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

FORM 10-D

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

For the monthly distribution period from:   August 13, 2021 to September 13, 2021

Commission File Number of issuing entity:  333-193376-11

Central Index Key Number of issuing entity:  0001619511

COMM 2014-LC17 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-193376

Central Index Key Number of depositor:  0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001541468

Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001542256

Natixis Real Estate Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC)
(Exact name of sponsor as specified in its charter)

Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-3939218
38-3939219
38-7120299
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)



 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

X-A

     

     

  X  

     

PEZ

     

     

  X  

     



 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by COMM 2014-LC17 Mortgage Trust.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the COMM 2014-LC17 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on September 13, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

5

7.77%

5

$6,017,745.18

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2014-LC17 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 16, 2021. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of GACC is 0001541294.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 3, 2021. The CIK number of LCF is 0001541468.

Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of CCREL is 0001558761.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. The Central Index Key number for NREC is 0001542256.

Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC) ("Argentic"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2021. The CIK number of Argentic is 0001624053.

Part II - OTHER INFORMATION

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by COMM 2014-LC17 Mortgage Trust, relating to the September 13, 2021 distribution.

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

 

SIGNATURES

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

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Helaine M. Kaplan
Helaine M. Kaplan, President

Date: September 24, 2021

 

/s/ Natalie Grainger
Natalie Grainger, Director

Date: September 24, 2021

 

 


ccc14l17_ex991-202109.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

09/13/21

                                 COMM 2014-LC17 Mortgage Trust

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

                           Commercial Mortgage Pass-Through Certificates

 

 

              Series 2014-LC17

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

4

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

5

 

60 Wall Street, | New York, NY 10005

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Additional Information

7

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202

 

Bond / Collateral Reconciliation - Cash Flows

8

Special Servicer

LNR Partners, LLC

 

 

Bond / Collateral Reconciliation - Balances

9

 

LNR CMBS Notices

(305) 695-5600

lnr.cmbs.notices@lnrproperty.com

Current Mortgage Loan and Property Stratification

10-14

 

1601 Washington Avenue,Suite 700 | Miami Beach, FL 33139

 

 

Mortgage Loan Detail (Part 1)

15-16

Operating Advisor

Park Bridge Lender Services LLC

 

 

Mortgage Loan Detail (Part 2)

17-18

 

David Rodgers

(212) 230-9025

 

Principal Prepayment Detail

19

 

600 Third Avenue,,40th Floor | New York, NY 10016

 

 

Historical Detail

20

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Delinquency Loan Detail

21

 

 

 

trustadministrationgroup@wellsfargo.com

Collateral Stratification and Historical Detail

22

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 1

23

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

24

 

General Contact

(302) 636-4140

 

Modified Loan Detail

25

 

1100 North Market St., | Wilmington, DE 19890

 

 

 

 

Controlling Class

LNR Securities Holdings, LLC

 

 

Historical Liquidated Loan Detail

26

Representative

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27-28

 

-

 

 

Interest Shortfall Detail - Collateral Level

29

 

, | ,

 

 

Supplemental Notes

30

 

 

 

 

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

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

   

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 30

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

12592MBE9

1.381000%

54,856,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12592MBF6

3.164000%

227,433,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

12592MBG4

3.620000%

96,726,000.00

51,134,326.40

1,968,700.12

154,255.22

0.00

0.00

2,122,955.34

49,165,626.28

41.84%

30.00%

A-3

12592MBH2

3.723000%

34,183,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

12592MBJ8

3.648000%

190,000,000.00

180,096,194.16

19,884,073.94

547,492.43

0.00

0.00

20,431,566.37

160,212,120.22

41.84%

30.00%

A-5

12592MBK5

3.917000%

261,974,000.00

261,974,000.00

0.00

855,126.80

0.00

0.00

855,126.80

261,974,000.00

41.84%

30.00%

A-M

12592MBM1

4.188000%

81,882,000.00

81,882,000.00

0.00

285,768.18

0.00

0.00

285,768.18

81,882,000.00

31.74%

23.38%

B

12592MBN9

4.490000%

57,164,000.00

57,164,000.00

0.00

213,888.63

0.00

0.00

213,888.63

57,164,000.00

24.69%

18.75%

C

12592MBQ2

4.725192%

44,803,000.00

44,803,000.00

0.00

176,418.99

0.00

0.00

176,418.99

44,803,000.00

19.16%

15.13%

D

12592MAN0

3.687000%

91,152,000.00

91,152,000.00

0.00

280,064.52

0.00

0.00

280,064.52

91,152,000.00

7.92%

7.75%

E

12592MAQ3

3.114000%

29,354,000.00

29,354,000.00

0.00

76,173.63

0.00

0.00

76,173.63

29,354,000.00

4.29%

5.38%

F

12592MAS9

3.114000%

12,360,000.00

12,360,000.00

0.00

32,074.20

0.00

0.00

32,074.20

12,360,000.00

2.77%

4.38%

G*

12592MAU4

3.114000%

16,994,000.00

16,994,000.00

0.00

13,696.34

0.00

0.00

13,696.34

16,994,000.00

0.67%

3.00%

H

12592MAW0

3.114000%

37,079,695.00

5,447,079.41

0.00

0.00

0.00

0.00

0.00

5,447,079.41

0.00%

0.00%

V

12592MAY6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12592MBA7

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

LR

12592MBC3

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,235,960,697.01

832,360,599.97

21,852,774.06

2,634,958.94

0.00

0.00

24,487,733.00

810,507,825.91

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

12592MBL3

0.880256%

947,054,000.00

575,086,520.56

0.00

421,852.63

0.00

0.00

421,852.63

553,233,746.50

 

 

X-B

12592MAA8

0.131852%

101,967,000.00

101,967,000.00

0.00

11,203.77

0.00

0.00

11,203.77

101,967,000.00

 

 

X-C

12592MAC4

1.038192%

91,152,000.00

91,152,000.00

0.00

78,861.07

0.00

0.00

78,861.07

91,152,000.00

 

 

X-D

12592MAE0

1.611192%

29,354,000.00

29,354,000.00

0.00

39,412.45

0.00

0.00

39,412.45

29,354,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 30

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-E

12592MAG5

1.611192%

12,360,000.00

12,360,000.00

0.00

16,595.28

0.00

0.00

16,595.28

12,360,000.00

 

X-F

12592MAJ9

1.611192%

16,994,000.00

16,994,000.00

0.00

22,817.17

0.00

0.00

22,817.17

16,994,000.00

 

X-G

12592MAL4

1.611192%

37,079,695.00

5,447,079.41

0.00

7,313.58

0.00

0.00

7,313.58

5,447,079.41

 

Notional SubTotal

 

1,235,960,695.00

832,360,599.97

0.00

598,055.95

0.00

0.00

598,055.95

810,507,825.91

 

 

Deal Distribution Total

 

 

 

21,852,774.06

3,233,014.89

0.00

0.00

25,085,788.95

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 3 of 30

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Realized Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12592MBE9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12592MBF6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

12592MBG4

528.65130782

20.35337055

1.59476480

0.00000000

0.00000000

0.00000000

0.00000000

21.94813535

508.29793727

A-3

12592MBH2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

12592MBJ8

947.87470611

104.65302074

2.88153911

0.00000000

0.00000000

0.00000000

0.00000000

107.53455984

843.22168537

A-5

12592MBK5

1,000.00000000

0.00000000

3.26416667

0.00000000

0.00000000

0.00000000

0.00000000

3.26416667

1,000.00000000

A-M

12592MBM1

1,000.00000000

0.00000000

3.49000000

0.00000000

0.00000000

0.00000000

0.00000000

3.49000000

1,000.00000000

B

12592MBN9

1,000.00000000

0.00000000

3.74166661

0.00000000

0.00000000

0.00000000

0.00000000

3.74166661

1,000.00000000

C

12592MBQ2

1,000.00000000

0.00000000

3.93766020

0.00000000

0.00000000

0.00000000

0.00000000

3.93766020

1,000.00000000

D

12592MAN0

1,000.00000000

0.00000000

3.07250000

0.00000000

0.00000000

0.00000000

0.00000000

3.07250000

1,000.00000000

E

12592MAQ3

1,000.00000000

0.00000000

2.59500000

0.00000000

0.00000000

0.00000000

0.00000000

2.59500000

1,000.00000000

F

12592MAS9

1,000.00000000

0.00000000

2.59500000

0.00000000

0.00000000

0.00000000

0.00000000

2.59500000

1,000.00000000

G

12592MAU4

1,000.00000000

0.00000000

0.80595151

1.78904849

5.58218195

0.00000000

0.00000000

0.80595151

1,000.00000000

H

12592MAW0

146.90194755

0.00000000

0.00000000

0.38121053

88.77147992

0.00000000

0.00000000

0.00000000

146.90194755

V

12592MAY6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12592MBA7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

LR

12592MBC3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12592MBL3

607.23730702

0.00000000

0.44543672

0.00000000

0.00000000

0.00000000

0.00000000

0.44543672

584.16283179

X-B

12592MAA8

1,000.00000000

0.00000000

0.10987643

0.00000000

0.00000000

0.00000000

0.00000000

0.10987643

1,000.00000000

X-C

12592MAC4

1,000.00000000

0.00000000

0.86516006

0.00000000

0.00000000

0.00000000

0.00000000

0.86516006

1,000.00000000

X-D

12592MAE0

1,000.00000000

0.00000000

1.34266028

0.00000000

0.00000000

0.00000000

0.00000000

1.34266028

1,000.00000000

X-E

12592MAG5

1,000.00000000

0.00000000

1.34266019

0.00000000

0.00000000

0.00000000

0.00000000

1.34266019

1,000.00000000

X-F

12592MAJ9

1,000.00000000

0.00000000

1.34266035

0.00000000

0.00000000

0.00000000

0.00000000

1.34266035

1,000.00000000

X-G

12592MAL4

146.90194755

0.00000000

0.19723949

0.00000000

0.00000000

0.00000000

0.00000000

0.19723949

146.90194755

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 4 of 30

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

154,255.22

0.00

154,255.22

0.00

0.00

0.00

154,255.22

0.00

 

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

547,492.43

0.00

547,492.43

0.00

0.00

0.00

547,492.43

0.00

 

A-5

08/01/21 - 08/30/21

30

0.00

855,126.80

0.00

855,126.80

0.00

0.00

0.00

855,126.80

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

421,852.63

0.00

421,852.63

0.00

0.00

0.00

421,852.63

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

11,203.77

0.00

11,203.77

0.00

0.00

0.00

11,203.77

0.00

 

X-C

08/01/21 - 08/30/21

30

0.00

78,861.07

0.00

78,861.07

0.00

0.00

0.00

78,861.07

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

39,412.45

0.00

39,412.45

0.00

0.00

0.00

39,412.45

0.00

 

X-E

08/01/21 - 08/30/21

30

0.00

16,595.28

0.00

16,595.28

0.00

0.00

0.00

16,595.28

0.00

 

X-F

08/01/21 - 08/30/21

30

0.00

22,817.17

0.00

22,817.17

0.00

0.00

0.00

22,817.17

0.00

 

X-G

08/01/21 - 08/30/21

30

0.00

7,313.58

0.00

7,313.58

0.00

0.00

0.00

7,313.58

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

285,768.18

0.00

285,768.18

0.00

0.00

0.00

285,768.18

0.00

 

B

08/01/21 - 08/30/21

30

0.00

213,888.63

0.00

213,888.63

0.00

0.00

0.00

213,888.63

0.00

 

C

08/01/21 - 08/30/21

30

0.00

176,418.99

0.00

176,418.99

0.00

0.00

0.00

176,418.99

0.00

 

D

08/01/21 - 08/30/21

30

0.00

280,064.52

0.00

280,064.52

0.00

0.00

0.00

280,064.52

0.00

 

E

08/01/21 - 08/30/21

30

0.00

76,173.63

0.00

76,173.63

0.00

0.00

0.00

76,173.63

0.00

 

F

08/01/21 - 08/30/21

30

0.00

32,074.20

0.00

32,074.20

0.00

0.00

0.00

32,074.20

0.00

 

G

08/01/21 - 08/30/21

30

64,460.51

44,099.43

0.00

44,099.43

30,403.09

0.00

0.00

13,696.34

94,863.60

 

H

08/01/21 - 08/30/21

30

3,277,484.23

14,135.17

0.00

14,135.17

14,135.17

0.00

0.00

0.00

3,291,619.40

 

Totals

 

 

3,341,944.74

3,277,553.15

0.00

3,277,553.15

44,538.26

0.00

0.00

3,233,014.89

3,386,483.00

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 5 of 30

 


 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance                                      Principal Distribution    Interest Distribution

Penalties

 

      Realized Losses

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

A-M (Cert)

12592MBM1

4.188000%

81,882,000.00

81,882,000.00

0.00

285,768.18

    0.00

 

0.00

285,768.18

81,882,000.00

A-M (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

    0.00

 

0.00

0.00

0.00

B (Cert)

12592MBN9

4.490000%

57,164,000.00

57,164,000.00

0.00

213,888.63

    0.00

 

0.00

213,888.63

57,164,000.00

B (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

    0.00

 

0.00

0.00

0.00

C (Cert)

12592MBQ2

4.725192%

44,803,000.00

44,803,000.00

0.00

176,418.99

    0.00

 

0.00

176,418.99

44,803,000.00

C (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

    0.00

 

0.00

0.00

0.00

Regular Interest Total

 

 

183,849,000.03

183,849,000.00

0.00

676,075.80

    0.00

 

0.00

676,075.80

183,849,000.00

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

PEZ

12592MBP4

N/A

0.01

0.00

0.00

0.00

    0.00

 

0.00

0.00

0.00

Exchangeable Certificates Total

 

0.01

0.00

0.00

0.00

    0.00

 

0.00

0.00

0.00

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 6 of 30

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

25,085,788.95

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 7 of 30

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,288,863.46

Master Servicing Fee

4,189.92

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

2,441.99

Interest Adjustments

0.00

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

358.38

ARD Interest

0.00

Operating Advisor Fee

1,278.01

Net Prepayment Interest Excess / (Shortfall)

0.00

CCRE Strip - Cantor Commercial Real Estate Lending, L.P.

2,831.99

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

Total Fees

11,310.30

Total Interest Collected

3,288,863.46

 

 

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

21,852,774.09

Reimbursement for Interest on Advances

563.66

Unscheduled Principal Collections

 

ASER Amount

32,123.71

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

11,850.89

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

21,852,774.09

Total Expenses/Reimbursements

44,538.26

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,233,014.89

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

21,852,774.06

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

25,085,788.95

Total Funds Collected

25,141,637.55

Total Funds Distributed

25,141,637.51

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 8 of 30

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

832,360,599.97

832,360,599.97

Beginning Certificate Balance

832,360,599.97

(-) Scheduled Principal Collections

21,852,774.09

21,852,774.09

(-) Principal Distributions

21,852,774.06

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

(0.03)

(0.03)

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

810,507,825.91

810,507,825.91

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

833,448,349.37

833,448,349.37

Ending Certificate Balance

810,507,825.91

Ending Actual Collateral Balance

811,632,849.19

811,632,849.19

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.73

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 9 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

9

59,832,897.38

7.38%

35

4.6792

NAP

Defeased

9

59,832,897.38

7.38%

35

4.6792

NAP

 

7,499,999 or less

17

81,305,129.06

10.03%

34

4.8018

1.616713

1.19 or less

14

267,945,569.48

33.06%

34

4.4243

0.395290

7,500,000 to 14,999,999

14

150,923,689.01

18.62%

33

4.5564

1.534188

1.20 to 1.39

5

76,059,290.18

9.38%

35

4.6586

1.290787

15,000,000 to 24,999,999

8

139,496,654.17

17.21%

44

4.5934

2.353833

1.40 to 1.49

4

43,716,201.70

5.39%

36

4.7247

1.450651

25,000,000 to 49,999,999

4

153,218,535.09

18.90%

35

4.6172

1.304120

1.50 to 1.59

2

26,049,183.35

3.21%

35

4.6446

1.553491

50,000,000 to 74,999,999

0

0.00

0.00%

0

0.0000

0.000000

1.60 to 1.99

11

197,996,365.74

24.43%

35

4.7536

1.715303

 

75,000,000 or greater

2

225,730,921.20

27.85%

36

4.4351

0.679486

2.00 or greater

9

138,908,318.08

17.14%

44

4.4555

2.857569

 

Totals

54

810,507,825.91

100.00%

36

4.5742

1.408713

Totals

54

810,507,825.91

100.00%

36

4.5742

1.408713

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 30

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

13

59,832,897.38

7.38%

35

4.6792

NAP

South Carolina

2

51,077,226.73

6.30%

35

4.6553

1.329639

Alabama

2

5,163,333.83

0.64%

51

4.6151

1.456042

Tennessee

2

9,919,838.68

1.22%

42

4.3380

2.074351

Arizona

2

16,643,922.91

2.05%

46

4.5000

1.377628

Texas

4

18,490,839.51

2.28%

50

4.7755

1.842526

California

11

122,677,172.99

15.14%

35

4.5148

1.458683

Virginia

57

119,584,352.97

14.75%

36

4.7963

1.667013

Colorado

1

10,431,706.47

1.29%

1

4.5070

1.095100

Totals

163

810,507,825.91

100.00%

36

4.5742

1.408713

Connecticut

2

1,447,041.46

0.18%

96

4.5000

3.294800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

5

137,386,509.01

16.95%

36

4.1930

(0.017625)

 

 

 

 

 

 

 

Georgia

2

24,422,723.71

3.01%

40

4.8953

1.791168

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Idaho

1

300,820.88

0.04%

96

4.5000

3.294800

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

2

10,765,233.96

1.33%

36

4.9660

1.361309

Defeased

13

59,832,897.38

7.38%

35

4.6792

NAP

Indiana

1

16,151,745.74

1.99%

36

4.5690

3.599800

Industrial

18

44,909,465.47

5.54%

36

4.8565

1.689593

Kansas

1

673,590.67

0.08%

96

4.5000

3.294800

Lodging

3

199,897,025.33

24.66%

36

4.3044

0.234376

Louisiana

1

1,283,295.66

0.16%

96

4.5000

3.294800

Mixed Use

2

19,409,487.83

2.39%

36

4.4566

1.906564

Minnesota

2

31,150,000.00

3.84%

36

4.4810

2.558400

Mobile Home Park

5

63,271,604.00

7.81%

36

4.5179

2.978841

Missouri

1

1,106,524.63

0.14%

96

4.5000

3.294800

Multi-Family

37

42,832,793.11

5.28%

34

4.6842

1.366573

Nevada

2

19,743,786.28

2.44%

30

4.3451

3.075557

Office

25

166,798,832.80

20.58%

35

4.6986

1.495731

New Jersey

3

56,890,505.82

7.02%

36

4.7743

1.236538

Retail

43

194,327,993.62

23.98%

34

4.6605

1.672212

New York

3

14,427,933.17

1.78%

36

4.7176

2.523471

Self Storage

17

19,227,726.24

2.37%

96

4.5000

3.294800

North Carolina

2

15,717,323.84

1.94%

37

4.3986

1.073587

Totals

163

810,507,825.91

100.00%

36

4.5742

1.408713

North Dakota

2

2,257,252.91

0.28%

(9)

5.9390

0.442200

 

 

 

 

 

 

 

Ohio

3

4,898,094.63

0.60%

53

4.8615

2.190449

 

 

 

 

 

 

 

Oklahoma

4

17,051,839.84

2.10%

36

4.5750

1.277565

 

 

 

 

 

 

 

Oregon

1

9,043,871.67

1.12%

36

4.8500

1.667600

 

 

 

 

 

 

 

Pennsylvania

30

25,674,883.36

3.17%

36

4.5379

2.008128

 

 

 

 

 

 

 

Puerto Rico

1

6,293,557.07

0.78%

36

4.9000

1.213900

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

9

59,832,897.38

7.38%

35

4.6792

NAP

Defeased

9

59,832,897.38

7.38%

35

4.6792

NAP

 

4.4999% or less

10

272,191,067.93

33.58%

36

4.2842

0.942903

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

17

217,040,055.18

26.78%

39

4.5859

1.817974

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

15

250,550,329.24

30.91%

36

4.8220

1.520257

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

3

10,893,476.18

1.34%

27

5.3082

1.139834

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

54

810,507,825.91

100.00%

36

4.5742

1.408713

49 months or greater

45

750,674,928.53

92.62%

37

4.5658

1.391469

 

 

 

 

 

 

 

 

Totals

54

810,507,825.91

100.00%

36

4.5742

1.408713

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 12 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

9

59,832,897.38

7.38%

35

4.6792

NAP

Defeased

9

59,832,897.38

7.38%

35

4.6792

NAP

 

83 months or less

44

731,447,202.29

90.25%

35

4.5675

1.341435

Interest Only

7

205,266,000.00

25.33%

36

4.3164

0.874669

 

84 to 116 months

0

0.00

0.00%

0

0.0000

0.000000

120 months or less

2

12,688,959.38

1.57%

(1)

4.7617

0.978955

 

117 to 179 months

0

0.00

0.00%

0

0.0000

0.000000

121 months to 240 months

1

4,499,759.67

0.56%

36

4.8100

1.286500

 

180 months or more

0

0.00

0.00%

0

0.0000

0.000000

241 months or more

34

508,992,483.24

62.80%

35

4.6618

1.539194

 

Totals

53

791,280,099.67

97.63%

35

4.5760

1.362882

Totals

53

791,280,099.67

97.63%

35

4.5760

1.362882

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 13 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

9

59,832,897.38

7.38%

35

4.6792

NAP

120 months or less

1

19,227,726.24

2.37%

96

4.5000

3.294800

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

121 months to 240 months

0

0.00

0.00%

0

0.0000

0.000000

 

12 months or less

42

732,929,584.85

90.43%

37

4.5618

1.403273

241 months or more

0

0.00

0.00%

0

0.0000

0.000000

 

13 to 24 months

3

17,745,343.68

2.19%

30

4.7324

0.903906

Totals

1

19,227,726.24

2.37%

96

4.5000

3.294800

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

54

810,507,825.91

100.00%

36

4.5742

1.408713

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 14 of 30

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

   Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                    Accrual Type       Gross Rate

Interest

Principal

Adjustments             Repay Date      Date

      Date

Balance

Balance

Date

 

1

656100287

LO

Miami Beach

FL

Actual/360

4.12525%

426,250.00

0.00

0.00

N/A

09/06/24

--

120,000,000.00

120,000,000.00

09/06/21

 

2

28000535

Various     Various

Various

Actual/360

4.78725%

436,629.10

192,026.73

0.00

N/A

09/06/24

--

105,922,947.90

105,730,921.20

09/06/21

 

4

302600004

LO

Myrtle Beach

SC

Actual/360

4.64325%

193,106.82

90,246.25

0.00

N/A

08/06/24

--

48,304,379.85

48,214,133.60

09/06/21

 

5

302600005

OF

Matawan

NJ

Actual/360

4.80025%

174,563.26

61,536.15

0.00

N/A

09/06/24

--

42,233,045.91

42,171,509.76

09/06/21

 

6

302600006

LO

Cupertino

CA

Actual/360

4.47025%

122,129.71

49,527.68

0.00

N/A

08/06/24

--

31,732,419.41

31,682,891.73

12/06/20

 

8

28000519

MH

Various

MN

Actual/360

4.48125%

120,196.60

0.00

0.00

N/A

09/06/24

--

31,150,000.00

31,150,000.00

09/06/21

 

9

28000515

SS

Various

Various

Actual/360

4.50025%

75,135.24

162,012.68

0.00

N/A

09/01/29

--

19,389,738.92

19,227,726.24

09/01/21

 

12

28000518

IN

Memphis

TN

Actual/360

5.15025%

91,531.19

20,639,666.47

0.00

N/A

09/06/21

--

20,639,666.47

0.00

09/06/21

 

13

28000526

IN

Conyers

GA

Actual/360

4.92425%

96,551.57

0.00

0.00

09/06/24

09/06/29

--

22,771,000.00

22,771,000.00

09/06/21

 

16

302600016

OF

Santa Fe Springs

CA

Actual/360

4.46025%

72,299.61

26,041.11

0.00

N/A

06/06/24

--

18,825,300.79

18,799,259.68

09/06/21

 

18

28000512

MH

Santa Claus

IN

Actual/360

4.56925%

63,667.43

30,432.20

0.00

N/A

09/06/24

--

16,182,177.94

16,151,745.74

09/06/21

 

19

28000520

MF

Philadelphia

PA

Actual/360

4.55025%

62,782.84

30,230.21

0.00

N/A

09/06/24

--

16,023,978.90

15,993,748.69

09/06/21

 

21

302600021

RT

Las Vegas

NV

Actual/360

4.26025%

60,527.50

0.00

0.00

N/A

09/05/24

--

16,500,000.00

16,500,000.00

09/05/21

 

22

28000503

OF

Los Angeles

CA

Actual/360

4.55025%

58,933.75

23,121.59

0.00

N/A

08/06/24

--

15,041,579.73

15,018,458.14

09/06/21

 

23

656100294

MU

San Diego

CA

Actual/360

4.35025%

55,938.18

23,711.71

0.00

N/A

09/06/24

--

14,933,439.87

14,909,728.16

09/06/21

 

24

28000508

OF

Glen Allen

VA

Actual/360

4.86125%

63,017.78

20,198.73

0.00

09/06/24

09/06/29

--

15,054,914.41

15,034,715.68

09/06/21

 

25

301741008

RT

Colorado Springs

CO

Actual/360

4.50725%

40,758.76

70,346.98

0.00

N/A

10/06/21

--

10,502,053.45

10,431,706.47

06/06/21

 

26

656100277

RT

Phoenix

AZ

Actual/360

4.50025%

52,578.46

25,957.76

0.00

N/A

08/06/24

--

13,568,634.50

13,542,676.74

10/06/20

 

27

302600027

OF

Fair Lawn

NJ

Actual/360

4.71025%

57,141.57

21,003.90

0.00

N/A

08/06/24

--

14,088,738.26

14,067,734.36

09/06/21

 

28

28000522

RT

Raleigh

NC

Actual/360

4.36725%

54,737.90

20,084.13

0.00

N/A

10/01/24

--

14,556,124.07

14,536,039.94

09/01/21

 

30

302600030

OF

Duluth

GA

Actual/360

4.64025%

45,532.91

21,421.98

0.00

N/A

07/05/24

--

11,395,890.03

11,374,468.05

09/05/21

 

32

407000307

OF

El Segundo

CA

Actual/360

4.77425%

45,418.64

18,656.79

0.00

N/A

09/06/24

--

11,049,382.00

11,030,725.21

09/06/21

 

33

302600033

OF

Various

Various

Actual/360

4.87025%

44,583.98

16,412.82

0.00

N/A

09/06/24

--

10,630,312.99

10,613,900.17

09/06/21

 

34

28000511

MH

Narvon

PA

Actual/360

4.51825%

37,736.03

18,396.33

0.00

N/A

09/06/24

--

9,699,531.12

9,681,134.79

09/06/21

 

36

28000514

RT

Seaside

OR

Actual/360

4.85025%

37,838.59

16,249.82

0.00

N/A

09/06/24

--

9,060,121.49

9,043,871.67

09/06/21

 

37

28000501

MF

Columbia

SC

Actual/360

4.53525%

34,088.36

22,809.38

0.00

N/A

08/06/24

--

8,729,101.85

8,706,292.47

09/06/21

 

38

656100271

OF

San Diego

CA

Actual/360

4.36025%

35,673.74

14,166.35

0.00

N/A

08/06/24

--

9,501,735.61

9,487,569.26

09/06/21

 

39

656100283

RT

Sevierville

TN

Actual/360

4.32025%

33,263.94

16,340.71

0.00

N/A

09/06/24

--

8,941,919.87

8,925,579.16

09/06/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 15 of 30

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

  Original         Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State             Accrual Type               Gross Rate

Interest

Principal

Adjustments                Repay Date        Date

Date

Balance

Balance

Date

 

40

28000517

MF

Midwest City

OK

Actual/360

4.57525%

35,448.71

11,960.58

0.00

N/A

09/06/24

--

8,998,086.38

8,986,125.80

09/06/21

 

41

302600041

MH

Saline

MI

Actual/360

4.52025%

30,394.81

14,806.01

0.00

N/A

09/06/24

--

7,809,113.76

7,794,307.75

09/06/21

 

43

302600043

MF

Jacksonville

FL

Actual/360

4.51125%

30,879.13

12,244.69

0.00

N/A

09/05/24

--

7,949,375.69

7,937,131.00

09/05/21

 

44

28000516

MF

Oklahoma City

OK

Actual/360

4.57525%

31,817.85

10,735.50

0.00

N/A

09/06/24

--

8,076,449.54

8,065,714.04

09/06/21

 

45

301741009

OF

Daytona Beach

FL

Actual/360

4.63025%

28,463.64

13,205.90

0.00

N/A

10/06/24

--

7,139,210.77

7,126,004.87

09/06/21

 

46

301741005

RT

New Port Richey

FL

Actual/360

4.63425%

30,375.79

11,055.81

0.00

N/A

09/06/24

--

7,612,239.05

7,601,183.24

08/06/21

 

47

301741003

OF

Carmichael

CA

Actual/360

4.56025%

27,587.98

13,232.55

0.00

N/A

09/06/24

--

7,025,800.97

7,012,568.42

09/06/21

 

48

28000523

MF

Various

FL

Actual/360

5.25025%

32,218.88

11,924.28

0.00

N/A

09/06/24

--

7,126,757.75

7,114,833.47

09/06/21

 

49

28000510

MH

North Java

NY

Actual/360

4.56925%

24,789.08

11,848.85

0.00

N/A

09/06/24

--

6,300,572.32

6,288,723.47

09/06/21

 

50

28000525

RT

Cupey

PR

Actual/360

4.90025%

26,602.62

11,211.66

0.00

N/A

09/06/24

--

6,304,768.73

6,293,557.07

09/06/21

 

51

302600051

MF

Decatur

GA

Actual/360

4.40025%

25,668.48

9,384.78

0.00

N/A

08/06/24

--

6,774,671.64

6,765,286.86

09/06/21

 

52

28000513

MF

McAllen

TX

Actual/360

4.85025%

26,555.66

9,855.08

0.00

N/A

09/06/24

--

6,358,522.97

6,348,667.89

09/06/21

 

53

407000302

RT

Encinitas

CA

Actual/360

4.44225%

23,715.34

0.00

0.00

N/A

09/06/24

--

6,200,000.00

6,200,000.00

09/06/21

 

54

302600054

OF

Irvine

CA

Actual/360

4.87025%

21,879.65

9,325.73

0.00

N/A

09/06/24

--

5,217,376.31

5,208,050.58

09/06/21

 

55

28000521

RT

O Fallon

IL

Actual/360

4.71725%

23,030.75

0.00

0.00

09/06/24

09/06/44

--

5,670,000.00

5,670,000.00

09/06/21

 

57

407000311

RT

Peru

IL

Actual/360

5.24325%

23,039.48

7,859.65

0.00

N/A

10/06/24

--

5,103,093.61

5,095,233.96

12/06/20

 

58

302600058

MU

Rochester

NY

Actual/360

4.81025%

18,688.64

12,284.34

0.00

N/A

09/06/24

--

4,512,044.01

4,499,759.67

09/06/21

 

60

302600060

MF

Various

GA

Actual/360

5.10025%

18,245.88

7,137.02

0.00

N/A

09/05/24

--

4,154,659.89

4,147,522.87

09/05/21

 

61

407000313

RT

Birmingham

AL

Actual/360

4.65025%

15,888.48

7,315.18

0.00

N/A

10/06/24

--

3,967,985.75

3,960,670.57

09/06/21

 

62

301741001

MF

Various

ND

Actual/360

5.93925%

11,573.17

5,722.43

0.00

N/A

12/06/20

--

2,262,975.34

2,257,252.91

08/06/20

 

63

28000506

RT

Highland Heights

OH

Actual/360

5.00025%

15,272.62

6,200.25

0.00

N/A

09/06/24

--

3,547,189.56

3,540,989.31

09/06/21

 

65

302600065

IN

Durham

NC

Actual/360

4.48025%

12,969.36

6,416.47

0.00

N/A

05/06/24

--

3,361,872.82

3,355,456.35

09/06/21

 

66

302600066

RT

New York

NY

Actual/360

4.86025%

15,250.19

4,560.99

0.00

N/A

09/05/24

--

3,644,011.02

3,639,450.03

09/05/21

 

67

301741007

OF

Las Vegas

NV

Actual/360

4.77825%

13,370.32

5,862.29

0.00

N/A

10/06/21

--

3,249,648.57

3,243,786.28

08/06/21

 

69

302600069

MF

Canton

OH

Actual/360

5.07025%

11,535.58

4,589.62

0.00

N/A

06/06/24

--

2,642,188.18

2,637,598.56

09/06/21

 

70

28000507

RT

El Centro

CA

Actual/360

4.95025%

12,680.94

0.00

0.00

09/06/24

09/06/44

--

2,975,000.00

2,975,000.00

09/06/21

 

71

302600071

RT

Stuart

FL

Actual/360

4.95025%

8,306.97

3,435.97

0.00

N/A

09/06/24

--

1,948,850.00

1,945,414.03

09/06/21

 

Totals

 

 

 

 

 

 

3,288,863.46

21,852,774.09

0.00

 

 

 

832,360,599.97

810,507,825.91

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 16 of 30

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

6,568,248.09

(1,230,291.08)

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

17,042,120.00

17,781,830.00

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

6,389,110.50

10,519,856.13

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

3,574,428.18

831,503.30

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

4,266,477.00

792,974.00

10/01/19

09/30/20

09/07/21

0.00

0.00

170,821.24

1,538,839.73

83,703.33

0.00

 

 

8

3,280,663.68

1,820,548.36

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

8,310,288.84

9,471,011.49

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

13

1,932,863.40

976,231.13

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,828,366.50

1,417,720.62

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,622,629.08

4,089,920.60

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,974,492.58

979,483.29

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,440,526.76

1,270,400.06

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,601,976.69

838,880.93

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,984,389.85

546,010.92

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,666,826.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,268,177.00

828,164.96

01/01/21

06/30/21

--

0.00

0.00

111,009.88

333,182.13

0.00

0.00

 

 

26

1,088,435.00

241,062.00

01/01/20

03/31/20

09/07/21

2,780,359.45

81,232.83

67,650.45

782,028.09

94,582.83

0.00

 

 

27

1,719,627.60

715,252.08

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,128,640.54

489,985.02

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

32

1,419,009.52

318,353.63

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,314,458.00

666,502.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

2,067,114.51

845,794.12

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,252,900.95

606,648.11

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

38

1,341,712.00

545,283.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

1,269,461.68

625,860.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 17 of 30

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

40

792,814.40

381,028.48

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

44

827,479.32

371,825.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

840,511.07

371,508.03

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

880,964.22

205,163.41

01/01/21

03/31/21

--

0.00

0.00

41,398.83

41,398.83

0.00

0.00

 

 

47

726,546.96

179,069.71

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

49

1,464,738.13

1,876,855.75

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

546,142.07

277,113.36

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

52

405,954.05

229,745.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

651,568.94

422,118.97

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

452,186.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

455,316.00

227,657.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

0.00

97,349.00

01/01/21

03/31/21

09/07/21

3,058,828.81

282,642.68

17,020.49

161,232.07

0.00

0.00

 

 

58

562,124.36

258,467.71

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

61

359,077.00

238,654.05

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

326,347.00

141,796.00

01/01/20

06/30/20

09/07/21

1,490,776.25

48,474.39

9,657.32

176,242.03

26,703.61

0.00

 

 

63

485,502.52

239,534.76

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

66

260,896.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

440,858.45

240,211.62

01/01/21

06/30/21

--

0.00

0.00

19,218.62

19,218.62

0.00

0.00

 

 

69

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

70

290,509.05

145,255.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

71

0.00

45,296.00

01/01/20

03/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

91,122,480.14

61,937,636.11

 

 

 

7,329,964.51

412,349.90

436,776.84

3,052,141.50

204,989.77

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 18 of 30

 


 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 19 of 30

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

0

0.00

1

10,431,706.47

3

50,320,802.43

1

2,257,252.91

1

5,095,233.96

0

0.00

0

0.00

0

0.00

4.574171%

4.542055%

36

08/12/21

0

0.00

1

10,502,053.45

3

50,404,147.52

1

2,262,975.34

1

5,103,093.61

0

0.00

0

0.00

0

0.00

4.588546%

4.556948%

37

07/12/21

1

10,572,128.47

0

0.00

3

50,487,167.20

1

2,268,668.65

1

5,110,917.94

0

0.00

0

0.00

0

0.00

4.588658%

4.557057%

38

06/11/21

1

10,643,259.90

0

0.00

3

50,576,238.38

2

2,274,706.35

1

5,119,449.34

0

0.00

0

0.00

1

9,447,895.93

4.588779%

4.557174%

39

05/12/21

0

0.00

1

10,712,789.01

4

60,141,786.62

2

11,763,540.51

2

5,127,200.16

0

0.00

0

0.00

1

3,970,437.93

4.591704%

4.557523%

40

04/12/21

0

0.00

1

10,783,394.12

4

60,266,642.59

2

11,805,953.36

2

21,499,064.22

0

0.00

0

0.00

1

31,988,405.23

4.574812%

4.536322%

39

03/12/21

1

10,852,381.47

1

31,985,050.78

3

28,398,279.55

2

11,846,534.75

2

21,537,383.49

0

0.00

0

0.00

0

0.00

4.567964%

4.539358%

40

02/12/21

1

32,045,309.77

0

0.00

3

28,477,357.73

1

9,593,354.86

2

21,582,854.06

0

0.00

0

0.00

0

0.00

4.568104%

4.539486%

41

01/12/21

1

10,993,628.72

0

0.00

3

28,544,889.31

1

9,628,055.74

2

21,620,884.40

0

0.00

0

0.00

0

0.00

4.568213%

4.539585%

42

12/11/20

1

11,061,803.29

0

0.00

3

28,612,145.32

1

9,662,612.60

2

21,658,784.09

0

0.00

0

0.00

0

0.00

4.568321%

4.530806%

43

11/13/20

1

11,131,102.46

1

2,315,405.30

3

28,682,895.21

1

9,698,324.50

2

21,698,994.13

1

31,988,405.23

0

0.00

0

0.00

4.568439%

4.531568%

45

10/13/20

1

2,320,831.84

1

13,832,835.85

2

14,916,752.19

2

14,916,752.19

1

16,552,462.69

1

32,240,724.23

0

0.00

0

0.00

4.568555%

4.531699%

46

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 20 of 30

 


 

 

                               

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

     Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

     Servicer

                       Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                          Advances

Advances

      Advances

                    Balance

Date

Code²

 

Date

Date

REO Date

6

302600006

12/06/20

8

6

170,821.24

1,538,839.73

93,267.73

32,141,401.57

03/23/21

1

 

 

 

 

25

301741008

06/06/21

2

2

111,009.88

333,182.13

            0.00

 

10,643,259.90

 

 

 

 

 

 

26

656100277

10/06/20

10

6

67,650.45

782,028.09

126,039.40

13,832,835.85

08/21/20

2

 

 

 

 

46

301741005

08/06/21

0

B

41,398.83

41,398.83

            0.00

 

7,612,239.05

 

 

 

 

 

 

57

407000311

12/06/20

8

6

17,020.49

161,232.07

            0.00

 

5,168,387.44

12/21/18

7

 

 

 

10/01/20

62

301741001

08/06/20

12

5

9,657.32

176,242.03

93,132.24

2,331,982.17

11/10/20

2

 

 

03/14/18

 

67

301741007

08/06/21

0

B

19,218.62

19,218.62

            0.00

 

3,249,648.57

 

 

 

 

 

 

Totals

 

 

 

 

436,776.84

3,052,141.50

312,439.37

74,979,754.55

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period           0 - Current

 

4 - Performing Matured Balloon

 

 

1 - Modification

 

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

 

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

 

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

 

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

 

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

                  Non-Performing

             REO/Foreclosure

 

 

Past Maturity

 

2,257,253

0

 

0

 

2,257,253

 

0 - 6 Months

 

13,675,493

3,243,786

                 10,431,706

0

 

7 - 12 Months

 

0

0

 

0

 

0

 

13 - 24 Months

 

0

0

 

0

 

0

 

25 - 36 Months

 

698,178,689

652,953,121

                  45,225,568

0

 

37 - 48 Months

 

30,717,949

25,622,715

 

0

 

5,095,234

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

65,678,442

65,678,442

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

810,507,826

747,498,064

0

10,431,706

45,225,568

7,352,487

 

Aug-21

832,360,600

769,191,424

0

10,502,053

45,301,054

7,366,069

 

Jul-21

833,622,484

770,294,520

10,572,128

0

45,376,249

7,379,587

 

Jun-21

834,960,811

771,466,607

10,643,260

0

47,731,495

5,119,449

 

May-21

845,695,497

772,560,581

0

10,712,789

57,294,926

5,127,200

 

Apr-21

863,423,636

773,723,875

0

10,783,394

57,417,302

21,499,064

 

Mar-21

896,718,857

806,797,205

10,852,381

31,985,051

25,546,836

21,537,383

 

Feb-21

898,275,882

819,025,011

32,045,310

0

25,622,707

21,582,854

 

Jan-21

899,571,285

841,268,620

10,993,629

0

25,688,152

21,620,884

 

Dec-20

900,861,528

842,387,614

11,061,803

0

25,753,327

21,658,784

 

Nov-20

902,232,279

843,580,551

11,131,102

2,315,405

23,506,226

21,698,994

 

Oct-20

903,466,316

855,843,434

2,320,832

13,832,836

9,732,590

21,736,625

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 22 of 30

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

6

302600006

31,682,891.73

32,141,401.57

51,200,000.00

04/07/21

648,031.00

0.31450

09/30/20

08/06/24

275

26

656100277

13,542,676.74

13,832,835.85

12,350,000.00

07/06/21

221,149.00

0.93860

03/31/20

08/06/24

274

57

407000311

5,095,233.96

5,168,387.44

2,560,000.00

05/06/21

93,899.00

1.01290

03/31/21

10/06/24

275

62

301741001

2,257,252.91

2,331,982.17

1,200,000.00

01/12/21

125,596.00

0.44220

06/30/20

12/06/20

33

Totals

 

52,578,055.34

53,474,607.03

67,310,000.00

 

1,088,675.00

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 23 of 30

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

      Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

6

302600006

LO

CA

03/23/21

1

 

 

 

 

The loan is 60+days delinquent. Collateral is a 123-unit, 2013-build Aloft hotel in Silicon Valley less than 0.5 miles south of Apple HQ. Loan initially transferred as NT for COVID relief. Lender and Borrower were discussing relief options when the l

 

oan became delinquent. Lender will continued negotiations with the Borrower while dual-tracking enforcement of remedies, if necessary.

 

 

 

 

26

656100277

RT

AZ

08/21/20

2

 

 

 

 

Matter arrived as an SS on 8/21/2020 due to imminent payment default. As of 6/2020, Borrower is reporting an occupancy of 53%. Borrower is seeking to convey the loan back to the Trust by cooperating with Lender to effect non-judicial

 

foreclosure a nd is current coordinating with Borrower legal counsel to complete the foreclosure process. Borrower counsel is seeking to expedite return of this asset and foreclosure process is advancing. Sale is scheduled for 11/30/2021 @

 

10:00 a.m., per Notice

of Trustee's Sale recorded in Maricopa County on 08/24/2021

 

 

 

 

57

407000311

RT

IL

12/21/18

7

 

 

 

 

REO Title Date: 10/1/2020. Description of Collateral: A 101,771 SF shopping center built in 1986 and renovated in 2008 on 10.74 acres in Peru, IL. The property was formerly 100% occupied by Wal-Mart until they relocated approx. 1 mile north.

 

The Pr operty was broken down into four suites, two of which are currently occupied by Hobby Lobby and Dollar Tree (62.6% occ.). Crossed with or is a Companion Loan: N/A. Deferred Maintenance/Repair Issues: None. Leasing Summary:

 

To date no new leases or le

ase renewals have been completed. Working on a renewal with Hobby Lobby. Marketing Summary: The property is not currently for sale.

 

 

62

301741001

MF

ND

11/10/20

2

 

 

 

 

The file transferred to the Special Servicer, and is currently due for the September 2020 payment. The loan is secured by two multifamily properties. The Watford City property consists of 84 bedrooms (14 units) across 7, two-story apartment

 

buildings . The Williston property is comprised of 24 bedrooms (4 units) across 2, two-story buildings in a 6 building complex (4 buildings are not part of the collateral). The performance of the property declined due to COVID and decreased

 

demand as oil price

s have dropped. The property is 33% occupied as of December 2020, and currently all tenants are MTM. Lender will dual track foreclosure with workout alternatives.

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 24 of 30

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

       Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

1

656100287

0.00

4.12503%

0.00

4.12503%

10

05/01/20

05/06/20

06/08/20

6

302600006

32,292,106.98

4.46953%

32,292,106.98

4.46953%

10

08/06/20

04/06/20

09/08/20

7

302600007

31,942,799.34

4.38003%

31,942,799.34

4.38003%

9

10/05/20

10/06/20

11/06/20

35

302600035

0.00

4.84003%

0.00

4.84003%

9

04/10/18

05/04/18

09/12/18

62

301741001

0.00

5.93903%

0.00

5.93903%

9

01/25/19

01/06/19

02/25/19

Totals

 

64,234,906.32

 

64,234,906.32

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 25 of 30

 


 

 

                           

 

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

 

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

17

302600017

01/11/19

15,326,718.99

7,300,000.00

6,652,525.89

4,715,687.62

6,652,525.89

1,936,838.27

13,389,880.72

0.00

504,871.46

12,885,009.26

67.10%

20

656100285

05/12/21

16,363,403.49

6,900,000.00

7,541,131.94

2,938,580.40

6,941,436.18

4,002,855.78

12,360,547.71

0.00

0.00

12,360,547.71

68.66%

29

302600029

07/10/20

12,524,323.39

25,800,000.00

16,278,809.79

3,754,486.40

16,278,809.79

12,524,323.39

0.00

0.00

(3,665.50)

3,665.50

0.02%

59

302600059

10/11/19

4,773,736.45

7,360,000.00

3,691,573.88

3,691,573.88

3,691,573.88

0.00

4,773,736.45

0.00

(65,566.96)

4,839,303.41

91.30%

68

301741002

01/10/20

2,835,978.58

4,500,000.00

3,272,144.81

436,166.23

3,272,144.81

2,835,978.58

0.00

0.00

(200.00)

200.00

0.00%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

51,824,160.90

51,860,000.00

37,436,186.31

15,536,494.53

36,836,490.55

21,299,996.02

30,524,164.88

0.00

435,439.00

30,088,725.88

 

 

* Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 26 of 30

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

17

302600017

08/12/20

0.00

0.00

12,885,009.26

0.00

0.00

15.81

0.00

0.00

12,885,009.26

 

 

05/12/20

0.00

0.00

12,884,993.45

0.00

0.00

950.32

0.00

0.00

 

 

 

04/10/20

0.00

0.00

12,884,043.13

0.00

0.00

(2,200.00)

0.00

0.00

 

 

 

03/12/20

0.00

0.00

12,886,243.13

0.00

0.00

106.00

0.00

0.00

 

 

 

02/12/20

0.00

0.00

12,886,137.13

0.00

0.00

332.97

0.00

0.00

 

 

 

11/13/19

0.00

0.00

12,885,804.16

0.00

0.00

(20,478.70)

0.00

0.00

 

 

 

07/12/19

0.00

0.00

12,906,282.86

0.00

0.00

5,141.74

0.00

0.00

 

 

 

05/10/19

0.00

0.00

12,901,141.12

0.00

0.00

(175,718.06)

0.00

0.00

 

 

 

03/12/19

0.00

0.00

13,076,859.18

0.00

0.00

(313,021.54)

0.00

0.00

 

 

 

01/11/19

0.00

0.00

13,389,880.72

0.00

0.00

13,389,880.72

0.00

0.00

 

20

656100285

05/12/21

0.00

0.00

12,360,547.71

0.00

0.00

12,360,547.71

0.00

0.00

12,360,547.71

29

302600029

11/13/20

0.00

0.00

3,665.50

0.00

0.00

3,346.50

0.00

0.00

3,665.50

 

 

07/27/20

0.00

0.00

0.00

0.00

0.00

319.00

0.00

0.00

 

59

302600059

08/12/21

0.00

0.00

4,839,303.41

0.00

1,641.37

0.00

0.00

0.00

5,682,549.66

 

 

07/12/21

0.00

0.00

4,837,662.04

0.00

6,042.37

0.00

0.00

0.00

 

 

 

05/12/21

0.00

0.00

4,831,619.67

0.00

15,836.67

0.00

0.00

0.00

 

 

 

03/12/21

0.00

0.00

4,815,783.00

0.00

2,530.00

0.00

0.00

0.00

 

 

 

01/12/21

0.00

0.00

4,813,253.00

0.00

3,405.50

0.00

0.00

0.00

 

 

 

10/13/20

0.00

0.00

4,809,847.50

0.00

10,158.75

0.00

0.00

0.00

 

 

 

09/14/20

0.00

0.00

4,799,688.75

0.00

1,097.25

0.00

0.00

0.00

 

 

 

07/10/20

0.00

0.00

4,798,591.50

0.00

0.00

247.50

0.00

0.00

 

 

 

06/12/20

0.00

0.00

4,798,344.00

0.00

1,077.50

0.00

0.00

0.00

 

 

 

05/12/20

0.00

0.00

4,797,266.50

0.00

971.50

0.00

0.00

0.00

 

 

 

04/10/20

0.00

0.00

4,796,295.00

0.00

14,524.25

0.00

0.00

0.00

 

 

 

03/12/20

0.00

0.00

4,781,770.75

0.00

60.00

0.00

0.00

0.00

 

 

 

01/10/20

0.00

0.00

4,781,710.75

0.00

6,913.00

0.00

0.00

0.00

 

 

 

12/12/19

0.00

0.00

4,774,797.75

0.00

263.25

0.00

0.00

0.00

 

 

 

11/13/19

0.00

0.00

4,774,534.50

0.00

798.05

0.00

0.00

0.00

 

 

 

10/11/19

0.00

0.00

4,773,736.45

0.00

0.00

4,773,736.45

0.00

908,565.71

 

68

301741002

06/12/20

0.00

0.00

200.00

0.00

0.00

200.00

0.00

0.00

200.00

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 27 of 30

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

68

301741002

01/10/20

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

30,088,725.88

0.00

65,319.46

30,023,406.42

0.00

908,565.71

30,931,972.13

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 28 of 30

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

    Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

    Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

     ASER

      PPIS / (PPIE)

     Interest

Advances

Interest

(Refunds)

(Excess)

6

0.00

0.00

6,831.28

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

563.66

0.00

0.00

0.00

26

0.00

0.00

2,921.03

0.00

0.00

10,761.92

0.00

0.00

0.00

0.00

0.00

0.00

57

0.00

0.00

1,098.58

0.00

0.00

13,744.17

0.00

0.00

0.00

0.00

0.00

0.00

62

0.00

0.00

1,000.00

0.00

0.00

7,617.62

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

11,850.89

0.00

0.00

32,123.71

0.00

0.00

563.66

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

44,538.26

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 29 of 30

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 30 of 30