

 

The Lower-Tier REMIC will be subject to federal income tax at the corporate rate on “net income from foreclosure property”, determined by reference to the rules applicable to real estate investment trusts. Generally, property acquired by foreclosure or deed-in-lieu of foreclosure would be treated as “foreclosure property” until the close of the third calendar year beginning after the Lower-Tier REMIC’s acquisition of a REO Property, with a possible extension. Net income from foreclosure property generally means gain from the sale of a foreclosure property that is inventory property and gross income from foreclosure property other than qualifying rents and other qualifying income for a real estate investment trust.

 

In order for a foreclosed property to qualify as foreclosure property, any operation of the foreclosed property by the Lower-Tier REMIC generally must be conducted through an independent contractor. Further, such operation, even if conducted through an independent contractor, may give rise to “net income from foreclosure property”, taxable at the corporate rate. Payment of such tax by the Lower-Tier REMIC would reduce amounts available for distribution to Certificateholders and VRR Interest Owners.

 

The special servicer will be required to determine generally whether the operation of foreclosed property in a manner that would subject the Lower-Tier REMIC to such tax would be expected to result in higher after-tax proceeds than an alternative method of operating such property that would not subject the Lower-Tier REMIC to such tax.

 

REMIC Partnership Representative

 

A “partnership representative” (as defined in Section 6223 of the Code) will represent each Trust REMIC in connection with any IRS and judicial proceeding relating to the REMIC and the PSA will designate the certificate administrator as such representative.  Under the audit rules applicable to REMICs, (1) unless a REMIC elects otherwise, taxes arising from IRS audit adjustments are required to be paid by the REMIC rather than by its residual interest holders, (2) the partnership representative acts as a REMIC’s sole representative and its actions, including agreeing to adjustments to REMIC taxable income, are binding on the residual interest holders and (3) if the IRS makes an adjustment to a REMIC’s taxable year, the holders of residual interests for the audited taxable year may have to take the adjustment into account for the taxable year in which the adjustment is made rather than for the audited taxable year.

 

The partnership representative will be directed to utilize any election or other exception available to make the holders of the Class R Certificates, rather than the REMICs, liable for any taxes arising from audit adjustments to the

 

404 

 

 

related REMICs’ taxable incomes. It is unclear how any such exceptions may affect the procedural rules available to challenge any audit adjustment that would otherwise be available in the absence of any such exceptions. Investors should discuss with their own tax advisors the possible effect of these rules on them.

 

Taxation of Certain Foreign Investors

 

Interest, including original issue discount, distributable to the Regular Interestholders that are nonresident aliens, foreign corporations or other Non-U.S. Tax Persons will be considered “portfolio interest” and, therefore, generally will not be subject to a 30% United States withholding tax; provided that such Non-U.S. Tax Person (i) is not a “10 percent shareholder” within the meaning of Code Section 871(h)(3)(B) or a controlled foreign corporation described in Code Section 881(c)(3)(C) with respect to the Trust REMICs and (ii) provides the certificate administrator, or the person that would otherwise be required to withhold tax from such distributions under Code Section 1441 or 1442, with an appropriate statement, signed under penalties of perjury, identifying the beneficial owner and stating, among other things, that the beneficial owner of the Regular Interest is a Non-U.S. Tax Person. The appropriate documentation includes IRS Form W-8BEN-E or W-8BEN, if the Non-U.S. Tax Person is an entity (such as a corporation) or individual, respectively, eligible for the benefits of the portfolio interest exemption or an exemption based on a treaty; IRS Form W-8ECI if the Non-U.S. Tax Person is eligible for an exemption on the basis of its income from the Regular Interest being effectively connected to a United States trade or business; IRS Form W-8BEN-E or W-8IMY if the Non-U.S. Tax Person is a trust, depending on whether such trust is classified as the beneficial owner of the Regular Interest; and Form W-8IMY, with supporting documentation as specified in the Treasury regulations, required to substantiate exemptions from withholding on behalf of its partners, if the Non-U.S. Tax Person is a partnership. With respect to IRS Forms W-8BEN, W-8BEN-E, W-8IMY and W-8ECI, each (other than IRS Form W-8IMY) expires after 3 full calendar years or as otherwise provided by applicable law. An intermediary (other than a partnership) must provide IRS Form W-8IMY, revealing all required information, including its name, address, taxpayer identification number, the country under the laws of which it is created, and certification that it is not acting for its own account. A “qualified intermediary” must certify that it has provided, or will provide, a withholding statement as required under Treasury regulations Section 1.1441-1(e)(5)(v), but need not disclose the identity of its account holders on its IRS Form W-8IMY, and may certify its account holders’ status without including each beneficial owner’s certification. A “non-qualified intermediary” must additionally certify that it has provided, or will provide, a withholding statement that is associated with the appropriate IRS Forms W-8 and W-9 required to substantiate exemptions from withholding on behalf of its beneficial owners. The term “intermediary” means a person acting as a custodian, a broker, nominee or otherwise as an agent for the beneficial owner of a Regular Interest. A “qualified intermediary” is generally a foreign financial institution or clearing organization or a non-U.S. branch or office of a U.S. financial institution or clearing organization that is a party to a withholding agreement with the IRS.

 

If such statement, or any other required statement, is not provided, 30% withholding will apply unless reduced or eliminated pursuant to an applicable tax treaty or unless the interest on the Regular Interest is effectively connected with the conduct of a trade or business within the United States by such Non-U.S. Tax Person. In the latter case, such Non-U.S. Tax Person will be subject to United States federal income tax at regular rates. Investors that are Non-U.S. Tax Persons should consult their own tax advisors regarding the specific tax consequences to them of owning a Regular Interest.

 

The term “U.S. Tax Person” means a citizen or resident of the United States, a corporation, partnership (except to the extent provided in the applicable Treasury regulations) or other entity created or organized in or under the laws of the United States, any State or the District of Columbia, including any entity treated as a corporation or partnership for federal income tax purposes, an estate that is subject to U.S. federal income tax regardless of the source of income, or a trust if a court within the United States is able to exercise primary supervision over the administration of such trust, and one or more such U.S. Tax Persons have the authority to control all substantial decisions of such trust (or, to the extent provided in the applicable Treasury regulations, certain trusts in existence on August 20, 1996 that have elected to be treated as U.S. Tax Persons). The term “Non-U.S. Tax Person” means a person other than a U.S. Tax Person.

 

FATCA

 

Under the “Foreign Account Tax Compliance Act” (“FATCA”), a 30% withholding tax is generally imposed on certain payments, including U.S.-source interest, to “foreign financial institutions” and certain other foreign financial entities if those foreign entities fail to comply with the requirements of FATCA. The certificate administrator will be required to withhold amounts under FATCA on payments made to holders that are subject to the FATCA requirements and fail to provide the certificate administrator with proof that they have complied with such requirements. Prospective investors should consult their tax advisors regarding the applicability of FATCA to their certificates.

 

405 

 

 

Backup Withholding

 

Distributions made on the certificates, and proceeds from the sale of the certificates to or through certain brokers, may be subject to a “backup” withholding tax under Code Section 3406 on “reportable payments” (including interest distributions, original issue discount and, under certain circumstances, principal distributions) unless the Certificateholder is a U.S. Tax Person and provides IRS Form W-9 with the correct taxpayer identification number; in the case of the Regular Interests, is a Non-U.S. Tax Person and provides IRS Form W-8BEN or W-8BEN-E, as applicable, identifying the Non-U.S. Tax Person and stating that the beneficial owner is not a U.S. Tax Person; or can be treated as an exempt recipient within the meaning of Treasury regulations Section 1.6049-4(c)(1)(ii). Any amounts to be withheld from distribution on the certificates would be refunded by the IRS or allowed as a credit against the Certificateholder’s federal income tax liability. Information reporting requirements may also apply regardless of whether withholding is required. Holders are urged to contact their own tax advisors regarding the application to them of backup withholding and information reporting.

 

Information Reporting

 

Holders that are individuals (and certain domestic entities that are formed or availed of for purposes of holding, directly or indirectly, “specified foreign financial assets”) may be subject to certain foreign financial asset reporting obligations with respect to their certificates held through a financial account maintained by a foreign financial institution if the aggregate value of their certificates and their other “specified foreign financial assets” exceeds $50,000. Significant penalties can apply if a holder fails to disclose its specified foreign financial assets. We urge you to consult your tax advisor with respect to this and other reporting obligations with respect to your certificates.

 

3.8% Medicare Tax on “Net Investment Income”

 

Certain non-corporate U.S. holders will be subject to an additional 3.8% tax on all or a portion of their “net investment income”, which may include the interest payments and any gain realized with respect to the certificates, to the extent of their net investment income that, when added to their other modified adjusted gross income, exceeds $200,000 for an unmarried individual, $250,000 for a married taxpayer filing a joint return (or a surviving spouse), or $125,000 for a married individual filing a separate return. The 3.8% Medicare tax is determined in a different manner than the regular income tax. U.S. holders should consult their tax advisors with respect to their consequences with respect to the 3.8% Medicare tax.

 

Reporting Requirements

 

Each Trust REMIC will be required to maintain its books on a calendar year basis and to file federal income tax returns in a manner similar to a partnership. The form for such returns is IRS Form 1066, U.S. Real Estate Mortgage Investment Conduit (REMIC) Income Tax Return. The trustee will be required to sign each Trust REMIC’s returns.

 

Reports of accrued interest, original issue discount, if any, and information necessary to compute the accrual of any market discount on the Regular Interests will be made annually to the IRS and to individuals, estates, non-exempt and non-charitable trusts, and partnerships that are either Regular Interestholders or beneficial owners that own Regular Interests through a broker or middleman as nominee. All brokers, nominees and all other nonexempt Regular Interestholders (including corporations, non-calendar year taxpayers, securities or commodities dealers, placement agents, real estate investment trusts, investment companies, common trusts, thrift institutions and charitable trusts) may request such information for any calendar quarter by telephone or in writing by contacting the person designated in IRS Publication 938 with respect to the REMIC. Holders through nominees must request such information from the nominee.

 

Treasury regulations require that, in addition to the foregoing requirements, information must be furnished annually to the Regular Interestholders and filed annually with the IRS concerning the percentage of each Trust REMIC’s assets meeting the qualified asset tests described under “—Qualification as a REMIC” above.

 

The Grantor Trust may be subject to Treasury regulations providing specific reporting rules to “widely held fixed investment trusts”. Under these regulations, the Certificate Administrator will be required to file IRS Form 1099 (or any successor form) with the IRS with respect to holders of Class V Certificates, the VRR Interest or any Class of Exchangeable Certificates who are not “exempt recipients” (a term that includes corporations, trusts, securities dealers, middlemen and certain other non-individuals) and do not hold such Certificates through a middleman, to report the issuing entity’s gross income and, in certain circumstances, unless the Certificate Administrator reports under the safe harbor as described in the last sentence of this paragraph, if any assets of the issuing entity were disposed of or certificates are sold in secondary market sales, the portion of the gross proceeds relating to the assets of the issuing entity that are attributable to such holder. The same requirements would be imposed on middlemen holding such certificates on behalf of the related holders. Under certain circumstances, the Certificate Administrator

 

406 

 

 

may report under the safe harbor for widely-held mortgage trusts, as such term is defined under Treasury regulations Section 1.671-5.

 

DUE TO THE COMPLEXITY OF THESE RULES AND THE CURRENT UNCERTAINTY AS TO THE MANNER OF THEIR APPLICATION TO THE ISSUING ENTITY AND CERTIFICATEHOLDERS, IT IS PARTICULARLY IMPORTANT THAT POTENTIAL INVESTORS CONSULT THEIR OWN TAX ADVISORS REGARDING THE TAX TREATMENT OF THEIR ACQUISITION, OWNERSHIP AND DISPOSITION OF THE CERTIFICATES.

 

Certain State and Local Tax Considerations

 

In addition to the federal income tax consequences described in “Material Federal Income Tax Considerations” above, purchasers of Offered Certificates should consider the state and local income tax consequences of the acquisition, ownership, and disposition of the Offered Certificates. State and local income tax law may differ substantially from the corresponding federal law, and this discussion does not purport to describe any aspect of the income tax laws of any state or locality.

 

It is possible that one or more jurisdictions may attempt to tax nonresident holders of offered certificates solely by reason of the location in that jurisdiction of the depositor, the trustee, the certificate administrator, the sponsors, a related borrower or a mortgaged property or on some other basis, may require nonresident holders of certificates and nonresident VRR Interest Owners to file returns in such jurisdiction or may attempt to impose penalties for failure to file such returns; and it is possible that any such jurisdiction will ultimately succeed in collecting such taxes or penalties from nonresident holders of offered certificates. We cannot assure you that holders of offered certificates will not be subject to tax in any particular state, local or other taxing jurisdiction.

 

You should consult with your tax advisor with respect to the various state and local, and any other, tax consequences of an investment in the Offered Certificates.

 

Plan of Distribution (Conflicts of Interest)

 

Subject to the terms and conditions set forth in an underwriting agreement (the “Underwriting Agreement”), among the depositor and the underwriters, the depositor has agreed to sell to the underwriters, and the underwriters have severally, but not jointly, agreed to purchase from the depositor the respective Certificate Balance or the Notional Amount, as applicable, of each class of Offered Certificates set forth below subject in each case to a variance of 5%.

 

Underwriter

Class A-1

Class A-2

Class A-3

Class A-SB

Morgan Stanley & Co. LLC $ [_] $ [_] $ [_] $ [_]
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_] $ [_]
BMO Capital Markets Corp. $ [_] $ [_] $ [_] $ [_]
Mischler Financial Group, Inc. $ [_] $ [_] $ [_] $ [_]
Total $ [_] $ [_] $ [_] $ [_]
         

Underwriter

Class A-4

Class A-4-1

Class A-4-2

Class A-4-X1

Morgan Stanley & Co. LLC $ [_] $ [_] $ [_] $ [_]
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_] $ [_]
BMO Capital Markets Corp. $ [_] $ [_] $ [_] $ [_]
Mischler Financial Group, Inc. $ [_] $ [_] $ [_] $ [_]
Total $ [_] $ [_] $ [_] $ [_]
         

Underwriter

Class A-4-X2

Class A-5

Class A-5-1

Class A-5-2

Morgan Stanley & Co. LLC $ [_] $ [_] $ [_] $ [_]
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_] $ [_]
BMO Capital Markets Corp. $ [_] $ [_] $ [_] $ [_]
Mischler Financial Group, Inc. $ [_] $ [_] $ [_] $ [_]
Total $ [_] $ [_] $ [_] $ [_]
         

Underwriter

Class A-5-X1

Class A-5-X2

Class X-A

Class X-B

Morgan Stanley & Co. LLC $ [_] $ [_] $ [_] $ [_]
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_] $ [_]
BMO Capital Markets Corp. $ [_] $ [_] $ [_] $ [_]
Mischler Financial Group, Inc. $ [_] $ [_] $ [_] $ [_]
Total $ [_] $ [_] $ [_] $ [_]

 

407 

 

 

Underwriter

Class A-S

Class A-S-1

Class A-S-2

Class A-S-X1

Morgan Stanley & Co. LLC $ [_] $ [_] $ [_] $ [_]
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_] $ [_]
BMO Capital Markets Corp. $ [_] $ [_] $ [_] $ [_]
Mischler Financial Group, Inc. $ [_] $ [_] $ [_] $ [_]
Total $ [_] $ [_] $ [_] $ [_]
         

Underwriter

Class A-S-X2

Class B

Class B-1

Class B-2

Morgan Stanley & Co. LLC $ [_] $ [_] $ [_] $ [_]
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_] $ [_]
BMO Capital Markets Corp. $ [_] $ [_] $ [_] $ [_]
Mischler Financial Group, Inc. $ [_] $ [_] $ [_] $ [_]
Total $ [_] $ [_] $ [_] $ [_]
         

Underwriter

Class B-X1

Class B-X2

Class C

Class C-1

Morgan Stanley & Co. LLC $ [_] $ [_] $ [_] $ [_]
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_] $ [_]
BMO Capital Markets Corp. $ [_] $ [_] $ [_] $ [_]
Mischler Financial Group, Inc. $ [_] $ [_] $ [_] $ [_]
Total $ [_] $ [_] $ [_] $ [_]
         

Underwriter

Class C-2

Class C-X1

Class C-X2

 
Morgan Stanley & Co. LLC $ [_] $ [_] $ [_]  
KeyBanc Capital Markets Inc. $ [_] $ [_] $ [_]  
BMO Capital Markets Corp. $ [_] $ [_] $ [_]  
Mischler Financial Group, Inc. $ [_] $ [_] $ [_]  
Total $ [_] $ [_] $ [_]  

 

The Underwriting Agreement provides that the obligations of the underwriters will be subject to certain conditions precedent and that the underwriters will be obligated to purchase all Offered Certificates if any are purchased. In the event of a default by any underwriter, the Underwriting Agreement provides that, in certain circumstances, purchase commitments of the non-defaulting underwriter(s) may be increased or the Underwriting Agreement may be terminated.

 

Additionally, the parties to the PSA have severally agreed to indemnify the underwriters, and the underwriters have severally agreed to indemnify the depositor and controlling persons of the depositor, against certain liabilities, including liabilities under the Securities Act, and have agreed, if required, to contribute to payments required to be made in respect of these liabilities.

 

The depositor has been advised by the underwriters that they propose to offer the Offered Certificates to the public from time to time in one or more negotiated transactions, or otherwise, at varying prices to be determined at the time of sale. Proceeds to the depositor from the sale of Offered Certificates will be approximately [_]% of the initial aggregate Certificate Balance of the Offered Certificates, plus accrued interest on the Offered Certificates from October 1, 2021, before deducting expenses payable by the depositor. The underwriters may effect the transactions by selling the Offered Certificates to or through dealers, and the dealers may receive compensation in the form of underwriting discounts, concessions or commissions from the underwriters. In connection with the purchase and sale of the Offered Certificates, the underwriters may be deemed to have received compensation from the depositor in the form of underwriting discounts.

 

Expenses payable by the depositor are estimated at approximately $[_], excluding underwriting discounts and commissions.

 

We anticipate that the Offered Certificates will be sold primarily to institutional investors. Purchasers of Offered Certificates, including dealers, may, depending on the facts and circumstances of those purchases, be deemed to be “underwriters” within the meaning of the Securities Act in connection with reoffers and resales by them of Offered Certificates. If you purchase Offered Certificates, you should consult with your legal advisors in this regard prior to any reoffer or resale. The underwriters expect to make, but are not obligated to make, a secondary market in the Offered Certificates. See “Risk Factors—Other Risks Relating to the Certificates—The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline”.

 

Pursuant to Rule 15c6-1 under the Exchange Act, trades in the secondary market generally are required to settle in two (2) business days, unless the parties to any such trade expressly agree otherwise. Accordingly, purchasers who wish to trade Offered Certificates in the secondary market prior to such delivery should specify a longer

 

408 

 

 

settlement cycle, or should refrain from specifying a shorter settlement cycle, to the extent that failing to do so would result in a settlement date that is earlier than the date of delivery of such Offered Certificates.

 

The primary source of ongoing information available to investors concerning the Offered Certificates will be the monthly statements discussed under “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”. We cannot assure you that any additional information regarding the Offered Certificates will be available through any other source. In addition, we are not aware of any source through which price information about the Offered Certificates will be generally available on an ongoing basis. The limited nature of that information regarding the Offered Certificates may adversely affect the liquidity of the Offered Certificates, even if a secondary market for the Offered Certificates becomes available.

 

Morgan Stanley & Co. LLC, one of the underwriters, is an affiliate of Morgan Stanley Capital I Inc., the depositor, MSMCH, a mortgage loan seller and a sponsor, and Morgan Stanley Bank, an originator under this securitization. KeyBanc Capital Markets Inc., one of the underwriters, is an affiliate of KeyBank National Association, a mortgage loan seller, an originator, a sponsor, the master servicer, the special servicer, a primary servicer, the retaining sponsor, the holder of a portion of the VRR Interest and the initial risk retention consultation party, and the master servicer under the SOHO 2021-SOHO TSA, which governs the servicing of the One SoHo Square Whole Loan. BMO Capital Markets Corp., one of the underwriters, is an affiliate of BMO, a mortgage loan seller, an originator, a sponsor and a holder of a portion of the VRR Interest. The above-referenced mortgage loan sellers or their affiliates are also the holders of certain companion loans and mezzanine loans related to the Mortgage Loans as described under “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

 

A substantial portion of the net proceeds of this offering (after the payment of underwriting compensation and transaction expenses) are intended to be directed to affiliates of Morgan Stanley & Co. LLC, KeyBanc Capital Markets Inc. and BMO Capital Markets Corp. That flow of funds will occur by means of the collective effect of the payment by the underwriters to the depositor of the purchase price for the Offered Certificates and (i) the payment by the depositor to MSMCH (an affiliate of Morgan Stanley & Co. LLC), in its capacity as a mortgage loan seller, of the purchase price for the MSMCH Mortgage Loans, and the payment by MSMCH to Morgan Stanley Bank (an affiliate of Morgan Stanley & Co. LLC), in its capacity as an originator, of the purchase price for the MSMCH Mortgage Loans (less any amounts retained by MSMCH), (ii) the payment by the depositor to KeyBank (an affiliate of KeyBanc Capital Markets Inc.), in its capacity as a mortgage loan seller, of the purchase price for the KeyBank Mortgage Loans, and (iii) the payment by the depositor to BMO (an affiliate of BMO Capital Markets Corp.), in its capacity as a mortgage loan seller, of the purchase price for the BMO Mortgage Loans. In addition, proceeds received by SMC in connection with the contribution of SMC Mortgage Loans to this securitization transaction will be applied, among other things, to directly or indirectly reacquire any such Mortgage Loans that are financed with, and to make the applicable payments to, Morgan Stanley Bank (an affiliate of Morgan Stanley & Co. LLC), as the related repurchase agreement counterparty.

 

As a result of the circumstances described above, each of Morgan Stanley & Co. LLC, KeyBanc Capital Markets Inc. and BMO Capital Markets Corp. has a “conflict of interest” within the meaning of Rule 5121 of the consolidated rules of The Financial Industry Regulatory Authority, Inc. In addition, other circumstances exist that result in the underwriters or their affiliates having conflicts of interest, notwithstanding that such circumstances may not constitute a “conflict of interest” within the meaning of such Rule 5121. See “Risk Factors—Risks Related to Conflicts of Interest—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

 

Each underwriter has represented and agreed that it has not offered, sold or otherwise made available and will not offer, sell or otherwise make available any Offered Certificates to any EU Retail Investors (as defined above) in the EEA. For the purposes of this provision, the expression “offer” includes the communication in any form and by any means of sufficient information on the terms of the offer and the Offered Certificates to be offered so as to enable an investor to decide to purchase or subscribe for the Offered Certificates.

 

Each underwriter has represented and agreed that:

 

(a) it has not offered, sold or otherwise made available and will not offer, sell or otherwise make available any Offered Certificates to any UK Retail Investor (as defined above) in the UK. For the purposes of this provision, the expression “offer” includes the communication in any form and by any means of sufficient information on the terms of the offer and the Offered Certificates to be offered so as to enable an investor to decide to purchase or subscribe for the Offered Certificates.

 

(b) it has only communicated or caused to be communicated and will only communicate or cause to be communicated an invitation or inducement to engage in investment activity (within the meaning of section 21 of the

 

409 

 

 

FSMA) received by it in connection with the issue or sale of the Offered Certificates in circumstances in which section 21(1) of the FSMA does not apply to the issuing entity or the depositor; and

 

(c)        it has complied and will comply with all applicable provisions of the FSMA with respect to anything done by it in relation to the offered certificates in, from or otherwise involving the UK.

 

Incorporation of Certain Information by Reference

 

All reports filed or caused to be filed by the depositor with respect to the issuing entity before the termination of this offering pursuant to Section 13(a), 13(c) or 15(d) of the Securities Exchange Act of 1934, as amended, that relate to the Offered Certificates (other than Annual Reports on Form 10-K) will be deemed to be incorporated by reference into this prospectus, except that if a Non-Serviced PSA is entered into after termination of this offering, any Current Report on Form 8-K filed after termination of this offering that includes as an exhibit such Non-Serviced PSA will be deemed to be incorporated by reference into this prospectus.

 

In addition, the following disclosures filed by the depositor on or prior to the date of the filing of the preliminary prospectus with respect to the offered certificates are hereby incorporated by reference into this prospectus: the disclosures with respect to the mortgage loans filed as exhibits to Form ABS-EE in accordance with Items 601(b)(102) and Item 601(b)(103) of Regulation S-K (17 C.F.R. §§601(b)(102) and 601(b)(103)).

 

The depositor will provide or cause to be provided without charge to each person to whom this prospectus is delivered in connection with this offering (including beneficial owners of the Offered Certificates), upon written or oral request of that person, a copy of any or all documents or reports incorporated in this prospectus by reference, in each case to the extent the documents or reports relate to the Offered Certificates, other than the exhibits to those documents (unless the exhibits are specifically incorporated by reference in those documents). Requests to the depositor should be directed in writing to its principal executive offices at 1585 Broadway, New York, New York 10036, Attention: President, or by telephone at (212) 761-4000.

 

Where You Can Find More Information

 

The depositor has filed a Registration Statement on Form SF-3 (SEC File No. 333-227446) (the “Registration Statement”) relating to multiple series of CMBS, including the Offered Certificates, with the SEC. This prospectus will form a part of the Registration Statement, but the Registration Statement includes additional information. Copies of the Registration Statement and other materials filed with or furnished to the SEC, including Distribution Reports on Form 10-D, Annual Reports on Form 10-K, Current Reports on Form 8-K, Forms ABS-15G, and any amendments to these reports may be accessed electronically at “http://www.sec.gov” at which you can view and download copies of reports, proxy and information statements and other information filed or furnished electronically through the Electronic Data Gathering, Analysis and Retrieval (“EDGAR”) system.

 

The depositor has met the registrant requirements of Section I.A.1. of the General Instructions to the Registration Statement.

 

Copies of all reports of the issuing entity on Forms ABS-EE, 10-D, 10-K and 8-K will also be made available on the website of the certificate administrator as soon as reasonably practicable after these materials are electronically filed with or furnished to the SEC through the EDGAR system.

 

Financial Information

 

The issuing entity will be newly formed and will not have engaged in any business activities or have any assets or obligations prior to the issuance of the Offered Certificates. Accordingly, no financial statements with respect to the issuing entity are included in this prospectus.

 

The depositor has determined that its financial statements will not be material to the offering of the Offered Certificates.

 

410 

 

 

 

Certain ERISA Considerations

 

General

 

The Employee Retirement Income Security Act of 1974, as amended, or ERISA, and Code Section 4975 impose certain requirements on retirement plans, and on certain other employee benefit plans and arrangements, including individual retirement accounts and annuities, Keogh plans, collective investment funds, insurance company separate accounts and some insurance company general accounts in which those plans, accounts or arrangements are invested that are subject to the fiduciary responsibility provisions of ERISA or Code Section 4975 (all of which are referred to as “Plans”), and on persons who are fiduciaries with respect to Plans, in connection with the investment of Plan assets. Certain employee benefit plans, such as governmental plans (as defined in ERISA Section 3(32)), and, if no election has been made under Code Section 410(d), church plans (as defined in Section 3(33) of ERISA) are not subject to ERISA requirements. However, those plans may be subject to the provisions of other applicable federal, state or local law (“Similar Law”) materially similar to the foregoing provisions of ERISA or the Code. Moreover, those plans, if qualified and exempt from taxation under Code Sections 401(a) and 501(a), are subject to the prohibited transaction rules set forth in Code Section 503.

 

ERISA generally imposes on Plan fiduciaries certain general fiduciary requirements, including those of investment prudence and diversification and the requirement that a Plan’s investments be made in accordance with the documents governing the Plan. In addition, ERISA and the Code prohibit a broad range of transactions involving assets of a Plan and persons (“Parties in Interest”) who have certain specified relationships to the Plan, unless a statutory, regulatory or administrative exemption is available. Certain Parties in Interest that participate in a prohibited transaction may be subject to an excise tax imposed pursuant to Code Section 4975, unless a statutory, regulatory or administrative exemption is available. These prohibited transactions generally are set forth in Section 406 of ERISA and Code Section 4975. Special caution should be exercised before the assets of a Plan are used to purchase an Offered Certificate if, with respect to those assets, the depositor, any servicer or the trustee or any of their affiliates, either: (a) has investment discretion with respect to the investment of those assets of that Plan; or (b) has authority or responsibility to give, or regularly gives, investment advice with respect to those assets for a fee and pursuant to an agreement or understanding that the advice will serve as a primary basis for investment decisions with respect to those assets and that the advice will be based on the particular investment needs of the Plan; or (c) is an employer maintaining or contributing to the Plan.

 

Before purchasing any Offered Certificates with Plan assets, a Plan fiduciary should consult with its counsel and determine whether there exists any prohibition to that purchase under the requirements of ERISA or Code Section 4975, whether any prohibited transaction class exemption or any individual administrative prohibited transaction exemption (as described below) applies, including whether the appropriate conditions set forth in those exemptions would be met, or whether any statutory prohibited transaction exemption is applicable. Fiduciaries of plans subject to a Similar Law should consider the need for, and the availability of, an exemption under such applicable Similar Law.

 

Plan Asset Regulations

 

A Plan’s investment in Offered Certificates may cause the assets of the issuing entity to be deemed Plan assets. Section 2510.3-101 of the regulations of the United States Department of Labor (“DOL”), as modified by Section 3(42) of ERISA, provides that when a Plan acquires an equity interest in an entity, the Plan’s assets include both the equity interest and an undivided interest in each of the underlying assets of the entity, unless certain exceptions not applicable to this discussion apply, or unless the equity participation in the entity by “benefit plan investors” (that is, Plans and entities whose underlying assets include plan assets) is not “significant”. For this purpose, in general, equity participation in an entity will be “significant” on any date if, immediately after the most recent acquisition of any certificate, 25% or more of any class of certificates is held by benefit plan investors.

 

In general, any person who has discretionary authority or control respecting the management or disposition of Plan assets, and any person who provides investment advice with respect to those assets for a fee, is a fiduciary of the investing Plan. If the assets of the issuing entity constitute Plan assets, then any party exercising management or discretionary control regarding those assets, such as a master servicer, a special servicer or any sub-servicer, may be deemed to be a Plan “fiduciary” with respect to the investing Plan, and thus subject to the fiduciary responsibility provisions and prohibited transaction provisions of ERISA and Code Section 4975. In addition, if the assets of the issuing entity constitute Plan assets, the purchase of Offered Certificates by a Plan, as well as the operation of the issuing entity, may constitute or involve a prohibited transaction under ERISA or the Code.

 

411 

 

 

Administrative Exemptions

 

The U.S. Department of Labor has issued to the predecessor of Morgan Stanley & Co. LLC, Prohibited Transaction Exemption (“PTE”)90-24, 55 Fed. Reg. 20,548 (May 17, 1990), to KeyBanc Capital Markets Inc. (formerly known as McDonald Investments Inc.), PTE 2000-33, 65 Fed. Reg. 37171 (June 13, 2000) and to a predecessor of BMO Capital Markets Corp., PTE 2006-07, 71 Fed. Reg. 32134 (June 2, 2006), each as amended by PTE 2013-08, 78 Fed. Reg. 41,090 (July 9, 2013) (collectively, the “Exemption”). The Exemption generally exempts from the application of the prohibited transaction provisions of Sections 406 and 407 of ERISA, and the excise taxes imposed on prohibited transactions pursuant to Code Sections 4975(a) and (b), certain transactions, among others, relating to the servicing and operation of pools of mortgage loans, such as the pool of mortgage loans held by the issuing entity, and the purchase, sale and holding of mortgage pass-through certificates, such as the Offered Certificates, underwritten by Morgan Stanley & Co. LLC, KeyBanc Capital Markets Inc. or BMO Capital Markets Corp., provided that certain conditions set forth in the Exemption are satisfied. The depositor expects that the Exemption generally will apply to the Offered Certificates.

 

The Exemption sets forth 5 general conditions that must be satisfied for a transaction involving the purchase, sale and holding of the Offered Certificates to be eligible for exemptive relief. First, the acquisition of the Offered Certificates by a Plan must be on terms (including the price paid for the Offered Certificates) that are at least as favorable to the Plan as they would be in an arm’s-length transaction with an unrelated party. Second, the Offered Certificates at the time of acquisition by the Plan must be rated in one of the four highest generic rating categories by at least one NRSRO that meets the requirements of the Exemption (an “Exemption Rating Agency”). Third, the trustee cannot be an affiliate of any other member of the Restricted Group other than an underwriter. The “Restricted Group” consists of any underwriter, the depositor, the trustee, the master servicer, the special servicer, any sub-servicer, any entity that provides insurance or other credit support to the issuing entity and any borrower with respect to mortgage loans constituting more than 5% of the aggregate unamortized principal balance of the mortgage loans as of the date of initial issuance of the Offered Certificates, and any affiliate of any of the foregoing entities. Fourth, the sum of all payments made to and retained by the underwriters must represent not more than reasonable compensation for underwriting the Offered Certificates, the sum of all payments made to and retained by the depositor pursuant to the assignment of the mortgage loans to the issuing entity must represent not more than the fair market value of the mortgage loans and the sum of all payments made to and retained by the master servicer, the special servicer and any sub-servicer must represent not more than reasonable compensation for that person’s services under the PSA and reimbursement of the person’s reasonable expenses in connection therewith. Fifth, the investing Plan must be an accredited investor as defined in Rule 501(a)(1) of Regulation D under the Securities Act.

 

It is a condition of the issuance of the Offered Certificates that they have the ratings described above required by the Exemption and the depositor believes that each of the Rating Agencies qualifies as an Exemption Rating Agency. Consequently, the second general condition set forth above will be satisfied with respect to the Offered Certificates as of the Closing Date. As of the Closing Date, the third general condition set forth above will be satisfied with respect to the Offered Certificates. In addition, the depositor believes that the fourth general condition set forth above will be satisfied with respect to the Offered Certificates. A fiduciary of a Plan contemplating purchasing an Offered Certificate in the secondary market must make its own determination that, at the time of purchase, the Offered Certificates continue to satisfy the second general condition set forth above. A fiduciary of a Plan contemplating purchasing an Offered Certificate, whether in the initial issuance of the Offered Certificates or in the secondary market, must make its own determination that the first and fifth general conditions set forth above will be satisfied with respect to the related Offered Certificate.

 

The Exemption also requires that the issuing entity meet the following requirements: (1) the issuing entity must consist solely of assets of the type that have been included in other investment pools; (2) certificates in those other investment pools must have been rated in one of the four highest categories by at least one of the Exemption Rating Agencies for at least one year prior to the Plan’s acquisition of Offered Certificates; and (3) certificates in those other investment pools must have been purchased by investors other than Plans for at least one year prior to any Plan’s acquisition of Offered Certificates.

 

The depositor believes that the conditions to the applicability of the Exemption will generally be met with respect to the Offered Certificates, other than those conditions which are dependent on facts unknown to the depositor or which it cannot control, such as those relating to the circumstances of the Plan purchaser or the Plan fiduciary making the decision to purchase any such Offered Certificates.

 

If the general conditions of the Exemption are satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(a) and 407(a) of ERISA (as well as the excise taxes imposed by Code Sections 4975(a) and (b) by reason of Code Sections 4975(c)(1)(A) through (D)) in connection with (1) the direct or indirect sale, exchange or transfer of Offered Certificates in the initial issuance of certificates between the depositor or the underwriters and a Plan when the depositor, any of the underwriters, the trustee, the master servicer, the

 

412 

 

 

special servicer, a sub-servicer or a borrower is a party in interest with respect to the investing Plan, (2) the direct or indirect acquisition or disposition in the secondary market of the Offered Certificates by a Plan and (3) the holding of Offered Certificates by a Plan. However, no exemption is provided from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of an Offered Certificate on behalf of an “Excluded Plan” by any person who has discretionary authority or renders investment advice with respect to the assets of the Excluded Plan. For purposes of this prospectus, an “Excluded Plan” is a Plan sponsored by any member of the Restricted Group.

 

If certain specific conditions of the Exemption are also satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by Code Section 4975(c)(1)(E) in connection with (1) the direct or indirect sale, exchange or transfer of Offered Certificates in the initial issuance of certificates between the depositor or the underwriters and a Plan when the person who has discretionary authority or renders investment advice with respect to the investment of Plan assets in those certificates is (a) a borrower with respect to 5% or less of the fair market value of the mortgage loans or (b) an affiliate of that person, (2) the direct or indirect acquisition or disposition in the secondary market of Offered Certificates by a Plan and (3) the holding of Offered Certificates by a Plan.

 

Further, if certain specific conditions of the Exemption are satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(a), 406(b) and 407(a) of ERISA, and the taxes imposed by Code Sections 4975(a) and (b) by reason of Code Section 4975(c) for transactions in connection with the servicing, management and operation of the pool of mortgage loans.

 

A fiduciary of a Plan should consult with its counsel with respect to the applicability of the Exemption. The fiduciary of a plan not subject to ERISA or Code Section 4975, such as a governmental plan, should determine the need for and availability of exemptive relief under applicable Similar Law. A purchaser of an Offered Certificate should be aware, however, that even if the conditions specified in one or more exemptions are satisfied, the scope of relief provided by an exemption may not cover all acts which might be construed as prohibited transactions.

 

Insurance Company General Accounts

 

Sections I and III of Prohibited Transaction Class Exemption (“PTCE”) 95-60 exempt from the application of the prohibited transaction provisions of Sections 406(a), 406(b) and 407(a) of ERISA and Code Section 4975 transactions in connection with the acquisition of a security (such as a certificate issued by the issuing entity) as well as the servicing, management and operation of a trust (such as the issuing entity) in which an insurance company general account has an interest as a result of its acquisition of certificates issued by the issuing entity, provided that certain conditions are satisfied. If these conditions are met, insurance company general accounts investing assets that are treated as assets of Plans would be allowed to purchase certain classes of certificates which do not meet the ratings requirements of the Exemption. All other conditions of the Exemption would have to be satisfied in order for PTCE 95-60 to be available. Before purchasing any class of Offered Certificates, an insurance company general account seeking to rely on Sections I and III of PTCE 95-60 should itself confirm that all applicable conditions and other requirements have been satisfied.

 

Section 401(c) of ERISA provides certain exemptive relief from the provisions of Part 4 of Title I of ERISA and Code Section 4975, including the prohibited transaction restrictions imposed by ERISA and the related excise taxes imposed by the Code, for transactions involving an insurance company general account. Pursuant to Section 401(c) of ERISA, the DOL issued regulations (“401(c) Regulations”), generally effective July 5, 2001, to provide guidance for the purpose of determining, in cases where insurance policies supported by an insurance company’s general account are issued to or for the benefit of a Plan on or before December 31, 1998, which general account assets constitute Plan assets. Any assets of an insurance company general account which support insurance policies issued to a Plan after December 31, 1998 or issued to Plans on or before December 31, 1998 for which the insurance company does not comply with the 401(c) Regulations may be treated as Plan assets. In addition, because Section 401(c) of ERISA does not relate to insurance company separate accounts, separate account assets are still generally treated as Plan assets of any Plan invested in that separate account. Insurance companies contemplating the investment of general account assets in the Offered Certificates should consult with their counsel with respect to the applicability of Section 401(c) of ERISA.

 

Due to the complexity of these rules and the penalties imposed upon persons involved in prohibited transactions, it is particularly important that potential investors who are Plan fiduciaries or who are investing Plan assets consult with their counsel regarding the consequences under ERISA and the Code of their acquisition and ownership of certificates.

 

THE SALE OF OFFERED CERTIFICATES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE DEPOSITOR OR ANY OF THE UNDERWRITERS THAT THIS INVESTMENT MEETS ANY RELEVANT LEGAL

 

413 

 

 

REQUIREMENTS WITH RESPECT TO INVESTMENTS BY PLANS GENERALLY OR ANY PARTICULAR PLAN, OR THAT THIS INVESTMENT IS APPROPRIATE FOR PLANS GENERALLY OR ANY PARTICULAR PLAN.

 

Legal Investment

 

None of the classes of Offered Certificates will constitute “mortgage related securities” for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended (“SMMEA”).

 

The appropriate characterization of the Offered Certificates under various legal investment restrictions, and thus the ability of investors subject to those restrictions to purchase the Offered Certificates, are subject to significant interpretive uncertainties. We make no representation as to the proper characterization of the Offered Certificates for legal investment, financial institution regulatory, or other purposes, or as to the ability of particular investors to purchase any Offered Certificates under applicable legal investment restrictions. Further, any ratings downgrade of a class of Offered Certificates by an NRSRO to less than an “investment grade” rating (i.e., lower than the top four rating categories) may adversely affect the ability of an investor to purchase or retain, or otherwise impact the regulatory characteristics of, that class. The uncertainties described above (and any unfavorable future determinations concerning the legal investment or financial institution regulatory characteristics of the Offered Certificates) may adversely affect the liquidity and market value of the Offered Certificates.

 

Accordingly, if your investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities, you should consult with your own legal advisors in determining whether and to what extent the Offered Certificates constitute legal investments or are subject to investment, capital, or other regulatory restrictions.

 

The issuing entity will not be registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”). The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act, contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity will not be relying upon Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act as a basis for not registering under the Investment Company Act. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act.

 

Legal Matters

 

The validity of the Offered Certificates and certain federal income tax matters will be passed upon for the depositor by Sidley Austin LLP, New York, New York, and certain other legal matters will be passed upon for the underwriters by Orrick, Herrington & Sutcliffe LLP, New York, New York.

 

Ratings

 

It is a condition to their issuance that the Offered Certificates receive investment grade credit ratings from each of the three Rating Agencies engaged by the depositor to rate the Offered Certificates.

 

We are not obligated to maintain any particular rating with respect to any class of Offered Certificates. Changes affecting the Mortgaged Properties, the parties to the PSA or another person may have an adverse effect on the ratings of the Offered Certificates, and thus on the liquidity, market value and regulatory characteristics of the Offered Certificates, although such adverse changes would not necessarily be an event of default under the related Mortgage Loan.

 

The ratings address the likelihood of full and timely receipt by the Certificateholders of all distributions of interest at the applicable Pass-Through Rate on the Offered Certificates to which they are entitled on each Distribution Date and the ultimate payment in full of the Certificate Balance of each class of Offered Certificates on a date that it not later than the Rated Final Distribution Date with respect to such class of certificates. See “Yield and Maturity Considerations” and “Pooling and Servicing Agreement—Advances”. Any ratings of each Offered Certificates should be evaluated independently from similar ratings on other types of securities.

 

The ratings are not a recommendation to buy, sell or hold securities, a measure of asset value or an indication of the suitability of an investment, and may be subject to revision or withdrawal at any time by any Rating Agency. In addition, these ratings do not address: (a) the likelihood, timing, or frequency of prepayments (both voluntary and involuntary) and their impact on interest payments or the degree to which such prepayments might differ from those originally anticipated, (b) the possibility that a Certificateholder might suffer a lower than anticipated yield, (c) the

 

414 

 

 

likelihood of receipt of Yield Maintenance Charges, prepayment charges, Prepayment Premiums, prepayment fees or penalties, default interest or post-anticipated repayment date additional interest, (d) the likelihood of experiencing any Prepayment Interest Shortfalls, an assessment of whether or to what extent the interest payable on any class of Offered Certificates may be reduced in connection with any Prepayment Interest Shortfalls, or of receiving Compensating Interest Payments, (e) the tax treatment of the Offered Certificates or effect of taxes on the payments received, (f) the likelihood or willingness of the parties to the respective documents to meet their contractual obligations or the likelihood or willingness of any party or court to enforce, or hold enforceable, the documents in whole or in part, (g) an assessment of the yield to maturity that investors may experience, (h) the likelihood, timing or receipt of any payments of interest to the holders of the Offered Certificates resulting from an increase in the interest rate on any Mortgage Loan in connection with a Mortgage Loan modification, waiver or amendment, (i) Excess Interest, or (j) other non-credit risks, including, without limitation, market risks or liquidity.

 

The ratings take into consideration the credit quality of the underlying Mortgaged Properties and the Mortgage Loans, structural and legal aspects associated with the Offered Certificates, and the extent to which the payment stream of the Mortgage Loans is adequate to make payments required under the Offered Certificates. However, as noted above, the ratings do not represent an assessment of the likelihood, timing or frequency of principal prepayments (both voluntary and involuntary) by the borrowers, or the degree to which such prepayments might differ from those originally anticipated. In general, the ratings address credit risk and not prepayment risk. Ratings are forward-looking opinions about credit risk and express an agency’s opinion about the ability and willingness of an issuer of securities to meet its financial obligations in full and on time. Ratings are not indications of investment merit. In addition, the ratings do not represent an assessment of the yield to maturity that investors may experience or the possibility that investors might not fully recover their initial investment in the event of delinquencies or defaults or rapid prepayments on the Mortgage Loans (including both voluntary and involuntary prepayments) or the application of any realized losses. In the event that holders of such certificates do not fully recover their investment as a result of rapid principal prepayments on the Mortgage Loans, all amounts “due” to such holders will nevertheless have been paid, and such result is consistent with the ratings assigned to such certificates. As indicated in this prospectus, holders of the certificates with Notional Amounts are entitled only to payments of interest on the related Mortgage Loans. If the Mortgage Loans were to prepay in the initial month, with the result that the holders of the certificates with Notional Amounts receive only a single month’s interest and therefore, suffer a nearly complete loss of their investment, all amounts “due” to such holders will nevertheless have been paid, and such result is consistent with the rating received on those certificates. The Notional Amounts of the certificates with Notional Amounts on which interest is calculated may be reduced by the allocation of realized losses and prepayments, whether voluntary or involuntary. The ratings do not address the timing or magnitude of reductions of such Notional Amount, but only the obligation to pay interest timely on the Notional Amount, as so reduced from time to time. Therefore, the ratings of the certificates with Notional Amounts should be evaluated independently from similar ratings on other types of securities. See “Risk Factors—Other Risks Relating to the Certificates—Your Yield May Be Affected by Defaults, Prepayments and Other Factors” and “Yield and Maturity Considerations”.

 

Although the depositor will prepay fees for ongoing rating surveillance by certain of the Rating Agencies, the depositor has no obligation or ability to ensure that any Rating Agency performs ratings surveillance. In addition, a Rating Agency may cease ratings surveillance if the information furnished to that Rating Agency is insufficient to allow it to perform surveillance.

 

Any of the three NRSROs that we hired may issue unsolicited credit ratings on one or more classes of certificates that we did not hire it to rate. Additionally, other NRSROs that we have not engaged to rate the Offered Certificates may nevertheless issue unsolicited credit ratings on one or more Classes of Offered Certificates relying on information they receive pursuant to Rule 17g-5 or otherwise. If any such unsolicited ratings are issued, we cannot assure you that they will not be different from those ratings assigned by the Rating Agencies. The issuance of unsolicited ratings of a Class of the Offered Certificates that are lower than the ratings assigned by the Rating Agencies may adversely impact the liquidity, market value and regulatory characteristics of that class. As part of the process of obtaining ratings for the Offered Certificates, the depositor had initial discussions with and submitted certain materials to 5 NRSROs. Based on preliminary feedback from those NRSROs at that time, the depositor hired the Rating Agencies to rate the Offered Certificates and not the other two NRSROs due, in part, to those NRSROs’ initial subordination levels for the various Classes of Offered Certificates. Had the depositor selected such other NRSROs to rate the Offered Certificates, we cannot assure you as to the ratings that such other NRSROs would ultimately have assigned to the certificates. Although unsolicited ratings may be issued by any NRSRO, an NRSRO might be more likely to issue an unsolicited rating if it was not selected after having provided preliminary feedback to the depositor.

 

415 

 

 

Index of Defined Terms

 

1  
17g-5 Information Provider 269
1986 Act 398
1996 Act 376
3  
30/360 Basis 295
4  
401(c) Regulations 413
A  
AB Modified Loan 305
ABS 222
ABX 153
Accelerated Mezzanine Loan Lender 264
Acceptable Insurance Default 307
Acting General Counsel’s Letter 116
Actual/360 Basis 157
Actual/360 Loans 286
ADA 378
Additional Exclusions 307
Administrative Cost Rate 245
ADR 124
Advances 283
Affirmative Asset Review Vote 338
Aggregate Available Funds 239
Aggregate Excess Prepayment Interest Shortfall 259
Aggregate Gain-on-Sale Entitlement Amount 240
Aggregate Principal Distribution Amount 249
Allocated Appraisal Reduction Amount 302
Allocated Collateral Deficiency Amount 303
Allocated Cumulative Appraisal Reduction Amount 303
Allocated Loan Amount 124
Aloft Repurchase Request 203
Amoco 153
Annual Debt Service 124
Anticipated Repayment Date 157
Appraisal Reduction Amount 301
Appraisal Reduction Event 301
Appraised Value 125
Appraised-Out Class 305
Approved Exchange 16
ARD Loan 157
Argentic 196, 203
Argentic Data Tape 201
Argentic Mortgage Loans 196
Argentic Review Team 200
ASR Consultation Process 318
Assessment of Compliance 361
Asset Representations Reviewer Asset Review Fee 300
Asset Representations Reviewer Fee 300
Asset Representations Reviewer Fee Rate 300
Asset Representations Reviewer Termination Event 342
Asset Review 339
Asset Review Notice 338
Asset Review Quorum 338
Asset Review Report 340
Asset Review Report Summary 340
Asset Review Standard 339
Asset Review Trigger 337
Asset Review Vote Election 338
Asset Status Report 316
Assumed Certificate Coupon 229
Assumed Final Distribution Date 258
Assumed Scheduled Payment 250
Attestation Report 361
Available Funds 240
B  
Balloon Balance 126
Balloon LTV 127
Bankruptcy Code 370
Barlow Fee Borrower 152
Barlow Master Tenant 152
Barlow Unsecured Lender 168
Base Interest Fraction 257
BCP 143
Beds 133
BMO 189
BMO Financial 190
BMO Harris 190
BMO Securitization Database 191
Borrower Party 264
Borrower Party Affiliate 264
Breach Notice 276
C  
C(WUMP)O 15


416 

 

 

CARES Act 123
Cash Flow Analysis 126
CERCLA 376
Certificate Administrator/Trustee Fee 299
Certificate Administrator/Trustee Fee Rate 299
Certificate Balance 237
Certificate Owners 271
Certificateholder 265
Certificateholder Quorum 344
Class A Certificates 236
Class A-4 Exchangeable Certificates 237, 247
Class A-5 Exchangeable Certificates 237, 247
Class A-S Exchangeable Certificates 237, 247
Class A-SB Planned Principal Balance 250
Class B Exchangeable Certificates 237, 247
Class C Exchangeable Certificates 237, 247
Class Percentage Interest 246
Class RR Certificateholder 5
Class RR Certificates 222, 237
Class X Certificates 4, 236
Cleanup Call 362
Clearstream 270
Clearstream Participants 272
Closing Date 124
CMBS 120, 218
Code 396
Collateral Deficiency Amount 305
Collection Account 285
Collection Period 241
Communication Request 273
Companion Distribution Account 286
Companion Holder(s) 169
Companion Loans 123
Compensating Interest Payment 258
Computershare 117, 215
Constant Prepayment Rate 384
Constraining Level 229
Consultation Termination Event 327
Control Appraisal Event 169
Control Eligible Certificates 323
Control Note 169
Control Termination Event 326
Controlling Class 322
Controlling Class Certificateholder 322
Controlling Holder 169
Conversion Notice 141
Conversion Opinion 141
Corrected Loan 316
Corresponding Trust Components 246
COVID Forbearance Fees 325
COVID-19 49
CPP 384
CPR 227, 384
CPY 384
CRE Loans 211
CREC 143
Credit Risk Retention Rules 222
CREFC® 262
CREFC® Intellectual Property Royalty License Fee 301
CREFC® Intellectual Property Royalty License Fee Rate 301
CREFC® Reports 262
Crossed Mortgage Loan Group 277
Crossed Underlying Loan 277
Crossed Underlying Loan Repurchase Criteria 277
Cross-Over Date 243
CTS 215
Cumulative Appraisal Reduction Amount 305
Cure/Contest Period 340
Current LTV 127
Cut-off Date 123
Cut-off Date Balance 126
Cut-off Date Loan-to-Value Ratio 127
Cut-off Date LTV 127
Cut-off Date LTV Ratio 127
Cut-off Date UW NCF 131
D  
DBRS Morningstar 218, 340
DCH Limitations 323
DEF(#) 129
DEF/YM@(#) 129
Defaulted Loan 320
Defeasance Deposit 160
Defeasance Loans 160
Defeasance Lock-Out Period 160
Defeasance Option 160
Definitive Certificate 270
Delegated Directive 13
Delinquent Loan 337
Demand Entities 212
Depositaries 271
Determination Date 239
Diligence File 274
Directing Certificateholder 322
Directing Certificateholder Asset Status Report Approval Process 317
Disclosable Special Servicer Fees 299
Discount Rate 257
Discount Yield 228
Dispute Resolution Consultation 354
Dispute Resolution Cut-off Date 353
Distribution Accounts 286
Distribution Date 239
Distribution Date Statement 262
Dodd-Frank Act 121
DOL 411


417 

 

 

DSCP 145
DST 140
DTC 270
DTC Participants 271
DTC Rules 272
Due Date 156, 241
Due Diligence Questionnaire 191
E  
EDGAR 410
EEA 12
Effective Gross Income 126
EGI 127
Eligible Asset Representations Reviewer 340
Eligible Operating Advisor 333
Enforcing Party 352
Enforcing Servicer 352
ESA 143
EU 102
EU Institutional Investor 102
EU Investor Requirements 102
EU PRIIPS Regulation 12
EU Prospectus Regulation 12
EU Qualified Investor 12
EU Retail Investor 12
EU Securitization Regulation 102
EU SR Rules 102
Euroclear 270
Euroclear Operator 272
Euroclear Participants 272
EUWA 13, 102
Excess Interest 157, 238
Excess Interest Distribution Account 286
Excess Modification Fee Amount 296
Excess Modification Fees 295
Excess Prepayment Interest Shortfall 259
Exchange Act 179
Exchangeable Certificates 3, 237
Exchangeable IO Certificates 237
Exchangeable IO Trust Component 246
Exchangeable P&I Trust Component 246
Excluded Controlling Class Holder 263
Excluded Controlling Class Loan 264
Excluded DCH Loan 264
Excluded Information 264
Excluded Loans 264
Excluded Plan 413
Excluded RRCP Loan 264
Excluded Special Servicer 344
Excluded Special Servicer Loan 344
Exemption 412
Exemption Rating Agency 412
Expected Prices 232
F  
Fair Value Condition 222
FATCA 405
FDEP 145
FDIA 115
FDIC 116
FIEL 16
Final Asset Status Report 317
Final Dispute Resolution Election Notice 354
Financial Promotion Order 14
FIRREA 116
Fitch 218, 340
FPO Persons 14
FSMA 13, 102
Fund 226
G  
GAAP 11, 222
Gain-on-Sale Remittance Amount 240
Garn Act 377
GLA 127
Government Securities 158, 160
Grace Period 127
Grantor Trust 239, 396
H  
Hard Lockbox 127
Holder Repurchase Request 352
HRR Certificates 42, 222, 237
HSTP Act 62
I  
ICAP 125
ICAP Abatement 155
Impermissible Affiliate 349
Impermissible Asset Representations Reviewer Affiliate 349
Impermissible Operating Advisor Affiliate 349
Impermissible TPP Affiliate 349
Indirect Participants 271
Initial Delivery Date 316
Initial Pool Balance 123
Initial Rate 157
Initial Requesting Holder 352
Inland Conversion Event 141
Inland Drop Down Contribution 141
In-Place Cash Management 127
Institutional Investor 16
Insurance and Condemnation Proceeds 285
Intercreditor Agreement 169
Interest Accrual Amount 248


418 

 

 

Interest Accrual Period 249
Interest Distribution Amount 248
Interest Reserve Account 286
Interest Shortfall 248
Interested Person 321
Interest-Only Expected Price 231
Investment Company Act 414
Investor Certification 264
IO 127
IO Period UW NCF DSCR 127
J  
Japanese Affected Investors 104
Japanese Retention Requirement 104
JFSA 16, 104
Joint Mortgage Loan 277
JRR Rule 104
Judgment Satisfaction Event 146
Judgment Sweep Period 146
K  
KBRA 340
KeyBank 180, 217
KeyBank Data Tape 181
KeyBank Mortgage Loans 180
KeyBank Qualification Criteria 181
KeyBank Review Team 180
KeyBank Subservicers 220
KGS 190
L  
Largest Tenant 127
Lease Expiration of Largest Tenant 127
Liquidation Fee 296
Liquidation Proceeds 286
LO(#) 129
Loan Per Unit 127
Loan-to-Value Ratio at Maturity or ARD 127
Lock-out Period 158
Loss of Value Payment 278
Lower-Tier Regular Interests 396
Lower-Tier REMIC 238, 396
LTV Ratio at Maturity or ARD 127
M  
Major Decision 323
Major Decision Reporting Package 323
Marriott 152
MAS 15
Master Servicer 217
Master Servicer Remittance Date 282
Material Defect 276
Maturity Date LTV 127
Maturity Date LTV Ratio 127
MIFID II 12
MLPA 274
Modification Fees 295
Moody’s 218, 340
Morgan Stanley Bank 204
Morgan Stanley Group 204
Morgan Stanley Origination Entity 205
Mortgage 123
Mortgage File 274
Mortgage Loans 123
Mortgage Note 123
Mortgage Pool 123
Mortgage Rate 128, 245
Mortgaged Property 123
Most Recent NOI 128
MPCA 144
MSA 128
MSMCH 204
MSMCH Data File 210
MSMCH Mortgage Loans 204
MSMCH Qualification Criteria 211
MSMCH Securitization Database 210
N  
Natixis 216
Net Mortgage Rate 244
Net Operating Income 128
NI 33-105 12
NOI 128
NOI Date 128
Nomura 216
Non-Control Note 169
Non-Controlling Holder 169
Nonrecoverable Advance 283
Non-Reduced Interest 336
Non-Serviced Certificate Administrator 169
Non-Serviced Companion Loan 169
Non-Serviced Custodian 169
Non-Serviced Directing Certificateholder 169
Non-Serviced Master Servicer 169
Non-Serviced Mortgage Loan 169
Non-Serviced Pari Passu Companion Loan 169
Non-Serviced Pari Passu Whole Loan 170
Non-Serviced Pari Passu-A/B Whole Loan 169
Non-Serviced PSA 170
Non-Serviced Securitization Trust 170
Non-Serviced Special Servicer 170
Non-Serviced Trustee 170
Non-Serviced Whole Loan 170
Non-U.S. Tax Person 405
Non-Vertically Retained Percentage 223
Notional Amount 238


419 

 

 

NRA 128
NRSRO 263
NRSRO Certification 265
O  
O(#) 129
Occupancy Date 129
Occupancy Rate 128
Occupancy Rate As-of Date 128
Offered Certificates 237
OID Regulations 399
OLA 116
One Soho Square A Notes 176
One Soho Square B Notes 176
One Soho Square Certificate Registrar 179
One Soho Square Co-Lender Agreement 176
One Soho Square Companion Loan 176
One Soho Square Consultation Termination Event 179
One Soho Square Directing Holder 179
One Soho Square Master Servicer 177
One Soho Square Mortgage Loan 176
One Soho Square Non-Standalone Pari Passu Companion Loans 176
One Soho Square Notes 176
One Soho Square Pari Passu Companion Loans 176
One Soho Square Special Servicer 177
One Soho Square Standalone Companion Loans 176
One Soho Square Standalone Pari Passu Companion Loans 176
One Soho Square Subordinate Companion Loans 176
One Soho Square Whole Loan 176
Operating Advisor Consultation Event 327
Operating Advisor Consulting Fee 300
Operating Advisor Expenses 300
Operating Advisor Fee 299
Operating Advisor Fee Rate 299
Operating Advisor Standard 331
Operating Advisor Termination Event 334
Operating Advisor Upfront Fee 299
Original Balance 129
Other Master Servicer 170
Other PSA 170
P  
P&I Advance 282
PACE 90
Pads 133
Par Purchase Price 320
Pari Passu Companion Loan 170
Pari Passu Companion Loans 123
Pari Passu Loan Primary Servicing Fee 245
Pari Passu Loan Primary Servicing Fee Rate 245
Participants 270
Parties in Interest 411
Pass-Through Rate 244
Patriot Act 378
Payment Accommodation 325
Peachtree Declaration 142
Peachtree Unit 142
Pentalpha Surveillance 220
Percentage Interest 239
Periodic Payments 240
Permitted Defeasance Date 161
Permitted Investments 239, 287
Permitted Special Servicer/Affiliate Fees 299
PIPs 72
Plans 411
PRC 14
Preliminary Dispute Resolution Election Notice 353
Prepayment Assumption 400
Prepayment Interest Excess 258
Prepayment Interest Shortfall 258
Prepayment Premium 257
Prepayment Provisions 129
Prime Finance 226
Prime Rate 285
Principal Balance Certificates 237
Principal Distribution Amount 249
Principal Shortfall 250
Privileged Information 333
Privileged Information Exception 334
Privileged Person 263
Professional Investors 15
Prohibited Prepayment 259
Promotion of Collective Investment Schemes Exemptions Order 14
Proposed Course of Action 353
Proposed Course of Action Notice 353
PSA 236
PSA Party Repurchase Request 352
PTCE 413
PTE 412
Purchase Price 278
Q  
Qualified Mortgage 276
Qualified Replacement Special Servicer 345
Qualified Substitute Mortgage Loan 278
Qualifying CRE Loan Percentage 223


420 

 

 

R  
RAC No-Response Scenario 359
Rated Final Distribution Date 258
Rating Agencies 360
Rating Agency Communication 360
Rating Agency Confirmation 360
REA 58
Realized Loss 260
REC 143
Received Classes 245
Record Date 239
Registration Statement 410
Regular Certificates 237
Regular Interestholder 399
Regular Interests 396
Regulation AB 361
Regulation RR 222
Reimbursement Rate 285
Related Proceeds 284
Release Date 160
Relevant Persons 14
Relief Act 378
REMIC 396
REMIC Regulations 396
REO Account 287
REO Loan 251
REO Property 315
Repurchase Request 353
Requesting Holder 354
Requesting Holders 306
Requesting Investor 273
Requesting Party 359
Required Credit Risk Retention Percentage 223
Requirements 378
Residual Certificates 237
Resolution Failure 353
Resolved 353
Restricted Group 412
Restricted Party 334
Retaining Parties 222
Retaining Sponsor 222
Review Materials 338
RevPAR 129
Risk Retention Affiliate 349
Risk Retention Affiliated 349
Risk Retention Consultation Party 329
Risk Retention Interest 222
RMBS 216
Rooms 133
RR Interest 222, 237
RR Interest Owner 5, 222
Rule 17g-5 265
S  
S&P 218, 340
SBA 168
SBA Loan 168
Scheduled Certificate Interest Payments 230
Scheduled Certificate Principal Payments 227
Scheduled Principal Distribution Amount 249
SEC 180
Securities Act 361
Securitization Accounts 236, 287
Securitization Regulations 103
Senior Certificates 237
Serviced A/B Whole Loan 170
Serviced Companion Loan 170
Serviced Mortgage Loans 279
Serviced Pari Passu Companion Loan 170
Serviced Pari Passu Companion Loan Securities 347
Serviced Pari Passu Mortgage Loan 170
Serviced Pari Passu Whole Loan 170
Serviced Whole Loan 170
Servicer Termination Event 346
Servicing Advances 283
Servicing Fee 293
Servicing Fee Rate 293
Servicing Shift Mortgage Loan 170
Servicing Shift Securitization Date 170
Servicing Shift Whole Loan 170
Servicing Standard 281
SF 130
SFA 15
SFO 15
Similar Law 411
SMC 184
SMC Data Tape 185
SMC Mortgage Loans 184
SMMEA 414
Soft Lockbox 130
Soft Springing Lockbox 130
SOHO 2021-SOHO Securitization 176
SOHO 2021-SOHO TSA 170, 176
Special Servicer 217
Special Servicer Decision 309
Special Servicing Fee 296
Special Servicing Fee Rate 296
Specially Serviced Loans 314
Springing Cash Management 130
Springing Lockbox 130
Sq. Ft. 130
Square Feet 130
SR Institutional Investors 103
SR Investor Requirements 103


421 

 

 

SR Rules 103
Startup Day 397
Starwood 184
Starwood Review Team 185
Stated Principal Balance 250
Structured Product 15
Structuring Assumptions 384
Subject Loan 293, 300
Subordinate Certificates 237
Subordinate Companion Loan 123, 170
Subsequent Asset Status Report 316
Sub-Servicing Agreement 281
Surrendered Classes 245
Swap Curve Interpolated Yield 227
Swap Priced Expected Price 230
Swap Priced Principal Balance Certificates 226
T  
T-12 130
Target Coupon 229
Target Price 229
Term to Maturity 130
Term to Maturity or ARD 130
Terms and Conditions 272
Tests 339
Third Party Purchaser 222
Title V 377
Total Operating Expenses 126
Trailing 12 NOI 128
Treasury Priced Class X Certificates 227
TRIPRA 77
Trust 215
Trust Components 245, 396
Trust REMICs 238, 396
TTM 130
U  
U.S. Tax Person 405
UCC 367
UK 13, 102
UK Institutional Investor 103
UK Investor Requirements 102
UK MIFIR Product Governance Rules 13
UK PRIIPS Regulation 13
UK Prospectus Regulation 13
UK Qualified Investor 13
UK Retail Investor 13
UK SR Rules 102
Underlying Class 238
Underlying Trust Component 238
Underwriter Entities 96
Underwriting Agreement 407
Underwritten Effective Gross Income 132
Underwritten EGI 132
Underwritten Expenses 130
Underwritten NCF 131
Underwritten NCF Debt Yield 131
Underwritten NCF DSCR 131
Underwritten Net Cash Flow 131
Underwritten Net Cash Flow DSCR 131
Underwritten Net Operating Income 131
Underwritten NOI Debt Yield 132
Underwritten NOI DSCR 132
Underwritten Revenue 133
Units 133
Unscheduled Principal Distribution Amount 250
Unsolicited Information 339
Upper-Tier REMIC 238, 396
UST 144
UW EGI 132
UW Expenses 130
UW NCF 131
UW NCF Debt Yield 131
UW NCF DSCR 131
UW NOI 131
UW NOI Debt Yield 132
UW NOI DSCR 132
UW Revenue 133
V  
Vertical Risk Retention Allocation Percentage 224
Vertically Retained Percentage 223
Victory 147
VOC 144
Volcker Rule 122
Voting Rights 270
VRR Excess Interest Portion 396
VRR Interest 5, 222, 237
VRR Interest Available Funds 223
VRR Interest Balance 237
VRR Interest Distribution Amount 224
VRR Interest Gain-on-Sale Remittance Amount 223
VRR Interest Gain-on-Sale Reserve Account 286
VRR Interest Owners 5, 222
VRR Interest Realized Loss 224
VRR Principal Distribution Amount 224
VRR REMIC Regular Interest 396
W  
WAC Rate 244
Weighted Average Mortgage Rate 133
Wells Fargo 215
Whole Loan 123
Withheld Amounts 286
Workout Fee 296


 

422 

 

 

Workout Fee Rate 296
Workout-Delayed Reimbursement Amount 285
Y  
Yield Curve Interpolated Yield 231
Yield Maintenance Charge 257
Yield Priced Certificates 226
Yield Priced Expected Price 232
YM(#) 129
YM@(#) 129


423 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

ANNEX A-1

 

CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
AND MORTGAGED PROPERTIES

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

  
  

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial
Pool Balance
% of Loan Balance Mortgage
Loan
Originator(1)
Mortgage
Loan Seller(1)
Related Group Crossed Group Address City County State Zip Code
1 Loan 6, 8 3 Signature Office Portfolio II 7.8%   SMC SMC NAP NAP Various Various Various NJ Various
1.01 Property   1 110 Allen Road 3.9% 50.3%         110 Allen Road Basking Ridge Somerset NJ 07920
1.02 Property   1 121 Chanlon Road 2.0% 25.4%         121 Chanlon Road New Providence Union NJ 07974
1.03 Property   1 106 Allen Road 1.9% 24.3%         106 Allen Road Basking Ridge Somerset NJ 07920
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 5.6% 100.0% BMO BMO NAP NAP 161 Avenue of the Americas and 233 Spring Street New York New York NY 10013
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 5.5%   KeyBank KeyBank NAP NAP Various Various Various Various Various
3.01 Property   1 Mesa 0.9% 16.2%         1750 North Country Club Drive Mesa Maricopa AZ 85201
3.02 Property   1 Phoenix 0.7% 12.6%         2019 West Glendale Avenue Phoenix Maricopa AZ 85021
3.03 Property   1 Cinnabar 0.6% 11.7%         1201 East Cinnabar Avenue Phoenix Maricopa AZ 85020
3.04 Property   1 Loop 410 0.6% 11.4%         636 Southwest Loop 410 San Antonio Bexar TX 78227
3.05 Property   1 Portland 0.4% 8.0%         1314 North Schmeer Road Portland Multnomah OR 97217
3.06 Property   1 Perrin Beitel 0.4% 7.5%         9030 Perrin Beitel Road San Antonio Bexar TX 78217
3.07 Property   1 Glendale 0.4% 6.7%         4616 Northwest Grand Avenue Glendale Maricopa AZ 85301
3.08 Property   1 Lake Mary 0.3% 4.9%         1110 Emma Oaks Trail Lake Mary Seminole FL 32746
3.09 Property   1 Ingram 0.3% 4.6%         6100 Ingram Road San Antonio Bexar TX 78238
3.10 Property   1 Vancouver 0.2% 4.1%         2900 Kauffman Avenue Vancouver Clark WA 98660
3.11 Property   1 Tucson 0.2% 3.7%         4155 North Flowing Wells Road Tucson Pima AZ 85705
3.12 Property   1 Duluth 0.2% 3.0%         3280 Peachtree Industrial Boulevard Duluth Gwinnett GA 30096
3.13 Property   1 San Pedro 0.1% 2.3%         1571 Contour Drive San Antonio Bexar TX 78212
3.14 Property   1 Vance Jackson 0.1% 1.7%         1030 Vance Jackson Road San Antonio Bexar TX 78201
3.15 Property   1 Peachtree Corners 0.1% 1.6%         3120 Medlock Bridge Road Peachtree Corners Gwinnett GA 30071
4 Loan 5 1 Superstition Gateway 5.1% 100.0% KeyBank KeyBank NAP NAP 1614-1959 South Signal Butte Road and 10720-10746 East Baseline Road Mesa Maricopa AZ 85209
5 Loan   1 Havenwood Office Park 4.9% 100.0% SMC SMC NAP NAP 25700 Interstate 45 Spring Montgomery TX 77386
6 Loan 5, 11, 12, C 1 Helios Plaza 4.3% 100.0% BMO BMO NAP NAP 201 Helios Way Houston Harris TX 77079
7 Loan   1 12-24 Ford Street 3.5% 100.0% SMC SMC NAP NAP 12-24 Ford Street Brooklyn Kings NY 11213
8 Loan   1 Bardin Place Shopping Center 3.5% 100.0% MSBNA MSMCH NAP NAP 4640-4654 South Cooper Street Arlington Tarrant TX 76017
9 Loan   1 384-390 Fulton Street 3.5% 100.0% AREF AREF NAP NAP 384-390 Fulton Street Brooklyn Kings NY 11201
10 Loan 6, 7, D 4 ABX Industrial Portfolio 2.8%   BMO BMO NAP NAP Various Various Various Various Various
10.01 Property   1 ABX - Macedon, NY 1.8% 64.0%         200 Main Street Macedon Wayne NY 14502
10.02 Property   1 ABX - Homer, LA 0.5% 18.3%         4058 US Route 79 Homer Claiborne Parish LA 71040
10.03 Property   1 ABX - Rhinelander, WI 0.3% 9.0%         4390 Anderle Drive Rhinelander Oneida WI 54501
10.04 Property   1 ABX - Columbus, GA 0.2% 8.7%         918 8th Avenue Columbus Muscogee GA 31901
11 Loan   1 Los Arcos Apartments 2.7% 100.0% KeyBank KeyBank NAP NAP 11315 Fondren Road Houston Harris TX 77035
12 Loan   1 Lower East Side Multifamily Portfolio 2.6% 100.0% BMO BMO NAP NAP 163-167 Ludlow Street New York New York NY 10002
13 Loan   1 New Braunfels Market Place 2.5% 100.0% AREF AREF NAP NAP 651 North Business IH 35 New Braunfels Comal TX 78130
14 Loan   1 Fairway Retail Center 1.8% 100.0% SMC SMC NAP NAP 5575-5769 Fairmont Parkway Pasadena Harris TX 77505
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio 1.8%   MSBNA MSMCH NAP NAP Various Various Various Various Various
15.01 Property   1 Betts Crossing 0.5% 26.5%         1425 Fox Run Parkway Opelika Lee AL 36801
15.02 Property   1 Clanton Marketplace 0.5% 25.8%         630 Ollie Avenue Clanton Chilton AL 35045
15.03 Property   1 29 North Shopping Center 0.4% 24.6%         1550 South US Highway 29 Cantonment Escambia FL 32533
15.04 Property   1 Greenbrier Station 0.4% 23.2%         1408 Golden Springs Road Anniston Calhoun AL 36207
16 Loan 13 1 Cabela’s KC 1.7% 100.0% BMO BMO NAP NAP 10300 Cabela Drive Kansas City Wyandotte KS 66111
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 1.7%   SMC SMC NAP NAP Various Various Various NY Various
17.01 Property   1 178 Suydam Street 0.3% 20.2%         178 Suydam Street Brooklyn Kings NY 11221
17.02 Property   1 159 Central Avenue 0.3% 19.1%         159 Central Avenue Brooklyn Kings NY 11221
17.03 Property   1 239 Stanhope Street 0.3% 16.4%         239 Stanhope Street Brooklyn Kings NY 11237
17.04 Property   1 140 Wilson Avenue 0.3% 15.2%         140 Wilson Avenue Brooklyn Kings NY 11237
17.05 Property   1 18-67 Madison Street 0.3% 15.0%         18-67 Madison Street Ridgewood Queens NY 11385
17.06 Property   1 15 Wilson Avenue 0.2% 14.1%         15 Wilson Avenue Brooklyn Kings NY 11237
18 Loan   1 Mosaic 1.6% 100.0% KeyBank KeyBank NAP NAP 1915 Broadway Street San Antonio Bexar TX 78215
19 Loan 14 1 BJ’s Wholesale Club 1.6% 100.0% KeyBank KeyBank NAP NAP 7005 North Davis Highway Pensacola Escambia FL 32504
20 Loan   1 714 Madison Avenue 1.6% 100.0% KeyBank KeyBank NAP NAP 714 Madison Avenue New York New York NY 10065
21 Loan   1 Barlow Plaza 1.5% 100.0% MSBNA MSMCH NAP NAP 1101-1399 6th Street Northwest Rochester Olmsted MN 55901
22 Loan 9, 15 1 225-235 West 146th Street 1.5% 100.0% BMO BMO NAP NAP 225-235 West 146th Street New York New York NY 10039
23 Loan 6 3 Columbus & Indy Industrial 1.5%   KeyBank KeyBank NAP NAP Various Various Various Various Various
23.01 Property   1 Georgetown Commerce 0.7% 47.6%         7301 Georgetown Road Indianapolis Marion IN 46268
23.02 Property   1 Phillipi Park 0.5% 33.8%         801-809 Phillipi Road, 4121-4135 Westward Avenue, 4180-4190 Fisher Road and 4162-4176 Fisher Road Columbus Franklin OH 43228
23.03 Property   1 Plaza I 0.3% 18.7%         4243-4265 Diplomacy Drive Columbus Franklin OH 43228
24 Loan 7 1 West Park Promenade 1.4% 100.0% MSBNA MSMCH NAP NAP 1603 Grand Avenue Billings Yellowstone MT 59102
25 Loan   1 Beardsley Building 1.4% 100.0% AREF AREF NAP NAP 201 High Street Southeast Salem Marion OR 97301
26 Loan   1 Freedom Self Storage 1.3% 100.0% KeyBank KeyBank 1 NAP 1500 Freedom Self Storage Road Fort Walton Beach Okaloosa FL 32547
27 Loan   1 Main Street South Fulton 1.2% 100.0% AREF AREF NAP NAP 6055 Old National Highway Atlanta Fulton GA 30349
28 Loan 6 2 NC Self Storage Portfolio 1.2%   KeyBank KeyBank 1 NAP Various Various Various NC Various
28.01 Property   1 Uptown Mini Storage 1.0% 82.7%         1634 South Lafayette Street, 122 Mill Street, 205 Three Brothers Avenue and 1528 South Lafayette Street Shelby Cleveland NC 28150; 28152
28.02 Property   1 Baker Mountain Storage 0.2% 17.3%         1970 Briarwood Drive Hickory Catawba NC 28602
29 Loan F 1 Southland Plaza 1.2% 100.0% SMC SMC NAP NAP 525-695 Saturn Boulevard San Diego San Diego CA 92154
30 Loan   1 Clima Secur Self Storage 1.2% 100.0% MSBNA MSMCH NAP NAP 405 Jefferson Terrace New Iberia Iberia LA 70560
31 Loan   1 Viera Village Shopping Center 1.1% 100.0% KeyBank KeyBank 2 NAP 5410 Murrell Road and 1930 Viera Boulevard Rockledge Brevard FL 32955
32 Loan   1 Fresenius - Queens 1.1% 100.0% KeyBank KeyBank NAP NAP 206-02/24 Hillside Avenue Queens Queens NY 11427
33 Loan 6 2 Hale Office Portfolio 1.1%   KeyBank KeyBank NAP NAP Various Various Various Various Various
33.01 Property   1 Colonial Business Center 0.7% 65.1%         4220 Executive Circle Fort Myers Lee FL 33916
33.02 Property   1 U.S. Citizenship and Immigration Services 0.4% 34.9%         19F-E-REM Estate Smith Bay Saint Thomas Saint Thomas VI 00802
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 1.1%   SMC SMC NAP NAP Various Various Various TX Various
34.01 Property   1 Lighthouse MHP 0.4% 35.1%         5078 FM 482 New Braunfels Comal TX 78132
34.02 Property   1 Sun Valley MHP 0.2% 16.4%         691 San Marcos Street Giddings Lee TX 78942
34.03 Property   1 Wayside MHP 0.1% 13.4%         1687 South IH 35 New Braunfels Comal TX 78130
34.04 Property   1 Pecan Way MHP 0.1% 10.7%         1649 North I 35 New Braunfels Comal TX 78130
34.05 Property   1 Comal Valley MHP 0.1% 9.0%         3824 FM 482 New Braunfels Comal TX 78132
34.06 Property   1 Barons MHP 0.1% 8.5%         702 East Schubert Street Fredericksburg Gillespie TX 78624
34.07 Property   1 Sun Country MHP 0.1% 6.9%         170 Sunny Loop La Vernia Wilson TX 78121
35 Loan   1 370 South 4th Street 1.1% 100.0% AREF AREF NAP NAP 370 South 4th Street Brooklyn Kings NY 11211
36 Loan   1 Dynamics Office 1.0% 100.0% AREF AREF NAP NAP 7495, 7485 and 7425 West Azure Drive Las Vegas Clark NV 89130

A-1-1

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial
Pool Balance
% of Loan Balance Mortgage
Loan
Originator(1)
Mortgage
Loan Seller(1)
Related Group Crossed Group Address City County State Zip Code
37 Loan   1 Maricopa Self Storage 1.0% 100.0% KeyBank KeyBank NAP NAP 20125 North John Wayne Parkway Maricopa Pinal AZ 85139
38 Loan   1 Fairfield Inn & Suites - Crestview 0.8% 100.0% KeyBank KeyBank 2 NAP 110 Crosson Street Crestview Okaloosa FL 32536
39 Loan   1 Danielle’s Canal Industrial 0.8% 100.0% SMC SMC NAP NAP 2642 Michigan Avenue Kissimmee Osceola FL 34744
40 Loan 16 1 Holiday Inn Express & Suites Banning 0.8% 100.0% AREF AREF NAP NAP 3020 West Ramsey Street Banning Riverside CA 92220
41 Loan   1 Rego Park 0.8% 100.0% KeyBank KeyBank NAP NAP 96-06 Queens Boulevard, 95-02 63rd Drive and 95-05 63rd Drive Rego Park Queens NY 11374
42 Loan   1 Greenhouse Shops 0.8% 100.0% MSBNA MSMCH NAP NAP 3611 West Hillsborough Avenue Tampa Hillsborough FL 33614
43 Loan 6, 9 5 Oxford Portfolio 0.8%   KeyBank KeyBank NAP NAP Various Various Various VA Various
43.01 Property   1 930 Providence Road 0.2% 29.1%         930 Providence Road Chesapeake Chesapeake City VA 23325
43.02 Property   1 710-722 East 29th Street 0.1% 19.7%         710-722 East 29th Street Norfolk Norfolk City VA 23504
43.03 Property   1 2011 Chesapeake Drive 0.1% 17.1%         2011 Chesapeake Drive Chesapeake Chesapeake City VA 23324
43.04 Property   1 1507 O’Keefe Street 0.1% 17.1%         1507 O’Keefe Street Norfolk Norfolk City VA 23504
43.05 Property   1 811-819 East 29th Street 0.1% 17.1%         811-819 East 29th Street Norfolk Norfolk City VA 23504
44 Loan 17 1 Woodland Creek 0.7% 100.0% BMO BMO NAP NAP 17905 Highway 69 South Tyler Smith TX 75703
45 Loan   1 903 Sheridan 0.7% 100.0% SMC SMC NAP NAP 903 Sheridan Avenue Bronx Bronx NY 10451
46 Loan 6, 18 2 Classon Wilson Portfolio 0.7%   SMC SMC NAP NAP Various Brooklyn Kings NY Various
46.01 Property   1 385 Classon Avenue 0.4% 61.9%         385 Classon Avenue Brooklyn Kings NY 11238
46.02 Property   1 638 Wilson Avenue 0.3% 38.1%         638 Wilson Avenue Brooklyn Kings NY 11207
47 Loan 9, 19, 20, H 1 629 Broad Street 0.6% 100.0% BMO BMO NAP NAP 629 Broad Street Chattanooga Hamilton TN 37402
48 Loan   1 Metro Self Storage 0.6% 100.0% KeyBank KeyBank NAP NAP 23325 Van Born Road Taylor Wayne MI 48180
49 Loan   1 Shoppes at Lake Mary 0.6% 100.0% MSBNA MSMCH NAP NAP 101 North Country Club Road Lake Mary Seminole FL 32746
50 Loan   1 Waring Park 0.6% 100.0% SMC SMC NAP NAP 283 Main Street New Hartford Litchfield CT 06057
51 Loan   1 Food Lion Luck’s Lane 0.5% 100.0% SMC SMC NAP NAP 1100 Courthouse Road Richmond Chesterfield VA 23236
52 Loan   1 Lakewood RV Resort 0.5% 100.0% KeyBank KeyBank NAP NAP 15 Timmie Lane Flat Rock Henderson NC 28731
53 Loan   1 Albany Crossroads 0.5% 100.0% MSBNA MSMCH NAP NAP 2831-2849 Ledo Road Albany Lee GA 31707
54 Loan   1 Empire Self-Storage 0.4% 100.0% BMO BMO NAP NAP 120 Sandholm Lane Cloverdale Sonoma CA 95425
55 Loan   1 1625 Forest Avenue 0.4% 100.0% SMC SMC NAP NAP 1625 Forest Avenue Staten Island Richmond NY 10302
56 Loan   1 Walgreens Lake Station 0.4% 100.0% AREF AREF NAP NAP 3500 Central Avenue Lake Station Lake IN 46405
57 Loan   1 The Alexis 0.4% 100.0% AREF AREF NAP NAP 81 Ed Perry Boulevard Oxford Lafayette MS 38655
58 Loan I 1 Willow MHP 0.3% 100.0% SMC SMC NAP NAP 1055 Lincoln Avenue Holland Allegan MI 49423
59 Loan   1 109 North Avenue 56 0.2% 100.0% AREF AREF NAP NAP 109 North Avenue 56 Los Angeles Los Angeles CA 90042
60 Loan 21 1 Lombard Shopping Center 0.2% 100.0% AREF AREF NAP NAP 34-56 Roosevelt Road Lombard DuPage IL 60148

A-1-2

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($)
1 Loan 6, 8 3 Signature Office Portfolio II Office Suburban Various NAP 448,372 SF 159.47 71,500,000 71,500,000 61,438,422 3.65000% 0.01534% 3.63466% 327,083.59
1.01 Property   1 110 Allen Road Office Suburban 1989 NAP 202,740 SF   36,000,000 36,000,000 30,934,031        
1.02 Property   1 121 Chanlon Road Office Suburban 1990 NAP 111,948 SF   18,150,889 18,150,889 15,596,671        
1.03 Property   1 106 Allen Road Office Suburban 2000 NAP 133,684 SF   17,349,111 17,349,111 14,907,720        
2 Loan 5, 8, 9, 10, A 1 One SoHo Square Office CBD 1904-1926 2016 786,891 SF 597.29 51,823,204 51,823,204 51,823,204 2.72466879% 0.01909% 2.70557879% NAP
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio Self Storage Self Storage Various Various 798,975 SF 63.89 51,050,000 51,050,000 51,050,000 2.95400% 0.02284% 2.93116% NAP
3.01 Property   1 Mesa Self Storage Self Storage 1983 NAP 82,180 SF   8,280,204 8,280,204 8,280,204        
3.02 Property   1 Phoenix Self Storage Self Storage 1986 NAP 60,990 SF   6,429,085 6,429,085 6,429,085        
3.03 Property   1 Cinnabar Self Storage Self Storage 1985 2020 61,822 SF   5,978,920 5,978,920 5,978,920        
3.04 Property   1 Loop 410 Self Storage Self Storage 1985 NAP 156,896 SF   5,842,864 5,842,864 5,842,864        
3.05 Property   1 Portland Self Storage Self Storage 1980 NAP 35,056 SF   4,060,963 4,060,963 4,060,963        
3.06 Property   1 Perrin Beitel Self Storage Self Storage 1983 NAP 100,458 SF   3,812,173 3,812,173 3,812,173        
3.07 Property   1 Glendale Self Storage Self Storage 1985 NAP 46,786 SF   3,400,652 3,400,652 3,400,652        
3.08 Property   1 Lake Mary Self Storage Self Storage 2001, 2009 NAP 38,253 SF   2,502,018 2,502,018 2,502,018        
3.09 Property   1 Ingram Self Storage Self Storage 1999 NAP 51,100 SF   2,355,225 2,355,225 2,355,225        
3.10 Property   1 Vancouver Self Storage Self Storage 1977 NAP 23,700 SF   2,114,228 2,114,228 2,114,228        
3.11 Property   1 Tucson Self Storage Self Storage 1978, 1981 NAP 24,520 SF   1,865,688 1,865,688 1,865,688        
3.12 Property   1 Duluth Self Storage Self Storage 1986 NAP 38,700 SF   1,547,555 1,547,555 1,547,555        
3.13 Property   1 San Pedro Self Storage Self Storage 1985 NAP 30,777 SF   1,188,451 1,188,451 1,188,451        
3.14 Property   1 Vance Jackson Self Storage Self Storage 1991 NAP 24,825 SF   860,225 860,225 860,225        
3.15 Property   1 Peachtree Corners Self Storage Self Storage 1992 NAP 22,912 SF   811,749 811,749 811,749        
4 Loan 5 1 Superstition Gateway Retail Anchored 2006-2007 2018-2021 495,204 SF 155.74 47,125,000 47,125,000 42,571,667 3.62000% 0.02284% 3.59716% 214,781.58
5 Loan   1 Havenwood Office Park Office Suburban 2017 NAP 239,629 SF 187.53 45,000,000 44,936,586 40,435,451 3.55000% 0.01534% 3.53466% 167,007.43
6 Loan 5, 11, 12, C 1 Helios Plaza Office Suburban 2009 NAP 377,185 SF 314.17 40,000,000 40,000,000 40,000,000 2.90000% 0.01534% 2.88466% NAP
7 Loan   1 12-24 Ford Street Multifamily Mid Rise 2017 NAP 98 Units 331,632.65 32,500,000 32,500,000 32,500,000 3.49800% 0.01534% 3.48266% NAP
8 Loan   1 Bardin Place Shopping Center Retail Anchored 1992 NAP 294,323 SF 109.74 32,300,000 32,300,000 32,300,000 3.52000% 0.01534% 3.50466% NAP
9 Loan   1 384-390 Fulton Street Mixed Use Office/Retail 1925 2011 29,904 SF 1,070.09 32,000,000 32,000,000 32,000,000 3.92500% 0.01534% 3.90966% NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio Industrial Various Various Various 972,499 SF 26.74 26,000,000 26,000,000 26,000,000 3.07000% 0.01534% 3.05466% NAP
10.01 Property   1 ABX - Macedon, NY Industrial Warehouse 1963 NAP 637,085 SF   16,650,000 16,650,000 16,650,000        
10.02 Property   1 ABX - Homer, LA Industrial Manufacturing 1952 1986 186,000 SF   4,750,000 4,750,000 4,750,000        
10.03 Property   1 ABX - Rhinelander, WI Industrial Manufacturing 2007 2015 79,214 SF   2,350,000 2,350,000 2,350,000        
10.04 Property   1 ABX - Columbus, GA Industrial Warehouse 1943 NAP 70,200 SF   2,250,000 2,250,000 2,250,000        
11 Loan   1 Los Arcos Apartments Multifamily Garden 1977 2016-2021 516 Units 48,352.71 24,950,000 24,950,000 24,950,000 3.15000% 0.02284% 3.12716% NAP
12 Loan   1 Lower East Side Multifamily Portfolio Multifamily Mid Rise 1910 2021 66 Units 356,060.61 23,500,000 23,500,000 23,500,000 3.84000% 0.01534% 3.82466% NAP
13 Loan   1 New Braunfels Market Place Retail Anchored 1988, 1998, 2019-2020 2019 267,950 SF 87.33 23,400,000 23,400,000 23,400,000 3.17000% 0.01534% 3.15466% NAP
14 Loan   1 Fairway Retail Center Retail Shadow Anchored 2002 2010, 2014 49,600 SF 343.41 17,060,000 17,033,151 13,338,195 3.50000% 0.04534% 3.45466% 76,607.02
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio Retail Anchored Various Various 236,430 SF 68.38 16,190,000 16,166,465 12,869,100 3.95000% 0.01534% 3.93466% 76,827.58
15.01 Property   1 Betts Crossing Retail Anchored 1996 NAP 58,400 SF   4,285,000 4,278,771 3,406,059        
15.02 Property   1 Clanton Marketplace Retail Anchored 1993 NAP 57,150 SF   4,175,000 4,168,931 3,318,622        
15.03 Property   1 29 North Shopping Center Retail Anchored 1997 2020 58,040 SF   3,980,000 3,974,214 3,163,621        
15.04 Property   1 Greenbrier Station Retail Anchored 1997 NAP 62,840 SF   3,750,000 3,744,549 2,980,798        
16 Loan 13 1 Cabela’s KC Retail Single Tenant 2002 NAP 164,105 SF 95.52 15,675,000 15,675,000 14,217,233 3.85000% 0.01534% 3.83466% 73,485.69
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio Multifamily Various Various NAP 32 Units 487,500.00 15,600,000 15,600,000 15,600,000 3.90000% 0.01534% 3.88466% NAP
17.01 Property   1 178 Suydam Street Multifamily Mid Rise 1936 NAP 8 Units   3,145,946 3,145,946 3,145,946        
17.02 Property   1 159 Central Avenue Multifamily Low Rise 1931 NAP 4 Units   2,983,784 2,983,784 2,983,784        
17.03 Property   1 239 Stanhope Street Multifamily Mid Rise 1931 NAP 5 Units   2,562,162 2,562,162 2,562,162        
17.04 Property   1 140 Wilson Avenue Multifamily Low Rise 1905 NAP 3 Units   2,367,568 2,367,568 2,367,568        
17.05 Property   1 18-67 Madison Street Multifamily Low Rise 1930 NAP 6 Units   2,335,135 2,335,135 2,335,135        
17.06 Property   1 15 Wilson Avenue Multifamily Low Rise 1931 NAP 6 Units   2,205,405 2,205,405 2,205,405        
18 Loan   1 Mosaic Multifamily Mid Rise 2012 NAP 120 Units 125,000.00 15,000,000 15,000,000 15,000,000 3.25000% 0.02284% 3.22716% NAP
19 Loan 14 1 BJ’s Wholesale Club Retail Single Tenant 2020 NAP 98,883 SF 150.18 14,850,000 14,850,000 14,850,000 3.68000% 0.02284% 3.65716% NAP
20 Loan   1 714 Madison Avenue Retail Single Tenant 1877 2010 6,420 SF 2,258.57 14,499,999 14,499,999 14,499,999 2.85000% 0.02284% 2.82716% NAP
21 Loan   1 Barlow Plaza Retail Anchored 1969 2017 136,389 SF 102.13 13,930,000 13,930,000 11,915,794 3.47000% 0.01534% 3.45466% 62,318.88
22 Loan 9, 15 1 225-235 West 146th Street Multifamily Mid Rise 1920, 1940 NAP 86 Units 159,883.72 13,750,000 13,750,000 13,750,000 3.31000% 0.01534% 3.29466% NAP
23 Loan 6 3 Columbus & Indy Industrial Industrial Flex Various Various 326,664 SF 41.26 13,500,000 13,476,634 12,046,566 2.95000% 0.02284% 2.92716% 56,553.15
23.01 Property   1 Georgetown Commerce Industrial Flex 1988 NAP 148,933 SF   6,420,000 6,408,888 5,728,812        
23.02 Property   1 Phillipi Park Industrial Flex 1972 1985 119,112 SF   4,560,000 4,552,108 4,069,062        
23.03 Property   1 Plaza I Industrial Flex 1977 2019 58,619 SF   2,520,000 2,515,638 2,248,692        
24 Loan 7 1 West Park Promenade Retail Anchored 1961 2009 145,673 SF 89.24 13,000,000 13,000,000 13,000,000 3.42500% 0.01534% 3.40966% NAP
25 Loan   1 Beardsley Building Office CBD 1988 2015 74,806 SF 167.10 12,500,000 12,500,000 12,500,000 3.34500% 0.01534% 3.32966% NAP
26 Loan   1 Freedom Self Storage Self Storage Self Storage 2003 NAP 86,520 SF 135.23 11,700,000 11,700,000 11,700,000 3.57000% 0.02284% 3.54716% NAP
27 Loan   1 Main Street South Fulton Retail Anchored 1975 2020 129,449 SF 87.68 11,350,000 11,350,000 8,865,029 3.47000% 0.01534% 3.45466% 50,776.69
28 Loan 6 2 NC Self Storage Portfolio Self Storage Self Storage Various NAP 213,800 SF 50.16 10,725,000 10,725,000 10,725,000 3.80000% 0.02284% 3.77716% NAP
28.01 Property   1 Uptown Mini Storage Self Storage Self Storage 1994-2017 NAP 175,450 SF   8,873,661 8,873,661 8,873,661        
28.02 Property   1 Baker Mountain Storage Self Storage Self Storage 2006 NAP 38,350 SF   1,851,339 1,851,339 1,851,339        
29 Loan F 1 Southland Plaza Retail Shadow Anchored 1983-1988 NAP 80,486 SF 132.94 10,700,000 10,700,000 10,700,000 2.54300% 0.01534% 2.52766% NAP
30 Loan   1 Clima Secur Self Storage Self Storage Self Storage 1995, 1997, 2000, 2007, 2013 NAP 100,822 SF 106.13 10,700,000 10,700,000 9,496,954 3.95000% 0.01534% 3.93466% 50,775.48
31 Loan   1 Viera Village Shopping Center Retail Anchored 2000, 2019 2021 76,800 SF 136.50 10,500,000 10,482,890 8,147,256 3.30000% 0.02284% 3.27716% 45,985.30
32 Loan   1 Fresenius - Queens Office Medical 1931 NAP 21,312 SF 461.67 9,839,130 9,839,130 9,839,130 3.76000% 0.02284% 3.73716% NAP
33 Loan 6 2 Hale Office Portfolio Office Various Various NAP 62,391 SF 157.07 9,800,000 9,800,000 9,800,000 3.60000% 0.02284% 3.57716% NAP
33.01 Property   1 Colonial Business Center Office Suburban 2008 NAP 49,767 SF   6,380,784 6,380,784 6,380,784        
33.02 Property   1 U.S. Citizenship and Immigration Services Office Single Tenant 2019 NAP 12,624 SF   3,419,216 3,419,216 3,419,216        
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio Manufactured Housing Manufactured Housing Various NAP 344 Pads 28,343.02 9,750,000 9,750,000 8,534,915 3.30000% 0.01534% 3.28466% 42,700.63
34.01 Property   1 Lighthouse MHP Manufactured Housing Manufactured Housing 1988 NAP 92 Pads   3,420,000 3,420,000 2,993,785        
34.02 Property   1 Sun Valley MHP Manufactured Housing Manufactured Housing 1980 NAP 89 Pads   1,600,000 1,600,000 1,400,602        
34.03 Property   1 Wayside MHP Manufactured Housing Manufactured Housing 1985 NAP 37 Pads   1,310,000 1,310,000 1,146,743        
34.04 Property   1 Pecan Way MHP Manufactured Housing Manufactured Housing 2007 NAP 28 Pads   1,040,000 1,040,000 910,391        
34.05 Property   1 Comal Valley MHP Manufactured Housing Manufactured Housing 1980 NAP 26 Pads   880,000 880,000 770,330        
34.06 Property   1 Barons MHP Manufactured Housing Manufactured Housing 1975 NAP 31 Pads   830,000 830,000 726,562        
34.07 Property   1 Sun Country MHP Manufactured Housing Manufactured Housing 1980 NAP 41 Pads   670,000 670,000 586,502        
35 Loan   1 370 South 4th Street Mixed Use Multifamily/Retail 2008 NAP 19,888 SF 490.25 9,750,000 9,750,000 8,772,823 3.40000% 0.01534% 3.38466% 43,239.42
36 Loan   1 Dynamics Office Office CBD 2007 NAP 59,549 SF 152.42 9,100,000 9,076,385 7,333,992 4.34000% 0.01534% 4.32466% 45,247.29

A-1-3

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($)
37 Loan   1 Maricopa Self Storage Self Storage Self Storage 2004 2007 112,185 SF 80.22 9,000,000 9,000,000 9,000,000 2.85000% 0.07284% 2.77716% NAP
38 Loan   1 Fairfield Inn & Suites - Crestview Hospitality Limited Service 2018 NAP 90 Rooms 86,591.84 8,000,000 7,793,265 6,434,538 4.27000% 0.02284% 4.24716% 39,448.92
39 Loan   1 Danielle’s Canal Industrial Industrial Flex 1981, 1982, 1986 NAP 107,795 SF 72.17 7,780,000 7,780,000 7,780,000 3.70000% 0.01534% 3.68466% NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning Hospitality Limited Service 2009 2019-2020 76 Rooms 101,315.79 7,700,000 7,700,000 6,073,812 3.73500% 0.01534% 3.71966% 35,594.39
41 Loan   1 Rego Park Retail Unanchored 1940, 1942, 1946 NAP 34,099 SF 205.28 7,000,000 7,000,000 5,791,463 3.30000% 0.02284% 3.27716% 30,656.87
42 Loan   1 Greenhouse Shops Retail Shadow Anchored 1985 2020 36,667 SF 190.91 7,000,000 7,000,000 7,000,000 3.25000% 0.01534% 3.23466% NAP
43 Loan 6, 9 5 Oxford Portfolio Multifamily Garden Various NAP 132 Units 52,943.89 7,000,000 6,988,593 5,431,503 3.30000% 0.02284% 3.27716% 30,656.87
43.01 Property   1 930 Providence Road Multifamily Garden 1973 NAP 32 Units   2,034,188 2,030,873 1,578,386        
43.02 Property   1 710-722 East 29th Street Multifamily Garden 1965 NAP 28 Units   1,376,068 1,373,826 1,067,731        
43.03 Property   1 2011 Chesapeake Drive Multifamily Garden 1965 NAP 24 Units   1,196,582 1,194,632 928,463        
43.04 Property   1 1507 O’Keefe Street Multifamily Garden 1986 NAP 24 Units   1,196,581 1,194,631 928,462        
43.05 Property   1 811-819 East 29th Street Multifamily Garden 1976 NAP 24 Units   1,196,581 1,194,631 928,462        
44 Loan 17 1 Woodland Creek Multifamily Garden 2016, 2020 NAP 61 Units 113,114.75 6,900,000 6,900,000 5,542,213 4.24000% 0.01534% 4.22466% 33,903.47
45 Loan   1 903 Sheridan Mixed Use Office/Retail 1931 2017 18,000 SF 366.12 6,600,000 6,590,075 5,209,972 3.75900% 0.01534% 3.74366% 30,599.34
46 Loan 6, 18 2 Classon Wilson Portfolio Multifamily Various Various Various 14 Units 450,000.00 6,300,000 6,300,000 6,300,000 3.78000% 0.01534% 3.76466% NAP
46.01 Property   1 385 Classon Avenue Multifamily Mid Rise 2019 NAP 8 Units   3,896,907 3,896,907 3,896,907        
46.02 Property   1 638 Wilson Avenue Multifamily Low Rise 1906 2015 6 Units   2,403,093 2,403,093 2,403,093        
47 Loan 9, 19, 20, H 1 629 Broad Street Mixed Use Parking/Retail 1964 NAP 26,539 SF 211.01 5,600,000 5,600,000 4,954,690 4.90000% 0.01534% 4.88466% 29,720.70
48 Loan   1 Metro Self Storage Self Storage Self Storage 1997 2003 89,661 SF 61.23 5,500,000 5,489,983 4,159,331 2.65000% 0.07284% 2.57716% 22,163.01
49 Loan   1 Shoppes at Lake Mary Retail Unanchored 1985 2018 37,685 SF 143.29 5,400,000 5,400,000 5,400,000 4.65000% 0.01534% 4.63466% NAP
50 Loan   1 Waring Park Mixed Use Industrial/Self Storage/Retail 1968 2015 204,487 SF 25.92 5,300,000 5,300,000 5,300,000 3.47000% 0.01534% 3.45466% NAP
51 Loan   1 Food Lion Luck’s Lane Retail Anchored 1995, 2000 NAP 60,650 SF 82.44 5,000,000 5,000,000 4,197,776 3.80000% 0.01534% 3.78466% 23,297.87
52 Loan   1 Lakewood RV Resort Manufactured Housing Manufactured Housing 1989 NAP 151 Pads 32,615.89 4,925,000 4,925,000 4,131,268 3.77000% 0.02284% 3.74716% 22,864.37
53 Loan   1 Albany Crossroads Retail Shadow Anchored 2000 NAP 43,700 SF 100.69 4,400,000 4,400,000 3,510,546 4.05000% 0.01534% 4.03466% 21,133.30
54 Loan   1 Empire Self-Storage Self Storage Self Storage 2004 NAP 98,185 SF 40.74 4,000,000 4,000,000 4,000,000 2.85000% 0.01534% 2.83466% NAP
55 Loan   1 1625 Forest Avenue Other School 1973 2013 45,240 SF 88.42 4,000,000 4,000,000 4,000,000 3.05000% 0.01534% 3.03466% NAP
56 Loan   1 Walgreens Lake Station Retail Single Tenant 2002 NAP 14,490 SF 259.49 3,760,000 3,760,000 2,972,986 3.80000% 0.01534% 3.78466% 17,520.00
57 Loan   1 The Alexis Mixed Use Office/Retail 2020 NAP 14,926 SF 239.51 3,575,000 3,575,000 3,247,541 3.95000% 0.01534% 3.93466% 16,964.71
58 Loan I 1 Willow MHP Manufactured Housing Manufactured Housing 1960 NAP 69 Pads 34,420.29 2,375,000 2,375,000 1,947,480 3.97000% 0.01534% 3.95466% 11,297.58
59 Loan   1 109 North Avenue 56 Office Suburban 1923 2019 4,843 SF 433.62 2,100,000 2,100,000 2,100,000 4.35000% 0.01534% 4.33466% NAP
60 Loan 21 1 Lombard Shopping Center Retail Unanchored 1963 NAP 15,000 SF 118.33 1,775,000 1,775,000 1,485,422 5.49000% 0.01534% 5.47466% 10,067.12

A-1-4

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.)
1 Loan 6, 8 3 Signature Office Portfolio II 220,499.71 3,925,003.08 2,645,996.53 Interest Only, Amortizing Balloon No Actual/360 36 35 120 119 360 360
1.01 Property   1 110 Allen Road                        
1.02 Property   1 121 Chanlon Road                        
1.03 Property   1 106 Allen Road                        
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 119,301.83 NAP 1,431,621.96 Interest Only No Actual/360 84 82 84 82 0 0
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 127,413.47 NAP 1,528,961.64 Interest Only No Actual/360 120 118 120 118 0 0
3.01 Property   1 Mesa                        
3.02 Property   1 Phoenix                        
3.03 Property   1 Cinnabar                        
3.04 Property   1 Loop 410                        
3.05 Property   1 Portland                        
3.06 Property   1 Perrin Beitel                        
3.07 Property   1 Glendale                        
3.08 Property   1 Lake Mary                        
3.09 Property   1 Ingram                        
3.10 Property   1 Vancouver                        
3.11 Property   1 Tucson                        
3.12 Property   1 Duluth                        
3.13 Property   1 San Pedro                        
3.14 Property   1 Vance Jackson                        
3.15 Property   1 Peachtree Corners                        
4 Loan 5 1 Superstition Gateway 144,134.87 2,577,378.96 1,729,618.44 Interest Only, Amortizing Balloon No Actual/360 60 60 120 120 360 360
5 Loan   1 Havenwood Office Park NAP 2,004,089.16 NAP Amortizing Balloon No Actual/360 0 0 120 118 540 538
6 Loan 5, 11, 12, C 1 Helios Plaza 98,009.26 NAP 1,176,111.12 Interest Only - ARD Yes Actual/360 60 60 60 60 0 0
7 Loan   1 12-24 Ford Street 96,053.30 NAP 1,152,639.58 Interest Only No Actual/360 120 119 120 119 0 0
8 Loan   1 Bardin Place Shopping Center 96,062.59 NAP 1,152,751.08 Interest Only No Actual/360 120 118 120 118 0 0
9 Loan   1 384-390 Fulton Street 106,120.37 NAP 1,273,444.44 Interest Only No Actual/360 60 60 60 60 0 0
10 Loan 6, 7, D 4 ABX Industrial Portfolio 67,440.51 NAP 809,286.12 Interest Only No Actual/360 120 120 120 120 0 0
10.01 Property   1 ABX - Macedon, NY                        
10.02 Property   1 ABX - Homer, LA                        
10.03 Property   1 ABX - Rhinelander, WI                        
10.04 Property   1 ABX - Columbus, GA                        
11 Loan   1 Los Arcos Apartments 66,403.39 NAP 796,840.68 Interest Only No Actual/360 120 120 120 120 0 0
12 Loan   1 Lower East Side Multifamily Portfolio 76,244.44 NAP 914,933.28 Interest Only No Actual/360 120 118 120 118 0 0
13 Loan   1 New Braunfels Market Place 62,673.54 NAP 752,082.48 Interest Only No Actual/360 120 119 120 119 0 0
14 Loan   1 Fairway Retail Center NAP 919,284.24 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio NAP 921,930.96 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
15.01 Property   1 Betts Crossing                        
15.02 Property   1 Clanton Marketplace                        
15.03 Property   1 29 North Shopping Center                        
15.04 Property   1 Greenbrier Station                        
16 Loan 13 1 Cabela’s KC 50,989.11 881,828.28 611,869.32 Interest Only, Amortizing Balloon No Actual/360 60 57 120 117 360 360
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 51,404.17 NAP 616,850.00 Interest Only No Actual/360 120 118 120 118 0 0
17.01 Property   1 178 Suydam Street                        
17.02 Property   1 159 Central Avenue                        
17.03 Property   1 239 Stanhope Street                        
17.04 Property   1 140 Wilson Avenue                        
17.05 Property   1 18-67 Madison Street                        
17.06 Property   1 15 Wilson Avenue                        
18 Loan   1 Mosaic 41,189.24 NAP 494,270.88 Interest Only No Actual/360 120 119 120 119 0 0
19 Loan 14 1 BJ’s Wholesale Club 46,172.50 NAP 554,070.00 Interest Only No Actual/360 120 119 120 119 0 0
20 Loan   1 714 Madison Avenue 34,915.80 NAP 418,989.60 Interest Only No Actual/360 120 118 120 118 0 0
21 Loan   1 Barlow Plaza 40,840.37 747,826.56 490,084.44 Interest Only, Amortizing Balloon No Actual/360 36 34 120 118 360 360
22 Loan 9, 15 1 225-235 West 146th Street 38,453.85 NAP 461,446.20 Interest Only No Actual/360 120 120 120 120 0 0
23 Loan 6 3 Columbus & Indy Industrial NAP 678,637.80 NAP Amortizing Balloon No Actual/360 0 0 60 59 360 359
23.01 Property   1 Georgetown Commerce                        
23.02 Property   1 Phillipi Park                        
23.03 Property   1 Plaza I                        
24 Loan 7 1 West Park Promenade 37,619.50 NAP 451,434.00 Interest Only No Actual/360 84 83 84 83 0 0
25 Loan   1 Beardsley Building 35,327.69 NAP 423,932.28 Interest Only No Actual/360 120 120 120 120 0 0
26 Loan   1 Freedom Self Storage 35,290.94 NAP 423,491.28 Interest Only No Actual/360 120 120 120 120 0 0
27 Loan   1 Main Street South Fulton NAP 609,320.28 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360
28 Loan 6 2 NC Self Storage Portfolio 34,434.20 NAP 413,210.40 Interest Only No Actual/360 120 117 120 117 0 0
28.01 Property   1 Uptown Mini Storage                        
28.02 Property   1 Baker Mountain Storage                        
29 Loan F 1 Southland Plaza 22,990.02 NAP 275,880.18 Interest Only No Actual/360 120 118 120 118 0 0
30 Loan   1 Clima Secur Self Storage 35,710.01 609,305.76 428,520.12 Interest Only, Amortizing Balloon No Actual/360 48 48 120 120 360 360
31 Loan   1 Viera Village Shopping Center NAP 551,823.60 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
32 Loan   1 Fresenius - Queens 31,257.46 NAP 375,089.52 Interest Only No Actual/360 120 118 120 118 0 0
33 Loan 6 2 Hale Office Portfolio 29,808.33 NAP 357,699.96 Interest Only No Actual/360 60 58 60 58 0 0
33.01 Property   1 Colonial Business Center                        
33.02 Property   1 U.S. Citizenship and Immigration Services                        
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 27,184.90 512,407.56 326,218.75 Interest Only, Amortizing Balloon No Actual/360 48 48 120 120 360 360
34.01 Property   1 Lighthouse MHP                        
34.02 Property   1 Sun Valley MHP                        
34.03 Property   1 Wayside MHP                        
34.04 Property   1 Pecan Way MHP                        
34.05 Property   1 Comal Valley MHP                        
34.06 Property   1 Barons MHP                        
34.07 Property   1 Sun Country MHP                        
35 Loan   1 370 South 4th Street 28,008.68 518,873.04 336,104.16 Interest Only, Amortizing Balloon No Actual/360 60 58 120 118 360 360
36 Loan   1 Dynamics Office NAP 542,967.48 NAP Amortizing Balloon No Actual/360 0 0 120 118 360 358

A-1-5

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.)
37 Loan   1 Maricopa Self Storage 21,671.88 NAP 260,062.56 Interest Only No Actual/360 120 117 120 117 0 0
38 Loan   1 Fairfield Inn & Suites - Crestview NAP 473,387.04 NAP Amortizing Balloon No Actual/360 0 0 120 101 360 341
39 Loan   1 Danielle’s Canal Industrial 24,321.51 NAP 291,858.06 Interest Only No Actual/360 120 117 120 117 0 0
40 Loan 16 1 Holiday Inn Express & Suites Banning NAP 427,132.68 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360
41 Loan   1 Rego Park 19,517.36 367,882.44 234,208.32 Interest Only, Amortizing Balloon No Actual/360 24 22 120 118 360 360
42 Loan   1 Greenhouse Shops 19,221.64 NAP 230,659.68 Interest Only No Actual/360 120 120 120 120 0 0
43 Loan 6, 9 5 Oxford Portfolio NAP 367,882.44 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
43.01 Property   1 930 Providence Road                        
43.02 Property   1 710-722 East 29th Street                        
43.03 Property   1 2011 Chesapeake Drive                        
43.04 Property   1 1507 O’Keefe Street                        
43.05 Property   1 811-819 East 29th Street                        
44 Loan 17 1 Woodland Creek NAP 406,841.64 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360
45 Loan   1 903 Sheridan NAP 367,192.08 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
46 Loan 6, 18 2 Classon Wilson Portfolio 20,120.63 NAP 241,447.50 Interest Only No Actual/360 120 119 120 119 0 0
46.01 Property   1 385 Classon Avenue                        
46.02 Property   1 638 Wilson Avenue                        
47 Loan 9, 19, 20, H 1 629 Broad Street 23,184.26 356,648.40 278,211.12 Interest Only, Amortizing Balloon No Actual/360 36 34 120 118 360 360
48 Loan   1 Metro Self Storage NAP 265,956.12 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
49 Loan   1 Shoppes at Lake Mary 21,215.63 NAP 254,587.56 Interest Only No Actual/360 84 84 84 84 0 0
50 Loan   1 Waring Park 15,538.69 NAP 186,464.31 Interest Only No Actual/360 120 119 120 119 0 0
51 Loan   1 Food Lion Luck’s Lane 16,053.24 279,574.44 192,638.89 Interest Only, Amortizing Balloon No Actual/360 24 22 120 118 360 360
52 Loan   1 Lakewood RV Resort 15,687.61 274,372.44 188,251.32 Interest Only, Amortizing Balloon No Actual/360 24 22 120 118 360 360
53 Loan   1 Albany Crossroads NAP 253,599.60 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360
54 Loan   1 Empire Self-Storage 9,631.94 NAP 115,583.28 Interest Only No Actual/360 120 118 120 118 0 0
55 Loan   1 1625 Forest Avenue 10,307.87 NAP 123,694.44 Interest Only No Actual/360 120 120 120 120 0 0
56 Loan   1 Walgreens Lake Station NAP 210,240.00 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360
57 Loan   1 The Alexis 11,931.15 203,576.52 143,173.80 Interest Only, Amortizing Balloon No Actual/360 60 59 120 119 360 360
58 Loan I 1 Willow MHP 7,966.42 135,570.96 95,597.05 Interest Only, Amortizing Balloon No Actual/360 12 11 120 119 360 360
59 Loan   1 109 North Avenue 56 7,718.23 NAP 92,618.76 Interest Only No Actual/360 120 118 120 118 0 0
60 Loan 21 1 Lombard Shopping Center NAP 120,805.44 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360

A-1-6

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period to
Late Charge
(Days)
Grace Period to Default
(Days)
Prepayment Provisions
(No. of Payments)
Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date
1 Loan 6, 8 3 Signature Office Portfolio II 8/19/2021 1 6 10/6/2021 10/6/2024 9/6/2031 NAP 0 0 L(25),D(91),O(4) 10,861,904 3,509,200 7,352,703 4/30/2021
1.01 Property   1 110 Allen Road                     5,161,415 1,515,238 3,646,178 4/30/2021
1.02 Property   1 121 Chanlon Road                     2,691,944 989,479 1,702,465 4/30/2021
1.03 Property   1 106 Allen Road                     3,008,544 1,004,484 2,004,061 4/30/2021
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 7/9/2021 2 6 9/6/2021 NAP 8/6/2028 NAP 0 0 YM(26),DorYM(52),O(6) 66,971,660 15,563,367 51,408,293 4/30/2021
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 7/30/2021 2 1 9/1/2021 NAP 8/1/2031 NAP 0 0 L(25),YM1(92),O(3) 8,023,736 3,777,584 4,246,152 5/31/2021
3.01 Property   1 Mesa                     1,040,424 311,404 729,020 5/31/2021
3.02 Property   1 Phoenix                     781,923 251,508 530,415 5/31/2021
3.03 Property   1 Cinnabar                     746,617 281,692 464,925 5/31/2021
3.04 Property   1 Loop 410                     1,016,430 474,225 542,205 5/31/2021
3.05 Property   1 Portland                     702,585 283,984 418,601 5/31/2021
3.06 Property   1 Perrin Beitel                     718,756 390,500 328,256 5/31/2021
3.07 Property   1 Glendale                     416,111 188,374 227,737 5/31/2021
3.08 Property   1 Lake Mary                     435,198 238,063 197,135 5/31/2021
3.09 Property   1 Ingram                     457,753 243,235 214,518 5/31/2021
3.10 Property   1 Vancouver                     369,394 211,204 158,190 5/31/2021
3.11 Property   1 Tucson                     321,027 180,091 140,936 5/31/2021
3.12 Property   1 Duluth                     290,560 206,636 83,924 5/31/2021
3.13 Property   1 San Pedro                     248,277 160,240 88,037 5/31/2021
3.14 Property   1 Vance Jackson                     267,864 181,259 86,605 5/31/2021
3.15 Property   1 Peachtree Corners                     210,817 175,169 35,648 5/31/2021
4 Loan 5 1 Superstition Gateway 9/16/2021 0 1 11/1/2021 11/1/2026 10/1/2031 NAP 0 0 L(24),D(92),O(4) 10,802,255 2,946,736 7,855,520 6/30/2021
5 Loan   1 Havenwood Office Park 7/9/2021 2 6 9/6/2021 9/6/2021 8/6/2031 NAP 0 0 L(26),D(87),O(7) 3,823,723 2,001,252 1,822,471 5/31/2021
6 Loan 5, 11, 12, C 1 Helios Plaza 9/15/2021 0 6 11/6/2021 NAP 10/6/2026 10/6/2031 0 0 L(24),DorYM1(31),O(5) 11,855,231 1,739,766 10,115,465 6/30/2021
7 Loan   1 12-24 Ford Street 8/27/2021 1 6 10/6/2021 NAP 9/6/2031 NAP 0 0 L(25),D(91),O(4) 2,473,354 330,271 2,143,084 8/31/2021
8 Loan   1 Bardin Place Shopping Center 7/13/2021 2 1 9/1/2021 NAP 8/1/2031 NAP 5 5 L(26),D(90),O(4) 4,043,217 1,076,338 2,966,879 4/30/2021
9 Loan   1 384-390 Fulton Street 9/14/2021 0 6 11/6/2021 NAP 10/6/2026 NAP 0 0 L(24),D(31),O(5) 3,435,993 1,145,741 2,290,252 4/30/2021
10 Loan 6, 7, D 4 ABX Industrial Portfolio 9/15/2021 0 6 11/6/2021 NAP 10/6/2031 NAP 0 0 L(24),D(1),DorYM1(91),O(4) NAP NAP NAP NAP
10.01 Property   1 ABX - Macedon, NY                     NAP NAP NAP NAP
10.02 Property   1 ABX - Homer, LA                     NAP NAP NAP NAP
10.03 Property   1 ABX - Rhinelander, WI                     NAP NAP NAP NAP
10.04 Property   1 ABX - Columbus, GA                     NAP NAP NAP NAP
11 Loan   1 Los Arcos Apartments 9/15/2021 0 1 11/1/2021 NAP 10/1/2031 NAP 0 5 L(24),D(93),O(3) 5,255,800 2,497,657 2,758,143 8/31/2021
12 Loan   1 Lower East Side Multifamily Portfolio 7/26/2021 2 6 9/6/2021 NAP 8/6/2031 NAP 0 0 L(26),D(90),O(4) 1,522,733 655,725 867,007 5/31/2021
13 Loan   1 New Braunfels Market Place 9/1/2021 1 6 10/6/2021 NAP 9/6/2031 NAP 0 0 L(25),D(87),O(8) 3,835,626 1,142,563 2,693,063 5/31/2021
14 Loan   1 Fairway Retail Center 8/18/2021 1 6 10/6/2021 10/6/2021 9/6/2031 NAP 0 0 L(25),D(91),O(4) 2,429,994 861,388 1,568,606 6/30/2021
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio 8/10/2021 1 1 10/1/2021 10/1/2021 9/1/2031 NAP 0 5 L(23),YM1(92),O(5) 2,284,415 403,416 1,881,001 6/30/2021
15.01 Property   1 Betts Crossing                     560,001 101,458 458,543 6/30/2021
15.02 Property   1 Clanton Marketplace                     564,285 75,612 488,673 6/30/2021
15.03 Property   1 29 North Shopping Center                     579,163 124,663 454,501 6/30/2021
15.04 Property   1 Greenbrier Station                     580,966 101,683 479,283 6/30/2021
16 Loan 13 1 Cabela’s KC 6/30/2021 3 6 8/6/2021 8/6/2026 7/6/2031 NAP 0 0 L(27),D(89),O(4) NAP NAP NAP NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 8/5/2021 2 6 9/6/2021 NAP 8/6/2031 NAP 0 0 L(26),D(90),O(4) 1,362,152 166,623 1,195,529 6/30/2021
17.01 Property   1 178 Suydam Street                     273,600 31,463 242,137 6/30/2021
17.02 Property   1 159 Central Avenue                     263,200 28,065 235,135 6/30/2021
17.03 Property   1 239 Stanhope Street                     210,152 28,988 181,164 6/30/2021
17.04 Property   1 140 Wilson Avenue                     207,700 23,519 184,181 6/30/2021
17.05 Property   1 18-67 Madison Street                     213,600 35,245 178,355 6/30/2021
17.06 Property   1 15 Wilson Avenue                     193,900 19,343 174,557 6/30/2021
18 Loan   1 Mosaic 9/1/2021 1 1 10/1/2021 NAP 9/1/2031 NAP 5 0 L(25),D(92),O(3) 2,619,802 1,310,273 1,309,529 7/31/2021
19 Loan 14 1 BJ’s Wholesale Club 8/31/2021 1 1 10/1/2021 NAP 9/1/2031 NAP 0 0 L(25),D(92),O(3) NAP NAP NAP NAP
20 Loan   1 714 Madison Avenue 7/22/2021 2 1 9/1/2021 NAP 8/1/2031 NAP 5 5 L(26),D(91),O(3) 2,696,997 1,170,461 1,526,536 12/31/2020
21 Loan   1 Barlow Plaza 7/23/2021 2 1 9/1/2021 9/1/2024 8/1/2031 NAP 5 5 L(26),D(90),O(4) 2,029,286 1,015,258 1,014,028 5/31/2021
22 Loan 9, 15 1 225-235 West 146th Street 9/9/2021 0 6 11/6/2021 NAP 10/6/2031 NAP 0 0 L(24),D(92),O(4) 1,504,969 668,310 836,659 7/31/2021
23 Loan 6 3 Columbus & Indy Industrial 8/9/2021 1 1 10/1/2021 10/1/2021 9/1/2026 NAP 0 0 L(25),D(30),O(5) 2,190,711 775,734 1,414,976 12/31/2020
23.01 Property   1 Georgetown Commerce                     845,878 356,362 489,516 12/31/2020
23.02 Property   1 Phillipi Park                     806,832 212,541 594,290 12/31/2020
23.03 Property   1 Plaza I                     538,001 206,831 331,170 12/31/2020
24 Loan 7 1 West Park Promenade 8/6/2021 1 1 10/1/2021 NAP 9/1/2028 NAP 5 5 L(25),D(55),O(4) 1,903,839 666,652 1,237,187 6/30/2021
25 Loan   1 Beardsley Building 9/15/2021 0 6 11/6/2021 NAP 10/6/2031 NAP 0 0 L(24),D(93),O(3) 2,024,728 744,324 1,280,404 6/30/2021
26 Loan   1 Freedom Self Storage 9/14/2021 0 1 11/1/2021 NAP 10/1/2031 NAP 5 5 L(24),D(93),O(3) 1,448,643 359,326 1,089,317 7/31/2021
27 Loan   1 Main Street South Fulton 9/14/2021 0 6 11/6/2021 11/6/2021 10/6/2031 NAP 0 0 L(24),D(92),O(4) 1,819,601 622,378 1,197,222 6/30/2021
28 Loan 6 2 NC Self Storage Portfolio 6/29/2021 3 1 8/1/2021 NAP 7/1/2031 NAP 15 5 L(27),D(90),O(3) 1,452,618 568,938 883,681 5/31/2021
28.01 Property   1 Uptown Mini Storage                     1,182,476 462,693 719,783 5/31/2021
28.02 Property   1 Baker Mountain Storage                     270,142 106,244 163,898 5/31/2021
29 Loan F 1 Southland Plaza 7/29/2021 2 6 9/6/2021 NAP 8/6/2031 NAP 0 0 L(26),YM1(90),O(4) 2,989,364 1,498,275 1,491,090 6/30/2021
30 Loan   1 Clima Secur Self Storage 9/9/2021 0 1 11/1/2021 11/1/2025 10/1/2031 NAP 5 5 L(24),D(89),O(7) 1,251,618 333,149 918,469 6/30/2021
31 Loan   1 Viera Village Shopping Center 8/20/2021 1 1 10/1/2021 10/1/2021 9/1/2031 NAP 0 0 L(25),D(92),O(3) 1,548,211 512,925 1,035,286 6/30/2021
32 Loan   1 Fresenius - Queens 7/20/2021 2 1 9/1/2021 NAP 8/1/2031 NAP 5 5 L(26),D(91),O(3) NAP NAP NAP NAP
33 Loan 6 2 Hale Office Portfolio 7/23/2021 2 1 9/1/2021 NAP 8/1/2026 NAP 5 5 L(26),D(31),O(3) 1,515,867 574,761 941,107 4/30/2021
33.01 Property   1 Colonial Business Center                     981,066 341,732 639,335 4/30/2021
33.02 Property   1 U.S. Citizenship and Immigration Services                     534,801 233,029 301,772 4/30/2021
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 9/7/2021 0 6 11/6/2021 11/6/2025 10/6/2031 NAP 0 0 L(24),YM1(90),O(6) 1,645,774 591,451 1,054,323 6/30/2021
34.01 Property   1 Lighthouse MHP                     528,560 157,812 370,748 6/30/2021
34.02 Property   1 Sun Valley MHP                     242,962 63,402 179,560 6/30/2021
34.03 Property   1 Wayside MHP                     227,236 143,567 83,669 6/30/2021
34.04 Property   1 Pecan Way MHP                     193,981 67,394 126,587 6/30/2021
34.05 Property   1 Comal Valley MHP                     141,842 40,089 101,753 6/30/2021
34.06 Property   1 Barons MHP                     152,383 53,150 99,233 6/30/2021
34.07 Property   1 Sun Country MHP                     158,810 66,035 92,775 6/30/2021
35 Loan   1 370 South 4th Street 8/5/2021 2 6 9/6/2021 9/6/2026 8/6/2031 NAP 0 0 L(26),D(90),O(4) 910,280 83,607 826,673 7/31/2021
36 Loan   1 Dynamics Office 7/29/2021 2 6 9/6/2021 9/6/2021 8/6/2031 NAP 0 0 L(26),D(90),O(4) 1,249,911 391,394 858,517 5/31/2021

A-1-7

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period to
Late Charge
(Days)
Grace Period to Default
(Days)
Prepayment Provisions
(No. of Payments)
Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date
37 Loan   1 Maricopa Self Storage 6/25/2021 3 1 8/1/2021 NAP 7/1/2031 NAP 0 5 L(27),D(90),O(3) 1,677,209 562,158 1,115,051 4/30/2021
38 Loan   1 Fairfield Inn & Suites - Crestview 2/19/2020 19 1 4/1/2020 4/1/2020 3/1/2030 NAP 5 5 L(43),D(74),O(3) 3,176,807 1,530,487 1,646,320 7/31/2021
39 Loan   1 Danielle’s Canal Industrial 6/30/2021 3 6 8/6/2021 NAP 7/6/2031 NAP 0 0 L(27),D(89),O(4) 1,151,802 376,545 775,256 5/31/2021
40 Loan 16 1 Holiday Inn Express & Suites Banning 9/13/2021 0 6 11/6/2021 11/6/2021 10/6/2031 NAP 0 0 L(24),D(92),O(4) 2,798,709 1,451,278 1,347,431 7/31/2021
41 Loan   1 Rego Park 7/30/2021 2 1 9/1/2021 9/1/2023 8/1/2031 NAP 0 5 L(26),D(91),O(3) 2,330,861 914,347 1,416,514 5/31/2021
42 Loan   1 Greenhouse Shops 9/14/2021 0 1 11/1/2021 NAP 10/1/2031 NAP 0 5 L(24),D(89),O(7) 1,116,368 307,315 809,052 6/30/2021
43 Loan 6, 9 5 Oxford Portfolio 8/31/2021 1 1 10/1/2021 10/1/2021 9/1/2031 NAP 5 5 L(25),D(92),O(3) 1,179,294 546,429 632,866 7/31/2021
43.01 Property   1 930 Providence Road                     285,890 132,480 153,409 7/31/2021
43.02 Property   1 710-722 East 29th Street                     250,153 115,868 134,286 7/31/2021
43.03 Property   1 2011 Chesapeake Drive                     214,417 99,360 115,057 7/31/2021
43.04 Property   1 1507 O’Keefe Street                     214,417 99,360 115,057 7/31/2021
43.05 Property   1 811-819 East 29th Street                     214,417 99,360 115,057 7/31/2021
44 Loan 17 1 Woodland Creek 9/15/2021 0 6 11/6/2021 11/6/2021 10/6/2031 NAP 0 0 L(24),D(92),O(4) 684,187 222,461 461,726 6/30/2021
45 Loan   1 903 Sheridan 8/25/2021 1 6 10/6/2021 10/6/2021 9/6/2031 NAP 0 0 L(25),D(89),O(6) 842,575 203,307 639,268 6/30/2021
46 Loan 6, 18 2 Classon Wilson Portfolio 8/30/2021 1 6 10/6/2021 NAP 9/6/2031 NAP 0 0 L(25),D(89),O(6) 226,783 29,822 196,961 7/31/2021
46.01 Property   1 385 Classon Avenue                     NAP NAP NAP NAP
46.02 Property   1 638 Wilson Avenue                     226,783 29,822 196,961 7/31/2021
47 Loan 9, 19, 20, H 1 629 Broad Street 8/3/2021 2 6 9/6/2021 9/6/2024 8/6/2031 NAP 0 0 L(26),DorYM1(90),O(4) 1,020,002 406,694 613,308 6/30/2021
48 Loan   1 Metro Self Storage 8/27/2021 1 1 10/1/2021 10/1/2021 9/1/2031 NAP 5 5 L(25),D(92),O(3) 1,440,327 521,622 918,705 5/31/2021
49 Loan   1 Shoppes at Lake Mary 9/14/2021 0 1 11/1/2021 NAP 10/1/2028 NAP 5 5 L(24),D(56),O(4) 654,616 226,533 428,083 6/30/2021
50 Loan   1 Waring Park 9/1/2021 1 6 10/6/2021 NAP 9/6/2031 NAP 0 0 L(25),D(91),O(4) 1,218,977 466,697 752,280 6/30/2021
51 Loan   1 Food Lion Luck’s Lane 7/16/2021 2 6 9/6/2021 9/6/2023 8/6/2031 NAP 0 0 L(26),D(90),O(4) 771,620 200,665 570,955 5/31/2021
52 Loan   1 Lakewood RV Resort 7/28/2021 2 1 9/1/2021 9/1/2023 8/1/2031 NAP 15 0 L(26),D(91),O(3) 997,308 417,322 579,986 5/31/2021
53 Loan   1 Albany Crossroads 9/9/2021 0 1 11/1/2021 11/1/2021 10/1/2031 NAP 5 5 L(24),D(91),O(5) 605,929 146,127 459,802 5/31/2021
54 Loan   1 Empire Self-Storage 8/4/2021 2 6 9/6/2021 NAP 8/6/2031 NAP 0 0 L(26),D(89),O(5) 962,352 325,332 637,020 5/31/2021
55 Loan   1 1625 Forest Avenue 9/14/2021 0 6 11/6/2021 NAP 10/6/2031 NAP 0 0 L(24),D(91),O(5) 1,239,201 496,016 743,185 8/31/2021
56 Loan   1 Walgreens Lake Station 9/14/2021 0 6 11/6/2021 11/6/2021 10/6/2031 NAP 0 0 L(24),D(93),O(3) NAP NAP NAP NAP
57 Loan   1 The Alexis 8/26/2021 1 6 10/6/2021 10/6/2026 9/6/2031 NAP 0 0 L(25),D(92),O(3) 323,614 73,081 250,532 5/31/2021
58 Loan I 1 Willow MHP 8/12/2021 1 6 10/6/2021 10/6/2022 9/6/2031 NAP 0 0 L(25),YM1(90),O(5) 375,692 173,615 202,077 6/30/2021
59 Loan   1 109 North Avenue 56 7/21/2021 2 6 9/6/2021 NAP 8/6/2031 NAP 0 0 L(26),D(91),O(3) 197,268 43,835 153,433 4/30/2021
60 Loan 21 1 Lombard Shopping Center 9/10/2021 0 6 11/6/2021 11/6/2021 10/6/2031 NAP 0 0 L(24),D(93),O(3) 262,788 28,610 234,178 4/1/2021

A-1-8

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($)
1 Loan 6, 8 3 Signature Office Portfolio II T-12 10,818,109 3,549,911 7,268,198 12/31/2020 T-12 10,516,430 3,822,660 6,693,770 12/31/2019 T-12 92.4% 11,251,608 3,744,828
1.01 Property   1 110 Allen Road T-12 5,002,064 1,565,450 3,436,615 12/31/2020 T-12 4,509,092 1,577,807 2,931,286 12/31/2019 T-12 100.0% 5,530,366 1,644,892
1.02 Property   1 121 Chanlon Road T-12 2,609,355 973,987 1,635,368 12/31/2020 T-12 2,711,369 1,148,994 1,562,375 12/31/2019 T-12 100.0% 3,009,247 1,062,863
1.03 Property   1 106 Allen Road T-12 3,206,690 1,010,474 2,196,215 12/31/2020 T-12 3,295,969 1,095,860 2,200,109 12/31/2019 T-12 74.5% 2,711,995 1,037,073
2 Loan 5, 8, 9, 10, A 1 One SoHo Square T-12 61,913,927 14,956,452 46,957,475 12/31/2020 T-12 39,444,461 14,448,761 24,995,700 12/31/2019 T-12 95.9% 83,142,799 19,231,486
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio T-12 7,551,109 3,732,751 3,818,358 12/31/2020 T-12 NAP NAP NAP NAP NAP 80.4% 8,407,246 3,669,363
3.01 Property   1 Mesa T-12 970,990 309,493 661,497 12/31/2020 T-12 NAP NAP NAP NAP NAP 81.2% 1,081,414 305,930
3.02 Property   1 Phoenix T-12 712,388 227,878 484,510 12/31/2020 T-12 NAP NAP NAP NAP NAP 84.9% 842,410 268,981
3.03 Property   1 Cinnabar T-12 636,653 252,376 384,277 12/31/2020 T-12 NAP NAP NAP NAP NAP 80.9% 816,266 295,654
3.04 Property   1 Loop 410 T-12 990,684 467,903 522,781 12/31/2020 T-12 NAP NAP NAP NAP NAP 80.4% 1,028,709 468,606
3.05 Property   1 Portland T-12 686,830 295,100 391,730 12/31/2020 T-12 NAP NAP NAP NAP NAP 81.8% 715,604 253,263
3.06 Property   1 Perrin Beitel T-12 705,093 392,287 312,806 12/31/2020 T-12 NAP NAP NAP NAP NAP 74.0% 735,823 378,975
3.07 Property   1 Glendale T-12 355,498 186,774 168,725 12/31/2020 T-12 NAP NAP NAP NAP NAP 80.5% 465,827 164,273
3.08 Property   1 Lake Mary T-12 396,423 232,417 164,006 12/31/2020 T-12 NAP NAP NAP NAP NAP 90.1% 464,308 244,634
3.09 Property   1 Ingram T-12 444,547 265,995 178,552 12/31/2020 T-12 NAP NAP NAP NAP NAP 84.8% 458,364 249,707
3.10 Property   1 Vancouver T-12 307,324 193,604 113,720 12/31/2020 T-12 NAP NAP NAP NAP NAP 78.7% 387,788 194,291
3.11 Property   1 Tucson T-12 281,231 183,304 97,927 12/31/2020 T-12 NAP NAP NAP NAP NAP 79.6% 337,498 170,121
3.12 Property   1 Duluth T-12 342,478 184,414 158,064 12/31/2020 T-12 NAP NAP NAP NAP NAP 69.4% 352,260 213,586
3.13 Property   1 San Pedro T-12 252,652 179,272 73,380 12/31/2020 T-12 NAP NAP NAP NAP NAP 72.2% 238,044 130,206
3.14 Property   1 Vance Jackson T-12 265,719 187,059 78,660 12/31/2020 T-12 NAP NAP NAP NAP NAP 77.1% 252,562 173,890
3.15 Property   1 Peachtree Corners T-12 202,598 174,875 27,723 12/31/2020 T-12 NAP NAP NAP NAP NAP 87.5% 230,370 157,246
4 Loan 5 1 Superstition Gateway T-12 10,678,222 2,853,212 7,825,009 12/31/2020 T-12 10,023,803 2,813,908 7,209,895 12/31/2019 T-12 93.0% 10,880,707 2,965,897
5 Loan   1 Havenwood Office Park T-12 3,573,408 1,906,423 1,666,986 12/31/2020 T-12 2,414,913 1,663,066 751,847 12/31/2019 T-12 90.3% 6,125,838 2,078,429
6 Loan 5, 11, 12, C 1 Helios Plaza T-12 10,015,401 0 10,015,401 12/31/2020 T-12 9,819,021 0 9,819,021 12/31/2019 T-12 100.0% 10,793,013 0
7 Loan   1 12-24 Ford Street T-12 2,628,834 368,768 2,260,066 12/31/2020 T-12 2,769,186 411,539 2,357,647 12/31/2019 T-12 92.5% 2,665,224 331,480
8 Loan   1 Bardin Place Shopping Center T-12 4,461,274 1,257,477 3,203,797 12/31/2020 T-12 5,033,774 1,696,377 3,337,397 12/31/2019 T-12 95.0% 4,554,260 1,230,107
9 Loan   1 384-390 Fulton Street T-12 3,467,008 1,258,707 2,208,301 12/31/2020 T-12 3,357,284 1,248,026 2,109,258 12/31/2019 T-12 96.9% 3,488,255 1,067,989
10 Loan 6, 7, D 4 ABX Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 2,755,059 0
10.01 Property   1 ABX - Macedon, NY NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 1,810,272 0
10.02 Property   1 ABX - Homer, LA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 494,760 0
10.03 Property   1 ABX - Rhinelander, WI NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 233,285 0
10.04 Property   1 ABX - Columbus, GA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 216,743 0
11 Loan   1 Los Arcos Apartments T-12 4,926,371 2,342,923 2,583,448 12/31/2020 T-12 4,943,395 2,342,762 2,600,633 12/31/2019 T-12 91.0% 5,321,492 2,790,189
12 Loan   1 Lower East Side Multifamily Portfolio T-12 1,608,342 661,683 946,659 12/31/2020 T-12 1,835,414 636,909 1,198,505 12/31/2019 T-12 97.1% 2,219,193 701,716
13 Loan   1 New Braunfels Market Place T-12 3,647,114 1,336,055 2,311,060 12/31/2020 T-12 3,850,841 1,119,413 2,731,427 12/31/2019 T-12 91.5% 4,814,178 1,311,771
14 Loan   1 Fairway Retail Center T-12 2,343,592 821,603 1,521,989 12/31/2020 T-12 2,305,237 837,366 1,467,871 12/31/2019 T-12 94.7% 2,561,056 917,321
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio T-12 2,349,706 394,896 1,954,809 12/31/2020 T-12 2,304,357 409,658 1,894,700 12/31/2019 T-12 89.6% 2,140,409 473,164
15.01 Property   1 Betts Crossing T-12 568,823 93,456 475,367 12/31/2020 T-12 582,264 104,706 477,558 12/31/2019 T-12 93.1% 557,193 115,593
15.02 Property   1 Clanton Marketplace T-12 562,197 69,545 492,652 12/31/2020 T-12 482,819 65,735 417,085 12/31/2019 T-12 95.0% 539,734 95,590
15.03 Property   1 29 North Shopping Center T-12 581,052 133,796 447,256 12/31/2020 T-12 544,086 125,834 418,252 12/31/2019 T-12 95.0% 565,300 148,778
15.04 Property   1 Greenbrier Station T-12 637,634 98,099 539,535 12/31/2020 T-12 695,188 113,383 581,805 12/31/2019 T-12 76.5% 478,181 113,203
16 Loan 13 1 Cabela’s KC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 1,696,665 0
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio T-12 1,332,449 164,236 1,168,213 12/31/2020 T-12 1,332,300 166,035 1,166,265 12/31/2019 T-12 95.0% 1,330,920 186,187
17.01 Property   1 178 Suydam Street T-12 262,946 31,036 231,910 12/31/2020 T-12 247,727 29,611 218,116 12/31/2019 T-12 95.0% 260,820 34,670
17.02 Property   1 159 Central Avenue T-12 248,200 26,993 221,207 12/31/2020 T-12 257,600 27,150 230,450 12/31/2019 T-12 95.0% 269,040 29,854
17.03 Property   1 239 Stanhope Street T-12 213,653 25,978 187,675 12/31/2020 T-12 215,573 27,939 187,634 12/31/2019 T-12 95.0% 214,890 32,351
17.04 Property   1 140 Wilson Avenue T-12 203,250 23,103 180,148 12/31/2020 T-12 207,000 23,044 183,956 12/31/2019 T-12 95.0% 197,790 23,737
17.05 Property   1 18-67 Madison Street T-12 211,200 31,380 179,820 12/31/2020 T-12 211,200 33,656 177,544 12/31/2019 T-12 95.0% 203,700 37,668
17.06 Property   1 15 Wilson Avenue T-12 193,200 25,747 167,453 12/31/2020 T-12 193,200 24,635 168,565 12/31/2019 T-12 95.0% 184,680 27,907
18 Loan   1 Mosaic T-12 2,577,220 1,357,017 1,220,203 12/31/2020 T-12 2,378,405 1,285,547 1,092,859 12/31/2019 T-12 94.5% 2,791,348 1,547,362
19 Loan 14 1 BJ’s Wholesale Club NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 1,503,022 145,091
20 Loan   1 714 Madison Avenue T-12 4,034,134 1,295,058 2,739,076 12/31/2019 T-12 4,253,712 1,431,488 2,822,224 12/31/2018 T-12 95.0% 2,956,521 1,191,713
21 Loan   1 Barlow Plaza T-12 2,197,699 1,002,177 1,195,522 12/31/2020 T-12 2,367,989 1,035,295 1,332,694 12/31/2019 T-12 90.9% 2,316,357 1,006,275
22 Loan 9, 15 1 225-235 West 146th Street T-12 1,784,205 724,978 1,059,227 12/31/2020 T-12 1,733,999 609,200 1,124,799 12/31/2019 T-12 96.7% 1,767,065 702,347
23 Loan 6 3 Columbus & Indy Industrial T-12 2,197,504 818,324 1,379,180 12/31/2019 T-12 2,113,490 998,428 1,115,062 12/31/2018 T-12 95.0% 2,382,524 822,478
23.01 Property   1 Georgetown Commerce T-12 940,069 371,001 569,068 12/31/2019 T-12 840,371 491,091 349,280 12/31/2018 T-12 95.0% 967,839 350,604
23.02 Property   1 Phillipi Park T-12 743,382 243,809 499,573 12/31/2019 T-12 750,754 270,332 480,422 12/31/2018 T-12 95.0% 851,505 237,360
23.03 Property   1 Plaza I T-12 514,053 203,514 310,539 12/31/2019 T-12 522,365 237,005 285,360 12/31/2018 T-12 95.0% 563,180 234,514
24 Loan 7 1 West Park Promenade T-12 1,766,021 677,702 1,088,319 12/31/2020 T-12 2,338,136 697,561 1,640,575 12/31/2019 T-12 94.6% 2,397,833 713,099
25 Loan   1 Beardsley Building T-12 1,999,250 735,930 1,263,320 12/31/2020 T-12 1,946,743 740,919 1,205,824 12/31/2019 T-12 95.0% 1,964,547 720,688
26 Loan   1 Freedom Self Storage T-7 Ann. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 86.3% 1,493,702 464,514
27 Loan   1 Main Street South Fulton T-12 1,691,265 575,769 1,115,497 12/31/2020 T-12 1,709,126 641,566 1,067,561 12/31/2019 T-12 95.0% 1,779,011 637,754
28 Loan 6 2 NC Self Storage Portfolio T-12 1,342,656 529,996 812,659 12/31/2020 T-12 1,158,917 397,739 761,178 12/31/2019 T-12 90.0% 1,517,686 556,151
28.01 Property   1 Uptown Mini Storage T-12 1,091,412 405,989 685,423 12/31/2020 T-12 1,054,190 347,561 706,629 12/31/2019 T-12 90.0% 1,227,928 417,020
28.02 Property   1 Baker Mountain Storage T-12 251,244 124,007 127,236 12/31/2020 T-12 104,727 50,178 54,549 12/31/2019 T-12 90.0% 289,758 139,131
29 Loan F 1 Southland Plaza T-12 3,241,424 1,537,051 1,704,372 12/31/2020 T-12 3,041,449 1,147,922 1,893,527 12/31/2019 T-12 96.6% 3,131,845 1,386,592
30 Loan   1 Clima Secur Self Storage T-12 1,168,101 375,904 792,197 12/31/2020 T-12 1,111,271 375,041 736,230 12/31/2019 T-12 94.9% 1,327,941 393,654
31 Loan   1 Viera Village Shopping Center T-12 1,410,795 484,379 926,416 12/31/2020 T-12 NAP NAP NAP NAP NAP 86.1% 1,709,132 516,847
32 Loan   1 Fresenius - Queens NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 93.3% 995,448 243,032
33 Loan 6 2 Hale Office Portfolio Various 1,017,150 493,937 523,213 12/31/2020 T-12 NAP NAP NAP NAP NAP 90.9% 1,746,094 681,610
33.01 Property   1 Colonial Business Center T-4 Ann. 396,555 251,585 144,970 12/31/2020 T-12 562,848 225,643 337,205 12/31/2019 T-12 87.9% 1,137,052 427,066
33.02 Property   1 U.S. Citizenship and Immigration Services T-2 Ann. 620,595 242,352 378,243 12/31/2020 T-12 NAP NAP NAP NAP NAP 97.0% 609,042 254,544
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio T-12 1,412,033 505,676 906,357 12/31/2020 T-12 1,273,212 488,406 784,806 12/31/2019 T-12 89.0% 1,637,950 607,862
34.01 Property   1 Lighthouse MHP T-12 484,448 151,494 332,954 12/31/2020 T-12 410,446 137,551 272,895 12/31/2019 T-12 93.1% 528,560 174,623
34.02 Property   1 Sun Valley MHP T-12 228,667 60,518 168,149 12/31/2020 T-12 213,881 61,492 152,389 12/31/2019 T-12 77.7% 242,962 76,737
34.03 Property   1 Wayside MHP T-12 218,264 141,767 76,497 12/31/2020 T-12 204,259 142,047 62,212 12/31/2019 T-12 95.0% 223,418 86,448
34.04 Property   1 Pecan Way MHP T-12 188,374 57,422 130,952 12/31/2020 T-12 185,288 56,455 128,833 12/31/2019 T-12 95.0% 189,975 77,956
34.05 Property   1 Comal Valley MHP T-12 135,037 42,473 92,564 12/31/2020 T-12 124,634 39,364 85,270 12/31/2019 T-12 93.1% 141,842 48,302
34.06 Property   1 Barons MHP T-12 157,243 52,003 105,240 12/31/2020 T-12 134,704 51,497 83,207 12/31/2019 T-12 91.0% 152,383 55,662
34.07 Property   1 Sun Country MHP T-12 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 81.5% 158,810 88,135
35 Loan   1 370 South 4th Street T-12 908,509 88,555 819,954 12/31/2020 T-12 800,459 95,347 705,112 12/31/2019 T-12 96.7% 892,124 120,224
36 Loan   1 Dynamics Office T-12 1,177,411 409,682 767,730 12/31/2020 T-12 1,170,699 385,814 784,885 12/31/2019 T-12 95.0% 1,349,406 417,224

A-1-9

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($)
37 Loan   1 Maricopa Self Storage T-12 1,614,734 548,950 1,065,784 12/31/2020 T-12 1,488,409 537,352 951,057 12/31/2019 T-12 93.0% 1,642,100 571,347
38 Loan   1 Fairfield Inn & Suites - Crestview T-12 2,053,676 1,307,891 745,785 12/31/2020 T-12 2,598,344 1,683,717 914,627 12/31/2019 T-12 75.3% 3,176,807 1,535,604
39 Loan   1 Danielle’s Canal Industrial T-12 1,057,324 397,863 659,461 12/31/2020 T-12 1,022,292 385,884 636,408 12/31/2019 T-12 95.2% 1,210,224 371,543
40 Loan 16 1 Holiday Inn Express & Suites Banning T-12 2,157,986 1,286,706 871,280 12/31/2020 T-12 2,185,749 1,379,794 805,955 12/31/2019 T-12 100.0% 2,798,709 1,545,158
41 Loan   1 Rego Park T-12 2,260,901 855,368 1,405,533 12/31/2020 T-12 2,172,467 873,472 1,298,995 12/31/2019 T-12 95.0% 2,332,654 878,375
42 Loan   1 Greenhouse Shops T-12 1,089,422 294,764 794,658 12/31/2020 T-12 954,541 298,645 655,896 12/31/2019 T-12 95.0% 1,270,829 428,927
43 Loan 6, 9 5 Oxford Portfolio T-12 1,148,216 549,499 598,716 12/31/2020 T-12 1,125,767 540,528 585,238 12/31/2019 T-12 95.0% 1,173,391 542,355
43.01 Property   1 930 Providence Road T-12 278,355 133,212 145,143 12/31/2020 T-12 272,913 131,037 141,876 12/31/2019 T-12 95.0% 315,029 131,013
43.02 Property   1 710-722 East 29th Street T-12 243,561 116,560 127,000 12/31/2020 T-12 238,799 114,657 124,141 12/31/2019 T-12 95.0% 247,457 112,404
43.03 Property   1 2011 Chesapeake Drive T-12 208,767 99,909 108,858 12/31/2020 T-12 204,685 98,278 106,407 12/31/2019 T-12 95.0% 210,038 95,436
43.04 Property   1 1507 O’Keefe Street T-12 208,767 99,909 108,858 12/31/2020 T-12 204,685 98,278 106,407 12/31/2019 T-12 95.0% 200,462 97,342
43.05 Property   1 811-819 East 29th Street T-12 208,767 99,909 108,858 12/31/2020 T-12 204,685 98,278 106,407 12/31/2019 T-12 95.0% 200,405 106,159
44 Loan 17 1 Woodland Creek T-12 445,658 170,323 275,335 12/31/2020 T-12 NAP NAP NAP NAP NAP 95.0% 916,386 378,580
45 Loan   1 903 Sheridan T-12 821,821 214,797 607,024 12/31/2020 T-12 793,108 186,538 606,570 12/31/2019 T-12 95.0% 846,113 242,599
46 Loan 6, 18 2 Classon Wilson Portfolio T-12 217,264 31,824 185,440 12/31/2020 T-12 211,304 29,155 182,149 12/31/2019 T-12 95.4% 525,158 69,212
46.01 Property   1 385 Classon Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.6% 305,350 33,368
46.02 Property   1 638 Wilson Avenue T-12 217,264 31,824 185,440 12/31/2020 T-12 211,304 29,155 182,149 12/31/2019 T-12 95.0% 219,808 35,843
47 Loan 9, 19, 20, H 1 629 Broad Street T-12 1,028,045 362,394 665,651 12/31/2020 T-12 1,011,114 285,170 725,944 12/31/2019 T-12 89.6% 1,030,299 437,054
48 Loan   1 Metro Self Storage T-12 1,409,147 509,026 900,121 12/31/2020 T-12 1,391,923 517,190 874,734 12/31/2019 T-12 92.7% 1,440,326 590,917
49 Loan   1 Shoppes at Lake Mary T-12 616,853 225,748 391,105 12/31/2020 T-12 508,635 206,777 301,858 12/31/2019 T-12 93.3% 830,564 245,524
50 Loan   1 Waring Park T-12 1,230,084 416,986 813,098 12/31/2020 T-12 1,215,288 456,515 758,773 12/31/2019 T-12 93.6% 1,153,781 478,526
51 Loan   1 Food Lion Luck’s Lane T-12 752,862 196,568 556,294 12/31/2020 T-12 741,569 203,641 537,927 12/31/2019 T-12 88.0% 760,537 212,148
52 Loan   1 Lakewood RV Resort T-12 933,195 402,913 530,282 12/31/2020 T-12 892,855 381,853 511,002 12/31/2019 T-12 95.0% 988,368 437,290
53 Loan   1 Albany Crossroads T-12 510,445 143,243 367,202 12/31/2020 T-12 458,939 174,630 284,308 12/31/2019 T-12 92.1% 601,347 149,739
54 Loan   1 Empire Self-Storage T-12 946,838 346,214 600,623 12/31/2020 T-12 995,125 353,877 641,247 12/31/2019 T-12 95.5% 1,007,793 316,532
55 Loan   1 1625 Forest Avenue T-12 1,222,538 482,723 739,815 12/31/2020 T-12 1,163,720 440,508 723,212 12/31/2019 T-12 97.0% 1,148,508 437,191
56 Loan   1 Walgreens Lake Station NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 99.0% 292,050 0
57 Loan   1 The Alexis T-8 Ann. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0% 514,081 141,566
58 Loan I 1 Willow MHP T-12 370,899 167,415 203,484 12/31/2020 T-12 362,597 183,877 178,720 12/31/2019 T-12 92.0% 375,692 167,896
59 Loan   1 109 North Avenue 56 T-12 142,466 38,851 103,615 12/31/2020 T-12 8,719 35,751 (27,032) 12/31/2019 T-12 95.0% 262,051 60,108
60 Loan 21 1 Lombard Shopping Center T-12 276,970 49,710 227,260 12/31/2020 T-12 283,600 51,880 231,720 12/31/2019 T-12 83.6% 260,054 70,042

A-1-10

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date
1 Loan 6, 8 3 Signature Office Portfolio II 7,506,780 101,319 538,046 6,867,415 1.91 1.75 10.5% 9.6% 113,000,000 As Is 6/21/2021 63.3% 54.4% 91.9% 8/13/2021
1.01 Property   1 110 Allen Road 3,885,474 38,727 243,288 3,603,460         56,500,000 As Is 6/21/2021     100.0% 8/13/2021
1.02 Property   1 121 Chanlon Road 1,946,384 34,179 134,338 1,777,867         26,000,000 As Is 6/21/2021     100.0% 8/13/2021
1.03 Property   1 106 Allen Road 1,674,922 28,413 160,421 1,486,088         30,500,000 As Is 6/21/2021     73.0% 8/13/2021
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 63,911,313 15,738 566,788 63,328,788 4.92 4.88 13.6% 13.5% 1,350,000,000 As Is 6/10/2021 34.8% 34.8% 92.5% 6/1/2021
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 4,737,883 135,425 0 4,602,458 3.10 3.01 9.3% 9.0% 105,800,000 As Is Portfolio 7/19/2021 48.3% 48.3% 93.2% 7/9/2021
3.01 Property   1 Mesa 775,484 14,951 0 760,533         15,150,000 As Is 7/13/2021     94.2% 7/9/2021
3.02 Property   1 Phoenix 573,429 10,680 0 562,749         12,550,000 As Is 7/12/2021     96.6% 7/9/2021
3.03 Property   1 Cinnabar 520,612 6,182 0 514,430         12,550,000 As Is 7/12/2021     91.2% 7/9/2021
3.04 Property   1 Loop 410 560,104 24,195 0 535,909         10,700,000 As Is 7/7/2021     94.8% 7/9/2021
3.05 Property   1 Portland 462,341 5,166 0 457,175         7,400,000 As Is 7/12/2021     91.2% 7/9/2021
3.06 Property   1 Perrin Beitel 356,848 14,135 0 342,713         7,000,000 As Is 7/9/2021     90.2% 7/9/2021
3.07 Property   1 Glendale 301,554 8,031 0 293,523         6,470,000 As Is 7/12/2021     91.7% 7/9/2021
3.08 Property   1 Lake Mary 219,674 7,996 0 211,678         5,550,000 As Is 7/8/2021     93.9% 7/9/2021
3.09 Property   1 Ingram 208,656 8,921 0 199,735         5,190,000 As Is 7/9/2021     98.0% 7/9/2021
3.10 Property   1 Vancouver 193,497 5,004 0 188,493         4,000,000 As Is 7/12/2021     95.1% 7/9/2021
3.11 Property   1 Tucson 167,377 7,082 0 160,294         3,470,000 As Is 7/12/2021     98.0% 7/9/2021
3.12 Property   1 Duluth 138,674 6,406 0 132,268         3,300,000 As Is 7/13/2021     93.7% 7/9/2021
3.13 Property   1 San Pedro 107,838 6,348 0 101,491         2,500,000 As Is 7/9/2021     81.1% 7/9/2021
3.14 Property   1 Vance Jackson 78,672 5,937 0 72,734         2,800,000 As Is 7/9/2021     87.7% 7/9/2021
3.15 Property   1 Peachtree Corners 73,124 4,392 0 68,732         3,350,000 As Is 7/13/2021     98.1% 7/9/2021
4 Loan 5 1 Superstition Gateway 7,914,811 99,041 579,565 7,236,205 1.88 1.72 10.3% 9.4% 112,600,000 As Is 8/26/2021 68.5% 61.9% 94.2% 8/19/2021
5 Loan   1 Havenwood Office Park 4,047,409 59,907 119,815 3,867,687 2.02 1.93 9.0% 8.6% 69,650,000 As Is 6/17/2021 64.5% 58.1% 86.8% 7/6/2021
6 Loan 5, 11, 12, C 1 Helios Plaza 10,793,013 0 0 10,793,013 3.10 3.10 9.1% 9.1% 185,000,000 As Is 8/18/2021 64.1% 64.1% 100.0% 10/6/2021
7 Loan   1 12-24 Ford Street 2,333,744 24,500 0 2,309,244 2.02 2.00 7.2% 7.1% 50,300,000 As Is 7/1/2021 64.6% 64.6% 99.0% 8/16/2021
8 Loan   1 Bardin Place Shopping Center 3,324,152 44,148 200,140 3,079,864 2.88 2.67 10.3% 9.5% 56,300,000 As Is 5/15/2021 57.4% 57.4% 99.6% 5/1/2021
9 Loan   1 384-390 Fulton Street 2,420,266 15,876 29,904 2,374,486 1.90 1.86 7.6% 7.4% 50,900,000 As Is 7/1/2021 62.9% 62.9% 100.0% 8/20/2021
10 Loan 6, 7, D 4 ABX Industrial Portfolio 2,755,059 97,250 0 2,657,809 3.40 3.28 10.6% 10.2% 40,090,000 As Is Various 64.9% 64.9% 100.0% 10/6/2021
10.01 Property   1 ABX - Macedon, NY 1,810,272 63,709 0 1,746,563         26,300,000 As Is 8/26/2021     100.0% 10/6/2021
10.02 Property   1 ABX - Homer, LA 494,760 18,600 0 476,160         7,200,000 As Is 8/26/2021     100.0% 10/6/2021
10.03 Property   1 ABX - Rhinelander, WI 233,285 7,921 0 225,363         3,390,000 As Is 8/12/2021     100.0% 10/6/2021
10.04 Property   1 ABX - Columbus, GA 216,743 7,020 0 209,723         3,200,000 As Is 8/30/2021     100.0% 10/6/2021
11 Loan   1 Los Arcos Apartments 2,531,303 205,368 0 2,325,935 3.18 2.92 10.1% 9.3% 42,310,000 As Is 6/7/2021 59.0% 59.0% 98.4% 8/31/2021
12 Loan   1 Lower East Side Multifamily Portfolio 1,517,477 13,200 0 1,504,277 1.66 1.64 6.5% 6.4% 34,000,000 As Is 6/11/2021 69.1% 69.1% 97.0% 7/14/2021
13 Loan   1 New Braunfels Market Place 3,502,407 53,590 267,950 3,180,867 4.66 4.23 15.0% 13.6% 47,000,000 As Is 7/8/2021 49.8% 49.8% 94.9% 8/1/2021
14 Loan   1 Fairway Retail Center 1,643,734 18,352 24,800 1,600,582 1.79 1.74 9.7% 9.4% 24,650,000 As Is 6/24/2021 69.1% 54.1% 94.0% 8/16/2021
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio 1,667,245 48,198 90,646 1,528,401 1.81 1.66 10.3% 9.5% 22,780,000 As Is 6/23/2021 71.0% 56.5% 93.0% 6/16/2021
15.01 Property   1 Betts Crossing 441,601 15,516 21,024 405,061         5,800,000 As Is 6/23/2021     95.9% 6/16/2021
15.02 Property   1 Clanton Marketplace 444,144 8,398 29,147 406,599         5,650,000 As Is 6/23/2021     100.0% 6/16/2021
15.03 Property   1 29 North Shopping Center 416,522 11,173 27,279 378,070         5,380,000 As Is 6/23/2021     100.0% 6/16/2021
15.04 Property   1 Greenbrier Station 364,978 13,111 13,196 338,670         5,950,000 As Is 6/23/2021     77.7% 6/16/2021
16 Loan 13 1 Cabela’s KC 1,696,665 24,616 0 1,672,050 1.92 1.90 10.8% 10.7% 29,000,000 As Is 6/25/2021 54.1% 49.0% 100.0% 10/6/2021
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 1,144,733 9,000 4,725 1,131,008 1.86 1.83 7.3% 7.3% 24,050,000 As Is 6/30/2021 64.9% 64.9% 100.0% 7/29/2021
17.01 Property   1 178 Suydam Street 226,150 2,000 0 224,150         4,850,000 As Is 6/30/2021     100.0% 7/29/2021
17.02 Property   1 159 Central Avenue 239,186 1,500 2,250 235,436         4,600,000 As Is 6/30/2021     100.0% 7/29/2021
17.03 Property   1 239 Stanhope Street 182,539 1,500 1,100 179,939         3,950,000 As Is 6/30/2021     100.0% 7/29/2021
17.04 Property   1 140 Wilson Avenue 174,053 1,000 1,375 171,678         3,650,000 As Is 6/30/2021     100.0% 7/29/2021
17.05 Property   1 18-67 Madison Street 166,032 1,500 0 164,532         3,600,000 As Is 6/30/2021     100.0% 7/29/2021
17.06 Property   1 15 Wilson Avenue 156,773 1,500 0 155,273         3,400,000 As Is 6/30/2021     100.0% 7/29/2021
18 Loan   1 Mosaic 1,243,986 33,898 8,561 1,201,527 2.52 2.43 8.3% 8.0% 31,000,000 As Is 7/20/2021 48.4% 48.4% 95.0% 6/15/2021
19 Loan 14 1 BJ’s Wholesale Club 1,357,931 24,721 33,556 1,299,654 2.45 2.35 9.1% 8.8% 24,700,000 As Is 7/5/2021 60.1% 60.1% 100.0% 10/1/2021
20 Loan   1 714 Madison Avenue 1,764,808 963 149,418 1,614,427 4.21 3.85 12.2% 11.1% 38,500,000 As Is 5/26/2021 37.7% 37.7% 100.0% 10/1/2021
21 Loan   1 Barlow Plaza 1,310,082 20,458 120,590 1,169,034 1.75 1.56 9.4% 8.4% 20,300,000 As Is 3/17/2021 68.6% 58.7% 90.0% 1/11/2021
22 Loan 9, 15 1 225-235 West 146th Street 1,064,718 16,770 0 1,047,948 2.31 2.27 7.7% 7.6% 20,600,000 As Is 8/12/2021 66.7% 66.7% 97.7% 9/6/2021
23 Loan 6 3 Columbus & Indy Industrial 1,560,045 88,356 137,679 1,334,010 2.30 1.97 11.6% 9.9% 22,500,000 As Is Various 59.9% 53.5% 98.6% Various
23.01 Property   1 Georgetown Commerce 617,234 31,276 59,085 526,873         10,700,000 As Is 7/7/2021     96.9% 7/31/2021
23.02 Property   1 Phillipi Park 614,145 51,218 58,280 504,647         7,600,000 As Is 7/12/2021     100.0% 7/22/2021
23.03 Property   1 Plaza I 328,666 5,862 20,314 302,490         4,200,000 As Is 7/9/2021     100.0% 7/23/2021
24 Loan 7 1 West Park Promenade 1,684,734 21,851 150,043 1,512,840 3.73 3.35 13.0% 11.6% 23,400,000 As Is 6/15/2021 55.6% 55.6% 94.5% 6/9/2021
25 Loan   1 Beardsley Building 1,243,859 18,701 0 1,225,158 2.93 2.89 10.0% 9.8% 21,600,000 As Is 8/3/2021 57.9% 57.9% 100.0% 8/17/2021
26 Loan   1 Freedom Self Storage 1,029,188 10,580 9,640 1,008,968 2.43 2.38 8.8% 8.6% 20,510,000 As Is 8/2/2021 57.0% 57.0% 90.3% 8/31/2021
27 Loan   1 Main Street South Fulton 1,141,257 19,417 64,725 1,057,116 1.87 1.73 10.1% 9.3% 16,500,000 As Is 8/6/2021 68.8% 53.7% 97.0% 9/10/2021
28 Loan 6 2 NC Self Storage Portfolio 961,536 21,380 0 940,156 2.33 2.28 9.0% 8.8% 16,800,000 As Is 5/19/2021 63.8% 63.8% 95.4% 5/31/2021
28.01 Property   1 Uptown Mini Storage 810,908 17,545 0 793,363         13,900,000 As Is 5/19/2021     96.6% 5/31/2021
28.02 Property   1 Baker Mountain Storage 150,627 3,835 0 146,792         2,900,000 As Is 5/19/2021     89.8% 5/31/2021
29 Loan F 1 Southland Plaza 1,745,253 0 0 1,745,253 6.33 6.33 16.3% 16.3% 32,800,000 As Is 6/23/2021 32.6% 32.6% 97.0% 7/6/2021
30 Loan   1 Clima Secur Self Storage 934,287 15,123 0 919,164 1.53 1.51 8.7% 8.6% 15,690,000 As Is 8/2/2021 68.2% 60.5% 99.7% 7/28/2021
31 Loan   1 Viera Village Shopping Center 1,192,285 22,272 88,499 1,081,514 2.16 1.96 11.4% 10.3% 17,100,000 As Is 7/1/2021 61.3% 47.6% 88.6% 7/7/2021
32 Loan   1 Fresenius - Queens 752,416 3,197 9,800 739,419 2.01 1.97 7.6% 7.5% 14,100,000 As Is 5/3/2021 69.8% 69.8% 92.5% 7/15/2021
33 Loan 6 2 Hale Office Portfolio 1,064,484 15,598 0 1,048,887 2.98 2.93 10.9% 10.7% 18,630,000 As Is Various 52.6% 52.6% 87.2% Various
33.01 Property   1 Colonial Business Center 709,987 12,442 0 697,545         12,130,000 As Is 5/19/2021     83.9% 4/30/2021
33.02 Property   1 U.S. Citizenship and Immigration Services 354,498 3,156 0 351,342         6,500,000 As Is 5/30/2021     100.0% 10/1/2021
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 1,030,087 18,897 0 1,011,190 2.01 1.97 10.6% 10.4% 21,600,000 As Is Portfolio 7/29/2021 45.1% 39.5% 93.9% 8/31/2021
34.01 Property   1 Lighthouse MHP 353,937 4,650 0 349,287         7,500,000 As Is 7/22/2021     100.0% 8/31/2021
34.02 Property   1 Sun Valley MHP 166,225 4,450 0 161,775         3,600,000 As Is 7/21/2021     83.1% 8/31/2021
34.03 Property   1 Wayside MHP 136,970 1,850 0 135,120         2,480,000 As Is 7/21/2021     100.0% 8/31/2021
34.04 Property   1 Pecan Way MHP 112,019 1,400 0 110,619         2,100,000 As Is 7/22/2021     96.4% 8/31/2021
34.05 Property   1 Comal Valley MHP 93,540 1,430 0 92,110         1,740,000 As Is 7/22/2021     100.0% 8/31/2021
34.06 Property   1 Barons MHP 96,721 1,550 0 95,171         1,620,000 As Is 7/22/2021     100.0% 8/31/2021
34.07 Property   1 Sun Country MHP 70,675 3,567 0 67,108         1,400,000 As Is 7/22/2021     87.8% 8/31/2021
35 Loan   1 370 South 4th Street 771,899 5,518 3,450 762,932 1.49 1.47 7.9% 7.8% 13,900,000 As Is 7/21/2021 70.1% 63.1% 98.2% 7/20/2021
36 Loan   1 Dynamics Office 932,182 11,910 64,324 855,948 1.72 1.58 10.3% 9.4% 12,100,000 As Is 6/15/2021 75.0% 60.6% 95.3% 6/29/2021

A-1-11

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date
37 Loan   1 Maricopa Self Storage 1,070,753 11,219 0 1,059,534 4.12 4.07 11.9% 11.8% 19,150,000 As Is 5/10/2021 47.0% 47.0% 97.8% 4/30/2021
38 Loan   1 Fairfield Inn & Suites - Crestview 1,641,203 158,840 0 1,482,363 3.47 3.13 21.1% 19.0% 11,800,000 As Is 11/12/2019 66.0% 54.5% 75.3% 7/31/2021
39 Loan   1 Danielle’s Canal Industrial 838,681 12,935 21,559 804,187 2.87 2.76 10.8% 10.3% 13,360,000 As Is 5/18/2021 58.2% 58.2% 98.3% 6/28/2021
40 Loan 16 1 Holiday Inn Express & Suites Banning 1,253,551 111,948 0 1,141,603 2.93 2.67 16.3% 14.8% 12,500,000 As Is 7/19/2021 61.6% 48.6% 86.0% 7/31/2021
41 Loan   1 Rego Park 1,454,279 8,525 119,044 1,326,710 3.95 3.61 20.8% 19.0% 34,900,000 As Is 6/4/2021 20.1% 16.6% 100.0% 6/1/2021
42 Loan   1 Greenhouse Shops 841,902 5,500 44,496 791,906 3.65 3.43 12.0% 11.3% 11,700,000 As Is 6/22/2021 59.8% 59.8% 96.2% 7/31/2021
43 Loan 6, 9 5 Oxford Portfolio 631,036 39,600 0 591,436 1.72 1.61 9.0% 8.5% 12,300,000 As Is Portfolio 7/29/2021 56.8% 44.2% 99.2% 7/14/2021
43.01 Property   1 930 Providence Road 184,016 9,600 0 174,416         3,400,000 As Is 6/27/2021     96.9% 7/14/2021
43.02 Property   1 710-722 East 29th Street 135,053 8,400 0 126,653         2,300,000 As Is 7/29/2021     100.0% 7/14/2021
43.03 Property   1 2011 Chesapeake Drive 114,602 7,200 0 107,402         2,000,000 As Is 7/28/2021     100.0% 7/14/2021
43.04 Property   1 1507 O’Keefe Street 103,120 7,200 0 95,920         2,000,000 As Is 7/29/2021     100.0% 7/14/2021
43.05 Property   1 811-819 East 29th Street 94,246 7,200 0 87,046         2,000,000 As Is 7/29/2021     100.0% 7/14/2021
44 Loan 17 1 Woodland Creek 537,806 10,309 0 527,497 1.32 1.30 7.8% 7.6% 10,530,000 As Is 7/20/2021 65.5% 52.6% 98.4% 9/2/2021
45 Loan   1 903 Sheridan 603,514 3,600 18,000 581,914 1.64 1.58 9.2% 8.8% 12,150,000 As Is 8/3/2021 54.2% 42.9% 100.0% 8/20/2021
46 Loan 6, 18 2 Classon Wilson Portfolio 455,946 3,500 0 452,446 1.89 1.87 7.2% 7.2% 9,700,000 As Is 7/22/2021 64.9% 64.9% 100.0% 8/26/2021
46.01 Property   1 385 Classon Avenue 271,981 2,000 0 269,981         6,000,000 As Is 7/22/2021     100.0% 8/26/2021
46.02 Property   1 638 Wilson Avenue 183,965 1,500 0 182,465         3,700,000 As Is 7/22/2021     100.0% 8/26/2021
47 Loan 9, 19, 20, H 1 629 Broad Street 593,245 23,954 11,943 557,349 1.66 1.56 10.6% 10.0% 9,900,000 As Is 6/29/2021 56.6% 50.0% 73.6% 7/21/2021
48 Loan   1 Metro Self Storage 849,409 14,720 0 834,689 3.19 3.14 15.5% 15.2% 15,350,000 As Is 7/6/2021 35.8% 27.1% 100.0% 8/2/2021
49 Loan   1 Shoppes at Lake Mary 585,040 5,653 39,193 540,195 2.30 2.12 10.8% 10.0% 8,440,000 As Is 8/3/2021 64.0% 64.0% 94.0% 8/1/2021
50 Loan   1 Waring Park 675,255 40,897 66,858 567,500 3.62 3.04 12.7% 10.7% 9,200,000 As Is 6/22/2021 57.6% 57.6% 88.4% 8/1/2021
51 Loan   1 Food Lion Luck’s Lane 548,388 12,130 60,650 475,608 1.96 1.70 11.0% 9.5% 8,535,000 As Is 6/3/2021 58.6% 49.2% 88.4% 6/23/2021
52 Loan   1 Lakewood RV Resort 551,078 7,550 0 543,528 2.01 1.98 11.2% 11.0% 8,900,000 As Is 6/14/2021 55.3% 46.4% 84.8% 6/1/2021
53 Loan   1 Albany Crossroads 451,608 7,215 26,657 417,736 1.78 1.65 10.3% 9.5% 5,900,000 As Is 7/6/2021 74.6% 59.5% 94.3% 5/31/2021
54 Loan   1 Empire Self-Storage 691,262 14,753 0 676,509 5.98 5.85 17.3% 16.9% 13,300,000 As Is 7/7/2021 30.1% 30.1% 91.8% 8/2/2021
55 Loan   1 1625 Forest Avenue 711,317 9,048 0 702,268 5.75 5.68 17.8% 17.6% 11,800,000 As Is 7/25/2021 33.9% 33.9% 100.0% 10/6/2021
56 Loan   1 Walgreens Lake Station 292,050 2,898 0 289,152 1.39 1.38 7.8% 7.7% 5,900,000 As Is 8/3/2021 63.7% 50.4% 100.0% 10/6/2021
57 Loan   1 The Alexis 372,514 2,985 10,448 359,081 1.83 1.76 10.4% 10.0% 5,500,000 As Is 7/14/2021 65.0% 59.0% 100.0% 8/1/2021
58 Loan I 1 Willow MHP 207,796 3,450 0 204,346 1.53 1.51 8.7% 8.6% 3,500,000 As Is 7/8/2021 67.9% 55.6% 95.7% 8/11/2021
59 Loan   1 109 North Avenue 56 201,943 969 4,843 196,131 2.18 2.12 9.6% 9.3% 3,870,000 As Is 6/2/2021 54.3% 54.3% 100.0% 5/24/2021
60 Loan 21 1 Lombard Shopping Center 190,013 5,850 15,000 169,163 1.57 1.40 10.7% 9.5% 2,620,000 As Is 6/4/2021 67.7% 56.7% 84.0% 8/1/2021

A-1-12

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant
1 Loan 6, 8 3 Signature Office Portfolio II            
1.01 Property   1 110 Allen Road No Regeneron Pharmaceuticals, Inc. 65,079 32.1% 8/31/2025 Lexicon Pharmaceuticals (New Jersey), Inc.
1.02 Property   1 121 Chanlon Road No Martindale, LLC 35,000 31.3% 12/31/2024 Summit Health Management, LLC
1.03 Property   1 106 Allen Road No Arla Foods, Inc. 16,922 12.7% 7/31/2026 Viking Termite & Pest Control, LLC
2 Loan 5, 8, 9, 10, A 1 One SoHo Square No Flatiron Health 223,402 28.4% 2/28/2031 Aetna
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio            
3.01 Property   1 Mesa No NAP NAP NAP NAP NAP
3.02 Property   1 Phoenix No NAP NAP NAP NAP NAP
3.03 Property   1 Cinnabar No NAP NAP NAP NAP NAP
3.04 Property   1 Loop 410 No NAP NAP NAP NAP NAP
3.05 Property   1 Portland No NAP NAP NAP NAP NAP
3.06 Property   1 Perrin Beitel No NAP NAP NAP NAP NAP
3.07 Property   1 Glendale No NAP NAP NAP NAP NAP
3.08 Property   1 Lake Mary No NAP NAP NAP NAP NAP
3.09 Property   1 Ingram No NAP NAP NAP NAP NAP
3.10 Property   1 Vancouver No NAP NAP NAP NAP NAP
3.11 Property   1 Tucson No NAP NAP NAP NAP NAP
3.12 Property   1 Duluth No NAP NAP NAP NAP NAP
3.13 Property   1 San Pedro No NAP NAP NAP NAP NAP
3.14 Property   1 Vance Jackson No NAP NAP NAP NAP NAP
3.15 Property   1 Peachtree Corners No NAP NAP NAP NAP NAP
4 Loan 5 1 Superstition Gateway No Kohl’s 88,904 18.0% 1/31/2027 LA Fitness
5 Loan   1 Havenwood Office Park No GSA 61,331 25.6% 6/30/2036 Med-Data
6 Loan 5, 11, 12, C 1 Helios Plaza Yes Amoco Properties 377,185 100.0% 12/15/2031 NAP
7 Loan   1 12-24 Ford Street No NAP NAP NAP NAP NAP
8 Loan   1 Bardin Place Shopping Center No Hobby Lobby 96,127 32.7% 9/30/2033 Ashley Furniture
9 Loan   1 384-390 Fulton Street No Duane Reade 11,404 38.1% 8/31/2031 NADAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio            
10.01 Property   1 ABX - Macedon, NY Yes ABX Solutions, LLC 637,085 100.0% 8/31/2041 NAP
10.02 Property   1 ABX - Homer, LA Yes ABX Solutions, LLC 186,000 100.0% 8/31/2041 NAP
10.03 Property   1 ABX - Rhinelander, WI Yes ABX Solutions, LLC 79,214 100.0% 8/31/2041 NAP
10.04 Property   1 ABX - Columbus, GA Yes ABX Solutions, LLC 70,200 100.0% 8/31/2041 NAP
11 Loan   1 Los Arcos Apartments No NAP NAP NAP NAP NAP
12 Loan   1 Lower East Side Multifamily Portfolio No NAP NAP NAP NAP NAP
13 Loan   1 New Braunfels Market Place No Gold’s Gym 42,763 16.0% 6/30/2025 Santikos
14 Loan   1 Fairway Retail Center No Mattress Firm 5,200 10.5% 10/31/2030 Massage Heights
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio            
15.01 Property   1 Betts Crossing No Winn-Dixie 44,000 75.3% 12/4/2029 Louie’s
15.02 Property   1 Clanton Marketplace No Winn-Dixie 35,000 61.2% 3/10/2029 Badcock Home Furniture & More
15.03 Property   1 29 North Shopping Center No Winn-Dixie 44,000 75.8% 10/8/2029 ACE Hardware
15.04 Property   1 Greenbrier Station No Winn-Dixie 44,000 70.0% 1/29/2029 Nail Perfection
16 Loan 13 1 Cabela’s KC Yes Cabela’s 164,105 100.0% 5/31/2046 NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio            
17.01 Property   1 178 Suydam Street No NAP NAP NAP NAP NAP
17.02 Property   1 159 Central Avenue No NAP NAP NAP NAP NAP
17.03 Property   1 239 Stanhope Street No NAP NAP NAP NAP NAP
17.04 Property   1 140 Wilson Avenue No NAP NAP NAP NAP NAP
17.05 Property   1 18-67 Madison Street No NAP NAP NAP NAP NAP
17.06 Property   1 15 Wilson Avenue No NAP NAP NAP NAP NAP
18 Loan   1 Mosaic No NAP NAP NAP NAP NAP
19 Loan 14 1 BJ’s Wholesale Club Yes BJ’s Wholesale Club 98,883 100.0% 3/31/2040 NAP
20 Loan   1 714 Madison Avenue Yes Buccellati 6,420 100.0% 10/31/2029 NAP
21 Loan   1 Barlow Plaza No Hy-Vee 89,560 65.7% 7/31/2027 (77,588 SF); 4/30/2026 (11,972 SF) Ace Hardware
22 Loan 9, 15 1 225-235 West 146th Street No NAP NAP NAP NAP NAP
23 Loan 6 3 Columbus & Indy Industrial            
23.01 Property   1 Georgetown Commerce No Allen Clay Tile Products 16,000 10.7% 12/31/2023 Grimco
23.02 Property   1 Phillipi Park No Markey’s 15,132 12.7% 4/30/2025 Force America
23.03 Property   1 Plaza I No Arlington Contact Lens Services 29,029 49.5% 8/31/2023 Scriptel Corporation
24 Loan 7 1 West Park Promenade No Yellowstone Fitness 41,272 28.3% 4/30/2034 Town & Country Foods
25 Loan   1 Beardsley Building No State of OR Public Utility Commission 36,829 49.2% 6/30/2025 State of OR Dep of Human Services
26 Loan   1 Freedom Self Storage No NAP NAP NAP NAP NAP
27 Loan   1 Main Street South Fulton No Kroger 63,419 49.0% 3/31/2026 Dollar Tree
28 Loan 6 2 NC Self Storage Portfolio            
28.01 Property   1 Uptown Mini Storage No NAP NAP NAP NAP NAP
28.02 Property   1 Baker Mountain Storage No NAP NAP NAP NAP NAP
29 Loan F 1 Southland Plaza No BIG 5 16,100 20.0% 1/31/2025 Navy Federal Credit Union
30 Loan   1 Clima Secur Self Storage No NAP NAP NAP NAP NAP
31 Loan   1 Viera Village Shopping Center No Winn-Dixie 43,850 57.1% 1/31/2039 Dogtopia
32 Loan   1 Fresenius - Queens No Fresenius 16,709 78.4% 6/30/2036 Berkshire Hathaway
33 Loan 6 2 Hale Office Portfolio            
33.01 Property   1 Colonial Business Center No USA - General Services Administration - Social Security Administration 17,940 36.0% 12/18/2035 USA - General Services Administration - Citizenship and Immigration Services
33.02 Property   1 U.S. Citizenship and Immigration Services Yes USA - General Services Administration - Citizenship and Immigration Services 12,624 100.0% 9/15/2029 NAP
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio            
34.01 Property   1 Lighthouse MHP No NAP NAP NAP NAP NAP
34.02 Property   1 Sun Valley MHP No NAP NAP NAP NAP NAP
34.03 Property   1 Wayside MHP No NAP NAP NAP NAP NAP
34.04 Property   1 Pecan Way MHP No NAP NAP NAP NAP NAP
34.05 Property   1 Comal Valley MHP No NAP NAP NAP NAP NAP
34.06 Property   1 Barons MHP No NAP NAP NAP NAP NAP
34.07 Property   1 Sun Country MHP No NAP NAP NAP NAP NAP
35 Loan   1 370 South 4th Street No Howard Silver (Dentist) 1,400 7.0% 3/14/2026 Zebra Lock & Security
36 Loan   1 Dynamics Office No Summit Ridge Church 5,740 9.6% 2/29/2024 Speakeasy Therapy

A-1-13

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant
37 Loan   1 Maricopa Self Storage No NAP NAP NAP NAP NAP
38 Loan   1 Fairfield Inn & Suites - Crestview No NAP NAP NAP NAP NAP
39 Loan   1 Danielle’s Canal Industrial No Kiwan Imports Company 21,615 20.1% MTM Kite Technology
40 Loan 16 1 Holiday Inn Express & Suites Banning No NAP NAP NAP NAP NAP
41 Loan   1 Rego Park No Rite Aid 10,055 29.5% 3/31/2032 CZ Discount inc
42 Loan   1 Greenhouse Shops No Sanitas Medical Center 11,562 31.5% 4/1/2026 La Familia Pawn & Jewelry
43 Loan 6, 9 5 Oxford Portfolio            
43.01 Property   1 930 Providence Road No NAP NAP NAP NAP NAP
43.02 Property   1 710-722 East 29th Street No NAP NAP NAP NAP NAP
43.03 Property   1 2011 Chesapeake Drive No NAP NAP NAP NAP NAP
43.04 Property   1 1507 O’Keefe Street No NAP NAP NAP NAP NAP
43.05 Property   1 811-819 East 29th Street No NAP NAP NAP NAP NAP
44 Loan 17 1 Woodland Creek No NAP NAP NAP NAP NAP
45 Loan   1 903 Sheridan No All Seasons ABC Day Care 5,725 31.8% 7/31/2041 Ugalde & Rzonca LLP
46 Loan 6, 18 2 Classon Wilson Portfolio            
46.01 Property   1 385 Classon Avenue No NAP NAP NAP NAP NAP
46.02 Property   1 638 Wilson Avenue No NAP NAP NAP NAP NAP
47 Loan 9, 19, 20, H 1 629 Broad Street No Mueller Co. 12,343 46.5% 12/31/2027 Yacoubian Tailors
48 Loan   1 Metro Self Storage No NAP NAP NAP NAP NAP
49 Loan   1 Shoppes at Lake Mary No Burn Boot Camp 4,215 11.2% 8/31/2029 Dalli’s Pizza
50 Loan   1 Waring Park No Atlas Commercial 57,455 28.1% 10/4/2022 (41,705 SF); MTM (15,750 SF) Collinsville Antiques
51 Loan   1 Food Lion Luck’s Lane No Food Lion, Inc 33,000 54.4% 7/31/2030 Rite Aid
52 Loan   1 Lakewood RV Resort No NAP NAP NAP NAP NAP
53 Loan   1 Albany Crossroads No It’s Fashion Metro (Cato) 10,500 24.0% 1/31/2027 Dollar Tree
54 Loan   1 Empire Self-Storage No NAP NAP NAP NAP NAP
55 Loan   1 1625 Forest Avenue Yes New York City Department of Education 45,240 100.0% 10/1/2039 NAP
56 Loan   1 Walgreens Lake Station Yes Walgreens 14,490 100.0% 3/31/2037 NAP
57 Loan   1 The Alexis No Baptist Medical Clinic 9,253 62.0% 12/31/2026 Gypsy Waltz Hot Yoga
58 Loan I 1 Willow MHP No NAP NAP NAP NAP NAP
59 Loan   1 109 North Avenue 56 No C3 Church Los Angeles 3,016 62.3% 4/30/2025 Kindman & Company
60 Loan 21 1 Lombard Shopping Center No Dawat 2,400 16.0% 3/31/2022 Autism Care Therapy

A-1-14

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date
1 Loan 6, 8 3 Signature Office Portfolio II                      
1.01 Property   1 110 Allen Road 24,841 12.3% 12/31/2022 Collabera, Inc. 22,845 11.3% 7/31/2028 Pulte Homes of NJ, Inc. 21,793 10.7% 9/30/2028
1.02 Property   1 121 Chanlon Road 26,723 23.9% 3/31/2026 Phoenix Group Holdings, LLC 22,886 20.4% 11/30/2023 Stafford Communications Group, Inc. 9,115 8.1% 6/30/2023
1.03 Property   1 106 Allen Road 16,775 12.5% 9/30/2025 IPSEN Biopharmaceuticals, Inc. 12,668 9.5% 12/31/2024 Cornerstone Relocation Group, L.L.C. 10,630 8.0% 1/31/2025
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 106,350 13.5% 7/31/2029 MAC 88,699 11.3% 3/31/2034 Warby Parker 83,286 10.6% 1/31/2025
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio                      
3.01 Property   1 Mesa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Phoenix NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Cinnabar NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 Loop 410 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Portland NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Perrin Beitel NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Glendale NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 Lake Mary NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 Ingram NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.10 Property   1 Vancouver NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.11 Property   1 Tucson NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.12 Property   1 Duluth NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.13 Property   1 San Pedro NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.14 Property   1 Vance Jackson NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.15 Property   1 Peachtree Corners NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 5 1 Superstition Gateway 45,000 9.1% 6/30/2034 AMC Theaters 42,280 8.5% 5/31/2033 Ross Dress for Less 30,187 6.1% 1/31/2028
5 Loan   1 Havenwood Office Park 50,717 21.2% 9/30/2026 The Work Lodge 22,683 9.5% 12/31/2028 Enercorp 8,508 3.6% 12/31/2024
6 Loan 5, 11, 12, C 1 Helios Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 12-24 Ford Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Bardin Place Shopping Center 40,000 13.6% 3/31/2031 PGA Tour Superstore 30,000 10.2% 1/31/2031 Ross Dress For Less 24,000 8.2% 1/31/2024
9 Loan   1 384-390 Fulton Street 11,000 36.8% 12/31/2024 The Hope Program Inc. 7,500 25.1% 10/31/2024 NAP NAP NAP NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio                      
10.01 Property   1 ABX - Macedon, NY NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 ABX - Homer, LA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 ABX - Rhinelander, WI NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 ABX - Columbus, GA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 Los Arcos Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Lower East Side Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 New Braunfels Market Place 35,311 13.2% 8/19/2029 Ashley Furniture 22,477 8.4% 11/30/2024 Tuesday Morning 15,177 5.7% 1/31/2028
14 Loan   1 Fairway Retail Center 4,400 8.9% 10/31/2031 Eye Masters 4,000 8.1% 6/30/2025 Verizon Wireless 3,200 6.5% 9/30/2022
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio                      
15.01 Property   1 Betts Crossing 3,600 6.2% 6/30/2025 Melanin Café 2,400 4.1% 7/31/2024 Marco’s Pizza 1,800 3.1% 6/30/2025
15.02 Property   1 Clanton Marketplace 8,450 14.8% 2/28/2023 Encore Rehabilitation 3,600 6.3% 11/30/2021 Dr. Maurice Lyn, OD 2,400 4.2% 7/31/2024
15.03 Property   1 29 North Shopping Center 9,240 15.9% 5/31/2029 State Farm Insurance 1,600 2.8% 3/31/2026 Little Caesar’s 1,600 2.8% 10/31/2024
15.04 Property   1 Greenbrier Station 2,160 3.4% 2/29/2028 The UPS Store 1,440 2.3% 5/31/2027 The Fixx 1,200 1.9% 5/31/2024
16 Loan 13 1 Cabela’s KC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio                      
17.01 Property   1 178 Suydam Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 159 Central Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.03 Property   1 239 Stanhope Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.04 Property   1 140 Wilson Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.05 Property   1 18-67 Madison Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.06 Property   1 15 Wilson Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 Mosaic NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 14 1 BJ’s Wholesale Club NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 714 Madison Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Barlow Plaza 10,039 7.4% 11/30/2030 Chuck and Don’s Pet Food 4,386 3.2% 10/31/2027 RockBox Fitness 3,622 2.7% 12/31/2030
22 Loan 9, 15 1 225-235 West 146th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 6 3 Columbus & Indy Industrial                      
23.01 Property   1 Georgetown Commerce 14,413 9.7% 5/31/2026 American Food and Vending Corp 11,555 7.8% 5/31/2024 Eagle Flooring Company 9,600 6.4% 8/31/2027
23.02 Property   1 Phillipi Park 12,502 10.5% 9/30/2025 Sound Barriers 9,594 8.1% 2/28/2023 Franklin County 7,800 6.5% 9/30/2022
23.03 Property   1 Plaza I 5,377 9.2% 5/31/2023 Steward Construction Services 4,637 7.9% 5/31/2024 The Glassman of Columbus 3,897 6.6% 10/31/2023
24 Loan 7 1 West Park Promenade 26,420 18.1% 6/30/2036 Gainan Floral 18,994 13.0% 1/31/2028 Umi Japanese Steakhouse 7,700 5.3% 8/31/2024
25 Loan   1 Beardsley Building 23,275 31.1% 5/31/2025 State of OR Construction Contractors Board 14,703 19.7% 7/31/2025 NAP NAP NAP NAP
26 Loan   1 Freedom Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Main Street South Fulton 12,000 9.3% 1/31/2025 Rainbow USA 11,360 8.8% 2/28/2025 Humana Health 6,996 5.4% 8/31/2026
28 Loan 6 2 NC Self Storage Portfolio                      
28.01 Property   1 Uptown Mini Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.02 Property   1 Baker Mountain Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan F 1 Southland Plaza 7,895 9.8% 4/30/2022 Discount Tire 6,995 8.7% 3/31/2042 Wells Fargo 4,900 6.1% 7/31/2025
30 Loan   1 Clima Secur Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 Viera Village Shopping Center 5,570 7.3% 10/31/2030 Heartland Dental LLC 4,280 5.6% 11/30/2029 F45 Studios 3,325 4.3% 12/31/2024
32 Loan   1 Fresenius - Queens 1,989 9.3% 3/8/2030 Hillside Deli 1,014 4.8% 5/31/2022 NAP NAP NAP NAP
33 Loan 6 2 Hale Office Portfolio                      
33.01 Property   1 Colonial Business Center 17,690 35.5% 5/3/2031 United Healthcare Services, Inc/Optum 6,137 12.3% 11/20/2024 NAP NAP NAP NAP
33.02 Property   1 U.S. Citizenship and Immigration Services NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio                      
34.01 Property   1 Lighthouse MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.02 Property   1 Sun Valley MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.03 Property   1 Wayside MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.04 Property   1 Pecan Way MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.05 Property   1 Comal Valley MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.06 Property   1 Barons MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.07 Property   1 Sun Country MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 370 South 4th Street 965 4.9% 4/14/2024 Greenpoint Grappling Club LLC 735 3.7% 2/28/2026 NAP NAP NAP NAP
36 Loan   1 Dynamics Office 3,125 5.2% 5/31/2022 Leadership Academy 2,184 3.7% 6/30/2022 The Garden Foundation 2,132 3.6% 4/30/2024

A-1-15

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date
37 Loan   1 Maricopa Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Fairfield Inn & Suites - Crestview NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Danielle’s Canal Industrial 14,621 13.6% MTM Ledd, LLC 8,432 7.8% MTM Ricardo Guanipa Leiva 5,115 4.7% MTM
40 Loan 16 1 Holiday Inn Express & Suites Banning NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 Rego Park 4,800 14.1% 1/31/2025 Centene MGMT Co 4,600 13.5% 1/31/2026 63 Super Mart Inc 3,600 10.6% 11/30/2025
42 Loan   1 Greenhouse Shops 5,050 13.8% 12/31/2026 El Oso Blanco Supermarket 5,030 13.7% 7/31/2025 GiGi’s Playhouse 3,638 9.9% 6/30/2028
43 Loan 6, 9 5 Oxford Portfolio                      
43.01 Property   1 930 Providence Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.02 Property   1 710-722 East 29th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.03 Property   1 2011 Chesapeake Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.04 Property   1 1507 O’Keefe Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.05 Property   1 811-819 East 29th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 17 1 Woodland Creek NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 903 Sheridan 2,125 11.8% 2/28/2026 Pambo Medical Neurological Rehab 2,000 11.1% 8/30/2023 Chris Super Deli 2,000 11.1% 2/28/2025
46 Loan 6, 18 2 Classon Wilson Portfolio                      
46.01 Property   1 385 Classon Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46.02 Property   1 638 Wilson Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan 9, 19, 20, H 1 629 Broad Street 6,716 25.3% 5/31/2023 Center Centre LLC 480 1.8% MTM NAP NAP NAP NAP
48 Loan   1 Metro Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan   1 Shoppes at Lake Mary 2,925 7.8% 2/28/2027 Nice N Easy Sports Bar 2,925 7.8% 7/31/2026 Altamonte Pediatric Associates 2,925 7.8% 7/31/2022
50 Loan   1 Waring Park 22,000 10.8% 12/31/2025 Northwest Gymnastics 9,526 4.7% 1/31/2027 Brewery Legitimus 7,863 3.8% 7/31/2026
51 Loan   1 Food Lion Luck’s Lane 8,450 13.9% 11/30/2025 Volcano Thai Hot Pot / iThaiz, LLC 2,560 4.2% 1/31/2022 Art Tobacco and Vape 1,920 3.2% 10/31/2026
52 Loan   1 Lakewood RV Resort NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan   1 Albany Crossroads 8,000 18.3% 4/30/2023 King Claw Seafood 6,000 13.7% 4/30/2035 Hibbett Sports 6,000 13.7% 1/31/2025
54 Loan   1 Empire Self-Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan   1 1625 Forest Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan   1 Walgreens Lake Station NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan   1 The Alexis 2,465 16.5% 1/31/2027 Common Ground 1,900 12.7% 7/31/2025 The Pizza Shop 1,308 8.8% 4/30/2031
58 Loan I 1 Willow MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
59 Loan   1 109 North Avenue 56 1,827 37.7% 10/1/2025 NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan 21 1 Lombard Shopping Center 2,400 16.0% 12/31/2023 Chunri Designer 1,500 10.0% 12/31/2021 Pipes & Tobacco 1,500 10.0% 3/31/2024

A-1-16

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms
1 Loan 6, 8 3 Signature Office Portfolio II                          
1.01 Property   1 110 Allen Road Duck Creek Technologies, LLC 18,701 9.2% 2/5/2027 6/16/2021 NAP 6/16/2021 NAP NAP No Fee NAP NAP
1.02 Property   1 121 Chanlon Road Effective School Solutions HC I, LLC 5,744 5.1% 7/31/2027 6/17/2021 NAP 6/17/2021 NAP NAP No Fee NAP NAP
1.03 Property   1 106 Allen Road Torrent Pharma Inc. 10,433 7.8% 4/30/2029 6/16/2021 NAP 6/16/2021 NAP NAP No Fee NAP NAP
2 Loan 5, 8, 9, 10, A 1 One SoHo Square Juul Labs 54,068 6.9% 5/31/2032 6/18/2021 NAP 6/18/2021 NAP NAP No Fee NAP NAP
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio                          
3.01 Property   1 Mesa NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.02 Property   1 Phoenix NAP NAP NAP NAP 6/15/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.03 Property   1 Cinnabar NAP NAP NAP NAP 6/17/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.04 Property   1 Loop 410 NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.05 Property   1 Portland NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 5/18/2021 8% No Fee NAP NAP
3.06 Property   1 Perrin Beitel NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.07 Property   1 Glendale NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.08 Property   1 Lake Mary NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.09 Property   1 Ingram NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.10 Property   1 Vancouver NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 5/19/2021 8% No Fee NAP NAP
3.11 Property   1 Tucson NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.12 Property   1 Duluth NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP Yes - AE Fee NAP NAP
3.13 Property   1 San Pedro NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.14 Property   1 Vance Jackson NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
3.15 Property   1 Peachtree Corners NAP NAP NAP NAP 5/19/2021 NAP 7/16/2021 NAP NAP No Fee NAP NAP
4 Loan 5 1 Superstition Gateway Bed, Bath & Beyond 28,042 5.7% 1/31/2032 7/13/2021 NAP 8/4/2021 NAP NAP No Fee NAP NAP
5 Loan   1 Havenwood Office Park Momentum Title 8,231 3.4% 6/30/2025 6/25/2021 NAP 6/25/2021 NAP NAP No Fee NAP NAP
6 Loan 5, 11, 12, C 1 Helios Plaza NAP NAP NAP NAP 8/25/2021 NAP 8/25/2021 NAP NAP No Fee NAP NAP
7 Loan   1 12-24 Ford Street NAP NAP NAP NAP 7/19/2021 NAP 7/20/2021 NAP NAP No Fee NAP NAP
8 Loan   1 Bardin Place Shopping Center Dollar Tree 15,000 5.1% 8/31/2024 5/25/2021 NAP 5/24/2021 NAP NAP No Fee NAP NAP
9 Loan   1 384-390 Fulton Street NAP NAP NAP NAP 7/29/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio                          
10.01 Property   1 ABX - Macedon, NY NAP NAP NAP NAP 6/28/2021 NAP 8/6/2021 NAP NAP Yes - A7 Fee NAP NAP
10.02 Property   1 ABX - Homer, LA NAP NAP NAP NAP 6/28/2021 NAP 8/5/2021 NAP NAP No Fee NAP NAP
10.03 Property   1 ABX - Rhinelander, WI NAP NAP NAP NAP 6/28/2021 NAP 8/5/2021 NAP NAP No Fee NAP NAP
10.04 Property   1 ABX - Columbus, GA NAP NAP NAP NAP 6/28/2021 NAP 8/5/2021 NAP NAP No Fee NAP NAP
11 Loan   1 Los Arcos Apartments NAP NAP NAP NAP 7/23/2021 NAP 8/2/2021 NAP NAP No Fee NAP NAP
12 Loan   1 Lower East Side Multifamily Portfolio NAP NAP NAP NAP 6/28/2021 NAP 7/2/2021 NAP NAP No Fee NAP NAP
13 Loan   1 New Braunfels Market Place William Edge Institute 9,085 3.4% 7/31/2022 7/15/2021 NAP 7/15/2021 NAP NAP No Fee NAP NAP
14 Loan   1 Fairway Retail Center Vitamin Shoppe 3,200 6.5% 1/31/2025 7/6/2021 NAP 7/6/2021 NAP NAP No Fee NAP NAP
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio                          
15.01 Property   1 Betts Crossing No. 1 Chinese Restaurant 1,800 3.1% 10/31/2026 6/25/2021 NAP 6/25/2021 NAP NAP No Fee NAP NAP
15.02 Property   1 Clanton Marketplace Classy Touch 2,300 4.0% 12/31/2023 6/28/2021 NAP 6/25/2021 NAP NAP No Fee NAP NAP
15.03 Property   1 29 North Shopping Center Subway 1,600 2.8% 7/10/2022 6/25/2021 NAP 6/25/2021 NAP NAP No Fee NAP NAP
15.04 Property   1 Greenbrier Station Green Zone Recycling 0 0.0% 3/31/2022 6/25/2021 NAP 6/25/2021 NAP NAP No Fee NAP NAP
16 Loan 13 1 Cabela’s KC NAP NAP NAP NAP 6/15/2021 NAP 4/5/2021 NAP NAP No Fee NAP NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio                          
17.01 Property   1 178 Suydam Street NAP NAP NAP NAP 7/9/2021 NAP 7/9/2021 NAP NAP No Fee NAP NAP
17.02 Property   1 159 Central Avenue NAP NAP NAP NAP 7/9/2021 NAP 7/8/2021 NAP NAP No Fee NAP NAP
17.03 Property   1 239 Stanhope Street NAP NAP NAP NAP 7/9/2021 NAP 7/9/2021 NAP NAP No Fee NAP NAP
17.04 Property   1 140 Wilson Avenue NAP NAP NAP NAP 7/9/2021 NAP 7/8/2021 NAP NAP No Fee NAP NAP
17.05 Property   1 18-67 Madison Street NAP NAP NAP NAP 7/12/2021 NAP 7/9/2021 NAP NAP No Fee NAP NAP
17.06 Property   1 15 Wilson Avenue NAP NAP NAP NAP 7/9/2021 NAP 7/9/2021 NAP NAP No Fee NAP NAP
18 Loan   1 Mosaic NAP NAP NAP NAP 6/2/2021 NAP 6/4/2021 NAP NAP No Fee NAP NAP
19 Loan 14 1 BJ’s Wholesale Club NAP NAP NAP NAP 7/2/2021 NAP 7/2/2021 NAP NAP No Fee/Leasehold 4/30/2040 Four, 5-year options
20 Loan   1 714 Madison Avenue NAP NAP NAP NAP 6/15/2021 NAP 6/15/2021 NAP NAP No Fee NAP NAP
21 Loan   1 Barlow Plaza Mega Express Laundry 3,046 2.2% 5/31/2027 3/16/2021 NAP 3/12/2021 NAP NAP Yes - AO Fee NAP NAP
22 Loan 9, 15 1 225-235 West 146th Street NAP NAP NAP NAP 8/26/2021 NAP 8/27/2021 NAP NAP No Fee NAP NAP
23 Loan 6 3 Columbus & Indy Industrial                          
23.01 Property   1 Georgetown Commerce Soma Church 9,034 6.1% 5/31/2028 7/13/2021 NAP 7/14/2021 NAP NAP No Fee NAP NAP
23.02 Property   1 Phillipi Park Shout Out Loud 7,040 5.9% 5/31/2025 7/26/2021 NAP 7/26/2021 NAP NAP No Fee NAP NAP
23.03 Property   1 Plaza I Ohio Hydraulic Equipment LLC 2,815 4.8% 6/30/2024 6/9/2021 NAP 7/26/2021 NAP NAP No Fee NAP NAP
24 Loan 7 1 West Park Promenade Midway Grill and Bar 6,260 4.3% 5/31/2031 7/1/2021 NAP 7/1/2021 NAP NAP No Fee NAP NAP
25 Loan   1 Beardsley Building NAP NAP NAP NAP 8/25/2021 NAP 8/24/2021 8/24/2021 8% No Fee NAP NAP
26 Loan   1 Freedom Self Storage NAP NAP NAP NAP 7/21/2021 9/13/2021 7/21/2021 NAP NAP No Fee NAP NAP
27 Loan   1 Main Street South Fulton Furniture Rugs & More 5,000 3.9% 9/30/2025 8/20/2021 NAP 8/17/2021 NAP NAP No Fee NAP NAP
28 Loan 6 2 NC Self Storage Portfolio                          
28.01 Property   1 Uptown Mini Storage NAP NAP NAP NAP 5/26/2021 NAP 5/26/2021 NAP NAP No Fee NAP NAP
28.02 Property   1 Baker Mountain Storage NAP NAP NAP NAP 5/26/2021 NAP 5/26/2021 NAP NAP No Fee NAP NAP
29 Loan F 1 Southland Plaza Mission Federal Credit Union 3,620 4.5% 12/13/2025 7/23/2021 NAP 7/6/2021 7/6/2021 6.00%-12.00% Yes - AE Fee NAP NAP
30 Loan   1 Clima Secur Self Storage NAP NAP NAP NAP 7/2/2021 NAP 7/2/2021 NAP NAP No Fee NAP NAP
31 Loan   1 Viera Village Shopping Center Beef O’Bradys 2,800 3.6% 10/31/2024 7/15/2021 NAP 7/15/2021 NAP NAP No Fee NAP NAP
32 Loan   1 Fresenius - Queens NAP NAP NAP NAP 5/14/2021 NAP 5/14/2021 NAP NAP No Fee NAP NAP
33 Loan 6 2 Hale Office Portfolio                          
33.01 Property   1 Colonial Business Center NAP NAP NAP NAP 7/22/2021 NAP 7/22/2021 NAP NAP No Fee NAP NAP
33.02 Property   1 U.S. Citizenship and Immigration Services NAP NAP NAP NAP 7/22/2021 NAP 6/25/2021 7/22/2021 12% No Fee NAP NAP
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio                          
34.01 Property   1 Lighthouse MHP NAP NAP NAP NAP 7/29/2021 NAP 7/29/2021 NAP NAP Yes - AE Fee NAP NAP
34.02 Property   1 Sun Valley MHP NAP NAP NAP NAP 8/2/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
34.03 Property   1 Wayside MHP NAP NAP NAP NAP 7/29/2021 NAP 8/3/2021 NAP NAP No Fee NAP NAP
34.04 Property   1 Pecan Way MHP NAP NAP NAP NAP 7/29/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
34.05 Property   1 Comal Valley MHP NAP NAP NAP NAP 7/29/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
34.06 Property   1 Barons MHP NAP NAP NAP NAP 7/29/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
34.07 Property   1 Sun Country MHP NAP NAP NAP NAP 7/29/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
35 Loan   1 370 South 4th Street NAP NAP NAP NAP 7/26/2021 NAP 7/26/2021 NAP NAP No Fee NAP NAP
36 Loan   1 Dynamics Office Radiance 1,976 3.3% 12/31/2023 6/16/2021 NAP 6/16/2021 NAP NAP No Fee NAP NAP

A-1-17

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms
37 Loan   1 Maricopa Self Storage NAP NAP NAP NAP 5/24/2021 NAP 5/20/2021 NAP NAP No Fee NAP NAP
38 Loan   1 Fairfield Inn & Suites - Crestview NAP NAP NAP NAP 12/6/2019 NAP 12/5/2019 NAP NAP No Fee NAP NAP
39 Loan   1 Danielle’s Canal Industrial Diane Marie Adorno Garcia 4,092 3.8% MTM 5/28/2021 NAP 5/26/2021 NAP NAP No Fee NAP NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning NAP NAP NAP NAP 7/19/2021 NAP 7/19/2021 7/19/2021 11% No Fee NAP NAP
41 Loan   1 Rego Park B’Khol Dor & Co. Texija Inc 1,960 5.7% 4/30/2023 6/11/2021 NAP 6/11/2021 NAP NAP No Fee NAP NAP
42 Loan   1 Greenhouse Shops Optimum HealthCare 2,430 6.6% 9/30/2025 6/23/2021 NAP 6/23/2021 NAP NAP No Fee NAP NAP
43 Loan 6, 9 5 Oxford Portfolio                          
43.01 Property   1 930 Providence Road NAP NAP NAP NAP 8/6/2021 NAP 8/6/2021 NAP NAP No Fee NAP NAP
43.02 Property   1 710-722 East 29th Street NAP NAP NAP NAP 8/6/2021 NAP 8/6/2021 NAP NAP No Fee NAP NAP
43.03 Property   1 2011 Chesapeake Drive NAP NAP NAP NAP 8/6/2021 NAP 8/6/2021 NAP NAP Yes - AE Fee NAP NAP
43.04 Property   1 1507 O’Keefe Street NAP NAP NAP NAP 8/6/2021 NAP 8/6/2021 NAP NAP No Fee NAP NAP
43.05 Property   1 811-819 East 29th Street NAP NAP NAP NAP 8/6/2021 NAP 8/6/2021 NAP NAP Yes - AE Fee NAP NAP
44 Loan 17 1 Woodland Creek NAP NAP NAP NAP 7/28/2021 NAP 7/27/2021 NAP NAP No Fee NAP NAP
45 Loan   1 903 Sheridan Sinai Pharmacy 1,800 10.0% 3/31/2024 8/3/2021 NAP 8/3/2021 NAP NAP No Fee NAP NAP
46 Loan 6, 18 2 Classon Wilson Portfolio                          
46.01 Property   1 385 Classon Avenue NAP NAP NAP NAP 7/30/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
46.02 Property   1 638 Wilson Avenue NAP NAP NAP NAP 7/30/2021 NAP 7/29/2021 NAP NAP No Fee NAP NAP
47 Loan 9, 19, 20, H 1 629 Broad Street NAP NAP NAP NAP 7/30/2021 NAP 7/6/2021 NAP NAP No Fee NAP NAP
48 Loan   1 Metro Self Storage NAP NAP NAP NAP 7/6/2021 NAP 7/6/2021 NAP NAP No Fee NAP NAP
49 Loan   1 Shoppes at Lake Mary Morganic Meats 2,800 7.4% 10/25/2025 8/11/2021 NAP 8/11/2021 NAP NAP No Fee NAP NAP
50 Loan   1 Waring Park Inertia Dynamics 4,536 2.2% 10/30/2023 7/12/2021 NAP 7/12/2021 NAP NAP No Fee NAP NAP
51 Loan   1 Food Lion Luck’s Lane Luck’s Lane Vet Clinic 1,280 2.1% 1/31/2023 6/9/2021 NAP 6/9/2021 NAP NAP No Fee NAP NAP
52 Loan   1 Lakewood RV Resort NAP NAP NAP NAP 6/8/2021 NAP 6/7/2021 NAP NAP No Fee NAP NAP
53 Loan   1 Albany Crossroads Tobacco Land and Vape 4,000 9.2% 7/31/2026 7/22/2021 NAP 7/22/2021 NAP NAP No Fee NAP NAP
54 Loan   1 Empire Self-Storage NAP NAP NAP NAP 7/9/2021 NAP 7/9/2021 7/9/2021 11% No Fee NAP NAP
55 Loan   1 1625 Forest Avenue NAP NAP NAP NAP 8/4/2021 NAP 8/4/2021 NAP NAP No Fee NAP NAP
56 Loan   1 Walgreens Lake Station NAP NAP NAP NAP 8/17/2021 NAP 8/17/2021 NAP NAP No Fee NAP NAP
57 Loan   1 The Alexis NAP NAP NAP NAP 7/15/2021 NAP 7/15/2021 NAP NAP No Fee NAP NAP
58 Loan I 1 Willow MHP NAP NAP NAP NAP 7/16/2021 NAP 7/19/2021 NAP NAP No Fee NAP NAP
59 Loan   1 109 North Avenue 56 NAP NAP NAP NAP 6/11/2021 NAP 6/11/2021 6/11/2021 12% No Fee NAP NAP
60 Loan 21 1 Lombard Shopping Center Supreme Nails 1,200 8.0% 12/31/2025 6/11/2021 NAP 6/11/2021 NAP NAP No Fee NAP NAP

A-1-18

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($)
1 Loan 6, 8 3 Signature Office Portfolio II     283,201 94,400 69,012 9,433 0 8,444 0 1,500,000 44,837 0 0
1.01 Property   1 110 Allen Road NAP NAP                      
1.02 Property   1 121 Chanlon Road NAP NAP                      
1.03 Property   1 106 Allen Road NAP NAP                      
2 Loan 5, 8, 9, 10, A 1 One SoHo Square NAP NAP 0 Springing 0 Springing 0 Springing 150,000 0 Springing 1,500,000 0
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio     0 Springing 0 Springing 180,000 Springing 180,000 0 0 0 0
3.01 Property   1 Mesa NAP NAP                      
3.02 Property   1 Phoenix NAP NAP                      
3.03 Property   1 Cinnabar NAP NAP                      
3.04 Property   1 Loop 410 NAP NAP                      
3.05 Property   1 Portland NAP NAP                      
3.06 Property   1 Perrin Beitel NAP NAP                      
3.07 Property   1 Glendale NAP NAP                      
3.08 Property   1 Lake Mary NAP NAP                      
3.09 Property   1 Ingram NAP NAP                      
3.10 Property   1 Vancouver NAP NAP                      
3.11 Property   1 Tucson NAP NAP                      
3.12 Property   1 Duluth NAP NAP                      
3.13 Property   1 San Pedro NAP NAP                      
3.14 Property   1 Vance Jackson NAP NAP                      
3.15 Property   1 Peachtree Corners NAP NAP                      
4 Loan 5 1 Superstition Gateway NAP NAP 676,125 112,687 107,343 10,734 6,435 6,435 231,651 47,871 47,871 1,723,344 0
5 Loan   1 Havenwood Office Park NAP NAP 456,795 57,099 41,658 8,332 0 4,992 179,722 500,000 16,667 1,500,000 0
6 Loan 5, 11, 12, C 1 Helios Plaza NAP NAP 0 Springing 0 Springing 0 Springing 0 0 Springing 0 0
7 Loan   1 12-24 Ford Street NAP NAP 10,268 2,567 46,758 4,232 0 2,042 0 0 0 0 0
8 Loan   1 Bardin Place Shopping Center NAP NAP 361,904 45,238 0 Springing 0 3,670 0 0 15,904 572,538 0
9 Loan   1 384-390 Fulton Street NAP NAP 327,890 65,578 49,463 5,496 0 1,323 0 0 2,492 0 0
10 Loan 6, 7, D 4 ABX Industrial Portfolio     0 Springing 0 Springing 0 Springing 291,750 0 Springing 1,458,749 0
10.01 Property   1 ABX - Macedon, NY NAP NAP                      
10.02 Property   1 ABX - Homer, LA NAP NAP                      
10.03 Property   1 ABX - Rhinelander, WI NAP NAP                      
10.04 Property   1 ABX - Columbus, GA NAP NAP                      
11 Loan   1 Los Arcos Apartments NAP NAP 571,172 63,464 174,714 29,119 825,000 25,800 0 0 0 0 0
12 Loan   1 Lower East Side Multifamily Portfolio NAP NAP 89,816 44,908 4,877 2,439 0 1,100 0 0 0 0 0
13 Loan   1 New Braunfels Market Place NAP NAP 496,689 55,188 0 Springing 0 0 0 0 14,514 522,500 0
14 Loan   1 Fairway Retail Center NAP NAP 353,751 39,306 13,757 4,586 0 1,529 0 0 4,583 150,000 0
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio     152,328 14,854 0 Springing 0 3,982 0 0 9,851 472,860 0
15.01 Property   1 Betts Crossing NAP NAP                      
15.02 Property   1 Clanton Marketplace NAP NAP                      
15.03 Property   1 29 North Shopping Center NAP NAP                      
15.04 Property   1 Greenbrier Station NAP NAP                      
16 Loan 13 1 Cabela’s KC NAP NAP 0 Springing 12,995 12,995 0 2,735 0 0 6,838 0 0
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio     0 5,237 19,297 3,167 0 750 0 0 394 0 0
17.01 Property   1 178 Suydam Street NAP NAP                      
17.02 Property   1 159 Central Avenue NAP NAP                      
17.03 Property   1 239 Stanhope Street NAP NAP                      
17.04 Property   1 140 Wilson Avenue NAP NAP                      
17.05 Property   1 18-67 Madison Street NAP NAP                      
17.06 Property   1 15 Wilson Avenue NAP NAP                      
18 Loan   1 Mosaic NAP NAP 404,575 50,572 0 Springing 60,000 2,500 0 17,121 713 25,682 0
19 Loan 14 1 BJ’s Wholesale Club $100,000 Yes 0 Springing 0 Springing 123,604 Springing 0 500,000 Springing 500,000 0
20 Loan   1 714 Madison Avenue NAP NAP 191,619 95,810 0 Springing 80 80 1,926 0 0 0 0
21 Loan   1 Barlow Plaza NAP NAP 246,259 49,252 0 Springing 0 1,705 102,292 0 6,251 225,042 0
22 Loan 9, 15 1 225-235 West 146th Street NAP NAP 164,574 32,915 20,490 4,098 0 1,433 0 0 0 0 0
23 Loan 6 3 Columbus & Indy Industrial     139,230 31,443 22,501 5,625 7,363 7,363 0 150,000 12,723 300,000 0
23.01 Property   1 Georgetown Commerce NAP NAP                      
23.02 Property   1 Phillipi Park NAP NAP                      
23.03 Property   1 Plaza I NAP NAP                      
24 Loan 7 1 West Park Promenade NAP NAP 165,933 18,437 0 Springing 0 1,821 87,404 0 11,532 553,558 0
25 Loan   1 Beardsley Building NAP NAP 122,087 20,348 16,300 2,964 0 1,558 0 400,000 6,234 0 0
26 Loan   1 Freedom Self Storage NAP NAP 52,724 4,373 9,688 4,844 882 882 0 803 803 0 0
27 Loan   1 Main Street South Fulton NAP NAP 12,811 12,811 9,690 3,230 0 1,618 0 150,000 5,394 0 0
28 Loan 6 2 NC Self Storage Portfolio     47,021 6,717 5,056 2,528 1,782 1,782 0 0 0 0 0
28.01 Property   1 Uptown Mini Storage NAP NAP                      
28.02 Property   1 Baker Mountain Storage NAP NAP                      
29 Loan F 1 Southland Plaza NAP NAP 34,053 8,513 0 Springing 0 0 0 0 0 0 0
30 Loan   1 Clima Secur Self Storage NAP NAP 24,123 2,193 8,742 4,371 0 840 0 0 0 0 0
31 Loan   1 Viera Village Shopping Center NAP NAP 155,273 14,116 22,179 7,393 1,856 1,856 0 150,050 6,400 230,400 0
32 Loan   1 Fresenius - Queens NAP NAP 32,457 16,228 2,815 1,408 266 266 0 817 817 0 0
33 Loan 6 2 Hale Office Portfolio     34,565 4,312 58,737 9,790 829 829 21,200 300,000 2,500 360,000 0
33.01 Property   1 Colonial Business Center NAP NAP                      
33.02 Property   1 U.S. Citizenship and Immigration Services NAP NAP                      
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio     115,988 11,343 27,984 3,024 0 1,575 75,600 0 0 0 0
34.01 Property   1 Lighthouse MHP NAP NAP                      
34.02 Property   1 Sun Valley MHP NAP NAP                      
34.03 Property   1 Wayside MHP NAP NAP                      
34.04 Property   1 Pecan Way MHP NAP NAP                      
34.05 Property   1 Comal Valley MHP NAP NAP                      
34.06 Property   1 Barons MHP NAP NAP                      
34.07 Property   1 Sun Country MHP NAP NAP                      
35 Loan   1 370 South 4th Street NAP NAP 7,417 2,472 12,905 1,075 0 460 0 0 288 0 0
36 Loan   1 Dynamics Office NAP NAP 19,280 5,932 20,680 1,654 0 992 35,729 250,000 7,444 300,000 0

A-1-19

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($)
37 Loan   1 Maricopa Self Storage NAP NAP 51,957 17,319 10,506 876 935 935 34,000 0 0 0 0
38 Loan   1 Fairfield Inn & Suites - Crestview NAP NAP 45,175 9,035 34,770 4,346 11,035 11,035 0 0 0 0 0
39 Loan   1 Danielle’s Canal Industrial NAP NAP 45,225 5,025 0 Springing 0 1,078 0 75,000 Springing 75,000 0
40 Loan 16 1 Holiday Inn Express & Suites Banning NAP NAP 80,141 10,018 26,334 2,026 0 9,329 0 0 0 0 0
41 Loan   1 Rego Park NAP NAP 90,609 39,818 0 Springing 711 711 25,000 120,000 Springing 120,000 0
42 Loan   1 Greenhouse Shops NAP NAP 0 6,542 6,582 3,291 0 458 0 0 3,056 100,000 0
43 Loan 6, 9 5 Oxford Portfolio     14,051 7,026 9,723 4,609 3,300 3,300 0 0 0 0 0
43.01 Property   1 930 Providence Road NAP NAP                      
43.02 Property   1 710-722 East 29th Street NAP NAP                      
43.03 Property   1 2011 Chesapeake Drive NAP NAP                      
43.04 Property   1 1507 O’Keefe Street NAP NAP                      
43.05 Property   1 811-819 East 29th Street NAP NAP                      
44 Loan 17 1 Woodland Creek NAP NAP 92,611 9,261 9,743 3,248 0 1,271 0 0 0 0 0
45 Loan   1 903 Sheridan NAP NAP 40,632 13,544 6,173 1,543 0 300 0 0 1,500 100,000 0
46 Loan 6, 18 2 Classon Wilson Portfolio     0 2,317 8,876 1,033 0 292 10,500 0 0 0 0
46.01 Property   1 385 Classon Avenue NAP NAP                      
46.02 Property   1 638 Wilson Avenue NAP NAP                      
47 Loan 9, 19, 20, H 1 629 Broad Street NAP NAP 93,334 11,667 0 Springing 375,377 Springing 0 0 Springing 0 0
48 Loan   1 Metro Self Storage NAP NAP 12,240 12,240 0 Springing 1,227 1,227 55,000 0 0 0 0
49 Loan   1 Shoppes at Lake Mary NAP NAP 64,740 5,395 4,716 2,358 0 471 0 0 5,339 192,194 0
50 Loan   1 Waring Park NAP NAP 18,796 6,265 12,186 6,093 0 3,420 207,233 100,000 5,601 339,405 0
51 Loan   1 Food Lion Luck’s Lane NAP NAP 20,580 6,860 5,012 1,671 0 1,011 0 0 5,054 0 0
52 Loan   1 Lakewood RV Resort NAP NAP 12,410 1,551 4,300 860 629 629 0 0 0 0 0
53 Loan   1 Albany Crossroads NAP NAP 43,109 3,919 0 Springing 0 601 0 0 2,913 139,840 0
54 Loan   1 Empire Self-Storage NAP NAP 0 Springing 0 Springing 0 Springing 0 0 0 0 0
55 Loan   1 1625 Forest Avenue NAP NAP 108,630 27,157 0 Springing 0 0 0 0 0 0 0
56 Loan   1 Walgreens Lake Station NAP NAP 0 Springing 834 278 0 242 0 0 0 0 0
57 Loan   1 The Alexis NAP NAP 44,778 4,975 3,497 1,166 0 249 0 0 871 0 0
58 Loan I 1 Willow MHP NAP NAP 3,093 1,546 1,366 455 0 288 0 0 0 0 0
59 Loan   1 109 North Avenue 56 NAP NAP 10,622 1,328 2,413 219 0 81 0 0 404 0 0
60 Loan 21 1 Lombard Shopping Center NAP NAP 9,459 3,153 2,219 740 0 488 0 150,000 1,250 0 0

A-1-20

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description
1 Loan 6, 8 3 Signature Office Portfolio II 0 0 85,148 524,475 Springing Unfunded Obligations Reserve (Upfront: $524,474.69)
1.01 Property   1 110 Allen Road            
1.02 Property   1 121 Chanlon Road            
1.03 Property   1 106 Allen Road            
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 0 0 0 0 0 NAP
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 0 0 0 0 0 NAP
3.01 Property   1 Mesa            
3.02 Property   1 Phoenix            
3.03 Property   1 Cinnabar            
3.04 Property   1 Loop 410            
3.05 Property   1 Portland            
3.06 Property   1 Perrin Beitel            
3.07 Property   1 Glendale            
3.08 Property   1 Lake Mary            
3.09 Property   1 Ingram            
3.10 Property   1 Vancouver            
3.11 Property   1 Tucson            
3.12 Property   1 Duluth            
3.13 Property   1 San Pedro            
3.14 Property   1 Vance Jackson            
3.15 Property   1 Peachtree Corners            
4 Loan 5 1 Superstition Gateway 0 0 0 69,600 0 Existing TI/LC Reserve ($47,600); Rent Concession Reserve ($22,000)
5 Loan   1 Havenwood Office Park 0 0 0 1,345,904 Springing GSA Free Rent Reserve (Upfront: $925,432); Outstanding TI/LC Reserve (Upfront: $316,970); Synergy SAR Rent Gap Reserve (Upfront: $51,855); HAR Rent Gap Reserve (Upfront: $39,977); Silver Spring Healthcare Free Rent Reserve (Upfront: $11,670)
6 Loan 5, 11, 12, C 1 Helios Plaza 0 0 0 0 0 NAP
7 Loan   1 12-24 Ford Street 0 0 0 568,425 0 Performance Reserve
8 Loan   1 Bardin Place Shopping Center 0 0 0 1,671,833 0 PGA & Ashley Furniture Tenant Improvement and Leasing Commission Reserve ($1,507,700); PGA Gap Rent Reserve ($106,466.52); Hobby Lobby CAM Reserve ($39,264.82); Ross Dress for Less Gap Rent Reserve ($18,401.24)
9 Loan   1 384-390 Fulton Street 0 0 173,140 0 0 NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio 0 0 0 0 0 NAP
10.01 Property   1 ABX - Macedon, NY            
10.02 Property   1 ABX - Homer, LA            
10.03 Property   1 ABX - Rhinelander, WI            
10.04 Property   1 ABX - Columbus, GA            
11 Loan   1 Los Arcos Apartments 0 0 0 0 0 NAP
12 Loan   1 Lower East Side Multifamily Portfolio 0 0 0 0 0 NAP
13 Loan   1 New Braunfels Market Place 0 0 0 220,852 0 Santikos Tenant Allowance Reserve ($200,000); ICRYO Rent Reserve ($20,852)
14 Loan   1 Fairway Retail Center 0 0 0 140,462 0 Outstanding TI/LC Reserve ($97,200); Free Rent and Rent Gap Reserve ($43,262.31)
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio 0 0 38,375 0 0 NAP
15.01 Property   1 Betts Crossing            
15.02 Property   1 Clanton Marketplace            
15.03 Property   1 29 North Shopping Center            
15.04 Property   1 Greenbrier Station            
16 Loan 13 1 Cabela’s KC 0 0 0 0 0 NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 0 0 23,125 0 0 NAP
17.01 Property   1 178 Suydam Street            
17.02 Property   1 159 Central Avenue            
17.03 Property   1 239 Stanhope Street            
17.04 Property   1 140 Wilson Avenue            
17.05 Property   1 18-67 Madison Street            
17.06 Property   1 15 Wilson Avenue            
18 Loan   1 Mosaic 0 0 0 0 0 NAP
19 Loan 14 1 BJ’s Wholesale Club 0 0 0 100,000 0 Ground Rent Reserve
20 Loan   1 714 Madison Avenue 0 0 0 0 0 NAP
21 Loan   1 Barlow Plaza 0 0 1,950 230,593 0 Rosati’s Outstanding TI Reserve ($130,687); RockBox TI Reserve ($65,625); Rosati’s Outstanding LC Reserve ($23,803.92); Rosati’s Gap Rent Reserve ($10,477.08)
22 Loan 9, 15 1 225-235 West 146th Street 0 0 52,800 27,200 Springing Rent Reserve
23 Loan 6 3 Columbus & Indy Industrial 0 0 0 0 0 NAP
23.01 Property   1 Georgetown Commerce            
23.02 Property   1 Phillipi Park            
23.03 Property   1 Plaza I            
24 Loan 7 1 West Park Promenade 0 0 112,563 610,515 0 Town and Country Foods Tenant Improvement Reserve ($568,140); Midway Grill and Brew Tenant Improvement Reserve ($25,000); Midway Grill and Brew Free Rent Reserve ($17,374.50)
25 Loan   1 Beardsley Building 0 0 0 556,358 0 Judgment Payment Reserve
26 Loan   1 Freedom Self Storage 0 0 0 0 0 NAP
27 Loan   1 Main Street South Fulton 0 0 0 69,960 0 Unfunded Obligations Reserve
28 Loan 6 2 NC Self Storage Portfolio 0 0 0 0 0 NAP
28.01 Property   1 Uptown Mini Storage            
28.02 Property   1 Baker Mountain Storage            
29 Loan F 1 Southland Plaza 0 0 0 230,853 0 Rent Concession Reserve ($194,853); Outstanding TI/LC Reserve ($36,000)
30 Loan   1 Clima Secur Self Storage 0 0 0 0 0 NAP
31 Loan   1 Viera Village Shopping Center 0 0 0 0 0 NAP
32 Loan   1 Fresenius - Queens 0 0 0 351,073 0 Rent Concession Reserve
33 Loan 6 2 Hale Office Portfolio 0 0 0 80,516 0 Rent Concession Reserve
33.01 Property   1 Colonial Business Center            
33.02 Property   1 U.S. Citizenship and Immigration Services            
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 0 0 39,725 0 0 NAP
34.01 Property   1 Lighthouse MHP            
34.02 Property   1 Sun Valley MHP            
34.03 Property   1 Wayside MHP            
34.04 Property   1 Pecan Way MHP            
34.05 Property   1 Comal Valley MHP            
34.06 Property   1 Barons MHP            
34.07 Property   1 Sun Country MHP            
35 Loan   1 370 South 4th Street 0 0 0 7,500 0 Violation Reserve
36 Loan   1 Dynamics Office 0 0 0 0 0 NAP

A-1-21

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description
37 Loan   1 Maricopa Self Storage 0 0 3,750 0 0 NAP
38 Loan   1 Fairfield Inn & Suites - Crestview 0 0 0 50,000 Springing Seasonality Reserve (Upfront: $50,000)
39 Loan   1 Danielle’s Canal Industrial 0 0 16,794 0 0 NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning 0 0 3,125 0 Springing NAP
41 Loan   1 Rego Park 0 0 20,990 0 0 NAP
42 Loan   1 Greenhouse Shops 0 0 7,125 0 0 NAP
43 Loan 6, 9 5 Oxford Portfolio 0 0 0 0 0 NAP
43.01 Property   1 930 Providence Road            
43.02 Property   1 710-722 East 29th Street            
43.03 Property   1 2011 Chesapeake Drive            
43.04 Property   1 1507 O’Keefe Street            
43.05 Property   1 811-819 East 29th Street            
44 Loan 17 1 Woodland Creek 0 0 0 0 0 NAP
45 Loan   1 903 Sheridan 0 0 0 0 0 NAP
46 Loan 6, 18 2 Classon Wilson Portfolio 0 0 2,500 0 0 NAP
46.01 Property   1 385 Classon Avenue            
46.02 Property   1 638 Wilson Avenue            
47 Loan 9, 19, 20, H 1 629 Broad Street 0 0 0 0 0 NAP
48 Loan   1 Metro Self Storage 0 0 0 0 0 NAP
49 Loan   1 Shoppes at Lake Mary 0 0 0 250,000 0 Celery City Reserve
50 Loan   1 Waring Park 0 0 12,500 48,326 0 Atlas Commercial Month-to-Month Reserve
51 Loan   1 Food Lion Luck’s Lane 0 0 7,500 0 0 NAP
52 Loan   1 Lakewood RV Resort 0 0 0 0 0 NAP
53 Loan   1 Albany Crossroads 0 0 13,938 0 Springing NAP
54 Loan   1 Empire Self-Storage 0 0 0 0 0 NAP
55 Loan   1 1625 Forest Avenue 0 0 1,875 0 0 NAP
56 Loan   1 Walgreens Lake Station 0 0 0 0 0 NAP
57 Loan   1 The Alexis 0 0 0 484,437 0 Outstanding TI/LC Reserve ($453,883.78); Free Rent Reserve ($30,553.47)
58 Loan I 1 Willow MHP 0 0 0 0 0 NAP
59 Loan   1 109 North Avenue 56 0 0 0 0 0 NAP
60 Loan 21 1 Lombard Shopping Center 0 0 45,750 0 0 NAP

A-1-22

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description
1 Loan 6, 8 3 Signature Office Portfolio II Major Tenant Reserve ($1,950,000.00) 0 NAP
1.01 Property   1 110 Allen Road      
1.02 Property   1 121 Chanlon Road      
1.03 Property   1 106 Allen Road      
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 0 0 NAP
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 0 0 NAP
3.01 Property   1 Mesa      
3.02 Property   1 Phoenix      
3.03 Property   1 Cinnabar      
3.04 Property   1 Loop 410      
3.05 Property   1 Portland      
3.06 Property   1 Perrin Beitel      
3.07 Property   1 Glendale      
3.08 Property   1 Lake Mary      
3.09 Property   1 Ingram      
3.10 Property   1 Vancouver      
3.11 Property   1 Tucson      
3.12 Property   1 Duluth      
3.13 Property   1 San Pedro      
3.14 Property   1 Vance Jackson      
3.15 Property   1 Peachtree Corners      
4 Loan 5 1 Superstition Gateway 0 0 NAP
5 Loan   1 Havenwood Office Park 0 0 NAP
6 Loan 5, 11, 12, C 1 Helios Plaza 0 0 NAP
7 Loan   1 12-24 Ford Street 0 0 NAP
8 Loan   1 Bardin Place Shopping Center 0 0 NAP
9 Loan   1 384-390 Fulton Street 0 0 NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio 0 0 NAP
10.01 Property   1 ABX - Macedon, NY      
10.02 Property   1 ABX - Homer, LA      
10.03 Property   1 ABX - Rhinelander, WI      
10.04 Property   1 ABX - Columbus, GA      
11 Loan   1 Los Arcos Apartments 0 0 NAP
12 Loan   1 Lower East Side Multifamily Portfolio 0 0 NAP
13 Loan   1 New Braunfels Market Place 0 0 NAP
14 Loan   1 Fairway Retail Center 0 0 NAP
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio 0 0 NAP
15.01 Property   1 Betts Crossing      
15.02 Property   1 Clanton Marketplace      
15.03 Property   1 29 North Shopping Center      
15.04 Property   1 Greenbrier Station      
16 Loan 13 1 Cabela’s KC 0 0 NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 0 0 NAP
17.01 Property   1 178 Suydam Street      
17.02 Property   1 159 Central Avenue      
17.03 Property   1 239 Stanhope Street      
17.04 Property   1 140 Wilson Avenue      
17.05 Property   1 18-67 Madison Street      
17.06 Property   1 15 Wilson Avenue      
18 Loan   1 Mosaic 0 0 NAP
19 Loan 14 1 BJ’s Wholesale Club 0 0 NAP
20 Loan   1 714 Madison Avenue 0 0 NAP
21 Loan   1 Barlow Plaza 0 0 NAP
22 Loan 9, 15 1 225-235 West 146th Street 0 0 NAP
23 Loan 6 3 Columbus & Indy Industrial 0 0 NAP
23.01 Property   1 Georgetown Commerce      
23.02 Property   1 Phillipi Park      
23.03 Property   1 Plaza I      
24 Loan 7 1 West Park Promenade 0 0 NAP
25 Loan   1 Beardsley Building 0 0 NAP
26 Loan   1 Freedom Self Storage 0 0 NAP
27 Loan   1 Main Street South Fulton 0 0 NAP
28 Loan 6 2 NC Self Storage Portfolio 0 0 NAP
28.01 Property   1 Uptown Mini Storage      
28.02 Property   1 Baker Mountain Storage      
29 Loan F 1 Southland Plaza 0 0 NAP
30 Loan   1 Clima Secur Self Storage 0 0 NAP
31 Loan   1 Viera Village Shopping Center 0 0 NAP
32 Loan   1 Fresenius - Queens 0 0 NAP
33 Loan 6 2 Hale Office Portfolio 0 0 NAP
33.01 Property   1 Colonial Business Center      
33.02 Property   1 U.S. Citizenship and Immigration Services      
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 0 0 NAP
34.01 Property   1 Lighthouse MHP      
34.02 Property   1 Sun Valley MHP      
34.03 Property   1 Wayside MHP      
34.04 Property   1 Pecan Way MHP      
34.05 Property   1 Comal Valley MHP      
34.06 Property   1 Barons MHP      
34.07 Property   1 Sun Country MHP      
35 Loan   1 370 South 4th Street 0 0 NAP
36 Loan   1 Dynamics Office 0 0 NAP

A-1-23

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description
37 Loan   1 Maricopa Self Storage 0 0 NAP
38 Loan   1 Fairfield Inn & Suites - Crestview 175,000 0 NAP
39 Loan   1 Danielle’s Canal Industrial 0 0 NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning 1,500,000 0 NAP
41 Loan   1 Rego Park 0 0 NAP
42 Loan   1 Greenhouse Shops 0 0 NAP
43 Loan 6, 9 5 Oxford Portfolio 0 0 NAP
43.01 Property   1 930 Providence Road      
43.02 Property   1 710-722 East 29th Street      
43.03 Property   1 2011 Chesapeake Drive      
43.04 Property   1 1507 O’Keefe Street      
43.05 Property   1 811-819 East 29th Street      
44 Loan 17 1 Woodland Creek 0 0 NAP
45 Loan   1 903 Sheridan 0 0 NAP
46 Loan 6, 18 2 Classon Wilson Portfolio 0 0 NAP
46.01 Property   1 385 Classon Avenue      
46.02 Property   1 638 Wilson Avenue      
47 Loan 9, 19, 20, H 1 629 Broad Street 0 0 NAP
48 Loan   1 Metro Self Storage 0 0 NAP
49 Loan   1 Shoppes at Lake Mary 0 0 NAP
50 Loan   1 Waring Park 0 0 NAP
51 Loan   1 Food Lion Luck’s Lane 0 0 NAP
52 Loan   1 Lakewood RV Resort 0 0 NAP
53 Loan   1 Albany Crossroads 0 0 NAP
54 Loan   1 Empire Self-Storage 0 0 NAP
55 Loan   1 1625 Forest Avenue 0 0 NAP
56 Loan   1 Walgreens Lake Station 0 0 NAP
57 Loan   1 The Alexis 0 0 NAP
58 Loan I 1 Willow MHP 0 0 NAP
59 Loan   1 109 North Avenue 56 0 0 NAP
60 Loan 21 1 Lombard Shopping Center 0 125,000 Provided no event of default has occurred and is continuing, within 15 days after lender has determined that the property has achieved the earnout release conditions, lender shall make a one-time disbursement of an amount equal to the earnout disbursement amount either (i) to the extent that no cash management period then exists, to borrower and (ii) to the extent that a cash management period then exists, into the cash management account. In the event that the earnout release conditions have not been achieved as of 36 months after the origination date, lender shall have the right to apply the funds to prepay a portion of the debt, in which event the borrower shall be required to pay (i) the yield maintenance premium and (ii) if any such prepayment is not made on a payment date, borrower shall also pay interest that would have accrued.

A-1-24

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($)
1 Loan 6, 8 3 Signature Office Portfolio II Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
1.01 Property   1 110 Allen Road                          
1.02 Property   1 121 Chanlon Road                          
1.03 Property   1 106 Allen Road                          
2 Loan 5, 8, 9, 10, A 1 One SoHo Square Hard Springing Yes No Yes No 51,823,204 418,176,796 962,681.81 1,081,983.64 315,000,000 2.72467% 785,000,000
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio None Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Mesa                          
3.02 Property   1 Phoenix                          
3.03 Property   1 Cinnabar                          
3.04 Property   1 Loop 410                          
3.05 Property   1 Portland                          
3.06 Property   1 Perrin Beitel                          
3.07 Property   1 Glendale                          
3.08 Property   1 Lake Mary                          
3.09 Property   1 Ingram                          
3.10 Property   1 Vancouver                          
3.11 Property   1 Tucson                          
3.12 Property   1 Duluth                          
3.13 Property   1 San Pedro                          
3.14 Property   1 Vance Jackson                          
3.15 Property   1 Peachtree Corners                          
4 Loan 5 1 Superstition Gateway Hard Springing Yes No Yes Yes 47,125,000 30,000,000 136,730.98 351,512.56 NAP NAP 77,125,000
5 Loan   1 Havenwood Office Park Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 5, 11, 12, C 1 Helios Plaza Hard Springing Yes Yes Yes No 40,000,000 78,500,000 192,343.17 290,352.43 NAP NAP 118,500,000
7 Loan   1 12-24 Ford Street Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Bardin Place Shopping Center Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   1 384-390 Fulton Street Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 ABX - Macedon, NY                          
10.02 Property   1 ABX - Homer, LA                          
10.03 Property   1 ABX - Rhinelander, WI                          
10.04 Property   1 ABX - Columbus, GA                          
11 Loan   1 Los Arcos Apartments Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Lower East Side Multifamily Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 New Braunfels Market Place None None No No No NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 Fairway Retail Center Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 Betts Crossing                          
15.02 Property   1 Clanton Marketplace                          
15.03 Property   1 29 North Shopping Center                          
15.04 Property   1 Greenbrier Station                          
16 Loan 13 1 Cabela’s KC Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 178 Suydam Street                          
17.02 Property   1 159 Central Avenue                          
17.03 Property   1 239 Stanhope Street                          
17.04 Property   1 140 Wilson Avenue                          
17.05 Property   1 18-67 Madison Street                          
17.06 Property   1 15 Wilson Avenue                          
18 Loan   1 Mosaic Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 14 1 BJ’s Wholesale Club Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 714 Madison Avenue Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Barlow Plaza Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 9, 15 1 225-235 West 146th Street Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 6 3 Columbus & Indy Industrial Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
23.01 Property   1 Georgetown Commerce                          
23.02 Property   1 Phillipi Park                          
23.03 Property   1 Plaza I                          
24 Loan 7 1 West Park Promenade Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Beardsley Building Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Freedom Self Storage Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Main Street South Fulton Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 6 2 NC Self Storage Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
28.01 Property   1 Uptown Mini Storage                          
28.02 Property   1 Baker Mountain Storage                          
29 Loan F 1 Southland Plaza Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Clima Secur Self Storage Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 Viera Village Shopping Center Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Fresenius - Queens Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 6 2 Hale Office Portfolio Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
33.01 Property   1 Colonial Business Center                          
33.02 Property   1 U.S. Citizenship and Immigration Services                          
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
34.01 Property   1 Lighthouse MHP                          
34.02 Property   1 Sun Valley MHP                          
34.03 Property   1 Wayside MHP                          
34.04 Property   1 Pecan Way MHP                          
34.05 Property   1 Comal Valley MHP                          
34.06 Property   1 Barons MHP                          
34.07 Property   1 Sun Country MHP                          
35 Loan   1 370 South 4th Street Soft (Residential) / Hard (Nonresidential) Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Dynamics Office Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP

A-1-25

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($)
37 Loan   1 Maricopa Self Storage None None No No No NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Fairfield Inn & Suites - Crestview Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Danielle’s Canal Industrial Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 Rego Park Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 Greenhouse Shops Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 6, 9 5 Oxford Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
43.01 Property   1 930 Providence Road                          
43.02 Property   1 710-722 East 29th Street                          
43.03 Property   1 2011 Chesapeake Drive                          
43.04 Property   1 1507 O’Keefe Street                          
43.05 Property   1 811-819 East 29th Street                          
44 Loan 17 1 Woodland Creek Soft Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 903 Sheridan Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan 6, 18 2 Classon Wilson Portfolio Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
46.01 Property   1 385 Classon Avenue                          
46.02 Property   1 638 Wilson Avenue                          
47 Loan 9, 19, 20, H 1 629 Broad Street Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
48 Loan   1 Metro Self Storage None None No No No NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan   1 Shoppes at Lake Mary Hard In-Place Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
50 Loan   1 Waring Park Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
51 Loan   1 Food Lion Luck’s Lane Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan   1 Lakewood RV Resort Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan   1 Albany Crossroads Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
54 Loan   1 Empire Self-Storage Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan   1 1625 Forest Avenue Springing Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan   1 Walgreens Lake Station Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan   1 The Alexis Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan I 1 Willow MHP Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP
59 Loan   1 109 North Avenue 56 Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan 21 1 Lombard Shopping Center Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP

A-1-26

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
1 Loan 6, 8 3 Signature Office Portfolio II NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine
1.01 Property   1 110 Allen Road                          
1.02 Property   1 121 Chanlon Road                          
1.03 Property   1 106 Allen Road                          
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 1,807,142.89 58.1% 2.92 8.1% 120,000,000 5.05000% 905,000,000 2,319,156.78 67.0% 2.28 7.1% Yes Mezzanine
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
3.01 Property   1 Mesa                          
3.02 Property   1 Phoenix                          
3.03 Property   1 Cinnabar                          
3.04 Property   1 Loop 410                          
3.05 Property   1 Portland                          
3.06 Property   1 Perrin Beitel                          
3.07 Property   1 Glendale                          
3.08 Property   1 Lake Mary                          
3.09 Property   1 Ingram                          
3.10 Property   1 Vancouver                          
3.11 Property   1 Tucson                          
3.12 Property   1 Duluth                          
3.13 Property   1 San Pedro                          
3.14 Property   1 Vance Jackson                          
3.15 Property   1 Peachtree Corners                          
4 Loan 5 1 Superstition Gateway 351,512.56 68.5% 1.72 10.3% NAP NAP NAP NAP NAP NAP NAP No NAP
5 Loan   1 Havenwood Office Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
6 Loan 5, 11, 12, C 1 Helios Plaza 290,352.43 64.1% 3.10 9.1% NAP NAP NAP NAP NAP NAP NAP No NAP
7 Loan   1 12-24 Ford Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
8 Loan   1 Bardin Place Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
9 Loan   1 384-390 Fulton Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
10.01 Property   1 ABX - Macedon, NY                          
10.02 Property   1 ABX - Homer, LA                          
10.03 Property   1 ABX - Rhinelander, WI                          
10.04 Property   1 ABX - Columbus, GA                          
11 Loan   1 Los Arcos Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
12 Loan   1 Lower East Side Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
13 Loan   1 New Braunfels Market Place NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
14 Loan   1 Fairway Retail Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
15.01 Property   1 Betts Crossing                          
15.02 Property   1 Clanton Marketplace                          
15.03 Property   1 29 North Shopping Center                          
15.04 Property   1 Greenbrier Station                          
16 Loan 13 1 Cabela’s KC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
17.01 Property   1 178 Suydam Street                          
17.02 Property   1 159 Central Avenue                          
17.03 Property   1 239 Stanhope Street                          
17.04 Property   1 140 Wilson Avenue                          
17.05 Property   1 18-67 Madison Street                          
17.06 Property   1 15 Wilson Avenue                          
18 Loan   1 Mosaic NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
19 Loan 14 1 BJ’s Wholesale Club NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
20 Loan   1 714 Madison Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
21 Loan   1 Barlow Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
22 Loan 9, 15 1 225-235 West 146th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
23 Loan 6 3 Columbus & Indy Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
23.01 Property   1 Georgetown Commerce                          
23.02 Property   1 Phillipi Park                          
23.03 Property   1 Plaza I                          
24 Loan 7 1 West Park Promenade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
25 Loan   1 Beardsley Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
26 Loan   1 Freedom Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
27 Loan   1 Main Street South Fulton NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
28 Loan 6 2 NC Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
28.01 Property   1 Uptown Mini Storage                          
28.02 Property   1 Baker Mountain Storage                          
29 Loan F 1 Southland Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
30 Loan   1 Clima Secur Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
31 Loan   1 Viera Village Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
32 Loan   1 Fresenius - Queens NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
33 Loan 6 2 Hale Office Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
33.01 Property   1 Colonial Business Center                          
33.02 Property   1 U.S. Citizenship and Immigration Services                          
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine
34.01 Property   1 Lighthouse MHP                          
34.02 Property   1 Sun Valley MHP                          
34.03 Property   1 Wayside MHP                          
34.04 Property   1 Pecan Way MHP                          
34.05 Property   1 Comal Valley MHP                          
34.06 Property   1 Barons MHP                          
34.07 Property   1 Sun Country MHP                          
35 Loan   1 370 South 4th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
36 Loan   1 Dynamics Office NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP

A-1-27

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
37 Loan   1 Maricopa Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
38 Loan   1 Fairfield Inn & Suites - Crestview NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
39 Loan   1 Danielle’s Canal Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
41 Loan   1 Rego Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
42 Loan   1 Greenhouse Shops NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
43 Loan 6, 9 5 Oxford Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
43.01 Property   1 930 Providence Road                          
43.02 Property   1 710-722 East 29th Street                          
43.03 Property   1 2011 Chesapeake Drive                          
43.04 Property   1 1507 O’Keefe Street                          
43.05 Property   1 811-819 East 29th Street                          
44 Loan 17 1 Woodland Creek NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
45 Loan   1 903 Sheridan NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
46 Loan 6, 18 2 Classon Wilson Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
46.01 Property   1 385 Classon Avenue                          
46.02 Property   1 638 Wilson Avenue                          
47 Loan 9, 19, 20, H 1 629 Broad Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
48 Loan   1 Metro Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
49 Loan   1 Shoppes at Lake Mary NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
50 Loan   1 Waring Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
51 Loan   1 Food Lion Luck’s Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
52 Loan   1 Lakewood RV Resort NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
53 Loan   1 Albany Crossroads NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
54 Loan   1 Empire Self-Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
55 Loan   1 1625 Forest Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
56 Loan   1 Walgreens Lake Station NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
57 Loan   1 The Alexis NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
58 Loan I 1 Willow MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
59 Loan   1 109 North Avenue 56 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
60 Loan 21 1 Lombard Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP

A-1-28

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor
1 Loan 6, 8 3 Signature Office Portfolio II Abraham Brach Abraham Brach
1.01 Property   1 110 Allen Road    
1.02 Property   1 121 Chanlon Road    
1.03 Property   1 106 Allen Road    
2 Loan 5, 8, 9, 10, A 1 One SoHo Square The Gluck Family Trust The Gluck Family Trust
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio Inland Private Capital Corporation Inland Private Capital Corporation
3.01 Property   1 Mesa    
3.02 Property   1 Phoenix    
3.03 Property   1 Cinnabar    
3.04 Property   1 Loop 410    
3.05 Property   1 Portland    
3.06 Property   1 Perrin Beitel    
3.07 Property   1 Glendale    
3.08 Property   1 Lake Mary    
3.09 Property   1 Ingram    
3.10 Property   1 Vancouver    
3.11 Property   1 Tucson    
3.12 Property   1 Duluth    
3.13 Property   1 San Pedro    
3.14 Property   1 Vance Jackson    
3.15 Property   1 Peachtree Corners    
4 Loan 5 1 Superstition Gateway Daniel S. Smith, DANCIN Trust and Deck, L.L.C. Daniel S. Smith, DANCIN Trust and Deck, L.L.C.
5 Loan   1 Havenwood Office Park Rodrigo Pelaez Diaz Rodrigo Pelaez Diaz
6 Loan 5, 11, 12, C 1 Helios Plaza AGC Equity Partners Holding Ltd. HOUCRE I Cayman Holding Ltd.
7 Loan   1 12-24 Ford Street Anshel Fridman Anshel Fridman
8 Loan   1 Bardin Place Shopping Center S.J. Hurley, IV and Timothy H. Fleet S.J. Hurley, IV and Timothy H. Fleet
9 Loan   1 384-390 Fulton Street Abraham Sutton and Samuel Sutton Abraham Sutton and Samuel Sutton
10 Loan 6, 7, D 4 ABX Industrial Portfolio New Mountain Net Lease Partners Corporation New Mountain Net Lease Partners Corporation
10.01 Property   1 ABX - Macedon, NY    
10.02 Property   1 ABX - Homer, LA    
10.03 Property   1 ABX - Rhinelander, WI    
10.04 Property   1 ABX - Columbus, GA    
11 Loan   1 Los Arcos Apartments Shyam H. Hingorani Shyam H. Hingorani
12 Loan   1 Lower East Side Multifamily Portfolio Benjamin Shaoul Benjamin Shaoul
13 Loan   1 New Braunfels Market Place James Patrick Wiggins James Patrick Wiggins
14 Loan   1 Fairway Retail Center Abdul P. Ali, Shoukat Mohammed and Akbarali R. Momin Abdul P. Ali, Shoukat Mohammed and Akbarali R. Momin
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio Victory Real Estate Investments, LLC Victory Real Estate Investments, LLC
15.01 Property   1 Betts Crossing    
15.02 Property   1 Clanton Marketplace    
15.03 Property   1 29 North Shopping Center    
15.04 Property   1 Greenbrier Station    
16 Loan 13 1 Cabela’s KC CAI Investments Kansas City Master Lessee, LLC, Life Pillars, LLC, Four Pillars Legacy Trust and Christopher Beavor CAI Investments Kansas City Master Lessee, LLC, Life Pillars, LLC, Four Pillars Legacy Trust and Christopher Beavor
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio Pouya Toobian and Sarvenaz Keypour Pouya Toobian and Sarvenaz Keypour
17.01 Property   1 178 Suydam Street    
17.02 Property   1 159 Central Avenue    
17.03 Property   1 239 Stanhope Street    
17.04 Property   1 140 Wilson Avenue    
17.05 Property   1 18-67 Madison Street    
17.06 Property   1 15 Wilson Avenue    
18 Loan   1 Mosaic Brett C. Moody Brett C. Moody
19 Loan 14 1 BJ’s Wholesale Club Jeff Pori Jeff Pori
20 Loan   1 714 Madison Avenue Leslie J. Garfield Leslie J. Garfield
21 Loan   1 Barlow Plaza Kenneth Levy and Kenneth Levy, as trustee of the Levy Family Trust Dated February 18, 1983, as amended Kenneth Levy and Kenneth Levy, as trustee of the Levy Family Trust Dated February 18, 1983, as amended
22 Loan 9, 15 1 225-235 West 146th Street Robert Rosenberg Robert Rosenberg
23 Loan 6 3 Columbus & Indy Industrial William S. Monaghan William S. Monaghan
23.01 Property   1 Georgetown Commerce    
23.02 Property   1 Phillipi Park    
23.03 Property   1 Plaza I    
24 Loan 7 1 West Park Promenade Betty Tong Betty Tong
25 Loan   1 Beardsley Building John P. Beardsley John P. Beardsley and Fountain Village Development, LLC
26 Loan   1 Freedom Self Storage Wade Buxton, Aaron Westphal and Jacob Vanderslice Wade Buxton, Aaron Westphal and Jacob Vanderslice
27 Loan   1 Main Street South Fulton Mark J. Irgang Mark J. Irgang
28 Loan 6 2 NC Self Storage Portfolio Wade Buxton, Aaron Westphal and Jacob Vanderslice Wade Buxton, Aaron Westphal and Jacob Vanderslice
28.01 Property   1 Uptown Mini Storage    
28.02 Property   1 Baker Mountain Storage    
29 Loan F 1 Southland Plaza Carol Davis, Steven Krasnoff and Michael McPhee Carol Davis, Steven Krasnoff and Michael McPhee
30 Loan   1 Clima Secur Self Storage Brett Hatcher and Cory Bonda Brett Hatcher and Cory Bonda
31 Loan   1 Viera Village Shopping Center Arthur M. Gellman, George I. Gellman and Clarke H. Narins Arthur M. Gellman, George I. Gellman and Clarke H. Narins
32 Loan   1 Fresenius - Queens Vincent D. Curran, Jr. Vincent D. Curran, Jr.
33 Loan 6 2 Hale Office Portfolio Hale Medical Office Building Fund, L.P. Hale Medical Office Building Fund, L.P.
33.01 Property   1 Colonial Business Center    
33.02 Property   1 U.S. Citizenship and Immigration Services    
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio Christen Edel and Eustathios Edel Christen Edel and Eustathios Edel
34.01 Property   1 Lighthouse MHP    
34.02 Property   1 Sun Valley MHP    
34.03 Property   1 Wayside MHP    
34.04 Property   1 Pecan Way MHP    
34.05 Property   1 Comal Valley MHP    
34.06 Property   1 Barons MHP    
34.07 Property   1 Sun Country MHP    
35 Loan   1 370 South 4th Street Isaac Dahan Isaac Dahan
36 Loan   1 Dynamics Office Lavar Anthony Winsor Lavar Anthony Winsor

A-1-29

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor
37 Loan   1 Maricopa Self Storage Tarik J. Williams and Jamie L. Williams as Trustees of the Tarik J. and Jamie L. Williams Revocable Trust Dated May 12, 2005 and Tarik J. Williams Tarik J. Williams and Jamie L. Williams as Trustees of the Tarik J. and Jamie L. Williams Revocable Trust Dated May 12, 2005 and Tarik J. Williams
38 Loan   1 Fairfield Inn & Suites - Crestview Arthur M. Gellman, George I. Gellman and Clarke H. Narins Arthur M. Gellman, George I. Gellman and Clarke H. Narins
39 Loan   1 Danielle’s Canal Industrial Gerald Askowitz Gerald Askowitz
40 Loan 16 1 Holiday Inn Express & Suites Banning Herman Mathias, Sunil Patel and Bela Patel Herman Mathias, Sunil Patel and Bela Patel
41 Loan   1 Rego Park Jerrold G. Levy Jerrold G. Levy
42 Loan   1 Greenhouse Shops Michael D. Friedman Michael D. Friedman
43 Loan 6, 9 5 Oxford Portfolio Brian A. Wallace and Brian A. Wallace As Trustee of the Brian A. Wallace Revocable Trust Dated April 29, 2016 Brian A. Wallace and Brian A. Wallace As Trustee of the Brian A. Wallace Revocable Trust Dated April 29, 2016
43.01 Property   1 930 Providence Road    
43.02 Property   1 710-722 East 29th Street    
43.03 Property   1 2011 Chesapeake Drive    
43.04 Property   1 1507 O’Keefe Street    
43.05 Property   1 811-819 East 29th Street    
44 Loan 17 1 Woodland Creek Michael Howard Rick Van Velden, Chang-Shu Tu and Michael Howard
45 Loan   1 903 Sheridan Richard Harris Richard Harris
46 Loan 6, 18 2 Classon Wilson Portfolio Chaim Landau and David Banda David Banda and Chaim Landau
46.01 Property   1 385 Classon Avenue    
46.02 Property   1 638 Wilson Avenue    
47 Loan 9, 19, 20, H 1 629 Broad Street LAZ Parking Realty Investors, LLC Armand E. Lasky
48 Loan   1 Metro Self Storage Timothy J. Judge Timothy J. Judge
49 Loan   1 Shoppes at Lake Mary Enrique Teran, Andres Korda and Claudio Traverso Enrique Teran, Andres Korda and Claudio Traverso
50 Loan   1 Waring Park Israel Perlow Israel Perlow
51 Loan   1 Food Lion Luck’s Lane David Eyzenberg David Eyzenberg
52 Loan   1 Lakewood RV Resort Michael B. Conlon Michael B. Conlon
53 Loan   1 Albany Crossroads Gregory M. Cervenka Gregory M. Cervenka
54 Loan   1 Empire Self-Storage Michael Sean Venezia and George C. Huff, Jr. Michael Sean Venezia and George C. Huff, Jr.
55 Loan   1 1625 Forest Avenue Janice Levites and Non-GST Exempt Family Trust Under Article VII of the L/W/T of Barry H. Levites Dated 10/31/07 Janice Levites and Non-GST Exempt Family Trust Under Article VII of the L/W/T of Barry H. Levites Dated 10/31/07
56 Loan   1 Walgreens Lake Station William T. Ondek William T. Ondek
57 Loan   1 The Alexis H. Blake Tartt III H. Blake Tartt III
58 Loan I 1 Willow MHP John Paul Oosterbaan, Jared Falconer, Dean Kelley and Ben Weishaar John Paul Oosterbaan, Jared Falconer, Dean Kelley and Ben Weishaar
59 Loan   1 109 North Avenue 56 CTC Holdings LLC and James M. Jacobsen CTC Holdings LLC and James M. Jacobsen
60 Loan 21 1 Lombard Shopping Center Ali Abisse Ali Abisse

A-1-30

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($)
1 Loan 6, 8 3 Signature Office Portfolio II No No Refinance   71,500,000 0 0 0 71,500,000 67,453,710 0 1,017,817 2,461,835 566,638
1.01 Property   1 110 Allen Road                            
1.02 Property   1 121 Chanlon Road                            
1.03 Property   1 106 Allen Road                            
2 Loan 5, 8, 9, 10, A 1 One SoHo Square No Yes Refinance   785,000,000 2,309,102 120,000,000 0 907,309,102 900,036,150 0 7,272,952 0 0
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio Yes No Acquisition   51,050,000 59,336,559 0 0 110,386,559 0 102,100,000 1,339,616 6,946,943 0
3.01 Property   1 Mesa                            
3.02 Property   1 Phoenix                            
3.03 Property   1 Cinnabar                            
3.04 Property   1 Loop 410                            
3.05 Property   1 Portland                            
3.06 Property   1 Perrin Beitel                            
3.07 Property   1 Glendale                            
3.08 Property   1 Lake Mary                            
3.09 Property   1 Ingram                            
3.10 Property   1 Vancouver                            
3.11 Property   1 Tucson                            
3.12 Property   1 Duluth                            
3.13 Property   1 San Pedro                            
3.14 Property   1 Vance Jackson                            
3.15 Property   1 Peachtree Corners                            
4 Loan 5 1 Superstition Gateway No No Refinance   77,125,000 5,701,350 0 0 82,826,350 81,342,904 0 576,072 907,374 0
5 Loan   1 Havenwood Office Park No No Refinance   45,000,000 0 0 0 45,000,000 34,237,512 0 851,293 2,344,357 7,566,838
6 Loan 5, 11, 12, C 1 Helios Plaza No No Acquisition   118,500,000 65,705,360 0 0 184,205,360 0 178,000,000 1,091,349 0 0
7 Loan   1 12-24 Ford Street No No Refinance   32,500,000 0 0 0 32,500,000 31,335,733 0 485,945 625,451 52,871
8 Loan   1 Bardin Place Shopping Center No No Refinance   32,300,000 0 0 0 32,300,000 28,756,830 0 257,878 2,033,737 1,251,556
9 Loan   1 384-390 Fulton Street No No Refinance   32,000,000 0 0 0 32,000,000 21,117,302 0 408,535 550,493 9,923,670
10 Loan 6, 7, D 4 ABX Industrial Portfolio No No Acquisition   26,000,000 14,557,043 0 0 40,557,043 0 40,000,000 557,043 0 0
10.01 Property   1 ABX - Macedon, NY                            
10.02 Property   1 ABX - Homer, LA                            
10.03 Property   1 ABX - Rhinelander, WI                            
10.04 Property   1 ABX - Columbus, GA                            
11 Loan   1 Los Arcos Apartments No No Refinance   24,950,000 0 0 0 24,950,000 22,034,077 0 264,913 1,570,886 1,080,124
12 Loan   1 Lower East Side Multifamily Portfolio No Yes Refinance   23,500,000 0 0 0 23,500,000 18,731,725 0 510,109 94,693 4,163,473
13 Loan   1 New Braunfels Market Place No No Refinance   23,400,000 0 0 0 23,400,000 22,016,376 0 329,652 717,541 336,431
14 Loan   1 Fairway Retail Center No No Acquisition   17,060,000 8,111,306 0 0 25,171,306 0 24,367,500 295,836 507,970 0
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio No No Refinance   16,190,000 164,995 0 0 16,354,995 15,736,962 0 427,330 190,703 0
15.01 Property   1 Betts Crossing                            
15.02 Property   1 Clanton Marketplace                            
15.03 Property   1 29 North Shopping Center                            
15.04 Property   1 Greenbrier Station                            
16 Loan 13 1 Cabela’s KC Yes No Acquisition                      
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio No No Refinance                      
17.01 Property   1 178 Suydam Street                            
17.02 Property   1 159 Central Avenue                            
17.03 Property   1 239 Stanhope Street                            
17.04 Property   1 140 Wilson Avenue                            
17.05 Property   1 18-67 Madison Street                            
17.06 Property   1 15 Wilson Avenue                            
18 Loan   1 Mosaic Yes No Acquisition                      
19 Loan 14 1 BJ’s Wholesale Club Yes No Acquisition                      
20 Loan   1 714 Madison Avenue No No Refinance                      
21 Loan   1 Barlow Plaza No No Acquisition                      
22 Loan 9, 15 1 225-235 West 146th Street No No Refinance                      
23 Loan 6 3 Columbus & Indy Industrial No No Acquisition                      
23.01 Property   1 Georgetown Commerce                            
23.02 Property   1 Phillipi Park                            
23.03 Property   1 Plaza I                            
24 Loan 7 1 West Park Promenade No No Acquisition                      
25 Loan   1 Beardsley Building No No Refinance                      
26 Loan   1 Freedom Self Storage No No Acquisition                      
27 Loan   1 Main Street South Fulton No Yes Acquisition                      
28 Loan 6 2 NC Self Storage Portfolio No No Acquisition                      
28.01 Property   1 Uptown Mini Storage                            
28.02 Property   1 Baker Mountain Storage                            
29 Loan F 1 Southland Plaza No Yes Refinance                      
30 Loan   1 Clima Secur Self Storage No No Acquisition                      
31 Loan   1 Viera Village Shopping Center No No Refinance                      
32 Loan   1 Fresenius - Queens No No Acquisition                      
33 Loan 6 2 Hale Office Portfolio No No Recapitalization                      
33.01 Property   1 Colonial Business Center                            
33.02 Property   1 U.S. Citizenship and Immigration Services                            
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio No No Refinance                      
34.01 Property   1 Lighthouse MHP                            
34.02 Property   1 Sun Valley MHP                            
34.03 Property   1 Wayside MHP                            
34.04 Property   1 Pecan Way MHP                            
34.05 Property   1 Comal Valley MHP                            
34.06 Property   1 Barons MHP                            
34.07 Property   1 Sun Country MHP                            
35 Loan   1 370 South 4th Street No No Refinance                      
36 Loan   1 Dynamics Office No No Refinance                      

A-1-31

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($)
37 Loan   1 Maricopa Self Storage No No Refinance                      
38 Loan   1 Fairfield Inn & Suites - Crestview No No Refinance                      
39 Loan   1 Danielle’s Canal Industrial No No Refinance                      
40 Loan 16 1 Holiday Inn Express & Suites Banning No No Refinance                      
41 Loan   1 Rego Park No No Refinance                      
42 Loan   1 Greenhouse Shops No No Acquisition                      
43 Loan 6, 9 5 Oxford Portfolio No No Refinance                      
43.01 Property   1 930 Providence Road                            
43.02 Property   1 710-722 East 29th Street                            
43.03 Property   1 2011 Chesapeake Drive                            
43.04 Property   1 1507 O’Keefe Street                            
43.05 Property   1 811-819 East 29th Street                            
44 Loan 17 1 Woodland Creek No Yes Acquisition                      
45 Loan   1 903 Sheridan No No Refinance                      
46 Loan 6, 18 2 Classon Wilson Portfolio No No Refinance                      
46.01 Property   1 385 Classon Avenue                            
46.02 Property   1 638 Wilson Avenue                            
47 Loan 9, 19, 20, H 1 629 Broad Street No No Refinance                      
48 Loan   1 Metro Self Storage No No Refinance                      
49 Loan   1 Shoppes at Lake Mary No No Acquisition                      
50 Loan   1 Waring Park No No Acquisition                      
51 Loan   1 Food Lion Luck’s Lane No No Refinance                      
52 Loan   1 Lakewood RV Resort No No Refinance                      
53 Loan   1 Albany Crossroads No No Acquisition                      
54 Loan   1 Empire Self-Storage No No Refinance                      
55 Loan   1 1625 Forest Avenue No No Refinance                      
56 Loan   1 Walgreens Lake Station No No Acquisition                      
57 Loan   1 The Alexis No No Refinance                      
58 Loan I 1 Willow MHP No No Acquisition                      
59 Loan   1 109 North Avenue 56 No No Refinance                      
60 Loan 21 1 Lombard Shopping Center No No Acquisition                      

A-1-32

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($)
1 Loan 6, 8 3 Signature Office Portfolio II 0 71,500,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.01 Property   1 110 Allen Road     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property   1 121 Chanlon Road     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property   1 106 Allen Road     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 0 907,309,102 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 0 110,386,559 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Mesa     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Phoenix     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Cinnabar     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 Loop 410     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Portland     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Perrin Beitel     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Glendale     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 Lake Mary     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 Ingram     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.10 Property   1 Vancouver     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.11 Property   1 Tucson     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.12 Property   1 Duluth     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.13 Property   1 San Pedro     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.14 Property   1 Vance Jackson     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.15 Property   1 Peachtree Corners     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 5 1 Superstition Gateway 0 82,826,350 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   1 Havenwood Office Park 0 45,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 5, 11, 12, C 1 Helios Plaza 5,114,012 184,205,360 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 12-24 Ford Street 0 32,500,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Bardin Place Shopping Center 0 32,300,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   1 384-390 Fulton Street 0 32,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio 0 40,557,043 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 ABX - Macedon, NY     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 ABX - Homer, LA     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 ABX - Rhinelander, WI     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 ABX - Columbus, GA     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 Los Arcos Apartments 0 24,950,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Lower East Side Multifamily Portfolio 0 23,500,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 New Braunfels Market Place 0 23,400,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 Fairway Retail Center 0 25,171,306 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio 0 16,354,995 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 Betts Crossing     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.02 Property   1 Clanton Marketplace     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.03 Property   1 29 North Shopping Center     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.04 Property   1 Greenbrier Station     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 13 1 Cabela’s KC     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 178 Suydam Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 159 Central Avenue     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.03 Property   1 239 Stanhope Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.04 Property   1 140 Wilson Avenue     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.05 Property   1 18-67 Madison Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.06 Property   1 15 Wilson Avenue     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 Mosaic     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 14 1 BJ’s Wholesale Club     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 714 Madison Avenue     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Barlow Plaza     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 9, 15 1 225-235 West 146th Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 6 3 Columbus & Indy Industrial     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.01 Property   1 Georgetown Commerce     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.02 Property   1 Phillipi Park     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.03 Property   1 Plaza I     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 7 1 West Park Promenade     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Beardsley Building     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Freedom Self Storage     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Main Street South Fulton     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 6 2 NC Self Storage Portfolio     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.01 Property   1 Uptown Mini Storage     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.02 Property   1 Baker Mountain Storage     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan F 1 Southland Plaza     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Clima Secur Self Storage     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 Viera Village Shopping Center     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Fresenius - Queens     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 6 2 Hale Office Portfolio     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.01 Property   1 Colonial Business Center     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.02 Property   1 U.S. Citizenship and Immigration Services     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.01 Property   1 Lighthouse MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.02 Property   1 Sun Valley MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.03 Property   1 Wayside MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.04 Property   1 Pecan Way MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.05 Property   1 Comal Valley MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.06 Property   1 Barons MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.07 Property   1 Sun Country MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 370 South 4th Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Dynamics Office     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

A-1-33

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($)
37 Loan   1 Maricopa Self Storage     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Fairfield Inn & Suites - Crestview     9/10/2043 $125.41 $94.44 75.3% $125.41 $94.44 75.3% $103.94 $61.33 59.0% $109.60 $77.45
39 Loan   1 Danielle’s Canal Industrial     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning     11/8/2032 $115.87 $99.70 86.0% $115.87 $99.70 86.0% $104.68 $76.44 73.0% $107.93 $79.05
41 Loan   1 Rego Park     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 Greenhouse Shops     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 6, 9 5 Oxford Portfolio     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.01 Property   1 930 Providence Road     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.02 Property   1 710-722 East 29th Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.03 Property   1 2011 Chesapeake Drive     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.04 Property   1 1507 O’Keefe Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.05 Property   1 811-819 East 29th Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 17 1 Woodland Creek     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 903 Sheridan     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan 6, 18 2 Classon Wilson Portfolio     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46.01 Property   1 385 Classon Avenue     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46.02 Property   1 638 Wilson Avenue     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan 9, 19, 20, H 1 629 Broad Street     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
48 Loan   1 Metro Self Storage     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan   1 Shoppes at Lake Mary     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
50 Loan   1 Waring Park     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51 Loan   1 Food Lion Luck’s Lane     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan   1 Lakewood RV Resort     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan   1 Albany Crossroads     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
54 Loan   1 Empire Self-Storage     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan   1 1625 Forest Avenue     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan   1 Walgreens Lake Station     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan   1 The Alexis     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan I 1 Willow MHP     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
59 Loan   1 109 North Avenue 56     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan 21 1 Lombard Shopping Center     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

A-1-34

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry
1 Loan 6, 8 3 Signature Office Portfolio II NAP                  
1.01 Property   1 110 Allen Road NAP                  
1.02 Property   1 121 Chanlon Road NAP                  
1.03 Property   1 106 Allen Road NAP                  
2 Loan 5, 8, 9, 10, A 1 One SoHo Square NAP                  
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio NAP                  
3.01 Property   1 Mesa NAP                  
3.02 Property   1 Phoenix NAP                  
3.03 Property   1 Cinnabar NAP                  
3.04 Property   1 Loop 410 NAP                  
3.05 Property   1 Portland NAP                  
3.06 Property   1 Perrin Beitel NAP                  
3.07 Property   1 Glendale NAP                  
3.08 Property   1 Lake Mary NAP                  
3.09 Property   1 Ingram NAP                  
3.10 Property   1 Vancouver NAP                  
3.11 Property   1 Tucson NAP                  
3.12 Property   1 Duluth NAP                  
3.13 Property   1 San Pedro NAP                  
3.14 Property   1 Vance Jackson NAP                  
3.15 Property   1 Peachtree Corners NAP                  
4 Loan 5 1 Superstition Gateway NAP                  
5 Loan   1 Havenwood Office Park NAP                  
6 Loan 5, 11, 12, C 1 Helios Plaza NAP                  
7 Loan   1 12-24 Ford Street NAP                  
8 Loan   1 Bardin Place Shopping Center NAP                  
9 Loan   1 384-390 Fulton Street NAP                  
10 Loan 6, 7, D 4 ABX Industrial Portfolio NAP                  
10.01 Property   1 ABX - Macedon, NY NAP                  
10.02 Property   1 ABX - Homer, LA NAP                  
10.03 Property   1 ABX - Rhinelander, WI NAP                  
10.04 Property   1 ABX - Columbus, GA NAP                  
11 Loan   1 Los Arcos Apartments NAP                  
12 Loan   1 Lower East Side Multifamily Portfolio NAP                  
13 Loan   1 New Braunfels Market Place NAP                  
14 Loan   1 Fairway Retail Center NAP                  
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio NAP                  
15.01 Property   1 Betts Crossing NAP                  
15.02 Property   1 Clanton Marketplace NAP                  
15.03 Property   1 29 North Shopping Center NAP                  
15.04 Property   1 Greenbrier Station NAP                  
16 Loan 13 1 Cabela’s KC NAP                  
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio NAP                  
17.01 Property   1 178 Suydam Street NAP                  
17.02 Property   1 159 Central Avenue NAP                  
17.03 Property   1 239 Stanhope Street NAP                  
17.04 Property   1 140 Wilson Avenue NAP                  
17.05 Property   1 18-67 Madison Street NAP                  
17.06 Property   1 15 Wilson Avenue NAP                  
18 Loan   1 Mosaic NAP                  
19 Loan 14 1 BJ’s Wholesale Club NAP                  
20 Loan   1 714 Madison Avenue NAP                  
21 Loan   1 Barlow Plaza NAP                  
22 Loan 9, 15 1 225-235 West 146th Street NAP                  
23 Loan 6 3 Columbus & Indy Industrial NAP                  
23.01 Property   1 Georgetown Commerce NAP                  
23.02 Property   1 Phillipi Park NAP                  
23.03 Property   1 Plaza I NAP                  
24 Loan 7 1 West Park Promenade NAP                  
25 Loan   1 Beardsley Building NAP                  
26 Loan   1 Freedom Self Storage NAP                  
27 Loan   1 Main Street South Fulton NAP                  
28 Loan 6 2 NC Self Storage Portfolio NAP                  
28.01 Property   1 Uptown Mini Storage NAP                  
28.02 Property   1 Baker Mountain Storage NAP                  
29 Loan F 1 Southland Plaza NAP                
30 Loan   1 Clima Secur Self Storage NAP                
31 Loan   1 Viera Village Shopping Center NAP                
32 Loan   1 Fresenius - Queens NAP                
33 Loan 6 2 Hale Office Portfolio NAP                
33.01 Property   1 Colonial Business Center NAP                
33.02 Property   1 U.S. Citizenship and Immigration Services NAP                
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio NAP                
34.01 Property   1 Lighthouse MHP NAP                
34.02 Property   1 Sun Valley MHP NAP                
34.03 Property   1 Wayside MHP NAP                
34.04 Property   1 Pecan Way MHP NAP                
34.05 Property   1 Comal Valley MHP NAP                
34.06 Property   1 Barons MHP NAP                
34.07 Property   1 Sun Country MHP NAP                
35 Loan   1 370 South 4th Street NAP                
36 Loan   1 Dynamics Office NAP                

A-1-35

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag
Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry
37 Loan   1 Maricopa Self Storage NAP                
38 Loan   1 Fairfield Inn & Suites - Crestview 70.7%                
39 Loan   1 Danielle’s Canal Industrial NAP                
40 Loan 16 1 Holiday Inn Express & Suites Banning 73.2%                
41 Loan   1 Rego Park NAP                
42 Loan   1 Greenhouse Shops NAP                
43 Loan 6, 9 5 Oxford Portfolio NAP                
43.01 Property   1 930 Providence Road NAP                
43.02 Property   1 710-722 East 29th Street NAP                
43.03 Property   1 2011 Chesapeake Drive NAP                
43.04 Property   1 1507 O’Keefe Street NAP                
43.05 Property   1 811-819 East 29th Street NAP                
44 Loan 17 1 Woodland Creek NAP                
45 Loan   1 903 Sheridan NAP                
46 Loan 6, 18 2 Classon Wilson Portfolio NAP                
46.01 Property   1 385 Classon Avenue NAP                
46.02 Property   1 638 Wilson Avenue NAP                
47 Loan 9, 19, 20, H 1 629 Broad Street NAP                
48 Loan   1 Metro Self Storage NAP                
49 Loan   1 Shoppes at Lake Mary NAP                
50 Loan   1 Waring Park NAP                
51 Loan   1 Food Lion Luck’s Lane NAP                
52 Loan   1 Lakewood RV Resort NAP                
53 Loan   1 Albany Crossroads NAP                
54 Loan   1 Empire Self-Storage NAP                
55 Loan   1 1625 Forest Avenue NAP                
56 Loan   1 Walgreens Lake Station NAP                
57 Loan   1 The Alexis NAP                
58 Loan I 1 Willow MHP NAP                
59 Loan   1 109 North Avenue 56 NAP                
60 Loan 21 1 Lombard Shopping Center NAP                

A-1-36

 

 

  MSC 2021-L7
   
  Footnotes to Annex A-1
   
(1) MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; AREF—Argentic Real Estate Finance LLC; SMC—Starwood Mortgage Capital LLC; KeyBank—KeyBank National Association; BMO— Bank of Montreal.
   
(2) Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties that are not in occupancy or are in free rent periods.
   
(3) The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
   
(4) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties.
   
(5) With respect to Mortgage Loan No. 2, One SoHo Square, Mortgage Loan No. 4, Superstition Gateway and Mortgage Loan No. 6, Helios Plaza, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu-A/B Whole Loan” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this prospectus.
   
(6) With respect to Mortgage Loan No. 1, Signature Office Portfolio II, Mortgage Loan No. 3, Inland Wentworth Self Storage Portfolio, Mortgage Loan No. 10, ABX Industrial Portfolio, Mortgage Loan No. 15, Victory Winn-Dixie Portfolio, Mortgage Loan No. 17, Bushwick & Ridgewood Multi Portfolio, Mortgage Loan No. 23, Columbus & Indy Industrial, Mortgage Loan No. 28, NC Self Storage Portfolio, Mortgage Loan No. 33, Hale Office Portfolio, Mortgage Loan No. 34, Texas MHP Portfolio, Mortgage Loan No. 43, Oxford Portfolio and Mortgage Loan No. 46, Classon Wilson Portfolio, each such Mortgage Loan is secured by multiple properties.  For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or Underwritten NCF, among other methods.  
   
(7) With respect to Mortgage Loan No. 3, Inland Wentworth Self Storage Portfolio, Mortgage Loan No. 10, ABX Industrial Portfolio, Mortgage Loan No. 15, Victory Winn-Dixie Portfolio, and Mortgage Loan No. 24, West Park Promenade, the related loan documents permit a partial collateral release or outparcel release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance, partial prepayment or partial assumption of the related Mortgage Loan (or in the case of Mortgage Loan No. 24, West Park Promenade, as a free release). See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases, Substitutions and Additions” in this prospectus.
   
(8) With respect to Mortgage Loan No. 1, Signature Office Portfolio II, Mortgage Loan No. 2, One SoHo Square and Mortgage Loan No. 34, Texas MHP Portfolio, the related mortgage loan documents permit future subordinate secured or unsecured financing or mezzanine financing and/or preferred equity generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “—Additional Indebtedness—Other Secured Indebtedness” in this prospectus.
   
(9) With respect to Mortgage Loan No. 2, One SoHo Square, the Appraised Value ($) is subject to the following extraordinary assumptions: (i) based on the appraisers review of the real estate tax documentation provided by the borrowers, the borrowers are in the process of receiving approval for two separate Industrial Commercial Abatement Programs (ICAP) tax exemptions for 161 Avenue of the Americas (Lot 31) and 233 Spring Street (Lot 36); the borrowers’ counsel has provided documentation indicating that the subject property would receive two retrospective ICAP tax abatements for Lots 31 and 36;  as a result, the real estate taxes utilized within the appraiser’s analysis assume that the retrospective ICAPs will commence on the 2017/18 (Lot 31) and 2017/18 (Lot 36) tax years, respectively; and (ii) the borrower is in the process of negotiating a rent amendment and deferment with Torch & Crown for the past 16 months of arrears. The lease amendment was not finalized as of the date of value (June 10, 2021). The appraisal analysis assumes that the tenant, Torch & Crown, will receive 12 months of rent abatement from the date of value, with no deferral rent paybacks.

With respect to Mortgage Loan No. 3, Inland Wentworth Self Storage Portfolio, the Appraised Value ($) represents a 3.7% portfolio premium to the aggregate “as-is” appraised value of the individual Mortgaged Properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Inland Wentworth Self Storage Portfolio Mortgage Loan are calculated using

A-1-37

 

  the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Mortgaged Properties, without regard to the portfolio premium, was $101,980,000 as of July 7, 8, 9, 12, 13, and 19, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values, without regard to the premium, are 50.1% and 50.1%, respectively.

With respect to Mortgage Loan No. 22, 225-235 West 146th Street, the Appraised Value ($) is subject to the extraordinary assumption that the two buildings operate as one economic unit and share one boiler. Although the properties are owned by two different LLCs for the appraiser’s analysis it was assumed that the two LLCs are related borrowers and have valued the two properties as one economic unit.

With respect to Mortgage Loan No. 34, Texas MHP Portfolio, the Appraised Value ($) represents an approximately 5.7% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Texas MHP Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Mortgaged Properties, without regard to the premium, was $20,440,000 as of July 21, 2021 and July 22, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values are both 47.7% and 41.8%, respectively.

With respect to Mortgage Loan No. 43, Oxford Portfolio, the Appraised Value ($) represents a 5.1% portfolio premium to the aggregate “as-is” appraised value of the individual Mortgaged Properties. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) for the Oxford Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Mortgaged Properties, without regard to the portfolio premium, was $11,700,000 as of June 27, July 28, and 29, 2021. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated using the aggregate “as-is” appraised values, without regard to the premium, are 59.7% and 46.4%, respectively.

With respect to Mortgage Loan No. 47, 629 Broad Street, the Appraised Value ($) is subject to the following extraordinary assumptions: (i) no other self-storage spaces will be built out, (ii) self-storage unit A8 is vacant and available for lease and (iii) based upon a review of a 2018 reconciliation, annual reimbursable operating expenses are approximately 35.7% of total parking manager expenses (which excludes real estate taxes and insurance).
   
(10) With respect to Mortgage Loan No. 2, One SoHo Square, if a cash sweep period is in effect or would be in effect solely as a result of a debt yield trigger, the borrowers may avoid the commencement of or terminate the continuance of a cash sweep period by either (x) prepaying (or partially defeasing) a portion of the One SoHo Square whole loan and/or One SoHo Square mezzanine loan, such that the resulting debt yield exceeds 5.0%, or (y) delivering to the lender, as additional collateral (the “One SoHo Square Debt Yield Collateral”), a letter of credit or cash equivalents satisfactory to the lender in an amount (the “One SoHo Square Debt Yield Cure Amount”) that, when subtracted from the sum of the then outstanding principal balance of the One SoHo Square whole loan and the One SoHo Square mezzanine loan would result in a debt yield that exceeds 5.0%. Thereafter, if the One SoHo Square Debt Yield Cure Amount as of the last day of any fiscal quarter exceeds the aggregate amount of the One SoHo Square Debt Yield Collateral held by the lender, then a cash sweep period will commence unless the borrowers prepay (or partially defease) a portion of the One SoHo Square whole loan and/or One SoHo Square mezzanine loan, such that the resulting debt yield exceeds 5.0% or increases the amount of the One SoHo Square Debt Yield Collateral to the then-current One SoHo Square Debt Yield Cure Amount.
   
(11) With respect to Mortgage Loan No. 6, Helios Plaza, in conjunction with the acquisition, the borrower paid defeasance costs of $5,539,300.41 associated with the seller’s debt prepayment and received a seller rent credit of $425,288.72.  
   
(12) With respect to Mortgage Loan No. 6, Helios Plaza, the whole loan is structured with an Anticipated Repayment Date (“ARD”) of October 6, 2026 and a final maturity date of October 6, 2031. Prior to the ARD, the Helios Plaza whole loan will accrue interest at a rate equal to the initial interest rate of 2.900% per annum. From and after the ARD, until the outstanding principal balance of the Helios Plaza whole loan and all accrued interest has been paid in full, or until the final maturity date of October 6, 2031, whichever event occurs first, the Helios Plaza whole loan will accrue interest at a rate equal to 2.50% plus the initial interest rate (the “Extension Rate”), with interest accrued at the excess of the Extension Rate over the initial interest rate deferred, and, after the payment of interest at the initial interest rate and any applicable reserves and fees in accordance with the Helios Plaza whole loan documents, all excess cash flow from the Helios Plaza Property will be collected by the lender and applied as follows: first, to reduce the principal balance of the Helios Plaza whole loan until the entire outstanding principal balance is paid in full, and second, to pay any additional interest on the Helios Plaza whole loan that has accrued at the Extension Rate and has been deferred until repayment of the Helios Plaza whole loan.
   
(13) With respect to Mortgage Loan No. 16, Cabela’s KC, rollover monthly deposit means, commencing on (i) August 6, 2021, and on each monthly payment date thereafter through and including the monthly payment date occurring in July 2026, an amount equal to $6,838.00 and (ii) the monthly payment date occurring in August 2026 and on each monthly payment date thereafter through and including the monthly payment date occurring in July 2031, an amount equal to $13,676.00.
   
(14) With respect to Mortgage Loan No. 19, BJ’s Wholesale Club, deposits into the replacement reserve are suspended until the October 1, 2026 payment date. At such time, the borrower will be required to escrow $2,060 on a monthly basis for capital expenditures.
   
(15) With respect to Mortgage Loan No. 22, 225-235 West 146th Street, a trigger period means a period of time commencing upon the occurrence of any of the following: (i) an event of default, (ii) the debt yield being less than 7.00% or (iii) on or after the monthly payment date in October 2030, the debt yield being less than 8.25%.

A-1-38

 

   
(16) With respect to Mortgage Loan No. 40, Holiday Inn Express & Suites Banning, commencing on the payment date in October 2029, the borrower is obligated to fund a fixed impounds reserve through monthly deposits to be held as additional collateral for the Mortgage Loan, provided, however, that the borrower will have no such obligation if the amount of funds on deposit in the fixed impounds reserve and the FF&E reserve collectively equals or exceeds $1,500,000.  At the borrower’s option, in lieu of making the fixed impound reserve monthly deposits, the borrower may, prior to the payment date occurring in October 2029, provide written notice to the lender that it will provide a letter of credit and then provide the same, in form and substance satisfactory to the lender prior to the payment date occurring in October 2029.  
   
(17) With respect to Mortgage Loan No. 44, Woodland Creek, the lockbox is being represented as soft as there are no commercial tenants at the Mortgaged Property.
   
(18) With respect to Mortgage Loan No. 46, Classon Wilson Portfolio, the Appraised Value ($) for the 385 Classon Avenue property includes $1,095,675 attributable to a 421-a tax abatement, which has been applied for but has not been received as of the origination date. The estimated full taxes are $15,502 versus the underwritten abated taxes of $1,718.
   
(19) With respect to Mortgage Loan No. 47, 629 Broad Street, the leased occupancy represents only the occupancy of the retail and office components, and not of the parking and self-storage components.
   
(20) With respect to Mortgage Loan No. 47, 629 Broad Street, the Mortgaged Property is a 193,220 square foot mixed-use property consisting of a single, six-story building, divided into three components: a 426-parking space parking garage (approximately 77.0% of the net rentable area and 59.0% of underwritten gross revenue); retail and office units (approximately 13.7% of the net rentable area and 32.4% of underwritten gross revenue); and seven self-storage units (approximately 9.3% of the net rentable area and 8.5% of underwritten gross revenue).
   
(21) With respect to Mortgage Loan No. 60, Lombard Shopping Center, the borrower deposited $125,000 into an earnout subaccount at origination. The Mortgage Loan documents provide that such funds will be disbursed to the borrower subject to the terms thereof if the lender determines that the Mortgaged Property has achieved (i) an occupancy level of 100% in accordance with the terms of the Mortgage Loan documents for at least twelve consecutive months, and (ii) a debt yield of at least 9.25% for at least twelve consecutive months (the “Earnout Release Conditions”). The Mortgage Loan documents provide that in the event the Earnout Release Conditions have not been achieved as of September 10, 2024, the lender will have the right to apply the funds in the earnout subaccount to the capital expense reserve or the lender will apply the funds in the earnout subaccount to prepay a portion of the Mortgage Loan, in which event, the borrower will be required to pay the yield maintenance premium applicable thereto, and if any such prepayment is not made on a payment date, the borrower will also be required to pay interest that would have accrued on such prepaid principal to, but not including, the next payment date.
   
A. “Yield Maintenance Premium” shall mean, with respect to any payment of principal that is subject to a Yield Maintenance Premium pursuant to this Agreement, the product of: (A) a fraction whose numerator is the amount so paid and whose denominator is the outstanding principal balance of the Loan before giving effect to such payment (but without including the principal amount of any Defeased Note), times (B) the amount by which (1) the sum of the respective present values, computed as of the date of prepayment, of the remaining scheduled payments of principal and interest with respect to the Loan through the Open Prepayment Date, including the balloon payment on the Open Prepayment Date (assuming no prepayments or acceleration of the Loan and that the Loan is repaid in full on the Open Prepayment Date), determined by discounting such payments to the date on which such prepayment is made at the Treasury Constant Yield, exceeds (2) the outstanding principal balance of the Loan on such date immediately prior to such prepayment. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon all parties.

Section 2.4 Payments
(f) Application of Payments During Event of Default.
Notwithstanding anything to the contrary contained herein, during the continuance of an Event of Default, all amounts received by Lender in respect of the Loan shall be (x) applied at Lender’s sole discretion either toward the components of the Debt (e.g., Lender’s expenses in enforcing the Loan, interest, principal and other amounts payable hereunder) and the Notes or Note Components in such sequence as Lender shall elect in its sole discretion, and/or toward the payment of Property expenses, in such manner and order as Lender may elect in its sole and absolute discretion and (y) subject to the payment of the applicable Yield Maintenance Premium, if such amounts are received by Lender prior to the Open Prepayment Date.

Section 2.5 Loan Prepayments
(a) Voluntary.
In addition to Borrower’s right to Defease the Loan pursuant to Sections 2.6 and 2.7, Borrower shall have the right, at its option, upon ten (10) days’ prior written notice to Lender, to prepay the Loan in whole or in part at any time, provided that (i) if such prepayment is made prior to the Open Prepayment Date, Borrower shall pay to Lender simultaneously with such prepayment the applicable Yield Maintenance Premium, and (ii) the Mezzanine Loan is prepaid if and to the extent required pursuant to Section 2.5(c).

(b) Mandatory.
Borrower shall prepay the Loan in an amount equal to all Net Proceeds which, pursuant and subject to the provisions of Section 8.4(c) hereof, Lender elects to retain and apply toward the reduction of the principal amount of the Debt. Any such prepayment shall be held by Lender and applied on the next Payment Date. So long as the Loan has not been accelerated by

A-1-39

 

  Lender and no monetary Event of Default is then continuing, Borrower shall not be required to pay any Yield Maintenance Premium or other penalty or premium in connection with any prepayment made pursuant to this Section 2.5(b).
   
B Yield Maintenance Amount. The “Yield Maintenance Amount” (as the term is used in the Table and elsewhere in this Note) shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest (which, in the case of a partial prepayment pursuant to Section 2.6.2 of the Loan Agreement, shall mean the payments of principal and interest allocated to the amount being prepaid) from the Prepayment Date through the Permitted Par Prepayment Date (including any balloon payment, assuming the Loan is repaid in full on the Permitted Par Prepayment Date) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The term “Discount Rate” shall mean the rate that is equivalent to the Treasury Rate (hereinafter defined). The term “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Permitted Par Prepayment Date. (If Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate, giving due consideration to any then prevailing market convention in the United States for determining a rate of interest for similar U.S. Dollar denominated commercial real estate loans to borrowers domiciled in the United States, applied in a manner reasonably determined by Lender to be consistent with such then prevailing market convention.)
   
C.

“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the outstanding principal balance of the Loan to be prepaid or satisfied and (b) the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid.

 

2.3.1 Voluntary Prepayments.
Except as otherwise expressly provided herein, Borrower shall not have the right to prepay the Loan in whole or in part prior to the Maturity Date. On any Payment Date after the expiration of the Lockout Period, Borrower may, at its option, prepay the Loan in whole, but not in part, upon satisfaction of the following conditions:

 

(D) if such prepayment occurs prior to the Open Date, the Yield Maintenance Premium then due and payable.

 

2.3.2 Mandatory Prepayments.
No Yield Maintenance Premium shall be due in connection with any prepayment made pursuant to this Section 2.3.2.

 

2.3.3 Prepayments After Default.
If, prior to the end of the Lockout Period, following and during the continuance of an Event of Default, Borrower tenders payment of all or any part of the Debt, or if all or any portion of the Debt is tendered by Borrower or otherwise is recovered by Lender (including, without limitation, through application of Reserve Funds) after such Event of Default such tender or recovery shall be deemed a voluntary prepayment by Borrower in violation of the prohibition against prepayment set forth in Section 2.3.1 hereof and Borrower shall pay, in addition to the Debt, (i) an amount equal to the greater of (a) three percent (3%) of the outstanding principal amount of the Loan to be prepaid or satisfied, or (b) the Yield Maintenance Premium, (ii) all interest which would have accrued at the Default Rate on the amount of the Loan through and including the last day of the Interest Accrual Period related to the Payment Date next occurring following the date of such prepayment (or, if such prepayment occurs on a Payment Date, through and including the last day of the Interest Accrual Period related to such Payment Date), notwithstanding that such Interest Accrual Period extends beyond the date of prepayment and (iii) all other sums then due and payable under the Loan Documents.

   
D.

“Individual Property Release Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the Adjusted Release Amount for the Individual Property and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Loan with respect to a principal amount equal to the Adjusted Release Amount for the Individual Property, assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan with respect to a principal amount equal to the Adjusted Release Amount for the Individual Property is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value
at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment

 

Date in the event that such payment is not made on a Payment Date), over (ii) the principal amount equal to the Adjusted Release Amount for the Individual Property.

 

“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid. from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.

 

A-1-40

 

 

2.4.1 Voluntary Prepayments.
(b) On the Permitted Prepayment Date, and on any Business Day thereafter through the Maturity Date, Borrower may, at its option, prepay the Debt in full (but not in part), provided that (i) Borrower submits a notice to Lender setting forth the projected date of prepayment, which date shall be no less than thirty (30) days from the date of such notice (or such later date as Lender may permit) and (ii) Borrower pays to Lender (A) the unpaid principal amount of the Note, (B) all interest accrued and unpaid on the principal balance of the Note to and including the date of prepayment, (C) all other sums due under the Note, this Agreement and the other Loan Documents, (D) if such prepayment occurs prior to the Permitted Par Prepayment Date, the Yield Maintenance Premium, and (E) if such prepayment is not paid on a regularly scheduled Payment Date, interest for the full Accrual Period during which the prepayment occurs.

 

2.4.2 Mandatory Prepayments.
Other than following an Event of Default (other than an Event of Default resulting solely from the applicable Loss Event), no Yield Maintenance Premium or other premium shall be due in connection with any prepayment made pursuant to this Section 2.4.2.

 

2.4.3 Prepayments After Default.
If following an Event of Default, payment of all or any part of the Debt is tendered by Borrower or otherwise recovered by Lender, such tender or recovery shall be (a) made on the next occurring Payment Date together with the Monthly Debt Service Payment Amount and (b) deemed a voluntary prepayment by Borrower in violation of the prohibition against prepayment set forth in Section 2.4.1 hereof, and Borrower shall pay, in addition to the Debt, an amount equal to the Yield Maintenance Premium, which can be applied by Lender in such order and priority as Lender shall determine in its sole and absolute discretion; provided, however, this Section 2.4.3 shall not apply to a prepayment and release pursuant to and in accordance with Section 2.6.3 hereof.

   
E. “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
F. “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually.
   
G. “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)
   
H. “Yield Maintenance Default Premium” shall mean an amount equal to the greater of: (i) three percent (3%) of the principal amount of the Loan being repaid and (ii) the excess, if any, of (a) the present value (determined using a discount rate equal to the Treasury Rate at such time) of all scheduled payments of principal and interest payable in respect of the principal amount

A-1-41

 

 

of the Loan being repaid provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Date, over (b) the principal amount of the Loan being prepaid.

 

“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) the excess, if any, of (a) the present value (determined using a discount rate equal to the Treasury Rate at such time) of all scheduled payments of principal and interest payable in respect of the principal amount of the Loan being prepaid provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Date, over (b) the principal amount of the Loan being prepaid. If any Event of Default exists at the time of such prepayment or if such prepayment is made during a period for which prepayment is not permitted by this Agreement, then the Yield Maintenance Premium shall be the Yield Maintenance Default Premium.

 

2.3.1 Voluntary Prepayments.

Except as otherwise expressly provided herein, Borrower shall not have the right to prepay the Loan in whole or in part prior to the Maturity Date. On or after the Open Date, Borrower may, at its option and upon thirty (30) days prior written notice to Lender, prepay the Loan in whole, but not in part, without payment of the Yield Maintenance Premium, provided, Borrower simultaneously pays to Lender an amount equal to the sum of (i) the Debt plus (ii) all interest that would have accrued on the amount of principal being prepaid through and including the last day of the Interest Accrual Period related to the Payment Date next occurring following the date of such prepayment, notwithstanding that such Interest Accrual Period extends beyond the date of prepayment.

 

2.3.2 Mandatory Prepayments.

On each date on which Borrower actually receives any Net Proceeds, if and to the extent Lender is not obligated to make such Net Proceeds available to Borrower for the Restoration of the Property, Borrower shall prepay the outstanding principal balance of the Note together with all interest which would have accrued on the amount of the Loan through and including the last day of the Interest Accrual Period related to the Payment Date next occurring following the date of such prepayment (or, if such prepayment occurs on a Payment Date, through and including the last day of the Interest Accrual Period related to such Payment Date) in an amount equal to one hundred percent (100%) of such Net Proceeds. Provided that on the date of the related Casualty or Condemnation no Event of Default has occurred and is continuing, no Yield Maintenance Premium shall be due in connection with any prepayment made pursuant to this Section 2.3.2.

 

2.3.3 Prepayments After Default.

If, during the continuance of an Event of Default, Borrower tenders payment of all or any part of the Debt, or if all or any portion of the Debt is recovered by Lender after such Event of Default such tender or recovery shall be deemed a voluntary prepayment by Borrower in violation of the prohibition against prepayment set forth in Section 2.3.1 hereof and Borrower shall pay, in addition to the Debt, (i) the Yield Maintenance Premium, (ii) all interest which would have accrued at the Default Rate on the amount of the Loan through and including the last day of the Interest Accrual Period related to the Payment Date next occurring following the date of such prepayment, notwithstanding that such Interest Accrual Period extends beyond the date of prepayment and (iii) all other sums due and payable under the Loan Documents.

   
I. “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount or (ii) (A) during the continuance of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

 

A-1-42

 

 

ANNEX A-2

 

MORTGAGE POOL INFORMATION (TABLES)

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

 

Annex A-2

Mortgage Pool Information

 

Mortgage Loan Sellers

                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Loan Seller Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
KeyBank National Association 18 $274,695,494 29.8% 3.3203% 113 2.57x 10.7% 55.6% 52.6%
Starwood Mortgage Capital LLC 14 $239,364,812 26.0% 3.5528% 119 2.16x 9.8% 61.1% 55.3%
Bank of Montreal 9 $187,248,204 20.3% 3.2108% 96 3.22x 10.4% 55.2% 54.1%
Argentic Real Estate Finance LLC 11 $116,986,385 12.7% 3.6719% 103 2.41x 10.6% 61.8% 57.0%
Morgan Stanley Mortgage Capital Holdings LLC 8 $102,896,465 11.2% 3.6771% 112 2.31x 10.5% 63.2% 58.1%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Cut-off Date Balances                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Cut-off Date Balance ($) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
1,775,000 - 10,000,000 29 $178,967,432 19.4% 3.6957% 114 2.45x 11.6% 57.1% 51.1%
10,000,001 - 20,000,000 18 $241,139,139 26.2% 3.4640% 114 2.39x 10.1% 59.4% 54.5%
20,000,001 - 30,000,000 4 $97,850,000 10.6% 3.2992% 119 3.02x 10.5% 60.8% 60.8%
30,000,001 - 40,000,000 4 $136,800,000 14.9% 3.4282% 88 2.45x 8.6% 62.4% 62.4%
40,000,001 - 50,000,000 2 $92,061,586 10.0% 3.5858% 119 1.82x 9.7% 66.5% 60.0%
50,000,001 - 60,000,000 2 $102,873,204 11.2% 2.8385% 100 3.95x 11.5% 41.5% 41.5%
60,000,001 - 71,500,000 1 $71,500,000 7.8% 3.6500% 119 1.75x 10.5% 63.3% 54.4%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: $1,775,000                  
Maximum: $71,500,000                  
Average: $15,353,189                  

 

A-2-1

 

 

Annex A-2

Mortgage Pool Information

 

States                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
State Mtg. Properties Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
New York 20 $243,802,408 26.5% 3.3779% 103 2.83x 9.8% 55.4% 54.7%
Texas 20 $228,328,675 24.8% 3.2993% 108 2.65x 10.0% 58.8% 55.8%
Arizona 7 $82,079,549 8.9% 3.3250% 119 2.39x 10.2% 59.8% 56.0%
Florida 10 $77,863,171 8.5% 3.6859% 110 2.54x 11.3% 60.0% 56.3%
New Jersey 3 $71,500,000 7.8% 3.6500% 119 1.75x 10.5% 63.3% 54.4%
California 4 $24,500,000 2.7% 3.1226% 119 4.74x 15.9% 43.2% 39.1%
Georgia 5 $20,359,304 2.2% 3.4913% 120 2.03x 10.1% 67.2% 55.6%
Oregon 2 $16,560,963 1.8% 3.2491% 120 2.92x 9.8% 55.5% 55.5%
Kansas 1 $15,675,000 1.7% 3.8500% 117 1.90x 10.8% 54.1% 49.0%
North Carolina 3 $15,650,000 1.7% 3.7906% 117 2.19x 9.7% 61.1% 58.3%
Louisiana 2 $15,450,000 1.7% 3.6794% 120 2.05x 9.3% 67.2% 61.9%
Minnesota 1 $13,930,000 1.5% 3.4700% 118 1.56x 9.4% 68.6% 58.7%
Montana 1 $13,000,000 1.4% 3.4250% 83 3.35x 13.0% 55.6% 55.6%
Alabama 3 $12,192,250 1.3% 3.9500% 119 1.66x 10.3% 71.0% 56.5%
Virginia 6 $11,988,593 1.3% 3.5085% 119 1.65x 9.8% 57.6% 46.3%
Indiana 2 $10,168,888 1.1% 3.2643% 82 1.75x 10.2% 61.3% 52.4%
Nevada 1 $9,076,385 1.0% 4.3400% 118 1.58x 10.3% 75.0% 60.6%
Michigan 2 $7,864,983 0.9% 3.0486% 119 2.65x 13.4% 45.5% 35.7%
Ohio 2 $7,067,746 0.8% 2.9500% 59 1.97x 11.6% 59.9% 53.5%
Tennessee 1 $5,600,000 0.6% 4.9000% 118 1.56x 10.6% 56.6% 50.0%
Connecticut 1 $5,300,000 0.6% 3.4700% 119 3.04x 12.7% 57.6% 57.6%
Mississippi 1 $3,575,000 0.4% 3.9500% 119 1.76x 10.4% 65.0% 59.0%
Virgin Islands 1 $3,419,216 0.4% 3.6000% 58 2.93x 10.9% 52.6% 52.6%
Wisconsin 1 $2,350,000 0.3% 3.0700% 120 3.28x 10.6% 64.9% 64.9%
Washington 1 $2,114,228 0.2% 2.9540% 118 3.01x 9.3% 48.3% 48.3%
Illinois 1 $1,775,000 0.2% 5.4900% 120 1.40x 10.7% 67.7% 56.7%
Total: 102 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%

 

A-2-2

 

 

Annex A-2

Mortgage Pool Information

 

Property Types                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Property Type Mtg. Properties Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
                   
Retail                  
Anchored 12 $172,754,354 18.8% 3.5204% 116 2.36x 11.1% 62.5% 56.4%
Single Tenant 4 $48,784,999 5.3% 3.4972% 118 2.58x 10.5% 51.8% 49.1%
Shadow Anchored 4 $39,133,151 4.2% 3.2555% 119 3.29x 12.0% 58.1% 49.8%
Unanchored 3 $14,175,000 1.5% 4.0885% 105 2.77x 15.7% 42.8% 39.7%
Subtotal: 23 $274,847,505 29.8% 3.5079% 116 2.55x 11.4% 58.9% 53.3%
Office                  
Suburban 7 $164,917,369 17.9% 3.4478% 102 2.18x 9.8% 63.3% 57.7%
CBD 3 $73,399,589 8.0% 3.0301% 93 4.13x 12.6% 43.7% 41.9%
Medical 1 $9,839,130 1.1% 3.7600% 118 1.97x 7.6% 69.8% 69.8%
Single Tenant 1 $3,419,216 0.4% 3.6000% 58 2.93x 10.9% 52.6% 52.6%
Subtotal: 12 $251,575,305 27.3% 3.3402% 99 2.75x 10.5% 57.7% 53.5%
Multifamily                  
Mid Rise 7 $94,355,015 10.2% 3.5523% 119 2.00x 7.3% 63.5% 63.5%
Garden 7 $38,838,593 4.2% 3.3706% 120 2.40x 9.5% 59.8% 55.2%
Low Rise 5 $12,294,985 1.3% 3.8765% 118 1.84x 7.3% 64.9% 64.9%
Subtotal: 19 $145,488,593 15.8% 3.5312% 119 2.09x 7.9% 62.6% 61.4%
Self Storage                  
Self Storage 22 $102,664,983 11.1% 3.1870% 118 2.92x 10.0% 51.5% 50.2%
Subtotal: 22 $102,664,983 11.1% 3.1870% 118 2.92x 10.0% 51.5% 50.2%
Mixed Use                  
Office/Retail 3 $42,165,075 4.6% 3.9012% 74 1.81x 8.1% 61.7% 59.4%
Multifamily/Retail 1 $9,750,000 1.1% 3.4000% 118 1.47x 7.9% 70.1% 63.1%
Parking/Retail 1 $5,600,000 0.6% 4.9000% 118 1.56x 10.6% 56.6% 50.0%
Industrial/Self Storage/Retail 1 $5,300,000 0.6% 3.4700% 119 3.04x 12.7% 57.6% 57.6%
Subtotal: 6 $62,815,075 6.8% 3.8760% 89 1.84x 8.7% 62.2% 59.0%
Industrial                  
Flex 4 $21,256,634 2.3% 3.2245% 80 2.26x 11.3% 59.3% 55.2%
Warehouse 2 $18,900,000 2.1% 3.0700% 120 3.28x 10.6% 64.9% 64.9%
Manufacturing 2 $7,100,000 0.8% 3.0700% 120 3.28x 10.6% 64.9% 64.9%
Subtotal: 8 $47,256,634 5.1% 3.1395% 102 2.82x 10.9% 62.4% 60.5%
Manufactured Housing                  
Manufactured Housing 9 $17,050,000 1.9% 3.5291% 119 1.91x 10.5% 51.2% 43.7%
Subtotal: 9 $17,050,000 1.9% 3.5291% 119 1.91x 10.5% 51.2% 43.7%
Hospitality                  
Limited Service 2 $15,493,265 1.7% 4.0041% 110 2.90x 18.7% 63.8% 51.6%
Subtotal: 2 $15,493,265 1.7% 4.0041% 110 2.90x 18.7% 63.8% 51.6%
Other                  
School 1 $4,000,000 0.4% 3.0500% 120 5.68x 17.8% 33.9% 33.9%
Subtotal: 1 $4,000,000 0.4% 3.0500% 120 5.68x 17.8% 33.9% 33.9%
                   
Total: 102 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%

 

A-2-3

 

 

Annex A-2

Mortgage Pool Information

 

Mortgage Rates                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Mortgage Rate (%) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
2.5430 - 3.2490 13 $278,389,820 30.2% 2.9192% 101 3.73x 11.7% 49.3% 48.9%
3.2500 - 3.4990 14 $168,301,483 18.3% 3.3822% 116 2.28x 9.9% 59.1% 55.0%
3.5000 - 3.9990 25 $431,455,407 46.8% 3.7050% 113 1.95x 9.5% 63.5% 58.3%
4.0000 - 5.4900 8 $43,044,650 4.7% 4.4413% 111 1.91x 11.9% 66.7% 56.7%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 2.5430%                  
Maximum: 5.4900%                  
Weighted Average: 3.4430%                  
                   
Original Terms to Maturity                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Original Term to Maturity (mos.) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
60 4 $95,276,634 10.3% 3.3233% 60 2.51x 9.1% 61.9% 61.0%
84 3 $70,223,204 7.6% 3.0024% 82 4.38x 13.3% 40.9% 40.9%
120 53 $755,691,522 82.0% 3.4990% 119 2.38x 10.2% 59.8% 55.3%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 60 mos.                  
Maximum: 120 mos.                  
Weighted Average: 111 mos.                  
                   
Remaining Terms to Maturity                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Remaining Term to Maturity (mos.) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
58 - 119 44 $717,831,360 77.9% 3.4338% 107 2.60x 10.4% 57.3% 53.7%
120 - 120 16 $203,360,000 22.1% 3.4753% 120 2.36x 10.3% 63.0% 58.4%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 58 mos.                  
Maximum: 120 mos.                  
Weighted Average: 110 mos.                  

 

A-2-4

 

 

Annex A-2

Mortgage Pool Information

 

Original Amortization Terms                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Original Amortization Term (mos.) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
Interest Only 31 $540,367,333 58.7% 3.2949% 105 3.04x 10.2% 55.4% 55.4%
360 28 $335,887,441 36.5% 3.6668% 116 1.83x 10.9% 62.9% 53.4%
540 1 $44,936,586 4.9% 3.5500% 118 1.93x 9.0% 64.5% 58.1%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 360 mos.                  
Maximum: 540 mos.                  
Weighted Average: 381 mos.                  
                   
Remaining Amortization Terms                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Remaining Amortization Term (mos.) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
Interest Only 31 $540,367,333 58.7% 3.2949% 105 3.04x 10.2% 55.4% 55.4%
341 - 360 28 $335,887,441 36.5% 3.6668% 116 1.83x 10.9% 62.9% 53.4%
361 - 538 1 $44,936,586 4.9% 3.5500% 118 1.93x 9.0% 64.5% 58.1%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 341 mos.                  
Maximum: 538 mos.                  
Weighted Average: 380 mos.                  
                   
                   
                   

 

A-2-5

 

 

Annex A-2

Mortgage Pool Information

 

Debt Service Coverage Ratios                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Debt Service Coverage Ratio (x) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
1.30 - 1.60 10 $70,456,460 7.6% 3.9467% 119 1.50x 9.0% 66.7% 56.5%
1.61 - 1.80 10 $206,638,209 22.4% 3.6715% 119 1.71x 9.9% 66.5% 57.6%
1.81 - 2.0 11 $195,485,240 21.2% 3.6110% 105 1.93x 8.8% 62.0% 58.5%
2.01 - 2.200 2 $7,500,000 0.8% 4.5660% 94 2.12x 10.5% 61.3% 61.3%
2.21 - 2.40 4 $51,025,000 5.5% 3.5803% 119 2.32x 8.6% 61.9% 61.9%
2.41 - 6.33 23 $390,086,451 42.3% 3.1071% 105 3.52x 11.9% 50.7% 50.0%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 1.30x                  
Maximum: 6.33x                  
Weighted Average: 2.55x                  
                   
Cut-off Date Loan-to-Value Ratios                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Cut-off Date Loan-to-Value Ratio (%) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
20.1 - 45.0 7 $97,513,186 10.6% 2.7790% 99 4.77x 14.6% 33.8% 33.0%
45.1 - 50.0 5 $108,200,000 11.7% 3.0643% 118 3.19x 10.7% 48.2% 47.7%
50.1 - 55.0 4 $34,165,075 3.7% 3.7915% 101 2.15x 10.4% 53.7% 49.2%
55.1 - 60.0 13 $150,520,227 16.3% 3.4424% 110 2.61x 10.7% 57.8% 55.8%
60.1 - 75.0 31 $530,792,872 57.6% 3.6199% 110 2.01x 9.4% 65.8% 60.3%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 20.1%                  
Maximum: 75.0%                  
Weighted Average: 58.6%                  
                   
                   
                   

 

A-2-6

 

 

Annex A-2

Mortgage Pool Information

 

Maturity Date Loan-to-Value Ratios                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Maturity Date Loan-to-Value Ratio (%) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
16.6 - 30.0 2 $12,489,983 1.4% 3.0143% 118 3.40x 18.5% 27.0% 21.2%
30.1 - 40.0 6 $94,773,203 10.3% 2.8015% 99 4.66x 13.7% 35.8% 35.2%
40.1 - 45.0 2 $13,578,668 1.5% 3.5228% 119 1.60x 9.1% 55.5% 43.6%
45.1 - 50.0 10 $147,832,890 16.0% 3.3016% 118 2.87x 11.1% 51.6% 48.5%
50.1 - 55.0 9 $143,713,051 15.6% 3.6251% 108 1.90x 10.9% 63.5% 53.9%
55.1 - 69.8 31 $508,803,565 55.2% 3.5605% 109 2.25x 9.2% 64.3% 61.6%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 16.6%                  
Maximum: 69.8%                  
Weighted Average: 54.8%                  
                   
Amortization Type                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Amortization Type Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
Interest Only 30 $500,367,333 54.3% 3.3265% 109 3.04x 10.3% 54.7% 54.7%
Interest Only, Amortizing Balloon 13 $206,905,000 22.5% 3.6708% 119 1.79x 10.5% 62.0% 54.4%
Amortizing Balloon 16 $173,919,027 18.9% 3.6319% 113 1.91x 10.7% 64.5% 53.4%
Interest Only - ARD 1 $40,000,000 4.3% 2.9000% 60 3.10x 9.1% 64.1% 64.1%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
                   
                   

 

A-2-7

 

 

Annex A-2

Mortgage Pool Information

 

Underwritten NOI Debt Yield                  
                   
                   
      Percent by Weighted Weighted Weighted Weighted Weighted Weighted
    Aggregate Aggregate Average Average Average Average Average Average
  No. of Cut-off Date Cut-off Date Mortgage Remaining U/W NCF U/W NOI Cut-off Date Maturity Date
Underwritten NOI Debt Yield (%) Mtg. Loans Balance Balance Rate Term (Mos.) DSCR Debt Yield LTV LTV
6.5 - 9.0 17 $256,324,309 27.8% 3.6631% 111 1.91x 7.9% 64.0% 61.3%
9.1 - 10.0 8 $158,053,226 17.2% 3.1959% 104 2.63x 9.3% 58.5% 55.6%
10.1 - 12.0 23 $352,107,374 38.2% 3.5712% 114 2.19x 10.6% 62.0% 56.1%
12.1 - 13.0 3 $32,799,999 3.6% 3.1781% 104 3.52x 12.6% 48.0% 48.0%
13.1 - 15.0 2 $75,223,204 8.2% 2.8632% 94 4.68x 14.0% 39.5% 39.5%
15.1 - 21.1 7 $46,683,248 5.1% 3.2238% 116 4.31x 17.9% 41.4% 35.7%
Total: 60 $921,191,360 100.0% 3.4430% 110 2.55x 10.4% 58.6% 54.8%
                   
Minimum: 6.5%                  
Maximum: 21.1%                  
Weighted Average: 10.4%                  

 

A-2-8

 

 

ANNEX A-3

 

SUMMARIES OF THE FIFTEEN LARGEST MORTGAGE LOANS
OR GROUPS OF CROSS-COLLATERALIZED MORTGAGE LOANS

 

A-3-1 

 

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

img 

 

 A-3-2 
   

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

img 

 

 A-3-3 
   

   

Mortgage Loan No. 1 – Signature Office Portfolio II

 

Mortgage Loan Information   Mortgaged Property Information
Mortgage Loan Seller: SMC   Single Asset/Portfolio: Portfolio
  Location: Various
Original Balance: $71,500,000   General Property Type: Office
Cut-off Date Balance: $71,500,000   Detailed Property Type: Suburban
% of Initial Pool Balance: 7.8%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: Various/NAP
Borrower Sponsor: Abraham Brach   Size: 448,372 SF
Guarantor: Abraham Brach   Cut-off Date Balance per SF: $159
Mortgage Rate: 3.6500%   Maturity Date Balance per SF: $137
Note Date: 8/19/2021   Property Manager: Diversified Management Plus, LLC
First Payment Date: 10/6/2021     (borrower-related)
Maturity Date: 9/6/2031      
Original Term to Maturity: 120 months      
Original Amortization Term: 360 months   Underwriting and Financial Information(2)
IO Period: 36 months   UW NOI: $7,506,780
Seasoning: 1 month   UW NOI Debt Yield: 10.5%
Prepayment Provisions: L(25),D(91),O(4)   UW NOI Debt Yield at Maturity: 12.2%
Lockbox/Cash Mgmt Status: Hard/Springing   UW NCF DSCR: 2.60x (IO)       1.75x (P&I)
Additional Debt Type: NAP   Most Recent NOI: $7,352,703 (4/30/2021 TTM)
Additional Debt Balance: NAP   2nd Most Recent NOI: $7,268,198 (12/31/2020)
Future Debt Permitted (Type): Yes (Mezzanine)   3rd Most Recent NOI: $6,693,770 (12/31/2019)
Reserves(1)   Most Recent Occupancy(3): 91.9% (8/13/2021)
Type Initial Monthly Cap   2nd Most Recent Occupancy: 93.0% (12/31/2020)
RE Tax: $283,201 $94,400 N/A   3rd Most Recent Occupancy: 86.9% (12/31/2019)
Insurance: $69,012 $9,433 N/A   Appraised Value (as of): $113,000,000 (6/21/2021)
Recurring Replacements: $0 $8,444 N/A   Appraised Value per SF: $252
TI/LC: $1,500,000 $44,837 N/A   Cut-off Date LTV Ratio: 63.3%
Deferred Maintenance: $85,148 $0 N/A   Maturity Date LTV Ratio: 54.4%
Unfunded Obligations Reserve: $524,475 $0 N/A      
Major Tenant Reserve: $0 Springing $1,950,000      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $71,500,000 100.0%   Loan Payoff: $67,453,710 94.3%
        Reserves: $2,461,835 3.4%
        Closing Costs: $1,017,817 1.4%
        Return of Equity: $566,638 0.8%
Total Sources: $71,500,000 100.0%   Total Uses: $71,500,000 100.0%

 

 

(1)See “Escrows and Reserves” below for further discussion of reserve requirements.

(2)The novel coronavirus pandemic is an evolving situation and could impact the Signature Office Portfolio II Mortgage Loan (as defined below) more severely than assumed in the underwriting of the Signature Office Portfolio II Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and debt yield metrics presented above and herein. See “Risk FactorsRisks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

(3)The borrower sponsor intends to relocate Pulte Homes of NJ, Inc. (21,793 SF; 4.9% NRA; 5.3% of UW Base Rent) from a non-collateral property to the 110 Allen Road property. The borrower sponsor expects Pulte Homes of NJ, Inc. to execute a lease for its new space in September 2021 and to take possession of its space at the 110 Allen Road property in October 2021. The borrower sponsor has entered into a 15-year master lease at the rent underwritten for Pulte Homes of NJ, Inc. for the related space between the borrower, as landlord, and the borrower sponsor as tenant, which lease is expected to be replaced by an acceptable lease with Pulte Homes of NJ, Inc. In addition, the Signature Office Portfolio II Mortgage Loan (as defined below) will be partial recourse to the borrower sponsor in an amount equal to 25% of the original principal balance until, on or after April 2023, (i) Pulte Homes of NJ, Inc. has taken occupancy of, and is paying rent for, its leased space, (ii) the debt yield (as calculated by the lender as described in the loan documents) under the Signature Office Portfolio II Mortgage Loan is equal to or greater than 10.5% and (iii) a satisfactory site visit has been conducted by the lender.

 

The Mortgage Loan. The largest mortgage loan (the “Signature Office Portfolio II Mortgage Loan”) is evidenced by three promissory notes in the aggregate original principal amount of $71,500,000 and secured by first priority fee mortgages encumbering three office buildings located in Basking Ridge and New Providence, New Jersey (the “Signature Office Portfolio II Properties”). Proceeds from the Signature Office Portfolio II Mortgage Loan were used to refinance the previous loans secured by the Signature Office Portfolio II Properties, return equity to the borrower, pay closing costs and fund upfront reserves.

 

The Borrowers and the Borrower Sponsor. The borrowers are SIG 106 LLC, SIG 110 LLC and 121 Chanlon LLC, each a New Jersey limited liability company and each structured to be bankruptcy-remote with one independent director at the managing member level. The borrower sponsor and non-recourse carveout guarantor of the Signature Office Portfolio II Mortgage Loan is Abraham Brach of Signature Acquisitions, which is a private real estate investment firm based in New York that develops, owns and manages office, retail, and multifamily properties throughout the tristate area.

 

 A-3-4 
   

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

Their holdings total over four million square feet across 31 commercial assets and several multifamily properties in Brooklyn, New York. Mr. Brach is the founder and President of Signature Acquisitions as well as numerous other business ventures.

 

In addition, Mr. Brach owns and manages non-real estate related companies including Northside Packaging Corp., Healthy Food Brands, LLC, and Simply Natural Foods. Mr. Brach’s partner, Eric Zabarkus, is responsible for the day-to-day asset management of Signature Acquisitions’ holdings. Mr. Zabarkus has over 20 years of experience in the industry and has transactional experiences across 14.0 million square feet.

 

Mr. Brach acquired the Signature Office Portfolio II Properties in two transactions between May 2016 and February 2018 for a combined purchase price of approximately $64.1 million.

 

The Properties. The Signature Office Portfolio II Properties are comprised of three office properties located in New Jersey.

 

The 106 Allen Road property is located on the south side of Allen Road, between Liberty Corner Road to the east and Somerville Road to the west in Basking Ridge, Somerset County, New Jersey. The 106 Allen Road property is located less than one mile from I-78 and less than 4.5 miles from I-287, the two major east/west and north/south arteries serving northern New Jersey. On-site amenities include an atrium lobby, bathrooms and elevators and a grab-and-go café. The site includes 440 parking spaces which equates to a parking ratio of approximately 3.3 parking spaces per 1,000 square feet of net rentable area.

 

The 106 Allen Road property was originally constructed in 2000 and was 73.0% occupied as of August 13, 2021. The 106 Allen Road property has averaged 84.7% occupancy since 2018. The largest tenant is Arla Foods, Inc. (16,922 square feet; 12.7% NRA), which has been at the 106 Allen Road property since 2014. The next largest tenant is Viking Termite & Pest Control, LLC (16,775 square feet; 12.5% NRA). Other notable tenants include IPSEN Biopharmaceuticals, Inc., Torrent Pharma, Inc. and Hess Corporation.

 

The 110 Allen Road property is located adjacent to the 106 Allen Road property in the same business park. On-site amenities also include an atrium lobby, bathrooms and elevators, and a grab-and-go café. The site includes 729 parking spaces which equates to a parking ratio of approximately 3.6 parking spaces per 1,000 square feet of net rentable area.

 

The 110 Allen Road property was originally constructed in 1989 and was 100.0% occupied as of August 13, 2021. The 110 Allen Road property has averaged 94.5% occupancy since 2018. The largest tenant is Regeneron Pharmaceuticals, Inc. (“Regeneron”) (65,079 square feet; 32.1% NRA), which uses the space for clinical operations and biostatistics, and has been at the 110 Allen Road property since 2011. Regeneron has expanded its footprint three times, once in 2015, once in 2017 and again in 2019. The next largest tenant is Lexicon Pharmaceuticals (New Jersey), Inc. (“Lexicon”) (24,841 square feet; 12.3% NRA). Other notable tenants include The Prudential Insurance Company of America, pSividia Corp. and Timber Pharmaceuticals Inc.

 

The 121 Chanlon Road property is located on the northwest corner of Chanlon Road and Floral Avenue in New Providence, Union County, New Jersey. The 121 Chanlon Road property is located less than 2.5 miles from I-78, the major east/west thoroughfare connecting New York City with northern New Jersey. On-site amenities include an atrium lobby, bathrooms and elevators, and a cafeteria.

 

The 121 Chanlon Road property was originally constructed in 1990 and was 100.0% occupied as of August 13, 2021. The 121 Chanlon Road property has averaged 88.8% occupancy since 2018. The largest tenant is Martindale, LLC (“Martindale”) (35,000 square feet; 31.3% NRA), which is an information services company serving the legal profession. Martindale has been at the 121 Chanlon Road property since 2014. Other notable tenants include Summit Health Management, LLC (“Summit Health Management”), Stafford Communications Group, Inc. and Phoenix Group Holdings, LLC (“Phoenix Group”).

 

The following table presents detailed information with respect to each of the Signature Office Portfolio II Properties:

 

Signature Office Portfolio II Properties Summary
Property Name / Location Year Built/
Renovated
SF Allocated Loan
Amount (“ALA”)(1)
% of
ALA
Appraised Value % of
Appraised
Value
UW NOI % of UW NOI

110 Allen Road
110 Allen Road

Basking Ridge, NJ

1989 / NAP 202,740 $36,000,000 50.3% $56,500,000 50.0% $3,885,474 51.8%

121 Chanlon Road
121 Chanlon Road

New Providence, NJ

1990 / NAP 111,948 $18,150,889 25.4% $26,000,000 23.0% $1,946,384 25.9%

106 Allen Road
106 Allen Road

Basking Ridge, NJ

2000 / NAP 133,684 $17,349,111 24.3% $30,500,000 27.0% $1,674,922 22.3%
Total   448,372 $71,500,000 100.0% $113,000,000 100.0% $7,506,780 100.0%
(1)The Signature Office Portfolio II Mortgage Loan documents do not permit the release of any of the Signature Office Portfolio II Properties.

 

 A-3-5 
   

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

Major Tenants.

 

Regeneron (65,079 SF, 14.5% of portfolio NRA, 15.5% of portfolio underwritten base rent). Regeneron leases 65,079 SF at the 110 Allen Road property under a lease through August 2025. Regeneron is a biotechnology company and uses its space for clinical operations and biostatistics. Regeneron has occupied its space since 2011 and has expanded its footprint at the 110 Allen Road property three times since its initial lease. Regeneron has no termination options. Regeneron has two five-year lease renewal options remaining.

 

Martindale (35,000 SF, 7.8% of portfolio NRA, 8.3% of portfolio underwritten base rent). Martindale is an information services company for the legal profession. It is owned by Internet Brands and is part of the Martindale-Avvo Legal Marketing Network, creating the largest online legal network. Martindale publishes the Martindale Law Directory, which provides background information on lawyers and law firms in the United States and other countries. The 121 Chanlon Road property serves as Martindale’s headquarters. Martindale has been a tenant at the 121 Chanlon Road property since 2014. Martindale’s lease runs through December 2024. Martindale has no termination options. Martindale has one five-year lease renewal option remaining.

 

Summit Health Management (26,723 SF, 6.0% of portfolio NRA, 6.4% of portfolio underwritten base rent). Summit Health Management is a subsidiary of Summit Health that offers consulting and management services to physician practices in the United States. Summit Medical Group and CityMD merged in August 2019 to form Summit Health, a physician-owned, for-profit, multispecialty medical practice headquartered in Berkeley Heights, New Jersey. Summit Health Management uses its space as a business office. Summit Health Management has been at the 121 Chanlon Road property since 2015 and has a lease that runs through March 2026. Summit Health Management has no termination options. Summit Health Management has two five-year lease renewal options remaining.

 

Lexicon (24,841 SF, 5.5% of portfolio NRA, 6.2% of portfolio underwritten base rent). Lexicon is a biopharmaceutical company developing treatments for human disease. Over the years, Lexicon evolved from a genomics company into a drug discovery and development company focused on developing treatments for human disease. Lexicon has been a tenant at the 110 Allen Road property since 2015 under a lease through December 2022. Lexicon has no termination options. Lexicon has one five-year lease renewal option remaining.

 

Phoenix Group (22,886 SF, 5.1% of portfolio NRA, 5.9% of portfolio underwritten base rent). Phoenix Group is doing business as eNOVA, a medical communications company that is headquartered at the 121 Chanlon Road property. Phoenix Group has been a tenant at the 121 Chanlon Road property since 2014 and has a current lease expiration date in November 2023. Phoenix Group has no termination options. Phoenix Group has two five-year lease renewal options remaining.

 

The following table presents certain information relating to the tenants at the Signature Office Portfolio II Properties:

 

Tenant Summary(1)
Tenant Name

Credit Rating
(Fitch/Moody’s/ S&P)(2)
 

Tenant SF Approx.
% of
Total SF
Annual
UW Rent
% of Total Annual
UW Rent
Annual UW Rent PSF Lease Expiration Renewal Options Termination
Options
(Y/N)
Regeneron NR/Baa3/BBB+ 65,079 14.5% $1,612,119 15.5% $24.77 8/31/2025 2 x 5 yrs N
Martindale NR/NR/NR 35,000 7.8% $857,500 8.3% $24.50 12/31/2024 1 x 5 yrs N
Summit Health Management NR/NR/NR 26,723 6.0% $660,458 6.4% $24.71 3/31/2026 2 x 5 yrs N
Lexicon NR/NR/NR 24,841 5.5% $643,922 6.2% $25.92 12/31/2022 1 x 5 yrs N
Phoenix Group A/NR/NR 22,886 5.1% $610,055 5.9% $26.66 11/30/2023 2 x 5 yrs N
Subtotal/Wtd. Avg.   174,529 38.9% $4,384,054 42.3% $25.12      
                   
Other Tenants   237,737 53.0% $5,988,165 57.7% $25.19      
Vacant Space  

36,106

8.1%

$0

0.0%

$0.00

     
Total/Wtd. Avg.   448,372 100.0% $10,372,219 100.0% $25.16      
                     

 

(1)Information is based on the underwritten rent roll dated August 13, 2021 with rent steps totaling $117,339 through August 2022. Straight-line rent has been underwritten for investment grade tenants totaling $52,946.

(2)Certain ratings are those of the parent company, whether or not the parent guarantees the lease.

 

 A-3-6 
   

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

The following table presents certain information relating to the lease rollover schedule at the Signature Office Portfolio II Properties:

 

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling UW Rent PSF Rolling Approx.
% of Total SF
Rolling
Approx.
Cumulative %
of SF Rolling
Total UW
Rent Rolling
Approx. % of
Total Rent
Rolling
Approx.
Cumulative %
of Total Rent
Rolling
MTM(3) 1 1,534 $0.00 0.3% 0.3% $0 0.0% 0.0%
2021 1 3,000 $25.00 0.7% 1.0% $75,000 0.7% 0.7%
2022 5 53,613 $26.31 12.0% 13.0% $1,410,576 13.6% 14.3%
2023 5 40,446 $24.74 9.0% 22.0% $1,000,546 9.6% 24.0%
2024 4 53,990 $25.23 12.0% 34.0% $1,362,067 13.1% 37.1%
2025 7 113,150 $24.96 25.2% 59.3% $2,824,637 27.2% 64.3%
2026 7 67,017 $26.05 14.9% 74.2% $1,745,656 16.8% 81.2%
2027 3 24,445 $26.34 5.5% 79.7% $643,780 6.2% 87.4%
2028 2 44,638 $23.97 10.0% 89.6% $1,069,997 10.3% 97.7%
2029 1 10,433 $23.00 2.3% 91.9% $239,959 2.3% 100.0%
2030 0 0 $0.00 0.0% 91.9% $0 0.0% 100.0%
2031 0 0 $0.00 0.0% 91.9% $0 0.0% 100.0%
2032 & Beyond 0 0 $0.00 0.0% 91.9% $0 0.0% 100.0%
Vacant 0 36,106 $0.00 8.1% 100.0% $0 0.0% 100.0%
Total/Wtd. Avg. 36 448,372 $25.16 100.0%   $10,372,219 100.0%  

 

 

(1)Information is based on the underwritten rent roll dated August 13, 2021 with rent steps totaling $117,339 through August 2022. Straight-line rent has been underwritten for investment grade tenants totaling $52,946.

(2)Certain tenants may have lease termination options that are exercisable prior to the stated expiration date of the subject lease or leases which are not considered in the lease rollover schedule.

(3)Includes café space.

 

COVID-19 Update. As of September 1, 2021, the Signature Office Portfolio II Properties are open and operating with most tenants working remotely. According to the borrower sponsor, 100.0% of tenants by underwritten base rent and 100.0% of tenants by occupied NRA paid their full July 2021 and August 2021 rent payments. No tenants requested or were granted rent relief. As of September 6, 2021, the Signature Office Portfolio II Mortgage Loan is not subject to any modification or forbearance requests, and its first payment date is October 6, 2021.

 

The Market. The Signature Office Portfolio II Properties are located in the Northern New Jersey office market. The Northern New Jersey office market contains approximately 153.6 million square feet of office inventory with a vacancy rate of 13.9% as of the first quarter of 2021. According to the appraisal, the average asking rent in the first quarter of 2021 was $26.24 PSF, compared to the prior quarter’s average asking rent of $26.19 PSF. Vacancy rates in the market have increased by 0.7% over the previous quarter, from 13.2% to 13.9%.

 

The Signature Office Portfolio II Properties are located in the Route 78 East office submarket. The Route 78 East office submarket contains approximately 18.8 million square feet of office inventory with a vacancy rate of 17.4% in the first quarter of 2021. According to the appraisal, the average asking rent in the first quarter of 2021 was $26.93 PSF, a $0.06 increase from the previous quarter’s average asking rent. Vacancy rates in the Route 78 East office submarket have increased by 2.5% over the previous quarter, from 14.9% to 17.4%.

 

According to the appraisal, the estimated 2021 population within the 121 Chanlon Road property zip code and county was 232,568 and 558,241, respectively. The 2021 estimated average household income within the same parameters was $211,869 and $129,237, respectively.

 

According to the appraisal, the estimated 2021 population within the 106 Allen Road and 110 Allen Road properties zip code and county was 9,442 and 328,529, respectively. The 2021 estimated average household income within the same parameters was $235,481 and $177,970, respectively.

 

 A-3-7 
   

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

The following table presents the appraisal’s market rent conclusions:

 

Market Rent Summary
  106 Allen Road and 110 Allen Road 121 Chanlon Road
Property SF 336,424 111,948
Market Rent (PSF) $26.00 $26.00
Lease Term (Years) 7 5
Lease Type (Reimbursements) Base Year + Electric Base Year + Electric
Rent Increase Projection 3.0% per annum 3.0% per annum
Tenant Improvements (New Tenant) (PSF) $25.00 $15.00
Tenant Improvements (Renewal) (PSF) $0.00 $0.00

     
Source: Appraisals    

  

The following table presents certain information relating to comparable office leases for the 106 Allen Road and 110 Allen Road properties:

 

Comparable Leases Summary
Property Name/Location Year Built/ Renovated Total
GLA (SF)
Occ. % Distance from Subject Tenant Name Lease Date/Term (Mos.) Lease Area (SF) Annual Base Rent PSF Lease Type

110 Allen Road

110 Allen Road

Basking Ridge, NJ

1989 / NAP 202,740(1) 100.0%(1) - - - - - -

106 Allen Road

106 Allen Road

Basking Ridge, NJ

2000 / NAP 133,684(1) 73.0%(1) - - - - - -

10 Independence Boulevard

10 Independence Boulevard

Warren, NJ

1988 / NAP 120,528 100.0% 1.0 miles T-Mobile May-21 / 60 31,125 $27.00 Base Year + Electric

CenterPointe at Bridgewater

1130-1160 U.S. 22

Bridgewater Township, NJ

2001 / NAP 331,354 76.3% 7.9 miles R&J Strategic Communications Jun-20 / 60 4,018 $25.33 Base Year + Electric

Liberty Corner Executive Center

645 Martinsville Road

Basking Ridge, NJ

1985 / NAP 88,000 62.7% 0.9 miles Confidential Jun-20 / 60 10,350 $23.50 Base Year + Electric

Building 3

1430 U.S. 206

Bedminster, NJ

2000 / NAP 32,220 68.7% 6.3 miles Confidential Apr-20 / 60 1,951 $27.50 Base Year + Electric

Mount Airy Corners

180 Mount Airy Road

Basking Ridge, NJ

1980 / NAP 50,729 61.0% 4.6 miles Pavonia Life Insurance Company of New York Jun-21 / 60 5,032 $23.00 Base Year + Electric

222 Mount Airy Road

222 Mount Airy Road

Basking Ridge, NJ

1978 / NAP 49,000 84.7% 4.3 miles Confidential Jan-21 / 60 7,500 $24.00 Base Year + Electric

 

 

Source: Appraisals, unless otherwise indicated. 

(1)Information is based on the underwritten rent roll dated August 13, 2021.

 

 A-3-8 
   

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

The following table presents certain information relating to comparable office leases for the 121 Chanlon Road property:

 

Comparable Leases Summary
Property Name/Location Year Built/ Renovated Total
GLA (SF)
Occ. % Distance from Subject Tenant Name Lease Date/Term (Mos.) Lease Area (SF) Annual Base Rent PSF Lease Type

121 Chanlon Road

121 Chanlon Road

New Providence, NJ

1990 / NAP 111,948(1) 100.0%(1) - - - - - -

Mount Kemble Corporate Center

350 Mount Kemble Avenue

Morristown, NJ

2001 / NAP 234,000 80.8% 11.0 miles WSP Jan-21 / 60 16,716 $28.50 Base Year

Florham Park Corporate Center

25 Vreeland Road

Florham Park, NJ

1983 / NAP 230,000 90.8% 8.5 miles Confidential May-21 / 60 39,060 $24.00 Base Year

Echo Executive Office Building

899 Mountain Avenue

Springfield, NJ

1989 / 2009 40,880 100.0% 7.1 miles Confidential Dec-20 / 60 1,959 $23.00 Base Year

Cranford Business Park

11 Commerce Drive

Cranford, NJ

1980 / NAP 90,000 48.4% 10.9 miles Confidential Oct-20 / 60 15,311 $24.50 Base Year

890 Mountain Avenue

890 Mountain Avenue

New Providence, NJ

1977 / NAP 81,075 90.4% 1.9 miles Confidential Sep-20 / 36 7,748 $25.00 Base Year

 

 

Source: Appraisal, unless otherwise indicated. 

(1)Information is based on the underwritten rent roll dated August 13, 2021.

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Signature Office Portfolio II Properties:

 

Cash Flow Analysis
  2018(1) 2019 2020 4/30/2021 TTM UW UW PSF
Base Rent(2) $9,351,454 $9,416,393 $9,582,870 $9,667,563 $10,201,934 $22.75
Contractual Rent Steps(3) $0 $0 $0 $0 $170,285 $0.38
Vacant Income $0 $0 $0 $0 $927,132 $2.07
Reimbursements $685,983 $1,096,438 $1,231,893 $1,187,940 $872,989 $1.95
Other Income $2,001 $3,599 $3,346 $6,400 $6,400 $0.01
Vacancy and Concessions

$0 

$0 

$0 

$0 

($927,132) 

($2.07)

Effective Gross Income $10,039,437 $10,516,430 $10,818,109 $10,861,904 $11,251,608 $25.09
             
Taxes $1,102,174 $1,164,219 $1,127,102 $1,127,685 $1,165,969 $2.60
Insurance $73,386 $80,534 $90,819 $93,070 $113,196 $0.25
Other Operating Expenses

$2,540,272

$2,577,907

$2,331,990

$2,288,446

$2,465,662

$5.50

Total Operating Expenses $3,715,832 $3,822,660 $3,549,911 $3,509,200 $3,744,828 $8.35
             
Net Operating Income $6,323,605 $6,693,770 $7,268,198 $7,352,703 $7,506,780 $16.74
TI/LC $0 $0 $0 $0 $538,046 $1.20
Capital Expenditures

$0

$0

$0

$0

$101,319

$0.23

Net Cash Flow $6,323,605 $6,693,770 $7,268,198 $7,352,703 $6,867,415 $15.32
             
             
Occupancy %(4) 89.7% 86.9% 93.0% 91.9% 92.4%  
NOI DSCR  (IO) 2.39x 2.53x 2.75x 2.78x 2.84x  
NOI DSCR  (P&I) 1.61x 1.71x 1.85x 1.87x 1.91x  
NCF DSCR (IO) 2.39x 2.53x 2.75x 2.78x 2.60x  
NCF DSCR (P&I) 1.61x 1.71x 1.85x 1.87x 1.75x  
NOI Debt Yield 8.8% 9.4% 10.2% 10.3% 10.5%  
NCF Debt Yield 8.8% 9.4% 10.2% 10.3% 9.6%  

 

 

(1)The borrower sponsor acquired the 106 Allen Road and 110 Allen Road properties in February 2018. January and February 2018 figures were not available and as such, the 10-month 2018 operating statements for the 106 Allen Road and 110 Allen Road properties were annualized for presentation purposes.

(2)UW Base Rent is based on the August 13, 2021 rent roll.

(3)Contractual Rent Steps includes rent steps totaling $117,339 through August 2022 and straight-line rent for investment grade tenants totaling $52,946.

(4)Occupancy % is shown as of December 31 of the corresponding year, unless otherwise indicated. 4/30/2021 TTM Occupancy % represents occupancy as of August 13, 2021. UW Occupancy % represents underwritten economic occupancy.

 

 A-3-9 
   

 

Office – Suburban Loan #1 Cut-off Date Balance:   $71,500,000
Various Signature Office Portfolio II Cut-off Date LTV:   63.3%
Various   U/W NCF DSCR:   1.75x
    U/W NOI Debt Yield:   10.5%

 

Escrows and Reserves.

 

The borrowers deposited at origination approximately (i) $283,201 for property taxes, (ii) $69,012 for insurance, (iii) $1,500,000 for future tenant improvements and leasing commissions, (iv) $524,475 for unfunded obligations and (v) $85,148 for deferred maintenance.

 

Real Estate Taxes and Insurance - The borrowers are required to reserve monthly 1/12 of the estimated annual property taxes (currently approximately $94,400) and 1/12 of the estimated annual insurance premiums (currently approximately $9,433).

 

Recurring Replacements Reserve - The borrowers are required to reserve $8,444 monthly for replacements.

 

TI/LC Reserve - Ongoing deposits into the TI/LC Reserve are required in the amount of $44,837 per month.

 

Major Tenant Reserve - Upon the occurrence of a Major Tenant Trigger Event (as defined below), the borrowers will be required to deposit on each monthly payment date until such Major Tenant Trigger Event is cured $162,700 subject to a cap of $1,950,000. Such amounts will be held for tenant improvements and leasing commissions that may be incurred in connection with re-leasing the Major Tenant (as defined below) space.

 

A “Major Tenant Trigger Event” commences if Regeneron or an approved replacement tenant (a “Major Tenant”) (i) fails to extend its lease by five years or more on or before the date that is 12 months prior to its lease expiration, (ii) defaults under its lease, (iii) goes dark or otherwise ceases operations in its leased space (if such Major Tenant’s credit rating falls below BBB- by S&P or Fitch, and Baa3 by Moody’s), (iv) sublets any or all of its leased space (if such Major Tenant’s credit rating falls below BBB- by S&P or Fitch, and Baa3 by Moody’s), (v) vacates or gives notice to vacate its leased space, (vi) terminates or gives notice to terminate its lease or (vii) becomes a debtor in any bankruptcy or other insolvency proceeding.

 

A Major Tenant Trigger Event will terminate: with regard to clause (ii), upon the Major Tenant curing such default, with regard to clause (iii), (x) upon the Major Tenant resuming ordinary business operations in the entirety of the leased space or (y) if such Major Tenant’s credit rating is upgraded to BBB- or better by Fitch and S&P, and Baa3 or better by Moody’s, with regard to clause (iv), (x) upon the Major Tenant ceasing to sublet any portion of its leased space or (y) if such Major Tenant’s credit rating is upgraded to BBB- or better by Fitch and S&P, and Baa3 or better by Moody’s, with regard to clauses (v) and (vi), upon the written rescission of such Major Tenant’s notice to vacate or terminate, with regard to clause (vii), if the lease for the Major Tenant is assumed or affirmed in such proceeding and the Major Tenant, among other things, is discharged from bankruptcy such that no proceedings are ongoing, and with regard to clauses (i) through (vii) above, upon (x) the full execution and delivery to the lender of an approved lease extension (solely with regard to clause (i) above) or one or more approved replacement leases with respect to the entirety of the Major Tenant’s leased space, (y) delivery of satisfactory estoppels from the Major Tenant or approved replacement tenant(s) and (z) delivery of evidence satisfactory to the lender that all tenant improvements and leasing commissions related to the re-leasing of the Major Tenant space for which the borrowers are responsible have been paid.

 

Lockbox and Cash Management. The Signature Office Portfolio II Mortgage Loan is structured with a hard lockbox and springing cash management. All rents are required to be deposited into an account designated by the borrowers. The Signature Office Portfolio II Mortgage Loan requires that the borrowers deliver tenant direction letters to the tenants directing tenants to pay all rents into the lockbox account. Upon the occurrence and during the continuance of a Trigger Event (as defined below), all funds in the lockbox account are required to be swept daily to a cash management account under the control of the lender to be applied and disbursed in accordance with the Signature Office Portfolio II Mortgage Loan documents and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Signature Office Portfolio II Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Signature Office Portfolio II Mortgage Loan. To the extent that no Trigger Event is continuing, all excess cash flow funds are required to be disbursed to the borrowers.

 

A “Trigger Event” will commence upon the earliest of the following: (i) the occurrence and continuance of an event of default and (ii) the date on which the debt yield based on the trailing 12-month period is less than 7.25%.

 

A Trigger Event will end: with regard to clause (i), upon the cure of such event of default; and with regard to clause (ii), when the debt yield based on the trailing 12-month period is at least 7.75% for one calendar quarter.

 

Additional Secured Indebtedness (not including trade debts). None.

 

Mezzanine Loan and Preferred Equity. A member of the borrowers is permitted to incur future mezzanine debt (secured by a pledge of direct or indirect equity interests in the borrowers), provided that among other conditions: (i) no event of default is continuing under the Signature Office Portfolio II Mortgage Loan documents; (ii) after giving effect to the mezzanine loan, (a) the debt service coverage ratio is equal to or greater than 1.75x, (b) the debt yield is equal to or greater than 10.6%, and (c) the loan-to-value ratio is equal to or less than 63.6%, in each case with respect to the Signature Office Portfolio II Mortgage Loan and the mezzanine loan together, (iii) the mezzanine loan is co-terminous with the Signature Office Portfolio II Mortgage Loan, (iv) an intercreditor agreement is executed that is acceptable to the rating agencies and reasonably acceptable to the lender; and (v) at the lender’s option, a rating agency confirmation is delivered.

 

Release of Property. Not permitted.

 

Ground Lease. None.

 

Letter of Credit. None.

 

Right of First Offer/Right of First Refusal. None.

 

Terrorism Insurance. The borrowers are required to obtain and maintain property insurance that covers perils of terrorism and acts of terrorism in an amount equal to the full replacement cost of the Signature Office Portfolio II Properties and business interruption insurance for (i) 18 months with a 180-day extended period of indemnity for the 110 Allen Road and 106 Allen Road properties and (ii) 12 months with a 180-day extended period of indemnity for the 121 Chanlon Road property. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-10 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK) 

 

 A-3-11 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

 

 

 

 A-3-12 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

 

 

 

 

 A-3-13 
   

 

 

Mortgage Loan No. 2 – One SoHo Square
 
Mortgage Loan Information   Property Information
Mortgage Loan Seller: BMO   Single Asset/Portfolio: Single Asset
  Location: New York, NY 10013
Original Balance(1): $51,823,204   General Property Type: Office
Cut-off Date Balance(1): $51,823,204   Detailed Property Type: CBD
% of Initial Pool Balance: 5.6%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1904-1926/2016
Borrower Sponsor: The Gluck Family Trust   Size: 786,891 SF
Guarantor: The Gluck Family Trust   Cut-off Date Balance Per SF(1): $597
Mortgage Rate: 2.72466879%   Maturity Date Balance Per SF(1): $597
Note Date: 7/9/2021   Property Manager: MEL Management Corp. (d/b/a
First Payment Date: 9/6/2021     Stellar Management)
Maturity Date: 8/6/2028      
Original Term to Maturity: 84 months   Underwriting and Financial Information(5)
Original Amortization Term: 0 months   UW NOI: $63,911,313
IO Period: 84 months   UW NOI Debt Yield(1): 13.6%
Seasoning: 2 months   UW NOI Debt Yield at Maturity(1): 13.6%
Prepayment Provisions(2): YM(26),DorYM(52),O(6)   UW NCF DSCR(1): 4.88x
Lockbox/Cash Mgmt Status: Hard/Springing   Most Recent NOI: $51,408,293 (4/30/2021 TTM)
Additional Debt Type(1)(3): Pari Passu/Subordinate/Mezzanine   2nd Most Recent NOI: $46,957,475 (12/31/2020)
Additional Debt Balance(1)(3): $418,176,796/$315,000,000/$120,000,000   3rd Most Recent NOI: $24,995,700 (12/31/2019)
Future Debt Permitted (Type): Yes (Mezzanine)   Most Recent Occupancy: 92.5% (6/1/2021)
Reserves(4)   2nd Most Recent Occupancy(6): NAP
Type Initial Monthly Cap   3rd Most Recent Occupancy(6): NAP
RE Tax: $0 Springing N/A   Appraised Value (as of): $1,350,000,000 (6/10/2021)
Insurance: $0 Springing N/A   Appraised Value Per SF: $1,716
Replacement Reserve: $0 Springing $150,000   Cut-off Date LTV Ratio(1): 34.8%
TI/LC Reserve: $0 Springing $1,500,000   Maturity Date LTV Ratio(1): 34.8%

 

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Senior Notes(1): $470,000,000 51.8%   Loan Payoff: $900,036,150 99.2%
Subordinate Notes(1): $315,000,000 34.7%   Closing Costs: $7,272,952 0.8%
Mezzanine Loan(1): $120,000,000 13.2%        
Borrower Sponsor Equity: $2,309,102 0.3%        
Total Sources: $907,309,102 100.0%   Total Uses: $907,309,102 100.0%

 

 

(1)The One SoHo Square Mortgage Loan is part of the One SoHo Square Whole Loan (as defined below), which is comprised of 20 pari passu senior promissory notes with an aggregate original principal balance of $470,000,000 (collectively, the “One SoHo Square Senior Notes”) and three pari passu promissory notes that are subordinate to the One SoHo Square Senior Notes with an aggregate original principal balance of $315,000,000 (collectively, the “One SoHo Square Subordinate Notes”, and together with the One SoHo Square Senior Notes, the “One SoHo Square Whole Loan”). The Cut-off Date Balance Per SF, Maturity Date Balance Per SF, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers presented above are based on the aggregate Cut-off Date principal balance of the One SoHo Square Senior Notes, without regard to the One SoHo Square Subordinate Notes or the One SoHo Square Mezzanine Loan (as defined below). The Cut-off Date Balance Per SF, Maturity Date Balance Per SF, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers based on the entire One SoHo Square Whole Loan are $998, $998, 8.1%, 8.1%, 2.92x, 58.1% and 58.1%, respectively. The Cut-off Date Balance Per SF, Maturity Date Balance Per SF, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers based on the combined balance of the One SoHo Square Whole Loan and the One SoHo Square Mezzanine Loan (the “One SoHo Square Total Debt”) are $1,150, $1,150, 7.1%, 7.1%, 2.28x, 67.0% and 67.0%, respectively.

(2)Defeasance of the One Soho Square Mortgage Loan (as defined below) is permitted at any time after the first payment date following the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last portion of the One Soho Square Mortgage Loan to be securitized and (b) the end of the three-year period commencing on July 9, 2021. The assumed prepayment lockout period of 26 payments is based on the closing date of this transaction in October 2021.

(3)See “The Mortgage Loan”, “Additional Secured Indebtedness (not including trade debts)” and “Mezzanine Loan and Preferred Equity” below, for a discussion of additional debt.

(4)See “Escrows and Reserves” below for further discussion of reserve requirements.

(5)The novel coronavirus pandemic is an evolving situation and could impact the One SoHo Square Whole Loan more severely than assumed in the underwriting of the One SoHo Square Whole Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk Factors—Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

(6)Historical occupancies are not presented as the One SoHo Square Property was undergoing lease up.

 

The Mortgage Loan. The second largest mortgage loan (the “One SoHo Square Mortgage Loan”) is part of a fixed rate whole loan secured by the borrowers’ fee interests in a 786,891 SF office property located in New York, New York (the “One SoHo Square Property”). The One SoHo Square Whole Loan was co-originated by Goldman Sachs Bank USA (“GSBI”), DBR Investments Co. Limited (“DBRI”) and Bank of Montreal (“BMO”). The One SoHo Square Mortgage Loan is part of the One SoHo Square Whole Loan with an aggregate outstanding principal balance as of the Cut-off Date of $785.0 million consisting of the 20 senior pari passu One SoHo Square Senior Notes with an aggregate outstanding principal balance as of the Cut-off Date of $470.0 million and the three One SoHo Square Subordinate Notes, which are subordinate to the One SoHo Square Senior Notes and pari passu with each other,

 

 A-3-14 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.5%

   

with an aggregate outstanding principal balance as of the Cut-off Date of $315.0 million. The One SoHo Square Mortgage Loan is evidenced by the non-controlling Notes A-3-C-1, A-3-C-2 and A-3-C-3, with an aggregate outstanding principal balance as of the Cut-off Date of approximately $51.8 million. The One SoHo Square Senior Notes that are not to be included in the MSC 2021-L7 securitization are referred to as the “One SoHo Square Non-Serviced Pari Passu Companion Loans.” The One SoHo Square Whole Loan is serviced pursuant to the trust and servicing agreement for the SOHO 2021-SOHO transaction. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu-A/B Whole Loan— The One SoHo Square Whole Loan” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the prospectus.

 

Note Summary
Notes Original Principal Balance Cut-off Date Balance Note Holder Controlling Interest
A-1-S $685,083 $685,083 SOHO 2021-SOHO Yes
A-1-C-1 $53,950,000 $53,950,000 Benchmark 2021-B28 No
A-1-C-2 $75,000,000 $75,000,000 GSBI(1) No
A-1-C-3 $50,000,000 $50,000,000 Benchmark 2021-B28 No
A-1-C-4 $50,000,000 $50,000,000 GSBI(1) No
A-1-C-5 $50,000,000 $50,000,000 BCREI(2) No
A-1-C-6 $20,000,000 $20,000,000 BCREI(2) No
A-1-C-7 $20,000,000 $20,000,000 GSBI(1) No
A-1-C-8 $2,353,868 $2,353,868 GSBI(1) No
A-2-S $204,420 $204,420 SOHO 2021-SOHO No
A-2-C-1 $21,050,000 $21,050,000 Benchmark 2021-B28 No
A-2-C-2 $20,000,000 $20,000,000 DBRI(3) No
A-2-C-3 $20,000,000 $20,000,000 DBRI(3) No
A-2-C-4 $16,000,000 $16,000,000 DBRI(3) No
A-2-C-5 $10,000,000 $10,000,000 Benchmark 2021-B28 No
A-2-C-6 $8,822,928 $8,822,928 DBRI(3) No
A-3-S $110,497 $110,497 SOHO 2021-SOHO No
A-3-C-1 $24,000,000 $24,000,000 MSC 2021-L7(4) No
A-3-C-2 $16,000,000 $16,000,000 MSC 2021-L7(4) No
A-3-C-3 $11,823,204 $11,823,204 MSC 2021-L7(4) No
Total Senior Notes $470,000,000 $470,000,000    
B-1 $215,801,105 $215,801,105 SOHO 2021-SOHO No
B-2 $64,392,265 $64,392,265 SOHO 2021-SOHO No
B-3 $34,806,630 $34,806,630 SOHO 2021-SOHO No
Whole Loan $785,000,000 $785,000,000    

  

 

(1)Held by GSBI and expected to be contributed to one or more future securitization transactions.
(2)Held by Barclays Capital Real Estate Inc. (“BCREI”) and expected to be contributed to one or more future securitization transactions.

(3)Held by DBRI and expected to be contributed to one or more future securitization transactions.

(4)To be contributed by BMO.

 

The Borrower and the Borrower Sponsor. The borrowers are SOHO AOA Owner, LLC, OSS 2016 LLC and 2016 SOHO LLC, as tenants-in-common, each a recycled, singled-purpose Delaware limited liability company with at least two independent directors. The borrower sponsor is comprised of entities controlled by Laurence Gluck or trustees of the Amended and Restated 2013 LG Revocable Trust (d/b/a Stellar Management) and the non-recourse carveout guarantor is The Gluck Family Trust. At origination, in lieu of funding an unfunded obligations reserve, the guarantor also provided a guaranty of certain unfunded obligations including tenant improvements and leasing commissions in an amount equal to $3,142,373.13. Stellar Management (“Stellar”) was founded in 1985 by Laurence Gluck, formerly a partner at New York real estate law firm Dreyer & Traub and a current member of the executive committee of the Real Estate Board of New York. Stellar owns and manages over 12,000 apartments, over two million SF of office space and 1.2 million SF of retail space. Notable New York City projects, past and present, include 14 Wall Street, The Milk Building, 522 Fifth Avenue, 220 Fifth Avenue, Otto Greenpoint, The Windermere, Embassy House, Columbus Square and Independence Plaza. Since its inception, Stellar has partnered with a number of institutions and has been a fiduciary to investors on over 150 transactions. Stellar employs over 700 people.

 

The Property. The One SoHo Square Property is a 786,891 SF, Class A, office property located in New York, New York that was designed by the architecture firm Gensler. The One SoHo Square Property is situated in the Hudson Square / Meatpacking District submarket on the northwest corner of 6th Avenue and Spring Street. The One SoHo Square Property features multiple amenities, including roof decks with panoramic views, building management systems, destination dispatch elevators, 24/7 attended lobby with exclusive key card access, a bike room, a message center, and an online tenant service request system. The One SoHo Square Property serves as the corporate headquarters for Flatiron Health, MAC, Warby Parker, Glossier and Double Verify (through November 2023, at which time Flatiron Health is expected take the Double Verify space through February 2031 as further described below), which together constitute 59.2% of the NRA. As of June 1, 2021, the One SoHo Square Property was 92.5% leased to 14 tenants.

 

 A-3-15 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

   

Major Tenants.

 

Flatiron Health (223,402 SF, 28.4% of the net rentable area, 29.0% of underwritten rent). Flatiron Health is an oncology-focused electronic health records company that seeks to accelerate cancer research and improve the quality of care for cancer patients. Founded in 2012, Flatiron Health partners with hundreds of cancer centers and developers of oncology therapeutics to facilitate the collection of patient data for research and development purposes to accelerate and impact treatment worldwide. Flatiron Health’s lease at the One SoHo Square Property commenced in June 2018 and expires in February 2031. Flatiron Health’s lease has two, five-year extension options.

 

Aetna (106,350 SF, 13.5% of the net rentable area, 14.9% of underwritten rent). Aetna provides health insurance, as well as dental, vision and other plans to individuals, families and employers. Founded in 1853 in Hartford, Connecticut, Aetna offers: (i) a range of insurance and employee benefits products, (ii) programs and services that help control rising costs while striving to improve the quality of healthcare and (iii) tools and information to help people make better-informed decisions about their healthcare and financial well-being. Aetna’s lease at the One SoHo Square Property commenced in August 2018 and expires in July 2029. Aetna’s lease has two, one-year or five-year extension options.

 

MAC (88,699 SF, 11.3% of the net rentable area, 13.1% of underwritten rent). MAC, which stands for Make-Up Art Cosmetics (“MAC”), is a makeup and cosmetic supplier. Founded in 1984 in Toronto, Canada by photographer Frank Toskan and salon owner Frank Angelo, MAC is now sold in more than 120 countries around the globe and offers more than 50 collections each year. MAC’s lease at the One SoHo Square Property commenced in November 2017 and expires in March 2034. MAC’s lease has two, five-year extension options.

 

The following table presents a summary regarding the major tenants at the One SoHo Square Property:

 

Tenant Summary
Tenant Name

Credit Rating (Fitch/Moody’s/ 

S&P)(1) 

Tenant SF Approx.% of SF Annual UW Rent(2) Annual UW Rent PSF(2) App. % of Total Annual UW Rent(2) Lease Expiration Renewal Options Term. Option
Flatiron Health(3)(4) AA/Aa3/AA 223,402 28.4% $19,473,782 $87.17 29.0% 2/28/2031 2 x 5 Yrs N
Aetna BBB/Baa2/BBB 106,350 13.5% 9,972,297 $93.77 14.9% 7/31/2029 Various(5) N
MAC NR/A1/A+ 88,699 11.3% 8,784,122 $99.03 13.1% 3/31/2034 2 x 5 Yrs N
Juul Labs(6) NR/NR/NR 54,068 6.9% 6,927,707 $128.13 10.3% 5/31/2032 2 x 5 Yrs N
Warby Parker NR/NR/NR 83,286 10.6% 6,302,878 $75.68 9.4% 1/31/2025 1 x 5 Yrs N
Glossier NR/NR/NR 39,637 5.0% 3,493,168 $88.13 5.2% 4/30/2028 1 x 5 Yrs N
Double Verify(7) NR/NR/NR 30,668 3.9% 2,680,371 $87.40 4.0% 2/28/2031 NAP N
Trader Joe’s NR/NR/NR 26,126 3.3% 2,500,000 $95.69 3.7% 5/31/2033 3 x 5 Yrs N
Managed By Q(8) NR/NR/NR 27,334 3.5% 2,365,080 $86.53 3.5% 6/30/2028 NAP N
Aveda NR/A1/A+ 20,194 2.6% 1,827,980 $90.52 2.7% 5/31/2025 1 x 5 Yrs N
Subtotal/Wtd. Avg.   699,764 88.9% $64,327,385 $91.93 95.8%      
                   
Other Tenants   28,208 3.6% $2,812,852 $99.72 4.2%      
Vacant Space   58,919 7.5% $0 $0 0.0%      
Total/Wtd. Avg.   786,891 100.0% $67,140,237 $92.23 100.0%      

 

 

(1)Certain ratings are those of the parent entity whether or not the parent entity guarantees the lease.

(2)Annual UW Rent, and Annual UW Rent PSF are based on the underwritten rent roll dated June 1, 2021 with rent steps through August 31, 2022.

(3)Flatiron Health receives a rent abatement of 87.71% for the months of March 2027 through March 2028. Does not include space that has been pre-leased to Flatiron Health (35,523 SF), which is currently occupied by Double Verify (see footnote (7) below) and another tenant.

(4)Flatiron Health originally put up approximately 111,000 SF (approximately 49%) of its leased space for sublease during the COVID-19 pandemic. The tenant currently has approximately 40,890 SF (approximately 17.9%) of its leased space up for sublease, of which 30,668 SF has been subleased to Petal for three years at approximately 35% of Flatiron Health’s contractual rent. We cannot assure you that Flatiron Health will be able to sublease its remaining space or continue paying rent.

(5)Aetna has (i) one, one-year renewal option at 120% of the fixed rent payable immediately preceding the renewal with 12 months’ notice or (ii) one, five-year renewal option at fair-market rent with 15 months’ notice. If Aetna exercises the five-year renewal option, Aetna will subsequently have either (i) one, one-year renewal option at 120% of the fixed rent payable immediately preceding the renewal with 12 months’ notice or (ii) one, five-year renewal option at fair-market rent with 15 months’ notice.

(6)Juul Labs has yet to take occupancy of its space but continues to pay its current rent. This space is presently on the market for sublease. We cannot assure you that this space will be subleased or that Juul Labs will continue to pay rent.

(7)Suite 4 is presently leased to Double Verify through November 30, 2023. Flatiron Health has executed a lease for this space commencing on March 1, 2024. Annual UW Rent depicts Double Verify’s base rent through November 2023 and Flatiron Health’s rent thereafter. Flatiron Health receives a rent abatement on this suite of 91.28% for the months of March 2027 through September 2027 and 58.1% for the month of October 2027.

(8)Additional credit enhancement in the form of a parent company guaranty from WeWork, a letter of credit in the amount of one year of rent and a prohibition on using the space for coworking.

 

 A-3-16 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

   

The following table presents certain information relating to the lease rollover at the One SoHo Square Property:) 

 

Lease Rollover Schedule(1)(2)
Year # of Leases
Rolling
SF Rolling Approx. %
of Total SF
Rolling
Approx.
Cumulative %
of SF Rolling
Total UW Rent
Rolling(3)
Annual UW
Rent PSF
Rolling(3)
Approx. %
of Total Rent Rolling(3)
Approx.
Cumulative % of
Total Rent
Rolling
MTM 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2021 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2022 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2023(4) 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2024 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2025 2 103,480 13.2% 13.2% $8,130,858 $78.57 12.1% 12.1%
2026 1 4,855 0.6% 13.8% $89,652 $18.47 0.1% 12.2%
2027 0 0 0.0% 13.8% $0 $0.00 0.0% 12.2%
2028 2 66,971 8.5% 22.3% $5,858,247 $87.47 8.7% 21.0%
2029 1 106,350 13.5% 35.8% $9,972,297 $93.77 14.9% 35.8%
2030 0 0 0.0% 35.8% $0 $0.00 0.0% 35.8%
2031 3 254,862 32.4% 68.2% $22,332,354 $87.63 33.3% 69.1%
2032 & Thereafter 5 191,454 24.3% 92.5% $20,756,829 $108.42 30.9% 100.0%
Vacant 0 58,919 7.5% 100.0% $0 $0.00 0.0% 100.0%
Total/Wtd. Avg. 14 786,891 100.0%   $67,140,237 $92.23 100.0%  

 

 

(1)Calculated based on the approximate square footage occupied by each tenant.

(2)Certain tenants may have termination or contraction options (which may become exercisable prior to the originally stated expiration date of the tenant lease) that are not considered in the above Lease Expiration Schedule.

(3)Total UW Rent Rolling and Annual UW Rent PSF Rolling are based on the underwritten rent roll dated June 1, 2021, with rent steps through August 31, 2022.

(4)Double Verify’s lease expires in November 2023. Flatiron Health has pre-leased the space subsequent to the expiration of Double Verify’s lease. Flatiron Health is anticipated to take occupancy of the space in March 2024 until its lease expiration in February 2031 coterminous with the other Flatiron Health spaces. Annual UW Rent represents the terms of the Double Verify Lease. The lease expiration information reflects Flatiron Health’s successor lease.

 

COVID-19 Update. As of September 6, 2021, the One SoHo Square Whole Loan is not subject to any forbearance, modification or debt service relief request. As of September 6, 2021, the borrowers have reported that the One SoHo Square Property is open and operating, with 99.9% of tenants by occupied net rentable area and 99.9% of tenants by underwritten base rent having made their full September 2021 rent payments. No tenants have been granted any rent relief.

 

Market Overview. The One SoHo Square Property is located within the New York City-Jersey City-White Plains metropolitan area and is part of the Hudson Square/Meatpacking Office submarket. The One SoHo Square Property benefits from the area’s mass transit infrastructure that connects Manhattan to the outer boroughs and the surrounding suburbs in the tri-state area. Air transportation is available via JFK International Airport, Newark Liberty International Airport and LaGuardia Airport, all of which are in close proximity to the One SoHo Square Property. Further, Penn Station and Grand Central are located in New York City, offering railroad access to Long Island, New York State, Connecticut and New Jersey. The New York City metropolitan area has a diverse economy, with major employers including JP Morgan Chase & Co., Bank of America, New York-Presbyterian Healthcare System, Macy’s, Verizon Communications, Price Waterhouse Coopers, Delta Air Lines Inc. and Time Warner Inc.

 

As of the first quarter of 2021, the Midtown South Office Market had approximately 3.4 million SF under construction with an overall vacancy rate of 17.5% and average asking rents of $76.60 per SF. As of the first quarter of 2021, the Hudson Square/Meatpacking Office submarket had approximately 988,866 SF under construction with an overall vacancy rate of 6.4% and average asking rents of $79.55 per SF.

 

The appraisal identified seven directly competitive comparable office buildings. The comparable buildings were built between 1910 and 1987 and range in size from 236,512 SF to 2,921,914 SF. Average asking rents ranged from $85.00 to $90.00 per SF.

 

 A-3-17 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

   

The following table presents certain information relating to the appraisal’s market rent conclusion for the One SoHo Square Property:

 

Market Rent Summary
  Market Rent (PSF) Lease Term
(Years)
Lease Type
(Reimbursements)
Contract Rent Increase Projection
Office (2-7) West $92.00 15 Modified Gross 2.5% a Year and $7.00/SF every 60 months
Office (8-9) West $105.00 15 Modified Gross 2.5% a Year and $7.00/SF every 60 months
Office (10-13) West $115.00 15 Modified Gross 2.5% a Year and $7.00/SF every 60 months
Office (Mezz-7) East $92.00 15 Modified Gross 2.5% a Year and $7.00/SF every 60 months
Office (8-13) East $97.00 15 Modified Gross 2.5% a Year and $7.00/SF every 60 months
Office (14-15) East $115.00 15 Modified Gross 2.5% a Year and $7.00/SF every 60 months
Retail (Grade) East $150.00 10 Modified Gross 3.0% a Year
Retail (Corner) East $350.00 10 Modified Gross 3.0% a Year
Retail (Grade) West $200.00 10 Modified Gross 3.0% a Year
Retail (Supermarket) $100.00 15 Modified Gross 10.0% every 5 Year
Retail (Large) Spring Street $175.00 15 Modified Gross 10.0% every 5 Year
Lower Level (Storage) East $30.00 10 Modified Gross 3.0% a Year
Lower Level (Storage) West $30.00 10 Modified Gross 3.0% a Year
Sub-Bsmt (Storage) East $20.00 10 Gross 3.0% a Year

Source: Appraisal.

 

 A-3-18 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

  

The following table presents comparable office leases with respect to the One SoHo Square Property:

 

Comparable Office Rent Summary
Property/Location Tenant Name Term (Years) Size (SF) Lease Date Rent PSF Lease Type

75 Varick Street 

Hudson Square / 

Meatpacking, Midtown South 

Confidential Lease Out

 

16.3

 

161,315

 

June 2021

 

$72.95

 

Modified Gross

 

40 Tenth Avenue 

Hudson Square / 

Meatpacking, Midtown South 

Confidential Lease Out

 

10.6

 

14,300

 

June 2021

 

$133.23

 

Modified Gross

 

40 Tenth Avenue 

Hudson Square / 

Meatpacking, Midtown South 

Confidential Lease Out

 

11.1

 

14,300

 

June 2021

 

$133.08

 

Modified Gross

 

60 Charlton Street 

Hudson Square / 

Meatpacking, Midtown South 

Confidential Lease Out

 

7.8

 

9,200

 

June 2021

 

$99.05

 

Modified Gross

 

60 Charlton Street 

Hudson Square / 

Meatpacking, Midtown South 

Confidential Lease Out

 

10.9

 

9,480

 

June 2021

 

$77.31

 

Modified Gross

 

40 Tenth Avenue 

Hudson Square / 

Meatpacking, Midtown South 

RTW Investments

 

10.0

 

13,815

 

June 2021

 

$107.75

 

Modified Gross

 

345 Park Avenue South 

Flatiron / Union Square, 

Midtown South 

Protara Theraputics

 

7.0

 

10,252

 

December 2020

 

$105.56

 

Modified Gross

 

421 Eighth Avenue 

Far West Side, 

Midtown 

Facebook

 

16.2

 

770,000

 

August 2020

 

$94.16

 

Modified Gross

 

60-74 Gansevoort Street 

Hudson Square / 

Meatpacking, Midtown South 

Match.com

 

11.3

 

40,569

 

May 2020

 

$98.68

 

Modified Gross

 

375 Hudson Street 

Hudson Square / 

Meatpacking, Midtown South 

Lion Re:Sources, Inc.

 

25.0

 

960,225

 

December 2019

 

$87.05

 

Net (Grossed Up)

 

410 Tenth Avenue 

Far West Side, 

Midtown 

Amazon 16.2 335,408 December 2019 $86.77

Modified Gross

 

341 Ninth Avenue 

Chelsea, 

Midtown South 

Dentsu Holdings USA 16.2 322,000 December 2019 $103.86

Modified Gross

 

550 Washington Street 

Hudson Square / 

Meatpacking, Midtown South 

Google 17.0 1,257,529 September 2019 $138.82

Net (Grossed Up)

 

295 Lafayette Street 

Noho / Soho, 

Midtown South 

Plaid 8.5 30,733 August 2019 $97.96

Modified Gross

 

620 Avenue of the Americas 

Flatiron / Union Square, 

Midtown South 

WeWork 12.5 212,037 June 2019 $86.68

Modified Gross 

Source: Appraisal.

 

 A-3-19 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the One SoHo Square Property:

 

Cash Flow Analysis(1)
  2019 2020 4/30/2021 TTM UW UW PSF
Base Rent(2) $53,253,724 $63,763,493 $65,746,242 $67,140,237 $85.32
Contractual Rent Steps(3) $0 $0 $0 $5,035,662 $6.40
Vacant Income $0 $0 $0 $3,588,186 $4.56
Total Recoveries $2,129,581 $2,664,812 $2,973,859 $10,451,209 $13.28
Other Income(4) $665,493 $545,417 $410,353 $515,692 $0.66
Less Vacancy & Credit Loss

($16,604,337) 

($5,059,796) 

($2,158,794) 

($3,588,186) 

($4.56) 

Effective Gross Income $39,444,461 $61,913,927 $66,971,660 $83,142,799 $105.66
           
Real Estate Taxes $8,227,689 $8,719,383 $9,219,628 $12,375,948 $15.73
Insurance $206,930 $243,429 $250,248 $260,503 $0.33
Management Fee $999,290 $1,803,666 $2,032,696 $1,000,000 $1.27
Other Expenses

$5,014,852 

$4,189,974 

$4,060,796 

$5,595,035 

$7.11 

Total Expenses $14,448,761 $14,956,452 $15,563,367 $19,231,486 $24.44
           
Net Operating Income(5) $24,995,700 $46,957,475 $51,408,293 $63,911,313 $81.22
Replacement Reserves $0 $0 $0 $15,738 $0.02
TI/LC

$0 

$0 

$0 

$566,788 

$0.72 

Net Cash Flow $24,995,700 $46,957,475 $51,408,293 $63,328,788 $80.48
           
Occupancy %(6) NAP NAP 92.5% 95.9%  
NOI DSCR(7) 1.93x 3.62x 3.96x 4.92x  
NCF DSCR(7) 1.93x 3.62x 3.96x 4.88x  
NOI Debt Yield(7) 5.3% 10.0% 10.9% 13.6%  
NCF Debt Yield(7) 5.3% 10.0% 10.9% 13.5%  

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender underwriting.

(2)Underwritten Base Rent is based on the in-place rent roll as of June 1, 2021.

(3)Underwritten Contractual Rent Steps reflects the present value of contractual rent steps from investment grade credit tenants and are taken through the remainder of tenants’ lease terms.

(4)Underwritten Other Income includes a Vertical Decommission Revenue Adjustment of $115,232.

(5)The increase from the 4/30/2021 TTM Net Operating Income to UW Net Operating Income is primarily attributable to the inclusion of the present value of contractual rent step increments over the remainder of the investment-grade tenants’ lease terms ($5,035,662), as well as incremental expense reimbursements to account for adjusted real estate taxes ($6,755,521).

(6)Historical occupancies are not presented as the One SoHo Square Property was undergoing lease up.

(7)The debt service coverage ratios and debt yields are based solely on the One SoHo Square Senior Notes.

 

Escrows and Reserves.

 

Real Estate Taxes – During the continuance of a Cash Sweep Period (as defined below), the borrowers are required to deposit into a real estate tax reserve, on a monthly basis, 1/12 of the reasonably estimated annual real estate taxes.

 

Insurance – During the continuance of a Cash Sweep Period, unless the borrowers maintain a blanket policy in accordance with the One SoHo Square Whole Loan documents, the borrowers are required to deposit into an insurance reserve, on a monthly basis, 1/12 of reasonably estimated insurance premiums.

 

TI/LC Reserve – During the continuance of a Cash Sweep Period, the borrowers are required to deposit into a rollover reserve, an amount equal to the lesser of (i) $65,984 and (ii) the amount that would cause the rollover reserve account to contain $1.5 million.

 

Replacement Reserve – The borrowers are required to deposit into a replacement reserve during the continuance of a Cash Sweep Period, an amount equal to the lesser of (i) $13,197 and (ii) the amount that would cause the replacement reserve account to contain $150,000.

 

Lockbox and Cash Management. The One SoHo Square Whole Loan is structured with a hard lockbox and springing cash management. The borrowers are required to direct each tenant to remit all rents directly to a lender-controlled lockbox account. In addition, the borrowers are required to cause all cash revenues relating to the One SoHo Square Property and all other money received by the borrowers or the property manager with respect to the One SoHo Square Property (other than tenant security deposits) to be deposited into the lockbox account or a lender-controlled cash management account within one business day of receipt. On each business day during the continuance of a Cash Sweep Period, all amounts in the lockbox account are required to be remitted to the cash management account. Provided no Cash Sweep Period is continuing, all amounts in the lockbox account are required to be remitted each business day to a borrower-controlled operating account.

 

 A-3-20 
   

 

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

   

On each due date during the continuance of a Cash Sweep Period (as defined below), all funds on deposit in the cash management account will be applied to debt service, operating expenses, rollover reserve, replacement reserve, extraordinary expenses and mezzanine debt service, in accordance with the payment priorities in the One SoHo Square Whole Loan documents and any excess funds are required to be deposited into an excess cash flow reserve account as additional collateral for the One SoHo Square Whole Loan.

 

“Cash Sweep Period” means a period:

 

(A)commencing on any of the following;

 

(i)an event of default under the One SoHo Square Whole Loan documents and concluding upon a cure of such event of default;

(ii)an event of default under the One SoHo Square Mezzanine Loan and concluding upon a cure or waiver of such event of default;

(iii)the debt yield (as calculated under the related loan documents) on the One SoHo Square Total Debt, as determined as of the last day of any two consecutive fiscal quarters, is less than 5.0% (a “Debt Yield Trigger”), and concluding when the One SoHo Square Total Debt debt yield, determined as of the last day of each of two consecutive fiscal quarters thereafter, exceeds 5.0%; and

(iv)a failure to deliver annual, quarterly or monthly financial reports as and when required under the One SoHo Square Whole Loan documents and concluding when such reports are delivered and indicate that no other Cash Sweep Period is continuing.

 

If a Cash Sweep Period is in effect or would be in effect solely as a result of a Debt Yield Trigger, the borrowers may avoid the commencement of or terminate the continuance of a Cash Sweep Period by either (x) prepaying (or partially defeasing) a portion of the One SoHo Square Whole Loan and/or One SoHo Square Mezzanine Loan, such that the resulting debt yield exceeds 5.0%, or (y) delivering to the lender, as additional collateral (the “One SoHo Square Debt Yield Collateral”), a letter of credit or cash equivalents satisfactory to the lender in an amount (the “One SoHo Square Debt Yield Cure Amount”) that, when subtracted from the sum of the then outstanding principal balance of the One SoHo Square Whole Loan and the One SoHo Square Mezzanine Loan would result in a debt yield that exceeds 5.0%. Thereafter, if the One SoHo Square Debt Yield Cure Amount as of the last day of any fiscal quarter exceeds the aggregate amount of the One SoHo Square Debt Yield Collateral held by the lender, then a Cash Sweep Period will commence unless the borrowers prepay (or partially defease) a portion of the One SoHo Square Whole Loan and/or One SoHo Square Mezzanine Loan, such that the resulting debt yield exceeds 5.0% or increases the amount of the One SoHo Square Debt Yield Collateral to the then-current One SoHo Square Debt Yield Cure Amount.

 

Additional Secured Indebtedness (not including trade debts). In addition to the One SoHo Square Mortgage Loan, the One SoHo Square Property also secures the remaining One SoHo Square Senior Notes (the “One SoHo Square Non-Serviced Pari Passu Companion Loans”), which have an aggregate Cut-off Date principal balance of $418,176,796, and the One SoHo Square Subordinate Notes, which have an aggregate Cut-off Date principal balance of $315,000,000. The One SoHo Square Non-Serviced Pari Passu Companion Loans and the One SoHo Square Subordinate Notes bear interest at the same rate as the One SoHo Square Mortgage Loan. The One SoHo Square Mortgage Loan and the One SoHo Square Non-Serviced Pari Passu Companion Loans are pari passu in right of payment and together are senior in right of payment to the One SoHo Square Subordinate Notes. The holders of the One SoHo Square Mortgage Loan, the One SoHo Square Non-Serviced Pari Passu Companion Loans and the One SoHo Square Subordinate Notes have entered into a co-lender agreement which sets forth the allocation of collections on the One SoHo Square Whole Loan. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu-A/B Whole Loan—The One SoHo Square Whole Loan” in the prospectus.

 

Mezzanine Loan and Preferred Equity. Concurrently with the funding of the One SoHo Square Whole Loan, the lender (in such capacity, the “Mezzanine Lender”) also funded a mezzanine loan in the amount of $120.0 million (the “One SoHo Square Mezzanine Loan”). The One SoHo Square Mezzanine Loan is secured by the pledge of the direct equity interest in the borrowers and is coterminous with the One SoHo Square Whole Loan. The One SoHo Square Mezzanine Loan accrues interest at a rate of 5.05000% per annum and requires interest-only payments until its maturity date. The One SoHo Square Mezzanine Loan has been sold to a third-party holder.

 

The One SoHo Square Total Debt as of the origination date is summarized in the following table:

 

One SoHo Square Total Debt Summary
Note Original Balance Interest Rate Cumulative UW NCF
DSCR
Cumulative UW NOI
Debt Yield
Cumulative Cut-off
Date LTV
Senior Notes $470,000,000 2.72466879% 4.88x 13.6% 34.8%
Subordinate Notes $315,000,000 2.72466879% 2.92x 8.1% 58.1%
Mezzanine Loan $120,000,000 5.0500% 2.28x 7.1% 67.0%
Total Debt $905,000,000 3.0330% 2.28x 7.1% 67.0%

 

Permitted Future Mezzanine or Subordinate Secured Indebtedness. The related loan documents permit future mezzanine financing, subject to satisfaction of certain conditions, including among others, such mezzanine debt (i) is not in excess of $90.5 million, (ii) is subordinate to the One SoHo Square Mezzanine Loan, (iii) is obtained any time after July 9, 2023, (iv) is provided by a qualified lender (as defined in the loan documents), (v) is subject to an intercreditor agreement reasonably acceptable to the lender, (vi) is either coterminous with the One SoHo Square Whole Loan or freely pre-payable without premium or penalty from and after the related One SoHo Square Whole Loan maturity date, (vii) as of the date of its incurrence, does not cause the debt service coverage ratio of the One SoHo Square Total Debt and such additional mezzanine loan, to be less than 2.22x or the debt yield of the One SoHo Square Total Debt and such additional mezzanine loan to be less than 6.82%, (viii) as of the date of its incurrence, does not cause the aggregate loan-to-value ratio of the One SoHo Square Total Debt and such additional mezzanine loan, based on an updated appraisal of the One SoHo Square Property, to be greater than 67.0%, (ix) delivery of a rating agency confirmation and (x) if the mezzanine debt bears a floating rate of interest, execution of an interest rate cap agreement from a counterparty reasonably acceptable to the lender.

 

Release of Property. Not permitted.

 

 A-3-21 
   

  

Office – CBD Loan #2 Cut-off Date Balance:   $51,823,204
161 Avenue of the Americas One SoHo Square Cut-off Date LTV:   34.8%
and 233 Spring Street   U/W NCF DSCR:   4.88x
New York, NY 10013   U/W NOI Debt Yield:   13.6%

  

Letter of Credit. None.

 

Right of First Offer / Right of First Refusal. None.

 

Ground Lease. None.

 

Terrorism Insurance. The borrowers are required to obtain and maintain an “all risk” property insurance policy that covers perils of terrorism and acts of terrorism in an amount equal to the “full replacement cost” of the One SoHo Square Property together with 24 months of business interruption insurance, provided that such coverage is commercially available. For so long as the Terrorism Risk Insurance Act of 2002, as amended and modified by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”) (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections) is in effect and continues to cover both domestic and foreign acts of terrorism, the lender is required to accept terrorism insurance which covers against “covered acts” as defined by TRIPRA. If TRIPRA or a subsequent statute is no longer in effect, then the borrowers are required to obtain standalone policies covering terrorist acts, provided if the insurance premiums payable with respect to such policies exceed the Terrorism Premium Cap, the lender may, at its option, purchase such standalone policies, with the borrowers paying such portions of the premiums equal to the Terrorism Premium Cap and the lender paying any portions of such premiums in excess of the Terrorism Premium Cap (without seeking reimbursement from the borrowers). “Terrorism Premium Cap” means an amount equal to the greater of (A) the product of the rate of $0.10 per $100 times the lesser of (1) the outstanding principal balance of the One SoHo Square Whole Loan and (2) the sum of one hundred percent (100%) of the full replacement cost of the One SoHo Square Property and the required amount of rental loss and/or business income interruption insurance and (B) two times the amount of annual insurance premium that is payable at such time for the insurance coverage required pursuant to the One SoHo Square Whole Loan documents (without giving effect to the cost of terrorism coverage). See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-22 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK)

 

 A-3-23 
   

Self Storage – Self Storage Loan #3 Cut-off Date Balance:   $51,050,000
Property Addresses – Various Inland Wentworth Self Storage Portfolio Cut-off Date LTV:   48.3%
    UW NCF DSCR:   3.01x
    UW NOI Debt Yield:   9.3%

 

(GRAPHIC) 

 

 A-3-24 
   

 

Self Storage – Self Storage Loan #3 Cut-off Date Balance:   $51,050,000
Property Addresses – Various Inland Wentworth Self Storage Portfolio Cut-off Date LTV:   48.3%
    UW NCF DSCR:   3.01x
    UW NOI Debt Yield:   9.3%

 

(GRAPHIC) 

 

 

 A-3-25 
   

 

Mortgage Loan No. 3 – Inland Wentworth Self Storage Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: KeyBank   Single Asset/Portfolio: Portfolio
  Location: Various
Original Balance: $51,050,000   General Property Type: Self Storage
Cut-off Date Balance: $51,050,000   Detailed Property Type: Self Storage
% of Initial Pool Balance: 5.5%   Title Vesting: Fee
Loan Purpose: Acquisition   Year Built/Renovated: Various/Various
Borrower Sponsor: Inland Private Capital Corporation   Size: 798,975 SF
Guarantor: Inland Private Capital Corporation Cut-off Date Balance per SF: $64
Mortgage Rate: 2.9540% Maturity Date Balance per SF: $64
Note Date: 7/30/2021   Property Manager: Life Storage Solutions, LLC
First Payment Date: 9/1/2021     (Third Party)
Maturity Date: 8/1/2031      
Original Term to Maturity: 120 months   Underwriting and Financial Information(3)
Original Amortization Term: 0 months   UW NOI(4): $4,737,883
IO Period: 120 months   UW NOI Debt Yield: 9.3%
Seasoning: 2 months   UW NOI Debt Yield at Maturity: 9.3%
Prepayment Provisions: L(25),YM1(92),O(3)   UW NCF DSCR: 3.01x
Lockbox/Cash Mgmt Status: None/Springing   Most Recent NOI(4): $4,246,152 (5/31/2021 TTM)
Additional Debt Type: NAP   2nd Most Recent NOI(4): $3,818,358 (12/31/2020)
Additional Debt Balance: NAP   3rd Most Recent NOI: NAP
Future Debt Permitted (Type): No (NAP)   Most Recent Occupancy: 93.2% (7/9/2021)
Reserves(1)(2)   2nd Most Recent Occupancy(5): 86.1% (12/31/2020)
Type Initial Monthly Cap   3rd Most Recent Occupancy(5): 86.7% (12/31/2019)
RE Tax: $0 Springing N/A   Appraised Value (as of)(6): $105,800,000 (7/19/2021)
Insurance: $0 Springing N/A   Appraised Value per SF(6): $132
Recurring Replacements: $180,000 Springing $180,000   Cut-off Date LTV Ratio(6): 48.3%
          Maturity Date LTV Ratio(6): 48.3%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $51,050,000 46.2%   Purchase Price: $102,100,000 92.5%
Sponsor Equity: $59,336,559 53.8%   Reserves(2): $6,946,943 6.3%
        Closing Costs: $1,339,616 1.2%
Total Sources: $110,386,559 100.0%   Total Uses: $110,386,559 100.0%

 

 

(1)See “Escrows and Reserves” below for further discussion of reserve requirements.

(2)Under the terms of the master lease, described under “Delaware Statutory Trust Master Lease” below, the borrower funded $6,766,943 at loan origination into a trust reserve account for the benefit of the borrower, which is collateral for the Inland Wentworth Self Storage Portfolio Mortgage Loan (as defined below) but is not held with the lender and is separate from the $180,000 initial replacements reserve. Collectively, the initial replacement reserve and the trust reserve account will be used to pay for (i) repairs and replacements of the structure, foundation, roof, exterior walls, and parking lot improvements at the Inland Wentworth Self Storage Portfolio Properties (as defined below), (ii) leasing commissions, (iii) any environmental costs, (iv) any repairs identified in the property condition reports, (v) insurance deductibles and (vi) any other necessary property improvements.

(3)The novel coronavirus pandemic is an evolving situation and could impact the Inland Wentworth Self Storage Portfolio Mortgage Loan more severely than assumed in the underwriting of the Inland Wentworth Self Storage Portfolio Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk FactorsRisks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

(4)The increase in UW NOI from Most Recent NOI and 2nd Most Recent NOI is primarily driven by the seller increasing occupancy at several of the Inland Wentworth Self Storage Portfolio Properties, with occupancy for the Inland Wentworth Self Storage Portfolio (as defined below) increasing from 86.1% as of December 31, 2020 to 93.2% as of July 9, 2021.

(5)2nd Most Recent Occupancy only represents three of the Inland Wentworth Self Storage Portfolio Properties and 3rd Most Recent Occupancy only represents six of the Inland Wentworth Self Storage Portfolio Properties due to the seller of the Inland Wentworth Self Storage Portfolio Properties providing limited occupancy history as a result of multiple changes in operators and/or managers at several of the Inland Wentworth Self Storage Portfolio Properties over the past few years.

(6)The Appraised Value reflects an “as-portfolio” appraised value, which includes a 3.7% portfolio premium based on a portfolio valuation of the Inland Wentworth Self Storage Portfolio Properties. The Appraised Value excluding the portfolio premium is $101,980,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio assuming the $101,980,000 value are 50.1% and 50.1%, respectively. See “Inland Wentworth Self Storage Portfolio Properties Summary” chart below for individual appraised values for the Inland Wentworth Self Storage Portfolio Properties.

 

The Mortgage Loan. The third largest mortgage loan (the “Inland Wentworth Self Storage Portfolio Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $51,050,000. The Inland Wentworth Self Storage Portfolio Mortgage Loan is secured by a first priority fee mortgage encumbering 15 self-storage facilities located in six states (collectively, the “Inland Wentworth Self Storage Portfolio” or “Inland Wentworth Self Storage Portfolio Properties”). Proceeds from the Inland Wentworth Self Storage Portfolio Mortgage Loan were used to acquire the Inland Wentworth Self Storage Portfolio Properties for $102.1 million, fund the trust reserve account and the recurring replacements reserve, and pay closing costs.

 

 A-3-26 
   

 

Self Storage – Self Storage Loan #3 Cut-off Date Balance:   $51,050,000
Property Addresses – Various Inland Wentworth Self Storage Portfolio Cut-off Date LTV:   48.3%
    UW NCF DSCR:   3.01x
    UW NOI Debt Yield:   9.3%

 

The Borrower and the Borrower Sponsor. The borrower is Self-Storage Portfolio XIII DST, a newly formed Delaware statutory trust (“DST”) that is structured to be bankruptcy-remote with one independent director. The master tenant is Self-Storage Portfolio XIII LeaseCo, L.L.C., a Delaware limited liability company (“Master Tenant”) and the signatory trustee is Self-Storage Portfolio XIII Exchange, L.L.C., a Delaware limited liability company (“Signatory Trustee”). See “Delaware Statutory Trust Master Lease” below.

 

Inland Private Capital Corporation (“IPCC”) is the non-recourse carveout guarantor and the borrower sponsor with respect to the Inland Wentworth Self Storage Portfolio Mortgage Loan. IPCC reported that as of December 31, 2020 it had sponsored 266 1031-exchange private placement programs that have provided approximately $6.3 billion in equity and included 748 properties. IPCC reported approximately $9.0 billion in assets under management for the same period.

 

The Properties. The Inland Wentworth Self Storage Portfolio Properties are comprised of 15 self-storage properties located in six states. Five of the Inland Wentworth Self Storage Portfolio Properties comprising approximately 49.4% of the UW NOI are located in Arizona, four in the Phoenix metropolitan area and one in Tucson. Five of the Inland Wentworth Self Storage Portfolio Properties comprising approximately 27.7% of the UW NOI are located in San Antonio, Texas. Two of the Inland Wentworth Self Storage Portfolio Properties comprising approximately 4.5% of the UW NOI are located in the Atlanta, Georgia metropolitan area. The three remaining properties in the Inland Wentworth Self Storage Portfolio comprise approximately 9.8%, 4.6%, and 4.1% of the UW NOI and are located in Portland, Oregon, Lake Mary, Florida, and Vancouver, Washington, respectively. The Inland Wentworth Self Storage Portfolio Properties were built between 1977 and 2009. The Inland Wentworth Self Storage Portfolio Properties range from 22,912 to 156,896 SF and contain a total of 6,162 storage units. Approximately 13.4% of the storage units are climate controlled. Nine of the Inland Wentworth Self Storage Portfolio Properties contain leasable parking spaces, for a total of 407 spaces that are 91.4% leased as of July 9, 2021. Occupancy across the Inland Wentworth Self Storage Portfolio Properties was 93.2% as of July 9, 2021 and individual occupancies range between 81.1% and 98.1%.

 

The following table presents certain information with respect to each of the Inland Wentworth Self Storage Portfolio Properties:

 

                                                      Inland Wentworth Self Storage Portfolio Properties Summary
Property Name City State Allocated Loan
Amount (“ALA”)
% of ALA Appraised Value Appraised Value per SF UW NOI % of UW NOI
Mesa Mesa AZ $8,280,204 16.2% $15,150,000 $184 $775,484 16.4%
Phoenix Phoenix AZ $6,429,085 12.6% $12,550,000 $206 $573,429 12.1%
Cinnabar Phoenix AZ $5,978,920 11.7% $12,550,000 $203 $520,612 11.0%
Loop 410 San Antonio TX $5,842,864 11.4% $10,700,000 $68 $560,104 11.8%
Portland Portland OR $4,060,963 8.0% $7,400,000 $211 $462,341 9.8%
Perrin Beitel San Antonio TX $3,812,173 7.5% $7,000,000 $70 $356,848 7.5%
Glendale Glendale AZ $3,400,652 6.7% $6,470,000 $138 $301,554 6.4%
Lake Mary Lake Mary FL $2,502,018 4.9% $5,550,000 $145 $219,674 4.6%
Ingram San Antonio TX $2,355,225 4.6% $5,190,000 $102 $208,656 4.4%
Vancouver Vancouver WA $2,114,228 4.1% $4,000,000 $169 $193,497 4.1%
Tucson Tucson AZ $1,865,688 3.7% $3,470,000 $142 $167,377 3.5%
Duluth Duluth GA $1,547,555 3.0% $3,300,000 $85 $138,674 2.9%
San Pedro San Antonio TX $1,188,451 2.3% $2,500,000 $81 $107,838 2.3%
Vance Jackson San Antonio TX $860,225 1.7% $2,800,000 $113 $78,672 1.7%
Peachtree Corners Peachtree Corners GA $811,749 1.6% $3,350,000 $146 $73,124 1.5%
Total/Wtd. Avg.      $51,050,000 100.0%  $105,800,000(1)   $132(1) $4,737,883 100.0%
                   

 

(1)The Total Appraised Value reflects an “as-portfolio” appraised value, which includes a 3.7% premium based on a portfolio valuation of the Inland Wentworth Self Storage Portfolio Properties. The sum of the Appraised Values of each of the Inland Wentworth Self Storage Portfolio Properties on an individual basis, which are reflected in the table above, excluding the portfolio premium, is $101,980,000, or approximately $128 per SF.

 

 A-3-27 
   

 

Self Storage – Self Storage Loan #3 Cut-off Date Balance:   $51,050,000
Property Addresses – Various Inland Wentworth Self Storage Portfolio Cut-off Date LTV:   48.3%
    UW NCF DSCR:   3.01x
    UW NOI Debt Yield:   9.3%

 

The following table presents certain information with respect to each of the Inland Wentworth Self Storage Portfolio Properties:

 

                           Inland Wentworth Self Storage Portfolio Properties Collateral Summary
Property Name Year Built Year Renovated NRA (SF)(1)

Number of Buildings

Number of Stories

Occupancy(1) Total Units(1) Climate Controlled Units(1) Leasable Parking Spaces(1)
Mesa 1983 NAP 82,180 14 1 94.2% 790 298 133
Phoenix 1986 NAP 60,990 3 2 96.6% 708 0 11
Cinnabar 1985 2020 61,822 6 2 91.2% 534 101 0
Loop 410 1985 NAP 156,896 22 1 94.8% 764 0 17
Portland 1980 NAP 35,056 7 1 91.2% 368 0 15
Perrin Beitel 1983 NAP 100,458 11 1 90.2% 670 0 0
Glendale 1985 NAP 46,786 12 1 91.7% 313 0 0
Lake Mary 2001, 2009 NAP 38,253 8 1 93.9% 231 29 62
Ingram 1999 NAP 51,100 9 1 98.0% 447 124 0
Vancouver 1977 NAP 23,700 5 1 95.1% 225 0 50
Tucson 1978, 1981 NAP 24,520 7 1 98.0% 253 0 86
Duluth 1986 NAP 38,700 5 1 93.7% 257 0 25
San Pedro 1985 NAP 30,777 5 1 81.1% 191 0 0
Vance Jackson 1991 NAP 24,825 3 1 87.7% 249 112 8
Peachtree Corners 1992 NAP 22,912 1 2 98.1% 162 162 0
Total/Wtd. Avg.     798,975     93.2%  6,162  826 407
                       

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the underwritten rent roll dated July 9, 2021.

 

The following table presents historical occupancy percentages at the Inland Wentworth Self Storage Portfolio Properties:

 

Inland Wentworth Self Storage Portfolio Properties Historical Occupancy
 
Property Name 12/31/2019(1) 12/31/2020(1) 7/9/2021(2)
Mesa 81.6% 84.1% 94.2%
Phoenix NAV NAV 96.6%
Cinnabar NAV NAV 91.2%
Loop 410 87.4% 88.4% 94.8%
Portland NAV NAV 91.2%
Perrin Beitel 89.1% 84.1% 90.2%
Glendale 86.4% NAV 91.7%
Lake Mary NAV NAV 93.9%
Ingram NAV NAV 98.0%
Vancouver NAV NAV 95.1%
Tucson 90.9% NAV 98.0%
Duluth NAV NAV 93.7%
San Pedro NAV NAV 81.1%
Vance Jackson NAV NAV 87.7%
Peachtree Corners

86.3% 

NAV 

98.1% 

Inland Wentworth Self Storage Portfolio Properties 86.7% 86.1% 93.2%

 

 

(1)Occupancy history was provided by the seller and is very limited due to multiple changes in operators and/or managers at several of the Inland Wentworth Self Storage Portfolio Properties over the past few years.

(2)Based on the underwritten rent roll dated July 9, 2021.

 

 A-3-28 
   

 

Self Storage – Self Storage Loan #3 Cut-off Date Balance:   $51,050,000
Property Addresses – Various Inland Wentworth Self Storage Portfolio Cut-off Date LTV:   48.3%
    UW NCF DSCR:   3.01x
    UW NOI Debt Yield:   9.3%

 

The Markets. The Inland Wentworth Self Storage Portfolio Properties are located in 10 cities across six states.  Based on the rent comparables, the appraisal concluded to market rents of $0.66 to $1.84 PSF and market vacancy rates of 5.0% to 15.0% for the Inland Wentworth Self Storage Portfolio Properties.  Based on the rent roll dated July 9, 2021, the Inland Wentworth Self Storage Portfolio Properties have in place rents between $0.67 to $1.85 PSF and vacancy rates between 1.9% to 18.9%.

 

The following table presents certain information relating to the rent comparables and the appraisal’s market rent conclusions for the Inland Wentworth Self Storage Portfolio Properties:

 

Market Rent Summary
Property Name Rent Comparables
Average Vacancy
Appraisal Stabilized
Vacancy
Appraisal
Concluded Rent PSF
In Place
Vacancy(1)
In Place Rent PSF(1)
Mesa 8.5% 7.0% $1.13 5.8% $1.08
Phoenix 8.7% 6.0% $1.20 3.4% $1.24
Cinnabar 6.6% 6.0% $1.72 8.8% $1.23
Loop 410 11.6% 12.0% $0.66 5.2% $0.67
Portland 8.8% 10.0% $1.84 8.8% $1.85
Perrin Beitel 8.0% 10.0% $0.95 9.8% $0.74
Glendale 10.0% 7.0% $1.00 8.3% $0.94
Lake Mary 9.2% 10.0% $1.28 6.1% $0.90
Ingram 10.1% 10.0% $1.09 2.0% $0.82
Vancouver 12.5% 10.0% $1.38 4.9% $1.37
Tucson 10.5% 8.0% $1.07 2.0% $1.10
Duluth 9.6% 15.0% $0.89 6.3% $0.95
San Pedro 8.0% 10.0% $0.93 18.9% $0.82
Vance Jackson 9.1% 10.0% $1.31 12.3% $0.99
Peachtree Corners 5.0% 5.0% $0.90 1.9% $0.93

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the underwritten rent roll dated July 9, 2021.

 

The following table presents certain 2021 demographic information for the Inland Wentworth Self Storage Portfolio Properties:

 

Demographics Summary
Property Name City, State

1-mile

 Population 

3-mile

Population

5-mile Population 1-mile Median Household Income

3-mile

Median Household Income

5-mile Median Household Income
Mesa Mesa, AZ 15,684 91,466 296,783 $48,767 $48,353 $51,122
Phoenix Phoenix, AZ 24,580 202,715 452,735 $43,216 $48,230 $50,791
Cinnabar Phoenix, AZ 16,093 102,146 352,613 $51,123 $64,443 $57,478
Loop 410 San Antonio, TX 13,643 126,918 301,980 $40,220 $52,754 $54,183
Portland Portland, OR 8,291 98,881 277,545 $81,408 $78,599 $73,861
Perrin Beitel San Antonio, TX 13,138 97,465 279,357 $38,592 $50,712 $58,358
Glendale Glendale, AZ 21,275 218,682 541,448 $39,126 $39,460 $44,477
Lake Mary Lake Mary, FL 7,040 52,946 156,627 $80,478 $82,232 $72,850
Ingram San Antonio, TX 15,402 118,706 374,554 $42,354 $44,767 $47,345
Vancouver Vancouver, WA 14,989 67,206 200,869 $60,560 $58,597 $67,525
Tucson Tucson, AZ 15,738 97,362 217,980 $36,313 $38,184 $44,192
Duluth Duluth, GA 4,050 73,138 202,132 $75,038 $97,291 $101,503
San Pedro San Antonio, TX 13,492 133,569 345,270 $42,350 $49,523 $45,425
Vance Jackson San Antonio, TX 20,380 154,033 410,818 $34,168 $42,375 $43,825
Peachtree Corners Peachtree Corners, GA 5,766 74,375 242,564 $82,348 $63,329 $58,334

Source: Third party market research report.

 

COVID-19 Update. The Inland Wentworth Self Storage Portfolio Mortgage Loan is current as of its September 2021 debt service payment and is not subject to any forbearance, modification or debt service relief request. As of September 15, 2021, all the Inland Wentworth Self Storage Portfolio Properties are open and operating. The borrower sponsor provided an accounts receivable report dated September 15, 2021, which showed approximately $122,940 (1.7% of underwritten base rent) more than 30 days delinquent. No lease modifications or rent relief was granted.

 

 A-3-29 
   

 

Self Storage – Self Storage Loan #3 Cut-off Date Balance:   $51,050,000
Property Addresses – Various Inland Wentworth Self Storage Portfolio Cut-off Date LTV:   48.3%
    UW NCF DSCR:   3.01x
    UW NOI Debt Yield:   9.3%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the Underwritten Net Cash Flow of the Inland Wentworth Self Storage Portfolio:

 

Cash Flow Analysis(1)  
   2020  5/31/2021 TTM  UW  UW Per SF  
Gross Potential Rent(2)  $9,272,651  $7,793,351  $9,062,462  $11.34  
Parking Income(3)  $0  $0  $441,705  $0.55  
Other Income(4)  $606,724  $655,159  $683,575  $0.86  
Vacancy(2)  ($1,897,993)  $0  ($1,300,231)  ($1.63)  
Credit Loss  ($159,076)  ($171,954)  ($173,822)  ($0.22)  
Concessions  ($271,196)  ($252,820)  ($306,442)  ($0.38)  
Effective Gross Income  $7,551,109  $8,023,736  $8,407,246  $10.52  
               
Real Estate Taxes  $910,758  $909,138  $1,025,853  $1.28  
Insurance  $150,705  $165,112  $122,470  $0.15  
Other Expenses  $2,671,288  $2,703,333  $2,521,040  $3.16  
Total Expenses  $3,732,751  $3,777,584  $3,669,363  $4.59  
               
Net Operating Income(5)  $3,818,358  $4,246,152  $4,737,883  $5.93  
Capital Expenditures  $0  $0  $135,425  $0.17  
Net Cash Flow  $3,818,358  $4,246,152  $4,602,458  $5.76  
               
Occupancy %(6)  86.1%  93.2%  80.4%     
NOI DSCR  2.50x  2.78x  3.10x     
NCF DSCR  2.50x  2.78x  3.01x     
NOI Debt Yield  7.5%  8.3%  9.3%     
NCF Debt Yield  7.5%  8.3%  9.0%     

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender UW.

(2)The seller-provided financials for 5/31/2021 TTM are inconsistent in the reporting of vacant rent across the Inland Wentworth Self Storage Portfolio Properties, with vacant rent either included as a separate line item or netted out of Gross Potential Rent. Therefore, 5/31/2021 TTM Gross Potential Rent is reported net of vacant rent.

(3)Parking Income is included in Gross Potential Rent for 2020 and 5/31/2021 TTM.

(4)Other Income is comprised of tenant paid insurance, merchandise sales, and fee income, as well as billboard income for the Portland and Duluth properties.

(5)The increase in UW Net Operating Income from 5/31/2021 TTM Net Operating Income is primarily driven by the seller increasing occupancy at several of the Inland Wentworth Self Storage Portfolio Properties, with occupancy for the Inland Wentworth Self Storage Portfolio increasing from 86.1% as of December 31, 2020 to 93.2% as of July 9, 2021.

(6)2020 Occupancy % is as of December 31, 2020 and only represents occupancy for the Mesa, Loop 410, and Perrin Beitel properties due to limited occupancy history available from the seller. 5/31/2021 TTM Occupancy % is as of July 9, 2021. UW Occupancy % represents underwritten economic occupancy.

 

Delaware Statutory Trust Master Lease. The borrower has master leased the Inland Wentworth Self Storage Portfolio Properties to the Master Tenant, which is ultimately owned by the guarantor. The Master Tenant is a Delaware limited liability company structured to be bankruptcy-remote. The master lease generally imposes responsibility on the Master Tenant for the operation, maintenance and management of the Inland Wentworth Self Storage Portfolio Properties and payment of all expenses incurred in the maintenance and repair of the Inland Wentworth Self Storage Portfolio Properties, other than capital expenses. The Master Tenant’s interest in all tenant rents was assigned directly to the lender. The master lease is subordinate to the Inland Wentworth Self Storage Portfolio Mortgage Loan and, upon an event of default under the Inland Wentworth Self Storage Portfolio Mortgage Loan documents, the lender has the right to cause the termination of the master lease.

 

The borrower may (i) convert to a different form of entity under Delaware law (a “Conversion Event”) or (ii) transfer one or more of the Inland Wentworth Self Storage Portfolio Properties to a new special purpose entity owned by the same beneficial owners as the borrower in substantially the same proportions as immediately prior to the transfer of the related mortgaged properties (a “Drop Down Contribution”). The lender may deliver a written notice (a “Conversion Notice”) to the borrower and the Signatory Trustee if one or more of the Inland Wentworth Self Storage Portfolio Properties is in jeopardy of being foreclosed upon due to an event of default, and the borrower is required to effect a Conversion Event or a Drop Down Contribution within 10 business days from its receipt of Conversion Notice unless it delivers a tax opinion (a “Conversion Opinion”) outlining (i) the borrower is able to remedy the default situation giving rise to the jeopardy of foreclosure or (ii) that effectuating a Conversion Event or Drop Down Contribution, in light of the circumstances, would not reasonably improve the ability of the borrower to remedy the default situation. If the borrower fails to remedy the default situation within 30 days of the lender’s receipt of the Conversion Opinion then the borrower is required to effect a Conversion Event or Drop Down Contribution, as applicable. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Delaware Statutory Trusts” in the prospectus.

 

 A-3-30 
   

 

Self Storage – Self Storage Loan #3 Cut-off Date Balance:   $51,050,000
Property Addresses – Various Inland Wentworth Self Storage Portfolio Cut-off Date LTV:   48.3%
    UW NCF DSCR:   3.01x
    UW NOI Debt Yield:   9.3%

 

Escrows and Reserves.

 

Real Estate Taxes – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, 1/12 of the estimated annual real estate taxes for each respective property; provided, such monthly deposits will be waived for each applicable property so long as (i) no event of default exists, (ii) the borrower provides the lender, at least 10 days prior to the date on which such taxes are due, satisfactory evidence that all applicable taxes have been paid, and (iii) no DSCR Trigger Event (as defined below) has occurred.

 

Insurance – The borrower is required to deposit into an insurance reserve, on a monthly basis, 1/12 of estimated insurance premiums for each respective property; provided, such monthly deposits will be waived for each applicable property so long as (i) no event of default exists, (ii) no DSCR Trigger Event has occurred, and (iii) the borrower maintains a blanket insurance policy acceptable to the lender.

 

Recurring Replacements – The Inland Wentworth Self Storage Portfolio Mortgage Loan documents provide for an upfront reserve of $180,000 for approved capital expenditures, and if the balance of the reserve falls below $180,000, ongoing monthly deposits of $11,285 into such reserve for approved capital expenditures, until such time as the reserve is restored to $180,000.

 

Lockbox and Cash Management. The Inland Wentworth Self Storage Portfolio Mortgage Loan is structured with no lockbox and with springing cash management. Within five business days of the borrower’s receipt of the lender’s notice that a Cash Sweep Event has occurred, the borrower is required to establish and maintain a cash management account controlled by the lender and the borrower, Master Tenant, or property manager are required to send direction letters to all tenants under commercial leases instructing them to deposit all rents directly into the cash management account. Notwithstanding the foregoing, the borrower, Master Tenant, property manager and asset manager are required to deposit all revenues otherwise received into the cash management account within two business days of receipt. During the continuance of a Cash Sweep Event, all sums on deposit in the cash management account are required to be applied and disbursed in accordance with the Inland Wentworth Self Storage Portfolio Mortgage Loan documents, and in each case in connection with a Cash Sweep Event caused by a DSCR Trigger Event, all excess cash will be held by the lender as additional collateral for the Inland Wentworth Self Storage Portfolio Mortgage Loan.

 

A “Cash Sweep Event” will commence upon:

 

(1)the occurrence of an event of default and will continue until such event of default is cured; or

 

(2)the date on which the debt service coverage ratio as calculated in the Inland Wentworth Self Storage Portfolio Mortgage Loan documents based on the trailing three-month period is less than 1.95x (a “DSCR Trigger Event”) and will continue until such time as the debt service coverage ratio for two consecutive quarters based upon the trailing three-month period immediately preceding the date of determination is at least 2.00x.

 

Additional Secured Indebtedness (not including trade debts). None.

 

Mezzanine Loan and Preferred Equity. Not permitted.

 

Release of Property. At any time after September 1, 2023, and prior to the Inland Wentworth Self Storage Portfolio Mortgage Loan maturity date, the borrower may obtain the release of any of the Inland Wentworth Self Storage Portfolio Properties, provided that, among other things, (i) no event of default has occurred and is continuing, (ii) the borrower prepays a portion of the Inland Wentworth Self Storage Portfolio Mortgage Loan equal to 120% of the allocated loan amount of the property being released (the “Release Amount”), and if such property is released prior to May 2, 2031, the payment of a yield maintenance premium pursuant to the Inland Wentworth Self Storage Portfolio Mortgage Loan documents, (iii) the debt service coverage ratio for the remaining properties following the release is no less than the greater of (x) the debt service coverage ratio for the 12 calendar months immediately preceding such release (provided, however, that for the purposes of this clause (x) the debt service coverage ratio will be deemed to be no greater than 3.01x) and (y) 3.01x, (iv) the debt yield for the remaining properties is no less than the greater of (x) the debt yield for the remaining properties for the 12 calendar months immediately preceding such release (provided, however, that for the purposes of this clause (x) the debt yield will be deemed to be no greater than 9.02%) and (y) 9.02%, (v) the loan-to-value ratio for the remaining properties is no greater than the lesser of (x) the loan-to-value ratio immediately preceding such release and (y) 48.25% (provided, however, that this clause (v) will not apply to the release of any individual property to the extent that, after giving effect to such release, the aggregate allocated loan amount of all the individual properties which have been released is less than 20% of the total original principal balance), and (vi) the release is permitted under REMIC requirements.

 

Right of First Offer / Right of First Refusal. None.

 

Ground Lease. None.

 

Letter of Credit. None.

 

Terrorism Insurance. The borrower is required to obtain and maintain an “all risk” property insurance policy that covers perils of terrorism and acts of terrorism in an amount equal to the “full replacement cost” of the Inland Wentworth Self Storage Portfolio Properties and business interruption insurance of at least 18 months with a 180-day extended period of indemnity. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-31 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 

(GRAPHIC) 

 

 A-3-32 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 

(GRAPHIC) 

 

 A-3-33 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 

(GRAPHIC) 

 

 A-3-34 
   

 

Mortgage Loan No. 4 – Superstition Gateway

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: KeyBank   Single Asset/Portfolio: Single Asset
  Location: Mesa, AZ 85209
Original Balance(1): $47,125,000   General Property Type: Retail
Cut-off Date Balance(1): $47,125,000   Detailed Property Type: Anchored
% of Initial Pool Balance: 5.1%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 2006-2007/2018-2021
Borrower Sponsors: Daniel S. Smith, DANCIN Trust and   Size: 495,204 SF
  Deck, L.L.C. Cut-off Date Balance per SF(1): $156
Guarantors: Daniel S. Smith, DANCIN Trust and Maturity Date Balance per SF(1): $141
  Deck, L.L.C. Property Manager: Troon Management Company
Mortgage Rate: 3.6200%   (borrower-related)
Note Date: 9/16/2021      
First Payment Date: 11/1/2021      
Maturity Date: 10/1/2031   Underwriting and Financial Information(4)
Original Term to Maturity: 120 months   UW NOI: $7,914,811
Original Amortization Term: 360 months   UW NOI Debt Yield(1): 10.3%
IO Period: 60 months   UW NOI Debt Yield at Maturity(1): 11.4%
Seasoning: 0 months   UW NCF DSCR(1): 2.56x (IO)     1.72x (P&I)
Prepayment Provisions(2): L(24),D(92),O(4)   Most Recent NOI: $7,855,520 (6/30/2021 TTM)
Lockbox/Cash Mgmt Status: Hard/Springing   2nd Most Recent NOI: $7,825,009 (12/31/2020)
Additional Debt Type(1): Pari Passu   3rd Most Recent NOI: $7,209,895 (12/31/2019)
Additional Debt Balance(1): $30,000,000   Most Recent Occupancy: 94.2% (8/19/2021)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent Occupancy: 88.4% (12/31/2020)
Reserves(3)   3rd Most Recent Occupancy: 88.2% (12/31/2019)
Type Initial Monthly Cap   Appraised Value (as of): $112,600,000 (8/26/2021)
RE Tax: $676,125 $112,687 N/A   Appraised Value per SF: $227
Insurance: $107,343 $10,734 N/A   Cut-off Date LTV Ratio(1): 68.5%
Recurring Replacements: $6,435 $6,435 $231,651   Maturity Date LTV Ratio(1): 61.9%
TI/LC: $47,871 $47,871 $1,723,344      
Existing TI/LC Reserve: $47,600 $0 N/A      
Rent Concession Reserve: $22,000 $0 N/A      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $77,125,000 93.1%   Loan Payoff: $81,342,904 98.2%
Borrower Equity: $5,701,350 6.9%   Reserves: $907,374 1.1%
        Closing Costs: $576,072 0.7%
Total Sources: $82,826,350 100.0%   Total Uses: $82,826,350 100.0%

 

 

(1)The Superstition Gateway Mortgage Loan (as defined below) is part of the Superstition Gateway Whole Loan (as defined below), which is evidenced by four pari passu promissory notes with an aggregate principal balance of $77,125,000. The Cut-off Date Balance per SF, Maturity Date Balance per SF, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers presented above are based on the aggregate principal balance of the promissory notes comprising the Superstition Gateway Whole Loan.

(2)Defeasance of the Superstition Gateway Whole Loan is permitted at any time after the end of the two-year period commencing on the closing date of the securitization of the last portion of the Superstition Gateway Whole Loan to be securitized. The assumed defeasance lockout period of 24 payments is based on the closing date of this transaction in October 2021.

(3)See “Escrows and Reserves” below for further discussion of reserve information.

(4)The novel coronavirus pandemic is an evolving situation and could impact the Superstition Gateway Mortgage Loan more severely than assumed in the underwriting of the Superstition Gateway Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk FactorsRisks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The fourth largest mortgage loan (the “Superstition Gateway Mortgage Loan”) is part of a whole loan (the “Superstition Gateway Whole Loan”) evidenced by four promissory notes in the aggregate original principal amount of $77,125,000, which is secured by a first priority fee mortgage encumbering an anchored retail property located in Mesa, Arizona (the “Superstition Gateway Property”). The Superstition Gateway Mortgage Loan is evidenced by the controlling Note A-1 and non-controlling Note A-4 with an aggregate original principal amount of $47,125,000. The remaining promissory notes comprising the Superstition Gateway Whole Loan (the “Superstition Gateway Serviced Pari Passu Companion Loans”) are summarized in the below table. The Superstition Gateway Whole Loan will be serviced pursuant to the pooling and servicing agreement for the MSC 2021-L7 securitization trust. Proceeds of the Superstition Gateway Whole Loan, along with approximately $5.7 million of borrower equity, were used to pay off a prior loan, fund reserves and pay closing costs. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement” in the prospectus.

 

 A-3-35 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 


Superstition Gateway Whole Loan Summary

Notes
Original Balance Cut-off Date Balance Note Holder Controlling Note
A-1 $40,000,000 $40,000,000 MSC 2021-L7 Yes
A-2 $20,000,000 $20,000,000 KeyBank No
A-3 $10,000,000 $10,000,000 KeyBank No
A-4 $7,125,000 $7,125,000 MSC 2021-L7 No
Total $77,125,000 $77,125,000    

 

The Borrowers and the Borrower Sponsors. The borrowers are DT-SGE, LLC and DT-SGW, LLC, each an Arizona limited liability company, structured to be bankruptcy-remote with two independent directors. The borrower sponsors and non-recourse carve-out guarantors are Daniel S. Smith, Deck, L.L.C., and DANCIN Trust. Mr. Smith is the president and co-founder of Desert Troon Companies, a commercial real estate company based in Scottsdale, Arizona that manages a diverse portfolio of investments throughout the United States. Desert Troon Companies has been established for more than 30 years, focusing on ownership of commercial, retail and lifestyle properties. Desert Troon Companies’ current development and investment holdings include 600,000 square feet of commercial and retail projects; one fully-developed private golf resort community; a 150-unit apartment complex under development; and a marina consisting of over 1,000 wet and dry slips.

 

The Property. The Superstition Gateway Property is a 495,204 SF anchored retail property situated on a 65.8-acre site in Mesa, Arizona and constructed in two phases in 2006 and 2007. The west phase (“Superstition Gateway West”) of the Superstition Gateway Property contains 244,451 SF of owned net rentable area and ground leased parcels with an aggregate of 100,308 SF of improvements owned by the respective ground tenants, Kohl’s, KFC, Chase Bank, and Del Taco. The east phase (“Superstition Gateway East”) of the Superstition Gateway Property contains 136,906 SF of owned net rentable area and ground leased parcels with an aggregate of 13,539 SF of improvements owned by the respective ground tenants, Chili’s Grill, Village Inn, and In-N-Out Burger. Superstition Gateway West is anchored by Kohl’s and Superstition Gateway East is anchored by AMC Theaters and LA Fitness. The Superstition Gateway Property contains 3,332 parking spaces, resulting in a parking ratio of approximately 6.7 parking spaces per 1,000 square feet. The Superstition Gateway Property is also shadow anchored by a Walmart Supercenter.

 

As of August 19, 2021, the Superstition Gateway Property was 94.2% occupied by 59 tenants. In addition to anchor tenants Kohl’s, LA Fitness, and AMC Theaters, the Superstition Gateway Property contains junior anchors Ross Dress for Less, Bed Bath & Beyond, Michaels, Marshalls, and PetSmart, which collectively represent 25.2% of the NRA and 19.7% of the underwritten base rent. Including Kohl’s, seven tenants totaling 113,847 SF or 23.0% of the NRA and 13.6% of underwritten base rent have ground leases in place where the tenants lease ground from the borrowers and own the related improvements during the applicable ground lease term. Excluding Kohl’s, no other tenant occupies more than 9.1% of the NRA or accounts for more than 9.7% of the underwritten base rent. Since January 2020, 20 tenants totaling 134,428 SF or 27.1% of NRA and 29.6% of the underwritten base rent executed new or renewal leases at the Superstition Gateway Property.

 

Major Tenants.

 

Kohl’s Corporation (88,904 SF, 18.0% of NRA, 2.6% of underwritten rent) (“Kohl’s”). Kohl’s is a specialty department store offering moderately priced, exclusive and national brand apparel, shoes, accessories, beauty and home products. Kohl’s operates more than 1,100 stores across 49 states and employs more than 85,000 people. Situated in Superstition Gateway West, Kohl’s owns its improvements and leases the underlying land under a ground lease that commenced October 1, 2006 and expires January 31, 2027, with eight, five-year renewal options.

 

LA Fitness (45,000 SF, 9.1% of NRA, 9.7% of underwritten rent). LA Fitness is a chain of health clubs with more than 700 clubs across the United States and Canada. LA Fitness has been a tenant at Superstition Gateway East since 2007 and has a current lease expiration of June 30, 2034, with three, five-year renewal options.

 

AMC Theaters (42,280 SF, 8.5% of NRA, 8.9% of underwritten rent). AMC Theaters is an American movie theater chain with approximately 1,000 theaters and 11,000 screens primarily located in the United States and Europe. AMC Theaters has been a tenant at Superstition Gateway East since 2017 and has a lease expiration of May 31, 2033, with three, five-year renewal options.

 

Ross Dress for Less (30,187 SF, 6.1% of NRA, 5.0% of underwritten rent). Ross Dress for Less is an off-price apparel and home fashion department store chain in the United States with 1,611 locations in 40 states, the District of Columbia and Guam. Ross Dress for Less has been a tenant at Superstition Gateway West since 2007 and has a current lease expiration of January 31, 2028, with three, five-year renewal options remaining.

 

Bed Bath & Beyond (28,042 SF, 5.7% of NRA, 4.3% of underwritten rent). Bed Bath & Beyond is an omnichannel retailer that sells an assortment of home, baby, beauty, and wellness merchandise, operating under the three main brands of Bed Bath & Beyond, buybuy BABY, and Harmon Health and Beauty. As of February 27, 2021, Bed Bath & Beyond operated 834 Bed Bath & Beyond stores worldwide. Bed Bath & Beyond has been a tenant at Superstition Gateway West since 2007 and has a current lease expiration of January 31, 2032, and has three, five-year renewal options remaining.

 

 A-3-36 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 

The following table presents certain information relating to the leases at the Superstition Gateway Property:

 

Tenant Summary(1)
Tenant Name

Credit Rating

(Fitch/Moody’s/S&P)(2)

Tenant
SF
Approx. %
of SF
Annual UW
Rent
% of Total Annual
UW Rent
Annual
UW Rent PSF(2)
Lease
Expiration
Term. Options (Y/N)
Kohl’s(3) BBB-/Baa2/BBB- 88,904 18.0% $221,400 2.6% $2.49 1/31/2027 N
LA Fitness NR/NR/NR 45,000 9.1% $813,600 9.7% $18.08 6/30/2034 N
AMC Theaters NR/Caa2/CCC+ 42,280 8.5% $745,080 8.9% $17.62 5/31/2033 N
Ross Dress for Less NR/A2/BBB+ 30,187 6.1% $422,618 5.0% $14.00 1/31/2028 N
Bed Bath & Beyond NR/B1/B+ 28,042 5.7% $364,546 4.3% $13.00 1/31/2032 N
Subtotal/Wtd. Avg.   234,413 47.3% $2,567,244 30.6% $10.95    
                 
Other Tenants   231,960 46.8% $5,827,659 69.4% $25.12    
Vacant   28,831 5.8% $0 0.0% $0    
Total/Wtd. Avg.(4)   495,204 100.0% $8,394,903 100.0% $18.00    

 

 

(1)Information obtained from the underwritten rent roll dated August 19, 2021.

(2)Certain ratings are those of the parent company, whether or not the parent guarantees the lease.

(3)Kohl’s owns its improvements and leases the underlying land under a ground lease that commenced October 1, 2006 and expires January 31, 2027, with eight, five-year renewal options.

(4)Total/Wtd. Avg. Annual UW Rent PSF excludes vacant space.

 

The following table presents certain information relating to the lease rollover schedule at the Superstition Gateway Property:

 

Lease Rollover Schedule(1)
Year # of Leases
Rolling
SF Rolling Annual UW
Rent PSF
Rolling(2)
Approx. % of
Total SF
Rolling
Approx.
Cumulative %
of SF Rolling
Total UW Rent
Rolling(2)
Approx. % of
Total Rent
Rolling
Approx.
Cumulative %
of Total Rent
Rolling
MTM 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2021 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2022 8 20,272 $29.70 4.1% 4.1% $602,150 7.2% 7.2%
2023 3 16,149 $24.84 3.3% 7.4% $401,074 4.8% 12.0%
2024 6 12,380 $30.70 2.5% 9.9% $380,049 4.5% 16.5%
2025 5 11,847 $31.81 2.4% 12.2% $376,835 4.5% 21.0%
2026 9 21,174 $33.17 4.3% 16.5% $702,425 8.4% 29.3%
2027 13 153479 $13.41 31.0% 47.5% $2,057,774 24.5% 53.8%
2028 5 51,824 $18.56 10.5% 58.0% $961,924 11.5% 65.3%
2029 2 24786 $13.37 5.0% 63.0% $331,346 3.9% 69.3%
2030 1 10880 $18.00 2.2% 65.2% $195,840 2.3% 71.6%
2031 3 25,700 $14.40 5.2% 70.4% $370,100 4.4% 76.0%
2032 & Beyond 4 117,882 $17.10 23.8% 94.2% $2,015,386 24.0% 100.0%
Vacant 0 28,831 $0.00 5.8% 100.0% $0 0.0% 100.0%
Total/Wtd. Avg.(2) 59 495,204 $18.00 100.0%       8,394,903 100.0%  

 

 

(1)Information obtained from the underwritten rent roll dated August 19, 2021.

(2)Total/Wtd. Avg. Annual UW Rent PSF Rolling and Total UW Rent Rolling excludes vacant space.

 

COVID-19 Update. The first payment date for the Superstition Gateway Mortgage Loan is November 1, 2021, and as of September 16, 2021, the Superstition Gateway Whole Loan is not subject to any modification or forbearance requests. The borrowers for the previous mortgage loan on the Superstition Gateway Property entered into a forbearance agreement with the previous lender. The previous lender agreed to five months of forbearance of all interest payments and reserve deposits due on the previous loan on the payment dates from May through September 2020, totaling approximately $2,274,809. Such amounts were repaid on December 18, 2020, prior to origination of the current mortgage loan and nine months ahead of schedule. As of September 10, 2021, the borrowers have reported that the Superstition Gateway Property is open and operating, with 100.0% of tenants by occupied NRA and 100.0% of tenants by underwritten base rent having paid their full August 2021 rent payments. Eight tenants (13.7% of NRA and 19.2% of underwritten rent) are still in the process of repaying deferred rent pursuant to the terms of repayment agreements with remaining repayment terms that range between three and 27 months.

 

 A-3-37 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 

The Market. The Superstition Gateway Property is located in Mesa, Maricopa County, Arizona, within the Phoenix-Mesa-Scottsdale metropolitan area. The Superstition Gateway Property is situated in a neighborhood that consists of primarily retail, multifamily, and industrial uses. Primary highway access to the area is provided by U.S. 60 and the Loop 202 Freeway. U.S. 60 is a major arterial that crosses the area in an east-west direction and eventually connects to Interstate 10 near Phoenix. Access to the Superstition Gateway Property from U.S. 60 is provided by South Signal Butte Road. The Phoenix-Mesa Airport is located approximately seven miles southwest of the Superstition Gateway Property and serves as a demand generator and major employer for surrounding residential communities. Other nearby developments include Eastmark, a 3,154-acre master-planned community located approximately three miles south of the Superstition Gateway Property and adjacent to the Elliot Road Technology Corridor, which is home to Apple’s Global Operations Center.

 

According to a third party market research report, the estimated 2021 populations within a one-, three- and five-mile radius of the Superstition Gateway Property were 10,552, 94,401, and 205,358, respectively, which represent annual growth rates since 2010 of 3.90%, 1.87%, and 2.21%. The 2021 median household incomes within the same radii were $86,206, $61,673, and $61,767, respectively. According to a third party market research report, the East Valley multifamily submarket has a vacancy rate of 2.7% and more than 2,000 units under construction as of the second quarter of 2021, with a 284-unit complex under construction just to the north of the Superstition Gateway Property.

 

According to the appraisal, the Superstition Gateway Property is part of the Phoenix retail market and the Gateway Airport retail submarket. As of the second quarter of 2021, the Phoenix retail market consisted of approximately 235.9 million SF of retail space with an overall market vacancy of 7.9% and average asking rents of approximately $15.82 PSF. The Gateway Airport retail submarket consisted of approximately 2.9 million SF of retail space with an overall market vacancy of 4.3% and average asking rents of approximately $12.88 PSF as of the second quarter of 2021. For the trailing four quarters ending as of the second quarter of 2021, the Gateway Airport retail submarket had approximately 54,955 SF of retail inventory delivered and had positive net absorption of 126,769 SF.

 

The appraisal concluded a market rent at the Superstition Gateway Property for large anchor spaces to be $7.00 PSF; junior anchor spaces to be $13.00 PSF; small anchor spaces, fitness spaces, and movie theater spaces to be $18.00 PSF; and restaurant spaces to range from $35.00 PSF to $45.00 PSF.

 

The following table presents certain information relating to comparable retail leases with respect to the Superstition Gateway Property:

 

  Comparable Lease Summary
Property

Year Built

Distance from
Subject

Property Size (SF) 

Tenant Lease Area (SF) Lease Comm. Date Initial Rent PSF Lease Term (Yrs.) Lease Type

Red Mountain Gateway

Mesa, AZ 

2017 9.7 miles 6,000 Cafe Rio 2,800 Jan-18 $40.00 5.0 Triple Net

Augusta Ranch

Mesa, AZ

2000 2.5 miles 97,714 Royal Dental 1,742 Oct-16 $25.34 3.2 Triple Net

The Highland

Gilbert, AZ 

2017 7.6 miles 6,242 Gather Loft 4,860 Feb-20 $38.00 10.0 Triple Net
Higley Plaza
Gilbert, AZ
2017 13.5 miles 54,930 Valley Wellness Spa 2,100 Feb-19 $32.00 5.0 Triple Net
The Steelyard - Gilbert Road Chandler, AZ 2020 21.4 miles 26,201 National Retailer 2,000 Dec-20 $37.00 10.1 Triple Net
Queen Creek Commons Queen Creek, AZ 2021 13.7 miles 22,400 Nail Salon 2,080 Aug-21 $40.00 10.0 Triple Net

Crossroads Towne Center

Chandler, AZ 

2005 17.8 miles 254,109 Local Tenant 1,400 Mar-18 $30.00 5.0 Triple Net
Gilbert Gateway Towne Center North
Gilbert, AZ
2005 8.9 miles 265,878 Retail Tenant 7,631 Feb-21 $16.00 0.0 Triple Net
                     

Source: Appraisal.

 

 A-3-38 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow of the Superstition Gateway Property:

 

Cash Flow Analysis(1)  
   2018  2019  2020  6/30/2021 TTM  UW  UW PSF  
Gross Potential Rent(2)  $7,461,128  $7,835,249  $8,495,776  $8,473,047  $9,063,981  $18.30  
Reimbursements  $2,080,743  $2,182,888  $2,175,296  $2,322,608  $2,639,475  $5.33  
Other Income  $18,585  $5,665  $7,150  $6,600  $0  $0.00  
Vacancy  $0  $0  $0  $0  ($822,749)  ($1.66)  
Effective Gross Income  $9,560,456  $10,023,803  $10,678,222  $10,802,255  $10,880,707  $21.97  
                     
Real Estate Taxes  $1,263,592  $1,187,152  $1,243,410  $1,281,702  $1,303,181  $2.63  
Insurance  $113,126  $128,419  $125,255  $121,138  $122,678  $0.25  
Other Operating Expenses  $1,481,630  $1,498,337  $1,484,548  $1,543,896  $1,540,038  $3.11  
Total Expenses  $2,858,348  $2,813,908  $2,853,212  $2,946,736  $2,965,897  $5.99  
                     
Net Operating Income  $6,702,107  $7,209,895  $7,825,009  $7,855,520  $7,914,811  $15.98  
Capital Expenditures  $0  $0  $0  $0  $99,041  $0.20  
TI/LC  $0  $0  $0  $0  $579,565  $1.17  
Net Cash Flow  $6,702,107  $7,209,895  $7,825,009  $7,855,520  $7,236,205  $14.61  
                     
Occupancy%(3)  84.7%  88.2%  88.4%  94.2%  93.0%     
NOI DSCR (IO)(4)  2.37x  2.55x  2.76x  2.78x  2.80x     
NOI DSCR (P&I)(4)  1.59x  1.71x  1.86x  1.86x  1.88x     
NCF DSCR (IO)(4)  2.37x  2.55x  2.76x  2.78x  2.56x     
NCF DSCR (P&I)(4)  1.59x  1.71x  1.86x  1.86x  1.72x     
NOI Debt Yield(4)  8.7%  9.3%  10.1%  10.2%  10.3%     
NCF Debt Yield(4)  8.7%  9.3%  10.1%  10.2%  9.4%     

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been incorporated into the UW.

(2)UW Gross Potential Rent is greater than the historical periods due to the inclusion of $669,078 for grossed-up vacant space.

(3)Occupancy % shown is the average occupancy for each respective year. 6/30/2021 TTM Occupancy % is as of August 19, 2021. UW Occupancy % represents underwritten economic occupancy.

(4)Debt service coverage ratios and debt yields include the Superstition Gateway Serviced Pari Passu Companion Loans.

 

Escrows and Reserves.

 

Real Estate Taxes - The borrowers deposited approximately $676,125 into a real estate tax reserve at origination and are required to deposit an ongoing monthly amount equal to 1/12 of the annual estimated real estate taxes, which currently equates to approximately $112,687.

 

Insurance - The borrowers deposited approximately $107,343 into an insurance reserve at origination and are required to deposit an ongoing monthly amount equal to 1/12 of the annual insurance premiums, which currently equates to approximately $10,734.

 

Replacements Reserve - The Superstition Gateway Whole Loan documents provide for an upfront reserve of $6,435 for approved capital expenditures, and ongoing monthly deposits of $6,435 into such reserve for approved capital expenditures, provided that such deposits are not required at any time the amount of such reserve equals or exceeds $231,651.

 

TI/LC Reserve - The Superstition Gateway Whole Loan documents provide for an upfront reserve of $47,871 for tenant improvements and leasing commissions, and ongoing monthly deposits of $47,871 into such reserve for tenant improvements and leasing commissions, provided that such deposits are not required at any time the amount of such reserve equals or exceeds $1,723,344.

 

Existing TI/LC Reserve - The Superstition Gateway Whole Loan documents provide for an upfront reserve of $47,600 for outstanding tenant improvement allowances owed to Chipotle and Paleta Bar.

 

Rent Concession Reserve - The Superstition Gateway Whole Loan documents provide for an upfront reserve of $22,000 for rent that has not yet commenced under the existing lease for Paleta Bar.

 

Lockbox and Cash Management. The Superstition Gateway Whole Loan is structured with a hard lockbox and springing cash management. The borrowers are required to direct each tenant of the Superstition Gateway Property to deposit funds directly into the lockbox account controlled by the lender. Notwithstanding the foregoing, the borrowers or property manager are required to deposit all revenues otherwise received into the lockbox account within one business day of receipt. Provided no Cash Sweep Event (as defined below) is in effect, all amounts on deposit in the lockbox account will be transferred on each business day to an account controlled by the borrowers. Upon the occurrence of a Cash Sweep Event, all sums on deposit in the lockbox account are required to be transferred on each business day to a cash management account controlled by the lender and applied and disbursed

 

 A-3-39 
   

 

Retail – Anchored Loan #4 Cut-off Date Balance:   $47,125,000
1614-1959 South Signal Butte Road Superstition Gateway Cut-off Date LTV:   68.5%
10720-10746 East Baseline Road   U/W NCF DSCR:   1.72x
Mesa, AZ 85209   U/W NOI Debt Yield:   10.3%

 

in accordance with the Superstition Gateway Whole Loan documents, with any excess cash held by the lender as additional security for the Superstition Gateway Whole Loan during the continuance of such Cash Sweep Event.

 

A “Cash Sweep Event” will commence upon:

 

(i)the occurrence of an event of default under the Superstition Gateway Whole Loan documents and will continue until such event of default is cured;

 

(ii)the occurrence of any bankruptcy action of the borrowers (in no event will a Cash Sweep Event due to a bankruptcy action of the borrowers be cured);

 

(iii)the occurrence of any bankruptcy action of the property manager, and will continue until the borrowers replace the manager with a qualified manager under a replacement management agreement within 60 days of such bankruptcy action; or

 

(iv)the date on which the amortizing debt service coverage ratio as calculated in the Superstition Gateway Whole Loan documents based on the trailing three-month period is less than 1.20x and will continue until the amortizing debt service coverage ratio based on the trailing three-month period is at least 1.25x for two consecutive quarters.

 

Additional Secured Indebtedness (not including trade debts). In addition to the Superstition Gateway Mortgage Loan, the Superstition Gateway Property also secures the Superstition Gateway Serviced Pari Passu Companion Loans, which have an aggregate Cut-off Date principal balance of $30,000,000. The Superstition Gateway Serviced Pari Passu Companion Loans accrue interest at the same rate as the Superstition Gateway Mortgage Loan. The Superstition Gateway Mortgage Loan is entitled to payments of interest and principal on a pro rata and pari passu basis with the Superstition Gateway Serviced Pari Passu Companion Loans. The holders of the Superstition Gateway Mortgage Loan and the Superstition Gateway Serviced Pari Passu Companion Loans have entered into a co-lender agreement which sets forth the allocation of collections on the Superstition Gateway Whole Loan. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” in the prospectus.

 

Mezzanine Loan and Preferred Equity. Not permitted.

 

Release of Property. Not permitted.

 

Right of First Offer/Right of First Refusal. None.

 

Ground Lease. None.

 

Letter of Credit. None.

 

Terrorism Insurance. The borrowers are required to obtain and maintain “all risk” property insurance that covers perils of terrorism and acts of terrorism in an amount equal to the full replacement cost of the Superstition Gateway Property and business interruption insurance in an amount equal to 100% of the projected gross revenues from the operation of the property for a period of not less than 18 months with a 180-days extended period of indemnity. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-40 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK)

 

 A-3-41 
   

 

Office – Suburban Loan #5 Cut-off Date Balance:   $44,936,586
25700 Interstate 45 Havenwood Office Park Cut-off Date LTV:   64.5%
Spring, TX 77386   U/W NCF DSCR:   1.93x
    U/W NOI Debt Yield:   9.0%

 

 

 A-3-42 
   

 

Office – Suburban Loan #5 Cut-off Date Balance:   $44,936,586
25700 Interstate 45 Havenwood Office Park Cut-off Date LTV:   64.5%
Spring, TX 77386   U/W NCF DSCR:   1.93x
    U/W NOI Debt Yield:   9.0%

 

 

 A-3-43 
   

 

Mortgage Loan No. 5 – Havenwood Office Park

 

Mortgage Loan Information   Mortgaged Property Information
Mortgage Loan Seller: SMC   Single Asset/Portfolio: Single Asset
  Location: Spring, TX 77386
Original Balance: $45,000,000   General Property Type: Office
Cut-off Date Balance: $44,936,586   Detailed Property Type: Suburban
% of Initial Pool Balance: 4.9%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 2017/NAP
Borrower Sponsor: Rodrigo Pelaez Diaz   Size: 239,629 SF
Guarantor: Rodrigo Pelaez Diaz   Cut-off Date Balance per SF: $188
Mortgage Rate: 3.5500%   Maturity Date Balance per SF: $169
Note Date: 7/9/2021   Property Manager: The J. Beard Property
First Payment Date: 9/6/2021     Management Company, LLC
Maturity Date: 8/6/2031   Underwriting and Financial Information(2)
Original Term to Maturity: 120 months   UW NOI(2): $4,047,409
Original Amortization Term: 540 months   UW NOI Debt Yield: 9.0%
IO Period: 0 months   UW NOI Debt Yield at Maturity: 10.0%
Seasoning: 2 months   UW NCF DSCR: 1.93x
Prepayment Provisions: L(26),D(87),O(7)   Most Recent NOI: $1,822,471 (5/31/2021 TTM)
Lockbox/Cash Mgmt Status: Springing/Springing   2nd Most Recent NOI: $1,666,986 (12/31/2020)
Additional Debt Type: NAP   3rd Most Recent NOI: $751,847 (12/31/2019)
Additional Debt Balance: NAP   Most Recent Occupancy: 86.8% (7/6/2021)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent Occupancy: 58.6% (12/31/2020)
Reserves(1)   3rd Most Recent Occupancy: 62.9% (12/31/2019)
Type Initial Monthly Cap   Appraised Value (as of): $69,650,000 (6/17/2021)
RE Tax: $456,795 $57,099 N/A   Appraised Value per SF: $291
Insurance: $41,658 $8,332 N/A   Cut-off Date LTV Ratio: 64.5%
Recurring Replacements: $0 $4,992 $179,722   Maturity Date LTV Ratio: 58.1%
TI/LC: $500,000 $16,667 $1,500,000      
Free Rent Reserve: $937,102 $0 N/A      
Outstanding TI/LC Reserve: $316,970 $0 N/A      
Rent Gap Reserve: $91,832 $0 N/A      
Med-Data Reserve: $0 Springing N/A      
             
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $45,000,000 100.0%   Loan Payoff: $34,237,512 76.1%
        Return of Equity: $7,566,838 16.8%
        Reserves: $2,344,357 5.2%
        Closing Costs: $851,293 1.9%
Total Sources: $45,000,000 100.0%   Total Uses: $45,000,000 100.0%

 

 
(1)See “Escrows and Reserves” below for further discussion of reserve requirements.

(2)The novel coronavirus pandemic is an evolving situation and could impact the Havenwood Office Park Mortgage Loan (as defined below) more severely than assumed in the underwriting of the Havenwood Office Park Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and debt yield metrics presented above and herein. See “Risk FactorsRisks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The fifth largest mortgage loan (the “Havenwood Office Park Mortgage Loan”) is evidenced by a single promissory note in the original principal amount of $45,000,000 and secured by a first priority fee mortgage encumbering an office building located in Spring, Texas (the “Havenwood Office Park Property”). Proceeds from the Havenwood Office Park Mortgage Loan were used to refinance the previous loan secured by the Havenwood Office Park Property, return equity to the borrower, pay closing costs and fund upfront reserves.

 

The Borrower and the Borrower Sponsor. The borrower is Havenwood Land Developments, L.P., a Texas limited partnership and single purpose entity with one independent director. The borrower sponsor and the non-recourse carveout guarantor is Rodrigo Pelaez Diaz. Rodrigo Pelaez Diaz is a partner and founder of Synergy SAR, a commercial real estate investor and developer in the Spring, Texas area. Mr. Diaz currently has an ownership interest in seven commercial properties encompassing approximately 471,000 SF. Mr. Diaz’s portfolio focuses largely on traditional and medical office product type. The borrower sponsor has a total cost basis in the Havenwood Office Park Property of approximately $59.7 million.

 

 A-3-44 
   

 

Office – Suburban Loan #5 Cut-off Date Balance:   $44,936,586
25700 Interstate 45 Havenwood Office Park Cut-off Date LTV:   64.5%
Spring, TX 77386   U/W NCF DSCR:   1.93x
    U/W NOI Debt Yield:   9.0%

 

The Property. The Havenwood Office Park Property consists of one Class A, LEED silver certified, four-story office building developed by the borrower sponsor in 2017. As of July 6, 2021, the Havenwood Office Park Property was currently 86.8% leased and occupied by 18 tenants. The Havenwood Office Park Property offers amenities including an adjacent parking garage, covered walkways, high-quality finishes throughout, a fitness room, a large conference room and an outdoor plaza with seating area. The Havenwood Office Park Property also offers key-card access and 24-hour on-site security. The parking spaces at the Havenwood Office Park Property results in a parking ratio of approximately 4.4 spaces per 1,000 SF. Each floor level at the Havenwood Office Park Property is designed with two floor plates of approximately 31,000 SF each. The floor plates are interconnected by a common lobby, which allows for flexible bay depths and efficient space planning options for tenants of all sizes.

 

Major Tenants.

 

GSA (61,331 SF, 25.6% of NRA, 34.9% of underwritten base rent). The GSA is the nation’s largest government real estate organization, providing workspace for more than 1.2 million federal workers through its public buildings service. The GSA recently signed a lease for a term of 15 years with an initial lease expiration date in June 2036 (the “GSA Lease”). The GSA Lease commenced in June 2021. The GSA is currently in a free rent period through January 2022, which free rent was escrowed at the origination of the Havenwood Office Park Mortgage Loan. The GSA uses the site as a branch of the United States Department of Homeland Security. There are no termination, contraction or appropriation rights contained in the GSA Lease.

 

Med-Data (50,717 SF, 21.2% of NRA, 20.9% of underwritten base rent). Med-Data is a leading provider of technology-enabled revenue cycle management services designed to engage patients, empower hospitals and health systems, and improve financial outcomes throughout the healthcare space. For four decades, Med-Data has partnered with care providers at nearly 2,000 facilities nationwide to serve millions of patients onsite, in the field, and from its regional offices across the U.S. Med-Data has occupied space at the Havenwood Office Park Property since October 2019 and leases its space through September 2026. Med-Data has two five-year lease renewal options remaining. Med-Data has the right to terminate its lease after October 1, 2024 with (i) eight months’ prior written notice and (ii) a termination fee equal estimated to be approximately $615,759 plus unamortized tenant improvements and leasing commissions.

 

The Work Lodge (22,683 SF, 9.5% of NRA, 9.7% of underwritten base rent). The Work Lodge is a co-working space that provides private office suites for teams up to 100 people, shared workspace, virtual mailbox, meeting and conference room spaces and training rooms. The Work Lodge has been a tenant at the Havenwood Office Park Property since July 2017. The Work Lodge’s lease expires in December 2028 and has two five-year lease renewal options remaining. The Work Lodge does not have any unilateral termination options.

 

Enercorp (8,508 SF, 3.6% of NRA, 4.3% of underwritten base rent). Enercorp is an energy solutions company that focuses primarily on designing, building, selling and renting energy technologies. Enercorp has been a tenant at the Havenwood Office Park Property since December 2019. Enercorp’s lease expires in December 2024 and it has one three-year lease renewal option remaining. Enercorp does not have any unilateral termination options.

 

Momentum Title (8,231 SF, 3.4% of NRA, 3.9% of underwritten base rent). Momentum Title is a Texas-based title company serving the greater Houston area. Momentum Title has been at the Havenwood Office Park Property since July 2016, and expanded its footprint at the Havenwood Office Park Property by 4,290 SF in March 2019. Momentum Title’s lease expires in June 2025 and has two five-year lease renewal options remaining. Momentum Title does not have any unilateral termination options.

 

The following table presents a summary regarding the tenants at the Havenwood Office Park Property:

 

Tenant Summary(1)
Tenant Name Credit Ratings (Fitch/Moody’s/S&P)(2) Tenant SF Approx. % of SF Annual UW Rent % of Total Annual UW Rent Annual UW Rent PSF Lease Expiration Termination Option (Y/N) Renewal Options
GSA(3) AAA/Aaa/AA+ 61,331 25.6% $1,525,723 34.9% $24.88 6/30/2036 N NAP
Med-Data(4) NR/NR/NR 50,717 21.2% $912,906 20.9% $18.00 9/30/2026 Y 2 x 5 Yrs
The Work Lodge NR/NR/NR 22,683 9.5% $425,306 9.7% $18.75 12/31/2028 N 2 x 5 Yrs
Enercorp NR/NR/NR 8,508 3.6% $187,176 4.3% $22.00 12/31/2024 N 1 x 3 Yrs
Momentum Title NR/NR/NR 8,231 3.4% $172,686 3.9% $20.98 6/30/2025 N 2 x 5 Yrs
Subtotal/Wtd. Avg.   151,470 63.2% $3,223,798 73.7%    $21.28      
                   
Other Tenants   56,418 23.5% $1,149,543 26.3% $20.38      
Vacant Space   31,741 13.2% $0 0.0% $0.00      
Total/Wtd. Avg.   239,629 100.0% $4,373,341 100.0% $21.04      

 

 
(1)Information is based on the underwritten rent roll dated as of July 6, 2021 with rent steps taken through March 2022 totaling $51,580.

(2)Certain ratings are those of the parent company or government, whether or not the parent guarantees the lease.

(3)The GSA is currently in a free rent period through January 2022, which free rent was escrowed at the origination of the Havenwood Office Park Mortgage Loan.

(4)Med-Data has the right to terminate its lease after October 1, 2024 with (i) eight months’ prior written notice and (ii) a termination fee equal estimated to be approximately $615,759 plus unamortized tenant improvements and leasing commissions.

 

 A-3-45 
   

 

Office – Suburban Loan #5 Cut-off Date Balance:   $44,936,586
25700 Interstate 45 Havenwood Office Park Cut-off Date LTV:   64.5%
Spring, TX 77386   U/W NCF DSCR:   1.93x
    U/W NOI Debt Yield:   9.0%

 

The following table presents certain information with respect to the lease rollover at the Havenwood Office Park Property:

 

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling Annual UW Rent PSF Rolling % of Total SF Rolling

Cumulative

% of SF

Rolling

Annual UW

Rent Rolling

% of Annual UW  Rent

Rolling

Cumulative %

of Annual UW

Rent Rolling

MTM 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2021 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2022 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2023 3 11,904 $22.61 5.0% 5.0% $269,133 6.2% 6.2%
2024 4 21,896 $21.17 9.1% 14.1% $463,567 10.6% 16.8%
2025 2 13,027 $18.21 5.4% 19.5% $237,210 5.4% 22.2%
2026 6 74,599 $18.71 31.1% 50.7% $1,396,098 31.9% 54.1%
2027 0 0 $0.00 0.0% 50.7% $0 0.0% 54.1%
2028 2 25,131 $19.16 10.5% 61.2% $481,610 11.0% 65.1%
2029 0 0 $0.00 0.0% 61.2% $0 0.0% 65.1%
2030 0 0 $0.00 0.0% 61.2% $0 0.0% 65.1%
2031 0 0 $0.00 0.0% 61.2% $0 0.0% 65.1%
2032 & Beyond 1 61,331 $24.88 25.6% 86.8% $1,525,723 34.9% 100.0%
Vacant 0 31,741 $0.00 13.2% 100.0% $0 0.0% 100.0%
Total/Wtd. Avg. 18 239,629 $21.04 100.0%   $4,373,341 100.0%  

 

 
(1)Information is based on the underwritten rent roll dated July 6, 2021 with rent steps taken through March 2022 totaling $51,580.

(2)Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Rollover Schedule.

 

COVID-19 Update. As of September 1, 2021, the Havenwood Office Park Property is open and operating with 100.0% of tenants by occupied NRA and 100.0% of tenants by underwritten base rent having paid their full July and August 2021 rent payments. No tenants requested or were granted rent relief. As of September 6, 2021, the Havenwood Office Park Mortgage Loan is not subject to any modification or forbearance requests. The first payment date of the Havenwood Office Park Mortgage Loan is on September 6, 2021 and the Havenwood Office Park Mortgage Loan is current as of September 6, 2021.

 

The Market. The Havenwood Office Park Property is located in the Houston market and The Woodlands submarket. Major retailers in the area include Kroger, Walmart Supercenter, HEB, Walgreens, and Dollar Tree, as well as numerous casual and quick-serve restaurants, dental offices, several bank branches and freestanding emergency rooms. The approximately 75-acre, 450,000 SF Grand Parkway Marketplace I & II are situated at the southeast corner of Grand Parkway and Kuykendahl Road, just south of the market area. Stores include Target Supercenter, Burlington Coat Factory, PetSmart, Ulta, TJ Maxx, Ross Dress for Less, Five Below, and Famous Footwear. Located along Lake Woodlands Drive, west of Interstate Highway 45 are Spring Mall and Lake Woodlands Plaza. Spring Mall is anchored by JCPenney, Dick’s Sporting Goods, Macy’s, Nordstrom and Dillard’s. Other specialty retailers in the area include Apple, Bath and Body Works, Abercrombie & Fitch and Sephora. Target and Academy are located across Lake Woodlands Drive. While office development is scattered throughout the neighborhood area, a majority is found along I-45. Major employers in Spring, Texas include Anadarko, Baker Hughes, Huntsman and Chevron Phillips. In the southeast corner of the neighborhood area is the ExxonMobil Houston Campus.

 

According to the appraisal, the 2021 estimated population within a one-, three- and five-mile radius of the Havenwood Office Park Property was 11,924, 66,621 and 162,292, respectively; and the 2021 estimated average annual household income within the same radii was approximately $96,413, $126,093 and $132,479, respectively.

 

According to the appraisal, the Havenwood Office Park Property is situated within The Woodlands office submarket of the Houston office market. As of the first quarter of 2021, the Houston office market reported a total inventory of approximately 340.9 million SF with an approximately 18.6% vacancy rate, and an average asking rent of $28.53 PSF. As of the first quarter of 2021, The Woodlands office submarket reported a total inventory of approximately 24.0 million SF with an approximately 15.5% vacancy rate, and an average asking rent of $32.36 PSF.

 

 A-3-46 
   

 

Office – Suburban Loan #5 Cut-off Date Balance:   $44,936,586
25700 Interstate 45 Havenwood Office Park Cut-off Date LTV:   64.5%
Spring, TX 77386   U/W NCF DSCR:   1.93x
    U/W NOI Debt Yield:   9.0%

 

The following table presents certain information relating to the appraisal’s market rent conclusion for the Havenwood Office Park Property:

 

Market Rent Summary
   
Property SF 239,629
Market Rent (PSF) $21.00
Lease Term (Months) 60
Lease Type (Reimbursements) NNN
Rent Increase Projection None
Tenant Improvements (New Tenant) (PSF) $15.00
Tenant Improvements (Renewal) (PSF) $0.00

   
Source: Appraisal

 

The following table presents recent leasing data at comparable office properties with respect to the Havenwood Office Park Property:

 

Comparable Leases Summary

Property Name /

City, State

Built / Renovated NRA Distance from Subject Occ. % Tenant Name Lease Area (SF) Lease Date / Lease Term (mos.) Rent PSF Lease Type

Havenwood Office Park

25700 Interstate 45

Spring, TX

2017 / NAP 239,629(1) - 86.8%(1) - - - - -

Town Center II

1330 Lake Robbins Drive

Spring, TX

1998 / NAP 143,126 3.3 miles 83.4%

Confidential

 

10,151

Jun. 2021 / 60

 

$25.00 NNN

24 Waterway

24 Waterway Avenue

The Woodlands, TX

2008 / NAP 311,938 3.4 miles 90.8%

ChemEx Global

 

24,910

Jul. 2020 / 60

 

$24.50 Gross

Ten Two Hundred Office

10200 Grogans Mill Road

Spring, TX

1980 / NAP 80,825 4.0 miles 79.1% Pepper & Associates 2,918

Feb. 2020 / 68

 

$19.00 NNN

Sierra Pines II

1575 Sawdust Road

Spring, TX

2014 / NAP 163,145 2.5 miles 84.7%

Jones & Carter

 

27,025

Jul. 2017 / 72

 

$24.00 NNN

19221 Southwood Tower

19221 Interstate 45

Shenandoah, TX

1984 / 2004 83,136 3.8 miles 82.3% Liberty Energy Services 2,139

Aug. 2019 / 60

 

$24.00 Gross

 

 

Source: Appraisal, unless otherwise indicated.

(1)Information is based on the underwritten rent roll dated July 6, 2021.

 

 A-3-47 
   

 

Office – Suburban Loan #5 Cut-off Date Balance:   $44,936,586
25700 Interstate 45 Havenwood Office Park Cut-off Date LTV:   64.5%
Spring, TX 77386   U/W NCF DSCR:   1.93x
    U/W NOI Debt Yield:   9.0%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Havenwood Office Park Property:

 

Cash Flow Analysis(1)
  2018 2019 2020 5/31/2021 TTM UW UW PSF
Gross Potential Rent(2) $677,652 $1,482,687 $2,191,712 $2,484,660 $5,030,347 $20.99
Reimbursements $407,752 $907,740 $1,347,044 $1,306,151 $1,719,585 $7.18
Other Income $20,328 $24,486 $34,652 $32,912 $32,912 $0.14
Vacancy and Concessions

$0

$0

$0

$0

($657,006)

($2.74)

Effective Gross Income $1,105,732 $2,414,913 $3,573,408 $3,823,723 $6,125,838 $25.56
             
Taxes $596,041 $600,971 $530,472 $530,472 $685,193 $2.86
Insurance $93,794 $86,726 $89,171 $89,412 $99,979 $0.42
Other Operating Expenses

$723,414

$975,369

$1,286,780

$1,381,368

$1,293,257

$5.40

Total Operating Expenses $1,413,249 $1,663,066 $1,906,423 $2,001,252 $2,078,429 $8.67
             
Net Operating Income ($307,517) $751,847 $1,666,986 $1,822,471 $4,047,409 $16.89
TI/LC $0 $0 $0 $0 $119,815 $0.50
Capital Expenditures

$0

$0

$0

$0

$59,907

$0.25

Net Cash Flow ($307,517) $751,847 $1,666,986 $1,822,471 $3,867,687 $16.14
             
             
Occupancy %(3) 30.6% 62.9% 58.6% 86.8% 90.3%  
NOI DSCR (0.15x) 0.38x 0.83x 0.91x 2.02x  
NCF DSCR (0.15x) 0.38x 0.83x 0.91x 1.93x  
NOI Debt Yield (0.7%) 1.7% 3.7% 4.1% 9.0%  
NCF Debt Yield (0.7%) 1.7% 3.7% 4.1% 8.6%  

 

 
(1)The Havenwood Office Park Property was built in 2017. The increase in Net Operating Income and Occupancy % can be primarily attributed to (i) the initial lease-up after completion of the Havenwood Office Park Property and (ii) the GSA recently signing a 15-year lease for 61,331 SF (25.6% of the NRA) and approximately $1.85 million in underwritten rent and reimbursements. Additionally, the borrower sponsor spent significant capital on COVID-19-related improvements including installation of touchless faucets throughout the building, renovations to outdoor areas for social distancing, automatic swinging doors in the restrooms, elevator air purification systems and the installation of an HVAC needlepoint bipolar ionization system. The capital improvements totaled in the hundreds of thousands of dollars and have not been removed from the historical operating expenses.

(2)UW Gross Potential Rent is based on the underwritten rent roll dated July 6, 2021 with vacant space grossed up to market rents and rent steps taken through March 2022 totaling $51,580.

(3)Occupancy % is as of December 31, of each respective year except for 5/31/2021 TTM, which is as of July 6, 2021. UW Occupancy % represents underwritten economic occupancy.

 

Escrows and Reserves.

 

The borrower deposited at origination approximately (i) $456,795 for property taxes, (ii) $41,658 for insurance, (iii) $500,000 for future tenant improvements and leasing commissions, (iv) $925,432 for free rent related to the GSA, (v) $316,970 for outstanding tenant improvements and leasing commissions, (vi) $51,855 for a rent gap reserve related to Synergy SAR, (vii) $39,977 for a rent gap reserve for Houston Association of Realtors, Inc. and (viii) $11,670 for free rent related to Silver Spring Healthcare.

 

Real Estate Taxes and Insurance - The borrower is required to reserve monthly 1/12 of the estimated annual property taxes (currently approximately $57,099) and 1/12 of the estimated annual insurance premiums (currently approximately $8,332).

 

Recurring Replacements Reserve - The borrower is required to reserve $4,992 monthly for replacements, subject to a cap of $179,722.

 

TI/LC Reserve - Ongoing deposits into the TI/LC Reserve are required in the amount of $16,667 per month, subject to a cap of $1,500,000. The TI/LC Reserve cap will be lowered to $500,000 upon the renewal of Med-Data’s lease for at least five years or a replacement tenant entering into a replacement lease for the Med-Data space for at least five years.

 

Med-Data Reserve - Upon the occurrence of a Med-Data Trigger Event (as defined below), the borrower will be required to deposit on each monthly payment date until such Med-Data Trigger Event is cured $167,000. Such amounts will be held for tenant improvements and leasing commissions that may be incurred in connection with re-leasing the Med-Data space. Additionally, any lease termination payments received from Med-Data are required to be deposited into the Med-Data Reserve.

 

A “Med-Data Trigger Event” commences if Med-Data or an approved replacement tenant (a “Med-Data Tenant”) (i) fails to extend its lease on or before the date that is 12 months prior to its lease expiration, (ii) defaults under its lease, (iii) goes dark or otherwise ceases operations in its leased space, (iv) sublets more than 15% of its leased space, (v) vacates or gives notice to vacate its leased space, (vi) terminates or gives notice to terminate its lease, (vii) becomes a debtor in any bankruptcy or other insolvency proceeding or (viii) fails to deliver to the lender on or before October 1, 2023 a written estoppel that irrevocably waives any and all termination rights available to the Med-Data Tenant under the related lease.

 

 A-3-48 
   

 

Office – Suburban Loan #5 Cut-off Date Balance:   $44,936,586
25700 Interstate 45 Havenwood Office Park Cut-off Date LTV:   64.5%
Spring, TX 77386   U/W NCF DSCR:   1.93x
    U/W NOI Debt Yield:   9.0%

 

A Med-Data Tenant Trigger Event will terminate: with regard to clause (ii), upon the Med-Data Tenant curing such default, with regard to clause (iii), upon the Med-Data Tenant resuming ordinary business operations in the entirety of the leased space for at least two calendar quarters, with regard to clauses (v) and (vi), upon the written rescission of such Med-Data Tenant’s notice to vacate or terminate, with regard to clause (vii), if the lease for the Med-Data Tenant is assumed or affirmed in such proceeding and the Med-Data Tenant, among other things, is discharged from bankruptcy such that no proceedings are ongoing, with regard to clause (viii), the borrower delivers to the lender a written notice or signed estoppel from the Med-Data Tenant that such tenant waives any and all termination rights available under its lease, and with regard to clauses (i) through (vii) above, (1) upon the borrower depositing $2,000,000 into the Med-Data Reserve, not including any lease termination payments received from or otherwise with respect to, or unamortized tenant improvements attributable to, the Med-Data Tenant or (2) upon (x) the full execution and delivery to the lender of an approved lease extension (solely with regard to clause (i) above) or one or more approved replacement leases with respect to the entirety of the Med-Data Tenant’s leased space or (ii) a portion of the Med-Data space equal to or greater than 70% of the square footage of the Med-Data space as reasonably determined by the lender provided that, upon and following such re-tenanting of less than the entirety of the Med-Data space, the lender determines that (a) at least 80% of the square footage of the Havenwood Office Park Property is occupied, (b) the Havenwood Office Park Property supports a debt yield (as calculated by the lender) equal to or greater than 8.5%, and (c) the amortizing debt service coverage ratio (based on the trailing 12 calendar months) is equal to or greater than 1.45x for two consecutive calendar quarters, (y) delivery of satisfactory estoppels from the Med-Data Tenant or approved replacement tenant(s) and (z) delivery of evidence satisfactory to the lender that all tenant improvements and leasing commissions related to the re-leasing of the Med-Data Tenant space for which the borrower is responsible have been paid.

 

Lockbox and Cash Management. The Havenwood Office Park Mortgage Loan is structured with a springing lockbox and springing cash management. Prior to the occurrence of a Sweep Event Period (as defined below), all rents will be deposited into an account designated by the borrower. The Havenwood Office Park Mortgage Loan requires that during the continuance of a Sweep Event Period, the borrower must deliver tenant direction letters to the tenants directing such tenants to pay all rents into the lockbox account. Upon the occurrence and during the continuance of a Sweep Event Period, all funds in the lockbox account are required to be swept daily to a cash management account under the control of the lender to be applied and disbursed in accordance with the Havenwood Office Park Mortgage Loan documents and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Havenwood Office Park Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the Havenwood Office Park Mortgage Loan. To the extent that no Sweep Event Period is continuing, all excess cash flow funds are required to be disbursed to the borrower.

 

A “Sweep Event Period” will commence upon the earliest of the following: (i) the occurrence and continuance of an event of default, (ii) the date on which the debt service coverage ratio (calculated assuming a 30-year amortization period) based on the trailing 12-month period is less than 1.15x and (iii) the occurrence of a Major Tenant Trigger Event.

 

A Sweep Event Period will end: with regard to clause (i), upon the cure of such event of default, with regard to clause (ii), when the debt service coverage ratio (calculated assuming a 30-year amortization period) based on the trailing 12-month period is at least 1.20x for two consecutive calendar quarters and with regard to clause (iii), when such Major Tenant Trigger Event is cured, as further described below.

 

A “Major Tenant Trigger Event” commences if the GSA or an approved replacement tenant (a “Major Tenant”) (i) fails to renew its lease on or before the date that is 12 months prior to its lease expiration, (ii) defaults under its lease, (iii) goes dark or otherwise ceases operations in its leased space, (iv) sublets any or all of its leased space, (v) vacates or gives notice to vacate its leased space, (vi) terminates or gives notice to terminate its lease or (vii) becomes a debtor in any bankruptcy or other insolvency proceeding.

 

A Major Tenant Trigger Event will terminate: with regard to clause (ii), upon the Major Tenant curing such default, with regard to clause (iii), upon the Major Tenant resuming ordinary business operations in the entirety of the leased space for at least one calendar quarter, with regard to clauses (v) and (vi), upon the written rescission of such Major Tenant’s notice to vacate or terminate, with regard to clause (vii), if the lease for the Major Tenant is assumed or affirmed in such proceeding and the Major Tenant, among other things, is discharged from bankruptcy such that no proceedings are ongoing, and with regard to clauses (i) through (vii) above, upon (x) the full execution and delivery to the lender of an approved lease extension (solely with regard to clause (i) above) or one or more approved replacement leases with respect to the entirety of the Major Tenant’s leased space, (y) delivery of satisfactory estoppels from the Major Tenant or approved replacement tenant(s) and (z) delivery of evidence satisfactory to the lender that all tenant improvements and leasing commissions related to the re-leasing of the Major Tenant space for which the borrower is responsible have been paid.

 

Additional Secured Indebtedness (not including trade debts). None.

 

Mezzanine Loan and Preferred Equity. Not permitted.

 

Release of Property. Not permitted.

 

Ground Lease. None.

 

Letter of Credit. None.

 

Right of First Offer/Right of First Refusal. None.

 

Terrorism Insurance. The borrower is required to obtain and maintain property insurance that covers perils of terrorism and acts of terrorism in an amount equal to the full replacement cost of the Havenwood Office Park Property and business interruption insurance for 18 months with a 180-day extended period of indemnity. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-49 
   

 

Office – Suburban Loan #6 Cut-off Date Balance:   $40,000,000
201 Helios Way Helios Plaza Cut-off Date LTV:   64.1%
Houston, TX 77079   UW NCF DSCR:   3.10x
    UW NOI Debt Yield:   9.1%

 

 

 A-3-50 
   

 

Office – Suburban Loan #6 Cut-off Date Balance:   $40,000,000
201 Helios Way Helios Plaza Cut-off Date LTV:   64.1%
Houston, TX 77079   UW NCF DSCR:   3.10x
    UW NOI Debt Yield:   9.1%

 

 

 A-3-51 
   

 

Mortgage Loan No. 6 – Helios Plaza

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: BMO   Single Asset/Portfolio: Single Asset
  Location: Houston, TX 77079
Original Balance(1): $40,000,000   General Property Type: Office
Cut-off Date Balance(1): $40,000,000   Detailed Property Type: Suburban
% of Initial Pool Balance: 4.3%   Title Vesting: Fee
Loan Purpose: Acquisition   Year Built/Renovated: 2009/NAP
Borrower Sponsor: AGC Equity Partners Holding Ltd.   Size: 377,185 SF
Guarantor: HOUCRE I Cayman Holding Ltd.   Cut-off Date Balance Per SF(1): $314
Mortgage Rate: 2.9000%   Maturity Date or ARD Balance Per SF(1)(2): $314
Note Date: 9/15/2021   Property Manager: Transwestern Property
First Payment Date: 11/6/2021     Company SW GP, L.L.C.
Anticipated Repayment Date(2): 10/6/2026      
Maturity Date: 10/6/2031      
Original Term to Maturity(2): 60 months   Underwriting and Financial Information(5)
Original Amortization Term(2): 0 months   UW NOI: $10,793,013
IO Period(2): 60 months   UW NOI Debt Yield(1): 9.1%
Seasoning: 0 months   UW NOI Debt Yield at Maturity(1)(2): 9.1%
Prepayment Provisions(3): L(24),DorYM1(31),O(5)   UW NCF DSCR(1): 3.10x
Lockbox/Cash Mgmt Status: Hard/Springing   Most Recent NOI: $10,115,465 (6/30/2021 TTM)
Additional Debt Type(1): Pari Passu   2nd Most Recent NOI: $10,015,401(12/31/2020)
Additional Debt Balance(1): $78,500,000   3rd Most Recent NOI: $9,819,021(12/31/2019)
Future Debt Permitted (Type): No (NAP)   Most Recent Occupancy: 100.0% (10/6/2021)
Reserves(4)   2nd Most Recent Occupancy: 100.0% (12/31/2020)
Type Initial Monthly Cap   3rd Most Recent Occupancy: 100.0% (12/31/2019)
RE Tax: $0 Springing N/A   Appraised Value (as of): $185,000,000 (8/18/2021)
Insurance: $0 Springing N/A   Appraised Value Per SF: $490
Replacement Reserve: $0 Springing N/A   Cut-off Date LTV Ratio(1): 64.1%
TI/LC Reserve: $0 Springing N/A   Maturity Date LTV Ratio(1)(2): 64.1%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan Amount(1): $118,500,000 64.3%   Purchase Price: $178,000,000 96.6%
Borrower Equity: $65,705,360 35.7%   Additional Consideration(6): $5,114,012 2.8%
        Closing Costs: $1,091,349 0.6%
Total Sources: $184,205,360 100.0%   Total Uses: $184,205,360 100.0%

 

 
(1)The Helios Plaza Mortgage Loan (as defined below) is part of the Helios Plaza Whole Loan (as defined below), which is comprised of five pari passu promissory notes with an aggregate original principal balance of $118,500,000. The Cut-off Date Balance Per SF, Maturity Date or ARD Balance Per SF, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio, and Maturity Date LTV Ratio numbers presented above are based on the applicable aggregate principal balance of the Helios Plaza Whole Loan.

(2)The Helios Plaza Whole Loan is structured with an Anticipated Repayment Date (“ARD”) of October 6, 2026 and a final maturity date of October 6, 2031. Prior to the ARD, the Helios Plaza Whole Loan will accrue interest at a rate equal to the Initial Interest Rate (as defined below). From and after the ARD, until the outstanding principal balance of the Helios Plaza Whole Loan and all accrued interest has been paid in full, or until the final maturity date of October 6, 2031, whichever event occurs first, the Helios Plaza Whole Loan will accrue interest at a rate equal to the Extension Rate (as defined below), and, after the payment of interest at the Initial Interest Rate and any applicable reserves and fees in accordance with the Helios Plaza Whole Loan documents, all excess cash flow from the Helios Plaza Property will be collected by the lender and applied as follows: first, to reduce the principal balance of the Helios Plaza Whole Loan until the entire outstanding principal balance is paid in full, and second, to pay any additional interest on the Helios Plaza Whole Loan that has accrued at the Extension Rate and has been deferred until repayment of the Helios Plaza Whole Loan. The information presented in the charts above for Original Term to Maturity, Original Amortization Term, Maturity Date or ARD Balance per SF, UW NOI Debt Yield at Maturity and Maturity Date LTV Ratio are based on the ARD.

(3)Defeasance of the Helios Plaza Whole Loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last portion of the Helios Plaza Whole Loan to be securitized and (b) November 6, 2025. The assumed defeasance lockout period of 24 payments is based on the closing date of this transaction in October 2021.

(4)See “Escrows and Reserves” below for further discussion of reserve requirements.

(5)The novel coronavirus pandemic is an evolving situation and could impact the Helios Plaza Whole Loan more severely than assumed in the underwriting of the Helios Plaza Whole Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk Factors—Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

(6)In conjunction with the acquisition, the borrower paid defeasance costs of approximately $5,539,300 associated with the seller’s debt prepayment and received a seller rent credit of approximately $425,289.

 

The Mortgage Loan. The sixth largest mortgage loan (the “Helios Plaza Mortgage Loan”) is part of a whole loan (the “Helios Plaza Whole Loan”) evidenced by five pari passu notes in the aggregate original principal balance of $118,500,000. The Helios Plaza Whole Loan was co-originated by BMO and Barclays Capital Real Estate Inc. (“Barclays”) and is secured by a first priority fee mortgage encumbering an office property located in Houston, Texas (the “Helios Plaza Property”).

 

 A-3-52 
   

 

Office – Suburban Loan #6 Cut-off Date Balance:   $40,000,000
201 Helios Way Helios Plaza Cut-off Date LTV:   64.1%
Houston, TX 77079   UW NCF DSCR:   3.10x
    UW NOI Debt Yield:   9.1%

 

The non-controlling Notes A-2 and A-3, with an aggregate original principal balance of $40,000,000, represent the Helios Plaza Mortgage Loan and will be included in the MSC 2021-L7 securitization trust. The controlling Note A-4 and the non-controlling Notes A-1 and A-5, with an aggregate original principal balance of $78,500,000 (the “Helios Plaza Pari Passu Companion Loans”) will be held by BMO and Barclays and are expected to be contributed to one or more future securitizations. The Helios Plaza Whole Loan will initially be serviced pursuant to the pooling and servicing agreement for the MSC 2021-L7 securitization; however, once Note A-4 is contributed to a securitization trust, the Helios Plaza Whole Loan will be serviced pursuant to the pooling and servicing agreement for the securitization to which Note A-4 is contributed. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu Whole Loans” in the prospectus.

 

The Helios Plaza Whole Loan has a 5-year interest-only term through the ARD of October 6, 2026. Prior to the ARD, the Helios Plaza Whole Loan will accrue interest at a rate equal to 2.9000% per annum (the “Initial Interest Rate”). From and after the ARD, until the outstanding principal balance of the Helios Plaza Whole Loan and all accrued interest has been paid in full, or until the final maturity date of October 6, 2031, whichever event occurs first, (i) the Helios Plaza Whole Loan will accrue interest at a rate equal to 2.50% plus the Initial Interest Rate (the “Extension Rate”), with interest accrued at the excess of the Extension Rate over the Initial Rate deferred until principal is repaid in full, and, (ii) after the payment of interest at the Initial Interest Rate and any applicable reserves and fees in accordance with the Helios Plaza Whole Loan documents, all excess cash flow from the Helios Plaza Property will be collected by the lender and applied as follows: first, to reduce the principal balance of the Helios Plaza Whole Loan until the entire outstanding principal balance is paid in full, and second, to pay any additional interest on the Helios Plaza Whole Loan that has accrued at the Extension Rate and has been deferred until repayment of the Helios Plaza Whole Loan. The Helios Plaza Whole Loan proceeds along with borrower sponsor equity were used to purchase the Helios Plaza Property for $178.0 million, pay the seller’s defeasance costs and pay closing costs.

 

Note Summary
Notes Original Principal Balance Cut-off Date Balance Note Holder Controlling Interest
A-1 $30,000,000 $30,000,000 BMO No
A-2 $25,000,000 $25,000,000 MSC 2021-L7 No
A-3 $15,000,000 $15,000,000 MSC 2021-L7 No
A-4 $28,500,000 $28,500,000 BMO Yes
A-5 $20,000,000 $20,000,000 Barclays No
Total $118,500,000 $118,500,000    

 

The Borrower and the Borrower Sponsor. The borrower is HOUCRE1 Investments LP, a Delaware limited partnership structured with two independent directors. The borrower is indirectly owned by HOUCRE I Cayman Holding Ltd (99%) and C&M Holding Ltd (1%, controlling member). The borrower sponsor is AGC Equity Partners Holding Ltd. (“AGC”), which indirectly owns C&M Holding Ltd. AGC, and which does not have any guarantee obligations under the Helios Plaza Mortgage Loan, is a London-based investment company established in 2009 that currently has approximately $6.5 billion assets under management. The non-recourse guarantor is HOUCRE I Cayman Holding Ltd. which entity does not have significant assets other than its interest in the borrower.

 

The Property. The Helios Plaza Property is a Class A+, 6-story office property totaling 377,185 SF, located in Houston, Texas. The Helios Plaza Property was built in 2009 and offers a structured parking garage with 1,699 spaces, resulting in a parking ratio of 4.5 spaces per 1,000 SF of net rentable area. The Helios Plaza Property is the first LEED Platinum certified building in Houston and features a fully equipped trading floor backed by infrastructure with redundant systems along with a complete building management system, providing monitoring and control functions for the electrical, mechanical, and security systems. Additional amenities include a 17,232 SF ground floor cafeteria, multiple enclosed meeting rooms, a 240-person capacity main conference center, and an 11,522 SF wellness center.

 

The Helios Plaza Property was constructed as a build-to-suit for, and as of October 6, 2021, was 100.0% leased to, Amoco Properties (“Amoco”), a subsidiary of BP Corporation North America (“BP N.A.”). The Helios Plaza Property is located adjacent to BP N.A.’s U.S headquarters, the Westlake Campus.

 

Major Tenant.

 

Amoco Properties (377,185 SF, 100.0% of net rentable area, 100.0% of underwritten rent). Amoco is a wholly-owned subsidiary of BP N.A. (rated NR/A3/A- by Fitch/Moody’s/S&P), which guarantees the lease. BP N.A. is wholly-owned by BP plc, a global energy company with a $94 billion market capitalization. BP N.A’s operations comprise substantially all of BP plc’s upstream and downstream activities in North America. BP plc was incorporated in 1889 and is based in Houston, Texas. The BP N.A. lease guarantee is subject to a cap of $275 million, which burns down by the amount of base rent already paid under the lease.

 

The Helios Plaza Property was built-to-suit for Amoco and houses BP N.A.’s gas and power trading operations, central disaster command center, wind operations and remote operations center. The trading floor at the Helios Plaza Property is one of two major BP N.A. trading operations in the United States, and one of five in the world. The Helios Plaza Property serves as BP N.A.’s central disaster command center in the event of a major disruptive event such as a hurricane or large-scale oil spill. The Helios Plaza Property also contains a remote operations center that centrally monitors all BP-operated wind farms on a continuous basis. According to the borrower sponsor, Amoco invested approximately $10.2 million into the Helios Plaza Property, converting the existing gas turbine and replacing the system with a new generator and prefabricated chiller/pump package that is expected to be more cost-effective and maintain redundancy.

 

The Amoco Properties Lease (the “Amoco Lease”). The Amoco Lease has a commencement date of December 16, 2016, and a current expiration date of December 15, 2031. There are three 5-year renewal options with notice of exercise sent to the landlord not less than 12 months and not more than 36 months prior to expiration of the current term, and no unilateral termination options. Amoco is required to pay absolutely net base rent and additional rent throughout the Amoco Lease term, and has fixed 2.0% annual rent escalations.

 

 A-3-53 
   

 

Office – Suburban Loan #6 Cut-off Date Balance:   $40,000,000
201 Helios Way Helios Plaza Cut-off Date LTV:   64.1%
Houston, TX 77079   UW NCF DSCR:   3.10x
    UW NOI Debt Yield:   9.1%

 

The following table presents the annual base rent under the Amoco Lease for the designated years:

 

Amoco Lease Base Rent Schedule
Start Date End Date Lease Year Annual Base Rent
12/16/2020 12/15/2021  5 $10,206,929.31
12/16/2021 12/15/2022  6 $10,411,067.90
12/16/2022 12/15/2023  7 $10,619,289.26
12/16/2023 12/15/2024  8 $10,831,675.04
12/16/2024 12/15/2025  9 $11,048,308.54
12/16/2025 12/15/2026 10 $11,269,274.71
12/16/2026 12/15/2027 11 $11,494,660.21
12/16/2027 12/15/2028 12 $11,724,553.41
12/16/2028 12/15/2029 13 $11,959,044.48
12/16/2029 12/15/2030 14 $12,198,225.37
12/16/2030 12/15/2031 15 $12,442,189.88

 

The base rent payable in connection with renewals of the Amoco Lease will be based on 90% of the fair market rental rate applicable to the triple net annual amount per rentable square foot a willing tenant would pay and a willing landlord would accept in arm’s length, bona fide negotiations for space of comparable size, use and quality to the Helios Plaza Property at the time of determination of the then applicable renewal option based upon comparable lease transactions made in other similarly classed buildings in the Katy Freeway/Energy Corridor. Such fair market rent will take into account a number of factors outlined in the Amoco Lease, including location, efficiency of space, and length of term, and is required to be provided to Amoco by landlord within 30 days after receiving the renewal notice.

 

Amoco is required to maintain insurance as set forth in the Amoco Lease, however, as long as no event of default has occurred and the self-insurance conditions under the Amoco Lease are met, Amoco may fulfill its insurance obligations under the Amoco Lease by self-insurance. Under the terms of the Helios Plaza Whole Loan, the borrower is entitled to rely on Amoco’s self-insurance, provided, among other things, BP N.A. maintains a rating of A- or better from S&P. Amoco has the right to sublet all or any portion of the Helios Plaza Property and to assign its rights under the Amoco Lease without landlord’s consent to any permitted transferee (successors, affiliates or third-party entities that are rated at least Baa3 by Moody’s or BBB- by S&P) under the Amoco Lease. Amoco is permitted to sublease the land or any portions thereof and sublease portions of the building (but not the entire building, except to permitted transferees under the Amoco Lease) without landlord’s consent, but must provide written notice to landlord within 30 days of any such sublease. In all other instances Amoco is not permitted to assign or sublet without landlord’s written prior consent. Amoco will be released from all obligations after the date of a transfer or permitted transfer under the Amoco Lease provided the transferee or the transferee’s guarantor has a credit rating of ‘’Baa3” or higher according to Moody’s, or a credit rating of “BBB-” or higher according to S&P, as of the date of such transfer or permitted transfer.

 

The following table presents a summary regarding the sole tenant at the Helios Plaza Property:

 

Tenant Summary(1)
Tenant Name

Credit Rating (Fitch/Moody’s/

S&P)(2)

Tenant SF Approx.% of SF Annual UW Rent(3) Annual UW Rent PSF(3) App. % of Total Annual UW Rent Term. Option Renewal Options Lease Expiration
Amoco Properties NR/A3/A- 377,185 100.0% $10,793,013 $28.61 100.0% N 3 x 5-yr 12/15/2031
Subtotal/Wtd. Avg.   377,185 100.0% $10,793,013 $28.61 100.0%      
                   
Vacant Space   0 0.0% $0 $0.00 0.0%      
Total/Wtd. Avg.   377,185 100.0% $10,793,013 $28.61 100.0%      

 

 
(1)Information is based on the underwritten rent roll.

(2)Ratings represent those of the parent company, BP Corporation North America, which guarantees the lease.

(3)Annual UW Rent includes rent steps of $204,139 through December 2021 and straight lined rent of $381,945 for Amoco through the Helios Plaza Whole Loan term.

 

 A-3-54 
   

 

Office – Suburban Loan #6 Cut-off Date Balance:   $40,000,000
201 Helios Way Helios Plaza Cut-off Date LTV:   64.1%
Houston, TX 77079   UW NCF DSCR:   3.10x
    UW NOI Debt Yield:   9.1%

 

The following table presents certain information relating to the lease rollover at the Helios Plaza Property:)

 

Lease Rollover Schedule(1)
Year # of Leases Rolling SF Rolling Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling(2) Annual UW Rent PSF Rolling Approx. % of Total UW Rent Rolling Approx. Cumulative % of Total UW Rent Rolling
MTM 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2021 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2022 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2023 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2024 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2025 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2026 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2027 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2028 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2029 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2030 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2031 1 377,185 100.0% 100.0% $10,793,013 $28.61 100.0% 100.0%
2032 & Beyond 0 0 0.0% 100.0% $0 $0.00 0.0% 100.0%
Vacant 0 0 0.0% 100.0% $0 $0.00 0.0% 100.0%
Total/Wtd. Avg. 1 377,185 100.0%   $10,793,013 $28.61 100.0%  

 

 
(1)Information is based on the underwritten rent roll.

(2)Total UW Rent Rolling includes rent steps of $204,139 through December 2021 and straight-lined rent of $381,945 for Amoco through the Helios Plaza Whole Loan term.

 

COVID-19 Update. The first debt service payment for the Helios Plaza Whole Loan is due in November 2021. As of September 15, 2021, the Helios Plaza Whole Loan is not subject to any forbearance, modification or debt service relief request. As of September 1, 2021, the borrower has reported that the Helios Plaza Property is open and operating, with the sole tenant having paid its full September 2021 rent payment. Amoco has not been granted any rent relief and has not missed any rent payments.

 

Market Overview. The Helios Plaza Property is located in Houston, Texas within the Energy Corridor. Major employers in the area include energy sector companies such as Citgo, ConocoPhillips and Shell Oil Company, along with non-energy companies such as Sysco and Gulf States Toyota Distributors, both of which are headquartered in the region. The Helios Plaza Property is located off Interstate 10 in the Katy Freeway submarket of Houston’s Energy Corridor, approximately 16-miles west of the Houston central business district. The Energy Corridor area contains more buildings than any other Houston-area market with nearly 200 buildings. The Helios Plaza Property’s local area is a combination of established single-family developments, newer apartment buildings and suburban office buildings. Primary access to the Helios Plaza Property is provided by Interstate 10, Westpark Tollway, Texas 8 Beltway and State Highway 6. According to the appraisal, as of the second quarter of 2021, the Houston office market had approximately 189.4 million SF of office space inventory, overall vacancy in the market was approximately 25.4% and asking rent was $30.89 PSF. According to the appraisal, as of the second quarter of 2021, the Katy Freeway office submarket had approximately 29.6 million SF of office space inventory, overall vacancy was approximately 28.6% and Class A average asking rent was $34.84 PSF. According to the appraisal, the 2020 estimated population within a 5.0-mile radius was approximately 241,628, with average annual household income of approximately $109,661.

 

The appraiser concluded a market rent for the Helios Plaza Property of $28.00 PSF, in line with the underwritten rent of $28.61 PSF.

 

The following table presents comparable office leases with respect to the Helios Plaza Property:

 

Comparable Office Lease Summary
  Lease Type Term (Years) Size (SF) Lease Date Rent PSF Lease Type
Comparable 1 New (1st Gen) 12.5 50k-100k SF Jun. 2021 $26.67 NNN
Comparable 2 New (2nd Gen) 11.0 50k-100k SF Feb. 2022 $21.50 NNN
Comparable 3 New (1st Gen) 13.5 50k-100k SF Jan. 2022 $36.50 NNN
Comparable 4 New (1st Gen) 11.5 50k-100k SF Jan. 2021 $25.00 NNN
Comparable 5 New (2nd Gen) 12.3 50k-100k SF Sep. 2021 $22.00 NNN
Comparable 6 New (2nd Gen) 13.0 Over 100k SF Jan. 2020 $29.50 NNN
Comparable 7 New (2nd Gen) 11.3 Over 100k SF May 2020 $22.00 NNN

Source: Appraisal.

 

 A-3-55 
   

 

Office – Suburban Loan #6 Cut-off Date Balance:   $40,000,000
201 Helios Way Helios Plaza Cut-off Date LTV:   64.1%
Houston, TX 77079   UW NCF DSCR:   3.10x
    UW NOI Debt Yield:   9.1%

 

Underwritten Net Cash Flow. The following table presents certain information relating to the Underwritten Net Cash Flow at the Helios Plaza Property:

 

Cash Flow Analysis(1)
  2019 2020 T-12 6/30/2021 UW UW PSF
Gross Potential Rent(2) $9,819,021 $10,015,401 $10,115,464 $10,793,013 $28.61
Total Recoveries $0 $0 $1,739,767 $0 $0.00
Other Income $0 $0 $0 $0 $0.00
Less Vacancy & Credit Loss

$0

$0

$0

$0

$0.00

Effective Gross Income $9,819,021 $10,015,401 $11,855,231 $10,793,013 $28.61
           
Real Estate Taxes $0 $0 $1,739,766 $0 $0.00
Insurance $0 $0 $0 $0 $0.00
Management Fee $0 $0 $0 $0 $0.00
Other Expenses

$0

$0

$0

$0

$0.00

Total Expenses(3) $0 $0 $1,739,766 $0 $0.00
           
Net Operating Income $9,819,021 $10,015,401 $10,115,465 $10,793,013 $28.61
Capital Expenditures $0 $0 $0 $0 $0.00
TI/LC

$0

$0

$0

$0

$0.00

Net Cash Flow $9,819,021 $10,015,401 $10,115,465 $10,793,013 $28.61
           
Occupancy % 100.0% 100.0% 100.0% 100.0%  
NOI DSCR(4) 2.82x 2.87x 2.90x 3.10x  
NCF DSCR(4) 2.82x 2.87x 2.90x 3.10x  
NOI Debt Yield(4) 8.3% 8.5% 8.5% 9.1%  
NCF Debt Yield(4) 8.3% 8.5% 8.5% 9.1%  

 

 
(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender underwriting.

(2)UW Gross Potential Rent is as of October 6, 2021 and includes rent steps of $204,139 through December 2021 and straight lined rent of $381,945 for Amoco through the Helios Plaza Whole Loan term.

(3)The Amoco lease is absolute NNN, with all expenses paid directly by Amoco.

(4)The debt service coverage ratios and debt yields include the Helios Plaza Pari Passu Companion Loans.

 

Escrows and Reserves.

 

Real Estate Taxes – The Helios Plaza Whole Loan documents provide for ongoing monthly deposits into a reserve for real estate taxes in an amount equal to 1/12 of the real estate taxes that the lender estimates will be payable during the next twelve months for the Helios Plaza Property; provided that such monthly deposits are not required so long as the Reserve Waiver Conditions (as defined below) remain satisfied.

 

Insurance – The Helios Plaza Whole Loan documents provide for ongoing monthly deposits into a reserve for insurance premiums in an amount equal to 1/12 of the insurance premiums that the lender estimates will be payable for the renewal of coverage upon the expiration of the insurance policies; provided that such monthly deposits are not required so long as (i) a blanket or umbrella insurance policy covering the Helios Plaza Property acceptable to the lender is in effect and (ii) the Reserve Waiver Conditions remain satisfied.

 

Replacement Reserve – During the continuation of a Trigger Period (as defined below), the Helios Plaza Whole Loan documents provide for ongoing monthly deposits of approximately $6,286 into a reserve for approved capital expenditures.

 

TI/LC Reserve – During the continuation of a Trigger Period, the Helios Plaza Whole Loan documents provide for ongoing monthly deposits of approximately $23,574 into a reserve for tenant improvements and leasing commissions.

 

The “Reserve Waiver Conditions” means all of the following, collectively:

(i)no event of default has occurred and is continuing;

(ii)the initial Amoco lease is in full force and effect;

(iii)Amoco remains the sole tenant at the Helios Plaza Property and leases the entire Helios Plaza Property;

(iv)Amoco is required under its lease to pay all taxes relating to the Helios Plaza Property and to maintain all insurance required by the Helios Plaza Whole Loan documents; and

(v)Amoco continues to make payments and to perform the obligations required under its lease.

 

Lockbox and Cash Management. The Helios Plaza Whole Loan is structured with a hard lockbox and springing cash management. The borrower is required to establish and maintain a lockbox account for the benefit of the lender, to direct the tenant of the Helios Plaza Property to deposit all rents directly into the lockbox account, and to deposit any funds received by the borrower or property manager into the lockbox account within two business days of receipt. During the continuance of a Trigger Period, all amounts on deposit in the lockbox account are required to be swept to a lender-controlled

 

 A-3-56 
   

 

Office – Suburban Loan #6 Cut-off Date Balance:   $40,000,000
201 Helios Way Helios Plaza Cut-off Date LTV:   64.1%
Houston, TX 77079   UW NCF DSCR:   3.10x
    UW NOI Debt Yield:   9.1%

 

cash management account and, provided no event of default is continuing, will be applied on each monthly payment date to debt service, reserves and operating expenses in the priority set forth in the Helios Plaza Whole Loan documents.

 

A “Trigger Period” means a period commencing upon the occurrence of:

(i)an event of default under the Helios Plaza Whole Loan documents, and ending upon the cure, if applicable, of such event of default;

(ii)the debt yield falling below 8.0%, and ending on the date (a) the debt yield equals or exceeds 8.0% or (b) the borrower either (1) prepays the Helios Plaza Whole Loan, together with any applicable yield maintenance premium or (2) deposits cash or a letter of credit in an amount such that, after giving effect to such prepayment, deposit or letter of credit applied as a prepayment, the debt yield would be equal to or greater than 8.0%;

(iii)a Specified Tenant Trigger Event (as defined below) and ending on the date when such Specified Tenant Trigger Event ends; or

(iv)the ARD and ending upon the payment in full of the Helios Plaza Whole Loan.

 

“Specified Tenant Trigger Event” means a period:

(A)commencing on any of the following;

(i)a material monetary default under a Specified Tenant (as defined below) lease;

(ii)any bankruptcy or similar insolvency of a Specified Tenant or Specified Tenant lease guarantor;

(iii)a Specified Tenant giving written notice of its intent to terminate its lease for 20% or more of its space prior to the expiration of the then current term;

(iv)a Specified Tenant lease is terminated for 20% or more of its space or is no longer in full force and effect;

(v)if a Specified Tenant “goes dark”, vacates, ceases to occupy or ceases to conduct business in the ordinary course at more than 20% of its space (other than a temporary vacancy not to exceed 90 days resulting from renovation or force majeure, including pandemics); or

(vi)if the credit rating of a Specified Tenant lease guarantor falls below BBB-/Baa3 by two of Fitch, Moody’s or S&P; and

 

(B) expiring upon:

(i)with respect to clause (A)(i) above, either (x) such default is cured or (y) the Acceptable Replacement Conditions (as defined below) have been met;

(ii)with respect to clause (A)(ii) above, either (x) the Specified Tenant or Specified Tenant lease guarantor is no longer insolvent or subject to any bankruptcy proceedings or (y) the Acceptable Replacement Conditions have been met;

(iii)with respect to clause (A)(iii) above, either (x) the Specified Tenant has revoked or rescinded its termination notice or (y) the Acceptable Replacement Conditions have been met;

(iv)with respect to clause (A)(iv) above, the Acceptable Replacement Conditions have been met;

(v)with respect to clause (A)(v) above, either (x) the Specified Tenant re-commences operations or (y) the Acceptable Replacement Conditions have been met; or

(vi)with respect to clause (A)(vi) above, either (x) the rating of the Specified Tenant lease guarantor is at least BBB-/Baa3 by two of Fitch, Moody’s or S&P or (y) the Acceptable Replacement Conditions have been met.

 

“Specified Tenant” means (i) Amoco and (ii) any other lessee(s) that (a) accounts for more than 20% of total rental income or NRA, (b) provides for a lease term of more than 10 years including options to renew or (c) is with an affiliate of the borrower.

 

“Acceptable Replacement Conditions” means that the borrower has leased the entire Specified Tenant space to one or more replacement tenants and each applicable replacement tenant has accepted its space and is paying the full rent due thereunder (unless any such free rent is reserved); provided, however, in the event the Specified Tenant space is leased to more than one replacement tenant, then each such replacement tenant shall have a credit rating of at least BBB-/Baa3 by two of Fitch, Moody’s or S&P.

 

Additional Secured Indebtedness (not including trade debts). In addition to the Helios Plaza Mortgage Loan, the Helios Plaza Property also secures the Helios Plaza Pari Passu Companion Loans, which have an aggregate Cut-off Date principal balance of $78,500,000. The Helios Plaza Pari Passu Companion Loans accrue interest at the same rate as the Helios Plaza Mortgage Loan. The Helios Plaza Mortgage Loan is entitled to payments of interest and principal on a pro rata and pari passu basis with the Helios Plaza Pari Passu Companion Loans. The holders of the Helios Plaza Mortgage Loan and the Helios Plaza Pari Passu Companion Loans have entered into a co-lender agreement which sets forth the allocation of collections on the Helios Plaza Whole Loan. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu Whole Loans” in the prospectus.

 

Release of Property. Not permitted.

 

Letter of Credit. None.

 

Right of First Offer / Right of First Refusal. The Amoco lease provides it with the right of first offer to purchase all or a portion of the Helios Plaza Property if the landlord desires to sell such property, including, without limitation, a ground lease with a term greater than 25 years.

 

Ground Lease. None.

 

Terrorism Insurance. The borrower is required to obtain and maintain an “all risk” property insurance policy that covers perils of terrorism and acts of terrorism in an amount equal to the “full replacement cost” of the Helios Plaza Property together with 18 months of business interruption insurance, provided that such coverage is commercially available. For so long as the Terrorism Risk Insurance Act of 2002, as amended and modified by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”) (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections) is in effect, the lender is required to accept terrorism insurance which covers against “certified acts” as defined by TRIPRA but only in the event that TRIPRA continues to cover both domestic and foreign acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-57 
   

 

 

Multifamily – Mid Rise Loan #7 Cut-off Date Balance:   $32,500,000
12-24 Ford Street 12-24 Ford Street Cut-off Date LTV:   64.6%
Brooklyn, NY 11213   U/W NCF DSCR:   2.00x
    U/W NOI Debt Yield:   7.2%

 

img 

 

 A-3-58 
   

 

Multifamily – Mid Rise Loan #7 Cut-off Date Balance:   $32,500,000
12-24 Ford Street 12-24 Ford Street Cut-off Date LTV:   64.6%
Brooklyn, NY 11213   U/W NCF DSCR:   2.00x
    U/W NOI Debt Yield:   7.2%

 

img

 

 A-3-59 
   

    

Mortgage Loan No. 7 – 12-24 Ford Street

 

Mortgage Loan Information   Mortgaged Property Information
Mortgage Loan Seller: SMC   Single Asset/Portfolio: Single Asset
  Location: Brooklyn, NY 11213
Original Balance: $32,500,000   General Property Type: Multifamily
Cut-off Date Balance: $32,500,000   Detailed Property Type: Mid Rise
% of Initial Pool Balance: 3.5%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 2017/NAP
Borrower Sponsor: Anshel Fridman   Size: 98 Units
Guarantor: Anshel Fridman   Cut-off Date Balance per Unit: $331,633
Mortgage Rate: 3.4980%   Maturity Date Balance per Unit: $331,633
Note Date: 8/27/2021   Property Manager: Manhattan Management USA LLC
First Payment Date: 10/6/2021     (borrower-related)
Maturity Date: 9/6/2031   Underwriting and Financial Information(2)
Original Term to Maturity: 120 months   UW NOI: $2,333,744
Original Amortization Term: 0 months   UW NOI Debt Yield: 7.2%
IO Period: 120 months   UW NOI Debt Yield at Maturity: 7.2%
Seasoning: 1 month   UW NCF DSCR: 2.00x
Prepayment Provisions: L(25),D(91),O(4)   Most Recent NOI: $2,143,084 (8/31/2021 TTM)
Lockbox/Cash Mgmt Status: Springing/Springing   2nd Most Recent NOI: $2,260,066 (12/31/2020)
Additional Debt Type: NAP   3rd Most Recent NOI: $2,357,647 (12/31/2019)
Additional Debt Balance: NAP   Most Recent Occupancy: 99.0% (8/16/2021)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent Occupancy: 87.8% (12/31/2020)

Reserves(1) 

  3rd Most Recent Occupancy: 95.9% (12/31/2019)
Type Initial Monthly Cap   Appraised Value (as of): $50,300,000 (7/1/2021)
RE Tax: $10,268 $2,567 N/A   Appraised Value per Unit: $513,265
Insurance: $46,758 $4,232 N/A   Cut-off Date LTV Ratio: 64.6%
Recurring Replacements: $0 $2,042 N/A   Maturity Date LTV Ratio: 64.6%
Performance Reserve: $568,425 $0 N/A      

 

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $32,500,000 100.0%   Loan Payoff: $31,335,733 96.4%
        Reserves: $625,451 1.9%
        Closing Costs:    $485,945 1.5%
        Return of Equity:       $52,871 0.2%
Total Sources: $32,500,000 100.0%   Total Uses: $32,500,000 100.0%

 

 

(1)See “Escrows and Reserves” below for further discussion of reserve requirements.

(2)The novel coronavirus pandemic is an evolving situation and could impact the 12-24 Ford Street Mortgage Loan (as defined below) more severely than assumed in the underwriting of the 12-24 Ford Street Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and debt yield metrics presented above and herein. See “Risk FactorsRisks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The seventh largest mortgage loan (the “12-24 Ford Street Mortgage Loan”) is evidenced by a promissory note in the original principal balance of $32,500,000 and secured by a first priority fee mortgage on a 98-unit multifamily property located in Brooklyn, New York (the “12-24 Ford Street Property”). The proceeds of the 12-24 Ford Street Mortgage Loan were used to refinance a prior loan encumbering the 12-24 Ford Street Property, fund reserves, pay closing costs and return equity to the borrower sponsor.

 

The Borrowers and the Borrower Sponsor. The borrowers are Ford Realty LLC and Ford Residence LLC, each a New York limited liability company structured to be bankruptcy-remote with one independent director at the managing member level. The borrower sponsor and nonrecourse carve-out guarantor for the 12-24 Ford Street Mortgage Loan is Anshel Fridman. The borrower sponsor is a real estate professional focused on Brooklyn, New York. Mr. Friedman’s current real estate holdings include 15 properties containing 500 units located in Brooklyn, New York. The borrower sponsor acquired the land in 2015 and developed the 12-24 Ford Street Property for a total cost basis of approximately $35.1 million.

 

The Property. The 12-24 Ford Street Property is a 98-unit, seven-story multifamily property, located at 12-24 Ford Street in the Crown Heights neighborhood of Brooklyn, New York. The 12-24 Ford Street Property was recently developed by the borrower sponsor and features a mix of studio, one-bedroom, two-bedroom and three-bedroom residential units, plus an 8,350 square foot commercial unit on the ground floor leased to a pre-school. The ground floor commercial unit is leased to Seneca Village Montessori. Seneca Village Montessori initially leased 5,691 square feet in January 2018 and

 

 A-3-60 
   

 

Multifamily – Mid Rise Loan #7 Cut-off Date Balance:   $32,500,000
12-24 Ford Street 12-24 Ford Street Cut-off Date LTV:   64.6%
Brooklyn, NY 11213   U/W NCF DSCR:   2.00x
    U/W NOI Debt Yield:   7.2%

 

subsequently expanded by 2,659 square feet in September 2019. The 5,691 square foot lease expires in December 2027 and the 2,659 square foot lease expires in August 2026. The 12-24 Ford Street Property’s units feature modern unit finishes, hardwood floors, balconies and over-sized windows. Building amenities include a fitness center, business center, game/media room, laundry room, billiards, surface parking and a roof deck.

 

The 12-24 Ford Street Property benefits from two 25-year 421-a tax exemptions, one on each of the tax lots. Such 421-a tax exemptions commenced in 2019 and 2020, respectively. For years one through 21 of each such exemption, 100% of the projected assessed value of the 12-24 Ford Street Property improvements on the tax lot is exempt from real estate taxes. The exemption falls to 80% in the twenty-second year, 60% in the twenty-third year, 40% in the twenty-fourth year and 20% in the twenty-fifth year.

 

The 12-24 Ford Street Property is located in an “exclusion zone” and therefore, there are additional requirements for the 12-24 Ford Street Property to qualify for 421-a exemptions. Not less than 20% of the dwelling units (the “Affordable Units”) must meet affordability requirements. The initial rent for the Affordable Units cannot exceed 30% of the applicable income limits (minus the amount of any applicable utility allowance if the tenant makes utility payments in addition to rent payments). These restrictions last for 35 years from the date of the first temporary certificate of occupancy or certificate of occupancy. If the 421-a tax abatement is not maintained for the 12-24 Ford Street Property, the 12-24 Ford Street Mortgage Loan will become full recourse to the borrowers and borrower sponsor. Additionally, all units at the 12-24 Ford Street Property are rent stabilized.

 

The following table presents detailed information with respect to the units at the 12-24 Ford Street Property:

 

12-24 Ford Street Summary
Unit Type No. of Units % of Total Average Unit Size (SF) Average Monthly Rental Rate Average Monthly Rental Rate per SF Average Monthly Market Rental Rate Average Monthly Market Rental Rate per SF
Studio 6       6.1% 500 $1,387 $2.77 $2,400 $4.80
1 BR / 1 BA 18 18.4 600 $1,848 $3.08 $2,700 $4.50
2 BR / 1 BA 72 73.5 800 $2,424 $3.03 $3,500 $4.38
3 BR / 1 BA 2   2.0 1,100 $3,198 $2.91 $3,700 $3.36
Total/Wtd. Avg. 98  100.0% 751 $2,274 $3.03 $3,290 $4.38

Source: Appraisal.

 

COVID-19 Update. As of September 1, 2021, the 12-24 Ford Street Property is open and operating with 100.0% of tenants by unit count and 100.0% of tenants by underwritten base rent having paid their full July and August 2021 rent payments. Seneca Village Montessori paid partial rent, as agreed upon with the borrower sponsor, from July 2020 through May 2021. Seneca Village Montessori commenced paying full rent in June 2021. The borrower sponsor expects Seneca Village Montessori to pay additional rent over the next 12-18 months in order to pay back the rent owed. As of September 6, 2021, the 12-24 Ford Street Mortgage Loan is not subject to any modification or forbearance requests. The first payment date of the 12-24 Ford Street Mortgage Loan is October 6, 2021.

 

The Market. The 12-24 Ford Street Property is located at 12-24 Ford Street in the Crown Heights neighborhood of Brooklyn, New York. According to the appraisal, the 12-24 Ford Street Property is located in the Bushwick/Bedford Stuyvesant residential submarket. According to the appraisal, the Bushwick/Bedford Stuyvesant residential submarket has a vacancy rate of 4.7% and average asking rents of $2,506 per unit as of the first quarter of 2021. Within a one-, three- and five-mile radius of the 12-24 Ford Street Property, the estimated 2021 population is 169,467, 1,295,373 and 2,565,846, respectively. Within the same radii, the estimated 2021 average annual household income is $67,632, $97,809 and $106,227, respectively.

 

 A-3-61 
   

 

Multifamily – Mid Rise Loan #7 Cut-off Date Balance:   $32,500,000
12-24 Ford Street 12-24 Ford Street Cut-off Date LTV:   64.6%
Brooklyn, NY 11213   U/W NCF DSCR:   2.00x
    U/W NOI Debt Yield:   7.2%

 

The following table presents certain information relating to comparable multifamily rental properties to the 12-24 Ford Street Property:

 

Comparable Rental Summary
Property Address Year Built / Renovated Occupancy # Units Unit Mix Average SF per Unit Average Rent per SF Average Rent per Unit

12-24 Ford Street

12-24 Ford Street

Brooklyn, NY

2017 / NAP 99.0%(1) 98

Studio

1BR / 1BA

2BR / 1BA

3BR / 1BA

500

600

800

1,100

$4.80

$4.50

$4.38

$3.36

$2,400

$2,700

$3,500

$3,700

Ensemble

824 East New York Avenue

Brooklyn, NY

2018 / NAP 93.0% 94

Studio

1BR / 1BA

2BR / 1BA

3BR / 1BA

500

700

900

1,150

$4.40

$3.64

$3.77

$3.30

$2,200

$2,550

$3,395

$3,795

The Plex Brooklyn

958 Nostrand Avenue

Brooklyn, NY

2009 / NAP 100.0% 98

Studio

2BR / 1BA

3BR / 1BA

600

921

1,050

$3.13

$3.55

$3.43

$1,878

$3,265

$3,600

1511-1515 Bedford Avenue

1511-1515 Bedford Avenue

Brooklyn, NY

2016 / NAP 100.0% 142

Studio

1BR / 1BA

2BR / 1BA

3BR / 1BA

450

550

750

950

$5.63

$5.32

$5.51

$4.68

$2,533

$2,928

$4,129

$4,450

The Dean

1040 Dean Street

Brooklyn, NY

2015 / NAP 100.0% 121

Studio

1BR / 1BA

2BR / 1BA

3BR / 1BA

420

638

691

785

$5.48

$3.80

$5.50

$5.10

$2,300

$2,425

$3,800

$4,000

1511 Bedford Avenue

1511 Bedford Avenue

Brooklyn, NY

2016 / NAP 90.0% 37

Studio

1BR / 1BA

380

783

$6.71

$3.75

$2,550

$2,940

1515 Park Place

1515 Park Place

Brooklyn, NY

2019 / NAP 92.0% 52

1BR / 1BA

2BR / 1BA

3BR / 2BA

600

900

1,000

$3.33

$3.33

$3.35

$2,000

$3,000

$3.350

 

 

Source: Appraisal, unless otherwise indicated. 

 

(1)Based on the borrower rent roll dated August 16, 2021.

 

 A-3-62 
   

 

Multifamily – Mid Rise Loan #7 Cut-off Date Balance:   $32,500,000
12-24 Ford Street 12-24 Ford Street Cut-off Date LTV:   64.6%
Brooklyn, NY 11213   U/W NCF DSCR:   2.00x
    U/W NOI Debt Yield:   7.2%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the Underwritten Net Cash Flow at the 12-24 Ford Street Property.

 

Cash Flow Analysis
  2018(1) 2019 2020 8/31/2021 TTM UW UW Per Unit
Gross Potential Rent – Multifamily(2) $1,809,606 $2,582,186 $2,428,691 $2,301,400 $2,648,724 $27,027.80
Gross Potential Rent – Commercial(3) $0 $105,912 $100,513 $83,490 $133,584 $1,363.10
Parking/Gym Income $0 $74,160 $76,385 $77,912 $81,037 $826.90
Other Income $0 $6,928 $23,246 $10,552 $10,552 $107.67
Vacancy and Concessions

$0

$0

$0

$0

($208,673)

($2,129.32)

Effective Gross Income $1,809,606 $2,769,186 $2,628,834 $2,473,354 $2,665,224 $27,196.16
             
Taxes $152,811 $31,065 $34,595 $31,795 $30,803 $314.32
Insurance $33,202 $39,565 $48,331 $52,659 $50,786 $518.22
Other Operating Expenses

$201,854

$340,908

$285,842

$245,816

$249,891

$2,549.91

Total Operating Expenses $387,867 $411,539 $368,768 $330,271 $331,480 $3,382.45
             
Net Operating Income $1,421,739 $2,357,647 $2,260,066 $2,143,084 $2,333,744 $23,813.71
TI/LC $0 $0 $0 $0 $0 $0.00
Capital Expenditures

$0

$0

$0

$0

$24,500

$250.00

Net Cash Flow $1,421,739 $2,357,647 $2,260,066 $2,143,084 $2,309,244 $23,563.71
             
             
Occupancy %(4) NAV 95.9% 87.8% 99.0% 92.5%  
NOI DSCR 1.23x 2.05x 1.96x 1.86x 2.02x  
NCF DSCR 1.23x 2.05x 1.96x 1.86x 2.00x  
NOI Debt Yield 4.4% 7.3% 7.0% 6.6% 7.2%  
NCF Debt Yield 4.4% 7.3% 7.0% 6.6% 7.1%  

 

 

(1)The 12-24 Ford Street Property received its certificate of occupancy in the fourth quarter of 2017 and was leasing up in 2018. A breakout of 2018 income was not available.

(2)Due to the COVD-19 pandemic, residential occupancy at the 12-24 Ford Street Property dropped to a low of 81.0% in January 2021. The 12-24 Ford Street Property’s occupancy increased to 86.8% in February 2021, 90.4% in April 2021, 94.2% in June 2021 and 99.0% as of August 16, 2021. The increase in multifamily rental income can be attributed to the increase in occupancy.

(3)Seneca Village Montessori paid partial rent, as agreed upon with the borrower sponsor, from July 2020 through May 2021. Seneca Village Montessori commenced paying full rent in June 2021. The borrower sponsor expects Seneca Village Montessori to pay additional rent over the next 12-18 months in order to pay back the rent owed.

(4)Occupancy % is as of December 31, of each respective year except for 8/31/2021 TTM, which is as of August 16, 2021. UW Occupancy % represents underwritten economic occupancy. 2018 Occupancy % was not provided by the borrower sponsor. Occupancy % represents residential occupancy.

 

Escrows and Reserves.

 

The borrowers deposited at origination (i) approximately $10,268 for property taxes, (ii) approximately $46,758 for insurance and (iii) $568,425 for a performance reserve.

 

Real Estate Taxes and Insurance - The borrowers are required to reserve monthly 1/12 of the estimated annual property taxes (currently approximately $2,567) and 1/12 of the estimated annual insurance premiums (currently approximately $4,232).

 

Recurring Replacements Reserve - The borrowers are required to reserve $2,042 monthly for replacements.

 

Performance Reserve - The 12-24 Ford Street Mortgage Loan is structured with a performance reserve equal to six months of debt service payments to be held as additional collateral for the 12-24 Ford Street Mortgage Loan. On or after the payment date in March 2022, provided no event of default under the 12-24 Ford Street Mortgage Loan then exists, the funds in the performance reserve may be released to the borrowers upon the 12-24 Ford Street Property maintaining at least a 7.0% debt yield based on the trailing six months of operations annualized (as calculated in the 12-24 Ford Street Mortgage Loan documents).

 

Lockbox and Cash Management. The 12-24 Ford Street Mortgage Loan documents require a springing lockbox with springing cash management upon the occurrence of a Sweep Event (as defined below). After the occurrence of a Sweep Event, the borrowers must establish a lockbox account and the borrowers or property manager, as applicable, are required to direct tenants to pay all rents directly into the lockbox account. Upon the occurrence and during the continuance of a Sweep Event, all funds in the lockbox account are required to be swept daily to a cash management account under the control of the lender to be applied and disbursed in accordance with the 12-24 Ford Street Mortgage Loan documents (i) to make deposits into the tax and insurance escrows, if required, (ii) to pay debt service, (iii) to make deposits into the replacement reserves, if required and (iv) to pay for monthly operating expenses in accordance with the annual budget approved by the lender and extraordinary expenses approved by the lender, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the 12-24 Ford Street Mortgage Loan documents are required to be held by the lender in an excess cash flow reserve account as additional collateral for the 12-24 Ford Street Mortgage Loan during the continuance of such Sweep Event.

 

 A-3-63 
   

 

Multifamily – Mid Rise Loan #7 Cut-off Date Balance:   $32,500,000
12-24 Ford Street 12-24 Ford Street Cut-off Date LTV:   64.6%
Brooklyn, NY 11213   U/W NCF DSCR:   2.00x
    U/W NOI Debt Yield:   7.2%

 

A “Sweep Event” will commence upon the earliest of the following: (i) the occurrence and continuance of an event of default, (ii) the date on which the debt yield based on the trailing 12-month period is less than 5.75% and (iii) on or after March 6, 2030, the date on which the debt yield based on the trailing 12-month period is less than 7.25%.

 

A Sweep Event will end: with regard to clause (i), upon the cure of such event of default, with regard to clause (ii), when the debt yield based on the trailing 12-month period is at least 6.0% for two consecutive calendar quarters, and with regard to clause (iii), upon repayment in full of the 12-24 Ford Street Mortgage Loan.

 

Additional Secured Indebtedness (not including trade debts). None.

 

Mezzanine Loan and Preferred Equity. None.

 

Release of Property. None.

 

Ground Lease. None.

 

Letter of Credit. None.

 

Terrorism Insurance. The borrowers are required to obtain and maintain property insurance that covers perils of terrorism and acts of terrorism in an amount equal to the full replacement cost of the 12-24 Ford Street Property and business interruption insurance for 12 months with a 60-day extended period of indemnity. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-64 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK) 

 

 A-3-65 
   

 

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

(GRAPHUC) 

 

 A-3-66 
   

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

(GRAPHIC) 

 

 A-3-67 
   

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

(GRAPHIC) 

 A-3-68 
   

 

 Mortgage Loan No. 8 – Bardin Place Shopping Center

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: MSMCH   Single Asset/Portfolio: Single Asset
  Location: Arlington, TX 76017
Original Balance: $32,300,000   General Property Type: Retail
Cut-off Date Balance: $32,300,000   Detailed Property Type: Anchored
% of Initial Pool Balance: 3.5%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1992/NAP
Borrower Sponsors: S.J. Hurley, IV and Timothy H. Fleet   Size(3): 294,323 SF
Guarantors: S.J. Hurley, IV and Timothy H. Fleet   Cut-off Date Balance Per SF: $110
Mortgage Rate: 3.5200%   Maturity Date Balance Per SF: $110
Note Date: 7/13/2021   Property Manager: Vista Property Company, LLC
First Payment Date: 9/1/2021     (borrower-related)
Maturity Date: 8/1/2031      
Original Term to Maturity: 120 months   Underwriting and Financial Information(4)
Original Amortization Term: 0 months   UW NOI: $3,324,152
IO Period: 120 months   UW NOI Debt Yield: 10.3%
Seasoning: 2 months   UW NOI Debt Yield at Maturity: 10.3%
Prepayment Provisions: L(26),D(90),O(4)   UW NCF DSCR: 2.67x
Lockbox/Cash Mgmt Status: Springing/Springing   Most Recent NOI: $2,966,879 (4/30/2021 TTM)
Additional Debt Type: NAP   2nd Most Recent NOI: $3,203,797 (12/31/2020)
Additional Debt Balance: NAP   3rd Most Recent NOI: $3,337,397 (12/31/2019)
Future Debt Permitted (Type): No (NAP)   Most Recent Occupancy: 99.6% (5/1/2021)
Reserves(1)   2nd Most Recent Occupancy: 86.2% (12/31/2020)
Type Initial Monthly Cap   3rd Most Recent Occupancy: 100.0% (12/31/2019)
RE Tax: $361,904 $45,238 N/A   Appraised Value (as of): $56,300,000 (5/15/2021)
Insurance: $0 Springing N/A   Appraised Value Per SF: $191
Recurring Replacements: $0 $3,670 N/A   Cut-off Date LTV Ratio: 57.4%
TI/LC: $0 $15,904 $572,538   Maturity Date LTV Ratio: 57.4%
Other(2): $1,671,833 $0 N/A      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan Amount: $32,300,000 100.0%   Loan Payoff: $28,756,830 89.0%
        Reserves: $2,033,737 6.3%
        Return of Equity: $1,251,556 3.9%
        Closing Costs: $257,878 0.8%
Total Sources: $32,300,000 100.0%   Total Uses: $32,300,000 100.0%

 

 
(1)See “Escrows and Reserves” below for further discussion of reserve requirements.

(2)Other reserves are comprised of an Existing TI/LC Reserve for PGA and Ashley Furniture ($1,507,700), PGA Gap Rent Reserve (approximately $106,467), Hobby Lobby CAM Reserve (approximately $39,265) and Ross Dress for Less Gap Rent Reserve (approximately $18,401).

(3)Size does not include 38,641 SF of storage space located behind the Ashley Furniture and PGA Tour Superstore spaces that is being marketed for lease.

(4)The novel coronavirus pandemic is an evolving situation and could impact the Bardin Place Shopping Center Mortgage Loan (as defined below) more severely than assumed in the underwriting of the Bardin Place Shopping Center Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk Factors-Risks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The eighth largest mortgage loan (the “Bardin Place Shopping Center Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $32,300,000 and secured by a first priority fee mortgage encumbering a 294,323 SF anchored retail shopping center located in Arlington, Texas (the “Bardin Place Shopping Center Property”).

 

The Borrower and the Borrower Sponsors. The borrower for the Bardin Place Shopping Center Mortgage Loan is Bardin CFM, LLC, a single-purpose Delaware limited liability company with one independent director in its organizational structure. The non-recourse carveout guarantors and borrower sponsors are S.J. Hurley, IV and Timothy H. Fleet. S.J. Hurley, IV is the founder and CEO of Vista Property Company, a full-service, commercial real estate company specializing in the acquisition, development and redevelopment of retail properties in North and Central Texas as well as Oklahoma. Timothy H. Fleet is an experienced real estate investor who has invested in retail, multifamily, single family subdivisions, office, manufactured housing and land, with a current portfolio that includes more than 49 real estate investments.

 

The Property. The Bardin Place Shopping Center Property is a 294,323 SF retail shopping center on an approximately 32.39-acre site in Arlington, Texas. The Bardin Place Shopping Center Property was built in 1992 and is anchored by Hobby Lobby (32.7% of NRA), Ashley Furniture (13.6% of NRA), PGA Tour Superstore (10.2% of NRA) and Ross Dress for Less (8.2% of NRA). In addition, an adjacent WinCo Foods grocery store, which is not part of the collateral, is a shadow anchor for the Bardin Place Shopping Center Property. As of May 1, 2021, the Bardin Place Shopping Center Property was

 

 A-3-69 
   

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

99.6% leased to 24 tenants. One tenant, Oreck Floor Care (0.4% of NRA), is a month-to-month tenant, which is still in occupancy and open for business, but has been underwritten as vacant. The Bardin Place Shopping Center Property contains 356 parking spaces (1.2 spaces per 1,000 SF). The 294,323 SF does not include 38,641 SF of storage space located behind the Ashley Furniture and PGA Tour Superstore spaces that is being marketed for lease.

 

Major Tenants.

 

Hobby Lobby (96,127 SF, 32.7% of NRA, 19.3% of underwritten rent). Hobby Lobby is the largest privately owned arts-and-crafts retailer in the world with over 900 stores and 43,000 employees operating in 47 states. Hobby Lobby has been a tenant at the Bardin Place Shopping Center Property since 1998 and has extended its lease multiple times. Hobby Lobby has a lease expiration date in September 2033 and has the option to extend the term of its lease for five periods of five years, and one period of 10 years.

 

Ashley Furniture (40,000 SF, 13.6% of NRA, 10.7% of underwritten rent). Ashley Furniture is an American furniture store chain. Its parent company, Ashley Furniture Industries, was founded in 1945 and is currently headquartered in Arcadia, Wisconsin. Ashley Furniture Industries was listed at #74 on Forbes’ list of America’s largest private companies and has approximately 31,000 employees. Ashley Furniture’s lease started in March 2021 and has a lease expiration of March 31, 2031 with two, five-year renewal options remaining. Ashley Furniture has the right to reduce its base rent on a pro rata basis during the affected period (for not more than 90 days) if it is required by any controlling governmental authority to close its premises or materially limit its business operations to the public, or if any controlling governmental authority requires the landlord to refrain from providing common area services necessary for the tenant’s operations, in each case due to the COVID-19 pandemic, subject to the Rental Reduction Prerequisite. As a prerequisite for any such rent reduction (the “Rental Reduction Prerequisite”), the tenant must demonstrate to the landlord’s reasonable satisfaction that (a) the tenant’s insurance includes pandemic coverage to the extent then generally offered by reputable insurers in the Dallas/Fort Worth Metroplex, upon commercially reasonable rates and terms generally acceptable to prudent retailers of a size comparable to the tenant and related companies, (b) that the tenant has used its diligent good faith efforts to obtain whatever insurance benefits might be available under its insurance coverage, and (c) that the tenant has used its diligent good faith efforts to obtain whatever governmental benefits might be available as a result of the pandemic, where such benefits may be applied to payment of rents; and any reduction of base rent will be offset by whatever benefits the tenant is able to obtain.

 

PGA Tour Superstore (30,000 SF, 10.2% of NRA, 7.5% of underwritten rent). PGA Tour Superstore is one of the biggest retailers in the golf industry, with more than 40 locations in 16 states. Each location offers an extensive assortment of men’s, women’s and junior’s golf clubs, footwear, accessories, golf balls and multiple lines of apparel for men, women and juniors. PGA Tour Superstore has been a tenant at the Bardin Place Shopping Center Property since 2020, has a lease expiration of January 1, 2031 and has four, five-year renewal options remaining.

 

Ross Dress for Less (24,000 SF, 8.2% of NRA, 7.3% of underwritten rent). Ross is a chain of off-price department stores that offers a selection of women’s and men’s apparel, accessories, footwear and furniture. Ross has more than 88,000 employees and 1,550 stores in 38 states, Washington, DC and Guam. Ross has been a tenant at the Bardin Place Shopping Center Property since 1991 and has extended its lease multiple times. Ross has a lease expiration of January 31, 2024 and has three, five-year renewal options remaining.

 

The following table presents a summary regarding the major tenants at the Bardin Place Shopping Center Property:

 

Tenant Summary(1)
Tenant Name

Credit Rating (Fitch/Moody’s/ 

S&P)(2) 

Tenant SF Approx.% of SF Annual UW Rent Annual UW Rent PSF(3) App. % of Total Annual UW Rent Most Recent Sales(6)      
$ PSF Occ. Cost % Term. Option Renewal Options Lease Expiration
Hobby Lobby NR/NR/NR 96,127 32.7% $696,921 $7.25 19.3% $6,269,582 $65.22 11.1% N (4) 9/30/2033
Ashley Furniture(5) NR/NR/NR 40,000 13.6% $384,000 $9.60 10.7% NAV NAV NAV N 2 x 5 year 3/31/2031
PGA Tour Superstore NR/NR/NR 30,000 10.2% $270,000 $9.00 7.5% NAV NAV NAV N 4 x 5 year 1/31/2031
Ross Dress For Less NR/A2/BBB+ 24,000 8.2% $264,000 $11.00 7.3% $9,949,026 $414.54 2.7% N 3 x 5 year 1/31/2024
Dollar Tree NR/Baa2/BBB 15,000 5.1% $217,500 $14.50 6.0% $2,810,865 $187.39 7.7% N None 8/31/2024
Subtotal/Wtd. Avg.   205,127 69.7% $1,832,421 $8.93 50.9%            
                         
Other Tenants   87,876 29.9% $1,769,522 $20.14 49.1%            
Vacant Space   1,320 0.4% $0 $0.00 0.0%            
Total/Wtd. Avg.   294,323 100.0% $3,601,943 $12.29 100.0%            

 

 

(1)Information is based on the underwritten rent roll as of May 1, 2021.

(2)Certain ratings are those of the parent company whether or not the parent company guarantees the lease.

(3)Total/Wtd. Avg. Annual UW Rent PSF excludes vacant space.

(4)Hobby Lobby has the option to extend the term of its lease for five periods of five years, and one period of 10 years.

(5)Ashley Furniture has the right to reduce its rent base rent on a pro rata basis during the affected period (but not for more than 90 days) if after the rent commencement date it is required by any controlling governmental authority to close its premises or materially limit its business operations to the public at the premises, or if any controlling governmental authority requires the landlord to refrain from providing common area services that are necessary for the tenant’s operations, in each case due to the COVID-19 pandemic, subject to the Rental Reduction Prerequisite.

(6)Most Recent Sales are as of December 31, 2020.

 

 A-3-70 
   

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

The following table presents certain information relating to the lease rollover at the Bardin Place Shopping Center Property:

 

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling Annual UW Rent PSF Rolling(3) Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling(3) Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling
MTM(4) 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2021 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2022 2 17,916 $18.70 6.1% 6.1% $335,099 9.3% 9.3%
2023 6 19,176 $24.38 6.5% 12.6% $467,527 13.0% 22.3%
2024 6 66,720 $13.02 22.7% 35.3% $868,910 24.1% 46.4%
2025 4 12,250 $29.45 4.2% 39.4% $360,785 10.0% 56.4%
2026 2 7,797 $19.54 2.6% 42.1% $152,327 4.2% 60.7%
2027 0 0 $0.00 0.0% 42.1% $0 0.0% 60.7%
2028 0 0 $0.00 0.0% 42.1% $0 0.0% 60.7%
2029 1 3,017 $22.00 1.0% 43.1% $66,374 1.8% 62.5%
2030 0 0 $0.00 0.0% 43.1% $0 0.0% 62.5%
2031 2 70,000 $9.34 23.8% 66.9% $654,000 18.2% 80.7%
2032 & Beyond 1 96,127 $7.25 32.7% 99.6% $696,921 19.3% 100.0%
Vacant 0 1,320 $0.00 0.4% 100.0% $0 0.0% 100.0%
Total/Wtd. Avg. 24 294,323 $12.29 100.0%   $3,601,943 100.0%  

 

 

(1)Information is based on the underwritten rent roll as of May 1, 2021.

(2)Certain tenants may have lease termination options that are exercisable prior to the stated expiration date of the subject lease or leases which are not considered in the lease rollover schedule.

(3)Total/Wtd. Avg. Annual UW Rent PSF Rolling and Total UW Rent Rolling excludes vacant space.

(4)One tenant, Oreck Floor Care (0.4% of NRA), is a month-to-month tenant, which is still in occupancy and open for business, but has been underwritten as vacant.

 

COVID-19 Update. As of September 1, 2021, the Bardin Place Shopping Center Mortgage Loan is current as of its debt service payment and as of such date is not subject to any forbearance, modification or debt service relief request. As of September 15, 2021, the borrower has reported that the Bardin Place Shopping Center Property is open and operating, with 100.0% of tenants by occupied NRA and 100.0% of tenants by underwritten base rent having paid their full August 2021 rent payments. The borrower provided short term rent deferrals and/or abatements to eight tenants, with the last deferral ending in December 2020 and all deferred rent scheduled to be collected by December 2021.

 

The Market. The Bardin Place Shopping Center Property is located in Arlington, Texas, in the South Arlington Retail submarket within the Dallas/Fort Worth metropolitan statistical area (“MSA”). Primary access is provided by US Highway 287, US Highway 360, and Interstate Highway 20 and major thoroughfares include South Cooper Street and West Bardin Road. According to the appraisal, as of the first quarter of 2021, the South Arlington Retail submarket had approximately 18.2 million SF of retail space inventory, overall vacancy in the submarket was approximately 7.0% and asking rent was $15.74 PSF. According to the appraisal, as of the first quarter of 2021, the Dallas/Fort Worth MSA had approximately 443.4 million SF of retail space inventory, overall vacancy in the MSA was approximately 6.1% and asking rent was $17.06 PSF. According to the appraisal, the 2020 estimated population within a one-, three- and five-mile radius of the Bardin Place Shopping Center Property was 7,675, 118,761 and 332,494 respectively. The 2020 estimated average household income within a one-, three- and five-mile radius of the Bardin Place Shopping Center Property was $105,773, $89,173 and $85,967, respectively.

 

The following table presents recent leasing data for junior anchor retail tenants at comparable retail properties with respect to the Bardin Place Shopping Center Property:

 

Comparable Junior Anchor  Retail Lease Summary
Location Tenant Name Size (SF) Lease Date Rent PSF Lease Term (Yrs.)

Bardin Place Shopping Center (subject)(1) 

Arlington, TX 

Hobby Lobby 

Ashley Furniture 

96,127 

40,000 

Oct. 2013 

March 2021 

$7.25 

$9.60

20 

10

Fort Worth, TX Gomez Western Wear 12,812 Feb. 21 $14.00 10
Watauga, TX Fitness Fight Factory 10,307 July 20 $14.00 15
Plano, TX Mum Shop 9,365 June 19 $15.00 15
Dallas, TX Dollar Tree 9,983 June 20 $12.00 15

 

 

Source: Appraisal, unless otherwise noted.  

(1)Information is based on the underwritten rent roll as of May 1, 2021.

 

 A-3-71 
   

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

The following table presents recent leasing data for in line retail tenants at comparable retail properties with respect to the Bardin Place Shopping Center Property:

 

Comparable In Line Retail Lease Summary
Property/Location Year Built SF Tenant Name Size (SF) Lease Date Rent PSF Lease Type

Bardin Place Shopping Center (subject)(1) 

Arlington, TX 

1992 294,323

Ninja Ramen and Royal Tea House  

Rainbow 

3,997 

8,416 

Dec. 2016 

Sept. 2016 

$17.67 

$14.86 

NNN 

NNN 

Shopping Center

Arlington, TX

2010 19,451 Undisclosed 2,116 March 2021 $22.00 NNN

Cooperstown Square

Arlington, TX

2006 25,000 Undisclosed 1,749 July 2019 $22.00 NNN

Retail Center

Arlington, TX

1998 12,690 Sleep City 1,898 Dec. 2019 $26.00 NNN

Retail Strip

Grand Prairie, TX

2007 14,280 Mulan Trading, Inc. 1,200 Dec. 2020 $17.50 NNN

 

 

Source: Appraisal, unless otherwise noted.

(1)Information is based on the underwritten rent roll as of May 1, 2021.

 

The following table presents certain information relating to the appraisal’s market rent conclusion for the Bardin Place Shopping Center Property:

 

Market Rent Summary
  Market Rent PSF Lease Term (Mos.) Rent Increase Projection Lease Type
In Line Space: $23.00 60 2.5% per annum NNN
Jr. Anchor Space: $14.00 180 2.5% per annum NNN
Hi Viz/Restaurant Space: $30.00 60 2.5% per annum NNN

 

 

Source: Appraisal.

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to historical operating performance and the Underwritten Net Cash Flow at the Bardin Place Shopping Center Property:

 

Cash Flow Analysis(1)
  2019 2020 4/30/2021 TTM UW UW PSF
Gross Potential Rent(2) $3,470,387 $3,402,542 $3,248,818 $3,636,263 $12.35
Total Recoveries(3) $1,501,794 $1,023,398 $757,750 $1,119,117 $3.80
Other Income(4) $61,593 $35,334 $36,649 $36,649 $0.12
Less Vacancy & Credit Loss

$0

$0

$0

($237,769)

($0.81)

Effective Gross Income $5,033,774 $4,461,274 $4,043,217 $4,554,260 $15.47
           
Real Estate Taxes(5) $1,142,634 $547,834 $343,457 $542,576 $1.84
Insurance $124,544 $133,128 $134,970 $136,626 $0.46
Other Expenses

$429,198

$576,516

$597,911

$550,905

$1.87

Total Expenses $1,696,377 $1,257,477 $1,076,338 $1,230,107 $4.18
           
Net Operating Income $3,337,397 $3,203,797 $2,966,879 $3,324,152 $11.29
Capital Expenditures $0 $0 $0 $44,148 $0.15
TI/LC

$0

$0

$0

$200,140

$0.68

Net Cash Flow $3,337,397 $3,203,797 $2,966,879 $3,079,864 $10.46
           
Occupancy %(2) 100.0% 86.2% 99.6% 95.0%  
NOI DSCR 2.90x 2.78x 2.57x 2.88x  
NCF DSCR 2.90x 2.78x 2.57x 2.67x  
NOI Debt Yield 10.3% 9.9% 9.2% 10.3%  
NCF Debt Yield 10.3% 9.9% 9.2% 9.5%  

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender underwriting.

(2)UW Gross Potential Rent and 4/30/2021 TTM Occupancy % are based on the underwritten rent roll dated May 1, 2021 and includes rent steps through May 2022. The increase in Gross Potential Rent from 4/30/2021 TTM to UW is due to Ashley Furniture signing a new lease that began in March 2021.

(3)2021 recoveries are low due to down time between Hemispheres closing and vacating and Ashley Furniture and PGA Tour Superstore taking occupancy and commencing their rent payments.

(4)Other Income includes percentage rent, signage and miscellaneous income.

(5)2019 Real Estate Taxes are high due to WinCo Foods not yet being separated and taxes from the parcel being included.

 

 A-3-72 
   

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

Escrows and Reserves.

 

Real Estate Taxes – On the origination date, the borrower was required to deposit $361,904 into a real estate tax reserve, and on each monthly payment date, the borrower is required to deposit 1/12 of the real estate taxes that the lender reasonably estimates will be payable over the next-ensuing 12-month period (initially, $45,238) into a real estate tax reserve. Notwithstanding the foregoing, the borrower’s obligation to make such monthly deposits will be reduced to the extent that real estate taxes are being paid by Hobby Lobby under its lease provided that (i) Hobby Lobby is obligated under its lease to pay such taxes directly to the taxing authorities and (ii) the borrower provides reasonably satisfactory written evidence to the lender that the taxes have been paid by Hobby Lobby under its lease prior to becoming delinquent. In addition, the borrower’s obligation to make such monthly deposits will be reduced to the extent that real estate taxes are being reimbursed to the borrower annually by Ross Dress for Less, provided that (i) the borrower provides reasonably satisfactory written evidence to the lender that the borrower has paid enough taxes to the taxing authorities at least 30 days prior to delinquency so that the amount of the real estate tax reserve is sufficient to pay the remaining balances of taxes, plus a two months’ cushion (other than for taxes reimbursable by Ross Dress for Less), (ii) no Cash Sweep Event Period (as defined below) exists, and (iii) Ross Stores, Inc. maintains a rating of at least “BBB-“ or its equivalent from each rating agency rating the Certificates.

 

Insurance – On each monthly payment date, the borrower is required to deposit 1/12 of the annual insurance premiums that the lender reasonably estimates will be payable for the renewal of coverage upon the expiration of the insurance policies; provided that such monthly deposits are not required so long as (i) no event of default is continuing, (ii) the liability and casualty insurance coverage for the Bardin Place Shopping Center Property is included in a blanket or umbrella policy approved by the lender in its reasonable discretion, and (iii) the borrowers provide the lender with paid receipts for the insurance premiums and certificates of insurance, no later than 10 days prior to the expiration of the current policies.

 

Capital Expenditures Reserve – On each monthly payment date, the borrower is required to deposit approximately $3,670 into a capital expenditures reserve.

 

TI/LC Reserve – On each monthly payment date, the borrower is required to deposit approximately $15,904 into a tenant improvements and leasing commissions reserve, provided that the borrower is not required to make such monthly deposits at any time the funds in such reserve are at least approximately $572,538.

 

Existing TI/LC Reserve – On the origination date, the borrower was required to fund (i) $900,000 for a tenant improvement allowance due under the PGA Tour Superstore lease, (ii) $52,500 for a leasing commission due under the PGA Tour Superstore lease and (iii) $555,200 for a tenant allowance due under the Ashley Furniture lease, into a reserve for existing tenant improvements and leasing commissions.

 

Gap Rent Reserve –On the origination date, the borrower was required to deposit (i) approximately $106,467 for gap rent with respect to the PGA Tour Superstore lease and (ii) approximately $18,401 for gap rent under the Ross Dress for Less lease, into a gap rent reserve.

 

Hobby Lobby CAM Reserve – On the origination date, the borrower was required to deposit approximately $39,265 into a Hobby Lobby CAM reserve, which is required to be disbursed to the borrower upon the lender’s receipt of satisfactory evidence that a 2020 common area maintenance dispute between the borrower and Hobby Lobby has been resolved.

 

Lockbox and Cash Management. The Bardin Place Shopping Center Mortgage Loan is structured with a springing lockbox and springing cash management. Prior to the first occurrence of a Cash Sweep Event Period, all rents are required to be deposited into the borrower’s operating account. Within five days of the first occurrence of a Cash Sweep Event Period, the borrower is required to establish a lender-controlled lockbox account, and the lender is required to establish, and the borrower is required to cooperate with the cash management bank to establish, a lender-controlled cash management account. At origination, the borrower was required to deliver to the lender tenant direction letters to all tenants of the Bardin Place Shopping Center Property directing them to deposit all rents into a lender-controlled lockbox account, and upon the occurrence of a Cash Sweep Event Period, (i) the lender has the right to deliver such letters to tenants, and (ii) the borrower is required to deliver additional tenant direction letters for any new tenants. In addition, commencing on the first occurrence of a Cash Sweep Event Period, the borrower is required to cause all rents received by the borrower or the property manager with respect to the Bardin Place Shopping Center Property, notwithstanding such tenant directions, to be deposited into the lockbox account within one business day of receipt. During a Cash Sweep Event Period, all funds in the lockbox account are required to be swept into the cash management account, and, provided no event of default exists, applied to make required deposits into the tax and insurance reserves, to pay debt service on the Bardin Place Shopping Center Mortgage Loan, to make required deposits into the capital expenditures and TI/LC reserves, during a Cash Sweep Event Period, to pay operating expenses set forth in the lender-approved annual budget and lender-approved extraordinary expenses, and to disburse any remainder into an excess cash flow reserve as additional collateral for the Bardin Place Shopping Center Mortgage Loan during the continuance of such Cash Sweep Event Period; provided that if a Cash Sweep Event Period exists solely as a result of a Trigger Tenant Credit Event (as defined below), the amounts deposited into such excess cash flow reserve may not exceed $2,000,000, and any excess funds are required to be disbursed to the borrower.

 

“Cash Sweep Event Period” means the period of time (a) from and after any event of default under the Bardin Place Shopping Center Mortgage Loan, until such event of default has been cured; or (b) from and after the debt service coverage ratio of the Bardin Place Shopping Center Mortgage Loan falling below 1.30x (based upon a trailing six months operating statement and current in place rent roll) for any calendar quarter, until such time as such debt service coverage ratio is at least 1.30x for two consecutive calendar quarters; or (c) during the continuance of a Trigger Tenant Credit Event.

 

“Trigger Tenant Credit Event” means the period of time (a) from and after the bankruptcy of Hobby Lobby or a replacement tenant therefor (each a “Trigger Tenant”) or its lease guarantor until either (1) the applicable lease is affirmed in bankruptcy, such Trigger Tenant is in occupancy of its entire space, open for business during customary business hours and paying full, unabated rent, or (2) the entire subject space is leased to a new tenant on terms and conditions reasonably approved by the lender and the borrower delivers an estoppel from such new tenant evidencing that it is in occupancy of the entire space with all tenant improvements and leasing commissions fully paid, open for business during customary business hours and paying full, unabated rent (an “Estoppel”); or (b) upon any Trigger Tenant ceasing to be open for business at the Bardin Place Property during customary business hours or vacating the Bardin Place Shopping Center Property or any portion thereof until either (1) such Trigger Tenant occupies the entirety of its demised premises at the

 

 A-3-73 
   

 

Retail – Anchored Loan #8 Cut-off Date Balance:   $32,300,000
4640-4654 South Cooper Street Bardin Place Shopping Center Cut-off Date LTV:   57.4%
Arlington, TX 76017   UW NCF DSCR:   2.67x
    UW NOI Debt Yield:   10.3%

 

Bardin Place Shopping Center Property, has reopened for business during customary business hours and is paying full unabated rent, or (2) the Trigger Tenant’s space is leased in full (or subleased in full without a termination of the Trigger Tenant’s lease) to a new tenant or sublessee, as applicable, on terms and conditions reasonably approved by the lender, and the borrower delivers an Estoppel from such new tenant or subtenant.

 

Additional Secured Indebtedness (not including trade debts). None.

 

Mezzanine Loan and Preferred Equity. None.

 

Release of Property. Not permitted.

 

Real Estate Substitution. None.

 

Letter of Credit. None.

 

Right of First Offer/Right of First Refusal. None.

 

Ground Lease. None.

 

Terrorism Insurance. The borrower is required to maintain terrorism insurance in an amount equal to the full replacement cost of the Bardin Place Shopping Center Property, as well as 18 months of rental loss and/or business interruption coverage. Notwithstanding the foregoing, for so long as the Terrorism Risk Insurance Act of 2002, as extended and modified by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”), is in effect (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections as TRIPRA), the lender is required to accept terrorism insurance which covers against “covered acts” as defined by TRIPRA (or such other program) but only in the event that TRIPRA (or such other program) continues to cover both domestic and foreign acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-74 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK) 

 

 A-3-75 
   

 

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

(GRAPHIC) 

 

 A-3-76 
   

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

(GRAPHIC) 

 

 A-3-77 
   

 

 

Mortgage Loan No. 9 – 384-390 Fulton Street

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: AREF   Single Asset/Portfolio: Single Asset
  Location: Brooklyn, NY 11201
Original Balance: $32,000,000   General Property Type: Mixed Use
Cut-off Date Balance: $32,000,000   Detailed Property Type: Office/Retail
% of Initial Pool Balance: 3.5%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1925/2011
Borrower Sponsors: Abraham Sutton and Samuel Sutton   Size: 29,904 SF
Guarantors: Abraham Sutton and Samuel Sutton Cut-off Date Balance per SF: $1,070
Mortgage Rate: 3.9250% Maturity Date Balance per SF: $1,070
Note Date: 9/14/2021   Property Manager: Sutton Management Corp. (borrower
First Payment Date: 11/6/2021     related)
Maturity Date: 10/6/2026   Underwriting and Financial Information(2)
Original Term to Maturity: 60 months   UW NOI: $2,420,266
Original Amortization Term: 0 months   UW NOI Debt Yield: 7.6%
IO Period: 60 months   UW NOI Debt Yield at Maturity: 7.6%
Seasoning: 0 months   UW NCF DSCR: 1.86x
Prepayment Provisions: L(24),D(31),O(5)   Most Recent NOI: $2,290,252 (4/30/2021 TTM)
Lockbox/Cash Mgmt Status: Springing/Springing   2nd Most Recent NOI: $2,208,301 (12/31/2020)
Additional Debt Type: NAP   3rd Most Recent NOI: $2,109,258 (12/31/2019)
Additional Debt Balance: NAP   Most Recent Occupancy: 100.0% (8/20/2021)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent Occupancy: 100.0% (12/31/2020)
Reserves(1)   3rd Most Recent Occupancy: 100.0% (12/31/2019)
Type Initial Monthly Cap   Appraised Value (as of): $50,900,000 (7/1/2021)
RE Tax: $327,890 $65,578 N/A   Appraised Value per SF: $1,702
Insurance: $49,463 $5,496 N/A   Cut-off Date LTV Ratio: 62.9%
Recurring Replacements: $0 $1,323 N/A   Maturity Date LTV Ratio: 62.9%
Deferred Maintenance $173,140 $0 N/A      
TI/LC: $0 $2,492 N/A      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $32,000,000 100.0%   Loan Payoff: $21,117,302 66.0%
        Return of Equity: $9,923,670 31.0%
        Reserves: $550,493 1.7%
        Closing Costs: $408,535 1.3%
Total Sources: $32,000,000 100.0%   Total Uses: $32,000,000 100.0%

 

 

(1)See “Escrows and Reserves” below for further discussion of reserve information.

(2)The novel coronavirus pandemic is an evolving situation and could impact the 384-390 Fulton Street Mortgage Loan (as defined below) more severely than assumed in the underwriting of the 384-390 Fulton Street Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk FactorsRisks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The ninth largest mortgage loan (the “384-390 Fulton Street Mortgage Loan”) is evidenced by a promissory note with an original principal balance of $32,000,000. The 384-390 Fulton Street Mortgage Loan is secured by a first priority fee mortgage encumbering a 29,904 SF, four-story, mixed-use property located in Brooklyn, New York (the “384-390 Fulton Street Property”). Proceeds of the 384-390 Fulton Street Mortgage Loan were used to pay off approximately $21.1 million of debt, pay closing costs, fund reserves and return approximately $9.9 million of equity to the borrower sponsor.

 

The Borrower and the Borrower Sponsor. The borrowing entity for the 384-390 Fulton Street Mortgage Loan is Fulton Street Owner LLC, a special purpose entity with one independent director. The borrower sponsors and non-recourse carve-out guarantors are Abraham Sutton and Samuel Sutton of Sutton Management Corp. Sutton Management Corp. is a privately held, full-service real estate operating company with experience in the investment, management, and development of commercial real estate assets. Sutton Management Corp. manages a real estate portfolio across the New York metropolitan area, consisting of office, retail, multifamily, and mixed-use properties.

 

 A-3-78 
   

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

The Property. The 384-390 Fulton Street Property is a four-story, multi-tenant office and retail property located at the northeast corner of Fulton Street and Smith Street, in Downtown Brooklyn, New York. The 384-390 Fulton Street Property is specifically located within Fulton Mall, a geographic area that spans Fulton Street from Flatbush Avenue on the east to Boerum Place on the west which features hundreds of small businesses and national brands and is a major retail destination in New York City. Subway service to the area is provided via the A, C and F and R lines at Jay St. – Metrotech, the 4,5 lines at Borough Hall, and the 2,3 lines at Hoyt Street. Situated on an 11,404 SF lot, the 384-390 Fulton Street Property was built in 1925 and contains 29,904 SF of net rentable area (“NRA”). The 384-390 Fulton Street Property consists of 18,500 SF of office space (61.9% of NRA and 24.9% of underwritten rent) and 11,404 SF of retail space (38.1% of NRA and 74.6% of underwritten rent).

 

As of August 20, 2021, the 384-390 Fulton Street Property is 100.0% occupied by three tenants. The ground floor is fully occupied by Duane Reade (38.1% of the NRA and 74.6% of underwritten rent), the largest tenant at the 384-390 Fulton Street Property. The second largest tenant, National Association on Drug Abuse Problems (“NADAP”), occupies the entirety of the second and third floors (11,000 SF). The third largest tenant, The Hope Program Inc., occupies the entirety of the fourth floor (7,500 SF). The borrower sponsor has owned the 384-390 Fulton Street Property since 1980 and reported that the 384-390 Fulton Street Property has been 100.0% occupied since the fourth quarter of 2009. Furthermore, approximately 74.6% of the underwritten rent is contributed by an investment grade tenant, Duane Reade, which has been in occupancy since 1987.

 

The appraisal provided a land value of $42.8 million (representing a 75% loan-to-land value ratio). In addition, according to the zoning report, the 384-390 Fulton Street Property has excess or transferable development rights. The maximum as of right FAR is 10, implying an allowable building area of 114,040 SF which includes excess development rights of 76,628 SF (based on an existing gross building area of 37,412 SF).

 

Major Tenants.

 

Duane Reade (11,404 SF, 38.1% of NRA, 74.6% of underwritten rent). Duane Reade is a chain of pharmacy and convenience stores owned by Walgreens Boots Alliance. Its stores are primarily located in New York City, and known for high-volume, small store layouts in densely populated Manhattan locations. In 2012, the company headquarters was moved to 40 Wall Street in Lower Manhattan, the location of its newest flagship store. Duane Reade has a credit rating of BBB- from Fitch, BBB from S&P, and Baa2 from Moody’s. Duane Reade has occupied its space under a lease that originally commenced in 1987, and has since been modified to expire on August, 31, 2031. Duane Reade’s lease is guaranteed by the parent entity, Walgreen Co. Duane Reade has one, ten-year renewal option. According to a third party market report, daily traffic count on the intersection of Boerum Place and Schermerhorn Street (two blocks from the 384-390 Fulton Street Property) was approximately 29,000 in 2020. Duane Reade also features below grade basement space, which is currently utilized as storage for the store’s inventory.

 

NADAP (11,000 SF, 36.8% of NRA, 14.0% of underwritten rent). NADAP is a charity organization serving to provide New Yorkers with assistance in signing up for healthcare, finding work, receiving community support, and accessing the resources they need to improve their mental, physical, emotional, and financial well-being. NADAP employs over 400 individuals serving over 35,000 clients annually in six locations and 23 satellite offices throughout New York City and Long Island. NADAP first took occupancy at the 384-390 Fulton Street Property in 2015, on the second floor, and expanded to the third floor in 2016.

 

The Hope Program Inc. (7,500 SF, 25.1% of NRA, 11.4% of underwritten rent). The HOPE Program Inc. is a not-for-profit work-readiness, placement, and retention program that helps New Yorkers find and keep jobs. The HOPE Program Inc. provides a job readiness program that offers individual and group counseling, self-assessment activities, job-readiness classes, GED classes and individual tutoring, benefits assistance, professional clothing, and work internships. The HOPE Program Inc. was founded in 1984, in Manhattan, and is a NYC funded organization. Additionally, The Hope Program Inc. has a 28-year partnership with the Robin Hood Foundation, which has resulted in more than $7 million invested in HOPE students and graduates. The Hope Program Inc. originally occupied its 4th floor space in May 2002 and has renewed its lease five times since.

 

The following table presents certain information relating to the leases at the 384-390 Fulton Street Property:

 

Tenant Summary(1)
Tenant Name

Credit Rating

(Fitch/Moody’s/S&P)(2)

Tenant SF Approx. % of SF Annual UW Rent % of Total Annual UW Rent Annual UW Rent PSF Lease Expiration Term. Options (Y/N)
Duane Reade BBB- / Baa2 / BBB 11,404 38.1% $2,468,400 74.6% $216.45 8/31/2031 N
NADAP NR / NR / NR 11,000 36.8% $463,744 14.0% $42.16 12/31/2024 N
The Hope Program Inc. NR / NR / NR 7,500 25.1% $378,171 11.4% $50.42 10/31/2024 N
Subtotal/Wtd. Avg.   29,904 100.0% $3,310,315 100.0% $110.70    
                 
Vacant Space   0 0.0% $0 0.0% $0.00    
Total/Wtd. Avg.   29,904 100.0% $3,310,315 100.0% $110.70    

 

 

(1)Based on the underwritten rent roll dated August 20, 2021. Total Annual UW Rent includes rent steps through January 1, 2022

(2)Certain ratings are those of the parent company whether or not the parent company guarantees the lease.

 

 

 A-3-79 
   

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

The following table presents certain information relating to the lease rollover schedule at the 384-390 Fulton Street Property:

 

Lease Rollover Schedule(1)
Year # of Leases Rolling SF Rolling Annual UW Rent PSF Rolling Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling
MTM 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2021 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2022 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2023 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2024 2 18,500 $45.51 61.9% 61.9% $841,915 25.4% 25.4%
2025 0 0 $0.00 0.0% 61.9% $0 0.0% 25.4%
2026 0 0 $0.00 0.0% 61.9% $0 0.0% 25.4%
2027 0 0 $0.00 0.0% 61.9% $0 0.0% 25.4%
2028 0 0 $0.00 0.0% 61.9% $0 0.0% 25.4%
2029 0 0 $0.00 0.0% 61.9% $0 0.0% 25.4%
2030 0 0 $0.00 0.0% 61.9% $0 0.0% 25.4%
2031 1 11,404 $216.45 38.1% 100.0% $2,468,400 74.6% 100.0%
2032 & Beyond 0 0 $0.00 0.0% 100.0% $0 0.0% 100.0%
Vacant 0 0 $0.00 0.0% 100.0% $0 0.0% 100.0%
Total/Wtd. Avg. 3 29,904 $110.70 100.00%   $3,310,315 100.0%  

 

 

(1)Based on the underwritten rent roll dated August 20, 2021. Rent includes base rent increases occurring through January 1, 2022 for NADAP and The Hope Program Inc.

 

COVID-19 Update. The first payment date for the 384-390 Fulton Street Mortgage Loan is November 6, 2021 and as of September 15, 2021, the 384-390 Fulton Street Mortgage Loan is not subject to any modification or forbearance requests. The borrower sponsor reported that no tenants at the 384-390 Fulton Street Property have requested or received rent relief and all tenants paid their July and August 2021 rent in full.

 

The Market. The 384-390 Fulton Street Property is located within the Downtown Brooklyn neighborhood of Brooklyn, in the greater New York City Metro market. The 384-390 Fulton Street Property is located within the Fulton Mall Shopping District. The Fulton Mall Shopping District is closed to vehicular traffic (except buses) and is comprised of a dense variety of shopping and services, encouraging pedestrian access. Major thoroughfares within the neighborhood include Flatbush Avenue, Smith Street, and Court Street, and primary vehicular access is via the Brooklyn Queens Expressway. The commute to Midtown Manhattan via subway is approximately 25 minutes, with employment centers in Downtown Manhattan being an approximate 10-minute commute. According to the appraisal, the estimated 2021 population within a 0.25-mile, 0.50-mile, and 1.5-mile radius of the 384-390 Fulton Street Property was 10,832, 42,746, and 240,768, respectively. According to the appraisal, the estimated 2021 average household income within a 0.25-mile, 0.50-mile, and 1.5-mile radius of the 384-390 Fulton Street Property was $194,765, $183,523, and $167,908, respectively. According to a third-party report, the 384-390 Fulton Street Property is part of the Downtown Brooklyn office and retail market. The Downtown Brooklyn retail market has an average vacancy rate of 5.6% and rental rates of $78.49 PSF as of second quarter 2021. The Downtown Brooklyn office market has an average vacancy rate of 15.5% and rental rates of $26.61 PSF as of second quarter 2021. The appraisal identified six comparable retail rentals located within the immediate surrounding area. The base rents range from $179.20 to $247.50 PSF on a modified gross basis and triple-net basis, with lease terms ranging from four to 15 years. The appraisal concluded to a market rent of $225.00 PSF (modified gross) for the retail component. The appraisal identified five comparable office rentals located within the immediate surrounding area. The base rents range from $40.00 to $59.47 PSF on a modified gross basis, with lease terms ranging from four to 20 years. The appraisal concluded to a market rent of $55.00 PSF (modified gross) for the office component.

 

The following table presents certain information relating to comparable retail leases with respect to the 384-390 Fulton Street Property:

 

  Comparable Retail Lease Summary
Property

Year Built

Distance from
Subject

Property
Size (SF)
 

Tenant Lease
Area (SF)
Lease
Comm.
Date
Initial
Rent
PSF
Lease Term
(Yrs.)
Lease Type

1 Flatbush Avenue

Brooklyn, NY 

2018 0.4 miles 142,945 Bank of America, NA 3,520 Jun-20 $250.00 15.0 Net
519 Fulton Street
Brooklyn, NY
1920 0.2 miles 8,800 American Standard 2,400 Dec-19 $200.00 10.0 Net
162 Flatbush Avenue
Brooklyn, NY
1921 0.9 miles 8,950 Snipes 2,500 Nov-19 $220.00 4.0 Net

139 Flatbush Avenue

Brooklyn, NY 

2004 1.0 miles 373,000 Sephora 5,500 Jun-19 $180.00 10.6 Net

515 Fulton Street

Brooklyn, NY 

1920 0.1 miles 6,000 Verizon 1,500 Sep-18 $224.00 10.0 Modified Gross

166 Flatbush Avenue

Brooklyn, NY 

1921 0.9 miles 7,000 Chik Fil A 3,700 Mar-18 $250.00 10.0 Net
                     

Source: Appraisal, CoStar.

 

 A-3-80 
   

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

The following table presents certain information relating to comparable office leases with respect to the 384-390 Fulton Street Property:

 

  Comparable Office Lease Summary
Property

Year Built

Distance from Subject

Property Size (SF) 

Tenant Lease Area (SF) Lease Comm. Date Initial Rent PSF Lease Term (Yrs.) Lease Type

16 Court St.

Brooklyn, NY 

1928 0.3 miles 317,600 NYS Dept. 16,198 Aug-20 $59.47 20.0 Modified Gross
One Pierrepont
Brooklyn, NY
1988 0.4 miles 700,000 Brooklyn Family 31,124 Mar-20 $50.00 15.3 Modified Gross

111 Livingston St

Brooklyn, NY 

1969 0.2 miles 459,100 NYS Office 121,715 Jan-20 $51.00 4.0 Modified Gross
15 Metrotech
Brooklyn, NY
2003 0.3 miles 712,842 NYS Dept. 96,289 Jan-20 $52.50 15.0 Modified Gross
25 Elm Place
Brooklyn, NY
1920 0.3 miles 146,000 DASNY 25,300 Dec-20 $40.00 15.0 Modified Gross
                     

Source: Appraisal, CoStar.

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow of the 384-390 Fulton Street Property:

 

Cash Flow Analysis(1)  
   2018  2019  2020  4/30/2021 TTM  UW  UW PSF  
Base Rent  $3,002,569  $3,006,276  $3,071,025  $3,048,365  $3,285,793  $109.88  
Reimbursements  $341,809  $351,008  $395,983  $387,628  $289,966  $9.70  
Rent Steps  $0  $0  $0  $0  $24,522  $0.82  
Gross Up of Vacant SF  $0  $0  $0  $0  $0  $0.00  
Vacancy  $0  $0  $0  $0  ($112,026)  ($3.75)  
Effective Gross Income  $3,344,378  $3,357,284  $3,467,008  $3,435,993  $3,488,255  $116.65  
                     
Real Estate Taxes  $816,930  $879,085  $886,794  $902,780  $786,934  $26.32  
Insurance  $27,498  $35,586  $60,830  $57,352  $65,951  $2.21  
Other Operating Expenses  $317,269  $333,355  $311,083  $185,608  $215,104  $7.19  
Total Expenses  $1,161,697  $1,248,026  $1,258,707  $1,145,741  $1,067,989  $35.71  
                     
Net Operating Income  $2,182,681  $2,109,258  $2,208,301  $2,290,252  $2,420,266  $80.93  
Capital Expenditures  $0  $0  $0  $0  $15,876  $0.53  
TI/LC  $72,233  $68,287  $88,155  $0  $29,904  $1.00  
Net Cash Flow  $2,110,448  $2,040,971  $2,120,146  $2,290,252  $2,374,486  $79.40  
                     
Occupancy %(2)  100.0%  100.0%  100.0%  100.0%  100.0%     
NOI DSCR (IO)  1.71x  1.66x  1.73x  1.80x  1.90x     
NCF DSCR (IO)  1.66x  1.60x  1.66x  1.80x  1.86x     
NOI Debt Yield  6.8%  6.6%  6.9%  7.2%  7.6%     
NCF Debt Yield  6.6%  6.4%  6.6%  7.2%  7.4%     

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been incorporated into the UW.

(2)Occupancy % shown is as of December 31 of each respective year. UW Occupancy % assumes a minimum 2.5% economic vacancy for the Duane Reade space and 5.0% for The Hope Program Inc. and NADAP. 4/30/2021 TTM Occupancy % represents occupancy as of August 20, 2021.

 

Escrows and Reserves.

 

Real Estate Taxes - The 384-390 Fulton Street Mortgage Loan documents provide for an upfront reserve of approximately $327,890 for real estate taxes and ongoing monthly deposits into a reserve for real estate taxes in an amount equal to 1/12 of the real estate taxes that the lender estimates will be payable during the next 12 months (initially approximately $65,578).

 

Insurance - The 384-390 Fulton Street Mortgage Loan documents provide for an upfront reserve of approximately $49,463 for insurance premiums and ongoing monthly deposits into a reserve for insurance premiums in an amount equal to 1/12 of the insurance premiums that the lender estimates will be payable during the next 12 months (initially approximately $5,496).

 

Capital Expense Reserve – The 384-390 Fulton Street Mortgage Loan documents provide for ongoing monthly deposits of approximately $1,323 into a reserve for replacements.

 

 A-3-81 
   

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

TI/LC Reserve - The 384-390 Fulton Street Mortgage Loan documents provide for ongoing monthly deposits of approximately $2,492 into a reserve for future tenant improvements and leasing commissions.

 

Immediate Repairs Reserve – The 384-390 Fulton Street Mortgage Loan documents provide for an upfront immediate maintenance and repairs reserve of $173,140.

 

Lease Sweep Reserve – The 394-390 Fulton Street Mortgage Loan documents provide that during the continuance of a Lease Sweep Period (as defined below), all available cash will be paid to the lender into a subaccount for approved expenses in re-leasing space under a Lease Sweep Lease (as defined below).

 

Lockbox and Cash Management. The 384-390 Fulton Street Mortgage Loan is structured with a springing lockbox with springing cash management upon a Trigger Period (as defined below). Upon the first occurrence of a Trigger Period, the borrower and property manager will be required to send direction letters to tenants instructing them to deposit all rents and payments into the lockbox account controlled by the lender. During a Trigger Period, all funds in the lockbox account are required to be deposited on a daily basis into a lender-controlled cash management account. Funds in the cash management account are required to be applied (i) to make deposits into the tax and insurance reserves, (ii) to pay interest due on the 384-390 Fulton Street Mortgage Loan, (iii) to make deposits into the replacements reserve, (iv) to fund the rollover reserve, (v) to pay operating expenses set forth in the annual budget and extraordinary operating or capital expenses reasonably approved by the lender, and (vi) to pay any remainder into the Lease Sweep Account, to be held by the lender as additional security for the 384-390 Fulton Street Mortgage Loan during the continuance of the Trigger Period due to a Lease Sweep Period or if no Trigger Period is continuing, into the cash collateral subaccount. If no Trigger Period exists, all funds in the lockbox account are required to be disbursed to the borrower.

 

A “Trigger Period” will commence upon the occurrence of (i) the stated maturity date, (ii) an event of default, (iii) the commencement of a DSCR Cash Management Period (as defined below), (iv) the commencement of a Debt Yield Cash Management Period (as defined below), (v) the commencement of a Hope Program / NADAP Vacancy Event (as defined below) or (vi) the commencement of a Lease Sweep Period; and will end if, (A) with respect to a Trigger Period continuing pursuant to clause (ii), the event of default commencing the Trigger Period has been cured (and no other event of default is then continuing), (B) with respect to a Trigger Period continuing due to clause (iii), the DSCR Cash Management Period has ended pursuant to the terms of the 384-390 Fulton Street Mortgage Loan documents, (C) with respect to a Trigger Period continuing pursuant to clause (iv), the Debt Yield Cash Management Period has ended pursuant to the terms of the 384-390 Fulton Street Mortgage Loan documents, (D) with respect to a Trigger Period continuing due to clause (v), such Hope Program / NADAP Vacancy Event being cured pursuant to the terms of the 384-390 Fulton Street Mortgage Loan documents and (E) with respect to a Trigger Period continuing pursuant to clause (vi), such Lease Sweep Period has ended pursuant to the terms of the 384-390 Fulton Street Mortgage Loan documents. The 384-390 Fulton Street Mortgage Loan documents provide that notwithstanding the foregoing, the borrower has the option to avoid the occurrence of a Trigger Period caused under clauses (iii) and (iv) above by depositing with the lender an amount equal to the applicable Trigger Waiver Amount (as defined below) and otherwise complying with the applicable Cash Management Period Waiver Conditions (as defined below).

 

A “DSCR Cash Management Period” will commence if, as of the last day of any calendar quarter during the term, the debt service coverage ratio is less than 1.30x (which will occur if the underwritten net cash flow is below approximately $1,655,478) and will end if the 384-390 Fulton Street Property has achieved a debt service coverage ratio of at least 1.40x (which will occur if the underwritten net cash flow is approximately $1,782,822 or higher) for two consecutive calendar quarters, as determined by the lender.

 

A “Debt Yield Cash Management Period” will commence if, as of the last day of any calendar quarter during the term, the debt yield is less than 6.0% (which will occur if the underwritten net cash flow is below approximately $1,920,000) and will end if the 384-390 Fulton Street Property has achieved a debt yield of at least 7.0% (which will occur if the underwritten net cash flow is approximately $2,240,000 or higher) for two consecutive calendar quarters, as determined by the lender.

 

A “Hope Program / NADAP Vacancy Event” will commence on the date that any of the space at the 384-390 Fulton Street Property leased to The Hope Program Inc. or NADAP as of the origination date becomes vacant or the applicable tenant is no longer paying rent for any space leased to such tenant pursuant to The Hope Program Inc. lease or the NADAP lease as of the origination date. A “Hope Program / NADAP Vacancy Event” will be cured if all space leased to The Hope Program Inc. or NADAP which has previously been subject to a Hope Program / NADAP Vacancy Event is occupied pursuant to fully executed leases meeting the requirements of the 384-390 Fulton Street Mortgage Loan documents with third-party tenants who, among other things, are not affiliates of the 384-390 Fulton Street Mortgage Loan borrower or guarantor and are in actual, physical possession of the space and paying full unabated rent.

 

A “Lease Sweep Period” (i) will commence on the first monthly payment date following the occurrence of any of the following:

 

(a) with respect to the Duane Reade lease and any other lease (leased by such tenant and/or its affiliates) which covers 50% or more rentable square feet of the improvements at the 384-390 Fulton Street Property, the earlier of (i) the date that is 12 months prior to the end of the term of any Lease Sweep Lease (including any renewal terms) (as defined below) or (b) the date the applicable tenant actually gives notice (whether actual or constructive) of its intention not to renew or extend;

 

(b) the date required under a Lease Sweep Lease by which the applicable tenant is required to give notice of its exercise of a renewal option thereunder or the date that any applicable tenant gives notice of its intention not to renew its Lease Sweep Lease;

 

 A-3-82 
   

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

(c) any Lease Sweep Lease (or any material portion thereof) is surrendered, cancelled, or terminated prior to its then current expiration date or any applicable tenant gives notice of its intention to terminate, surrender, or cancel its Lease Sweep Lease;

 

(d) the date that any tenant under a Lease Sweep Lease shall discontinue its business in any material portion of its space (i.e., “goes dark”) at the 384-390 Fulton Street Property or give notice that it intends to discontinue its business in any material portion of its space at the 384-390 Fulton Street Property;

 

(e) upon a default under a Lease Sweep Lease by the tenant thereunder that continues beyond any applicable notice and cure period;

 

(f) the occurrence of an insolvency proceeding related to a tenant under a Lease Sweep Lease; or

 

(g) the credit rating of a tenant under a Lease Sweep Lease or a lease guarantor under a Lease Sweep Lease being downgraded below “BB-“ by S&P (or its functional equivalent by any other rating agency);

 

and (ii) will end upon the occurrence of any of the following:

 

(A) in the case of clause (i)(a), (i)(b), (i)(c), and (i)(d), above, the entirety of the Lease Sweep Lease space that gave rise to the subject Lease Sweep Period is leased pursuant to one or more qualified replacement leases and all approved leasing expenses (and any other expense in connection with re-tenanting of such space) have been paid in full;

 

(B) in the case of clause (i)(a), (i)(b), (i)(c), and (i)(d), above, the date on which the subject tenant under the Lease Sweep Lease exercises its renewal or extension option with respect to all of its space, and in the lender’s judgment, sufficient funds have been accumulated in the lease sweep reserve subaccount (during the continuance of the subject Lease Sweep Period) to cover all anticipated approved leasing expenses for such Lease Sweep Lease and any other anticipated expenses in connection with such renewal or extension;

 

(C) in the case of clause (i)(e) above, the date on which the subject default has been cured and no other default under the applicable Lease Sweep Lease has occurred for a period of six consecutive months following such cure;

 

(D) in the case of clause (i)(f) above, the insolvency proceeding has terminated, and the applicable Lease Sweep Lease has been affirmed, assumed or assigned in a manner satisfactory to the lender; and

 

(E) in the cause of clause (i)(g) above, the credit rating of the applicable tenant or its parent company (and/or the applicable lease guarantor, as the case may be) being restored to at least BB- by S&P (or its functional equivalent by any other rating agency).

 

A “Lease Sweep Lease” means the leases with (i) Duane Reade or (ii) any other lease which covers 25% or more rentable square feet of the improvements of the 384-390 Fulton Street Property.

 

“Cash Management Period Waiver Conditions” means (i) with respect to a DSCR Cash Management Period, the DSCR Cash Management Period Waiver Conditions and (ii) with respect to a Debt Yield Cash Management Period, the Debt Yield Cash Management Period Waiver Conditions.

 

“Trigger Waiver Amount” means: (i) with respect to a DSCR Cash Management Period, the DSCR Trigger Waiver Amount; and (ii) with respect to a Debt Yield Cash Management Period, the Debt Yield Trigger Waiver Amount.

 

“Debt Yield Cash Management Period Waiver Conditions” means that (a) no event of default has occurred and is continuing, (b) within 10 business days after receipt by the borrower of notice of the occurrence of a Debt Yield Cash Management Period, the borrower deposits cash into the cash collateral subaccount in an amount equal to the applicable Debt Yield Trigger Waiver Amount and thereafter (c) within 10 business days of each quarter after the occurrence of such Debt Yield Cash Management Period, for so long as such Debt Yield Cash Management Period would (but for the satisfaction of these conditions) otherwise be continuing, the borrower deposits additional cash into the cash collateral subaccount in an amount equal to the then applicable Debt Yield Trigger Waiver Amount.

 

“Debt Yield Trigger Waiver Amount” means an amount by which the then-outstanding principal of the 384-390 Fulton Street Mortgage Loan (less the aggregate amount of any Debt Yield Trigger Waiver Amounts previously deposited and held by the lender in connection with the satisfaction of the Debt Yield Cash Management Period Waiver Conditions) would need to be reduced such that the debt yield of the 384-390 Fulton Street Mortgage Loan (calculated assuming such reduction occurred) would equal or exceed 6.0%.

 

“DSCR Cash Management Period Waiver Conditions” means that (a) no event of default has occurred and is continuing, (b) within 10 business days after receipt by the borrower of notice of the occurrence of a DSCR Cash Management Period, the borrower deposits cash into the cash collateral subaccount in an amount equal to the applicable DSCR Trigger Waiver Amount and thereafter (c) within 10 business days of each quarter after the occurrence of such DSCR Cash Management Period, for so long as such DSCR Cash Management Period would (but for the satisfaction of these conditions) otherwise be continuing, the borrower deposits additional cash into the cash collateral subaccount in an amount equal to the then applicable DSCR Trigger Waiver Amount.

 

 A-3-83 
   

 

Mixed Use – Office/Retail Loan #9 Cut-off Date Balance:   $32,000,000
384-390 Fulton Street 384-390 Fulton Street Cut-off Date LTV:   62.9%
Brooklyn, NY  11201   UW NCF DSCR:   1.86x
    UW NOI Debt Yield:   7.6%

 

“DSCR Trigger Waiver Amount” means an amount by which the then-outstanding principal of the 384-390 Fulton Street Mortgage Loan (less the aggregate amount of any DSCR Trigger Waiver Amounts previously deposited and held by lender in connection with the satisfaction of the DSCR Cash Management Period Waiver Conditions) would need to be reduced such that the debt service coverage ratio of the 384-390 Fulton Street Mortgage Loan (calculated assuming such reduction occurred) would equal or exceed 1.30x.

 

Additional Secured Indebtedness (not including trade debts). None.

 

Mezzanine Loan and Preferred Equity. Not permitted.

 

Release of Property. Not permitted.

 

Right of First Offer/Right of First Refusal. None.

 

Ground Lease. None.

 

Letter of Credit. None.

 

Terrorism Insurance. The borrower is required to obtain and maintain an “all risk” property insurance policy that covers perils of terrorism and acts of terrorism in an amount equal to the full replacement cost of the 384-390 Fulton Street Property together with business income insurance covering not less than the 18-month period commencing at the time of loss, together with an extended period of indemnity endorsement of up to six months. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-84 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK)

 

 A-3-85 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

 

 A-3-86 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

 

 A-3-87 
   

 

Mortgage Loan No. 10 – ABX Industrial Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: BMO   Single Asset/Portfolio: Portfolio
  Location: Various
Original Balance: $26,000,000   General Property Type: Industrial
Cut-off Date Balance: $26,000,000   Detailed Property Type: Various
% of Initial Pool Balance: 2.8%   Title Vesting: Fee
Loan Purpose(1): Acquisition   Year Built/Renovated: Various/Various
Borrower Sponsor: New Mountain Net Lease   Size: 972,499 SF
  Partners Corporation Cut-off Date Balance per SF: $27
Guarantor: New Mountain Net Lease Maturity Date Balance per SF: $27
  Partners Corporation Property Manager: Self-managed
Mortgage Rate: 3.0700%    
Note Date: 9/15/2021    
First Payment Date: 11/6/2021   Underwriting and Financial Information(3)
Maturity Date: 10/6/2031   UW NOI: $2,755,059
Original Term to Maturity: 120 months   UW NOI Debt Yield: 10.6%
Original Amortization Term: 0 months   UW NOI Debt Yield at Maturity: 10.6%
IO Period: 120 months   UW NCF DSCR: 3.28x
Seasoning: 0 months   Most Recent NOI(4): NAP
Prepayment Provisions: L(24),D(1),DorYM1(91),O(4)   2nd Most Recent NOI(4): NAP
Lockbox/Cash Mgmt Status: Hard/Springing   3rd Most Recent NOI(4): NAP
Additional Debt Type: NAP   Most Recent Occupancy: 100.0% (10/6/2021)
Additional Debt Balance: NAP   2nd Most Recent Occupancy: 100.0% (12/31/2020)
Future Debt Permitted (Type): No (NAP)   3rd Most Recent Occupancy: 100.0% (12/31/2019)
Reserves(2)   Appraised Value (as of): $40,090,000 (August 2021)
Type Initial Monthly Cap   Appraised Value per SF: $41
RE Tax: $0 Springing N/A   Cut-off Date LTV Ratio: 64.9%
Insurance: $0 Springing N/A   Maturity Date LTV Ratio: 64.9%
Replacement Reserve: $0 Springing $291,750      
TI/LC: $0 Springing $1,458,749      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $26,000,000 64.1%   Purchase Price(1): $40,000,000 98.6%
Borrower Equity: $14,557,043 35.9%   Closing Costs: $557,043 1.4%
             
Total Sources: $40,557,043 100.0%   Total Uses: $40,557,043 100.0%

 

 
(1)The borrower acquired the ABX Portfolio Properties in an all-cash transaction on August 20, 2021. The ABX Industrial Portfolio Mortgage Loan was originated as permanent financing for the ABX Industrial Portfolio Properties

 

(2)See “Escrows and Reserves” below.

 

(3)The novel coronavirus pandemic is an evolving situation and could impact the ABX Industrial Portfolio Mortgage Loan (as defined below) more severely than assumed in the underwriting of the ABX Industrial Portfolio Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk Factors-Risks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

(4)Historical NOI is not available due to the sale-leaseback transaction.

 

The Mortgage Loan. The tenth largest mortgage loan (the “ABX Industrial Portfolio Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $26,000,000 and secured by a first priority fee mortgage encumbering four industrial properties totaling 972,499 SF located in Macedon, New York, Homer, Louisiana, Rhinelander, Wisconsin and Columbus, Georgia (each, a “Property” and collectively, the “ABX Industrial Portfolio Properties”). Proceeds of the ABX Industrial Portfolio Mortgage Loan, along with approximately $14.6 million of borrower equity, were used to acquire the ABX Industrial Portfolio Properties in a sale-leaseback transaction for $40,000,000 and to pay closing costs.

 

The Borrower and Borrower Sponsor. The borrower is NM ADB, L.P., a newly formed, single-purpose Delaware limited partnership with one independent director in its organizational structure. The borrower sponsor and non-recourse guarantor is New Mountain Net Lease Partners Corporation, an affiliate of New Mountain Finance Corporation (NASDAQ: NMFC) (“NMFC”). Founded in 1999, NMFC, together with its affiliates, manages private equity, public equity, and credit capital, with over $33 billion in assets under management as of June 30, 2021. Since inception, NMFC has closed on 128 properties across 35 states and provinces for a total of approximately 14.5 million SF and total acquisition value of approximately $1.3 billion.

 

 A-3-88 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

The Properties. The ABX Industrial Portfolio Properties are comprised of four single-tenant industrial warehouse and manufacturing facilities with an aggregate of 972,499 SF. The ABX Industrial Portfolio Properties are each 100.0% leased to ABX Solutions, LLC (“ABX”). ABX invested approximately $28.2 million into the ABX Industrial Portfolio Properties between 2016 and 2020 and according to the borrower sponsor, plans to invest an additional approximately $26.2 million over the next three years through both capital expenditures and investments into machinery (but is not required to do so).

 

ABX - Macedon, NY. The ABX - Macedon, NY Property is located at 200 Main Street in Macedon, New York. The improvements were completed in 1963 and are comprised of a warehouse building totaling 637,085 SF. The ABX - Macedon, NY Property is situated on an approximately 24.7-acre site. The ABX - Macedon, NY Property improvements were constructed with a reinforced concrete foundation, steel structural frame, brick exterior walls and feature a flat roof. ABX has invested approximately $19.7 million into the ABX – Macedon, NY Property over the past five years and, according to the borrower sponsor, plans to invest an additional $14.9 million over the next three years (but is not required to do so).

 

ABX - Homer, LA. The ABX - Homer, LA Property is located at 4058 US Route 79 in Homer, Louisiana. The improvements were completed in 1952 and were most recently renovated in 1986. The ABX - Homer, LA Property is comprised of a manufacturing facility building totaling 186,000 SF. The ABX - Homer, LA Property is situated on an approximately 23.3-acre site. The ABX - Homer, LA Property improvements are constructed with a reinforced concrete foundation, metal and masonry structural frame, brick and metal exterior walls and feature a flat roof. ABX has invested approximately $2.8 million into the ABX - Homer, LA Property over the past five years and according to the borrower sponsor, plans to invest an additional $1.6 million over the next three years (but is not required to do so).

 

ABX - Rhinelander, WI. The ABX - Rhinelander, WI Property is located at 4390 Anderle Drive in Rhinelander, Wisconsin. The improvements were completed in 2007 and were most recently renovated in 2015. The ABX - Rhinelander, WI Property consists of a manufacturing facility building totaling 79,214 SF. The ABX - Rhinelander, WI Property is situated on an approximately 12.1-acre site. The ABX - Rhinelander, WI Property improvements are constructed with a reinforced concrete foundation, masonry and steel structural frame, masonry and metal exterior walls and feature a flat roof. ABX has invested approximately $3.4 million into the ABX – Rhinelander, WI Property over the past five years and according to the borrower sponsor, plans to invest an additional $8.6 million over the next three years (but is not required to do so).

 

ABX - Columbus, GA. The ABX - Columbus, GA Property is located at 918 8th Avenue in Columbus, Georgia. The improvements were completed in 1943 and are comprised of a warehouse building totaling 70,200 SF. The ABX - Columbus, GA Property is situated on an approximately 2.6-acre site. The ABX - Columbus, GA Property improvements are constructed with a slab-on-grade foundation, painted brick veneer exterior walls and feature a thermoplastic polyolefin roof. ABX has invested approximately $2.3 million into the ABX - Columbus, GA Property over the past five years and, according to the borrower sponsor, plans to invest an additional $1.1 million over the next three years (but is not required to do so).

 

The following table presents detailed information with respect to each of the ABX Industrial Portfolio Properties:

 

ABX Industrial Portfolio Properties Summary
Property Name   Year Built / Renovated SF Occupancy Allocated Loan Amount (“ALA”) % of
ALA
Appraised
Value
% of Appraised Value
Property Type / Subtype
ABX - Macedon, NY Industrial / Warehouse 1963 / NAP 637,085 100.0% $16,650,000 64.0% $26,300,000 65.6%
ABX - Homer, LA Industrial / Manufacturing 1952 / 1986 186,000 100.0% $4,750,000 18.3% $7,200,000 18.0%
ABX - Rhinelander, WI Industrial / Manufacturing 2007 / 2015 79,214 100.0% $2,350,000 9.0% $3,390,000 8.5%
ABX - Columbus, GA Industrial / Warehouse 1943 / NAP 70,200 100.0% $2,250,000 8.7% $3,200,000 8.0%
Total     972,499 100.0% $26,000,000 100.0% $40,090,000 100.0%

 

Major Tenant.

 

ABX Solutions, LLC (972,499 SF, 100.0% of NRA, 100.0% of underwritten base rent). ABX is a top 10 manufacturer of flexible packaging solutions in North America and is headquartered in Charlotte, North Carolina, providing packaging products for end-markets such as consumer goods, food & beverage, personal care and medical. Based on information available to lender, in 2020, ABX reported that it generated approximately $236.8 million in sales and approximately $30.8 million in EBITDAR. ABX has a diverse customer base, with its largest customer, Kimberly Clark, accounting for approximately 13% of sales, and no other customer accounting for more than 3% of sales as of May 2021. Kimberly Clark is entirely serviced out of the ABX - Macedon, NY Property. ABX executed a new master lease for the ABX Industrial Portfolio Properties on August 20, 2021. The lease is absolute NNN, with a 20-year term, two successive renewal options for ten years each, and no termination options. The contractual rent at each of the ABX Industrial Portfolio Properties will increase 2.0% annually during the applicable lease term.

 

 A-3-89 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

The following table presents certain information relating to the leases at the ABX Industrial Portfolio Properties:

 

Tenant Summary(1)
Tenant Name Credit Rating (Fitch/Moody’s/S&P) Tenant SF Approx.% of SF Annual UW Base Rent Annual UW Base Rent PSF % of Total Annual
UW Base Rent
Lease Expiration Renewal Option Term. Option
ABX - Macedon, NY NR/NR/NR 637,085 65.5% $1,905,549 $2.99 65.7% 8/31/2041 2 x 10-yr N
ABX - Homer, LA NR/NR/NR 186,000 19.1% $520,800 $2.80 18.0% 8/31/2041 2 x 10-yr N
ABX - Rhinelander, WI NR/NR/NR 79,214 8.1% $245,563 $3.10 8.5% 8/31/2041 2 x 10-yr N
ABX - Columbus, GA NR/NR/NR 70,200 7.2% $228,150 $3.25 7.9% 8/31/2041 2 x 10-yr N
Subtotal/Wtd. Avg.   972,499 100.0% $2,900,062 $2.98 100.0%      
                   
Vacant Space   0 0.0% $0 $0.00 0.0%      
Total/Wtd. Avg.   972,499 100.0% $2,900,062 $2.98 100.0%      

 

 
(1)Information is based on the underwritten rent roll.

 

The following table presents certain information relating to the lease rollover schedule at the ABX Industrial Portfolio Properties:

 

Lease Rollover Schedule(1)
Year # of Leases Rolling SF Rolling Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Base Rent Rolling UW Base Rent PSF Rolling Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling
2021 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2022 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2023 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2024 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2025 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2026 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2027 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2028 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2029 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2030 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2031 0 0 0.0% 0.0% $0 $0.00 0.0% 0.0%
2032 & Beyond 1 972,499 100.0% 100.0% $2,900,062 $2.98 100.0% 100.0%
Vacant 0 0 0.0% 100.0% $0 $0.00 0.0% 100.0%
Total/Wtd. Avg. 1 972,499 100.0%   $2,900,062 $2.98 100.0%  

 

 
(1)Information is based on the underwritten rent roll.

 

COVID-19 Update. The first debt service payment date for the ABX Industrial Portfolio Mortgage Loan is November 6, 2021 and, as of September 15, 2021, the ABX Industrial Portfolio Mortgage Loan is not subject to any forbearance, modification or debt service relief request. As of September 15, 2021, the borrower has reported that the ABX Industrial Portfolio Properties are open and operating. The sole tenant has not requested rent relief.

 

The Market. The ABX Industrial Portfolio Properties are located in Macedon, New York, Homer, Louisiana, Rhinelander, Wisconsin and Columbus, Georgia, respectively.

 

The ABX - Macedon, NY Property is located within the Rochester metropolitan statistical area (“MSA”). Primary access to the ABX – Macedon, NY Property is provided by Interstate 90, which runs in an east-west direction approximately seven miles south of the ABX – Macedon, NY Property. The primary economic driver and largest employers in the MSA include the University of Rochester and Rochester Regional Health System. According to the appraisal, as of the second quarter of 2021, the Macedon industrial submarket of the Rochester MSA contained approximately 4.0 million SF of inventory with a 7.7% vacancy rate and NNN rent of $5.04 PSF.

 

The ABX - Homer, LA Property is located within the Shreveport MSA. Primary access to the ABX - Homer, LA Property is provided by the US 79 Bypass which traverses the neighborhood in a north-south direction. The primary economic driver and largest employer in the metropolitan area is Barksdale Air Force Base. The ABX - Homer, LA Property is in the southwest part of the town but is easily accessible to all areas. Retail, restaurants, and public services are easily accessible from all areas of the community. According to the appraisal, as of the first quarter of 2021, the Shreveport MSA industrial market contained approximately 31.2 million SF of inventory with a 14.4% vacancy rate and NNN rent of $2.65 PSF.

 

 A-3-90 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

The ABX - Rhinelander, WI Property is located within the Oneida County industrial submarket. Primary access to the ABX - Rhinelander, WI Property is provided by U.S. Route 8. State Highway 47 is another major thoroughfare providing access to and through the west side of Rhinelander. The primary economic driver in the metropolitan area is the healthcare industry and the largest employer is UMR, a United Healthcare company. Development in the area consists primarily of mid-size owner-occupied industrial properties. Properties in the immediate area include Superior Diesel Inc, Lase Pros International, and Kerry Rhinelander. There is a railroad line that runs adjacent south of the ABX - Rhinelander, WI Property. According to the appraisal, as of the second quarter of 2021, the Oneida County industrial submarket contained approximately 2.0 million SF of inventory with a 0.0% vacancy rate and NNN rent of $10.13 PSF.

 

The ABX - Columbus, GA Property is located on the western side of the Columbus, Georgia area and is part of the central business district. Primary access to the ABX - Columbus, GA Property is provided by Interstate 185 to the east, which runs in a north-south direction throughout the area. The primary economic driver and largest employer in the metropolitan area is Fort Benning United States Army Base. According to the appraisal, as of the second quarter of 2021, the Columbus CBD industrial submarket contained approximately 1.9 million SF of inventory with a 0.5% vacancy rate and NNN rent of $3.14 PSF.

 

The following table presents 2021 demographic information according to the appraisals:

 

Demographic Summary
Property Name Population  
Average Annual Household Income
  One-Mile Three-Mile Five-Mile   One-Mile Three-Mile Five-Mile
ABX - Macedon, NY 1,544 7,320 22,189   $75,235 $81,880 $87,608
ABX - Homer, LA 1,530 3,429 4,434   $25,519 $28,264 $32,966
ABX - Rhinelander, WI 56 4,793 13,441   $93,326 $76,648 $75,459
ABX - Columbus, GA 6,561 62,460 136,894   $48,192 $46,437 $54,111

 

 

Source: Appraisal.

 

The following table presents certain information relating to the appraisals’ market rent conclusions for the ABX Industrial Portfolio Properties:

 

Market Rent Summary
Property Name ABX – Macedon, NY ABX – Homer, LA ABX – Rhinelander, WI ABX – Columbus, GA
Market Rent PSF $3.00 $2.80 $3.10 $3.25
Lease Term (Months) 120 120 120 60
Lease Type (Reimbursements) NNN – No G&A Absolute Net NNN NNN
Rent Escalations 3% annually 2% annually NAV 2% annually
Free Rent (Months) 1 0 NAV 0

 

 

Source: Appraisal.

 

 A-3-91 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

Underwritten Net Cash Flow. The following table presents certain information relating to the Underwritten Net Cash Flow at the ABX Industrial Portfolio Properties:

 

Cash Flow Analysis(1)(2)
  UW UW PSF
Gross Potential Rent(3) $2,900,062 $2.98
Total Recoveries $0 $0.00
Other Income $0 $0.00
Less Vacancy & Credit Loss(4)

($145,003)

($0.15)

Effective Gross Income $2,755,059 $2.83
     
Real Estate Taxes $0 $0.00
Insurance $0 $0.00
Management Fee $0 $0.00
Other Expenses

$0

$0.00

Total Expenses(5) $0 $0.00
     
Net Operating Income $2,755,059 $2.83
Capital Expenditures $97,250 $0.10
TI/LC

$0

$0.00

Net Cash Flow $2,657,809 $2.73
     
Occupancy % 95.0%  
NOI DSCR 3.40x  
NCF DSCR 3.28x  
NOI Debt Yield 10.6%  
NCF Debt Yield 10.2%  

   

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender underwriting.

(2)Historical cash flows not available due to the sale-leaseback transaction.

(3)UW Gross Potential Rent is as of October 6, 2021.

(4)UW Vacancy & Credit Loss represents 5% of Gross Potential Rent.

(5)The ABX lease is absolute NNN, with all expenses paid directly by ABX.

 

Escrows and Reserves.

 

Real Estate Taxes – The ABX Industrial Portfolio Mortgage Loan documents provide for ongoing monthly deposits into a reserve for real estate taxes in an amount equal to 1/12 of the real estate taxes that the lender estimates will be payable during the next twelve months for the ABX Industrial Portfolio Properties; provided that such monthly deposits are not required so long as the Reserve Waiver Conditions (as defined below) remain satisfied.

 

Insurance – The ABX Industrial Portfolio Mortgage Loan documents provide for ongoing monthly deposits into a reserve for insurance premiums in an amount equal to 1/12 of the insurance premiums that the lender estimates will be payable for the renewal of coverage upon the expiration of the insurance policies; provided that such monthly deposits are not required so long as the Reserve Waiver Conditions remain satisfied.

 

Replacement Reserve – During the continuation of a Trigger Period (as defined below), the ABX Industrial Portfolio Mortgage Loan documents provide for ongoing monthly deposits of approximately $16,208 into a reserve for approved capital expenditures, subject to a cap of approximately $291,750.

 

TI/LC Reserve – During the continuation of a Trigger Period, the ABX Industrial Portfolio Mortgage Loan documents provide for ongoing monthly deposits of approximately $81,042 into a reserve for tenant improvements and leasing commissions, subject to a cap of approximately $1,458,749.

 

The “Reserve Waiver Conditions” mean, among others listed in the ABX Industrial Portfolio Mortgage Loan documents, each of the following:

(i)the ABX lease or approved replacement lease is in full force and effect;

(ii)no Trigger Period exists; and

(iii)ABX is required under its lease to pay all taxes relating to the ABX Industrial Portfolio Properties and maintain all insurance required by the ABX Industrial Portfolio Mortgage Loan documents.

 

Lockbox and Cash Management. The ABX Industrial Portfolio Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower is required to establish and maintain a lockbox account for the benefit of the lender, to direct the tenant of the ABX Industrial Portfolio Properties to deposit all rents directly into the lockbox account, and to deposit any funds received by the borrower or property manager into the lockbox account within one business day of receipt. During the continuance of a Trigger Period, all amounts on deposit in the lockbox account are required to be swept to the cash management account and, provided no event of default is continuing, are required to be applied on each monthly payment date to debt service,

 

 A-3-92 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

reserves and operating expenses according to the payment priorities set forth in the ABX Industrial Portfolio Mortgage Loan documents. All excess cash flow remaining after all such payments and disbursements have been made is required to be retained by the lender as additional collateral for the ABX Industrial Portfolio Mortgage Loan.

 

A “Trigger Period” means a period:

 

(A) commencing upon the occurrence of:

(i)an event of default under the ABX Industrial Portfolio Mortgage Loan documents;

(ii)ABX giving written notice of its intent to terminate its lease prior to the expiration of the then current term of its lease;

(iii)if ABX “goes dark”, vacates, ceases to occupy or ceases to conduct business in the ordinary course at (x) 50% or more of its space at any individual ABX Industrial Portfolio Property or (y) 25% or more of its space across the aggregate ABX Industrial Portfolio Properties (excluding, in each case, (A) any portion of the ABX Industrial Portfolio Properties subleased to subtenants accounting for no more than 20% of the net rentable area, (B) any period that any individual ABX Industrial Portfolio Property “goes dark” for temporary, customary operational shutdowns or closures for no more than 90 days or (C) the period of time it takes ABX to perform any repairs and restoration following a casualty or condemnation of all or any portion of the ABX Industrial Portfolio Properties for no more than 90 days);

(iv)a bankruptcy action with respect to ABX or lease guarantor, GP ABX Intermediate, LLC; or

(v)the debt service coverage ratio based on the trailing 12-month period is less than 2.00x; and

 

(B) expiring upon: 

(i)with respect to clause (A)(i) above, such default is cured;

(ii)with respect to clause (A)(ii) above, either (x) ABX has revoked or rescinded its termination notice, (y) the borrower has leased the space to one or more acceptable replacement tenant(s), or (z) the borrower deposits cash or a letter of credit in an amount equal to 18 months of base rent then due under the ABX lease;

(iii)with respect to clause (A)(iii) above, either (x) ABX re-commences operations, (y) the borrower has leased the space (or the applicable portion thereof) to one or more acceptable replacement tenant(s), or (z) the borrower deposits cash or a letter of credit in an amount equal to 18 months of base rent then due under the ABX lease;

(iv)with respect to clause (A)(iv) above, either (x) ABX provides evidence that the assets of ABX and GP ABX Intermediate, LLC are no longer part of a bankruptcy action, (y) borrower has leased the space (or the applicable portion thereof) to one or more acceptable replacement tenant(s), or (z) the borrower deposits cash or a letter of credit in an amount equal to 18 months of base rent then due under the ABX lease; or

(v)with respect to clause (A)(v) above, the debt service coverage ratio based on the trailing 12-month period is greater than 2.00x for two consecutive quarters.

 

Additional Secured Indebtedness (not including trade debts). None.

 

Mezzanine Loan and Preferred Equity. None.

 

Release of Property. Prior to the ABX Industrial Portfolio Mortgage Loan maturity date, the borrower may obtain the release of any of the ABX Industrial Portfolio Properties (other than the ABX - Macedon, NY Property) in connection with a loss event (casualty or condemnation), provided that, among other things, (i) no event of default has occurred and is continuing (other than an event of default which applies only to the property to be released), (ii) the borrower either (x) if the proposed release date is on or after the Permitted Defeasance Date (as defined below), partially defeases the ABX Industrial Portfolio Mortgage Loan in an amount equal to 110% of the allocated loan amount of the ABX Industrial Portfolio Property being released (the “Release Amount”) or (y) prepays a portion of the ABX Industrial Portfolio Mortgage Loan equal to the Release Amount less any insurance proceeds or awards received by lender in connection with the related loss event, and (iii) the release is permitted under REMIC requirements. No yield maintenance premium is required in connection with such prepayment.

 

“Permitted Defeasance Date” means the earlier of (i) the second anniversary of the closing date of the MSC 2021-L7 securitization transaction or (ii) November 6, 2024.

 

Prior to the ABX Industrial Portfolio Mortgage Loan maturity date, the borrower may also obtain the release of any of the ABX Industrial Portfolio Properties (other than the ABX - Macedon, NY Property) in connection with a Default Release Event (as defined below) that would be cured by releasing the individual ABX Industrial Portfolio Property provided that, among other things, (i) no event of default has occurred and is continuing (other than an event of default which applies only to the property to be released), (ii) the borrower either (x) if the proposed release date is on or after the Permitted Defeasance Date, partially defeases the ABX Industrial Portfolio Mortgage Loan in an amount equal to 110% of the allocated loan amount of the ABX Industrial Portfolio Property being released (the “Release Amount”) or (y) prepays a portion of the ABX Industrial Portfolio Mortgage Loan equal to the Release Amount, along with any applicable yield maintenance premium pursuant to the ABX Industrial Portfolio Mortgage Loan documents, and (iv) the release is permitted under REMIC requirements.

 

A “Default Release Event” means, with respect to an individual ABX Industrial Portfolio Property, the occurrence of either (i) a non-monetary default, (ii) a monetary default which is a direct result of a default by ABX under its lease or (iii) a material default by ABX or a replacement tenant under its lease.

 

Right of First Offer / Right of First Refusal. The ABX lease provides ABX with the right of first offer to purchase all of the ABX Industrial Portfolio Properties; however, it does not apply if an individual ABX Industrial Portfolio Property or portion of an individual ABX Industrial Portfolio Property is being sold.

 

Ground Lease. None.

 

 A-3-93 
   

 

Industrial – Various Loan #10 Cut-off Date Balance:   $26,000,000
Various ABX Industrial Portfolio Cut-off Date LTV:   64.9%
Various   UW NCF DSCR:   3.28x
    UW NOI Debt Yield:   10.6%

 

Terrorism Insurance. The borrower is required to obtain and maintain an “all risk” property insurance policy that covers perils of terrorism and acts of terrorism in an amount equal to the “full replacement cost” of the ABX Industrial Portfolio Properties together with 18 months of business interruption insurance, provided that such coverage is commercially available. For so long as the Terrorism Risk Insurance Act of 2002, as amended and modified by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”) (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections) is in effect, the lender is required to accept terrorism insurance which covers against “certified acts” as defined by TRIPRA but only in the event that TRIPRA continues to cover both domestic and foreign acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 A-3-94 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK)

 

 A-3-95 
   

 

 

Mortgage Loan No. 11 – Los Arcos Apartments

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: KeyBank   Single Asset/Portfolio: Single Asset
  Location: Houston, TX  77035
Original Balance: $24,950,000   General Property Type: Multifamily
Cut-off Date Balance: $24,950,000   Detailed Property Type: Garden
% of Initial Pool Balance: 2.7%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1977/2016-2021
Borrower Sponsor: Shyam H. Hingorani   Size: 516 Units
Guarantor: Shyam H. Hingorani Cut-off Date Balance per Unit: $48,353
Mortgage Rate: 3.1500% Maturity Date Balance per Unit: $48,353
Note Date: 9/15/2021   Property Manager: Gramercy Asset Management LLC
First Payment Date: 11/1/2021     (borrower related)
Maturity Date: 10/1/2031      
Original Term to Maturity: 120 months   Underwriting and Financial Information(1)
Original Amortization Term: 0 months   UW NOI: $2,531,303
IO Period: 120 months   UW NOI Debt Yield: 10.1%
Seasoning: 0 months   UW NOI Debt Yield at Maturity: 10.1%
Prepayment Provisions: L(24),D(93),O(3)   UW NCF DSCR: 2.92x
Lockbox/Cash Mgmt Status: Springing/Springing   Most Recent NOI: $2,758,143 (8/31/2021 TTM)
Additional Debt Type: NAP   2nd Most Recent NOI: $2,583,448 (12/31/2020)
Additional Debt Balance: NAP   3rd Most Recent NOI: $2,600,633 (12/31/2019)
Future Debt Permitted (Type): No (NAP)   Most Recent Occupancy: 98.4% (8/31/2021)
Reserves   2nd Most Recent Occupancy: 90.7% (12/31/2020)
Type Initial Monthly Cap   3rd Most Recent Occupancy: 91.4% (12/31/2019)
RE Tax: $571,172 $63,464 N/A   Appraised Value (as of): $42,310,000 (6/7/2021)
Insurance: $174,714 $29,119 N/A   Appraised Value per Unit: $81,996
Recurring Replacements: $825,000 $25,800 N/A   Cut-off Date LTV Ratio: 59.0%
          Maturity Date LTV Ratio: 59.0%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $24,950,000 100.0%   Payoff Existing Debt: $22,034,077 88.3%
        Reserves: $1,570,886 6.3%
        Return of Equity: $1,080,124 4.3%
        Closing Costs: $264,913 1.1%
Total Sources: $24,950,000 100.0%   Total Uses: $24,950,000 100.0%

 

 

(1)The novel coronavirus pandemic is an evolving situation and could impact the Los Arcos Apartments Mortgage Loan (as defined below) more severely than assumed in the underwriting of the Los Arcos Apartments Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk Factors-—Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The eleventh largest mortgage loan (the “Los Arcos Apartments Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $24,950,000. The Los Arcos Apartments Mortgage Loan is secured by a first priority fee mortgage encumbering a 516-unit garden-style multifamily property located in Houston, Harris County, Texas (the “Los Arcos Apartments Property”).

 

The Borrower and the Borrower Sponsor. The borrower is Texas Pointe Royale Apartments, L.P., a single-purpose Texas limited partnership with one independent director. The borrower sponsor and non-recourse carve-out guarantor is Shyam H. Hingorani, a Houston-based real estate owner and operator. The borrower sponsor has a real estate portfolio comprised of six multifamily properties containing 1,272 units located in Houston, Texas with a reported LTV of 52.8% and a NOI debt yield of 11.7%. Mr. Hingorani also owns the property management company, Gramercy Asset Management LLC, which has experience managing 2,754 units over the past 24 years.

 

The Property. The Los Arcos Apartments Property is a 516-unit, garden-style apartment complex located in Houston, Texas, built in 1977 and during 2016-2021 the Los Arcos Apartments Property underwent a $2.94 million renovation. The Los Arcos Apartments Property is comprised of 55 two-story buildings containing 450,642 rentable SF situated on a 19.1-acre site near the intersection of Fondren Road and West Bellfort Avenue. As of August 31, 2021, the Los Arcos Apartments Property was 98.4% leased.

 

Amenities at the Los Arcos Apartments Property include a clubhouse, swimming pool, playground, grill area, laundry room, and carports. Unit amenities include formica counters, wood cabinetry, range/oven, refrigerator, dishwasher and garbage disposal. There are 565 parking spaces, including the carports.

 

 A-3-96 
   

 

Multifamily – Garden Loan #11 Cut-off Date Balance:   $24,950,000
11315 Fondren Road Los Arcos Apartments Cut-off Date LTV:   59.0%
Houston, TX 77035   U/W NCF DSCR:   2.92x
    U/W NOI Debt Yield:   10.1%

 

The following table presents detailed information with respect to the Los Arcos Apartments Property:

 

  Los Arcos Apartments Unit Mix(1)
Unit Type Units % of Total Units Occupied Units Occupancy Average Unit
Size (SF)
Average
Monthly Rental
Rate
Average
Monthly Rental
Rate PSF
One Bedroom 224 43.4% 223 99.6% 699 $782 $1.12
Two Bedroom 216 41.9% 211 97.7% 915 $956 $1.04
Three Bedroom 76 14.7% 74 97.4% 1,270 $1,330 $1.05
Total/Wtd. Avg. 516 100.0% 508 98.4% 873 $936 $1.07
                 

 

(1)Based on the underwritten rent roll dated August 31, 2021.

 

COVID-19 Update. The first debt service payment for the Los Arcos Apartments Mortgage Loan is due November 1, 2021, and as of September 15, 2021 the Los Arcos Apartments Mortgage Loan is not subject to any forbearance, modification or debt service relief requests. At the time of the lender’s inspection on September 1, 2021, the Los Arcos Apartments Property is open and operating including amenities except for the swimming pool. 99.9% of tenants by underwritten base rent have paid their full August 2021 rent payments. No lease modifications or rent relief was granted. The Los Arcos Apartments Property is 98.4% occupied as of August 31, 2021.

 

The Market. The Los Arcos Apartments Property is located in Houston, Texas, in the southwest portion of the Houston-the Woodlands-Sugar Land metropolitan area approximately 0.5 miles north of State Highway 90 and approximately 30 minutes from the Houston Central Business District. The Sam Houston Tollway, Interstate 610 and State Highway 90 are the major throughfares in the area which provide access to the surrounding suburban areas. The immediate area surrounding the Los Arcos Apartments Property along Fondren Road and West Bellfort Avenue is comprised primarily of retail and multifamily developments. Primary demand generators in the area include Amazon’s new sorting facility, the University of Houston, Texas Medical Center, and NRG Stadium.

 

According to a third party market report the Los Arcos Apartments Property is located in the Houston apartment market and the Fondren/Westbury apartment submarket. As of the first quarter of 2021, the Houston Metro apartment market contained 631,431 units with a vacancy rate of 6.2% and average asking rent of $1,087 per unit. During the same period, the Fondren/Westbury submarket contained 24,904 units with a vacancy rate of 4.3% and average asking rent of $749 per unit. Over the past three years the market and submarket have reported a stable occupancy trend, and effective rental rates have remained stable in the market and have slightly increased in the submarket. Absorption for the last 12 months was positive for the overall market area. Approximately 0% of the submarket inventory, and 2.2% of the market inventory represents newer construction.

 

According to the appraisal, the 2020 population within a one-, three-and five-mile radius of the Los Arcos Apartments Property was 32,903, 156,553, and 464,938, respectively, and the estimated 2020 average household income within the same radii was approximately $55,416, $71,783, and $70,175, respectively.

 

The following table presents certain information relating to comparable rental properties to the Los Arcos Apartments Property:

 

Comparable Rental Properties
Property Distance from
Subject
Year Built Occupancy # Units Unit Mix Average SF
per Unit
Average Rent
per Unit
Average Monthly
Rent PSF
Los Arcos Apartments(1) N/A 1977 98.4% 516

1BR

2BR

3BR

699

915

1,270

$782

$956

$1,330

$1.12

$1.04

$1.05

Regal Pointe 1.6 miles 1978 91.0% 152

1BR

2BR

3BR

623

863

1,240

$823

$944

$1,349

$1.38

$1.09

$1.09

Peacock Hill 0.9 miles 1981 97.0% 211

1BR

2BR

3BR

837

1,225

1,236

$1,028

$1,090

$1,510

$1.24

$0.89

$1.22

Reserve at 63 1.2 miles 1982 97.0% 468

1BR

2BR

3BR

641

939

1,273

$808

$1,021

$1,327

$1.28

$1.09

$1.04

Summit at 7700 1.0 mile 1982 93.0% 172

1BR

2BR

3BR

685

964

N/A

$760

$962

N/A

$1.11

$1.00

N/A

The Willows 0.8 miles 1979 90.0% 346

1BR

2BR

3BR

758

1,122

1,429

$851

$1,119

$1,289

$1.13

$1.00

$0.91

 

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the underwritten rent roll dated August 31, 2021.

 

 A-3-97 
   

 

Multifamily – Garden Loan #11 Cut-off Date Balance:   $24,950,000
11315 Fondren Road Los Arcos Apartments Cut-off Date LTV:   59.0%
Houston, TX 77035   U/W NCF DSCR:   2.92x
    U/W NOI Debt Yield:   10.1%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the Underwritten Net Cash Flow of the Los Arcos Apartments Property:

 

Cash Flow Analysis(1)
  2018 2019 2020 8/31/2021 TTM UW UW per Unit
Gross Potential Rent $5,300,039 $5,470,334 $5,596,537 $5,663,745 $5,795,076 $11,230.77
Other Income $98,963 $90,749 $60,133 $47,973 $47,973 $92.97
Vacancy ($452,263) ($468,136) ($521,255) ($329,387) ($347,705) ($673.85)
Credit Loss ($24,218) ($32,408) ($89,509) ($69,500) ($86,926) ($168.46)
Concessions

($63,623)

($117,144)

($119,535)

($57,031)

($86,926)

($168.46)

Effective Gross Income $4,858,898 $4,943,395 $4,926,371 $5,255,800 $5,321,492 $10,312.97
             
Real Estate Taxes $459,548 $589,403 $679,909 $679,910 $797,544 $1,545.63
Insurance $195,323 $201,368 $203,191 $274,624 $332,789 $644.94
Other Expenses

$1,635,647

$1,551,991

$1,459,823

$1,543,123

$1,659,856

$3,216.77

Total Expenses $2,290,518 $2,342,762 $2,342,923 $2,497,657 $2,790,189 $5,407.34
             
Net Operating Income $2,568,380 $2,600,633 $2,583,448 $2,758,143 $2,531,303 $4,905.63
Capital Expenditures

$0

$0

$0

$0

$205,368

$398.00

Net Cash Flow $2,568,380 $2,600,633 $2,583,448 $2,758,143 $2,325,935 $4,507.63
             
Occupancy % 91.5% 91.4% 90.7% 98.4%(2) 91.0%  
NOI DSCR 3.22x 3.26x 3.24x 3.46x 3.18x  
NCF DSCR 3.22x 3.26x 3.24x 3.46x 2.92x  
NOI Debt Yield 10.3% 10.4% 10.4% 11.1% 10.1%  
NCF Debt Yield 10.3% 10.4% 10.4% 11.1% 9.3%  

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been incorporated in the lender UW.

(2)TTM occupancy is per the August 31, 2021 rent roll.

 

 A-3-98 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK)

 

 A-3-99 
   

 

 Mortgage Loan No. 12 – Lower East Side Multifamily Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: BMO   Single Asset/Portfolio: Single Asset
  Location: New York, NY 10002
Original Balance: $23,500,000   General Property Type: Multifamily
Cut-off Date Balance: $23,500,000   Detailed Property Type: Mid Rise
% of Initial Pool Balance: 2.6%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1910/2021
Borrower Sponsor: Benjamin Shaoul   Size: 66 Units
Guarantor: Benjamin Shaoul   Cut-off Date Balance Per SF: $356,061
Mortgage Rate: 3.8400%   Maturity Date Balance Per SF: $356,061
Note Date: 7/26/2021   Property Manager: Magnum Real Estate Group LLC
First Payment Date: 9/6/2021      
Maturity Date: 8/6/2031   Underwriting and Financial Information(1)
Original Term to Maturity or ARD: 120 months   UW NOI: $1,517,477
Original Amortization Term: 0 months   UW NOI Debt Yield: 6.5%
IO Period: 120 months   UW NOI Debt Yield at Maturity: 6.5%
Seasoning: 2 months   UW NCF DSCR: 1.64x
Prepayment Provisions: L(26),D(90),O(4)   Most Recent NOI: $867,007 (5/31/2021 TTM)
Lockbox/Cash Mgmt Status: Springing/Springing   2nd Most Recent NOI: $946,659 (12/31/2020)
Additional Debt Type: NAP   3rd Most Recent NOI: $1,198,505 (12/31/2019)
Additional Debt Balance: NAP   Most Recent Occupancy: 97.0% (7/14/2021)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent Occupancy(2): 89.9% (12/31/2020)
Reserves   3rd Most Recent Occupancy(2): 98.3% (12/31/2019)
Type Initial Monthly Cap   Appraised Value (as of): $34,000,000 (6/11/2021)
RE Tax: $89,816 $44,908 NAP   Appraised Value Per SF: $515,152
Insurance: $4,877 $2,439 NAP   Cut-off Date LTV Ratio: 69.1%
Replacement Reserve: $0 $1,100 NAP   Maturity Date LTV Ratio: 69.1%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan Amount: $23,500,000 100.0%   Loan Payoff: $18,731,725 79.7%
        Principal Equity Distribution: $4,163,473 17.7%
        Closing Costs: $510,109 2.2%
        Reserves: $94,693 0.4%
Total Sources: $23,500,000 100.0%   Total Uses: $23,500,000 100.0%

 

 

(1)The novel coronavirus pandemic is an evolving situation and could impact the Lower East Side Multifamily Portfolio Mortgage Loan (as defined below) more severely than assumed in the underwriting of the Lower East Side Multifamily Portfolio Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk Factors—Risks Related to Market Conditions and Other External Factors—The Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

(2)The 2nd and 3rd most recent occupancy percentages exclude retail units that were later converted into residential units, as described below.

 

The Mortgage Loan. The twelfth largest mortgage loan (the “Lower East Side Multifamily Portfolio Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $23,500,000. The Lower East Side Multifamily Portfolio Mortgage Loan is secured by a first priority fee mortgage encumbering three multifamily buildings located in New York, New York (the “Lower East Side Multifamily Portfolio Property”).

 

The Borrowers and the Borrower Sponsor. The borrowers are two tenants-in-common, 165 Ludlow Owner LLC and 167 Ludlow Owner LLC, each a Delaware limited liability company structured with one independent director. The borrower sponsor and non-recourse carveout guarantor is Benjamin Shaoul. Mr. Shaoul is the founder and principal of Magnum Real Estate Group LLC, a commercial real estate investment and development company located in New York City.

 

The Property. The Lower East Side Multifamily Portfolio Property consists of three, five-story apartment buildings totaling 66 units, located in New York, New York. The Lower East Side Multifamily Portfolio Property was built in 1910 and renovated in 2021. The apartment unit mix is comprised of one- and two-bedroom units. There are 60 market rate units and 6 rent stabilized units. Building amenities include a common backyard amenity space. Renovated units are equipped with stainless steel appliances, which include stove/oven range, refrigerator, microwave, dishwasher, sink and quartz countertops. Renovated units come equipped with either one or two bathrooms. Unrenovated units offer a standard stove/oven range, refrigerator, sink, Formica and enameled countertops and are equipped with one bathroom. The property formerly contained six retail units below grade which have been converted to two-bedroom residential units with private outdoor garden spaces.

 

 A-3-100 
   

 

Multifamily – Mid Rise Loan #12 Cut-off Date Balance:   $23,500,000
163-167 Ludlow Street Lower East Side Multifamily Portfolio Cut-off Date LTV:   69.1%
New York, NY 10002   UW NCF DSCR:   1.64x
    UW NOI Debt Yield:   6.5%

 

The following table presents a summary regarding the unit mix of the Lower East Side Multifamily Portfolio Property:

 

Unit Mix(1)
Unit Type # of Units % of Units Occupied Units Occupancy

Average

Unit Size (SF)

Avg. Monthly Rent

Per Unit

One Bedroom 54 81.8% 52 96.3% 338 $2,795
Two Bedroom 6 9.1% 6 100.0% 800 $6,018
Rent Stabilized 6 9.1% 6 100.0% 333 $1,183
Total/Wtd. Avg. 66 100.0% 64 97.0% 380 $2,941

 

 

(1)Based on the underwritten rent roll dated July 14, 2021.

 

COVID-19 Update. The Lower East Side Multifamily Portfolio Mortgage Loan is current as of its September 2021 debt service payment and is not subject to any forbearance, modification or debt service relief request. As of September 1, 2021, the borrowers have reported that the Lower East Side Multifamily Portfolio Property is open and operating, with 100.0% of tenants by occupied net rentable area and 100.0% of tenants by underwritten base rent having paid their full September 2021 rent payments. As of September 1, 2021, no tenants at the Lower East Side Multifamily Portfolio Property have requested lease modifications or rent relief.

 

Market Overview. The Lower East Side Multifamily Portfolio Property is located in New York, New York in the Lower East Side neighborhood of Manhattan. Primary access to the Lower East Side Multifamily Portfolio Property is provided by the B and D trains with a stop at Grand Street and the F train with stops at East Broadway, Second Avenue and Delancey Street. The J, M and Z subway lines also serve the Lower East Side at the Essex Street stop, providing access to Brooklyn, Queens, lower Manhattan and Midtown. In the 1960s, as New York City became more of a focal point for creativity, residents were attracted to the areas of the Lower East Side as economic alternatives for city living. Many of the sub-districts within the Lower East Side including the East Village, Chinatown - Little Italy, SoHo and Alphabet City, emerged as prime locations for artist’s lofts, workspaces, innovative retail business and alternative living quarters. According to the appraisal, as of the first quarter of 2021, the vacancy rate in the New York residential market was approximately 4.3%, with average asking rents of $2,334, $3,196, $4,889 and $7,873 for Studio, 1-, 2- and 3-bedrooms, respectively, per unit and had an inventory of approximately 18,688 units.

 

The following table presents comparable rental properties with respect to the Lower East Side Multifamily Portfolio Property:

 

Comparable Rental Properties
Property Address Year Built Occupancy Distance
to Subject
Number of Units Avg. 1
Bedroom Unit
Size (SF)

Avg. 2
Bedroom Unit
Size (SF)

Avg. 1
Bedroom
Monthly Rent
Per Unit
Avg. 2
Bedroom
Monthly Rent
Per Unit

163-167 Ludlow Street

New York, NY(1)

1910 97.0% -- 66 338 800 $2,795 $6,018

334-336 Bowery

New York, NY

1909 93.4%  0.5 miles 14 500 NAP $6,002 NAP

260-268 Elizabeth Street

New York, NY

1925 91.3%  0.5 miles 46 575 731 $4,094 $6,471

143 Ludlow Street

New York, NY

1920 92.0%  0.4 miles 25 NAP 464 NAP $3,900

298 Mulberry Street

New York, NY

1986 96.6%  0.6 miles 96 625 814 $4,730 $5,899

166 Orchard Street

New York, NY

1920 97.1%  0.2 miles 22 400 625 $2,678 $4,198

133 Orchard Street

New York, NY

1910 100.0% 0.3 miles 17 525 NAP $3,724 NAP

150 Forsyth Street

New York, NY

1995 90.9% 0.5 miles 11 400 NAP $3,115 NAP

543 East 5th Street

New York, NY

1900 81.9% 0.4 miles 22 300 714 $2,252 $5,647

168 Ludlow Street

New York, NY

1900 96.7% 0.3 miles 19 376 NAP $2,753 NAP

100-102 Forsyth Street

New York, NY

1989 100.0%  0.6 miles 36 NAP 418 NAP $3,039

74 Forsyth Street

New York, NY

1900 100.0%  0.8 miles 21 NAP 450 NAP $3,346

20-22 Prince Street

New York, NY

1900 99.0%  0.8 miles 43 527 700 $3,815 $4,812

 

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the underwritten rent roll dated July 14, 2021.

 

 A-3-101 
   

 

Multifamily – Mid Rise Loan #12 Cut-off Date Balance:   $23,500,000
163-167 Ludlow Street Lower East Side Multifamily Portfolio Cut-off Date LTV:   69.1%
New York, NY 10002   UW NCF DSCR:   1.64x
    UW NOI Debt Yield:   6.5%

 

The following table presents certain information relating to the appraisal’s market rent conclusion for the Lower East Side Multifamily Portfolio Property:

 

Market Rent Conclusion
Unit Type # of Units(1)

Average

Unit Size (SF)

Avg. Monthly Rent

Per Unit

Avg. Monthly Rent

PSF

Monthly

Market Rent

Per Unit

Monthly

Market Rent

Per SF

One Bedroom 54 338 $2,795 $8.26 $2,800 $8.28
Two Bedroom 6 800 $6,018 $7.52 $6,250 $7.81

 

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the underwritten rent roll dated July 14, 2021.

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Lower East Side Multifamily Portfolio Property:

 

Cash Flow Analysis(1)
 

2019

2020

5/31/2021 TTM

UW (2) UW PSF
Gross Potential Rent(2) $1,822,190 $1,606,242 $1,519,308 $2,329,782 $35,299.72
Other Income $13,225 $2,100 $3,425 $5,900 $89.39
Less Vacancy & Credit Loss

$0

$0

$0

($116,489)

($1,764.99)

Effective Gross Income $1,835,414 $1,608,342 $1,522,733 $2,219,193 $33,624.13
           
Real Estate Taxes $488,591 $512,476 $518,493 $523,200 $7,927.27
Insurance $23,364 $23,862 $24,120 $29,262 $443.36
Management Fee $36,708 $32,167 $30,455 $66,576 $1,008.72
Other Expenses

$88,246

$93,178

$82,658

$82,678

$1,252.70

Total Expenses $636,909 $661,683 $655,725 $701,716 $10,632.06
           
Net Operating Income(2) $1,198,505 $946,659 $867,007 $1,517,477 $22,992.07
Capital Expenditures $0 $0 $0 $13,200 $200.00
TI/LC

$0

$0

$0

$0

$0.00

Net Cash Flow $1,198,505 $946,659 $867,007 $1,504,277 $22,792.07
           
Occupancy %(3) 98.3% 89.9% 97.0% 97.1%  
NOI DSCR 1.31x 1.03x 0.95x 1.66x  
NCF DSCR 1.31x 1.03x 0.95x 1.64x  
NOI Debt Yield 5.1% 4.0% 3.7% 6.5%  
NCF Debt Yield 5.1% 4.0% 3.7% 6.4%  

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender underwriting.

(2)The increase in UW Gross Potential Rent and UW Net Operating Income from 5/31/2021 TTM Gross Potential Rent and Net Operating Income is primarily driven by six retail units that were converted into six residential units as part of the renovation completed in June 2021.

(3)5/31/2021 TTM Occupancy % is as of July 14, 2021. UW Occupancy % represents underwritten economic occupancy.

 

 A-3-102 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK)

 

 A-3-103 
   

 

Mortgage Loan No. 13 – New Braunfels Market Place

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: AREF   Single Asset/Portfolio: Single Asset
  Location: New Braunfels, TX 78130
Original Balance: $23,400,000   General Property Type: Retail
Cut-off Date Balance: $23,400,000   Detailed Property Type: Anchored
% of Initial Pool Balance: 2.5%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1988, 1998, 2019-2020/2019
Borrower Sponsor: James Patrick Wiggins   Size: 267,950 SF
Guarantor: James Patrick Wiggins   Cut-off Date Balance Per SF: $87
Mortgage Rate: 3.1700%   Maturity Date Balance Per SF: $87
Note Date: 9/1/2021   Property Manager: Wiggins Commercial Real Estate,
First Payment Date: 10/6/2021     LLC (borrower-related)
Maturity Date: 9/6/2031      
Original Term to Maturity: 120 months      
Original Amortization Term: 0 months   Underwriting and Financial Information
IO Period: 120 months   UW NOI: $3,502,407
Seasoning: 1 month   UW NOI Debt Yield: 15.0%
Prepayment Provisions: L(25),D(87),O(8)   UW NOI Debt Yield at Maturity: 15.0%
Lockbox/Cash Mgmt Status: None/None   UW NCF DSCR: 4.23x
Additional Debt Type: NAP   Most Recent NOI: $2,693,063 (5/31/2021 TTM)
Additional Debt Balance: NAP   2nd Most Recent NOI: $2,311,060 (12/31/2020)
Future Debt Permitted (Type): No (NAP)   3rd Most Recent NOI: $2,731,427 (12/31/2019)
Reserves   Most Recent Occupancy: 94.9% (8/1/2021)
Type Initial Monthly Cap   2nd Most Recent Occupancy: 92.0% (12/31/2020)
RE Tax: $496,689 $55,188 N/A   3rd Most Recent Occupancy: 91.0% (12/31/2019)
Insurance: $0 Springing N/A   Appraised Value (as of): $47,000,000 (7/8/2021)
TI/LC: $0 $14,514 $522,500(1)   Appraised Value per SF: $175
Santikos Tenant Allowance Reserve: $200,000 $0 N/A   Cut-off Date LTV Ratio: 49.8%
ICRYO Rent Reserve: $20,852 $0 N/A   Maturity Date LTV Ratio: 49.8%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $23,400,000 100.0%   Loan Payoff: $22,016,376 94.1%
        Reserves: $717,541 3.1%
        Principal Equity Distribution: $336,431 1.4%
        Closing Costs: $329,652 1.4%
Total Sources: $23,400,000 100.0%   Total Uses: $23,400,000 100.0%

 

 

(1)The TI/LC cap is $522,500, provided that at any time that the debt service coverage ratio is less than 2.00x as of the last day of a calendar quarter for two consecutive calendar quarters and continuing thereafter until the date on which the debt service coverage ratio is at least 2.00x as of the last day of a calendar quarter, the TI/LC expense reserve cap will be the amount of $1,100,000.

 

The Mortgage Loan. The thirteenth largest mortgage loan (the “New Braunfels Market Place Mortgage Loan”) is evidenced by a promissory note with an original principal balance of $23,400,000. The New Braunfels Market Place Mortgage Loan is secured by a first priority fee mortgage encumbering an anchored retail property located in New Braunfels, Texas (the “New Braunfels Market Place Property”). Proceeds of the New Braunfels Market Place Mortgage Loan were used to refinance approximately $22.02 million of existing debt, fund reserves, and pay closing costs.

 

The Borrower and the Borrower Sponsor. The borrower is New Braunfels Marketplace LLC, a single purpose Delaware limited liability company with no independent directors. The borrower sponsor and non-recourse carveout guarantor is James Patrick Wiggins. James Patrick Wiggins is the founder of Wiggins Commercial, a local commercial real estate firm based in New Braunfels, TX. Mr. Wiggins currently owns four properties in the New Braunfels market, and has owned the New Braunfels Market Place Property since 2001.

 

The Property. The New Braunfels Market Place Property is an anchored retail center totaling 267,950 SF, across three buildings (both attached and free-standing), located at 651 North Business IH-35 in New Braunfels, Texas. The New Braunfels Market Place Property is located along IH-35, the primary transportation corridor through New Braunfels, which has traffic counts of approximately 115,201 vehicles per day. The New Braunfels Market Place Property is anchored by Gold’s Gym and Santikos and also contains junior anchor tenants Ashley Furniture and Tuesday Morning. The New Braunfels Market Place Property was originally constructed circa 1988, on a 25.9 acre site. The New Braunfels Market Place Property underwent renovations following the borrower’s acquisition, including the demolition of two interior facing, freestanding buildings that were blocking the visibility of much of the in-line retail space. The parking field was extended into the reclaimed area and a new in-line building was constructed in 2019. The New Braunfels Market Place Property includes 874 parking spaces resulting in a parking ratio of 3.26 spaces per 1,000 SF of net rentable area. As of August 1, 2021, the New Braunfels Market Place Property was 94.9% occupied by 39 tenants and had an average occupancy of 89.7% from 2014 to 2020.

 

 A-3-104 
   

 

Retail – Anchored Loan #13 Cut-off Date Balance:   $23,400,000
651 North Business IH 35 New Braunfels Market Place Cut-off Date LTV:   49.8%
New Braunfels, TX  78130   UW NCF DSCR:   4.23x
    UW NOI Debt Yield:   15.0%

 

Major Tenants.

 

Gold’s Gym (42,763 SF, 16.0% of NRA, 9.6% of underwritten rent). Founded in 1965, Gold’s Gym is a global fitness club chain with just under 700 gyms on six continents, serving nearly 3.0 million members in the last 50 years. Gold’s Gym offers classes such as group exercise, yoga, and Pilates in addition to personal training, and weightlifting. Gold’s Gym filed for bankruptcy in May of 2020, emerged from bankruptcy in July of 2020, and was subsequently purchased by RSG Group, a fitness business with over 900 locations worldwide. Gold’s Gym has been a tenant at the New Braunfels Market Place Property since June 2015 and is corporately owned. The lease expires June 30, 2025 and provides for three, five-year renewal options. Membership at this Gold’s Gym location decreased 10% in 2020 which compares favorably to a 50% membership drop across all Gold’s Gym locations in 2020.

 

Santikos (35,311 SF, 13.2% of NRA, 8.9% of underwritten rent). Santikos is an American movie theater and entertainment center chain based in San Antonio, Texas, founded in 1911. Santikos owns and operates a circuit of drive-in and multiplex indoor theatres, providing auditoriums that feature high-definition digital projection, in-theater dining, wines, beers, cocktails, and support services for corporate meetings and events, private screenings, and galas. The company currently operates at ten locations in Texas. Santikos took occupancy in August 2021. Santikos’ lease expires August 19, 2029 and provides for two, five-year renewal options. If during any consecutive 12-month period its gross box office receipts at the New Braunfels Market Place Property are less than 35% of the 2019 gross box office sales, Santikos may terminate its lease by giving notice to the landlord during the first 30 days of the 4th lease year (beginning September 1, 2024), which termination will be effective on the 90th day after landlord’s receipt of such notice.

 

Ashley Furniture (22,477 SF, 8.4% of NRA, 8.2% of underwritten rent). Founded in 1997, Ashley Furniture Industries, Inc. products are sold out of over 20,000 store-fronts in more than 123 countries. Ashley Furniture Industries, Inc. provides home furnishing products which are sold through its Ashley Furniture HomeStore retail stores, including chairs, entertainment centers, recliners, sectionals, sofas, beds, and desks. Ashley Furniture HomeStore has been a tenant at the New Braunfels Market Place Property since January 2015 and has a lease that expires November 2024 with one, three-year renewal option remaining. This Ashley Furniture location is owned under a license with DSG, LLC, which owns over 100 Ashley HomeStore locations around the United States.

 

Tuesday Morning (15,177 SF, 5.7% of NRA, 5.1% of underwritten rent). Tuesday Morning is an off-price retailer, selling products at prices generally below those found in boutique, specialty, and department stores. Its merchandise typically includes upscale home textiles, home furnishing, housewares, gourmet food, pet supplies, bath and body products, and seasonal décor. Tuesday Morning operates from approximately 490 stores in 40 states. Tuesday Morning has been a tenant at the New Braunfels Market Place Property since May 2004 and has one 5-year renewal option remaining.

 

The following table presents a summary regarding the major tenants at the New Braunfels Market Place Property:

 

Tenant Summary(1)
Tenant Name Credit Rating
(Fitch/Moody’s/S&P)
Tenant SF Approx.% of SF Annual UW Rent Annual UW Rent PSF        
 % of Total Annual UW Rent Lease Expiration Renewal Options Term. Options
Gold’s Gym NR/NR/NR 42,763 16.0% $342,104 $8.00 9.6% 6/30/2025 3 x 5 year N
Santikos NR/NR/NR 35,311 13.2% $317,799(2) $9.00 8.9% 8/19/2029 2 x 5 year Y(3)
Ashley Furniture NR/NR/NR 22,477 8.4% $292,201 $13.00 8.2% 11/30/2024 1 x 3 year N
Tuesday Morning NR/NR/NR 15,177 5.7% $182,124 $12.00 5.1% 1/31/2028 1 x 5 year N
Subtotal/Wtd. Avg.   115,728 43.2% $1,134,228 $9.80 31.8%      
                   
Other Tenants   138,508 51.7% $2,433,940 $17.57 68.2%      
Vacant Space   13,714 5.1% $0 $0.00 0.0%      
Total/Wtd. Avg.   267,950 100.0% $3,568,168 $14.03 100.0%      

 

 

(1)Information is based on the underwritten rent roll as of August 1, 2021.

(2)Annual underwritten rent for Santikos includes $247,177 in rent steps through April 2022.

(3)If during any consecutive 12-month period its gross box office receipts at the New Braunfels Market Place Property are less than 35% of the 2019 gross box office sales at the New Braunfels Market Place Property, Santikos may terminate its lease by giving notice to landlord during the first 30 days of the 4th lease year (beginning September 1, 2024), which termination will be effective on the 90th day after landlord’s receipt of such notice.

 

 A-3-105 
   

 

Retail – Anchored Loan #13 Cut-off Date Balance:   $23,400,000
651 North Business IH 35 New Braunfels Market Place Cut-off Date LTV:   49.8%
New Braunfels, TX  78130   UW NCF DSCR:   4.23x
    UW NOI Debt Yield:   15.0%

 

The following table presents certain information relating to the lease rollover at the New Braunfels Market Place Property:

 

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling Annual UW Rent PSF Rolling Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling(3) Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling
MTM 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2021 4 19,324 $12.87 7.2% 7.2% $248,714 7.0% 7.0%
2022 8 35,436 $17.16 13.2% 20.4% $608,122 17.0% 24.0%
2023 5 13,085 $16.85 4.9% 25.3% $220,479 6.2% 30.2%
2024 7 41,355 $14.63 15.4% 40.8% $604,849 17.0% 47.1%
2025 3 48,041 $9.45 17.9% 58.7% $454,056 12.7% 59.9%
2026 2 11,445 $20.00 4.3% 63.0% $228,900 6.4% 66.3%
2027 0 0 $0.00 0.0% 63.0% $0 0.0% 66.3%
2028 2 18,650 $13.25 7.0% 69.9% $247,069 6.9% 73.2%
2029 4 49,335 $10.85 18.4% 88.3% $535,327 15.0% 88.2%
2030 2 6,295 $25.30 2.3% 90.7% $159,269 4.5% 92.7%
2031 1 2,478 $28.00 0.9% 91.6% $69,384 1.9% 94.6%
2032 & Beyond 1 8,792 $21.84 3.3% 94.9% $192,000 5.4% 100.0%
Vacant 0 13,714 $0.00 5.1% 100.0% $0 0.0% 100.0%
Total/Wtd. Avg. (4) 39 267,950 $14.03 100.00%   $3,568,168 100.0%  

 

 

(1)Information is based on the underwritten rent roll as of August 1, 2021.

(2)Certain leases may have termination options not reflected in the rollover schedule.

(3)Total UW Rent Rolling includes $286,528 in rent steps through June 2022.

(4)Total/Wtd. Avg. Annual UW Rent PSF Rolling and Total UW Rent Rolling excludes vacant space.

 

COVID-19 Update. The first payment date for the New Braunfels Market Place Mortgage Loan is October 6, 2021. As of September 20, 2021, the New Braunfels Market Place Mortgage Loan is not currently subject to any forbearance, modification or debt service relief request. As of September 20, 2021 the New Braunfels Market Place Property is open and operating. The largest tenant, Gold’s Gym (16.0% of NRA and 9.6% of underwritten base rent), filed for Chapter 11 Bankruptcy on May 4, 2020, and emerged on July 13, 2020 under new ownership when it was purchased by the RSG Group. According to the borrower sponsor, 100% of tenants by underwritten base rent and 100% of tenants by occupied NRA paid their full August 2021 rent payments. One tenant Garden Buffet (2.8% of NRA and 3.0% of underwritten base rent) owes approximately $86,000 in rent which was paid only in part following the COVID-19 pandemic. The borrower is intentionally not pursuing these amounts as the tenant has resumed paying full rent and the borrower intends to replace/relocate the tenant to allow tenant Santikos to expand.

 

The Market. The New Braunfels Market Place Property is located in New Braunfels, Texas, approximately 33 miles northeast of the San Antonio CBD. New Braunfels is an older settlement community with dense roadway infrastructure around the downtown area and around the Comal and Guadalupe Rivers. According to the appraisal, population, growth and employment have been on the rise in New Braunfels over the last several years and the city is a draw for tourism and water recreation. The subject neighborhood is located in an area with primarily commercial/retail land uses. According to the appraisal, the 2021 estimated population within a one-, three-, and five- mile radius was 6,172, 65,370, and 94,658, respectively. According to the appraisal, the 2021 estimated average household income within a one-, three-, and five- mile radius was $75,165, $93,667, and $98,166, respectively. New Braunfels has benefitted from strong population growth, with 2021 estimated population at approximately 102,000, a 76% increase from 2010.

 

According to the appraisal, the New Braunfels Market Place Property is located in the San Antonio retail market and the Comal County retail submarket. As of the first quarter of 2021, the San Antonio retail market consisted of approximately 139.8 million SF of retail space with an overall market vacancy of 5.1% and average asking rents of approximately $19.42 PSF. Approximately 1.05 million SF of retail space was under construction at the end of the first quarter of 2021 for the San Antonio market. The Comal County retail submarket consisted of approximately 9.2 million SF of retail space with an overall market vacancy of 2.6% and average asking rents of approximately $19.81 PSF as of the first quarter of 2021. The Comal County retail submarket had approximately 4,700 SF of retail inventory delivered in the first quarter of 2021 with 169,018 SF of retail space under construction at the end of the quarter. The appraisal concluded the market rent at the New Braunfels Market Place Property for anchor spaces to be $9.00 PSF, junior anchor spaces to be $13.00 PSF, in-line spaces to be $18.00 PSF and restaurant spaces to be $25.00 PSF

 

 A-3-106 
   

 

Retail – Anchored Loan #13 Cut-off Date Balance:   $23,400,000
651 North Business IH 35 New Braunfels Market Place Cut-off Date LTV:   49.8%
New Braunfels, TX  78130   UW NCF DSCR:   4.23x
    UW NOI Debt Yield:   15.0%

 

The following table presents comparable retail leases with respect to the New Braunfels Market Place Property:

 

Comparable Leases Summary
Property

Tenant Type 

Distance from Subject 

Property Size (SF) 

Tenant Lease Area (SF) Base Rent PSF Lease Type

Interstate Plaza,

New Braunfels, TX

Anchor 3.6 miles 235,905 Undisclosed 20,000 $11.00 NNN

Courtyard Plaza

New Braunfels, TX

Anchor 1.1 miles 37,856 Big Lots 30,000 $5.43 NNN

Walnut Square,

New Braunfels, TX

Anchor 1.9 miles 51,522 Urban Air Adventure Park 31,422 $9.00 NNN

Walnut Square,

New Braunfels, TX

Junior Anchor 1.9 miles 51,522 Dollar Tree 9,680 $11.75 NNN

Marketplace at Encino Park,

San Antonio, TX

Junior Anchor 26.5 miles NAV Sprout’s 29,896 $16.00 NNN

13846 Interstate 35,

San Antonio, TX

Restaurant 18.3 miles NAV Perfect Score 6,032 25.00 NNN

9502 Ingram Road,

San Antonio, TX

Restaurant 38.2 miles 6,540 Hooters 6,540 $32.11 NNN
11075 Interstate 10, San Antonio, TX Restaurant 35.6 miles 16,057 Walk Ons 10,126 $30.00 NN

Source: Appraisal and Third Party Report.

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the New Braunfels Market Place Property:

 

  Cash Flow Analysis(1)
  12/31/2018 12/31/2019 12/31/2020 5/31/2021 TTM(2) UW(2)(3) UW Per SF
Gross Potential Rent $2,606,659 $2,913,767 $2,649,080 $2,796,999 $3,599,918 $13.44
Total Recoveries $885,499 $937,074 $998,034 $1,038,626 $1,275,372 $4.76
Rent Steps $0 $0 $0 $0 $286,528 $1.07
Other Income $0 $0 $0 $0 $91,115 $0.34
Less Vacancy & Credit Loss

$0

$0

$0

$0

($438,754)

($1.64)

Effective Gross Income $3,492,158 $3,850,841 $3,647,114 $3,835,626 $4,814,178 $17.97
             
Real Estate Taxes $469,971 $476,012 $663,642 $483,469 $662,252 $2.47
Insurance $50,530 $82,548 $143,163 $144,987 $96,789 $0.36
Other Expenses

$509,696

$560,853

$529,250

$514,107

$552,730

$2.06

Total Expenses $1,030,197 $1,119,413 $1,336,055 $1,142,563 $1,311,771 $4.90
             
Net Operating Income $2,461,961 $2,731,427 $2,311,060 $2,693,063 $3,502,407 $13.07
Capital Expenditures $0 $0 $0 $0 $53,590 $0.20
TI/LC

$0

$0

$0

$0

$267,950

$1.00

Net Cash Flow $2,461,961 $2,731,427 $2,311,060 $2,693,063 $3,180,867 $11.87
             
Occupancy% 91.0% 91.0% 92.0% 94.9%(4) 91.5%  
NOI DSCR (IO) 3.27x 3.63x 3.07x 3.58x 4.66x  
NCF DSCR (IO) 3.27x 3.63x 3.07x 3.58x 4.23x  
NOI Debt Yield 10.5% 11.7% 9.9% 11.5% 15.0%  
NCF Debt Yield 10.5% 11.7% 9.9% 11.5% 13.6%  
               

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender underwriting.

(2)Increase in UW Net Cash Flow over 5/31/2021 TTM is primarily due to the borrower executing five new leases and three renewal leases totaling 66,034 SF (24.6% of NRA) in the last 12 months, resulting in gross potential rent of approximately $645,000. Additionally, UW Net Cash Flow includes approximately $286,528 in rent steps through June 2022.

(3)Gross up of vacant space, totaling $318,277, is included in the UW Gross Potential Rent.

(4)Occupancy is as of August 1, 2021.

 

 A-3-107 
   

 

Mortgage Loan No. 14 – Fairway Retail Center

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: SMC   Single Asset/Portfolio: Single Asset
  Location: Pasadena, TX 77505
Original Balance: $17,060,000   General Property Type: Retail
Cut-off Date Balance: $17,033,151   Detailed Property Type: Shadow Anchored
% of Initial Pool Balance: 1.8%   Title Vesting: Fee
Loan Purpose: Acquisition   Year Built/Renovated: 2002/2010, 2014
Borrower Sponsors: Abdul P. Ali, Shoukat Mohammed,   Size: 49,600 SF
  Akbarali R. Momin   Cut-off Date Balance per SF: $343
Guarantors: Abdul P. Ali, Shoukat Mohammed,   Maturity Date Balance per SF: $269
  Akbarali R. Momin   Property Manager: Shoukat Mohammed and Sultan
Mortgage Rate: 3.5000%     Maknojia (borrower-related)
Note Date: 8/18/2021      
First Payment Date: 10/6/2021      
Maturity Date: 9/6/2031      
Original Term to Maturity: 120 months   Underwriting and Financial Information(1)
Original Amortization Term: 360 months   UW NOI: $1,643,734
IO Period: 0 months   UW NOI Debt Yield: 9.7%
Seasoning: 1 month   UW NOI Debt Yield at Maturity: 12.3%
Prepayment Provisions: L(25),D(91),O(4)   UW NCF DSCR: 1.74x
Lockbox/Cash Mgmt Status: Springing/Springing   Most Recent NOI: $1,568,606 (6/30/2021 TTM)
Additional Debt Type: NAP   2nd Most Recent NOI: $1,521,989 (12/31/2020)
Additional Debt Balance: NAP   3rd Most Recent NOI: $1,467,871 (12/31/2019)
Future Debt Permitted (Type): No (NAP)   Most Recent Occupancy: 94.0% (8/16/2021)
Reserves   2nd Most Recent Occupancy: 90.7% (12/31/2020)
Type Initial Monthly Cap   3rd Most Recent Occupancy: 88.3% (12/31/2019)
RE Tax: $353,751 $39,306 N/A   Appraised Value (as of): $24,650,000 (6/24/2021)
Insurance: $13,757 $4,586 N/A   Appraised Value per SF: $497
Recurring Replacements: $0 $1,529 N/A   Cut-off Date LTV Ratio: 69.1%
TI/LC: $0 $4,583 $150,000   Maturity Date LTV Ratio: 54.1%
Outstanding TI/LCs: $97,200 $0 N/A      
Free Rent and Rent Gap: $43,262 $0 N/A      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $17,060,000 67.8%   Purchase Price: $24,367,500 96.8%  
Sponsor Equity: $8,111,306 32.2%   Reserves: $507,970 2.0%  
        Closing Costs: $295,836 1.2%  
             
Total Sources: $25,171,306 100.0%   Total Uses: $25,171,306 100.0%  

 

 

(1)The novel coronavirus pandemic is an evolving situation and could impact the Fairway Retail Center Mortgage Loan (as defined below) more severely than assumed in the underwriting of the Fairway Retail Center Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and debt yield metrics presented above and herein. See “Risk FactorsRisks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The fourteenth largest mortgage loan (the “Fairway Retail Center Mortgage Loan”) is evidenced by a promissory note in the original principal balance of $17,060,000 and secured by a first priority fee mortgage in a 49,600 SF shadow anchored retail property located in Pasadena, Texas (the “Fairway Retail Center Property”). The proceeds of the Fairway Retail Center Mortgage Loan, along with approximately $8.1 million in borrower sponsor equity, were used to acquire the Fairway Retail Center Property, pay closing costs and fund reserves.

 

The Borrower and the Borrower Sponsors. The borrower is Fairway Equity Partners, LLC, a Texas limited liability company, structured to be bankruptcy-remote with no independent director. The borrower sponsors and non-recourse carveout guarantors of the Fairway Retail Center Mortgage Loan are Abdul P. Ali, Shoukat Mohammed and Akbarali R. Momin. Abdul P. Ali, Shoukat Mohammed and Akbarali R. Momin are real estate professionals with investments across 22 commercial properties across Texas.

 

The Property. The Fairway Retail Center Property is located at 5575-5769 Fairmont Parkway in Pasadena, Texas. The Fairway Retail Center Property consists of 49,600 SF and is shadow anchored by SuperTarget, Kohl’s and Hobby Lobby. The Fairway Retail Center Property is leased to national, regional and local tenants, such as Mattress Firm, Verizon Wireless, Chipotle Mexican Grill and Vitamin Shoppe. The Fairway Retail Center Property is located along Fairmont Parkway within close proximity to Sam Houston Tollway (Houston Beltway), which routes around the entire city of Houston. Commercial uses in the area include retailers such as Lowe’s, Walmart, Kohl’s, Hobby Lobby, SuperTarget, The Home Depot and others.

 

 A-3-108 
   

 

Retail – Shadow Anchored Loan #14 Cut-off Date Balance:   $17,033,151
5575-5769 Fairmont Parkway Fairway Retail Center Cut-off Date LTV:   69.1%
Pasadena, TX 77505   U/W NCF DSCR:   1.74x
    U/W NOI Debt Yield:   9.7%

 

The Fairway Retail Center Property was 94.0% occupied by 20 tenants as of August 16, 2021. No single tenant occupies more than 10.5% of the NRA, while 12 tenants totaling approximately 68.1% of the NRA have been in occupancy at the Fairway Retail Center Property for over ten years. The Fairway Retail Center Property contains 268 parking spaces which equates to a parking ratio of approximately 5.4 spaces per 1,000 square feet.

 

Major Tenants.

 

Mattress Firm (5,200 SF, 10.5% of NRA, 13.1% of underwritten base rent). Mattress Firm is an American mattress store with over 2,400 locations in 49 states and headquartered in Houston, Texas. Mattress Firm has been at the Fairway Retail Center Property since 2007 and most recently extended its lease in December 2020 through October 2030. Mattress Firm has no lease renewal options and no unilateral termination options.

 

Massage Heights (4,400 SF, 8.9% of NRA, 5.7% of underwritten base rent). Massage Heights is an American massage therapy and wellness brand with more than 140 locations throughout the United States and Canada. Massage Heights has been at the Fairway Retail Center Property since 2009, most recently renewed its lease in August 2021 and has a current lease expiration in October 2031. Massage Heights has no lease renewal options and no unilateral termination options.

 

Eye Masters (4,000 SF, 8.1% of NRA, 7.8% of underwritten base rent). Eye Masters is an optometrist and eyeglass store. Eye Masters opened at the Fairway Retail Center Property in June 2010, renewed its lease in November 2019 and has a current lease expiration in June 2025. Eye Masters has one five-year lease renewal option and no unilateral termination options.

 

Verizon Wireless (3,200 SF, 6.5% of NRA, 8.5% of underwritten base rent). Verizon Wireless is an American wireless network operator. Verizon Wireless opened at the Fairway Retail Center Property in 2002, renewed in 2017 and has a current lease expiration in September 2022. Verizon Wireless has no lease renewal options remaining and no unilateral termination options.

 

Vitamin Shoppe (3,200 SF, 6.5% of NRA, 7.4% of underwritten base rent). Vitamin Shoppe is a vitamin and supplement store that offers proteins, weight support, aromatherapy, herbs, superfood, natural beauty products and more across 730 storefronts. Vitamin Shoppe opened at the Fairway Retail Center Property in 2004 and exercised a renewal option in February 2020 that extended its lease through January 2025. Vitamin Shoppe has no lease renewal options remaining and no unilateral termination options.

 

The following table presents certain information relating to the tenants at the Fairway Retail Center Property:

 

Tenant Summary(1)
Tenant Name

Fitch/Moody’s/S&P Ratings(2)

Tenant SF Approx. % of Total SF Annual UW Rent % of Total Annual
UW Rent
Annual UW Rent PSF Lease Expiration Sales PSF Occ. Cost % Renewal Options Termination Options
Mattress Firm NR/NR/NR 5,200 10.5% $234,000 13.1% $45.00 10/31/2030 NAV NAV N/A N
Massage Heights(3) NR/NR/NR 4,400 8.9% $101,200 5.7% $23.00 10/31/2031 $309 12.5% N/A N
Eye Masters(4) NR/NR/NR 4,000 8.1% $138,600 7.8% $34.65 6/30/2025 $193 26.0% 1 x 5 Yrs N
Verizon Wireless A-/A3/NR 3,200 6.5% $151,800 8.5% $47.44 9/30/2022 NAV NAV N/A N
Vitamin Shoppe NR/NR/NR 3,200 6.5% $131,648 7.4% $41.14 1/31/2025 NAV NAV N/A N
Subtotal/Wtd. Avg.   20,000 40.3% $757,248 42.4% $37.86          
                       
Other Tenants   26,600 53.6% $1,028,009 57.6% $38.65          
Vacant Space  

3,000

6.0%

$0

0.0%

$0.00

         
Total/Wtd. Avg. 49,600 100.0% $1,785,257 100.0% $38.31          

 

 

(1)Information is based on the underwritten rent roll dated August 16, 2021 with rent increases totaling approximately $9,068 through February 2022.

(2)Certain ratings are those of the parent company, whether or not the parent guarantees the lease.

(3)Sales PSF and Occ. Cost % for Massage Heights are based on the trailing 12-months sales ending March 2020.

(4)Sales PSF and Occ. Cost % for Eye Masters is based on the trailing 12-months sales ending December 2020.

 

 A-3-109 
   

 

Retail – Shadow Anchored Loan #14 Cut-off Date Balance:   $17,033,151
5575-5769 Fairmont Parkway Fairway Retail Center Cut-off Date LTV:   69.1%
Pasadena, TX 77505   U/W NCF DSCR:   1.74x
    U/W NOI Debt Yield:   9.7%

 

The following table presents certain information relating to the lease rollover schedule at the Fairway Retail Center Property:

 

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling UW Rent PSF Rolling Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling
MTM 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2021 1 1,600 $34.16 3.2% 3.2% $54,656 3.1% 3.1%
2022 4 8,600 $45.24 17.3% 20.6% $389,070 21.8% 24.9%
2023 3 5,400 $38.98 10.9% 31.5% $210,468 11.8% 36.6%
2024 1 1,150 $42.84 2.3% 33.8% $49,266 2.8% 39.4%
2025 4 10,850 $37.68 21.9% 55.6% $408,865 22.9% 62.3%
2026 1 1,600 $33.00 3.2% 58.9% $52,800 3.0% 65.3%
2027 0 0 $0.00 0.0% 58.9% $0 0.0% 65.3%
2028 1 3,000 $40.00 6.0% 64.9% $120,000 6.7% 72.0%
2029 0 0 $0.00 0.0% 64.9% $0 0.0% 72.0%
2030 1 5,200 $45.00 10.5% 75.4% $234,000 13.1% 85.1%
2031 4 9,200 $28.93 18.5% 94.0% $266,132 14.9% 100.0%
2032 & Beyond 0 0 $0.00 0.0% 94.0% $0 0.0% 100.0%
Vacant 0 3,000 $0.00 6.0% 100.0% $0 0.0% 100.0%
Total/Wtd. Avg. 20 49,600 $38.31 100.0%   $1,785,257 100.0%  

 

 

(1)Information is based on the underwritten rent roll dated August 16, 2021 with rent increases totaling approximately $9,068 through February 2022.

(2)Certain tenants may have lease termination options that are exercisable prior to the stated expiration date of the subject lease or leases which are not considered in the lease rollover schedule.

 

COVID-19 Update. As of September 10, 2021, the borrower has reported that the Fairway Retail Center Property is open and operating, with 100.0% of tenants by occupied NRA and 100.0% of tenants by underwritten base rent having paid their full July and August 2021 rent payments. As of September 6, 2021, the Fairway Retail Center Mortgage Loan is not subject to any modification or forbearance requests. The first payment date of the Fairway Retail Center is October 6, 2021. No lease modifications or rent relief was requested or granted.

 

The Market. The Fairway Retail Center Property is located in Pasadena, Texas. The Fairway Retail Center Property is located approximately 10 miles southeast of Houston.

 

According to the appraisal, the Fairway Retail Center Property is located in the Houston retail market. As of the first quarter of 2021, for the Houston retail market, average asking rent was $20.38 PSF, vacancy was 6.0%, and inventory totaled approximately 407.5 million SF. The Fairway Retail Center Property is located in the NASA/Clear Lake retail submarket of the Houston retail market. For the first quarter of 2021, that submarket had total inventory of approximately 28.3 million SF with a vacancy rate of 5.9% and average asking rents of $18.14 PSF.

 

According to the appraisal, the estimated 2021 population within a one-, three- and five-mile radius of the Fairway Retail Center Property was 9,497, 94,831 and 280,893, respectively. The estimated 2021 average household income within the same radii was $102,084, $80,151 and $83,287, respectively.

 

The following table presents the appraisal’s market rent conclusions:

 

Market Rent Summary
  In-Line Large Space East Pad L&N Nails End Cap
Property SF 17,500 4,400 8,000 1,600 18,100
Market Rent (PSF) $40.00 $30.00 $48.00 $65.00 $45.00
Lease Term (Years) 5 5 5 5 5
Lease Type (Reimbursements) NNN NNN NNN NNN NNN
Rent Increase Projection None None None None None
Tenant Improvements (New Tenant) (PSF) $25.00 $25.00 $25.00 $25.00 $25.00
Tenant Improvements (Renewal) (PSF) $5.00 $5.00 $5.00 $5.00 $5.00

 

 

Source: Appraisal

 

 A-3-110 
   

Retail – Shadow Anchored Loan #14 Cut-off Date Balance:   $17,033,151
5575-5769 Fairmont Parkway Fairway Retail Center Cut-off Date LTV:   69.1%
Pasadena, TX 77505   U/W NCF DSCR:   1.74x
    U/W NOI Debt Yield:   9.7%

 

The following table presents certain information relating to comparable leases for the Fairway Retail Center Property:

 

Comparable Leases Summary
Property Name/Location Year Built / Renovated Total NRA (SF) Distance from Subject Tenant Name Lease Date/Term (Mos.) Lease Area (SF) Annual Base Rent PSF Lease Type

Fairway Retail Center

5575-5769 Fairmont Parkway

Pasadena, TX

2002 / 2010, 2014 49,600(1) - - - - - -

Shepherd Center

1231 West 11th Street

Houston, TX

2006 / NAP 7,848 25.6 miles Revolucion Coffee and Juice Houston, LLC May 2021 / 39 830 $40.00 NNN

Navigation Place Shopping Center

2929 Navigation Boulevard

Houston, TX

2019 / NAP 19,366 21.0 miles Stros Bros LLC dba Tea Presso Nov. 2020 / 60 1,200 $35.00 NNN

Hawthorne Square

3407 Montrose Boulevard

Houston, TX

1997 / NAP 14,544 21.0 miles Lao Sze Chuan Nov. 2020 / 60 3,500 $39.00 NNN

Shops at Cinco Ranch West

5215 Farm to Market 1463

Katy, TX

2015 / NAP 26,000 50.7 miles Exquisite Nails Apr. 2020 / 84 1,800 $31.00 NNN

Retail Center

9509 Farm to Market 1960 Bypass Road West

Humble, TX

2019 / NAP 8,575 31.7 miles Apollonia Management Group, LLC DBA Mint Dentistry Mar. 2020 / 120 2,775 $40.00 NNN

Retail Center

9509 Farm to Market 1960 Bypass Road West

Humble, TX

2019 / NAP 8,575 31.7 miles Daniel, Max & Marc’ Andrea, LLC DBA Stanton Optical Mar. 2020 / 120 3,000 $44.00 NNN

Retail Center

9509 Farm to Market 1960 Bypass Road West

Humble, TX

2019 / NAP 8,575 31.7 miles Mod Super Fast Pizza, LLC Mar. 2020 / 120 2,800 $42.00 NNN

Wick Lane Shopping Center

12428 Memorial Drive

Houston, TX

1954 / NAP 30,017 35.7 miles Chohaili & Co Jewelers Nov. 2019 / 60 3,000 $36.00 NNN

Alabama Row

1540 West Alabama Street

Houston, TX

2017 / NAP 7,533 21.3 miles Confidential Oct. 2019 / 84 2,500 $45.00 NNN

23302 West Fernhurst Drive

23302 West Fernhurst Drive

Katy, TX

2019 / NAP 10,000 51.2 miles Confidential Aug. 2019 / 60 2,600 $38.00 NNN

 

 

Source: Appraisal, unless otherwise indicated.  

(1)Information is based on the underwritten rent roll dated August 16, 2021.

 

 A-3-111 
   

Retail – Shadow Anchored Loan #14 Cut-off Date Balance:   $17,033,151
5575-5769 Fairmont Parkway Fairway Retail Center Cut-off Date LTV:   69.1%
Pasadena, TX 77505   U/W NCF DSCR:   1.74x
    U/W NOI Debt Yield:   9.7%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Fairway Retail Center Property:

 

Cash Flow Analysis
  2018 2019 2020 6/30/2021 TTM UW UW PSF
Gross Potential Rent(1) $1,693,405 $1,697,927 $1,710,637 $1,772,017 $1,927,367 $38.86 
Reimbursements 690,043 592,493 620,143 639,036 756,858 15.26
Other Income 13,866 14,817 12,812 18,941 18,941 0.38
Vacancy and Concessions

0

0

0

0

(142,110)

(2.87) 

Effective Gross Income $2,397,314 $2,305,237 $2,343,592 $2,429,994 $2,561,056 $51.63 
             
Taxes 461,179 444,465 443,888 443,888 460,827 9.29
Insurance 20,194 21,162 24,745 29,205 55,026 1.11
Other Operating Expenses

378,932

371,739

352,971

388,295

401,468

8.09 

Total Operating Expenses $860,305 $837,366 $821,603 $861,388 $917,321 $18.49
             
Net Operating Income $1,537,009 $1,467,871 $1,521,989 $1,568,606 $1,643,734 $33.14
TI/LC 0 0 0 0 24,800 0.50
Capital Expenditures

0

0

0

0

18,352

0.37 

Net Cash Flow $1,537,009 $1,467,871 $1,521,989 $1,568,606 $1,600,582 $32.27 
             
             
Occupancy %(2) 94.4% 88.3% 90.7% 94.0% 94.7%  
NOI DSCR 1.67x 1.60x 1.66x 1.71x 1.79x  
NCF DSCR 1.67x 1.60x 1.66x 1.71x 1.74x  
NOI Debt Yield 9.0% 8.6% 8.9% 9.2% 9.7%  
NCF Debt Yield 9.0% 8.6% 8.9% 9.2% 9.4%  

 

 

(1)UW Gross Potential Rent is based on the underwritten rent roll dated August 16, 2021 with rent increases totaling approximately $9,068 through February 2022.

(2)Occupancy % is shown as of December 31 of the corresponding year. 6/30/2021 TTM Occupancy % is as of August 16, 2021. UW Occupancy % represents underwritten economic occupancy.

 

 A-3-112 
   

 

(THIS PAGE INTENTIONALLY LEFT BLANK)


 A-3-113 
   

 

 

 Mortgage Loan No. 15 – Victory Winn-Dixie Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: MSMCH   Single Asset/Portfolio: Portfolio
  Location: Various
Original Balance: $16,190,000   General Property Type: Retail
Cut-off Date Balance: $16,166,465   Detailed Property Type: Anchored
% of Initial Pool Balance: 1.8%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: Various
Borrower Sponsor: Victory Real Estate Investments, LLC   Size: 236,430 SF
Guarantor: Victory Real Estate Investments, LLC   Cut-off Date Balance Per SF: $68
Mortgage Rate: 3.9500%   Maturity Date Balance Per SF: $54
Note Date: 8/10/2021   Property Manager: Victory Commercial Real Estate,
First Payment Date: 10/1/2021     Inc. (borrower-related)
Maturity Date: 9/1/2031      
Original Term to Maturity: 120 months   Underwriting and Financial Information(1)
Original Amortization Term: 360 months   UW NOI: $1,667,245
IO Period: 0 months   UW NOI Debt Yield: 10.3%
Seasoning: 1 month   UW NOI Debt Yield at Maturity: 13.0%
Prepayment Provisions: L(23),YM1(92),O(5)   UW NCF DSCR: 1.66x
Lockbox/Cash Mgmt Status: Springing/Springing   Most Recent NOI: $1,881,001 (6/30/2021 TTM)
Additional Debt Type: NAP   2nd Most Recent NOI: $1,954,809 (12/31/2020)
Additional Debt Balance: NAP   3rd Most Recent NOI: $1,894,700 (12/31/2019)
Future Debt Permitted (Type): No (NAP)   Most Recent Occupancy: 93.0% (6/16/2021)
Reserves   2nd Most Recent Occupancy: 95.8% (12/31/2020)
Type Initial Monthly Cap   3rd Most Recent Occupancy: 98.6% (12/31/2019)
RE Tax: $152,328 $14,854 NAP   Appraised Value (as of): $22,780,000 (6/23/2021)
Insurance: $0 Springing NAP   Appraised Value Per SF: $96
Deferred Maintenance: $38,375 $0 NAP   Cut-off Date LTV Ratio: 71.0%
Recurring Replacements: $0 $3,982 NAP   Maturity Date LTV Ratio: 56.5%
TI/LC: $0 $9,851 $472,860      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan Amount: $16,190,000 99.0%   Loan Payoff: $15,736,962 96.2%
Borrower Equity: $164,995 1.0%   Closing Costs: $427,330 2.6%
        Reserves: $190,703 1.2%
Total Sources: $16,354,995 100.0%   Total Uses: $16,354,995 100.0%

 

 

(1)The novel coronavirus pandemic is an evolving situation and could impact the Victory Winn-Dixie Portfolio Mortgage Loan (as defined below) more severely than assumed in the underwriting of the Victory Winn-Dixie Portfolio Mortgage Loan and could adversely affect the NOI, NCF and occupancy information, as well as the appraised value and the DSCR, LTV and Debt Yield metrics presented above and herein. See “Risk Factors-Risks Related to Market Conditions and Other External FactorsThe Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the prospectus.

 

The Mortgage Loan. The fifteenth largest mortgage loan (the “Victory Winn-Dixie Portfolio Mortgage Loan”) is evidenced by a promissory note in the original principal balance of $16,190,000 and secured by a first priority fee mortgage on four anchored retail properties totaling 236,430 SF located in Alabama and Florida (collectively, the “Victory Winn-Dixie Properties” or the “Victory Winn-Dixie Portfolio”).

 

The Borrowers and the Borrower Sponsor. The borrowers for the Victory Winn-Dixie Portfolio Mortgage Loan are 29 North Investors, LLC, Betts Crossing Investors, LLC, Clanton Investors, LLC and Greenbrier Station Investors, LLC, each a single-purpose Alabama or Florida limited liability company with no independent directors in its organizational structure. The non-recourse carveout guarantor and borrower sponsor is Victory Real Estate Investments, LLC. The borrowers are 99.5% owned by Victory Real Estate Investments, LLC, a privately held commercial real estate company based in Columbus, Georgia and 0.5% owned by Victory MS Management, LLC, which in turn is 100% owned by Victory Real Estate Investments, LLC. Victory Real Estate Investments, LLC’s portfolio is comprised of over four million SF of retail space concentrated in nine states in the southeastern United States.

 

The Properties.

 

Betts Crossing. Betts Crossing is a 58,400 SF grocery anchored shopping center located in the city of Opelika, Alabama. Originally constructed in 1996, the property is situated on an 11.5-acre site with 366 parking spaces (6.3 per 1,000 SF). As of June 16, 2021, the property is 95.9% leased to eight tenants, including Winn-Dixie (75.3% of NRA), Louie’s Chicken Fingers (6.2% of NRA), Melanin Café (4.1% of NRA), Marco’s Pizza (3.1% of NRA), and No.1 Chinese Restaurant (3.1% of NRA). Between 2017 and 2020, the related borrower spent approximately $372,000 in capital upgrades including parking lot, landscape and lighting improvements and building upgrades for tenants.

 

 A-3-114 
   

 

Retail – Anchored Loan #15 Cut-off Date Balance:   $16,166,465
Property Addresses - Various Victory Winn-Dixie Portfolio Cut-off Date LTV:   71.0%
    UW NCF DSCR:   1.66x
    UW NOI Debt Yield:   10.3%

 

Clanton Marketplace. Clanton Marketplace is a 57,150 SF grocery anchored shopping center located in the city of Clanton, Alabama. Originally constructed in 1993, the property is situated on a 6.4-acre site with 318 parking spaces (5.6 per 1,000 SF). As of June 16, 2021, the property is 100% leased to nine tenants, including Winn-Dixie (61.2% of NRA), Badcock Home Furniture & More (14.8% of NRA), Encore Rehabilitation (6.3% of NRA), Dr. Maurice Lyn, OD (4.2% of NRA) and Classy Touch (4.0% of NRA). Between 2016 and 2020, the related borrower spent approximately $201,000 in capital upgrades including roof improvements, parking lot and signage improvements, HVAC units and building upgrades for tenants.

 

29 North Shopping Center. 29 North Shopping Center is a 58,040 SF grocery anchored shopping center located in the city of Cantonment (Pensacola), Florida off the South US Highway 29. Originally constructed in 1997, the property is situated on a 7.71-acre site with 315 parking spaces (5.4 per 1,000 SF). As of June 16, 2021, the property is 100% leased to five tenants, including Winn-Dixie (75.8% of NRA), ACE Hardware (15.9% of NRA), Little Caesar’s (2.8% of NRA), Subway (2.8% of NRA) and State Farm Insurance (2.8% of NRA). Between 2017 and 2020, the related borrower spent approximately $288,000 in capital upgrades including painting, parking lot improvements, building and landscape improvements and building upgrades for tenants.

 

Greenbrier Station. Greenbrier Station is a 62,840 SF grocery anchored shopping center located in the city of Anniston, Alabama. Originally constructed in 1997, the property is situated on a 7.69-acre site with 349 parking spaces (5.6 per 1,000 SF). As of June 16, 2021, the property is currently 77.7% leased to five tenants, including Winn-Dixie (70.0% of NRA), Nail Perfection (3.4% of NRA), The UPS Store (2.3% of NRA), The Fixx (1.9% of NRA) and Green Zone Recycling, a parking lot tenant. Between 2019 and 2020, the related borrower spent approximately $118,000 in capital upgrades including painting, parking lot and lighting improvements.

 

The following table presents detailed information with respect to each of the Victory Winn-Dixie Properties:

 

  Victory Winn-Dixie Properties Summary
Property Name / Location Property
Subtype
Year Built SF Occupancy % Allocated Whole Loan
Amount (“ALA”)
% of
ALA
UW NOI Appraised Value
Betts Crossing
Opelika, AL
Anchored 1996 58,400 95.9% $4,285,000 26.5% $441,601 $5,800,000
Clanton Marketplace
Clanton, AL
Anchored 1993 57,150 100.0% $4,175,000 25.8% $444,144 $5,650,000
29 North Shopping Center
Cantonment, FL
Anchored 1997 58,040 100.0% $3,980,000 24.6% $416,522 $5,380,000
Greenbrier Station
Anniston, AL
Anchored 1997 62,840 77.7% $3,750,000 23.2% $364,978 $5,950,000
Total     236,430 93.0% $16,190,000 100.0% $1,667,245 $22,780,000
                   

The following table presents a summary regarding the major tenants at the Victory Winn-Dixie Properties :

 

Tenant Summary(1)
Tenant Name

Credit Rating (Fitch/Moody’s/

S&P)(2)

Tenant SF Approx.% of SF Annual UW Rent Annual UW Rent PSF(3)

Approx.

% of Total Annual UW Rent

 

Most Recent Sales      
$ PSF Occ. Cost % Term. Option Renewal Options Lease Expiration
Winn-Dixie(5) NR/Caa1/B+ 167,000 70.6% $1,311,800 $7.86 70.3% $76,539,470 $458.32 1.7% N (4) (4)
ACE Hardware NR/NR/NR 9,240 3.9% $60,060 $6.50 3.2% NAV NAV NAV N 2 x 5 year 5/31/2029
Badcock Home Furniture & More NR/NR/NR 8,450 3.6% $59,150 $7.00 3.2% NAV NAV NAV N 2 x 5 year 2/28/2023
Encore Rehabilitation NR/NR/NR 3,600 1.5% $38,160 $10.60 2.0% NAV NAV NAV N None 11/30/2021
Louie’s NR/NR/NR 3,600 1.5% $28,800 $8.00 1.5% NAV NAV NAV N None 6/30/2025
Subtotal/Wtd. Avg.   191,890 81.2% $1,497,970 $7.81 80.3%            
                         
Other Tenants   28,100 11.9% $367,579 $13.08 19.7%            
Vacant Space   16,440 7.0% $0 $0.00 0.0%            
Total/Wtd. Avg.   236,430 100.0% $1,865,549 $8.48 100.0%            

 

 

(1)Information is based on the underwritten rent roll as of June 16, 2021.

(2)Certain ratings are those of the parent company whether or not the parent company guarantees the lease.

(3)Total/Wtd. Avg. Annual UW Rent PSF excludes vacant space.

(4)Winn-Dixie occupies (i) 44,000 SF at the Betts Crossing property with a lease expiration of December 4, 2029 and has five, 5-year renewal options remaining, (ii) 35,000 SF at the Clanton Marketplace property with a lease expiration of March 10, 2029 and has three, 5-year renewal options remaining, (iii) 44,000 SF at the 29 North Shopping Center property with a lease expiration of October 8, 2029 and has five, 5-year renewal options remaining and (iv) 44,000 SF at the Greenbrier Station property with a lease expiration of January 29, 2029 and has five, 5-year renewal options remaining.

(5)The Winn-Dixie leases at each of the Betts Crossing property, the 29 North Shopping Center property and the Greenbrier Station property provide Winn-Dixie with a right of first refusal to purchase the related property. The parent company of Winn-Dixie completed a Chapter 11 bankruptcy reorganization in 2018.

 

 A-3-115 
   

 

Retail – Anchored Loan #15 Cut-off Date Balance:   $16,166,465
Property Addresses - Various Victory Winn-Dixie Portfolio Cut-off Date LTV:   71.0%
    UW NCF DSCR:   1.66x
    UW NOI Debt Yield:   10.3%

 

The following table presents certain information relating to the lease rollover at the Victory Winn-Dixie Portfolio:

 

Lease Rollover Schedule(1)(2)
Year # of Leases
Rolling
SF Rolling Annual UW
Rent PSF
Rolling(3)
Approx. %
of Total SF
Rolling
Approx.
Cumulative %
of SF Rolling
Total UW Rent
Rolling
Approx. %
of Total
Rent Rolling
Approx.
Cumulative % of
Total Rent
Rolling
MTM 0 0 $0.00 0.0% 0.0% $0 0.0% 0.0%
2021 1 3,600 $10.60 1.5% 1.5% $38,160 2.0% 2.0%
2022 5 3,700 $16.43 1.6% 3.1% $60,800 3.3% 5.3%
2023 5 15,250 $9.16 6.5% 9.5% $139,737 7.5% 12.8%
2024 4 7,600 $10.86 3.2% 12.8% $82,516 4.4% 17.2%
2025 2 5,400 $9.73 2.3% 15.0% $52,560 2.8% 20.0%
2026 2 3,400 $13.62 1.4% 16.5% $46,320 2.5% 22.5%
2027 2 2,640 $14.79 1.1% 17.6% $39,036 2.1% 24.6%
2028 1 2,160 $16.00 0.9% 18.5% $34,560 1.9% 26.5%
2029 5 176,240 $7.78 74.5% 93.0% $1,371,860 73.5% 100.0%
2030 0 0 $0.00 0.0% 93.0% $0 0.0% 100.0%
2031 0 0 $0.00 0.0% 93.0% $0 0.0% 100.0%
2032 & Beyond 0 0 $0.00 0.0% 93.0% $0 0.0% 100.0%
Vacant 0 16,440 $0.00 7.0% 100.0%                         $0  0.0% 100.0%
Total/Wtd. Avg. 27 236,430 $8.48 100.0%   $1,865,549 100.0%  

 

 

(1)Information is based on the underwritten rent roll as of June 16, 2021.

(2)Certain tenants may have lease termination options that are exercisable prior to the stated expiration date of the subject lease or leases which are not considered in the lease rollover schedule.

(3)Total/Wtd. Avg. Annual UW Rent PSF Rolling excludes vacant space.

 

COVID-19 Update. The Victory Winn-Dixie Portfolio Mortgage Loan was originated on August 10, 2021 and has a first payment date in October 2021. As of August 10, 2021 the Victory Winn-Dixie Portfolio Mortgage Loan is not subject to any forbearance, modification or debt service relief request. As of September 15, 2021, the borrower has reported that the Victory Winn-Dixie Portfolio is open and operating, with 100.0% of tenants by occupied NRA and 100.0% of tenants by underwritten base rent having paid their full August 2021 rent payments. The borrower provided short term rent deferrals and/or abatements to five tenants. All tenants have since completed their repayment plans and returned to paying contractual rent.

 

The Market. The Betts Crossing property is located in Opelika, Alabama in the Lee County retail submarket within the Columbus retail market. According to the appraisal, as of the first quarter of 2021, the Lee County submarket had approximately 7.5 million SF of retail space inventory, overall vacancy in the submarket was approximately 2.2% and asking rent was $12.32 PSF. According to the appraisal, as of the first quarter of 2021, the Columbus retail market had approximately 30.2 million SF of retail space inventory, overall vacancy in the market was approximately 5.1% and asking rent was $12.70 PSF. According to the appraisal, the 2020 estimated population within a one-, three- and five-mile radius of the Betts Crossing property was 3,436, 17,711 and 31,571 respectively. The 2020 estimated average household income within a one-, three- and five-mile radius of the Betts Crossing property was $57,847, $64,166 and $64,395, respectively.

 

The Clanton Marketplace property is located in Clanton, Alabama in the Chilton County retail submarket within the Birmingham retail market. According to the appraisal, as of the first quarter of 2021, the Chilton County submarket had approximately 2.0 million SF of retail space inventory, overall vacancy in the submarket was approximately 1.1% and asking rent was $8.67 PSF. According to the appraisal, as of the first quarter of 2021, the Birmingham retail market had approximately 106.1 million SF of retail space inventory, overall vacancy in the market was approximately 4.2% and asking rent was $12.18 PSF. According to the appraisal, the 2020 estimated population within a one-, three- and five-mile radius of the Clanton Marketplace property was 2,637, 9,371 and 13,931 respectively. The 2020 estimated average household income within a one-, three- and five-mile radius of the Clanton Marketplace property was $61,034, $65,808 and $66,700, respectively.

 

The Greenbrier Station property is located in Anniston, Alabama in the Calhoun County retail submarket within the Calhoun, Cleburne and Talladega counties retail market. According to the appraisal, as of the first quarter of 2021, the Calhoun County submarket had approximately 8.0 million SF of retail space inventory, overall vacancy in the submarket was approximately 2.9% and asking rent was $9.28 PSF. According to the appraisal, as of the first quarter of 2021, the Calhoun, Cleburne and Talladega counties retail market had approximately 13.6 million SF of retail space inventory, overall vacancy in the market was approximately 4.3% and asking rent was $9.25 PSF. According to the appraisal, the 2020 estimated population within a one-, three- and five-mile radius of the Greenbrier Station property was 2,993, 17,791 and 37,379 respectively. The 2020 estimated average household income within a one-, three- and five-mile radius of the Greenbrier Station property was $96,423, $72,505 and $66,034, respectively.

 

The 29 North Shopping Center property is located in Cantonment, Florida in the Gonzalez/SW Santa Rosa retail submarket within the Pensacola retail market. According to the appraisal, as of the first quarter of 2021, the Gonzalez/SW Santa Rosa retail submarket had approximately 1.7 million SF of retail space inventory, overall vacancy in the submarket was approximately 3.5% and asking rent was $14.21 PSF. According to the appraisal, as of the first quarter of 2021, the Pensacola retail market had approximately 30.6 million SF of retail space inventory, overall vacancy in the market was approximately 3.1% and asking rent was $14.50 PSF. According to the appraisal, the 2020 estimated population within a one-, three- and five-mile radius of the 29 North Shopping Center property was 2,462, 24,186 and 56,207 respectively. The 2020 estimated average household income within a one-, three- and five-mile radius of the 29 North Shopping Center property was $97,644, $89,812 and $80,260, respectively.

 

 A-3-116 
   

 

Retail – Anchored Loan #15 Cut-off Date Balance:   $16,166,465
Property Addresses - Various Victory Winn-Dixie Portfolio Cut-off Date LTV:   71.0%
    UW NCF DSCR:   1.66x
    UW NOI Debt Yield:   10.3%

 

The following table presents recent leasing data for grocery anchor tenants at comparable retail properties with respect to the Betts Crossing property, the Clanton Marketplace property and the Greenbrier Station property:

 

Comparable Grocery Anchor Retail Lease Summary
Location Tenant Name Size (SF) Lease Date Rent PSF Lease Term (Yrs.)

Betts Crossing (subject)(1)

Opelika, AL 

Winn-Dixie 44,000 Dec. 2016 $7.75 13

Clanton Marketplace (subject)(1)

Clanton, AL 

Winn-Dixie 35,000 Mar. 2018 $8.00 11

Greenbrier Station (subject)(1)

Anniston, AL 

Winn-Dixie 44,000 Jan. 2017 $7.70 12

South Plaza

Brooksville, FL 

Winn-Dixie 45,000 Nov. 2020 $8.00 10

Semmes Marketplace

Semmes, AL 

Winn-Dixie 44,000 Mar. 2020 $9.75 10

Lake City Commons

Lake City, AL 

Kroger 63,419 July 2018 $8.00 6

Winn Dixie

Deltona, FL 

Winn-Dixie 48,467 Jan. 2018 $9.47 10

 

 

Source: Appraisal, unless otherwise noted.

(1)Information is based on the underwritten rent roll as of June 16, 2021.

 

The following table presents recent leasing data for in line retail tenants at comparable retail properties with respect to the Betts Crossing property:

 

Comparable In Line Retail Lease Summary
Property/Location Year Built SF Tenant Name Size (SF) Rent PSF Lease Type

Betts Crossing (subject)(1)

Opelika, AL 

1996 58,400 Louie’s 3,600 $8.00 NNN

University Village

Auburn, AL 

2003 34,970 Undisclosed 1,550 $16.00 NNN

Asbury Hills Professional Center

Auburn, AL 

2008 14,000 Undisclosed 1,400 $14.50 NNN

Freestanding Retail Building

Opelika, AL 

1971 4,032 Undisclosed 3,180 $12.50 NNN

Corner Village Shopping Center

Auburn, AL 

2016 9,000 WNB Factory 1,500 $19.00 NNN

 

 

Source: Appraisal, unless otherwise noted.

(1)Information is based on the underwritten rent roll as of June 16, 2021.

 

The following table presents certain information relating to the appraisal’s market rent conclusion for the Betts Crossing property:

 

Market Rent Summary
  Market Rent PSF
Grocery Anchor: $8.50
Shops: $12.50

   
Source: Appraisal.   

 

 A-3-117 
   

 

Retail – Anchored Loan #15 Cut-off Date Balance:   $16,166,465
Property Addresses - Various Victory Winn-Dixie Portfolio Cut-off Date LTV:   71.0%
    UW NCF DSCR:   1.66x
    UW NOI Debt Yield:   10.3%

 

The following table presents recent leasing data for in line retail tenants at comparable retail properties with respect to the Clanton Marketplace property:

 

Comparable In Line Retail Lease Summary
Property/Location Year Built SF Tenant Name Size (SF) Rent PSF Lease Type

Clanton Marketplace (subject)(1)

Clanton, AL

1993 57,150 Badcock Home Furniture & More 8,450 $7.00 NNN

Payton Park

Sylacauga, AL 

1996 53,400 Direct Auto Insurance 1,400 $16.20 NNN

3251-3271 Malcolm Drive

Montgomery, AL 

2005 9,624 El Taco Shop 1,850 $14.00 NNN
Essex Square Marketplace Northport, AL 1992 62,575 Staffing Agency 1,200 $15.50 NNN

Columbiana Square

Columbiana, AL 

1997 59,951 Undisclosed 1,200 $8.00 NNN

Shops at Montevallo

Montevallo, AL 

2005 10,119 Undisclosed 2,000 $14.00 NNN

 

 

Source: Appraisal, unless otherwise noted.

(1)Information is based on the underwritten rent roll as of June 16, 2021.

 

The following table presents certain information relating to the appraisal’s market rent conclusion for the Clanton Marketplace property:

 

Market Rent Summary
  Market Rent PSF
Grocery Anchor: $8.50
Shops: $10.50

   
Source: Appraisal.   

 

The following table presents recent leasing data for in line retail tenants at comparable retail properties with respect to the Greenbrier Station property:

 

Comparable In Line Retail Lease Summary
Property/Location Year Built SF Tenant Name Size (SF) Rent PSF Lease Type

Greenbrier Station (subject)(1)

Anniston, AL 

1997 62,840 Nail Perfection 2,160 $16.00 NNN

The Colonnade

Oxford, AL 

1998 27,050 Smoothie Shop 1,200 $12.00 NNN

Anniston Commons

Anniston, AL 

1988 104,000 Undisclosed 2,000 $14.00 NNN

Jacksonville Crossing

Jacksonville, AL 

1980 42,500 Sun Com Mobile 1,580 $10.50 NNN

Anniston Commons

Anniston, AL 

1988 104,000 Undisclosed 2,000 $12.00 NNN

 

 

Source: Appraisal, unless otherwise noted.

(1)Information is based on the underwritten rent roll as of June 16, 2021.

 

The following table presents certain information relating to the appraisal’s market rent conclusion for the Greenbrier Station property:

 

Market Rent Summary
  Market Rent PSF
Grocery Anchor: $8.50
Shops: $11.50

   
Source: Appraisal.   

 

 A-3-118 
   

 

Retail – Anchored Loan #15 Cut-off Date Balance:   $16,166,465
Property Addresses - Various Victory Winn-Dixie Portfolio Cut-off Date LTV:   71.0%
    UW NCF DSCR:   1.66x
    UW NOI Debt Yield:   10.3%

 

The following table presents recent leasing data for grocery anchor tenants at comparable retail properties with respect to the 29 North Shopping Center property:

 

Comparable Grocery Anchor  Retail Lease Summary
Location Tenant Name Size (SF) Lease Date Rent PSF Lease Term (Yrs.)

29 North Shopping Center (subject)(1)

Cantonment, FL 

Winn-Dixie 44,000 Oct. 2017 $8.00 12
Brooksville, FL Winn-Dixie 45,000 Nov. 2020 $8.00 10
Panama City, FL Winn-Dixie 51,668 Sep. 2020 $7.24 10
Semmes, AL Winn-Dixie 44,000 Mar. 2020 $9.75 10
Lake City, GA Kroger 63,419 July 2018 $8.00 6

 

 

Source: Appraisal, unless otherwise noted.

(1)Information is based on the underwritten rent roll as of June 16, 2021.

 

The following table presents recent leasing data for in line retail tenants at comparable retail properties with respect to the 29 North Shopping Center property:

 

Comparable In Line Retail Lease Summary
Property/Location Year Built SF Tenant Name Size (SF) Rent PSF Lease Type

29 North Shopping Center (subject)(1)

Cantonment, FL 

1997 58,040 ACE Hardware 9,240 $6.50 NNN

Point Crossing

Pensacola, FL 

2018 19,680 VIP Healthcare 3,500 $15.00 NNN

Pine Forest Corners

Pensacola, FL 

2014 17,900 Purple Onion 1,400 $18.00 NNN

Pine Forest Commons

Pensacola, FL 

1998/2007 27,916 Camacho 4,000 $16.00 NNN

Northside Plaza

Cantonment, FL 

1986 46,000 Hershey’s Ice Cream 1,300 $11.00 NNN

 

 

Source: Appraisal, unless otherwise noted.

(1)Information is based on the underwritten rent roll as of June 16, 2021.

 

The following table presents certain information relating to the appraisal’s market rent conclusion for the 29 North Shopping Center Property:

 

Market Rent Summary
  Market Rent PSF
Grocery Anchor: $8.25
Shops: $15.25

   
Source: Appraisal.   

 

 A-3-119 
   

 

Retail – Anchored Loan #15 Cut-off Date Balance:   $16,166,465
Property Addresses - Various Victory Winn-Dixie Portfolio Cut-off Date LTV:   71.0%
    UW NCF DSCR:   1.66x
    UW NOI Debt Yield:   10.3%

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the Underwritten Net Cash Flow of the Victory Winn-Dixie Portfolio:

 

Cash Flow Analysis(1)  
   2018  2019  2020  6/30/2021 TTM  UW  UW PSF  
Gross Potential Rent(2)  $1,826,251  $1,890,713  $1,933,044  $1,909,923  $2,027,159  $8.57  
Total Recoveries  $363,529  $352,013  $364,168  $338,359  $358,356  $1.52  
Other Income  $29,082  $61,632  $52,494  $36,134  $0  $0.00  
Less Vacancy & Credit Loss  $0  $0  $0  $0  ($245,107)  ($1.04)  
Effective Gross Income  $2,218,862  $2,304,357  $2,349,706  $2,284,415  $2,140,409  $9.05  
                     
Real Estate Taxes  $170,910  $164,158  $170,712  $174,095  $181,166  $0.77  
Insurance  $24,487  $29,842  $34,783  $36,303  $32,035  $0.14  
Other Expenses  $213,331  $215,658  $189,402  $193,017  $259,963  $1.10  
Total Expenses  $408,728  $409,658  $394,896  $403,416  $473,164  $2.00  
                     
Net Operating Income  $1,810,135  $1,894,700  $1,954,809  $1,881,001  $1,667,245  $7.05  
Capital Expenditures  $0  $0  $0  $0  $48,198  $0.20  
TI/LC  $0  $0  $0  $0  $90,646  $0.38  
Net Cash Flow  $1,810,135  $1,894,700  $1,954,809  $1,881,001  $1,528,401  $6.46  
                     
Occupancy %  95.8%  98.6%  95.8%  93.0%  89.6%     
NOI DSCR  1.96x  2.06x  2.12x  2.04x  1.81x     
NCF DSCR  1.96x  2.06x  2.12x  2.04x  1.66x     
NOI Debt Yield  11.2%  11.7%  12.1%  11.6%  10.3%     
NCF Debt Yield  11.2%  11.7%  12.1%  11.6%  9.5%     

 

 

(1)For the avoidance of doubt, no COVID-19 specific adjustments have been made to the lender underwriting.

(2)UW Gross Potential Rent is based on the June 16, 2021 underwritten rent roll.

 

Partial Release. The borrowers have the right to obtain the release of up to two of the individual Victory Winn-Dixie Portfolio Properties after the expiration of the lockout period and prior to the open prepayment date, upon prepayment of a release price of 120% of the allocated loan amount of the property being released, together with a prepayment fee equal to the greater of 1.00% of the amount prepaid and a yield maintenance premium, provided that (i) the debt yield and debt service coverage ratio after the release are equal to or greater than the greater of 9.44% and 1.66x, respectively, and the debt yield and debt service coverage ratio immediately prior to such release, (ii) the loan-to-value ratio after the release is less than or equal to the lesser of 71.1% and the loan-to-value ratio immediately prior to such release and (iii) the release must comply with REMIC rules and conditions.

 

 A-3-120 
   

 

 

ANNEX B

 

FORM OF DISTRIBUTION DATE STATEMENT

 

B-1 

 

 

(THIS PAGE INTENTIONALLY LEFT BLANK)

 

 

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                 
        DISTRIBUTION DATE STATEMENT      
               
        Table of Contents      
                 
                 
                 
        STATEMENT SECTIONS PAGE(s)      
        Certificate Distribution Detail 2      
        Certificate Factor Detail 3      
        Exchangeable Certificate Factor Detail 4      
        Exchangeable Class Detail 5      
        Reconciliation Detail 6      
        Other Required Information 7      
        Cash Reconciliation Detail 8      
        Current Mortgage Loan and Property Stratification Tables 9-11      
        Mortgage Loan Detail 12      
        NOI Detail 13      
        Principal Prepayment Detail 14      
        Historical Detail 15      
        Delinquency Loan Detail 16      
        Specially Serviced Loan Detail 17 - 18      
        Advance Summary 19      
        Modified Loan Detail 20      
        Historical Liquidated Loan Detail 21      
        Historical Bond / Collateral Loss Reconciliation Detail 22      
        Interest Shortfall Reconciliation Detail 23-24      
        Defeased Loan Detail 25      
        Supplemental Reporting 26      
                 
                 

                                 
    Depositor       Master Servicer       Special Servicer      

Operating Advisor & Asset
Representations Reviewer 

     
                                   
    Morgan Stanley Capital I Inc.       KeyBank National Association      

KeyBank National Association

      Pentalpha Surveillance LLC      
                  11501 Outlook Street       375 North French Road      
    1585 Broadway       11501 Outlook Street       Suite 300       Suite 100      
    New York, NY 10036       Suite 300       Overland Park, KS 66211       Amherst, NY 14228       
          Overland Park, KS 66211

 

                     
                                   
                                 
    Contact:            Jane Lam       Contact:  Andy Lindenman       Contact: Michael Tilden       Contact:             Don Simon      
    Phone:                      Phone Number:   (913) 317-4372       Phone Number:   (913) 317-4372       Phone Number:   (203) 660-6100      
                                   
                                   
 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information. 

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

 
                                   

  

 Page 1 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                                     
    Certificate Distribution Detail    
                                                     
    Class    CUSIP   Pass-Through
Rate
  Original
Balance
  Beginning
Balance
  Principal
Distribution
  Interest
Distribution
  Prepayment
Premium
  Realized Loss/
Additional Trust
Fund Expenses
Total
Distribution
Ending
Balance
Current
 Subordination
Level (1)
   
    A-1       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    A-2       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    A-3       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    A-SB       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    A-4       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    A-5       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    A-S       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    B       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    C       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    D       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    E       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    F       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    G       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    H-RR       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    J-RR       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    V       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    R       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    RR Interest       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    Class RR       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
    Totals           0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00    
                                                     
    Class    CUSIP   Pass-Through
Rate
Original
Notional
Amount
Beginning
Notional
Amount
  Interest
Distribution
  Prepayment
Premium
  Total
Distribution
Ending
Notional
Amount
               
    X-A       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00                
    X-B       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00                
    X-D       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00                
    X-F       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00                
    X-G       0.000000%   0.00   0.00   0.00   0.00   0.00   0.00                
   

(1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending 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).

 

 

 

   
                                                     

 

 Page 2 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                   
                   
Certificate Factor Detail
                   
  Class CUSIP

Beginning
Balance

Principal
Distribution

Interest
Distribution

Prepayment
Premium

Realized Loss/
Additional Trust
Fund Expenses

Ending
Balance

 
   
   
  A-1   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-2   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-3   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-SB   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-4   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-5   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-S   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  B   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  C   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  D   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  E   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  F   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  G   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  H-RR   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  J-RR   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  V   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  R   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  RR Interest   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  Class RR   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
                   
  Class CUSIP

Beginning

Notional

Amount

Interest

Distribution

Prepayment

Premium

Ending

Notional

Amount

     
       
       
  X-A   0.00000000 0.00000000 0.00000000 0.00000000      
  X-B   0.00000000 0.00000000 0.00000000 0.00000000      
  X-D   0.00000000 0.00000000 0.00000000 0.00000000      
  X-F   0.00000000 0.00000000 0.00000000 0.00000000      
  X-G   0.00000000 0.00000000 0.00000000 0.00000000      
                   
 

   
                   
                   
                   
                   

 

 Page 3 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                   
                   
Exchangeable Certificate Factor Detail
                   
  Class CUSIP

Beginning
Balance

Principal
Distribution

Interest
Distribution

Prepayment
Premium

Realized Loss/
Additional Trust
Fund Expenses

Ending
Balance

 
   
   
  A-4-1   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-4-2   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-5-1   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-5-2   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-S-1   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  A-S-2   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  B-1   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  B-2   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  C-1   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
  C-2   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000  
                   
  Class CUSIP

Beginning

Notional

Amount

Interest

Distribution

Prepayment

Premium

Ending

Notional

Amount

     
       
       
  A-4-X1   0.00000000 0.00000000 0.00000000 0.00000000      
  A-4-X2   0.00000000 0.00000000 0.00000000 0.00000000      
  A-5-X1   0.00000000 0.00000000 0.00000000 0.00000000      
  A-5-X2   0.00000000 0.00000000 0.00000000 0.00000000      
  A-S-X1   0.00000000 0.00000000 0.00000000 0.00000000      
  A-S-X2   0.00000000 0.00000000 0.00000000 0.00000000      
  B-X1   0.00000000 0.00000000 0.00000000 0.00000000      
  B-X2   0.00000000 0.00000000 0.00000000 0.00000000      
  C-X1   0.00000000 0.00000000 0.00000000 0.00000000      
  C-X2   0.00000000 0.00000000 0.00000000 0.00000000      
                   
 

   
                   
                   
                   
                   

 

 Page 4 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                         
  Exchangeable Class Detail  
  Exchangeable Class / Regular Interest Breakdown  
  Class   CUSIP   Pass-Through
Rate
  Original
Maximum
Balance
  Beginning
Balance
Principal
Distribution
  Interest
Distribution
  Prepayment
Premium
  Realized Loss/
Additional Trust
Fund Expenses
  Total
Distribution
  Ending
Balance
  Current Subordination
Level (1)
 
  A-4 (Cert)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-4 (Exch)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-5 (Cert)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-5 (Exch)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-S (Cert)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-S (Exch)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  B (Cert)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  B (Exch)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  C (Cert)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  C (Exch)   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  Totals     0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
                                         
  Exchangeable Class Detail  
  Class   CUSIP   Pass-Through
Rate
  Original
Maximum
Balance
  Beginning
Balance
Principal
Distribution
  Interest
Distribution
  Prepayment
Premium
  Realized Loss/
Additional Trust
Fund Expenses
  Total
Distribution
  Ending
Balance
  Current Subordination
Level (1)
 
  A-4-1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-4-2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-4-X1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-4-X2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-5-1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-5-2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-5-X1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-5-X2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-S-1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-S-2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-S-X1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  A-S-X2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  B-1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  B-2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  B-X1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  B-X2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  C-1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  C-2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  C-X1   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  C-X2   0.000000%   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
  Totals     0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00  
                                                 
                                                 
                                                 
                                                 
                                                 
                                                 
                                                 
                                                 
                                                 
                                                 
                                                 
                                                 

 

 Page 5 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                         
  Reconciliation Detail  
  Principal Reconciliation  
      Stated Beginning
Principal Balance
  Unpaid Beginning
Principal Balance
  Scheduled
Principal
  Unscheduled Principal Principal Adjustments   Realized Loss   Stated Ending
Principal Balance
  Unpaid Ending
Principal Balance
  Current Principal
Distribution Amount
 
  Total   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   
                                                   
    Certificate Interest Reconciliation                                
                                     
    Class   Accrual
Dates
  Accrual
Days
  Accrued
Certificate
Interest
  Net Aggregate
Prepayment
Interest Shortfall
  Distributable
Certificate
Interest
  Distributable
Certificate Interest
Adjustment
  WAC CAP
Shortfall
  Interest
Shortfall/(Excess)
  Interest
Distribution
  Remaining Unpaid
Distributable
Certificate Interest
   
    A-1   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    A-2   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    A-3   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    A-SB   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    A-4   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    A-5   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    X-A   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    X-B   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    A-S   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    B   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    C   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    X-D   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    X-F   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    X-G   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    D   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    E   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    F   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    G   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    H-RR   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    J-RR   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    RR Interest   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    Class RR   0   0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
    Totals       0   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00      
                                                   
                                                   
                                                   
                                                   
                                                   
                                                   
                                                   
                                                   

 

 Page 6 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                       
    Other Required Information  
                                       
                                       
    Available Distribution Amount (1)       0.00                            
                                       
                                       
                                       
                                       
                                       
              Appraisal Reduction Amount        
                     
              Loan
Number
    Appraisal     Cumulative     Most Recent      
                  Reduction     ASER    

App. Reduction

     
                  Effected     Amount     Date      
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
              Total                        
                                   
   

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

                             
                                       
                                       

 

 Page 7 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                 
                 
  Cash Reconciliation Detail  
                 
                 
  Total Funds Collected       Total Funds Distributed      
                 
  Interest:       Fees:      
  Scheduled Interest 0.00     Master Servicing Fee - KeyBank, N.A. 0.00    
  Interest reductions due to Nonrecoverability Determinations 0.00     Trustee Fee - Wells Fargo Bank, N.A. 0.00    
  Interest Adjustments 0.00     Certificate Administrator Fee - Wells Fargo Bank, N.A. 0.00    
  Deferred Interest 0.00     CREFC® Intellectual Property Royalty License Fee 0.00    
  ARD Interest 0.00     Operating Advisor Fee - Pentalpha Surveillance LLC 0.00    
  Default Interest and Late Payment Charges 0.00     Asset Representations Reviewer Fee - Pentalpha 0.00    
  Net Prepayment Interest Shortfall 0.00     Surveillance LLC    
  Net Prepayment Interest Excess 0.00     Total Fees   0.00  
  Extension Interest 0.00          
  Interest Reserve Withdrawal 0.00        
  Total Interest Collected   0.00   Additional Trust Fund Expenses:      
          Reimbursement for Interest on Advances 0.00    
  Principal:       ASER Amount 0.00    
  Scheduled Principal 0.00     Special Servicing Fee 0.00    
  Unscheduled Principal 0.00     Attorney Fees & Expenses 0.00    
  Principal Prepayments 0.00     Bankruptcy Expense 0.00    
  Collection of Principal after Maturity Date 0.00     Taxes Imposed on Trust Fund 0.00    
  Recoveries from Liquidation and Insurance Proceeds 0.00     Non-Recoverable Advances 0.00    
  Excess of Prior Principal Amounts paid 0.00     Workout-Delayed Reimbursement Amounts 0.00    
  Curtailments 0.00     Other Expenses 0.00    
  Negative Amortization 0.00     Total Additional Trust Fund Expenses  0.00  
  Principal Adjustments 0.00        
  Total Principal Collected 0.00    Interest Reserve Deposit   0.00  
                 
          Payments to Certificateholders & Others:      
  Other:       Interest Distribution 0.00    
  Prepayment Penalties/Yield Maintenance Charges 0.00     Principal Distribution 0.00    
  Repayment Fees 0.00     Prepayment Penalties/Yield Maintenance Charges 0.00    
  Borrower Option Extension Fees 0.00     Borrower Option Extension Fees 0.00    
  Excess Liquidation Proceeds 0.00     Net Swap Counterparty Payments Received 0.00    
  Net Swap Counterparty Payments Received 0.00     Total Payments to Certificateholders & Others 0.00  
  Total Other Collected   0.00   Total Funds Distributed   0.00  
  Total Funds Collected   0.00      
                 

 

 Page 8 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                 
 

Current Mortgage Loan and Property Stratification Tables

Aggregate Pool

 
                                 
  Scheduled Balance   State (3)  
         
  Scheduled
Balance

# of

loans

Scheduled

Balance

% of

Agg.

Bal.

WAM

(2)

WAC

Weighted

Avg DSCR (1)

  State

# of

Props.

Scheduled

Balance

% of

Agg.

Bal.

WAM

(2)

WAC

Weighted

Avg DSCR (1)

 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
  Totals               Totals              
    See footnotes on last page of this section.  
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
                                 

 

 Page 9 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                 
                                 
  Current Mortgage Loan and Property Stratification Tables
Aggregate Pool
 
                                 
  Debt Service Coverage Ratio   Property Type (3)  
                                 
  Debt Service
Coverage Ratio
# of
loans
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
  Property Type # of
Props.
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
  Totals               Totals              
                                 
  Note Rate   Seasoning  
                                 
  Note
Rate
# of
loans
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
  Seasoning # of
loans
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
  Totals               Totals              
                                 
  See footnotes on last page of this section.  
                                 

 

 Page 10 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                 
  Current Mortgage Loan and Property Stratification Tables
Aggregate Pool
 
         
  Anticipated Remaining Term (ARD and Balloon Loans)   Remaining Stated Term (Fully Amortizing Loans)  
                                 
  Anticipated Remaining
Term (2)
# of
loans
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
  Remaining Stated
Term
# of
loans
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
  Totals               Totals              
                                 
  Remaining Amortization Term (ARD and Balloon Loans)   Age of Most Recent NOI  
                                 
  Remaining Amortization
Term
# of
loans
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
  Age of Most
Recent NOI
# of
loans
Scheduled
Balance
% of
Agg.
Bal.
WAM
(2)
WAC Weighted
Avg DSCR (1)
 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
  Totals               Totals              
                                 
 

(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 Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation.

 
     
 

(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.  
     
  Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.  
         

 

 Page 11 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                       
  Mortgage Loan Detail  
     
  Loan
Number
ODCR Property
Type (1)
City State Interest
Payment
Principal
Payment
Gross
Coupon
Anticipated
Repayment
Date
Maturity
Date
Neg.
Amort
(Y/N)
Beginning
Scheduled
Balance
Ending
Scheduled
Balance
Paid
Thru
Date
Appraisal
Reduction
Date
Appraisal
Reduction
Amount
Res.
Strat.
(2)
Mod.
Code
(3)
 
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
  Totals                                    

 

                                             
(1) Property Type Code (2) Resolution Strategy Code (3) Modification Code
     
  MF - Multi-Family

SS

-

Self Storage

1 - Modification 7 - REO 11 - Full Payoff 1 - Maturity Date Extension 6 - Capitalization on Interest  
  RT - Retail 98 -

Other

2 - Foreclosure 8 - Resolved 12   - Reps and Warranties 2 - Amortization Change 7 - Capitalization on Taxes  
  HC - Health Care SE -

Securities

3 - Bankruptcy 9 - Pending Return 13 - TBD 3 - Principal Write-Off 8 - Other  
  IN   - Industrial CH -

Cooperative Housing

4 - Extension to Master Servicer 98 - Other 4 - Blank 9 - Combination  
  MH - Mobile Home Park WH - Warehouse 5 - Note Sale 10 Deed in Lieu Of 5 - Temporary Rate Reduction 10  -

Forbearance

 
  OF - Office

ZZ

-

Missing Information

6 -

DPO

   

Foreclosure

                   
 

MU

-

Mixed Use

SF -

Single Family

                               
 

LO

- Lodging                                      
                                             

 

 Page 12 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                       
  NOI Detail  
                       
  Loan
Number
ODCR Property
Type
City State Ending
Scheduled
Balance
Most
Recent
Fiscal NOI (1)
Most
Recent
NOI (1)
Most Recent
NOI Start
Date
Most Recent
NOI End
Date
 
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
  Total                    
                       

(1) The Most Recent Fiscal NOI and Most Recent NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Master Servicer did not report NOI figures in their loan level reporting.

                       
                       

 

 Page 13 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                 
  Principal Prepayment Detail  
                 
  Loan Number Loan Group

Offering Document
Principal Prepayment Amount Prepayment Penalties  
  Cross-Reference Payoff Amount Curtailment Amount Prepayment
Premium
Yield Maintenance
Charge
 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
  Totals              
                 
                 
                 
                 

 

 Page 14 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                           
  Historical Detail  
                                           
  Delinquencies Prepayments Rate and Maturities  
  Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Curtailments Payoff Next Weighted Avg. WAM   
  Date # Balance # Balance # Balance # Balance # Balance # Balance # Amount  # Amount Coupon Remit  
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
                                           
  Note: Foreclosure and REO Totals are excluded from the delinquencies.                    
                       

 

 Page 15 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                               
  Delinquency Loan Detail  
                               
  Loan Number Offering
Document
Cross-Reference
# of
Months
Delinq.
Paid Through
Date
Current
P & I
Advances
Outstanding
P & I
Advances **
Status of
Loan  (1)
Resolution
Strategy
Code  (2)
Servicing
Transfer Date
Foreclosure
Date
Actual
Principal
Balance
Outstanding
Servicing
Advances
Bankruptcy
Date
REO
Date
 
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
                               
  Totals                            
                                         
                                         
        (1) Status of Mortgage Loan     (2) Resolution Strategy Code    
                                         
    A - Payment Not Received 0 - Current 4 -

Performing Matured Balloon

1 - Modification 7 - REO 11 -

Full Payoff

   
          But Still in Grace Period 1 - 30-59 Days Delinquent Non Performing Matured Balloon 2 - Foreclosure 8 - Resolved 12  - Reps and Warranties    
          Or Not Yet Due 2 - 60-89 Days Delinquent 6 - 121+ Days Delinquent 3 - Bankruptcy 9 - Pending Return 13 - TBD    
    B - Late Payment But Less 3 - 90-120 Days Delinquent       4 - Extension to Master Servicer 98 -

Other

   
          Than 30 Days Delinquent           5 - Note Sale 10  -

Deed In Lieu Of

   
                    6 - DPO    

    Foreclosure

         
    ** Outstanding P & I Advances include the current period advance.          
                                         

 

 Page 16 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                 
  Specially Serviced Loan Detail - Part 1  
                                 
  Loan
Number
Offering
Document
Cross-Reference
Servicing
Transfer
Date
Resolution
Strategy
Code (1)
Scheduled
Balance
Property
Type (2)
State Interest
Rate
Actual
Balance
Net
Operating
Income
DSCR
Date
DSCR Note
Date
Maturity
Date
Remaining
Amortization
Term
 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                               
(1) Resolution Strategy Code (2) Property Type Code            
                               
  1 -  Modification 7 - REO 11 - Full Payoff MF - Multi-Family SS -

Self Storage

 
  2 -  Foreclosure 8 - Resolved 12 Reps and Warranties RT - Retail 98 -

Other

 
  3 -  Bankruptcy 9 - Pending Return 13 - TBD HC - Health Care SE -

Securities

 
  4 -  Extension to Master Servicer 98 - Other IN - Industrial CH -

Cooperative Housing

 
  5 -  Note Sale 10  - Deed in Lieu Of MH - Mobile Home Park WH -

Warehouse

 
  6 -  DPO     Foreclosure      

OF

-

Office

ZZ

Missing Information

 
                 

MU

Mixed Use

SF  Single Family   
                 

LO

Lodging

       
                               

 

 Page 17 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                     
  Specially Serviced Loan Detail - Part 2  
                     
  Loan
Number
Offering
Document
 Cross-Reference 
Resolution
Strategy
Code (1)
Site
Inspection
Date

Phase 1 Date
Appraisal Date Appraisal
Value
Other REO
Property Revenue

Comment from Special Servicer

 
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                               
(1) Resolution Strategy Code (2) Property Type Code            
                               
  1 -  Modification 7 - REO 11 - Full Payoff MF - Multi-Family SS -

Self Storage

 
  2 -  Foreclosure 8 - Resolved 12 Reps and Warranties RT - Retail 98 -

Other

 
  3 -  Bankruptcy 9 - Pending Return 13 - TBD HC - Health Care SE -

Securities

 
  4 -  Extension to Master Servicer 98 - Other IN - Industrial CH -

Cooperative Housing

 
  5 -  Note Sale 10  - Deed in Lieu Of MH - Mobile Home Park WH -

Warehouse

 
  6 -  DPO     Foreclosure      

OF

-

Office

ZZ

-

Missing Information

 
                 

MU

-

Mixed Use

SF  - Single Family   
                 

LO

-

Lodging

       
                               

 

 Page 18 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

             
Advance Summary
             
  Loan Group  Current P&I
Advances
Outstanding P&I
Advances
Outstanding Servicing
Advances
Current Period Interest
on P&I and Servicing
Advances Paid
 
             
             
  Totals 0.00 0.00 0.00 0.00  
             
             
             
             
             
             
             
             
             
             
             
             
             
             
             
             

 

 Page 19 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                   
  Modified Loan Detail  
                   
  Loan
Number
Offering
Document
Cross-Reference
Pre-Modification
Balance
Post-Modification
Balance
Pre-Modification
Interest Rate
Post-Modification
Interest Rate
Modification
Date
Modification Description  
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
  Totals                
                   
                   
                   

 

 Page 20 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                             
  Historical Liquidated Loan Detail  
                             
  Distribution
Date
ODCR Beginning
Scheduled
Balance
Fees,
Advances,
and Expenses *
Most Recent
Appraised
Value or BPO
Gross Sales
Proceeds or
Other Proceeds
Net Proceeds
Received on
Liquidation
Net Proceeds
Available for
Distribution
Realized
Loss to Trust
Date of Current
Period Adj.
to Trust
Current Period
Adjustment
to Trust
Cumulative
Adjustment
to Trust
Loss to Loan
with Cum
Adj. to Trust
 
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
                             
  Current Total                        
  Cumulative Total                        
                             
  * Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).  
                             

 

 Page 21 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                                                       
  Historical Bond/Collateral Loss Reconciliation Detail  
     
  Distribution
Date
    Offering
Document
Cross-Reference
    Beginning
Balance
at Liquidation
    Aggregate
Realized Loss
on Loans
    Prior Realized
Loss Applied
to Certificates
    Amounts
Covered by
Credit Support
    Interest
(Shortages)/
Excesses
    Modification
/Appraisal
Reduction Adj.
    Additional
(Recoveries)
/Expenses
    Realized Loss
Applied to
Certificates to Date
    Recoveries of
Realized Losses
Paid as Cash
    (Recoveries)/
Losses Applied to
Certificate Interest
 
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                         
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
  Totals                                                              
                                                                 
                                                                 
                                                                 

 

 Page 22 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                                                 
  Interest Shortfall Reconciliation Detail - Part 1  
                                                                 
  Offering
Document
Cross-
Reference
    Stated
Principal
Balance at
Contribution
    Current
Ending
Scheduled
Balance
    Special Servicing Fees     ASER     (PPIS) Excess     Non-Recoverable
(Scheduled
Interest)
    Interest on
Advances
    Modified Interest
Rate (Reduction)
/Excess
 
Monthly     Liquidation   Work Out
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
  Totals                                                              
                                                                 
                                                                 
                                                                 

 

 Page 23 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                 
  Interest Shortfall Reconciliation Detail - Part 2  
                 
  Offering
Document
Cross-Reference
Stated Principal
Balance at
Contribution
Current Ending
Scheduled
Balance
Reimb of Advances to the Servicer Other (Shortfalls)/
Refunds
Comments  
Current Month Left to Reimburse
Master Servicer
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
  Totals              
  Interest Shortfall Reconciliation Detail Part 2 Total 0.00      
  Interest Shortfall Reconciliation Detail Part 1 Total 0.00      
  Total Interest Shortfall Allocated to Trust 0.00      
                 
                 
                 
                 

 

 Page 24 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

                                                                       
  Defeased Loan Detail  
     
                    Loan Number     Offering Document
Cross-Reference
    Ending Scheduled
Balance
    Maturity Date     Note Rate     Defeasance Status                    
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
                                                                       
            Totals                                                  
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 
                                                                 

 

 Page 25 of 26

 

 

       
(WELLS FARGO LOGO) Morgan Stanley Capital Trust 2021-L7

Commercial Mortgage Pass-Through Certificates

Series 2021-L7

For Additional Information please contact
CTSLink Customer Service
1-866-846-4526
Reports Available     www.ctslink.com
Wells Fargo Bank, N.A. Distribution Date: 11/18/21
Corporate Trust Services Record Date: 10/29/21
8480 Stagecoach Circle Determination Date: 11/12/21
Frederick, MD 21701-4747

     
     
  Supplemental Reporting  
     
     
     
 

 

 

 

 

 
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     

 

 Page 26 of 26

 

 

 

ANNEX C

 

FORM OF OPERATING ADVISOR ANNUAL REPORT(1)

 

Report Date: This report will be delivered annually no later than [INSERT DATE], pursuant to the terms and conditions of the Pooling and Servicing Agreement, dated as of October 1, 2021 (the “Pooling and Servicing Agreement”).

 

Transaction: Morgan Stanley Capital I Trust 2021-L7, Commercial Mortgage Pass-Through Certificates, Series 2021-L7

 

Operating Advisor: Pentalpha Surveillance LLC

 

Special Servicer: KeyBank National Association

 

I.Population of Mortgage Loans that Were Considered in Compiling this Report

 

1.The Special Servicer has notified the Operating Advisor that [●] Specially Serviced Loans were transferred to special servicing in the prior calendar year [INSERT YEAR].

 

(a)[●] of those Specially Serviced Loans are still being analyzed by the Special Servicer as part of the development of a Final Asset Status Report.

 

(b)Final Asset Status Reports were issued with respect to [●] of such Specially Serviced Loans. This report is based only on the Specially Serviced Loans in respect of which a Final Asset Status Report has been issued. The Final Asset Status Reports may not yet be implemented.

 

2.[●] non-Specially Serviced Loans were the subject of a Major Decision as to which the operating advisor has consultation rights pursuant to the PSA.

 

II.Executive Summary

 

Based on the requirements and qualifications set forth in the Pooling and Servicing Agreement, as well as the items listed below, the Operating Advisor (in accordance with the Operating Advisor’s analysis requirements outlined in the Pooling and Servicing Agreement) has undertaken a limited review of the Special Servicer’s reported actions on the loans identified in this report. Based solely on such limited review and subject to the assumptions, limitations and qualifications set forth herein, the Operating Advisor believes, in its sole discretion exercised in good faith, that the Special Servicer [is/is not] operating in compliance with the Servicing Standard with respect to its performance of its duties under the Pooling and Servicing Agreement during the prior calendar year. [The Operating Advisor believes, in its sole discretion exercised in good faith, that the Special Servicer has failed to materially comply with the Servicing Standard as a result of the following material deviations.]

 

[LIST OF MATERIAL DEVIATION ITEMS]

 

In addition, the Operating Advisor notes the following: [PROVIDE SUMMARY OF ANY ADDITIONAL MATERIAL INFORMATION].

 

[ADD RECOMMENDATION OF REPLACEMENT OF SPECIAL SERVICER, IF APPLICABLE]

 

III.List of Items that Were Considered in Compiling this Report

 

In rendering our assessment herein, we examined and relied upon the accuracy and completeness of the items listed below:

 

 

 

(1)This report is an indicative report and does not reflect the final form of annual report to be used in any particular year. The Operating Advisor will have the ability to modify or alter the organization and content of any particular report, subject to the compliance with the terms of the Pooling and Servicing Agreement, including, without limitation, provisions relating to Privileged Information.

 

C-1

 

 

1.Any Major Decision Reporting Packages received from the Special Servicer.

 

2.Reports by the Special Servicer made available to Privileged Persons that are posted on the certificate administrator’s website that are relevant to the operating advisor’s obligations under the PSA and certain information it has reasonably requested from the special servicer and each [INSERT IF PRIOR TO AN OPERATING ADVISOR CONSULTATION EVENT: Final] Asset Status Report.

 

3.The Special Servicer’s assessment of compliance report, attestation report by a third party regarding the Special Servicer’s compliance with its obligations, and non-discretionary portions of net present value calculations.

 

4.[LIST OTHER REVIEWED INFORMATION]

 

5.[INSERT IF AFTER AN OPERATING ADVISOR CONSULTATION EVENT:] Consulted with the Special Servicer as provided under the Pooling and Servicing Agreement with respect to Major Decisions.

 

6.[INSERT IF AFTER AN OPERATING ADVISOR CONSULTATION EVENT:] During the prior year, the Operating Advisor consulted with the Special Servicer regarding its strategy plan for a limited number of issues related to the following Specially Serviced Loans: [LIST]. The Operating Advisor participated in discussions and made strategic observations and recommended alternative courses of action to the extent it deemed such observations and recommendations appropriate.

 

NOTE: The Operating Advisor’s review of the above materials should be considered a limited review and not be considered a full or limited audit, legal review or legal conclusion. For instance, we did not review underlying lease agreements or similar underlying documents, re-engineer the quantitative aspects of their net present value calculation, visit any related property, visit the Special Servicer, visit the Directing Certificateholder or interact with any borrower. In addition, our review of the net present value calculations and the corresponding application of the non-discretionary portions of the applicable formulas, and as such, does not take into account the reasonableness of the discretionary portions of such formulas. In the course of such review, the following calculations of the special servicer were initially disputed by the Operating Advisor and [DISCUSS RESOLUTION].

 

IV.Qualifications and Disclaimers Related to the Work Product Undertaken and Opinions Related to this Report

 

1.As provided in the Pooling and Servicing Agreement, the Operating Advisor (i) is not required to report on instances of non-compliance with, or deviations from, the Servicing Standard or the special servicer’s obligations under the Pooling and Servicing Agreement that the Operating Advisor determines, in its sole discretion exercised in good faith, to be immaterial and (ii) will not be required to provide or obtain a legal opinion, legal review or legal conclusion.

 

2.In rendering our assessment herein, we have assumed that all executed factual statements, instruments, and other documents that we have relied upon in rendering this assessment have been executed by persons with legal capacity to execute such documents.

 

3.Except as may have been reflected in any Major Decision Reporting Package or Asset Status Report, the Operating Advisor did not participate in, or have access to, the Special Servicer’s and Directing Certificateholder’s discussion(s) regarding any Specially Serviced Loan. The Operating Advisor does not have authority to speak with the Directing Certificateholder or borrower directly. As such, the Operating Advisor relied upon the information delivered to it by the Special Servicer as well as its interaction with the Special Servicer, if any, in gathering the relevant information to generate this report. The services that we perform are not designed and cannot be relied upon to detect fraud or illegal acts should any exist.

 

4.The Special Servicer has the legal authority and responsibility to service any Specially Serviced Loans pursuant to the Pooling and Servicing Agreement. The Operating Advisor has no responsibility or authority to alter the standards set forth therein or the actions of the Special Servicer.

 

5.Confidentiality and other contractual limitations limit the Operating Advisor’s ability to outline the details or substance of any communication held between it and the Special Servicer regarding any Specially Serviced Loans and certain information it reviewed in connection with its duties under the Pooling and Servicing

 

C-2

 

 

Agreement. As a result, this report may not reflect all the relevant information that the Operating Advisor is given access to by the Special Servicer.

 

6.The Operating Advisor is not empowered to speak with any investors directly. If the investors have questions regarding this report, they should address such questions to the certificate administrator through the certificate administrator’s website.

 

7.This report does not constitute recommendations to buy, sell or hold any security, nor does the Operating Advisor take into account market prices of securities or financial markets generally when performing its limited review of the Special Servicer as described above. The Operating Advisor does not have a fiduciary relationship with any Certificateholder or any other party or individual. Nothing is intended to or should be construed as creating a fiduciary relationship between the Operating Advisor and any Certificateholder, party or individual.

 

Terms used but not defined herein have the meaning set forth in the Pooling and Servicing Agreement.

 

C-3

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

 

ANNEX D-1

 

MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

 

As of the Closing Date, each mortgage loan seller will make, with respect to each mortgage loan sold by it that we include in the issuing entity, representations and warranties generally to the effect set forth below. Solely for purposes of this Annex D-1 and Annex D-2, the term “Mortgage Loans” and “Mortgage Notes” will refer to such mortgage loans and mortgage notes sold by the applicable mortgage loan seller. The exceptions to the representations and warranties set forth below are set forth in Annex D-2 attached to this prospectus. Capitalized terms used but not otherwise defined in this Annex D-1 will have the meanings set forth in this prospectus or, if not defined in this prospectus, in the applicable MLPA or the Pooling and Servicing Agreement.

 

Each MLPA, together with the related representations and warranties, serves to contractually allocate risk between the mortgage loan seller, on the one hand, and the issuing entity, on the other. Disclosure regarding the representations and warranties is set forth below for the sole purpose of describing some of the terms and conditions of that risk allocation. The presentation of representations and warranties below is not intended as statements regarding the actual characteristics of the mortgage loans, the mortgaged properties or other matters. We cannot assure you that the mortgage loans actually conform to the statements made in the representations and warranties that we present below.

 

(1)          Whole Loan; Ownership of Mortgage Loans. Except with respect to a Mortgage Loan which is part of a Whole Loan, each Mortgage Loan is a whole loan and not a participation interest in a Mortgage Loan. At the time of the sale, transfer and assignment to Purchaser, no Mortgage Note or Mortgage was subject to any assignment (other than assignments to Seller, or (with respect to any Non-Serviced Mortgage Loan) to the trustee for the related Non-Serviced Securitization Trust), participation (it being understood that a Mortgage Loan that is part of a Whole Loan does not constitute a participation) or pledge, and Seller had good title to, and was the sole owner of, each Mortgage Loan free and clear of any and all liens, charges, pledges, encumbrances, participations (provided in each case a Mortgage Loan may be subject to an agreement among noteholders, co-lender agreement or mezzanine intercreditor agreement), any other ownership interests on, in or to such Mortgage Loan other than any servicing rights appointment or similar agreement. Seller has full right and authority to sell, assign and transfer each Mortgage Loan, and the assignment to Purchaser constitutes a legal, valid and binding assignment of such Mortgage Loan free and clear of any and all liens, pledges, charges or security interests of any nature encumbering such Mortgage Loan.

 

(2)          Mortgage Loan Document Status. Each related Mortgage Note, Mortgage, Assignment of Leases (if a separate instrument), guaranty and other agreement executed by or on behalf of the related Mortgagor, guarantor or other obligor in connection with such Mortgage Loan is the legal, valid and binding obligation of the related Mortgagor, guarantor or other obligor (subject to any non-recourse provisions contained in any of the foregoing agreements and any applicable state anti-deficiency or market value limit deficiency legislation), as applicable, and is enforceable in accordance with its terms, except (i) as such enforcement may be limited by (a) bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights generally and (b) general principles of equity (regardless of whether such enforcement is considered in a proceeding in equity or at law) and (ii) that certain provisions in such Mortgage Loan documents (including, without limitation, provisions requiring the payment of default interest, late fees or prepayment/yield maintenance fees, charges and/or premiums) are, or may be, further limited or rendered unenforceable by or under applicable law, but (subject to the limitations set forth in clause (i) above) such limitations or unenforceability will not render such Mortgage Loan documents invalid as a whole or materially interfere with the Mortgagee’s realization of the principal benefits and/or security provided thereby (clauses (i) and (ii) collectively, the “Standard Qualifications”).

 

Except as set forth in the immediately preceding sentences, there is no valid offset, defense, counterclaim or right of rescission available to the related Mortgagor with respect to any of the related Mortgage Notes, Mortgages or other Mortgage Loan documents, including, without limitation, any such valid offset, defense, counterclaim or right based on intentional fraud by Seller in connection with the origination of the Mortgage Loan, that would deny the Mortgagee the principal benefits intended to be provided by the Mortgage Note, Mortgage or other Mortgage Loan documents.

 

(3)          Mortgage Provisions. The Mortgage Loan documents for each Mortgage Loan contain provisions that render the rights and remedies of the holder thereof adequate for the practical realization against the Mortgaged Property of the principal benefits of the security intended to be provided thereby, including realization by judicial or, if applicable, nonjudicial foreclosure subject to the limitations set forth in the Standard Qualifications.

 

D-1-1

 

 

(4)          Mortgage Status; Waivers and Modifications. Since origination and except by written instruments set forth in the related Mortgage File (1) as of September 21, 2021, to the knowledge of Seller, after due inquiry, there has been no request for a forbearance, waiver or modification of the material terms of the Mortgage Loan, which such request relates to the COVID-19 emergency and (2) the material terms of such Mortgage, Mortgage Note, Mortgage Loan guaranty, and related Mortgage Loan documents have not been waived, impaired, modified, altered, satisfied, canceled, subordinated or rescinded in any respect which materially interferes with the security intended to be provided by such Mortgage; (b) no related Mortgaged Property or any portion thereof has been released from the lien of the related Mortgage in any manner which materially interferes with the security intended to be provided by such Mortgage or the use or operation of the remaining portion of such Mortgaged Property; and (c) neither the Mortgagor nor the guarantor has been released from its material obligations under the Mortgage Loan.

 

(5)          Lien; Valid Assignment. Subject to the Standard Qualifications, each assignment of Mortgage and assignment of Assignment of Leases from Seller constitutes a legal, valid and binding assignment from Seller. Each related Mortgage and Assignment of Leases is freely assignable without the consent of the related Mortgagor. Each related Mortgage is a legal, valid and enforceable first lien on the related Mortgagor’s fee (or with respect to those Mortgage Loans described in paragraph (34) hereof, leasehold) interest in the Mortgaged Property in the principal amount of such Mortgage Loan or allocated loan amount (subject only to Permitted Encumbrances (as defined below) and the exceptions to paragraph (6) set forth in Annex D-2 attached to this prospectus (each such exception, a “Title Exception”)), except as the enforcement thereof may be limited by the Standard Qualifications. Such Mortgaged Property (subject to and excepting Permitted Encumbrances and the Title Exceptions) as of origination was, and as of the Cut-off Date, to Seller’s knowledge, is free and clear of any recorded mechanics’ liens, recorded materialmen’s liens and other recorded encumbrances which are prior to or equal with the lien of the related Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), except those which are bonded over, escrowed for or insured against by a lender’s title insurance policy (as described below), and, to Seller’s knowledge and subject to the rights of tenants (as tenants only) (subject to and excepting Permitted Encumbrances and the Title Exceptions), no rights exist which under law could give rise to any such lien or encumbrance that would be prior to or equal with the lien of the related Mortgage, except those which are bonded over, escrowed for or insured against by a lender’s title insurance policy (as described below). Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of UCC financing statements is required in order to effect such perfection.

 

(6)          Permitted Liens; Title Insurance. Each Mortgaged Property securing a Mortgage Loan is covered by an American Land Title Association loan title insurance policy or a comparable form of loan title insurance policy approved for use in the applicable jurisdiction (or, if such policy is yet to be issued, by a pro forma policy, a preliminary title policy with escrow instructions or a “marked up” commitment, in each case binding on the title insurer) (the “Title Policy”) in the original principal amount of such Mortgage Loan (or with respect to a Mortgage Loan secured by multiple properties, an amount equal to at least the allocated loan amount with respect to the Title Policy for each such property) after all advances of principal (including any advances held in escrow or reserves), that insures for the benefit of the owner of the indebtedness secured by the Mortgage, the first priority lien of the Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), which lien is subject only to (a) the lien of current real property taxes, water charges, sewer rents and assessments not yet due and payable; (b) covenants, conditions and restrictions, rights of way, easements and other matters of public record; (c) the exceptions (general and specific) and exclusions set forth in such Title Policy; (d) other matters to which like properties are commonly subject; (e) the rights of tenants (as tenants only) under leases (including subleases) pertaining to the related Mortgaged Property and condominium declarations; and (f) if the related Mortgage Loan constitutes a Crossed Underlying Loan, the lien of the Mortgage for the related Crossed Underlying Loan or Crossed Underlying Loans; provided that none of such items (a) through (f), individually or in the aggregate, materially and adversely interferes with the value or current use of the Mortgaged Property or the security intended to be provided by such Mortgage or the Mortgagor’s ability to pay its obligations when they become due (collectively, the “Permitted Encumbrances”). Except as contemplated by clause (f) of the preceding sentence none of the Permitted Encumbrances are mortgage liens that are senior to or coordinate and co-equal with the lien of the related Mortgage. Such Title Policy (or, if it has yet to be issued, the coverage to be provided thereby) is in full force and effect, all premiums thereon have been paid, no claims have been made by Seller thereunder and no claims have been paid thereunder. Neither Seller nor, to Seller’s knowledge, any other holder of the Mortgage Loan, has done, by act or omission, anything that would materially impair the coverage under such Title Policy.

 

(7)          Junior Liens. It being understood that Subordinate Companion Loans secured by the same Mortgage as a Mortgage Loan are not subordinate mortgages or junior liens, except for any Crossed Underlying Loans, there are, as of origination, and to Seller’s knowledge, as of the Cut-off Date, no subordinate mortgages or junior liens securing the payment of money encumbering the related Mortgaged Property (other than Permitted Encumbrances and the Title Exceptions, taxes and assessments, mechanics’ and materialmen’s liens (which are the

 

D-1-2

 

 

subject of the representation in paragraph (5) above), and equipment and other personal property financing). Seller has no knowledge of any mezzanine debt secured directly by interests in the related Mortgagor, other than as set forth on Schedule D-1 to this Annex D-1.

 

(8)          Assignment of Leases and Rents. There exists as part of the related Mortgage File an Assignment of Leases (either as a separate instrument or incorporated into the related Mortgage). Subject to the Permitted Encumbrances and the Title Exceptions (and in the case of a Mortgage Loan that is part of a Whole Loan, subject to the related Assignment of Leases constituting security for the entire Whole Loan), each related Assignment of Leases creates a valid first-priority collateral assignment of, or a valid first-priority lien or security interest in, rents and certain rights under the related lease or leases, subject only to a license granted to the related Mortgagor to exercise certain rights and to perform certain obligations of the lessor under such lease or leases, including the right to operate the related leased property, except as the enforcement thereof may be limited by the Standard Qualifications. The related Mortgage or related Assignment of Leases, subject to applicable law, provides that, upon an event of default under the Mortgage Loan, a receiver is permitted to be appointed for the collection of rents or for the related Mortgagee to enter into possession to collect the rents or for rents to be paid directly to the Mortgagee.

 

(9)          UCC Filings. If the related Mortgaged Property is operated as a hospitality property, Seller has filed and/or recorded or caused to be filed and/or recorded (or, if not filed and/or recorded, has submitted or caused to be submitted in proper form for filing and/or recording), UCC financing statements in the appropriate public filing and/or recording offices necessary at the time of the origination of the Mortgage Loan to perfect a valid security interest in all items of physical personal property reasonably necessary to operate such Mortgaged Property owned by such Mortgagor and located on the related Mortgaged Property (other than any non-material personal property, any personal property subject to a purchase money security interest, a sale and leaseback financing arrangement as permitted under the terms of the related Mortgage Loan documents or any other personal property leases applicable to such personal property), to the extent perfection may be effected pursuant to applicable law by recording or filing, as the case may be. Subject to the Standard Qualifications, each related Mortgage (or equivalent document) creates a valid and enforceable lien and security interest on the items of personalty described above. No representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of UCC financing statements are required in order to effect such perfection.

 

(10)        Condition of Property. Seller or the originator of the Mortgage Loan inspected or caused to be inspected each related Mortgaged Property within six months of origination of the Mortgage Loan and within twelve months of the Cut-off Date.

 

An engineering report or property condition assessment was prepared in connection with the origination of each Mortgage Loan no more than twelve months prior to the Cut-off Date. To Seller’s knowledge, based solely upon due diligence customarily performed in connection with the origination of comparable mortgage loans, as of the Closing Date, each related Mortgaged Property was free and clear of any material damage (other than (i) deferred maintenance for which escrows were established at origination and (ii) any damage fully covered by insurance) that would affect materially and adversely the use or value of such Mortgaged Property as security for the Mortgage Loan.

 

(11)        Taxes and Assessments. All taxes, governmental assessments and other outstanding governmental charges (including, without limitation, water and sewage charges), or installments thereof, which could be a lien on the related Mortgaged Property that would be of equal or superior priority to the lien of the Mortgage and that prior to the Cut-off Date have become delinquent in respect of each related Mortgaged Property have been paid, or an escrow of funds has been established in an amount sufficient to cover such payments and reasonably estimated interest and penalties, if any, thereon. For purposes of this representation and warranty, real estate taxes and governmental assessments and other outstanding governmental charges and installments thereof shall not be considered delinquent until the earlier of (a) the date on which interest and/or penalties would first be payable thereon and (b) the date on which enforcement action is entitled to be taken by the related taxing authority.

 

(12)        Condemnation. As of the date of origination and to Seller’s knowledge as of the Cut-off Date, there is no proceeding pending, and, to Seller’s knowledge as of the date of origination and as of the Cut-off Date, there is no proceeding threatened, for the total or partial condemnation of such Mortgaged Property that would have a material adverse effect on the value, use or operation of the Mortgaged Property.

 

(13)        Actions Concerning Mortgage Loan. As of the date of origination and to Seller’s knowledge as of the Cut-off Date, there was no pending or filed action, suit or proceeding, arbitration or governmental investigation involving any Mortgagor, guarantor or Mortgagor’s interest in the Mortgaged Property, an adverse outcome of which

 

D-1-3

 

 

would reasonably be expected to materially and adversely affect (a) such Mortgagor’s title to the Mortgaged Property, (b) the validity or enforceability of the Mortgage, (c) such Mortgagor’s ability to perform under the related Mortgage Loan, (d) such guarantor’s ability to perform under the related guaranty, (e) the principal benefit of the security intended to be provided by the Mortgage Loan documents or (f) the current principal use of the Mortgaged Property.

 

(14)        Escrow Deposits. All escrow deposits and payments required to be escrowed with lender pursuant to each Mortgage Loan are in the possession, or under the control, of Seller or its servicer, and there are no deficiencies (subject to any applicable grace or cure periods) in connection therewith, and all such escrows and deposits (or the right thereto) that are required to be escrowed with lender under the related Mortgage Loan documents are being conveyed by Seller to Purchaser or its servicer (or in the case of a Non-Serviced Mortgage Loan, to the depositor or servicer for the related Non-Serviced Securitization Trust).

 

(15)        No Holdbacks. The principal amount of the Mortgage Loan stated on the Mortgage Loan Schedule has been fully disbursed as of the Closing Date and there is no requirement for future advances thereunder (except in those cases where the full amount of the Mortgage Loan has been disbursed but a portion thereof is being held in escrow or reserve accounts pending the satisfaction of certain conditions relating to leasing, repairs or other matters with respect to the related Mortgaged Property, the Mortgagor or other considerations determined by Seller to merit such holdback).

 

(16)         Insurance. Each related Mortgaged Property is, and is required pursuant to the related Mortgage to be, insured by a property insurance policy providing coverage for loss in accordance with coverage found under a “special cause of loss form” or “all risk form” that includes replacement cost valuation issued by an insurer meeting the requirements of the related Mortgage Loan documents and having a claims-paying or financial strength rating meeting the Insurance Rating Requirements (as defined below), in an amount (subject to a customary deductible) not less than the lesser of (1) the original principal balance of the Mortgage Loan or Whole Loan, as applicable, and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor and included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary, or containing such endorsements as are necessary, to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property.

 

Insurance Ratings Requirements” means either (1) a claims paying or financial strength rating of at least “A-:VIII” from A.M. Best Company or “A3” (or the equivalent) from Moody’s or “A-” from S&P or (2) the Syndicate Insurance Ratings Requirements. “Syndicate Insurance Ratings Requirements” means insurance provided by a syndicate of insurers, as to which (i) if such syndicate consists of 5 or more members, at least 60% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 40% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or “Baa3” by Moody’s, and (ii) if such syndicate consists of 4 or fewer members, at least 75% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 25% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or “Baa3” by Moody’s.

 

Each related Mortgaged Property is also covered, and required to be covered pursuant to the related Mortgage Loan documents, by business interruption or rental loss insurance which (subject to a customary deductible) covers a period of not less than 12 months (or with respect to each Mortgage Loan on a single asset with a principal balance of $50 million or more, 18 months).

 

If any material part of the improvements, exclusive of a parking lot, located on a Mortgaged Property is in an area identified in the Federal Register by the Federal Emergency Management Agency as having special flood hazards, the related Mortgagor is required to maintain insurance in an amount equal to the lesser of (A) the maximum amount available under the National Flood Insurance Program, plus additional excess flood coverage in an amount as is generally required by prudent institutional commercial mortgage lenders originating mortgage loans for securitization, (B) the outstanding principal amount of the Mortgage Loan or (C) the insurable value of the Mortgaged Property.

 

If the Mortgaged Property is located within 25 miles of the coast of the Gulf of Mexico or the Atlantic coast of Florida, Georgia, South Carolina or North Carolina, the related Mortgagor is required to maintain coverage for windstorm and/or windstorm related perils and/or “named storms” issued by an insurer meeting the Insurance Rating Requirements or endorsement covering damage from windstorm and/or windstorm related perils and/or named storms, in an amount not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor and included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are

 

D-1-4

 

 

necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property by an insurer meeting the Insurance Rating Requirements.

 

The Mortgaged Property is covered, and required to be covered pursuant to the related Mortgage Loan documents, by a commercial general liability insurance policy issued by an insurer meeting the Insurance Rating Requirements including coverage for property damage, contractual damage and personal injury (including bodily injury and death) in amounts as are generally required by Seller for loans originated for securitization, and in any event not less than $1 million per occurrence and $2 million in the aggregate.

 

An architectural or engineering consultant has performed an analysis of each of the Mortgaged Properties located in seismic zones 3 or 4 in order to evaluate the structural and seismic condition of such property, for the sole purpose of assessing the scenario expected limit (“SEL”) for the Mortgaged Property in the event of an earthquake. In such instance, the SEL was based on a 475-year return period, an exposure period of 50 years and a 10% probability of exceedance. If the resulting report concluded that the SEL would exceed 20% of the amount of the replacement costs of the improvements, earthquake insurance on such Mortgaged Property was obtained by an insurer rated at least “A:VIII” by A.M. Best Company or “A3” (or the equivalent) from Moody’s or “A-” by S&P in an amount not less than 100% of the SEL.

 

The Mortgage Loan documents require insurance proceeds (or an amount equal to such insurance proceeds) in respect of a property loss to be applied either (a) to the repair or restoration of all or part of the related Mortgaged Property, with respect to all property losses in excess of 5% of the then outstanding principal amount of the related Mortgage Loan or Whole Loan, as applicable, the lender (or a trustee appointed by it) having the right to hold and disburse such proceeds as the repair or restoration progresses, or (b) to the payment of the outstanding principal balance of such Mortgage Loan or Whole Loan, as applicable, together with any accrued interest thereon.

 

All premiums on all insurance policies referred to in this section required to be paid as of the Cut-off Date have been paid, and such insurance policies name the lender under the Mortgage Loan and its successors and assigns as a loss payee under a mortgagee endorsement clause or, in the case of the general liability insurance policy, as named or additional insured. Such insurance policies will inure to the benefit of the Trustee (or in the case of a Non-Serviced Mortgage Loan, the applicable Non-Serviced Trustee). Each related Mortgage Loan obligates the related Mortgagor to maintain all such insurance and, at such Mortgagor’s failure to do so, authorizes the lender to maintain such insurance at the Mortgagor’s cost and expense and to charge such Mortgagor for related premiums. All such insurance policies (other than commercial liability policies) require at least 10 days’ prior notice to the lender of termination or cancellation arising because of nonpayment of a premium and at least 30 days prior notice to the lender of termination or cancellation (or such lesser period, not less than 10 days, as may be required by applicable law) arising for any reason other than non-payment of a premium and no such notice has been received by Seller.

 

(17)         Access; Utilities; Separate Tax Lots. Each Mortgaged Property (a) is located on or adjacent to a public road and has direct legal access to such road, or has access via an irrevocable easement or irrevocable right of way permitting ingress and egress to/from a public road, (b) is served by or has uninhibited access rights to public or private water and sewer (or well and septic) and all required utilities, all of which are appropriate for the current use of the Mortgaged Property, and (c) constitutes one or more separate tax parcels which do not include any property which is not part of the Mortgaged Property or is subject to an endorsement under the related Title Policy insuring the Mortgaged Property, or in certain cases, an application has been, or will be, made to the applicable governing authority for creation of separate tax lots, in which case the Mortgage Loan requires the Mortgagor to escrow an amount sufficient to pay taxes for the existing tax parcel of which the Mortgaged Property is a part until the separate tax lots are created.

 

(18)         No Encroachments. To Seller’s knowledge based solely on surveys obtained in connection with origination and the lender’s Title Policy (or, if such policy is not yet issued, a pro forma title policy, a preliminary title policy with escrow instructions or a “marked up” commitment) obtained in connection with the origination of each Mortgage Loan, all material improvements that were included for the purpose of determining the appraised value of the related Mortgaged Property at the time of the origination of such Mortgage Loan are within the boundaries of the related Mortgaged Property, except encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No improvements on adjoining parcels encroach onto the related Mortgaged Property except for encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No improvements encroach upon any easements except for encroachments the removal of which would not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy.

 

D-1-5

 

 

(19)         No Contingent Interest or Equity Participation. No Mortgage Loan has a shared appreciation feature, any other contingent interest feature or a negative amortization feature (except that an ARD Loan may provide for the accrual of the portion of interest in excess of the rate in effect prior to the Anticipated Repayment Date) or an equity participation by Seller.

 

(20)         REMIC. The Mortgage Loan is a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Code (but determined without regard to the rule in the U.S. Department of Treasury regulations (the “Treasury Regulations”) Section 1.860G-2(f)(2) that treats certain defective mortgage loans as qualified mortgages), and, accordingly, (A) the issue price of the Mortgage Loan to the related Mortgagor at origination did not exceed the non-contingent principal amount of the Mortgage Loan and (B) either: (a) such Mortgage Loan is secured by an interest in real property (including permanently affixed buildings and distinct structural components, such as wiring, plumbing systems and central heating and air-conditioning systems, that are integrated into such buildings, serve such buildings in their passive functions and do not produce or contribute to the production of income other than consideration for the use or occupancy of space, but excluding personal property) having a fair market value (i) at the date the Mortgage Loan (or related Whole Loan) was originated at least equal to 80% of the adjusted issue price of the Mortgage Loan (or related Whole Loan) on such date or (ii) at the Closing Date at least equal to 80% of the adjusted issue price of the Mortgage Loan (or related Whole Loan) on such date, provided that for purposes hereof, the fair market value of the real property interest must first be reduced by (A) the amount of any lien on the real property interest that is senior to the Mortgage Loan and (B) a proportionate amount of any lien that is in parity with the Mortgage Loan; or (b) substantially all of the proceeds of such Mortgage Loan were used to acquire, improve or protect the real property which served as the only security for such Mortgage Loan (other than a recourse feature or other third-party credit enhancement within the meaning of Section 1.860G-2(a)(1)(ii) of the Treasury Regulations). If the Mortgage Loan was “significantly modified” prior to the Closing Date so as to result in a taxable exchange under Section 1001 of the Code, it either (x) was modified as a result of the default or reasonably foreseeable default of such Mortgage Loan or (y) satisfies the provisions of either sub-clause (B)(a)(i) above (substituting the date of the last such modification for the date the Mortgage Loan was originated) or sub-clause (B)(a)(ii), including the proviso thereto. For purposes of the preceding sentence, a Mortgage Loan will not be considered “significantly modified” solely by reason of the Mortgagor having been granted a COVID-19 related forbearance provided that: (a) such Mortgage Loan forbearance is covered by Revenue Procedure 2020-26 (as modified by Revenue Procedure 2021-12) by reason of satisfying the requirements for such coverage stated in Section 5.02(2) thereof; and (b) the Seller shall have notified the Purchaser that such forbearance has occurred and notified the Purchaser of (x) the date on which such forbearance was granted, (y) the length in months of the forbearance, and (z) how the payments in forbearance will be paid (that is, by extension of maturity, change of amortization schedule, etc.). Any prepayment premium and yield maintenance charges applicable to the Mortgage Loan constitute “customary prepayment penalties” within the meaning of Section 1.860G-1(b)(2) of the Treasury Regulations. All terms used in this paragraph shall have the same meanings as set forth in the related Treasury Regulations.

 

(21)         Compliance with Certain Laws. The Mortgage Rate (exclusive of any default interest, late charges, yield maintenance charge, or prepayment premiums) of such Mortgage Loan complied as of the date of origination with, or was exempt from, applicable state or federal laws, regulations and other requirements pertaining to usury.

 

(22)         Authorized to do Business. To the extent required under applicable law, as of the Cut-off Date or as of the date that such entity held the Mortgage Note, each holder of the Mortgage Note was authorized to transact and do business in the jurisdiction in which each related Mortgaged Property is located, or the failure to be so authorized does not materially and adversely affect the enforceability of such Mortgage Loan by the Trust.

 

(23)         Trustee under Deed of Trust. With respect to each Mortgage which is a deed of trust, as of the date of origination and, to Seller’s knowledge, as of the Closing Date, a trustee, duly qualified under applicable law to serve as such, currently so serves and is named in the deed of trust or has been substituted in accordance with the Mortgage and applicable law or may be substituted in accordance with the Mortgage and applicable law by the related Mortgagee.

 

(24)         Local Law Compliance. To Seller’s knowledge, based upon any of a letter from any governmental authorities, a legal opinion, an architect’s letter, a zoning consultant’s report, an endorsement to the related Title Policy, or other affirmative investigation of local law compliance consistent with the investigation conducted by Seller for similar commercial and multifamily mortgage loans intended for securitization, the improvements located on or forming part of each Mortgaged Property securing a Mortgage Loan as of the date of origination of such Mortgage Loan and as of the Cut-off Date, there are no material violations of applicable zoning ordinances, building codes and land laws (collectively “Zoning Regulations”) other than those which (i) are insured by the Title Policy or a law and ordinance insurance policy or (ii) would not have a material adverse effect on the Mortgage Loan. The terms of the

 

D-1-6

 

 

Mortgage Loan documents require the Mortgagor to comply in all material respects with all applicable governmental regulations, zoning and building laws.

 

(25)         Licenses and Permits. Each Mortgagor covenants in the Mortgage Loan documents that it shall keep all material licenses, permits and applicable governmental authorizations necessary for its operation of the Mortgaged Property in full force and effect, and to Seller’s knowledge based upon a letter from any government authorities, zoning consultant’s report or other affirmative investigation of local law compliance consistent with the investigation conducted by Seller for similar commercial and multifamily mortgage loans intended for securitization, all such material licenses, permits and applicable governmental authorizations are in effect or the failure to obtain or maintain such material licenses, permits and applicable governmental authorizations does not materially and adversely affect the use and/or operation of the Mortgaged Property as it was used and operated as of the date of origination of the Mortgage Loan. The Mortgage Loan requires the related Mortgagor to be qualified to do business in the jurisdiction in which the related Mortgaged Property is located.

 

(26)         Recourse Obligations. The Mortgage Loan documents for each Mortgage Loan provide that such Mortgage Loan (a) becomes full recourse to the Mortgagor and guarantor (which is a natural person or persons, or an entity distinct from the Mortgagor (but may be affiliated with the Mortgagor) that has assets other than equity in the related Mortgaged Property that are not de minimis) in any of the following events: (i) if any voluntary petition for bankruptcy, insolvency, dissolution or liquidation pursuant to federal bankruptcy law, or any similar federal or state law, shall be filed by the Mortgagor; (ii) Mortgagor or guarantor shall have colluded with (or, alternatively, solicited or caused to be solicited) other creditors to cause an involuntary bankruptcy filing with respect to the Mortgagor or (iii) voluntary transfers of either the Mortgaged Property or equity interests in Mortgagor made in violation of the Mortgage Loan documents; and (b) contains provisions providing for recourse against the Mortgagor and guarantor (which is a natural person or persons, or an entity distinct from the Mortgagor (but may be affiliated with the Mortgagor) that has assets other than equity in the related Mortgaged Property that are not de minimis), for losses and damages sustained by reason of Mortgagor’s (i) misappropriation of rents after the occurrence of an event of default under the Mortgage Loan; (ii) misappropriation of (A) insurance proceeds or condemnation awards or (B) security deposits or, alternatively, the failure of any security deposits to be delivered to lender upon foreclosure or action in lieu thereof (except to the extent applied in accordance with leases prior to a Mortgage Loan event of default); (iii) fraud or intentional material misrepresentation; (iv) breaches of the environmental covenants in the Mortgage Loan documents; or (v) commission of intentional material physical waste at the Mortgaged Property (but, in some cases, only to the extent there is sufficient cash flow generated by the Mortgaged Property to prevent such waste).

 

(27)         Mortgage Releases. The terms of the related Mortgage or related Mortgage Loan documents do not provide for release of any material portion of the Mortgaged Property from the lien of the Mortgage except (a) a partial release, accompanied by principal repayment, or partial Defeasance (as defined in paragraph (32) below), of not less than a specified percentage at least equal to the lesser of (i) 110% of the related allocated loan amount of such portion of the Mortgaged Property and (ii) the outstanding principal balance of the Mortgage Loan or Whole Loan, as applicable, (b) upon payment in full of such Mortgage Loan or Whole Loan, as applicable, (c) upon a Defeasance (as defined in paragraph (32) below), (d) releases of out-parcels that are unimproved or other portions of the Mortgaged Property which will not have a material adverse effect on the underwritten value of the Mortgaged Property and which were not afforded any material value in the appraisal obtained at the origination of the Mortgage Loan and are not necessary for physical access to the Mortgaged Property or compliance with zoning requirements, or (e) as required pursuant to an order of condemnation. With respect to any partial release under the preceding clauses (a) or (d), either: (x) such release of collateral (i) would not constitute a “significant modification” of the subject Mortgage Loan within the meaning of Section 1.860G-2(b)(2) of the Treasury Regulations and (ii) would not cause the subject Mortgage Loan to fail to be a “qualified mortgage” within the meaning of Section 860G(a)(3)(A) of the Code; or (y) the Mortgagee or servicer can, in accordance with the related Mortgage Loan documents, condition such release of collateral on the related Mortgagor’s delivery of an opinion of tax counsel to the effect specified in the immediately preceding clause (x). For purposes of the preceding clause (x), if the fair market value of the real property constituting such Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on real property that is in parity with the Mortgage Loan) after the release is not equal to at least 80% of the principal balance of the Mortgage Loan or Whole Loan, as applicable, outstanding after the release, the Mortgagor is required to make a payment of principal in an amount not less than the amount required by the REMIC Provisions.

 

In the case of any Mortgage Loan, unless an opinion of counsel is delivered as specified in clause (y) of the preceding paragraph, in the event of a taking of any portion of a Mortgaged Property by a State or any political subdivision or authority thereof, whether by legal proceeding or by agreement, the Mortgagor can be required to pay down the principal balance of the Mortgage Loan or Whole Loan, as applicable, in an amount not less than the amount required by the loan-to-value ratio and other requirements of the REMIC Provisions and, to such extent,

 

D-1-7

 

 

condemnation awards may not be required to be applied to the restoration of the Mortgaged Property or released to the Mortgagor, if, immediately after the release of such portion of the Mortgaged Property from the lien of the Mortgage (but taking into account the planned restoration) the fair market value of the real property constituting the remaining Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on real property that is in parity with the Mortgage Loan) is not equal to at least 80% of the remaining principal balance of the Mortgage Loan or Whole Loan, as applicable.

 

No Mortgage Loan that is secured by more than one Mortgaged Property or that is a Crossed Underlying Loan permits the release of cross-collateralization of the related Mortgaged Properties or a portion thereof, including due to a partial condemnation, other than in compliance with the REMIC Provisions.

 

(28)         Financial Reporting and Rent Rolls. Each Mortgage requires the Mortgagor to provide the owner or holder of the Mortgage with quarterly (other than for single-tenant properties) and annual operating statements, and quarterly (other than for single-tenant properties) rent rolls for properties that have leases contributing more than 5% of the in-place base rent and annual financial statements.

 

(29)         Acts of Terrorism Exclusion. With respect to each Mortgage Loan over $20 million, the related special-form all-risk insurance policy and business interruption policy (issued by an insurer meeting the Insurance Rating Requirements) do not specifically exclude Acts of Terrorism, as defined in the Terrorism Risk Insurance Act of 2002, as amended (collectively referred to as “TRIPRA”), from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each other Mortgage Loan, the related special all-risk insurance policy and business interruption policy (issued by an insurer meeting the Insurance Rating Requirements) did not, as of the date of origination of the Mortgage Loan, and, to Seller’s knowledge, do not, as of the Cut-off Date, specifically exclude Acts of Terrorism, as defined in TRIPRA, from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each Mortgage Loan, the related Mortgage Loan documents do not expressly waive or prohibit the Mortgagee from requiring coverage for Acts of Terrorism, as defined in TRIPRA, or damages related thereto except to the extent that any right to require such coverage may be limited by commercial availability on commercially reasonable terms; provided, that if TRIPRA or a similar or subsequent statute is not in effect, then, provided that terrorism insurance is commercially available, the Mortgagor under each Mortgage Loan is required to carry terrorism insurance, but in such event the Mortgagor shall not be required to spend on terrorism insurance coverage more than two times the amount of the insurance premium that is payable in respect of the property and business interruption/rental loss insurance required under the related Mortgage Loan documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance) at the time of the origination of the Mortgage Loan, and if the cost of terrorism insurance exceeds such amount, the Mortgagor is required to purchase the maximum amount of terrorism insurance available with funds equal to such amount.

 

(30)         Due on Sale or Encumbrance. Subject to specific exceptions set forth below, each Mortgage Loan contains a “due on sale” or other such provision for the acceleration of the payment of the unpaid principal balance of such Mortgage Loan if, without the consent of the holder of the Mortgage (which consent, in some cases, may not be unreasonably withheld) and/or complying with the requirements of the related Mortgage Loan documents (which provide for transfers without the consent of the lender which are customarily acceptable to Seller lending on the security of property comparable to the related Mortgaged Property, including, without limitation, transfers of worn-out or obsolete furnishings, fixtures, or equipment promptly replaced with property of equivalent value and functionality and transfers by leases entered into in accordance with the Mortgage Loan documents), (a) the related Mortgaged Property, or any equity interest of greater than 50% in the related Mortgagor, is directly or indirectly pledged, transferred or sold (in each case, a “Transfer”), other than as related to (i) family and estate planning Transfers or Transfers upon death or legal incapacity, (ii) Transfers to certain affiliates as defined in the related Mortgage Loan documents, (iii) Transfers of less than, or other than, a controlling interest in the related Mortgagor, (iv) Transfers to another holder of direct or indirect equity in the Mortgagor, a specific Person designated in the related Mortgage Loan documents or a Person satisfying specific criteria identified in the related Mortgage Loan documents, such as a qualified equityholder, (v) Transfers of stock or similar equity units in publicly traded companies or (vi) a substitution or release of collateral within the parameters of paragraphs (27) and (32) herein or the exceptions thereto set forth in Annex D-2 attached to this prospectus, or (vii) by reason of any mezzanine debt that existed at the origination of the related Mortgage Loan (as set forth in Schedule D-1 to this Annex D-1), or future permitted mezzanine debt (as set forth in Schedule D-2 to this Annex D-1) or (b) the related Mortgaged Property is encumbered with a subordinate lien or security interest against the related Mortgaged Property, other than (i) any Serviced Companion Loan or Non-Serviced Companion Loan or any subordinate debt that existed at origination and is permitted under the related Mortgage Loan documents, (ii) purchase money security interests, (iii) any Crossed Underlying Loan, as set forth on Schedule D-4 to this Annex D-1 or (iv) Permitted Encumbrances. The Mortgage or other Mortgage Loan documents provide that to the extent any Rating Agency fees are incurred in connection with the review of and consent to any

 

D-1-8

 

 

Transfer, the Mortgagor is responsible for such payment along with all other reasonable fees and expenses incurred by the Mortgagee relative to such Transfer.

 

(31)         Single-Purpose Entity. Each Mortgage Loan requires the Mortgagor to be a Single-Purpose Entity for at least as long as the Mortgage Loan is outstanding. Both the Mortgage Loan documents and the organizational documents of the Mortgagor with respect to each Mortgage Loan with a Cut-off Date Balance in excess of $5 million provide that the Mortgagor is a Single-Purpose Entity, and each Mortgage Loan with a Cut-off Date Balance of $30 million or more has a counsel’s opinion regarding non-consolidation of the Mortgagor. For this purpose, a “Single-Purpose Entity” shall mean an entity, other than an individual, whose organizational documents (or if the Mortgage Loan has a Cut-off Date Balance equal to $5 million or less, its organizational documents or the related Mortgage Loan documents) provide substantially to the effect that it was formed or organized solely for the purpose of owning and operating one or more of the Mortgaged Properties securing the Mortgage Loans and prohibit it from engaging in any business unrelated to such Mortgaged Property or Mortgaged Properties, and whose organizational documents further provide, or which entity represented in the related Mortgage Loan documents, substantially to the effect that it does not have any assets other than those related to its interest in and operation of such Mortgaged Property or Mortgaged Properties, or any indebtedness other than as permitted by the related Mortgage(s) or the other related Mortgage Loan documents, that it has its own books and records and accounts separate and apart from those of any other person (other than a Mortgagor for a Crossed Underlying Loan), and that it holds itself out as a legal entity, separate and apart from any other person or entity.

 

(32)         Defeasance. With respect to any Mortgage Loan that, pursuant to the Mortgage Loan documents, can be defeased (a “Defeasance”), (i) the Mortgage Loan documents provide for Defeasance as a unilateral right of the Mortgagor, subject to satisfaction of conditions specified in the Mortgage Loan documents; (ii) the Mortgage Loan cannot be defeased within two years after the Closing Date; (iii) the Mortgagor is permitted to pledge only United States “government securities” within the meaning of Section 1.860G-2(a)(8)(ii) of the Treasury Regulations, the revenues from which will, in the case of a full Defeasance, be sufficient to make all scheduled payments under the Mortgage Loan when due, including the entire remaining principal balance on the maturity date (or on or after the first date on which payment may be made without payment of a yield maintenance charge or prepayment penalty) or, if the Mortgage Loan is an ARD Loan, the entire principal balance outstanding on the Anticipated Repayment Date (or on or after the first date on which payment may be made without payment of a yield maintenance charge or prepayment penalty), and if the Mortgage Loan permits partial releases of real property in connection with partial Defeasance, the revenues from the collateral will be sufficient to pay all such scheduled payments calculated on a principal amount equal to a specified percentage at least equal to the lesser of (a) 110% of the allocated loan amount for the real property to be released and (b) the outstanding principal balance of the Mortgage Loan or Whole Loan, as applicable; (iv) the defeasance collateral is not permitted to be subject to prepayment, call, or early redemption that results in revenues from such collateral that are insufficient to pay all applicable payments described in clause (iii) above; (v) the Mortgagor is required to provide a certification from an independent certified public accountant that the collateral is sufficient to make all scheduled payments under the Mortgage Note as set forth in clause (iii) above; (vi) if the Mortgagor would continue to own assets in addition to the defeasance collateral, the portion of the Mortgage Loan secured by Defeasance collateral is required to be assumed (or the Mortgagee may require such assumption) by a Single-Purpose Entity; (vii) the Mortgagor is required to provide an opinion of counsel that the Mortgagee has a perfected security interest in such collateral prior to any other claim or interest; and (viii) the Mortgagor is required to pay all rating agency fees associated with Defeasance (if rating confirmation is a specific condition precedent thereto) and all other reasonable expenses associated with Defeasance, including, but not limited to, accountant’s fees and opinions of counsel.

 

(33)         Fixed Interest Rates. Each Mortgage Loan bears interest at a rate that remains fixed throughout the remaining term of such Mortgage Loan, except in the case of ARD loans and situations where default interest is imposed.

 

(34)         Ground Leases. For purposes of the MLPA, a “Ground Lease” shall mean a lease creating a leasehold estate in real property where the fee owner as the ground lessor conveys for a term or terms of years its entire interest in the land (or, with respect to air rights leases, the air) and buildings and other improvements, if any, comprising the premises demised under such lease to the ground lessee (who may, in certain circumstances, own the building and improvements on the land), subject to the reversionary interest of the ground lessor as fee owner and does not include industrial development agency or similar leases for purposes of conferring a tax abatement or other benefit.

 

With respect to any Mortgage Loan where the Mortgage Loan is secured by a leasehold estate under a Ground Lease in whole or in part, and the related Mortgage does not also encumber the related lessor’s fee interest in such Mortgaged Property, based upon the terms of the Ground Lease and any estoppel or other

 

D-1-9

 

 

agreement received from the ground lessor in favor of Seller, its successors and assigns, Seller represents and warrants that:

 

(a)       The Ground Lease or a memorandum regarding such Ground Lease has been duly recorded or submitted for recordation in a form that is acceptable for recording in the applicable jurisdiction. The Ground Lease or an estoppel or other agreement received from the ground lessor permits the interest of the lessee to be encumbered by the related Mortgage and does not restrict the use of the related Mortgaged Property by such lessee, its successors or assigns in a manner that would materially adversely affect the security provided by the related Mortgage;

 

(b)       The lessor under such Ground Lease has agreed in a writing included in the related Mortgage File (or in such Ground Lease) that the Ground Lease may not be amended or modified, or canceled or terminated by agreement of lessor and lessee, without the prior written consent of the lender, and no such consent has been granted by Seller since the origination of the Mortgage Loan except as reflected in any written instruments which are included in the related Mortgage File;

 

(c)       The Ground Lease has an original term (or an original term plus one or more optional renewal terms, which, under all circumstances, may be exercised, and will be enforceable, by either Mortgagor or the Mortgagee) that extends not less than 20 years beyond the stated maturity of the related Mortgage Loan, or 10 years past the stated maturity if such Mortgage Loan fully amortizes by the stated maturity (or with respect to a Mortgage Loan that accrues on an actual 360 basis, substantially amortizes);

 

(d)       The Ground Lease either (i) is not subject to any liens or encumbrances superior to, or of equal priority with, the Mortgage, except for the related fee interest of the ground lessor and the Permitted Encumbrances, or (ii) is subject to a subordination, non-disturbance and attornment agreement to which the Mortgagee on the lessor’s fee interest in the Mortgaged Property is subject;

 

(e)       The Ground Lease does not place commercially unreasonable restrictions on the identity of the Mortgagee and the Ground Lease is assignable (including pursuant to foreclosure) to the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor thereunder, and in the event it is so assigned, it is further assignable by the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor;

 

(f)       Seller has not received any written notice of material default under or notice of termination of such Ground Lease. To Seller’s knowledge, there is no material default under such Ground Lease and no condition that, but for the passage of time or giving of notice, would result in a material default under the terms of such Ground Lease and to Seller’s knowledge, such Ground Lease is in full force and effect as of the Closing Date;

 

(g)       The Ground Lease or ancillary agreement between the lessor and the lessee requires the lessor to give to the lender written notice of any default, and provides that no notice of default or termination is effective against the lender unless such notice is given to the lender;

 

(h)       A lender is permitted a reasonable opportunity (including, where necessary, sufficient time to gain possession of the interest of the lessee under the Ground Lease through legal proceedings) to cure any default under the Ground Lease which is curable after the lender’s receipt of notice of any default before the lessor may terminate the Ground Lease;

 

(i)       The Ground Lease does not impose any restrictions on subletting that would be viewed as commercially unreasonable by Seller in connection with loans originated for securitization;

 

(j)       Under the terms of the Ground Lease, an estoppel or other agreement received from the ground lessor and the related Mortgage (taken together), any related insurance proceeds or the portion of the condemnation award allocable to the ground lessee’s interest (other than (i) de minimis amounts for minor casualties or (ii) in respect of a total or substantially total loss or taking as addressed in clause (k) below) will be applied either to the repair or to restoration of all or part of the related Mortgaged Property with (so long as such proceeds are in excess of the threshold amount specified in the related Mortgage Loan documents) the lender or a trustee appointed by it having the right to hold and disburse such proceeds as repair or restoration progresses, or to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest;

 

(k)       In the case of a total or substantially total taking or loss, under the terms of the Ground Lease, an estoppel or other agreement and the related Mortgage (taken together), any related insurance proceeds, or portion of the condemnation award allocable to ground lessee’s interest in respect of a total or substantially

 

D-1-10

 

 

total loss or taking of the related Mortgaged Property to the extent not applied to restoration, will be applied first to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest; and

 

(l)       Provided that the lender cures any defaults which are susceptible to being cured, the ground lessor has agreed to enter into a new lease with lender upon termination of the Ground Lease for any reason, including rejection of the Ground Lease in a bankruptcy proceeding.

 

(35)         Servicing. The servicing and collection practices used by Seller with respect to the Mortgage Loan have been, in all respects, legal and have met customary industry standards for servicing of commercial loans for conduit loan programs.

 

(36)         Origination and Underwriting. The origination practices of Seller (or the related originator if Seller was not the originator) with respect to each Mortgage Loan have been, in all material respects, legal and as of the date of its origination, such Mortgage Loan and the origination thereof complied in all material respects with, or was exempt from, all requirements of federal, state or local law relating to the origination of such Mortgage Loan; provided, that such representation and warranty does not address or otherwise cover any matters with respect to federal, state or local law otherwise covered in this Annex D-1.

 

(37)         No Material Default; Payment Record. No Mortgage Loan has been more than 30 days delinquent, without giving effect to any grace or cure period, in making required payments since origination, and as of the date hereof, no Mortgage Loan is more than 30 days delinquent (beyond any applicable grace or cure period) in making required payments as of the Closing Date. To Seller’s knowledge, there is (a) no material default, breach, violation or event of acceleration existing under the related Mortgage Loan, or (b) no event (other than payments due but not yet delinquent) which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a material default, breach, violation or event of acceleration, which default, breach, violation or event of acceleration, in the case of either clause (a) or clause (b), materially and adversely affects the value of the Mortgage Loan or the value, use or operation of the related Mortgaged Property, provided, that this representation and warranty does not cover any default, breach, violation or event of acceleration that specifically pertains to or arises out of an exception scheduled to any other representation and warranty made by Seller in this Annex D-1. No person other than the holder of such Mortgage Loan may declare any event of default under the Mortgage Loan or accelerate any indebtedness under the Mortgage Loan documents.

 

(38)         Bankruptcy. As of the date of origination of the related Mortgage Loan and to Seller’s knowledge as of the Cut-off Date, neither the Mortgaged Property (other than any tenants of such Mortgaged Property), nor any portion thereof, is the subject of, and no Mortgagor, guarantor or tenant occupying a single-tenant property is a debtor in state or federal bankruptcy, insolvency or similar proceeding.

 

(39)         Organization of Mortgagor. With respect to each Mortgage Loan, in reliance on certified copies of the organizational documents of the Mortgagor delivered by the Mortgagor in connection with the origination of such Mortgage Loan, the Mortgagor is an entity organized under the laws of a state of the United States of America, the District of Columbia or the Commonwealth of Puerto Rico. Except with respect to any Crossed Underlying Loan, and except as set forth in Schedule D-3 to this Annex D-1, no Mortgage Loan has a Mortgagor that is an Affiliate of another Mortgagor. An “Affiliate” for purposes of this paragraph (39) means, a Mortgagor that is under direct or indirect common ownership and control with another Mortgagor.

 

(40)         Environmental Conditions. A Phase I environmental site assessment (or update of a previous Phase I and or Phase II site assessment) and, with respect to certain Mortgage Loans, a Phase II environmental site assessment (collectively, an “ESA”) meeting ASTM requirements was conducted by a reputable environmental consultant in connection with such Mortgage Loan within 12 months prior to its origination date (or an update of a previous ESA was prepared), and such ESA (i) did not identify the existence of Recognized Environmental Conditions (as such term is defined in ASTM E1527-13 or its successor, hereinafter “Environmental Condition”) at the related Mortgaged Property or the need for further investigation, or (ii) if the existence of an Environmental Condition or need for further investigation was indicated in any such ESA, then at least one of the following statements is true: (A) an amount reasonably estimated by a reputable environmental consultant to be sufficient to cover the estimated cost to cure any material noncompliance with applicable Environmental Laws or the Environmental Condition has been escrowed by the related Mortgagor and is held or controlled by the related lender; (B) if the only Environmental Condition relates to the presence of asbestos-containing materials, radon in indoor air, lead based paint or lead in drinking water, the only recommended action in the ESA is the institution of such a plan, an operations or maintenance plan has been required to be instituted by the related Mortgagor that can reasonably be expected to mitigate the identified risk; (C) the Environmental Condition identified in the related environmental report was

 

D-1-11

 

 

remediated, abated or contained in all material respects prior to the date hereof, and, if and as appropriate, a no further action, completion or closure letter or its equivalent, was obtained from the applicable governmental regulatory authority (or the Environmental Condition affecting the related Mortgaged Property was otherwise listed by such governmental authority as “closed” or a reputable environmental consultant has concluded that no further action or investigation is required); (D) an environmental policy or a lender’s pollution legal liability insurance policy that covers liability for the Environmental Condition was obtained from an insurer rated no less than “A-” (or the equivalent) by Moody’s, S&P, Fitch and/or A.M. Best Company; (E) a party not related to the Mortgagor was identified as the responsible party for the Environmental Condition and such responsible party has financial resources reasonably estimated to be adequate to address the situation; or (F) a party related to the Mortgagor having financial resources reasonably estimated to be adequate to address the situation is required to take action. To Seller’s knowledge, except as set forth in the ESA, there is no Environmental Condition at the related Mortgaged Property.

 

(41)         Appraisal. The servicing file contains an appraisal of the related Mortgaged Property with an appraisal date within 6 months of the Mortgage Loan origination date, and within 12 months of the Closing Date. The appraisal is signed by an appraiser who is a Member of the Appraisal Institute (“MAI”) and that (i) was engaged directly by the originator (or co-originator) of the Mortgage Loan (or the related Whole Loan) or Seller, or a correspondent or agent of the originator (or co-originator) of the Mortgage Loan (or the related Whole Loan) or Seller, and (ii) to Seller’s knowledge, had no interest, direct or indirect, in the Mortgaged Property or the Mortgagor or in any loan made on the security thereof, and whose compensation is not affected by the approval or disapproval of the Mortgage Loan. Each appraiser has represented in such appraisal or in a supplemental letter that the appraisal satisfies the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation.

 

(42)         Mortgage Loan Schedule. The information pertaining to each Mortgage Loan which is set forth in the Mortgage Loan Schedule attached as an exhibit to the MLPA is true and correct in all material respects as of the Cut-off Date and contains all information required by the Pooling and Servicing Agreement to be contained therein.

 

(43)         Cross-Collateralization. No Mortgage Loan is cross-collateralized or cross-defaulted with any other mortgage loan that is outside the Trust, except (i) with respect to any Crossed Underlying Loan, any mortgage loan that is part of a Whole Loan that is cross-collateralized and cross-defaulted with such Mortgage Loan or with a Whole Loan of which such Mortgage Loan is a part, (ii) any Companion Loan secured by the same Mortgage as the related Mortgage Loan, or (iii) as set forth on Schedule D-4 attached to this Annex D-1.

 

(44)         Advance of Funds by Seller. After origination, no advance of funds has been made by Seller to the related Mortgagor other than in accordance with the Mortgage Loan documents, and, to Seller’s knowledge, no funds have been received from any person other than the related Mortgagor or an affiliate for, or on account of, payments due on the Mortgage Loan (other than as contemplated by the Mortgage Loan documents, such as, by way of example and not in limitation of the foregoing, amounts paid by the tenant(s) into a lender-controlled lockbox if required or contemplated under the related lease or Mortgage Loan documents). Neither Seller nor any affiliate thereof has any obligation to make any capital contribution to any Mortgagor under a Mortgage Loan, other than contributions made on or prior to the date hereof.

 

(45)         Compliance with Anti-Money Laundering Laws. Seller has complied in all material respects with all applicable anti-money laundering laws and regulations, including without limitation the USA Patriot Act of 2001 with respect to the origination of the Mortgage Loan, the failure to comply with which would have a material adverse effect on the Mortgage Loan.

 

For purposes of these representations and warranties, the phrases “Seller’s knowledge” or “Seller’s belief” and other words and phrases of like import shall mean, except where otherwise expressly set forth herein, the actual state of knowledge or belief of Seller, its officers and employees directly responsible for the underwriting, origination, servicing or sale of the Mortgage Loans regarding the matters expressly set forth herein.

 

D-1-12

 

 

ANNEX D-2

 

EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

 

KeyBank National Association

 

Annex A-1
ID#
Mortgage Loan Representation Exception
38 Fairfield Inn & Suites - Crestview (10) Condition of Property An engineering report was issued in connection with the origination of the related Mortgaged Loan on December 5, 2019 which is not within twelve months of the Cut-off Date of this transaction.  
11 Los Arcos Apartments (12) Condemnation An easement consisting of an approximately one hundred forty-nine square feet area located in the southwest corner of the related Mortgaged Property will be condemned by the City of Houston in connection with an ongoing paving and drainage construction project. The related Mortgage Loan documents permit the related borrower to grant, sell and convey this area of the Mortgaged Property to the City of Houston. Furthermore, the related Mortgage Loan documents provide that all documentation relating to the easement will be subject to the Mortgagee’s review and consent which will not be unreasonably withheld.  
19 BJ’s Wholesale Club (16) Insurance BJ’s Wholesale Club, the sole tenant at the related Mortgaged Property, is providing insurance coverage at the related Mortgaged Properties. The insurance coverage obtained by BJ’s Wholesale Club names the Mortgagor and lender as a loss payee on the property coverage and as additional insured on the property liability coverage.  
19 BJ’s Wholesale Club (17) Access; Utilities; Separate Tax Lots

The ground lease parcel, which contains the gas station improvements, does not abut a public right of way and has no irrevocable easement or right of way to a public road. The ground lease parcel does have points of access to a private right of way owned by the ground lessor. Under the related Mortgage Loan documents, the Mortgagor must: (i) obtain an easement from the ground lessor that permits such parcel access to either the fee parcel collateral or to a public right of way, (ii) record or cause to be recorded such easement in the appropriate land records and (iii) deliver to the Mortgagee an updated title policy which insures such easement as part of the of the insured legal description and insures the contiguity of the ground lease parcel to such easement and such easement to either the fee parcel collateral or a public right of way. The failure to deliver such title policy within 90 days of the origination of the related Mortgage Loan is a springing full recourse trigger under the related Mortgage Loan documents. The ground lease parcel is not a separate tax parcel and the Mortgagee is not escrowing an amount sufficient to pay taxes for the larger tax parcel. Under the related Mortgage Loan documents, the Mortgagor is obligated to obtain a separation of the ground lease parcel from the larger tax parcel within 120 days of the origination of the related Mortgage Loan and a failure

 

 

D-2-1

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception
      to complete such separation is a springing full recourse trigger under the related Mortgage Loan documents.  
48 Metro Self Storage (17) Access; Utilities; Separate Tax Lots The Mortgaged Property’s tax lots overlap with neighboring tax lots along the eastern property line by approximately 0.55 feet, as shown on the survey.  No improvements or parking spaces are located in this area, only a fence/wall.  The Mortgagee addressed the issue by obtaining title coverage and the related Mortgage Loan documents include a related carveout for losses.  
3 Inland Wentworth Self Storage Portfolio (24) Local Law Compliance The following related Mortgaged Properties are missing completed zoning information regarding violations for: the Cinnebar Mortgaged Property, the Glendale Mortgaged Property and the San Pedro Mortgaged Property. The related Mortgage Loan documents require that the Mortgagor provide zoning reports within 120 days of the origination of the related Mortgage Loan (with an automatic extension of 30 days).  
26 Freedom Self Storage (24) Local Law Compliance The zoning report indicates that certain fire code violations (replacement of batteries in exit signs and emergency lights) exist with respect to the related Mortgaged Property. The Mortgagor has confirmed that it has completed all of the required repairs and that a re-inspection will occur post loan closing. The Mortgagor is required to provide acceptable evidence of no existing fire code violations no later than November 30, 2021.  
48 Metro Self Storage   (24) Local Law Compliance The Mortgaged Property is legal non-conforming.  The smallest of the  buildings on the Mortgaged Property, which contains the business office, is non-conforming as to use due to the inclusion of some storage. The building in question is located in the general building district, while the rest of the Mortgaged Property is zoned for light industrial.  Per the related zoning ordinance, if any structure that contains a non-conforming use is damaged to the extent that the cost of reconstruction or restoration exceeds 50% of the value of the structure prior to the damaging occurrence, then such structure may be rebuilt or reconstructed only if its use is in accordance with the related zoning ordinance.  
52 Lakewood RV Resort    (24) Local Law Compliance The Mortgaged Property is legal non-conforming.  The Mortgaged Property’s use as recreational vehicle and mobile home park with single family and multifamily facilities and a RV parking site is a grandfathered, legal non-conforming use within the residential and regional commercial districts. Per the related zoning verification letter, existing RV’s, park models, tiny homes, or residential stick-built structures that are currently on the Mortgaged Property can be replaced and repaired as needed. The total amount of 153 spaces cannot be increased. As of the origination of the related Mortgage Loan, 144 of the allowed 153 mobile home/RV spaces were occupied.    

 

D-2-2

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception

4, 11, 20, 23, 26, 28, 33, 37, 43, 48, 52

 

Superstition Gateway

 

Los Arcos Apartments

 

714 Madison Avenue

 

Columbus & Indy Industrial

 

Freedom Self Storage

 

NC Self Storage Portfolio

 

Hale Office Portfolio

 

Maricopa Self Storage

 

Oxford Portfolio

 

Metro Self Storage

 

Lakewood RV Resort

 

(26) Recourse Obligations The related Mortgage Loan documents provide for liability for actual losses, liabilities, costs and damages in connection with “willful misrepresentation” as opposed to “intentional material misrepresentation”.  
11 Los Arcos Apartments (26) Recourse Obligations The related Mortgage Loan Documents provide for liability for actual losses, liabilities, costs and damages in connection with “physical waste” as opposed to “intentional material physical waste”.  
37 Maricopa Self Storage (26) Recourse Obligations The full recourse provisions of the related Mortgage Loan documents provide for liability for the Mortgagor if it fails to obtain the Mortgagee’s prior written consent to any voluntary transfer as required by the Mortgage Loan documents and such transfer: (1) results in a change in control of the Mortgagor, (2) transfers all or a portion of the Mortgagor’s fee ownership interest in the Mortgaged Property, (3) is a lease of all or substantially all of the Mortgaged Property without the Mortgagee’s prior written consent, or (4) results in a single transfer of more than 49% of the net direct ownership interest in the Mortgagor if such transfer would be in violation of the related Mortgage Loan documents rather than voluntary transfers of either the Mortgaged Property or equity interests in Mortgagor made in violation of the Mortgage Loan documents.  
37

Maricopa Self Storage

 

(31) Single Purpose Entity The Mortgagor owned prior property  including (i) that certain approximate 6 acre tract of real property which is adjacent to the Mortgaged Property that was unimproved at the time it was conveyed from Mortgagor to a third party on May 3, 2004, which is more particularly described in the Mortgage Loan documents, (ii) that certain tract of real property which is adjacent to the Mortgaged Property that was unimproved at the time it was conveyed from Mortgagor to the State of Arizona, by and through its Department of Transportation on October 1, 2015, which is more particularly described in the Mortgage  

 

D-2-3

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception
      Loan documents, and (iii) that certain approximately 20 acre tract of real property located at the northeast corner of the intersection of S. Signal Butte Rd. and E. Guadalupe Rd. in Mesa, Arizona that was unimproved at the time it was conveyed from Mortgagor to an unaffiliated third party in 2005, which is more particularly described in the Mortgage Loan documents.  The Mortgagee received a Phase I report with respect to the property described in items (i) and (ii) above.  With respect to the property described in item (iii) above, the Mortgagee did not receive a Phase I or environmental database review.  
19 BJ’s Wholesale Club (34) Ground Leases

The ground lessor has not agreed that amending or modifying the ground lease will require Mortgagee consent under the related Mortgage Loan documents. However, the related Mortgage Loan documents provide that the amendment of the ground lease without the Mortgagee’s consent is an event of default.

 

The ground lessor is currently in Chapter 11 bankruptcy and there is debtor-in-possession financing in place that covers the ground lease parcel. There is a risk that the lease could be rejected or disaffirmed during the Chapter 11 bankruptcy process. However, under the related ground lease, if the related ground lease is disaffirmed or rejected pursuant to bankruptcy law then the Mortgagee will have the right to enter into a new lease of the ground lease premises with the ground lessor and this new ground lease will include the same terms and conditions of the prior terminated lease. There is also no fee mortgage in place which would be superior to the ground lease. It is anticipated that the debtor-in-possession financing will be paid off in full in September of 2021, however, this is subject to change.

 

The ground lease may not be sublet without the ground lessor’s prior consent, unless such subletting is to BJ’s Wholesale Club, Inc. Furthermore, the ground lessor’s consent to a sublet may not be unreasonably withheld.

 

Under the terms of the ground lease, the ground lease tenant will be entitled to all insurance proceeds in connection with any casualty. However, the ground lease is silent as to whether the Mortgagee or trustee has the right to hold and disburse such proceeds. The ground lease tenant will also be entitled to all condemnation awards or compensation awarded to it. However, the ground lease is silent as to whether the Mortgagee or trustee has the right to hold and disburse such proceeds and in the event one award is made to the ground lease parcel, the ground lessor has the right to reasonably allocate the award.

 

 
41 Rego Park (40) Environmental Conditions The related Phase I ESA identified a REC at the related Mortgaged Property in connection with the historic presence of dry cleaning operations at two adjacent properties. Furthermore, the environmental engineer reported that environmental testing  

 

D-2-4

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception
      conducted in 2019 at one of these adjacent properties indicated that chlorinated solvents were present in the groundwater. The extent of the contamination at this property is currently unknown. The Phase I ESA recommended that limited subsurface testing be conducted at the related Mortgaged Property to determine if these off-site dry cleaning operations have had any impact at the related Mortgaged Property. This recommended subsurface testing has not yet been undertaken.  
38 Fairfield Inn & Suites - Crestview (41) Appraisal An appraisal was issued in connection with the origination of the related Mortgaged Loan on November 27, 2019 which is not within twelve months of the Closing Date of this transaction.  

D-2-5

 

SCHEDULE D-1

 

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

 

KeyBank National Association

 

None.

D-2-6

 

 

SCHEDULE D-2

 

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT IS PERMITTED IN THE FUTURE

 

KeyBank National Association

 

None.

D-2-7

 

 

SCHEDULE D-3

 

MORTGAGE LOANS WITH Affiliated Mortgagors

 

KeyBank National Association

 

Annex A-1 ID# Mortgage Loans

26

28

Freedom Self Storage

NC Self Storage Portfolio

31

38

Viera Village Shopping Center

Fairfield Inn & Suites - Crestview 

 

D-2-8

 

 

SCHEDULE D-4

 

CROSS-COLLATERALIZED MORTGAGE LOANS

 

KeyBank National Association

 

None.

D-2-9

 

 

EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

 

Starwood Mortgage Capital LLC

 

Annex A-1
ID#
Mortgage Loan Representation Exception
34 Texas MHP Portfolio (16) Insurance The roofs at the Sun Country MHP Mortgaged Property are insured at actual cash value rather than at replacement cost.    
17 Bushwick & Ridgewood Multi Portfolio (24) Local Law Compliance The use of the ground floor for commercial space at the 239 Stanhope Street Mortgaged Property and the 140 Wilson Avenue Mortgaged Property is legal non-conforming.  
17 Bushwick & Ridgewood Multi Portfolio (24) Local Law Compliance The 15 Wilson Avenue Mortgaged Property, the 140 Wilson Avenue Mortgaged Property and the 159 Central Avenue Mortgaged Property are the subject of certain building and/or fire code violations.    
34 Texas MHP Portfolio (24) Local Law Compliance The Lighthouse MHP Mortgaged Property, the Pecan Way MHP Mortgaged Property, the Comal Valley MHP Mortgaged Property, the Barons MHP Mortgaged Property and the Wayside MHP Mortgaged Property are legal non-conforming as to use.  
55 1625 Forest Avenue (24) Local Law Compliance

The Mortgaged Property is the subject of certain fire code violations.

 

 
17 Bushwick & Ridgewood Multi Portfolio (31) Single Purpose Entity Prior to the closing of the Mortgage Loan, the Mortgagor shared an operating account with two other affiliated entities.  
34 Texas MHP Portfolio (31) Single Purpose Entity The Mortgagor of the Barons MHP Mortgaged Property previously owned certain property other than the Mortgaged Property.  

 

D-2-10

 

 

SCHEDULE D-1

 

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

 

Starwood Mortgage Capital LLC

 

None.

D-2-11

 

 

SCHEDULE D-2

 

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT IS PERMITTED IN THE FUTURE

 

Starwood Mortgage Capital LLC

 

Annex A-1 ID# Mortgage Loan
1 Signature Office Portfolio II
34 Texas MHP Portfolio

 

D-2-12

 

 

SCHEDULE D-3

 

MORTGAGE LOANS WITH Affiliated Mortgagors

 

Starwood Mortgage Capital LLC

 

None.

D-2-13

 

 

SCHEDULE D-4

 

CROSS-COLLATERALIZED MORTGAGE LOANS

 

Starwood Mortgage Capital LLC

 

None.

D-2-14

 

 

EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

 

Bank of Montreal

 

Annex A-1
ID#
Mortgage Loan Representation Exception  
6 Helios Plaza

(5) Lien; Valid Assignment

 

(6) Permitted Liens; Title Insurance

 

The sole tenant’s lease provides it with the right of first offer to purchase all or a portion of the Mortgaged Property if the landlord desires to sell such property, including, without limitation, a ground lease with a term greater than 25 years.  
10 ABX Industrial Portfolio

(5) Lien; Valid Assignment

 

(6) Permitted Liens; Title Insurance

 

The sole tenant’s lease provides it  with the right of first offer to purchase all of the ABX Industrial Portfolio properties.  
16 Cabela’s KC

(5) Lien; Valid Assignment

 

(6) Permitted Liens; Title Insurance

 

The sole tenant’s lease provides it with the right of first refusal to purchase the Mortgaged Property;  
2, 6, 10, 12, 16, 22, 44, 47, 54 All BMO Mortgage Loans (16) Insurance The Mortgage Loan documents may permit the related Mortgagor to cause the insurance required at the related Mortgaged Property under the Mortgage Loan documents to be maintained by a tenant at the related Mortgaged Property.  
2 One SoHo Square (16) Insurance The threshold above which the lender (or a trustee appointed by it) has the right to hold and disburse insurance proceeds is $45,000,000, which is above 5% of the outstanding principal amount of the related Whole Loan.  
16 Cabela’s KC (16) Insurance Sole Tenant (as defined in the Loan Agreement) has the right to control insurance proceeds up to $5,000,000, which amount shall be increased every 6 years by the Index Increase (as defined in the related lease) . The borrower has 3 business days from the loan closing date to deliver to the lender fully contingent coverage for the property insurance, commercial general liability insurance and umbrella liability insurance required by Section 5.1.1(a)(i), (ii) and (vii) of the Loan Agreement, all in form and substance satisfactory to the lender.  
16 Cabela’s KC (17) Separate Tax Lots The property is comprised of a tax parcel which includes additional land not part of the collateral. Borrower is required to provide evidence post-closing that a separate tax parcel number has been assigned to the Mortgaged Property. Until Borrower provides such evidence, the loan documents require Borrower to escrow an amount sufficient to pay taxes for the entire existing tax parcel of which the Mortgaged Property is a part.  
12 Lower East Side Multifamily Portfolio (24) Local Law Compliance

There are a number of open NYC code violations at the time of loan closing. The borrower is required to deliver reasonably satisfactory evidence to the lender within sixty 60 days of closing that all open violations have been resolved and removed of record; provided, however, that if such evidence cannot be delivered

 

 

D-2-15

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception  
     

within such sixty 60 day period despite the borrower’s commercially reasonable efforts, and provided further that the borrower thereafter diligently and expeditiously proceeds to deliver the same, such sixty 60 -day period shall be extended for such time as is reasonably necessary for borrower in the continued exercise of its commercially reasonable efforts to deliver such evidence.

 

Some recently converted ground floor space at the Property did not have a certificate of occupancy at the time of closing. Within six (6) months of closing, and subject to force majeure, the borrower is required to deliver a certificate of occupancy to the lender.

 
2 One SoHo Square (26) Recourse Obligations

Guarantor provided a separate environmental indemnity, but there is no environmental recourse carveout.

 

Guarantor’s liability with respect to bankruptcy events is capped at 10% of the outstanding principal balance of the Loan.

 

 
6 Helios Plaza (26) Recourse Obligations Guarantor provided a separate environmental indemnity, but there is no environmental recourse carveout.  
10 ABX Industrial Portfolio (26) Recourse Obligations Guarantor provided a separate environmental indemnity, but there is no environmental recourse carveout.  
16 Cabela’s KC (26) Recourse Obligations Guarantor provided a separate environmental indemnity, but there is no environmental recourse carveout.  
10 ABX Industrial Portfolio (27) Mortgage Releases

Borrower may release an Individual Property (as defined in the Mortgage Loan Agreement) upon the occurrence of a Loss Event (as defined in the Mortgage Loan Agreement) in accordance with the Mortgage Loan Agreement. In connection with a release following a Loss Event, Borrower shall either (i) provided the release shall occur on or after the Permitted Defeasance Date (as defined in the Mortgage Loan Agreement), partially defease the Loan in an amount equal to or greater than the Adjusted Release Amount (as defined in the Mortgage Loan Agreement) for the applicable Individual Property (110% of the allocated loan amount such Individual Property), or (ii) have prepaid the Loan in an amount equal to the Adjusted Release Amount for the applicable Individual Property minus the amount of Net Proceeds ((as defined in the Mortgage Loan Agreement) applied to the unpaid principal balance of the Loan by the Lender pursuant to the Mortgage Loan Agreement.

 

In addition to the foregoing, if a Default Release Event (as defined in the Mortgage Loan Agreement) has occurred and is continuing and the release of an Individual Property would cure the related default, Borrower may cause the release of such Individual

 

 

D-2-16

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception  
      Property in accordance with the Mortgage Loan Agreement. In connection with such release Borrower shall either, (a) provided the release shall occur on or after the Permitted Defeasance Date, partially defease the Loan in an amount equal to or greater than the Adjusted Release Amount for the applicable Individual Property (110% of the allocated loan amount such Individual Property), or (b) have paid to Lender the Adjusted Release Amount for the applicable Individual Property together with the Individual Property Release Yield Maintenance Premium (as defined in the Mortgage Loan Agreement).  
2 One SoHo Square (29) Acts of Terrorism Exclusion If the Insurance Premiums payable with respect to such terrorism coverage exceeds the Terrorism Premium Cap, Lender may, at its option purchase such standalone terrorism Policy, with Borrower paying such portion of the Insurance Premiums with respect thereto equal to the Terrorism Premium Cap and the Lender paying such portion of the Insurance Premiums in excess of the Terrorism Premium Cap (without seeking reimbursement from Borrower).  As used herein, “Terrorism Premium Cap” shall mean an amount equal to the greater of (A) the product of the rate of $0.10 per $100 times the lesser of (1) the outstanding principal balance of the Loan and (2) the sum of one hundred percent (100%) of the Full Replacement Cost and the required amount of rental loss and/or business income interruption insurance and (B) two (2) times the amount of annual insurance premium that is payable at such time for the insurance coverage required pursuant to the Loan Agreement (without giving effect to the cost of terrorism coverage, named storm coverage to the extent the Property is located in Tier 1 or Tier 2 wind zones, or flood and earthquake coverage to the extent the Property is located in high risk zones as respects such perils).  
2 One SoHo Square (30) Due on Sale or Encumbrance Transfers of up to 75% of the indirect equity interests in borrower are permitted, so long as the remaining 25% are owned by a Qualified Equityholder, as defined in the Loan Agreement.  
2, 6, 10, 12, 16, 22, 44, 47, 54 All BMO Mortgage Loans (37) No Material Default; Payment Record With respect to any covenants under the related Mortgage Loan that require the Mortgagor to ensure a tenant or Mortgaged Property is operating or to enforce the terms of leases, such Mortgagor may be in default of one or more of such covenants due to closures mandated or recommended by governmental authorities and moratoriums imposed by governmental authorities on real estate remedies or due to the Mortgagor forbearing to enforce rent payment obligations on tenants failing to pay rent as a result of such closures.  
47 629 Broad Street (37) No Material Default; Payment Record. The opening of the lockbox account is an outstanding post-closing obligation of the borrower.  

 

D-2-17

 

 

 

SCHEDULE D-1

 

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

 

Bank of Montreal

 

Annex A-1 ID# Mortgage Loan
2 One SoHo Square

 

D-2-18 

 

 

SCHEDULE D-2

 

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT IS PERMITTED IN THE FUTURE

 

Bank of Montreal

 

Annex A-1 ID# Mortgage Loan
2 One SoHo Square

 

D-2-19 

 

 

SCHEDULE D-3

 

MORTGAGE LOANS WITH Affiliated Mortgagors

 

Bank of Montreal

 

None.

 

D-2-20 

 

 

SCHEDULE D-4

 

CROSS-COLLATERALIZED MORTGAGE LOANS

 

Bank of Montreal

 

None.

 

D-2-21 

 

 

EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

 

Argentic Real Estate Finance LLC

 

Annex A-1
ID#
Mortgage Loan Representation Exception
56 Walgreens Lake Station

(5) Lien; Valid Assignment

 

(6) Permitted Liens; Title Insurance

 

Pursuant to the terms of its lease, Walgreens has a right of first refusal (“ROFR”) to purchase the Mortgaged Property if Mortgagor receives a bona fide third-party offer to purchase the Mortgaged Property. Upon receipt of notice from the Mortgagor of a bona fide third-party offer, Walgreens will have 14 days to exercise its ROFR.  
25 Beardsley Building (13) Actions Concerning Mortgage Loan A judgment was entered on September 1, 2021, against one of the Guarantors, John Beardsley, in the amount of $1,460,575.18 in connection with a lawsuit regarding aircraft lease payments.  The Guarantors estimate that the judgment payoff amount is approximately $1,600,000. Pursuant to the Mortgage Loan documents, a cash management period will commence on October 15, 2021 (“Judgment Sweep Period”) if the Mortgagee has not received satisfactory evidence that the judgment, including legal fees, costs and other amounts, if any, have been paid and satisfied in full (“Judgment Satisfaction Event”).  The Mortgagor deposited $556,357.91 into a judgment payment reserve at origination in connection with the judgment, and on each payment date occurring during the continuance of a Judgment Sweep Period (provided no other cash management period is then continuing), the Mortgagor is required to pay to the Mortgagee all available cash (or such portion of available cash allocated by the Mortgagee for deposit into the judgment payment reserve), to be held as additional collateral for the Mortgage Loan and disbursed in accordance with the Mortgage Loan documents.  The Mortgage Loan is fully recourse to the Mortgagor and Guarantors up to $1,200,000 until such time as either (i) a Judgment Satisfaction Event has occurred or (ii) the amount on deposit in the judgment payment reserve is at least $1,700,000 (which amount may be increased based on the Mortgagee’s determination that such increase is necessary to cause a Judgment Satisfaction Event).  
36 Dynamics Office (16) Insurance With respect to the two units in Building F at the Mortgaged Property, which units are insured for building coverage under The Tenya Village Owner’s Association’s insurance policy, the Mortgagee is not named as a loss payee under such insurance policy.  Pursuant to the Mortgage Loan documents, the Mortgagor is required to assign all casualty proceeds received to the Mortgagee.  
56 Walgreens Lake Station (16) Insurance

Pursuant to the Mortgage Loan documents, the insurance requirements of the Mortgagor may be satisfied by the self-insurance of the sole tenant, Walgreens.

 

 

 

D-2-22 

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception

The Mortgagor was unable to provide business interruption insurance for the Special Form building coverage provided by Walgreens. Pursuant to the Mortgage Loan documents, the Mortgagor provided recourse liability in the amount of $295,000, which amount is equal to 12 months of rent under the Walgreens lease, until such time as the Mortgagor has obtained (or caused to be obtained) and provided to the Mortgagee an insurance policy satisfying the requirements under the Mortgage Loan documents.

 

 
9 384-390 Fulton Street (24) Local Law Compliance The Mortgaged Property is the subject of certain fire code violations.  
27 Main Street South Fulton (24) Local Law Compliance The Mortgaged Property is the subject of certain fire code violations.  
35 370 South 4th Street (24) Local Law Compliance The Mortgaged Property is the subject of certain building code and fire code violations.  
27 Main Street South Fulton (40) Environmental Conditions The related ESA identified a recognized environmental condition related to the historic operation of a dry cleaning facility with onsite dry cleaning operations between 1978 and 2002.  The environmental consultant reported that in 1997 soil and groundwater contamination from a volatile organic compound was confirmed. The environmental consultant stated that remediation activities included soil excavation and the installation and periodic monitoring of groundwater monitoring wells. A prior assessment memorandum, dated March 16, 2021, indicated that all contaminated soils have been removed from the Mortgaged Property, but elevated contaminant levels remain in the groundwater.  Accordingly, the environmental consultant contended that remediation remains ongoing, with an estimated cost to the Mortgagor of approximately $115,000.  Pursuant to the Mortgage Loan documents, the Guarantor provided recourse liability in the amount of $143,750 and provided a guaranty of the Mortgagor’s obligations to satisfy all remediation requirements until regulatory closure is obtained.  

 

D-2-23 

 

 

SCHEDULE D-1

 

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

 

Argentic Real Estate Finance LLC

 

None.

 

D-2-24 

 


 

SCHEDULE D-2

 

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT IS PERMITTED IN THE FUTURE

 

Argentic Real Estate Finance LLC

 

None.

 

D-2-25 

 

 

SCHEDULE D-3

 

MORTGAGE LOANS WITH Affiliated Mortgagors

 

Argentic Real Estate Finance LLC

 

None.

 

D-2-26 

 

 

SCHEDULE D-4

 

CROSS-COLLATERALIZED MORTGAGE LOANS

 

Argentic Real Estate Finance LLC

 

None.

 

D-2-27 

 

 

EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

 

Morgan Stanley Mortgage Capital Holdings LLC

 

Annex A-1
ID#
Mortgage Loan Representation Exception
15 Victory Winn-Dixie Portfolio

(5) Liens; Valid Assignment and

(6) Permitted Liens; Title Insurance

With respect to each of the Betts Crossing Mortgaged Property, the 29 North Shopping Center Mortgaged Property and the Greenbrier Station Mortgaged Property,  Winn-Dixie, which is the largest tenant at each such Mortgaged Property, has a right of first refusal to purchase such Mortgaged Property.  Pursuant to subordination, non-disturbance and attornment agreements, Winn-Dixie has agreed with respect to each such Mortgaged Property that such right of first refusal will not apply to any foreclosure sale, transfer by deed-in-lieu of foreclosure or similar transfer of the Mortgaged Property by the lender or its nominee or any subsequent transfer or sale of the Mortgaged Property by the lender or its nominee.
  8, 15, 21, 24, 30, 43, 49, 53 All MSMCH Mortgage Loans (16) Insurance

The Mortgage Loan documents may allow the Mortgagor to obtain insurance from an insurer that does not meet the required rating if it obtains a “cut through endorsement” from an insurance company that meets the required rating. The Mortgage Loan documents may also allow the Mortgagor to obtain insurance from an insurer that does not meet the required rating if a parent company that owns at least 51% of the insurer has the required rating and use of such insurance is approved by the rating agencies.

 

The threshold for the lender having the right to hold and disburse insurance proceeds may be based on 5% of the original principal amount rather than 5% of the outstanding principal amount.

 

In addition, all exceptions to Representation 29 set forth herein for all MSMCH Mortgage Loans are also exceptions to this Representation 16.

 

21 Barlow Plaza (16) Insurance The Mortgage Loan documents provide that the insurance policy maintained by the tenant Hy-Vee, Inc. under its lease will be considered the Mortgagor providing the insurance requirements of the Mortgagor under the loan documents that are included in such insurance policy to be provided.
8, 15, 21, 24, 30, 43, 49, 53 All MSMCH Mortgage Loans (26) Recourse Obligations

The environmental indemnity agreements or other Mortgage Loan documents may contain provisions to the effect that, if an environmental insurance policy reasonably acceptable to the lender is obtained with respect to the Mortgaged Property, the lender and other indemnified parties are required to first make a claim under such environmental insurance policy, and may not make a claim against the environmental indemnitors, except to the extent that such environmental insurance policy does not cover the losses suffered and/or does not fully cover the costs of such losses or of any remediation or the lender or other indemnified parties have been unable to recover under such environmental insurance policy with respect to all or a portion of such costs or losses

 

 

D-2-28 

 

 

Annex A-1
ID#
Mortgage Loan Representation Exception

within a reasonable period of time despite good faith efforts to do so (or in certain cases, within a specified time period after the date the lender or other indemnified parties commenced efforts to collect such environmental losses).

 

The Mortgage Loan documents may provide that there will not be recourse for voluntary transfers of either the Mortgaged Property or equity interests in Mortgagor made in violation of the Mortgage Loan documents to the extent of failure to comply with administrative requirements of notice and updated organizational charts for what would otherwise constitute permitted transfers.

 

8, 15, 21, 24, 30, 43, 49, 53 All MSMCH Mortgage Loans (29) Acts of Terrorism Exclusion

The Mortgage Loan documents may allow terrorism insurance to be obtained from an insurer that is rated at least investment grade (i.e. “BBB-”) by S&P and also rated at least “BBB-” by Fitch, and/or “Baa3” by Moody’s (if such rating agencies rate any securitization of such mortgage loans and also rate the insurer). In addition, with respect to terrorism insurance, the Mortgage Loan documents may provide for 12 months, rather than 18 months, of business interruption coverage, even if the Mortgage Loan is in excess of $50,000,000. In addition, the Mortgage Loan documents may provide that if TRIPRA or a similar statue is not in effect, the related Mortgagor will not be required to spend on the premium for terrorism insurance coverage more than two (2) times the premium then currently payable in respect of the property and business interruption/loss of rents insurance required under the Mortgage Loan documents (without giving effect to the cost of terrorism, earthquake, and in some cases, flood and/or windstorm components of such insurance at the time terrorism coverage is excluded from any insurance policy).

 

All exceptions to Representation 16 set forth herein for all MSMCH Mortgage Loans are also exceptions to Representation 29.

 

15 Victory Winn-Dixie Portfolio (31) Single Purpose Entity The borrowers’ funds were previously held in accounts in which they were commingled with the funds of other entities.
8, 15, 21, 24, 30, 43, 49, 53 All MSMCH Mortgage Loans (37) No Material Default; Payment Record With respect to any covenants under the related Mortgage Loan that require the Mortgagor to ensure a tenant or Mortgaged Property is operating or to enforce the terms of leases, such Mortgagor may be in default of one or more of such covenants due to closures mandated or recommended by governmental authorities and moratoriums imposed by governmental authorities on real estate remedies or due to the Mortgagor forbearing to enforce rent payment obligations on tenants failing to pay rent as a result of such closures.
         

  

D-2-29 

 

 

SCHEDULE D-1

 

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

 

Morgan Stanley Mortgage Capital Holdings LLC

 

None.

 

D-2-30 

 

 

SCHEDULE D-2

 

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT IS PERMITTED IN THE FUTURE

 

Morgan Stanley Mortgage Capital Holdings LLC

 

None.

 

D-2-31 

 

 

SCHEDULE D-3

 

MORTGAGE LOANS WITH Affiliated Mortgagors

 

Morgan Stanley Mortgage Capital Holdings LLC

 

None.

 

D-2-32 

 

 

SCHEDULE D-4

 

CROSS-COLLATERALIZED MORTGAGE LOANS

 

Morgan Stanley Mortgage Capital Holdings LLC

 

None.

 

D-2-33 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

 

Annex E

 

Class A-SB Planned Principal Balance Schedule

 

Month 

Class A-SB Planned Principal Balance ($) 

1 34,100,000.00
2 34,100,000.00
3 34,100,000.00
4 34,100,000.00
5 34,100,000.00
6 34,100,000.00
7 34,100,000.00
8 34,100,000.00
9 34,100,000.00
10 34,100,000.00
11 34,100,000.00
12 34,100,000.00
13 34,100,000.00
14 34,100,000.00
15 34,100,000.00
16 34,100,000.00
17 34,100,000.00
18 34,100,000.00
19 34,100,000.00
20 34,100,000.00
21 34,100,000.00
22 34,100,000.00
23 34,100,000.00
24 34,100,000.00
25 34,100,000.00
26 34,100,000.00
27 34,100,000.00
28 34,100,000.00
29 34,100,000.00
30 34,100,000.00
31 34,100,000.00
32 34,100,000.00
33 34,100,000.00
34 34,100,000.00
35 34,100,000.00
36 34,100,000.00
37 34,100,000.00
38 34,100,000.00
39 34,100,000.00
40 34,100,000.00
41 34,100,000.00
42 34,100,000.00
43 34,100,000.00
44 34,100,000.00
45 34,100,000.00
46 34,100,000.00
47 34,100,000.00
48 34,100,000.00
49 34,100,000.00
50 34,100,000.00
51 34,100,000.00
52 34,100,000.00
53 34,100,000.00
54 34,100,000.00
55 34,100,000.00
56 34,100,000.00
57 34,100,000.00
58 34,100,000.00
59 34,100,000.00
60 34,068,832.10

Month 

Class A-SB Planned Principal Balance ($) 

61 33,536,933.99
62 32,968,812.16
63 32,433,435.02
64 31,896,365.10
65 31,254,473.00
66 30,713,672.01
67 30,136,907.01
68 29,592,571.02
69 29,012,374.13
70 28,464,480.90
71 27,914,854.96
72 27,329,522.44
73 26,776,306.01
74 26,187,487.73
75 25,630,658.23
76 25,072,067.50
77 24,444,353.46
78 23,882,008.32
79 23,284,327.62
80 22,718,312.00
81 22,117,067.88
82 21,547,358.69
83 20,975,847.17
84 20,300,092.16
85 19,724,852.49
86 19,114,653.40
87 18,535,662.15
88 17,954,838.95
89 17,273,301.64
90 16,688,481.23
91 16,068,980.84
92 15,480,348.56
93 14,857,147.48
94 14,264,679.34
95 13,670,336.22
96 13,041,590.88
97 12,443,375.97
98 11,810,871.78
99 11,208,760.72
100 10,604,743.89
101 9,902,190.61
102 9,309,427.59
103 8,683,458.79
104 8,086,853.16
105 7,457,153.88
106 6,856,681.56
107 6,254,316.26
108 5,619,025.39
109 5,012,757.32
110 4,373,677.57
111 3,763,482.28
112 3,151,363.09
113 2,445,181.11
114 1,828,902.58
115 1,180,104.48
116 559,835.99
117 and thereafter 0.00
   
   

E-1 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK] 

 

 

 

 

Annex F

 

Definition of “Mortgage File”

 

Mortgage File”: The mortgage documents listed below (provided, that references to the Mortgage File for any serviced Subordinate Companion Loan refer to the Mortgage File for the related Serviced Mortgage Loan and the Mortgage Note evidencing such serviced Subordinate Companion Loan):

 

(i)        the original Mortgage Note bearing, or accompanied by, all prior or intervening endorsements, endorsed either in blank or to the order of the trustee in the following form: “Pay to the order of Wells Fargo Bank, National Association, as trustee for Morgan Stanley Capital I Trust 2021-L7, Commercial Mortgage Pass-Through Certificates, Series 2021-L7, without recourse, representation or warranty” or “Pay to the order of Wells Fargo Bank, National Association, as trustee for Morgan Stanley Capital I Trust 2021-L7 for the benefit of the Commercial Mortgage Pass-Through Certificates Series 2021-L7 Certificateholders and the VRR Interest Owners, without recourse representation or warranty” or, if the original Mortgage Note is not included therein, then a lost note affidavit and indemnity with a copy of the Mortgage Note attached thereto;

 

(ii)       the original mortgage or a copy thereof, with evidence of recording thereon, and, if the mortgage was executed pursuant to a power of attorney, a certified true copy of the power of attorney certified by the public recorder’s office, with evidence of recording thereon (if recording is customary in the jurisdiction in which such power of attorney was executed) or certified by a title insurance company or escrow company to be a true copy thereof;

 

(iii)      the originals or copies of all agreements modifying a money term or other material modification, consolidation and extension agreements, if any, with evidence of recording thereon;

 

(iv)      an original assignment of mortgage for each Mortgage Loan, in form and substance acceptable for recording, signed by the holder of record in blank or in favor of “Wells Fargo Bank, National Association, as trustee for Morgan Stanley Capital I Trust 2021-L7, Commercial Mortgage Pass-Through Certificates, Series 2021-L7” or “Wells Fargo Bank, National Association, as trustee for Morgan Stanley Capital I Trust 2021-L7 for the benefit of the Commercial Mortgage Pass-Through Certificates Series 2021-L7 Certificateholders and the VRR Interest Owners” (or, in the case of a Serviced Whole Loan, substantially similar language notating an assignment in favor of the trustee (in such capacity and on behalf of the holders of any related serviced Subordinate Companion Loan or serviced Companion Loan));

 

(v)       originals or copies of all intervening assignments of mortgage, if any, with evidence of recording thereon;

 

(vi)      if the related assignment of leases is separate from the mortgage, the original or a copy of such assignment of leases with evidence of recording thereon, together with (A) an original or copy of each assignment of such assignment of leases with evidence of recording thereon and showing a complete recorded chain of assignment from the named assignee to the holder of record, and if any such assignment of such assignment of leases has not been returned from the applicable public recording office, a copy of such assignment certified by the applicable mortgage loan seller to be a true and complete copy of the original assignment submitted for recording, and (B) an original or copy of the assignment of such assignment of leases, in recordable form, signed by the holder of record in favor of “Wells Fargo Bank, National Association, as trustee for Morgan Stanley Capital I Trust 2021-L7, Commercial Mortgage Pass-Through Certificates, Series 2021-L7” (or, in the case of a Serviced Whole Loan, substantially similar language notating an assignment in favor of the trustee (in such capacity and on behalf of the holders of any related serviced Subordinate Companion Loan or serviced Companion Loan)), which assignment may be effected in the related assignment of mortgage;

 

(vii)      the original or a copy of each guaranty, if any, constituting additional security for the repayment of such Mortgage Loan;

 

(viii)     an original (which may be electronic) or a copy (which may be electronic) of the title insurance policy or, if such title insurance policy has not been issued, an original binder or actual title commitment or a copy (which may be electronic) thereof certified by the title company with the original (which may be electronic) or a copy (which may be electronic) title insurance policy to follow within 180 days of the Closing Date or a preliminary title report binding on the title company with an original (which may be electronic) or a copy (which may be electronic) title insurance policy to follow within 180 days of the Closing Date;

 

 F-1

 

 

(ix)      any filed copies (bearing evidence of filing) or evidence of filing of any UCC financing statements, related amendments and continuation statements in the possession of the applicable mortgage loan seller;

 

(x)       copies of the related ground lease(s), space lease(s) or air rights lease(s) (and, in each case, any related lessor estoppels), if any, related to any Mortgage Loan where the mortgagor is the lessee under any such lease and there is a lien in favor of the mortgagee in such lease;

 

(xi)      copies of any loan agreements, lock-box agreements, co-lender agreements and intercreditor agreements (including, without limitation, any Intercreditor Agreement);

 

(xii)     either (A) the original of each letter of credit, if any, constituting additional collateral for such Mortgage Loan, which shall be assigned to the trustee and delivered to the custodian on behalf of the trustee on behalf of the Trust with a copy to be held by the master servicer, and applied, drawn, reduced or released in accordance with documents evidencing or securing the applicable Mortgage Loan and the PSA or (B) the original of each letter of credit, if any, constituting additional collateral for such Mortgage Loan, which shall be held by the master servicer on behalf of the trustee, with a copy to be held by the custodian on behalf of the trustee, and applied, drawn, reduced or released in accordance with documents evidencing or securing the applicable Mortgage Loan and the PSA (it being understood that each mortgage loan seller has agreed (a) that the proceeds of such letter of credit belong to the Trust, (b) to notify, on or before the Closing Date, the bank issuing the letter of credit that the letter of credit and the proceeds thereof belong to the Trust, and to use reasonable efforts to obtain within 30 days (but in any event to obtain within 90 days) following the Closing Date, an acknowledgement thereof by the bank (with a copy of such acknowledgement to be sent to the master servicer (who shall forward a copy of such acknowledgement to the custodian and the trustee)) or a reissued letter of credit and (c) to indemnify the Trust for any liabilities, charges, costs, fees or other expenses accruing from the failure of the mortgage loan seller to assign all rights in and to the letter of credit hereunder including the right and power to draw on the letter of credit). In the case of clause (B) above, the master servicer will be required to acknowledge that any letter of credit held by it shall be held in its capacity as master servicer, and if the master servicer sells its rights to service the applicable Mortgage Loan or is terminated or otherwise resigns, the master servicer will be required to assign the applicable letter of credit to the Trust at the expense of the master servicer. Subject to the PSA, the master servicer will be required to indemnify the Trust for any loss caused by the ineffectiveness of such assignment;

 

(xiii)     the original or a copy of the environmental indemnity agreement, if any, related to any Mortgage Loan;

 

(xiv)     copies of third-party management agreements, if any, with respect to any Mortgaged Property;

 

(xv)      copies of any environmental insurance policy;

 

(xvi)     copies of any affidavit and indemnification agreement;

 

(xvii)    if the related Mortgaged Property is a hospitality property that is subject to a franchise, management or similar arrangement, (a) an original or a copy of any franchise, management or similar agreement provided to the applicable mortgage loan seller in connection with such mortgage loan seller’s origination or acquisition of the Mortgage Loan; (b) a copy of any related estoppel certificate or any comfort letter delivered by the franchisor for the benefit of the holder of the Mortgage Loan in connection with the applicable mortgage loan seller’s origination or acquisition of the Mortgage Loan; and (c) if the related Mortgage Loan is a franchise Mortgage Loan, a copy of the notice (to the extent such a notice is required under the terms of the related franchise, management or similar agreement) to the related franchisor stating that the franchise Mortgage Loan has been transferred to the Trust and, if required in order for the Trust to receive the benefits of a successor lender under the related franchise, management or similar agreement (or related comfort letter), requesting a replacement comfort letter in favor of the Trust (or any such new document or acknowledgement as may be contemplated under the existing comfort letter) issued in the name of the trustee for the benefit of the Certificateholders and the VRR Interest Owners; and

 

(xviii)   with respect to any Non-Serviced Mortgage Loan, a copy of the related Non-Serviced PSA;

 

provided, that (a) whenever the term “Mortgage File” is used to refer to documents held by the custodian, such term shall not be deemed to include such documents and instruments required to be included therein unless they are actually received by the custodian, (b) if there exists with respect to any Crossed Mortgage Loan Group only one original or certified copy of any document referred to in the definition of “Mortgage File” covering all of the Mortgage Loans in such Crossed Mortgage Loan Group, then the inclusion of such original or certified copy in the Mortgage

 

 F-2

 

 

File for any of the Mortgage Loans constituting such Crossed Mortgage Loan Group shall be deemed the inclusion of such original or certified copy in the Mortgage File for each such Mortgage Loan, (c) any references to a “Mortgage File” for a Companion Loan will be construed to mean the Mortgage File for the related Mortgage Loan (except that references to the Mortgage Note for a Companion Loan otherwise described above shall be construed to instead refer to a photocopy of such Mortgage Note), and (d) with respect to any Mortgage Loan that has a serviced Companion Loan, the execution and/or recordation of any assignment in the name of the trustee will not be construed to limit the beneficial interest of the related Companion Holder(s) in such instrument and the benefits intended to be provided to them by such instrument, it being acknowledged that (I) the trustee will hold such record title for the benefit of the Trust as the holder of the related Mortgage Loan and the related Companion Holder(s) collectively and (II) any efforts undertaken by the trustee, the master servicer, or the special servicer on its behalf to enforce or obtain the benefits of such instrument will be construed to be so undertaken by the trustee, the master servicer or the special servicer for the benefit of the Trust as the holder of the applicable Mortgage Loan and the related Companion Holder(s) collectively.

 

Notwithstanding any of the foregoing to the contrary, with respect to any Non-Serviced Mortgage Loan: (A) if the custodian is not also the related Non-Serviced Custodian, the preceding document delivery requirements will be met by the delivery by the applicable mortgage loan seller of copies of the documents specified above (other than the Mortgage Notes (and all intervening endorsements) respectively evidencing such Non-Serviced Mortgage Loan with respect to which the originals shall be required), including a copy of the mortgage securing the Non-Serviced Mortgage Loan, and the requirement to deliver any of the preceding documents in the name of the trustee will be met by the delivery of such documents in the name of the Non-Serviced Trustee for the benefit of, among others, the trustee, as holder of such Non-Serviced Mortgage Loan; or (B) if (and only for so long as) the custodian is also the related Non-Serviced Custodian, the preceding document delivery requirements will be met by (1) the delivery by the applicable mortgage loan seller of originals of the documents described in clause (i) and (2) custody of the documents specified in clauses (ii) through (xviii) above by the related Non-Serviced Custodian pursuant to the related Non-Serviced PSA, provided, that if any document specified in clauses (ii) through (xviii) above was not or was not required to be delivered to the related Non-Serviced Custodian in connection with the related Non-Serviced PSA, the applicable mortgage loan seller will be required to deliver such document to the custodian, provided, further, that (a) the custodian will be required to represent and warrant to each other party to the PSA and for the benefit of the Certificateholders and the VRR Interest Owners that, as of the Closing Date, it is the related Non-Serviced Custodian for such Non-Serviced Mortgage Loan, (b) the custodian will be required to perform its duties under the PSA, and be liable to the other parties to the PSA, with respect to such Non-Serviced Mortgage Loan as if such documents were required to be delivered and included in the Mortgage File and as if the Non-Serviced Custodian’s receipt of the documents contained in the related “mortgage file” delivered under the related Non-Serviced PSA constituted delivery of those same documents to the custodian under the PSA, (c) the custodian may not resign as the related Non-Serviced Custodian without giving at least thirty (30) days’ advance written notice of resignation to each other party to the PSA, and (d) if for any reason the custodian resigns as custodian under the PSA or resigns as the related Non-Serviced Custodian or otherwise no longer acts as custodian under the PSA or as the related Non-Serviced Custodian or otherwise is required to surrender possession of the related “mortgage file” delivered under the related Non-Serviced PSA (including by reason of the Non-Serviced Companion Loan being removed from the related securitization trust), the custodian will be required to include the documents contemplated by clauses (ii) through (xviii) above in the Mortgage File for such Non-Serviced Whole Loan (to the extent such documents were delivered in connection with the other securitization) that shall be maintained by it or any successor custodian hereunder.

 

Notwithstanding any contrary provision set forth above, in connection with each Servicing Shift Mortgage Loan (1) instruments of assignment may be in blank and need not be recorded pursuant to the PSA until the earliest of (i) the related Servicing Shift Securitization Date, in which case such instruments shall be assigned and recorded in accordance with the related Non-Serviced PSA, (ii) the date such Mortgage Loan becomes a Specially Serviced Loan, in which case assignments and recordations shall be effected in accordance with the provisions relating to Serviced Whole Loans until the occurrence, if any, of the related Servicing Shift Securitization Date, and (iii) the expiration of 180 days following the Closing Date, in which case assignments and recordations shall be effected in accordance with the provisions relating to Serviced Whole Loans until the occurrence, if any, of the related Servicing Shift Securitization Date, and (2) following the related Servicing Shift Securitization Date, the person selling the applicable Pari Passu Companion Loan to the related Non-Serviced Depositor, at its own expense, will be (A) entitled to direct the trustee or custodian to deliver the originals of all Mortgage Loan documents in its possession (other than the mortgage note evidencing the related Servicing Shift Mortgage Loan and endorsements thereof) to the related Non-Serviced Trustee or Non-Serviced Custodian, (B) if the right under clause (A) is exercised, required to cause the retention by or delivery to the trustee or custodian of photocopies of the Mortgage Loan documents so delivered to such Non-Serviced Trustee or Non-Serviced Custodian, (C) entitled to cause the completion and recordation of instruments of assignment in the name of such Non-Serviced Trustee or Non-Serviced Custodian, and (D) if the right

 

 F-3

 

 

under clause (C) is exercised, required to deliver to the trustee (or the custodian on its behalf) photocopies of any instruments of assignment so completed and recorded.

 

Notwithstanding anything to the contrary contained herein, with respect to a Joint Mortgage Loan, delivery of any of the items specified in the definition of “Mortgage File” (other than the items specified in clause (i) of the definition of “Mortgage File”) by either of the applicable mortgage loan sellers shall satisfy the delivery requirements for both of the applicable mortgage loan sellers.

 

 

 

 

 F-4

 

 

 

 

 

 

  
  

 

 

No dealer, salesman or other person is authorized to give any information or to represent anything not contained in this prospectus. You must not rely on any unauthorized information or representations. This prospectus is an offer to sell only the securities offered hereby, but only under circumstances and in jurisdictions where it is lawful to do so. The information contained in this prospectus is current only as of its date.

 

 

 

TABLE OF CONTENTS

 

Summary of Certificates and VRR Interest 3
Important Notice Regarding the Offered Certificates 10
Important Notice About Information Presented in this Prospectus 10
Summary of Terms 17
Summary of Risk Factors 47
Risk Factors 49
Description of the Mortgage Pool 123
Transaction Parties 180
Credit Risk Retention 222
Description of the Certificates 236
Description of the Mortgage Loan Purchase Agreements 274
Pooling and Servicing Agreement 279
Certain Legal Aspects of Mortgage Loans 365
Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties 379
Pending Legal Proceedings Involving Transaction Parties 380
Use of Proceeds 380
Yield and Maturity Considerations 380
Material Federal Income Tax Considerations 396
Certain State and Local Tax Considerations 407
Plan of Distribution (Conflicts of Interest) 407
Incorporation of Certain Information by Reference 410
Where You Can Find More Information 410
Financial Information 410
Certain ERISA Considerations 411
Legal Investment 414
Legal Matters 414
Ratings 414
Index of Defined Terms 416

 

Until ninety days after the date of this prospectus, all dealers that buy, sell or trade the offered certificates, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers’ obligation to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

 

$769,052,000
(Approximate)

 

Morgan Stanley Capital I Inc.
Depositor

 

MORGAN STANLEY CAPITAL I
TRUST 2021-L7

Issuing Entity

 

Commercial Mortgage Pass-Through
Certificates, Series 2021-L7

 

 

 

PROSPECTUS 

 

 

 

Morgan Stanley
Co-Lead Manager and Joint Bookrunner

 

KeyBanc Capital Markets

Co-Lead Manager and Joint Bookrunner

 

BMO Capital Markets

Co-Lead Manager and Joint Bookrunner

 

Mischler Financial Group, Inc.

Co-Manager

 

September [_], 2021