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:  333-193376-04

Central Index Key Number of issuing entity:  0001601705

COMM 2014-CCRE16 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):  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):  0001505494

The Bancorp Bank
(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)

38-3931858
38-3931859
38-7111611
(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-M

     

     

  X  

     

B

     

     

  X  

     

PEZ

     

     

  X  

     

C

     

     

  X  

     

X-A

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by COMM 2014-CCRE16 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-CCRE16 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

2

8.16%

2

$1,116,384.44

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2014-CCRE16 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.

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.

The Bancorp Bank ("Bancorp"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on January 20, 2021. The CIK number of Bancorp is 0001505494.

Part II - OTHER INFORMATION

Item 6. Significant Obligors of Pool Assets.

The 25 Broadway mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the Prospectus Supplement filed with the SEC on April 7, 2014 for COMM 2014-CCRE16 Mortgage Trust. In accordance with Item 1112(b) of Regulation AB, the most recent unaudited net operating income of the significant obligor was $25,268,682.56, for the period from January 1, 2021 through March 31, 2021.

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-CCRE16 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

 

 


ccc14c16_ex991-202109.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

09/13/21

COMM 2014-CCRE16 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-CCRE16

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

60 Wall Street, | New York, NY 10005

 

 

 

 

Master Servicer

KeyBank National Association

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

Andy Lindenman

(913) 317-4372

 

Additional Information

6

 

 

 

 

 

 

 

11501 Outlook Street,Suite 300 | Overland Park, KS 66211

 

 

Bond / Collateral Reconciliation - Cash Flows

7

Special Servicer

LNR Partners, LLC

 

 

Bond / Collateral Reconciliation - Balances

8

 

LNR CMBS Notices

(305) 695-5600

lnr.cmbs.notices@lnrproperty.com

Current Mortgage Loan and Property Stratification

9-13

 

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

 

 

Mortgage Loan Detail (Part 1)

14-15

Operating Advisor

Park Bridge Lender Services LLC

 

 

Mortgage Loan Detail (Part 2)

16-17

 

David Rodgers

(212) 230-9025

 

Principal Prepayment Detail

18

 

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

 

 

Historical Detail

19

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Delinquency Loan Detail

20

 

 

 

trustadministrationgroup@wellsfargo.com

Collateral Stratification and Historical Detail

21

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 1

22

Controlling Class

LNR Securities Holdings, LLC

 

 

 

 

Representative

 

 

 

Specially Serviced Loan Detail - Part 2

23

 

-

 

 

Modified Loan Detail

24

 

, | ,

 

 

Historical Liquidated Loan Detail

25

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

Supplemental Notes

28

 

 

 

 

 

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 28

 


 

 

                         

 

 

 

 

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

12591VAA9

1.445000%

54,127,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12591VAB7

3.042000%

144,926,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

12591VAC5

3.653000%

74,206,000.00

34,856,136.57

1,110,668.36

106,107.89

0.00

0.00

1,216,776.25

33,745,468.21

38.68%

30.00%

A-3

12591VAD3

3.775000%

190,000,000.00

187,322,600.71

0.00

589,285.68

0.00

0.00

589,285.68

187,322,600.71

38.68%

30.00%

A-4

12591VAE1

4.051000%

281,426,000.00

281,426,000.00

0.00

950,047.27

0.00

0.00

950,047.27

281,426,000.00

38.68%

30.00%

A-M

12591VAG6

4.278000%

74,468,000.00

74,468,000.00

0.00

265,478.42

0.00

0.00

265,478.42

74,468,000.00

29.59%

23.00%

B

12591VAH4

4.582000%

58,513,000.00

58,513,000.00

0.00

223,422.14

0.00

0.00

223,422.14

58,513,000.00

22.45%

17.50%

C

12591VAK7

5.083260%

47,872,000.00

47,872,000.00

0.00

202,788.18

0.00

0.00

202,788.18

47,872,000.00

16.61%

13.00%

D

12591VAQ4

5.083260%

54,521,000.00

54,521,000.00

0.00

189,474.27

0.00

0.00

189,474.27

54,521,000.00

9.95%

7.88%

E

12591VAS0

3.220000%

25,266,000.00

25,266,000.00

0.00

0.00

0.00

0.00

0.00

25,266,000.00

6.87%

5.50%

F*

12591VAU5

3.220000%

10,639,000.00

10,639,000.00

0.00

0.00

0.00

0.00

0.00

10,639,000.00

5.57%

4.50%

G

12591VAW1

3.220000%

47,872,908.00

45,640,139.32

0.00

0.00

0.00

0.00

0.00

45,640,139.32

0.00%

0.00%

LR

12591VBA8

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12591VAY7

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,063,836,910.00

820,523,876.60

1,110,668.36

2,526,603.85

0.00

0.00

3,637,272.21

819,413,208.24

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

12591VAF8

1.116453%

819,153,000.00

578,072,737.28

0.00

537,825.70

0.00

0.00

537,825.70

576,962,068.92

 

 

X-B

12591VAL5

0.182282%

160,906,000.00

160,906,000.00

0.00

24,441.85

0.00

0.00

24,441.85

160,906,000.00

 

 

X-C

12591VAN1

1.863260%

25,266,000.00

25,266,000.00

0.00

39,230.94

0.00

0.00

39,230.94

25,266,000.00

 

 

X-D

12591VBC4

1.863260%

58,511,908.00

56,279,139.32

0.00

87,385.55

0.00

0.00

87,385.55

56,279,139.32

 

 

Notional SubTotal

 

1,063,836,908.00

820,523,876.60

0.00

688,884.04

0.00

0.00

688,884.04

819,413,208.24

 

 

 

Deal Distribution Total

 

 

 

1,110,668.36

3,215,487.89

0.00

0.00

4,326,156.25

 

 

 

 

* 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 2 of 28

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12591VAA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12591VAB7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

12591VAC5

469.72127011

14.96736598

1.42990985

0.00000000

0.00000000

0.00000000

0.00000000

16.39727583

454.75390413

A-3

12591VAD3

985.90842479

0.00000000

3.10150358

0.00000000

0.00000000

0.00000000

0.00000000

3.10150358

985.90842479

A-4

12591VAE1

1,000.00000000

0.00000000

3.37583333

0.00000000

0.00000000

0.00000000

0.00000000

3.37583333

1,000.00000000

A-M

12591VAG6

1,000.00000000

0.00000000

3.56500000

0.00000000

0.00000000

0.00000000

0.00000000

3.56500000

1,000.00000000

B

12591VAH4

1,000.00000000

0.00000000

3.81833336

0.00000000

0.00000000

0.00000000

0.00000000

3.81833336

1,000.00000000

C

12591VAK7

1,000.00000000

0.00000000

4.23604988

0.00000000

0.00000000

0.00000000

0.00000000

4.23604988

1,000.00000000

D

12591VAQ4

1,000.00000000

0.00000000

3.47525302

0.76079694

1.52150071

0.00000000

0.00000000

3.47525302

1,000.00000000

E

12591VAS0

1,000.00000000

0.00000000

0.00000000

2.68333333

33.82808755

0.00000000

0.00000000

0.00000000

1,000.00000000

F

12591VAU5

1,000.00000000

0.00000000

0.00000000

2.68333302

48.29999436

0.00000000

0.00000000

0.00000000

1,000.00000000

G

12591VAW1

953.36049609

0.00000000

0.00000000

2.55818406

60.07797375

0.00000000

0.00000000

0.00000000

953.36049609

LR

12591VBA8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12591VAY7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12591VAF8

705.69568479

0.00000000

0.65656318

0.00000000

0.00000000

0.00000000

0.00000000

0.65656318

704.33981066

X-B

12591VAL5

1,000.00000000

0.00000000

0.15190142

0.00000000

0.00000000

0.00000000

0.00000000

0.15190142

1,000.00000000

X-C

12591VAN1

1,000.00000000

0.00000000

1.55271669

0.00000000

0.00000000

0.00000000

0.00000000

1.55271669

1,000.00000000

X-D

12591VBC4

961.84078154

0.00000000

1.49346608

0.00000000

0.00000000

0.00000000

0.00000000

1.49346608

961.84078154

 

 

 

 

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

 

 

 

 

 

Page 3 of 28

 


 

 

                         

 

 

 

 

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

106,107.89

0.00

106,107.89

0.00

0.00

0.00

106,107.89

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

589,285.68

0.00

589,285.68

0.00

0.00

0.00

589,285.68

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

950,047.27

0.00

950,047.27

0.00

0.00

0.00

950,047.27

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

265,478.42

0.00

265,478.42

0.00

0.00

0.00

265,478.42

0.00

 

B

08/01/21 - 08/30/21

30

0.00

223,422.14

0.00

223,422.14

0.00

0.00

0.00

223,422.14

0.00

 

C

08/01/21 - 08/30/21

30

0.00

202,788.18

0.00

202,788.18

0.00

0.00

0.00

202,788.18

0.00

 

D

08/01/21 - 08/30/21

30

41,474.33

230,953.68

0.00

230,953.68

41,479.41

0.00

0.00

189,474.27

82,953.74

 

E

08/01/21 - 08/30/21

30

786,903.36

67,797.10

0.00

67,797.10

67,797.10

0.00

0.00

0.00

854,700.46

 

F

08/01/21 - 08/30/21

30

485,315.66

28,547.98

0.00

28,547.98

28,547.98

0.00

0.00

0.00

513,863.64

 

G

08/01/21 - 08/30/21

30

2,753,639.60

122,467.71

0.00

122,467.71

122,467.71

0.00

0.00

0.00

2,876,107.31

 

X-A

08/01/21 - 08/30/21

30

0.00

537,825.70

0.00

537,825.70

0.00

0.00

0.00

537,825.70

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

24,441.85

0.00

24,441.85

0.00

0.00

0.00

24,441.85

0.00

 

X-C

08/01/21 - 08/30/21

30

0.00

39,230.94

0.00

39,230.94

0.00

0.00

0.00

39,230.94

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

87,385.55

0.00

87,385.55

0.00

0.00

0.00

87,385.55

0.00

 

Totals

 

 

4,067,332.95

3,475,780.09

0.00

3,475,780.09

260,292.20

0.00

0.00

3,215,487.89

4,327,625.15

 

 

 

 

 

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

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

 

Original

 

 

 

 

 

 

 

 

 

 

 

Pass-Through

Exchangeable

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance

Principal Distribution

Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

 

A-M (Cert)

12591VAG6

4.278000%

74,468,000.00

74,468,000.00

0.00

265,478.42

0.00

 

0.00

 

265,478.42

74,468,000.00

A-M (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B (Cert)

12591VAH4

4.582000%

58,513,000.00

58,513,000.00

0.00

223,422.14

0.00

 

0.00

 

223,422.14

58,513,000.00

B (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C (Cert)

12591VAK7

5.083260%

47,872,000.00

47,872,000.00

0.00

202,788.18

0.00

 

0.00

 

202,788.18

47,872,000.00

C (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Regular Interest Total

 

 

180,853,000.03

180,853,000.00

0.00

691,688.74

0.00

 

0.00

 

691,688.74

180,853,000.00

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

PEZ

12591VAJ0

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 5 of 28

 


 

 

     

Additional Information 

Total Available Distribution Amount (1)

4,326,156.25

 

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

 

 

 

 

 

 

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

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,496,548.25

Master Servicing Fee

7,838.52

Interest Reductions due to Nonrecoverability Determination

(202,449.15)

Certificate Administrator Fee

0.00

Interest Adjustments

0.00

Trustee Fee

2,967.56

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

353.28

ARD Interest

0.00

Operating Advisor Fee

1,260.97

Net Prepayment Interest Excess / (Shortfall)

0.00

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

7,092.18

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,294,099.10

Total Fees

19,512.51

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

1,110,668.36

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

44,501.03

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

14,394.12

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)

203.53

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

1,110,668.36

Total Expenses/Reimbursements

59,098.68

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,215,487.89

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,110,668.36

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,326,156.25

Total Funds Collected

4,404,767.46

Total Funds Distributed

4,404,767.44

 

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

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

820,523,876.60

820,523,876.60

Beginning Certificate Balance

820,523,876.60

(-) Scheduled Principal Collections

1,110,668.36

1,110,668.36

(-) Principal Distributions

1,110,668.36

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

819,413,208.24

819,413,208.24

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

821,964,063.62

821,964,063.62

Ending Certificate Balance

819,413,208.24

Ending Actual Collateral Balance

820,784,152.92

820,784,152.92

 

 

 

 

 

 

 

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

5.08

 

 

 

 

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 8 of 28

 


 

 

                             

 

 

 

 

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

11

110,118,245.81

13.44%

30

4.9431

NAP

Defeased

11

110,118,245.81

13.44%

30

4.9431

NAP

 

7,499,999 or less

11

45,899,369.58

5.60%

30

4.9645

1.689110

1.249 or less

6

123,796,444.28

15.11%

30

5.0722

0.717226

7,500,000 to 14,999,999

8

95,552,521.01

11.66%

30

5.0333

1.646078

1.25 to 1.29

0

0.00

0.00%

0

0.0000

0.000000

15,000,000 to 24,999,999

4

84,195,293.96

10.28%

31

4.8988

1.367025

1.30 to 1.39

2

37,504,295.87

4.58%

31

5.0776

1.359006

25,000,000 to 49,999,999

4

141,812,946.29

17.31%

29

4.8514

1.608902

1.40 to 1.49

1

20,042,690.10

2.45%

31

4.9500

1.430000

50,000,000 to 74,999,999

2

134,160,608.28

16.37%

29

5.1302

1.167963

1.50 to 1.749

12

288,856,364.73

35.25%

29

5.0339

1.547894

 

75,000,000 or greater

2

207,674,223.31

25.34%

31

4.8782

1.956484

1.75 to 1.99

3

64,859,773.33

7.92%

29

4.9326

1.853616

 

Totals

42

819,413,208.24

100.00%

30

4.9486

1.588136

2.00 or greater

7

174,235,394.12

21.26%

31

4.7007

2.326270

 

 

 

 

 

 

 

 

Totals

42

819,413,208.24

100.00%

30

4.9486

1.588136

(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 9 of 28

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

19

110,118,245.81

13.44%

30

4.9431

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

19

110,118,245.81

13.44%

30

4.9431

NAP

Alabama

1

12,858,683.54

1.57%

31

4.8800

1.700000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

1

5,274,562.46

0.64%

29

5.0100

1.150000

Arizona

1

5,274,562.46

0.64%

29

5.0100

1.150000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

9

133,840,350.09

16.33%

30

5.1268

0.858065

California

6

146,134,006.80

17.83%

29

4.8857

1.530936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

3

112,098,748.67

13.68%

30

5.0507

1.431310

Connecticut

2

91,000,160.79

11.11%

30

5.1168

1.468203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

6

42,348,040.99

5.17%

30

4.8865

1.747932

Florida

2

76,367,604.71

9.32%

30

5.2050

0.893201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

10

302,142,976.70

36.87%

30

4.8521

1.965149

Indiana

1

4,915,234.78

0.60%

28

5.1115

1.990000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

8

110,495,629.10

13.48%

30

4.9171

1.673292

Kansas

2

48,604,969.42

5.93%

30

4.8370

1.850000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

1

3,094,654.42

0.38%

31

5.0200

2.280000

Louisiana

1

11,339,569.13

1.38%

28

5.2650

1.810000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

57

819,413,208.24

100.00%

30

4.9486

1.588136

Maryland

1

11,325,549.82

1.38%

29

4.7300

1.590000

 

 

 

 

 

 

 

 

Massachusetts

1

7,867,353.32

0.96%

31

4.8515

2.160000

 

 

 

 

 

 

 

 

Michigan

3

14,853,161.33

1.81%

31

5.3000

1.500000

 

 

 

 

 

 

 

 

Montana

1

3,866,482.94

0.47%

30

5.1500

1.730000

 

 

 

 

 

 

 

 

Nevada

1

20,042,690.10

2.45%

31

4.9500

1.430000

 

 

 

 

 

 

 

 

New York

7

198,166,951.42

24.18%

30

4.8248

1.949235

 

 

 

 

 

 

 

 

Ohio

1

9,882,190.36

1.21%

30

4.9455

1.680000

 

 

 

 

 

 

 

 

Pennsylvania

1

4,181,491.79

0.51%

31

4.8800

2.240000

 

 

 

 

 

 

 

 

Utah

2

19,365,964.37

2.36%

31

4.8480

1.619598

 

 

 

 

 

 

 

 

Virginia

4

23,248,335.35

2.84%

31

4.9700

1.340000

 

 

 

 

 

 

 

 

Totals

57

819,413,208.24

100.00%

30

4.9486

1.588136

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

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

11

110,118,245.81

13.44%

30

4.9431

NAP

Defeased

11

110,118,245.81

13.44%

30

4.9431

NAP

 

4.4999% or less

2

3,023,315.42

0.37%

29

4.4741

1.339548

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

3

162,575,549.82

19.84%

31

4.6749

2.295057

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

13

215,627,855.73

26.31%

30

4.8830

1.417162

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

13

328,068,241.46

40.04%

29

5.1335

1.397064

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

42

819,413,208.24

100.00%

30

4.9486

1.588136

49 months or greater

31

709,294,962.43

86.56%

30

4.9494

1.608755

 

 

 

 

 

 

 

 

Totals

42

819,413,208.24

100.00%

30

4.9486

1.588136

(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 11 of 28

 


 

 

                             

 

 

 

 

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

11

110,118,245.81

13.44%

30

4.9431

NAP

Defeased

11

110,118,245.81

13.44%

30

4.9431

NAP

 

60 months or less

31

709,294,962.43

86.56%

30

4.9494

1.608755

Interest Only

7

362,871,900.07

44.28%

30

4.8977

1.850969

 

61 to 84 months

0

0.00

0.00%

0

0.0000

0.000000

60 months or less

7

91,562,683.63

11.17%

29

4.9980

1.561528

 

85 to 120 months

0

0.00

0.00%

0

0.0000

0.000000

61 to 84 months

0

0.00

0.00%

0

0.0000

0.000000

 

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

85 to 120 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

42

819,413,208.24

100.00%

30

4.9486

1.588136

121 months or greater

17

254,860,378.73

31.10%

30

5.0057

1.280857

 

 

 

 

 

 

 

 

Totals

42

819,413,208.24

100.00%

30

4.9486

1.588136

(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 28

 


 

 

                         

 

 

 

 

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

11

110,118,245.81

13.44%

30

4.9431

NAP

 

 

 

None

 

Underwriter's Information

1

48,604,969.42

5.93%

30

4.8370

1.850000

 

 

 

 

 

 

12 months or less

29

642,461,379.03

78.41%

30

4.9622

1.606925

 

 

 

 

 

 

13 months to 24 months

1

18,228,613.98

2.22%

31

4.8000

1.030000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

42

819,413,208.24

100.00%

30

4.9486

1.588136

 

 

 

 

 

(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 28

 


 

 

                                 

 

 

 

 

 

 

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

Loan Group

(1)

City

State                 Accrual Type                Gross Rate

Interest

Principal

Adjustments                   Repay Date          Date

Date

Balance

Balance

Date

1

10085611

1

OF

New York

NY

Actual/360

4.70025%

485,666.67

0.00

0.00

N/A

04/06/24

--

120,000,000.00

120,000,000.00

09/06/21

2

10085612

1

MU

Norwalk

CT

Actual/360

5.12225%

387,245.58

124,398.68

0.00

N/A

03/06/24

--

87,798,621.99

87,674,223.31

08/06/21

3

10085613

1

LO

Fort Myers

FL

Actual/360

5.21625%

317,060.12

190,621.89

0.00

N/A

03/06/24

--

70,583,503.81

70,392,881.92

09/06/21

4

10085614

1

OF

Sunnyvale

CA

Actual/360

5.03525%

276,823.89

80,428.71

0.00

N/A

01/06/24

--

63,848,155.07

63,767,726.36

09/06/21

5

10085615

1

RT

Topeka

KS

Actual/360

4.83725%

0.00

0.00

0.00

N/A

03/06/24

--

48,604,969.42

48,604,969.42

06/06/19

6

10085616

1

OF

New York

NY

Actual/360

5.07325%

160,206.13

61,723.55

0.00

N/A

01/06/24

--

36,673,728.93

36,612,005.38

09/06/21

8

10085618

1

OF

Atherton

CA

Actual/360

4.55925%

122,667.97

0.00

0.00

N/A

03/06/24

--

31,250,000.00

31,250,000.00

09/06/21

9

10085619

1

LO

El Segundo

CA

Actual/360

4.92025%

107,580.21

46,683.27

0.00

N/A

03/05/24

--

25,392,654.76

25,345,971.49

09/05/21

11

10085621

1

LO

Various

VA

Actual/360

4.97025%

99,630.98

31,441.48

0.00

N/A

04/06/24

--

23,279,776.83

23,248,335.35

09/06/21

12

10084296

1

MF

Turlock

CA

Actual/360

4.86025%

95,020.63

29,393.58

0.00

N/A

03/06/24

--

22,705,048.11

22,675,654.53

09/06/21

13

10085622

1

RT

Las Vegas

NV

Actual/360

4.95025%

85,587.60

36,512.29

0.00

N/A

04/06/24

--

20,079,202.39

20,042,690.10

09/06/21

14

10085623

1

MF

Various

IL

Actual/360

4.82425%

84,321.14

34,318.25

0.00

N/A

04/06/24

--

20,298,780.77

20,264,462.52

09/06/21

15

10085624

1

MU

Tempe

AZ

Actual/360

5.05025%

85,933.58

35,539.77

0.00

N/A

03/06/24

--

19,761,155.78

19,725,616.01

09/06/21

16

10085625

1

MU

New York

NY

Actual/360

4.80025%

75,466.52

29,414.08

0.00

N/A

04/06/24

--

18,258,028.06

18,228,613.98

08/06/20

17

10085626

1

LO

Traverse City

MI

Actual/360

5.30025%

67,968.56

39,524.35

0.00

N/A

04/06/24

--

14,892,685.68

14,853,161.33

09/06/21

18

10085627

1

OF

Provo

UT

Actual/360

4.88025%

55,498.64

36,920.54

0.00

N/A

04/05/24

--

13,206,973.53

13,170,052.99

09/05/21

19

10085628

1

MF

Norfolk

VA

Actual/360

5.12025%

61,137.31

24,847.89

0.00

N/A

02/06/24

--

13,865,474.76

13,840,626.87

09/06/21

20

10085629

1

OF

Bronx

NY

Actual/360

5.25325%

64,568.38

18,290.05

0.00

N/A

03/06/24

--

14,274,250.57

14,255,960.52

09/06/21

21

10085630

1

OF

Birmingham

AL

Actual/360

4.88025%

54,134.65

23,703.58

0.00

N/A

04/06/24

--

12,882,387.12

12,858,683.54

09/06/21

22

10085631

1

MF

Cincinnati

OH

Actual/360

4.82425%

55,656.01

20,109.20

0.00

N/A

03/06/24

--

13,396,783.69

13,376,674.49

09/06/21

26

10085635

1

RT

Towson

MD

Actual/360

4.73025%

46,206.37

18,848.94

0.00

N/A

02/05/24

--

11,344,398.76

11,325,549.82

09/05/21

27

10085636

1

RT

Hammond

LA

Actual/360

5.26525%

51,488.30

17,100.21

0.00

N/A

01/06/24

--

11,356,669.34

11,339,569.13

08/06/21

28

10085637

1

SS

Various

OH

Actual/360

5.20025%

47,831.13

18,611.29

0.00

N/A

04/06/24

--

10,681,889.34

10,663,278.05

09/06/21

29

10085638

1

RT

Doraville

GA

Actual/360

4.65625%

43,036.93

17,850.65

0.00

N/A

03/06/24

--

10,734,186.02

10,716,335.37

09/06/21

30

10085639

1

RT

Akron

OH

Actual/360

4.94625%

42,161.72

18,123.30

0.00

N/A

03/06/24

--

9,900,313.66

9,882,190.36

09/06/21

32

10085640

1

OF

Colorado Springs

CO

Actual/360

4.99225%

38,703.70

24,822.96

0.00

N/A

04/06/24

--

9,002,750.45

8,977,927.49

09/06/21

34

10085642

1

MF

Taunton

MA

Actual/360

4.85125%

32,928.17

14,572.28

0.00

N/A

04/06/24

--

7,881,925.60

7,867,353.32

09/06/21

35

10085643

1

RT

Nipomo

CA

Actual/360

4.75025%

30,200.86

13,884.17

0.00

N/A

04/05/24

--

7,383,572.15

7,369,687.98

09/05/21

 

 

 

 

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

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                                   

 

 

 

 

 

 

 

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

Loan Group

(1)

City

State                       Accrual Type             Gross Rate

Interest

Principal

Adjustments                   Repay Date         Date

Date

Balance

Balance

Date

39

10085647

1

MU

Highland

 

UT

Actual/360

4.78025%

25,550.87

11,614.59

0.00

N/A

04/05/24

--

6,207,525.97

6,195,911.38

09/05/21

41

10085649

1

RT

Port Richey

 

FL

Actual/360

5.07025%

26,131.20

10,664.13

0.00

N/A

04/05/24

--

5,985,386.92

5,974,722.79

09/05/21

42

10085650

1

OF

Bayside

 

NY

Actual/360

5.03825%

26,277.69

10,114.69

0.00

N/A

03/06/24

--

6,057,170.81

6,047,056.12

09/06/21

43

10085651

1

IN

Phoenix

 

AZ

Actual/360

5.01025%

22,796.96

9,647.87

0.00

N/A

02/05/24

--

5,284,210.33

5,274,562.46

09/05/21

44

10085652

1

MF

Bloomington

 

IN

Actual/360

5.11225%

21,670.97

8,230.14

0.00

N/A

01/06/24

--

4,923,464.92

4,915,234.78

09/06/21

47

10085655

1

OF

Pittsburgh

 

PA

Actual/360

4.88025%

17,620.82

11,722.27

0.00

N/A

04/05/24

--

4,193,214.06

4,181,491.79

09/05/21

48

10085656

1

MF

Bozeman

 

MT

Actual/360

5.15025%

17,177.15

6,848.00

0.00

N/A

03/06/24

--

3,873,330.94

3,866,482.94

09/06/21

50

10085658

1

RT

Westport

 

CT

Actual/360

4.98025%

14,288.73

6,064.07

0.00

N/A

03/05/24

--

3,332,001.55

3,325,937.48

09/05/21

51

10085659

1

SS

Turlock

 

CA

Actual/360

5.02025%

13,399.82

5,162.72

0.00

N/A

04/05/24

--

3,099,817.14

3,094,654.42

09/05/21

52

10085660

1

SS

Conroe

 

TX

Actual/360

5.10025%

11,604.62

4,683.87

0.00

N/A

04/05/24

--

2,642,418.07

2,637,734.20

09/05/21

53

10085661

1

MF

Brooklyn

 

NY

Actual/360

4.46025%

6,918.28

6,738.31

0.00

N/A

02/06/24

--

1,801,576.78

1,794,838.47

09/06/21

54

10085662

1

RT

Woodstock

 

GA

Actual/360

5.22025%

9,183.83

3,061.39

0.00

N/A

03/05/24

--

2,043,121.30

2,040,059.91

09/05/21

55

10085663

1

MF

New York

 

NY

Actual/360

4.49525%

4,778.71

5,972.20

0.00

N/A

01/06/24

--

1,234,449.15

1,228,476.95

09/06/21

56

10085664

1

MF

Brooklyn

 

NY

Actual/360

4.49525%

1,967.70

2,459.15

0.00

N/A

01/06/24

--

508,302.07

505,842.92

09/06/21

Totals

 

 

 

 

 

 

 

 

3,294,099.10

1,110,668.36

0.00

 

 

 

820,523,876.60

819,413,208.24

 

(1) Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

 

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

 

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 15 of 28

 


 

 

                           

 

 

 

 

 

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

1

23,962,438.50

14,323,097.81

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

2

1

0.00

4,731,639.25

01/01/21

06/30/21

01/06/21

0.00

0.00

510,897.75

510,897.75

0.00

0.00

 

3

1

6,520,536.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

4

1

44,441,563.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

5

1

0.00

0.00

--

--

02/06/20

26,215,849.46

175,140.62

(594.33)

2,569,745.23

0.00

0.00

 

6

1

4,152,217.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

8

1

3,793,493.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

920,017.37

341,943.02

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

2,074,318.27

2,430,318.27

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

12

1

2,649,222.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

13

1

2,105,169.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

15

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

16

1

0.00

1,352,571.25

04/01/19

03/31/20

08/06/21

10,788,853.26

89,002.05

60,156.31

1,271,937.57

757,198.98

0.00

 

17

1

2,041,133.38

2,213,263.89

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

18

1

1,871,511.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

19

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

20

1

1,454,798.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

1,682,924.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

26

1

1,368,141.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

27

1

1,679,919.73

0.00

--

--

--

0.00

0.00

68,267.75

68,267.75

0.00

0.00

 

28

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

29

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

30

1

1,334,603.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

32

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

1

1,263,625.87

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

35

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

 

 

 

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

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

39

1

795,730.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

41

1

734,324.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

42

1

977,449.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

43

1

495,243.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

44

1

752,946.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

47

1

873,046.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

48

1

523,761.93

259,621.84

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

50

1

178,502.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

51

1

516,338.69

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

52

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

53

1

339,914.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

54

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

55

1

51,041.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

56

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

 

109,553,934.01

25,652,455.33

 

 

 

37,004,702.72

264,142.67

638,727.48

4,420,848.30

757,198.98

0.00

 

1 Defeasance Status

 

 

 

 

 

2 Event Flag

 

 

 

 

 

F - Full Defeasance

 

P - Partial Defeasance

 

 

ABC - Loan going into default

 

 

 

 

 

N - No Defeasance has Occurred

X - Defeasance not Allowable

 

XYZ - Loan approaching maturity

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

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

 

 

(1) 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 18 of 28

 


 

 

                                       

 

 

 

 

 

 

 

 

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

0

0.00

2

66,833,583.40

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.948566%

4.920955%

30

08/12/21

0

0.00

0

0.00

2

66,862,997.48

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.948677%

4.921061%

31

07/12/21

0

0.00

0

0.00

2

66,892,290.49

0

0.00

1

48,604,969.42

0

0.00

0

0.00

1

3,978,246.75

4.948788%

4.921166%

32

06/11/21

0

0.00

0

0.00

3

73,089,547.23

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.955604%

4.928130%

33

05/12/21

0

0.00

0

0.00

3

73,118,589.56

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.955704%

4.928224%

34

04/12/21

0

0.00

0

0.00

3

73,149,952.83

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.955810%

4.928325%

35

03/12/21

0

0.00

0

0.00

3

73,178,746.51

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.955908%

4.928417%

36

02/12/21

1

88,595,932.36

0

0.00

3

73,214,768.96

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.956028%

4.928531%

37

01/12/21

1

88,716,283.59

0

0.00

3

73,243,295.84

0

0.00

1

48,604,969.42

0

0.00

0

0.00

1

5,710,122.62

4.956125%

4.928622%

38

12/11/20

0

0.00

0

0.00

3

73,271,705.29

0

0.00

1

48,604,969.42

1

23,542,437.99

0

0.00

0

0.00

4.956519%

4.928946%

39

11/13/20

1

88,968,005.49

0

0.00

4

76,690,625.91

1

6,165,651.84

1

48,604,969.42

1

88,968,005.49

0

0.00

0

0.00

4.956621%

4.929043%

40

10/13/20

0

0.00

0

0.00

5

165,811,313.03

0

0.00

1

48,604,969.42

0

0.00

0

0.00

0

0.00

4.956716%

4.929132%

41

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                             

 

 

 

 

 

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

5

10085615

06/06/19

26

3

(594.33)

2,569,745.23

81,878.23

49,439,435.08

11/12/18

7

 

 

 

12/19/19

16

10085625

08/06/20

12

3

60,156.31

1,271,937.57

785,463.80

18,618,446.07

07/08/20

98

 

 

 

 

27

10085636

08/06/21

0

B

68,267.75

68,267.75

0.00

11,356,669.34

 

 

 

 

 

 

Totals

 

 

 

 

127,829.73

3,909,950.55

867,342.03

79,414,550.49

 

 

 

 

 

 

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 20 of 28

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

 

REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

819,413,208

752,579,625

18,228,614

 

48,604,969

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

0

0

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

819,413,208

752,579,625

0

0

18,228,614

48,604,969

 

Aug-21

820,523,877

753,660,879

0

0

18,258,028

48,604,969

 

Jul-21

821,629,729

754,737,438

0

0

18,287,321

48,604,969

 

Jun-21

828,983,668

755,894,121

0

0

24,484,578

48,604,969

 

May-21

830,079,572

756,960,982

0

0

24,513,620

48,604,969

 

Apr-21

831,258,272

758,108,319

0

0

24,544,983

48,604,969

 

Mar-21

832,344,312

759,165,565

0

0

24,573,777

48,604,969

 

Feb-21

833,689,308

671,878,606

88,595,932

0

24,609,800

48,604,969

 

Jan-21

834,764,816

672,805,236

88,716,284

0

24,638,326

48,604,969

 

Dec-20

841,569,919

768,298,214

0

0

24,666,736

48,604,969

 

Nov-20

842,749,299

677,090,668

88,968,005

0

21,920,005

54,770,621

 

Oct-20

843,834,420

678,023,106

0

0

117,206,344

48,604,969

 

(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 21 of 28

 


 

 

                     

 

 

 

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

5

10085615

48,604,969.42

49,439,435.08

16,700,000.00

05/11/21

7,040,322.00

1.85000

12/31/12

03/06/24

269

16

10085625

18,228,613.98

18,618,446.07

10,700,000.00

04/27/21

1,295,492.25

1.03000

03/31/20

04/06/24

(90)

Totals

 

66,833,583.40

68,057,881.15

27,400,000.00

 

8,335,814.25

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

5

10085615

RT

KS

11/12/18

7

 

 

 

" 9/7/2021 There are 2 collateral properties for this loan all of which have become REO. Of those, 2 remain REO. West Ridge Mall: REO Title Date: 12/19/19. Collateral is an 883,682 sf regional mall with 464,717 sf of owned retail space in

Topeka, KS . Improvements constructed in 1988 on a 31.72-acre site. Subject is anchored by non-owned anchors: Dillard's, JC Penney, and Furniture Mall of Kansas, and by owned anchors: Old Navy and Sky Zone. There is one additional

vacant non-owned anchor, formerly occupied by Sears. DM: None. Leasing Summary: No new leasing to date. Mall traffic is off 40% from prior year. Looking to modify REA to allow more office leasing which is in demand. There is interest from

trade schools. Marketing Summary: Property is not currently listed for sale. West Ridge Plaza: REO Title Date: 12/19/19. Collateral is an 88,921 sf retail power center in Topeka, KS. Improvements constructed in 1988 on a 13.91-acre site.

Property is achored by T.J. Maxx, Dollar Tree and is shadow-anchor ed by Target and Discovery Furniture. Deferred Maintenance: Minor roof repairs in process. Leasing Summary: No new leasing to date. Lane Bryant to vacate, but The Buckle

will relocate from other collateral property.TJ Maxx likely to renew for 5 years. Lea se in process with Crumbl Cookies. Marketing Summary: Property is not currently listed for sale. Holding approx. $3.4MM at the properties or in suspense for

OPEX needs.

 

 

 

 

 

 

 

"

 

 

 

 

 

 

 

 

 

16

10085625

MU

NY

07/08/20

98

 

 

 

" 9/7/2021 The loan transferred for Special Servicing on 7/8/20 due to delinquent payments. The loan is secured by 3 commercial condominiums within a residential building known as the Element. The largest tenant at the property, Hertz,

filed bankruptcy and is expected to vacate the space. Counsel is retained. 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 23 of 28

 


 

 

                     

 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

Loan

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

 

Code¹

Date

Date

Date

2

10085612

1

89,086,722.86

5.12203%

89,086,722.86

5.12203%

10

09/22/20

05/06/20

09/22/20

3

10085613

1

71,945,285.07

5.21653%

70,583,503.81

5.21653%

8

12/31/20

--

12/18/20

11

10085621

1

23,575,867.07

4.97003%

23,575,867.07

4.97003%

8

11/17/20

11/17/20

11/17/20

Totals

 

 

184,607,875.00

 

183,246,093.74

 

 

 

 

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 24 of 28

 


 

 

                         

 

 

 

 

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

40

10085648                07/12/21

6,165,651.84

12,900,000.00

9,162,909.05

5,184,662.30

9,162,909.05

3,978,246.75

2,187,405.09

0.00

(4,238.00)

2,191,643.09

31.30%

49

10085657                01/12/17

3,578,579.50

5,800,000.00

3,605,904.65

68,450.93

3,605,904.65

3,537,453.72

41,125.78

0.00

0.00

41,125.78

1.00%

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

9,744,231.34

18,700,000.00

12,768,813.70

5,253,113.23

12,768,813.70

7,515,700.47

2,228,530.87

0.00

(4,238.00)

2,232,768.87

 

 

* 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 25 of 28

 


 

 

                       

 

 

 

 

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

40

10085648

08/12/21

0.00

0.00

2,191,643.09

0.00

0.00

4,238.00

0.00

0.00

2,191,643.09

 

 

07/12/21

0.00

0.00

2,187,405.09

0.00

0.00

2,187,405.09

0.00

0.00

 

49

10085657

01/12/17

0.00

0.00

41,125.78

0.00

0.00

41,125.78

0.00

0.00

41,125.78

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

2,232,768.87

0.00

0.00

2,232,768.87

0.00

0.00

2,232,768.87

 

 

 

 

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

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

5

0.00

0.00

10,463.57

0.00

0.00

0.00

0.00

202,449.15

0.00

0.00

0.00

0.00

16

0.00

0.00

3,930.55

0.00

0.00

44,501.03

0.00

0.00

0.00

0.00

0.00

0.00

50

0.00

0.00

0.00

0.00

203.53

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

14,394.12

0.00

203.53

44,501.03

0.00

202,449.15

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total               261,547.83

 

 

 

 

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

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

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

 

Page 28 of 28