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:   October 14, 2021 to November 15, 2021

Commission File Number of issuing entity:  333-191331-03

Central Index Key Number of issuing entity:  0001601744

GS Mortgage Securities Trust 2014-GC20
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-191331

Central Index Key Number of depositor:  0001004158

GS Mortgage Securities Corporation II
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541001

Citigroup Global Markets Realty Corp.
(Exact name of sponsor as specified in its charter)

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

Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001576832

MC-Five Mile Commercial Mortgage Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001567746

Redwood Commercial Mortgage Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001682511

Starwood Mortgage Funding I LLC
(Exact name of sponsor as specified in its charter)

Leah Nivison (212) 902-1000
(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)

38-3931891
38-3931892
38-7111615
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

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

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



 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-AB

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  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 November 15, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2014-GC20.

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 GS Mortgage Securities Trust 2014-GC20 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 15, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

3

18.47%

1

$0.00

No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2014-GC20 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 October 14, 2021 to November 15, 2021.

The Depositor has filed a Form ABS-15G on February 25, 2021. The CIK number of the Depositor is 0001004158. There is no new activity to report at this time.

Citigroup Global Markets Realty Corp. ("CGMRC"), one of the sponsors, has filed a Form ABS-15G on February 9, 2021. The CIK number of CGMRC is 0001541001. There is no new activity to report at this time.  

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G on November 12, 2021. The CIK number of GSMC is 0001541502.

MC-Five Mile Commercial Mortgage Finance LLC ("MC-Five Mile"), one of the sponsors, has filed a Form ABS-15G on February 16, 2021. The CIK number of MC-Five Mile is 0001576832. There is no new activity to report at this time.  

Redwood Commercial Mortgage Corporation ("Redwood"), one of the sponsors, has filed a Form ABS-15G on January 25, 2021. The CIK number of Redwood is 0001567746. There is no new activity to report at this time.

Starwood Mortgage Funding I LLC, ("Starwood"), one of the sponsors, has filed a Form ABS-15G on January 22, 2021. The CIK number of Starwood is 0001682511. There is no new activity to report at this time.

Part II - OTHER INFORMATION

Item 2.  Legal Proceedings.

 

Wells Fargo Bank:  In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.

 

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

 

With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.

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 GS Mortgage Securities Trust 2014-GC20, relating to the November 15, 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.

GS Mortgage Securities Corporation II
(Depositor)

 

/s/ Leah Nivison
Leah Nivison, CEO

Date: November 29, 2021

 

 


gsm14g20_ex991-202111.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

11/15/21

GS Mortgage Securities Corporation II

Determination Date:

11/08/21

 

Next Distribution Date:

12/10/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2014-GC20

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

GS Mortgage Securities Corporation II

 

 

Certificate Factor Detail

3

 

Leah Nivison

(212) 902-1000

 

Certificate Interest Reconciliation Detail

4

 

200 West Street, | New York, NY 10282

 

 

 

 

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

Trimont Real Estate Advisors, LLC

 

 

Mortgage Loan Detail (Part 2)

16-17

 

Trust Advisor

 

Trustadvisor@trimontrea.com

Principal Prepayment Detail

18

 

3500 Lenox Road,Suite G1 | Atlanta, GA 30326

 

 

Historical Detail

19

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Delinquency Loan Detail

20

 

Corporate Trust Services (CMBS)

 

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

Collateral Stratification and Historical Detail

21

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 1

22

 

 

 

 

 

 

Controlling Class

Prophet Capital Asset Management LP

 

 

Specially Serviced Loan Detail - Part 2

23

Representative

 

 

 

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

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

   

© Copyright 2021 Computershare. 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

36252WAT5

1.343000%

62,817,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

36252WAU2

3.002000%

41,454,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

36252WAV0

3.680000%

176,814,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

36252WAW8

3.721000%

185,000,000.00

69,026,042.54

0.00

214,038.25

0.00

0.00

214,038.25

69,026,042.54

48.13%

30.00%

A-5

36252WAX6

3.998000%

272,417,000.00

272,417,000.00

0.00

907,602.64

0.00

0.00

907,602.64

272,417,000.00

48.13%

30.00%

A-AB

36252WAY4

3.655000%

88,897,000.00

41,906,869.74

1,155,337.18

127,641.34

0.00

0.00

1,282,978.52

40,751,532.56

48.13%

30.00%

A-S

36252WBB3

4.258000%

72,398,000.00

72,398,000.00

0.00

256,892.24

0.00

0.00

256,892.24

72,398,000.00

38.30%

23.88%

B

36252WBC1

4.529000%

78,307,000.00

78,307,000.00

0.00

295,543.67

0.00

0.00

295,543.67

78,307,000.00

27.67%

17.25%

C

36252WBE7

5.121016%

50,235,000.00

50,235,000.00

0.00

214,378.55

0.00

0.00

214,378.55

50,235,000.00

20.86%

13.00%

D

36252WAE8

5.121016%

59,100,000.00

59,100,000.00

0.00

207,238.45

0.00

0.00

207,238.45

59,100,000.00

12.83%

8.00%

E*

36252WAG3

4.621016%

29,550,000.00

29,550,000.00

0.00

0.00

0.00

0.00

0.00

29,550,000.00

8.82%

5.50%

F

36252WAJ7

3.674000%

16,252,000.00

16,252,000.00

0.00

0.00

0.00

0.00

0.00

16,252,000.00

6.62%

4.13%

G

36252WAL2

3.674000%

11,820,000.00

11,820,000.00

0.00

0.00

0.00

0.00

0.00

11,820,000.00

5.01%

3.13%

H

36252WAN8

3.674000%

36,938,362.00

36,938,362.00

0.00

0.00

0.00

0.00

0.00

36,938,362.00

0.00%

0.00%

R

36252WAQ1

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,181,999,363.00

737,950,274.28

1,155,337.18

2,223,335.14

0.00

0.00

3,378,672.32

736,794,937.10

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

36252WAZ1

1.155207%

899,797,000.00

455,747,912.28

0.00

438,736.00

0.00

0.00

438,736.00

454,592,575.10

 

 

X-B

36252WBA5

0.592016%

78,307,000.00

78,307,000.00

0.00

38,632.53

0.00

0.00

38,632.53

78,307,000.00

 

 

X-C

36252WAA6

0.500000%

29,550,000.00

29,550,000.00

0.00

12,312.50

0.00

0.00

12,312.50

29,550,000.00

 

 

X-D

36252WAC2

1.447016%

65,010,362.00

65,010,362.00

0.00

78,392.55

0.00

0.00

78,392.55

65,010,362.00

 

 

Notional SubTotal

 

1,072,664,362.00

628,615,274.28

0.00

568,073.58

0.00

0.00

568,073.58

627,459,937.10

 

 

 

Deal Distribution Total

 

 

 

1,155,337.18

2,791,408.72

0.00

0.00

3,946,745.90

 

 

 

 

*

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 Computershare. 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

Realized Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

36252WAT5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

36252WAU2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

36252WAV0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

36252WAW8

373.11374346

0.00000000

1.15696351

0.00000000

0.00000000

0.00000000

0.00000000

1.15696351

373.11374346

A-5

36252WAX6

1,000.00000000

0.00000000

3.33166667

0.00000000

0.00000000

0.00000000

0.00000000

3.33166667

1,000.00000000

A-AB

36252WAY4

471.40926848

12.99635736

1.43583406

0.00000000

0.00000000

0.00000000

0.00000000

14.43219141

458.41291112

A-S

36252WBB3

1,000.00000000

0.00000000

3.54833338

0.00000000

0.00000000

0.00000000

0.00000000

3.54833338

1,000.00000000

B

36252WBC1

1,000.00000000

0.00000000

3.77416668

0.00000000

0.00000000

0.00000000

0.00000000

3.77416668

1,000.00000000

C

36252WBE7

1,000.00000000

0.00000000

4.26751369

0.00000000

0.00000000

0.00000000

0.00000000

4.26751369

1,000.00000000

D

36252WAE8

1,000.00000000

0.00000000

3.50657276

0.76094095

6.47478816

0.00000000

0.00000000

3.50657276

1,000.00000000

E

36252WAG3

1,000.00000000

0.00000000

0.00000000

3.85084704

49.35023756

0.00000000

0.00000000

0.00000000

1,000.00000000

F

36252WAJ7

1,000.00000000

0.00000000

0.00000000

3.06166687

73.93202190

0.00000000

0.00000000

0.00000000

1,000.00000000

G

36252WAL2

1,000.00000000

0.00000000

0.00000000

3.06166667

96.04656937

0.00000000

0.00000000

0.00000000

1,000.00000000

H

36252WAN8

1,000.00000000

0.00000000

0.00000000

3.06166662

99.70953016

0.00000000

0.00000000

0.00000000

1,000.00000000

R

36252WAQ1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

36252WAZ1

506.50081327

0.00000000

0.48759442

0.00000000

0.00000000

0.00000000

0.00000000

0.48759442

505.21681568

X-B

36252WBA5

1,000.00000000

0.00000000

0.49334708

0.00000000

0.00000000

0.00000000

0.00000000

0.49334708

1,000.00000000

X-C

36252WAA6

1,000.00000000

0.00000000

0.41666667

0.00000000

0.00000000

0.00000000

0.00000000

0.41666667

1,000.00000000

X-D

36252WAC2

1,000.00000000

0.00000000

1.20584700

0.00000000

0.00000000

0.00000000

0.00000000

1.20584700

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. 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-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

10/01/21 - 10/30/21

30

0.00

214,038.25

0.00

214,038.25

0.00

0.00

0.00

214,038.25

0.00

 

A-5

10/01/21 - 10/30/21

30

0.00

907,602.64

0.00

907,602.64

0.00

0.00

0.00

907,602.64

0.00

 

A-AB

10/01/21 - 10/30/21

30

0.00

127,641.34

0.00

127,641.34

0.00

0.00

0.00

127,641.34

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

438,736.00

0.00

438,736.00

0.00

0.00

0.00

438,736.00

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

38,632.53

0.00

38,632.53

0.00

0.00

0.00

38,632.53

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

256,892.24

0.00

256,892.24

0.00

0.00

0.00

256,892.24

0.00

 

B

10/01/21 - 10/30/21

30

0.00

295,543.67

0.00

295,543.67

0.00

0.00

0.00

295,543.67

0.00

 

C

10/01/21 - 10/30/21

30

0.00

214,378.55

0.00

214,378.55

0.00

0.00

0.00

214,378.55

0.00

 

X-C

10/01/21 - 10/30/21

30

0.00

12,312.50

0.00

12,312.50

0.00

0.00

0.00

12,312.50

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

78,392.55

0.00

78,392.55

0.00

0.00

0.00

78,392.55

0.00

 

D

10/01/21 - 10/30/21

30

336,253.41

252,210.06

0.00

252,210.06

44,971.61

0.00

0.00

207,238.45

382,659.98

 

E

10/01/21 - 10/30/21

30

1,339,349.36

113,792.53

0.00

113,792.53

113,792.53

0.00

0.00

0.00

1,458,299.52

 

F

10/01/21 - 10/30/21

30

1,148,269.40

49,758.21

0.00

49,758.21

49,758.21

0.00

0.00

0.00

1,201,543.22

 

G

10/01/21 - 10/30/21

30

1,095,726.80

36,188.90

0.00

36,188.90

36,188.90

0.00

0.00

0.00

1,135,270.45

 

H

10/01/21 - 10/30/21

30

3,559,116.94

113,092.95

0.00

113,092.95

113,092.95

0.00

0.00

0.00

3,683,106.72

 

Totals

 

 

7,478,715.91

3,149,212.92

0.00

3,149,212.92

357,804.20

0.00

0.00

2,791,408.72

7,860,879.89

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 28

 


 

 

                       

 

 

 

 

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-S (Cert)

36252WBB3

4.258000%

72,398,000.00

72,398,000.00

0.00

256,892.24

0.00

 

0.00

256,892.24

72,398,000.00

A-S (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

B (Cert)

36252WBC1

4.529000%

78,307,000.00

78,307,000.00

0.00

295,543.67

0.00

 

0.00

295,543.67

78,307,000.00

B (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

C (Cert)

36252WBE7

5.121016%

50,235,000.00

50,235,000.00

0.00

214,378.55

0.00

 

0.00

214,378.55

50,235,000.00

C (PEZ)

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Regular Interest Total

 

 

200,940,000.03

200,940,000.00

0.00

766,814.46

0.00

 

0.00

766,814.46

200,940,000.00

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

PEZ

36252WBD9

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,946,745.90

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

3,165,850.30

Master Servicing Fee

13,650.74

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

0.00

Interest Adjustments

0.00

Trustee Fee

1,906.37

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

317.73

ARD Interest

0.00

Operating Advisor Fee

0.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

762.55

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

Total Fees

16,637.38

Total Interest Collected

3,165,850.30

 

 

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

1,155,337.18

Reimbursement for Interest on Advances

16.13

Unscheduled Principal Collections

 

ASER Amount

328,450.94

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

29,337.13

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

1,155,337.18

Total Expenses/Reimbursements

357,804.20

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,791,408.72

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,155,337.18

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,946,745.90

Total Funds Collected

4,321,187.48

Total Funds Distributed

4,321,187.48

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

737,950,275.03

737,950,275.03

Beginning Certificate Balance

737,950,274.28

(-) Scheduled Principal Collections

1,155,337.18

1,155,337.18

(-) Principal Distributions

1,155,337.18

(-) 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

736,794,937.85

736,794,937.85

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

742,400,999.06

742,400,999.06

Ending Certificate Balance

736,794,937.10

Ending Actual Collateral Balance

741,539,558.57

741,539,558.57

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.75)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.75)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.12%

 

 

 

 

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 Computershare. 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

14

148,950,271.29

20.22%

28

5.0935

NAP

Defeased

14

148,950,271.29

20.22%

28

5.0935

NAP

 

3,000,000 or less

1

2,362,684.93

0.32%

28

5.1300

2.040000

1.30 or less

12

278,785,480.71

37.84%

27

4.8781

1.095160

3,000,001 to 5,000,000

9

34,414,727.88

4.67%

28

5.2818

2.085542

1.31-1.40

3

53,830,184.08

7.31%

27

5.2196

1.349296

5,000,001 to 10,000,000

14

98,674,127.33

13.39%

28

4.9980

1.547226

1.41-1.50

2

19,197,314.23

2.61%

28

4.8353

1.464998

10,000,001 to 15,000,000

4

51,701,011.67

7.02%

28

4.9392

1.863522

1.51-1.60

5

92,581,989.55

12.57%

28

4.9201

1.549783

15,000,001 to 20,000,000

3

52,799,602.92

7.17%

27

5.1480

1.527717

1.61-1.70

2

8,625,180.33

1.17%

28

4.9496

1.692886

20,000,001 to 25,000,000

3

69,197,071.31

9.39%

29

4.8497

1.393448

1.71-1.80

1

3,985,359.30

0.54%

28

5.1700

1.710000

25,000,001 to 30,000,000

2

51,967,153.93

7.05%

28

4.9389

1.915344

1.81-1.90

1

5,851,584.85

0.79%

27

5.3100

1.850000

30,000,001 to 80,000,000

4

226,728,286.59

30.77%

27

4.8760

1.185881

1.91-2.20

6

59,181,716.13

8.03%

28

5.0495

2.062849

80,000,001 to 100,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.21 or greater

8

65,805,857.38

8.93%

28

5.0080

2.541190

 

100,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

54

736,794,937.85

100.00%

27

4.9820

1.463975

 

Totals

54

736,794,937.85

100.00%

27

4.9820

1.463975

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

24

148,950,271.29

20.22%

28

5.0935

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

24

148,950,271.29

20.22%

28

5.0935

NAP

California

2

35,602,274.24

4.83%

29

4.7898

2.190290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

6

68,667,559.67

9.32%

29

4.9651

0.857663

Colorado

1

4,000,000.00

0.54%

26

4.8900

2.450000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

3

133,058,102.59

18.06%

26

5.0555

1.342940

Connecticut

1

22,607,111.10

3.07%

28

4.6900

1.530000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

1

3,068,088.86

0.42%

29

5.1300

1.680000

Delaware

1

34,807,097.22

4.72%

28

4.9900

1.540000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

9

76,786,187.05

10.42%

28

5.0027

1.778701

Florida

2

19,645,198.76

2.67%

27

5.1761

1.580474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

10

138,444,585.90

18.79%

27

4.8658

1.416341

Georgia

4

14,960,001.83

2.03%

27

5.1901

1.144843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

14

131,099,747.19

17.79%

28

4.9279

1.774912

Indiana

4

11,329,788.20

1.54%

27

5.0717

2.008141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

6

36,720,395.29

4.98%

27

4.8698

1.715987

Louisiana

1

3,778,726.72

0.51%

28

5.2100

1.250000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

73

736,794,937.85

100.00%

27

4.9820

1.463975

Michigan

5

37,530,252.37

5.09%

28

5.0674

2.259976

 

 

 

 

 

 

 

 

Missouri

1

6,247,130.45

0.85%

29

5.2900

1.510000

 

 

 

 

 

 

 

 

New York

1

18,426,057.86

2.50%

26

5.4200

1.330000

 

 

 

 

 

 

 

 

North Carolina

2

14,994,063.76

2.04%

28

4.9570

1.467129

 

 

 

 

 

 

 

 

Ohio

2

88,825,955.13

12.06%

25

5.0020

1.226560

 

 

 

 

 

 

 

 

Oklahoma

3

24,008,582.74

3.26%

29

4.8870

1.080000

 

 

 

 

 

 

 

 

Oregon

1

3,159,228.37

0.43%

28

5.2500

2.220000

 

 

 

 

 

 

 

 

Pennsylvania

2

25,227,533.62

3.42%

28

5.0279

2.033343

 

 

 

 

 

 

 

 

South Carolina

1

5,104,665.15

0.69%

28

4.8095

0.930000

 

 

 

 

 

 

 

 

Tennessee

5

25,967,153.93

3.52%

27

5.1500

1.370000

 

 

 

 

 

 

 

 

Texas

7

148,009,106.35

20.09%

28

4.8153

1.228785

 

 

 

 

 

 

 

 

West Virginia

1

22,581,377.47

3.06%

29

4.9700

1.590000

 

 

 

 

 

 

 

 

Wisconsin

1

6,339,273.31

0.86%

28

4.8150

1.570000

 

 

 

 

 

 

 

 

Wyoming

1

14,694,087.97

1.99%

27

4.7300

1.190000

 

 

 

 

 

 

 

 

Totals

73

736,794,937.85

100.00%

27

4.9820

1.463975

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

14

148,950,271.29

20.22%

28

5.0935

NAP

Defeased

14

148,950,271.29

20.22%

28

5.0935

NAP

 

4.750% or less

5

149,441,920.97

20.28%

27

4.6798

1.459879

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% to 5.000%

12

252,472,369.62

34.27%

27

4.9646

1.328831

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% to 5.250%

17

142,390,773.79

19.33%

27

5.0781

1.675694

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.251% to 5.500%

5

39,117,327.75

5.31%

27

5.3854

1.653708

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.501% to 5.750%

0

0.00

0.00%

0

0.0000

0.000000

49 months or greater

40

587,844,666.56

79.78%

27

4.9537

1.481860

 

5.751% or greater

1

4,422,274.43

0.60%

26

5.7650

3.200000

Totals

54

736,794,937.85

100.00%

27

4.9820

1.463975

 

Totals

54

736,794,937.85

100.00%

27

4.9820

1.463975

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

14

148,950,271.29

20.22%

28

5.0935

NAP

Defeased

14

148,950,271.29

20.22%

28

5.0935

NAP

 

60 months or less

40

587,844,666.56

79.78%

27

4.9537

1.481860

Interest Only

2

30,000,000.00

4.07%

29

4.7496

2.458667

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

38

557,844,666.56

75.71%

27

4.9647

1.429329

 

Totals

54

736,794,937.85

100.00%

27

4.9820

1.463975

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

54

736,794,937.85

100.00%

27

4.9820

1.463975

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

14

148,950,271.29

20.22%

28

5.0935

NAP

 

 

 

          None

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

36

443,478,142.61

60.19%

27

5.0064

1.607490

 

 

 

 

 

 

13 to 24 months

2

43,812,259.30

5.95%

28

4.9932

1.010227

 

 

 

 

 

 

25 months or greater

2

100,554,264.65

13.65%

27

4.7039

1.133287

 

 

 

 

 

 

Totals

54

736,794,937.85

100.00%

27

4.9820

1.463975

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

2

10085524

1

MU

Beavercreek

OH

Actual/360

5.000%

344,288.58

138,850.88

0.00

N/A

12/01/23

--

79,963,798.39

79,824,947.51

10/01/21

4

10085526

1

OF

Houston

TX

Actual/360

4.646%

306,693.68

105,647.97

0.00

N/A

02/06/24

--

76,651,329.88

76,545,681.91

02/06/19

6

10085528

1

LO

Houston

TX

Actual/360

4.980%

152,732.49

65,256.70

0.00

N/A

04/06/24

--

35,615,816.65

35,550,559.95

07/06/20

7

10085529

1

MU

Wilmington

DE

Actual/360

4.990%

149,784.57

51,294.42

0.00

N/A

03/06/24

--

34,858,391.64

34,807,097.22

10/06/21

9

10085531

1

SS

Various

Various

Actual/360

5.220%

117,970.75

47,133.36

0.00

N/A

01/06/24

--

26,244,883.67

26,197,750.31

11/06/21

10

10084814

1

MF

Miami

FL

Actual/360

4.790%

117,083.08

37,514.94

0.00

N/A

04/05/24

--

28,385,687.52

28,348,172.58

11/05/21

11

10085532

1

LO

Various

OK

Actual/360

4.887%

101,034.12

0.00

0.00

N/A

04/06/24

--

24,008,582.74

24,008,582.74

07/06/21

12

10086067

1

OF

Various

TN

Actual/360

5.150%

115,335.75

40,281.72

0.00

N/A

02/06/24

--

26,007,435.65

25,967,153.93

11/01/21

14

10085534

1

RT

Fullerton

CA

Actual/360

4.728%

105,854.67

0.00

0.00

N/A

04/06/24

--

26,000,000.00

26,000,000.00

11/06/21

15

10085535

1

RT

Sebring

FL

Actual/360

4.898%

89,708.73

39,751.52

0.00

N/A

03/06/24

--

21,271,645.53

21,231,894.01

11/06/21

16

10084827

1

MF

Morgantown

WV

Actual/360

4.970%

96,784.19

33,218.29

0.00

N/A

04/05/24

--

22,614,595.76

22,581,377.47

11/01/21

17

10085536

1

MF

Canton

GA

Actual/360

5.106%

92,984.59

38,491.05

0.00

N/A

02/06/24

--

21,150,152.50

21,111,661.45

11/01/21

18

10085537

1

SS

Norwalk

CT

Actual/360

4.690%

91,434.18

32,894.68

0.00

N/A

03/06/24

--

22,640,005.78

22,607,111.10

11/06/21

19

10085538

1

OF

Ann Arbor

MI

Actual/360

5.000%

82,589.62

31,484.97

0.00

N/A

03/06/24

--

19,182,105.70

19,150,620.73

11/01/21

20

10085539

1

MU

Bronx

NY

Actual/360

5.420%

86,148.02

32,035.75

0.00

N/A

01/06/24

--

18,458,093.61

18,426,057.86

11/06/21

21

10083606

1

MF

Casper

WY

Actual/360

4.730%

59,965.96

28,509.27

0.00

N/A

02/05/24

--

14,722,597.24

14,694,087.97

11/01/21

22

10085540

1

RT

Orlando

FL

Actual/360

5.005%

65,713.23

24,255.58

0.00

N/A

02/06/24

--

15,247,179.91

15,222,924.33

11/06/21

25

10085543

1

RT

Hermitage

PA

Actual/360

5.048%

58,570.51

24,552.38

0.00

N/A

03/06/24

--

13,474,121.91

13,449,569.53

11/06/21

27

10085545

1

IN

Various

SC

Actual/360

5.256%

51,457.65

31,291.46

0.00

N/A

02/06/24

--

11,368,261.96

11,336,970.50

11/06/21

28

10085546

1

MF

Houston

TX

Actual/360

5.010%

50,911.62

21,641.83

0.00

N/A

03/06/24

--

11,801,031.91

11,779,390.08

11/06/21

29

10085547

1

RT

Dickson City

PA

Actual/360

5.005%

50,854.73

21,657.45

0.00

N/A

03/06/24

--

11,799,621.54

11,777,964.09

11/06/21

30

10085548

1

RT

Mooresville

NC

Actual/360

5.020%

40,863.25

16,034.97

0.00

N/A

03/06/24

--

9,453,007.26

9,436,972.29

11/06/21

31

10085549

1

MF

College Station

TX

Actual/360

4.713%

39,005.75

15,017.00

0.00

N/A

02/06/24

--

9,610,056.99

9,595,039.99

11/06/21

32

10085550

1

RT

Vacaville

CA

Actual/360

4.957%

41,048.36

14,241.00

0.00

N/A

03/06/24

--

9,616,515.24

9,602,274.24

11/06/21

33

10085551

1

RT

Colerain Township

OH

Actual/360

5.020%

38,973.47

14,830.99

0.00

N/A

02/06/24

--

9,015,838.61

9,001,007.62

11/06/21

34

10085552

1

SS

Various

IN

Actual/360

5.050%

35,993.43

15,295.32

0.00

N/A

01/06/24

--

8,276,994.67

8,261,699.35

11/06/21

36

10085554

1

RT

Madison

WI

Actual/360

4.815%

26,334.10

12,032.69

0.00

N/A

03/06/24

--

6,351,306.00

6,339,273.31

10/06/21

37

10085555

1

OF

Livonia

MI

Actual/360

5.200%

28,506.10

11,304.44

0.00

N/A

03/06/24

--

6,366,125.82

6,354,821.38

10/06/21

 

 

 

 

© Copyright 2021 Computershare. 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

38

10085556

1

RT

Columbia

MD

Actual/360

5.109%

28,882.26

10,247.74

0.00

N/A

02/06/24

--

6,565,662.67

6,555,414.93

11/06/21

39

10085557

1

OF

Olivette

 

MO

Actual/360

5.290%

28,506.96

10,875.59

0.00

N/A

04/06/24

--

6,258,006.04

6,247,130.45

11/06/21

40

10085558

1

MF

Aberdeen

MD

Actual/360

5.180%

28,562.23

9,789.09

0.00

N/A

03/06/24

--

6,403,290.63

6,393,501.54

11/06/21

41

10085559

1

LO

Brunswick

GA

Actual/360

5.113%

25,166.45

16,010.11

0.00

N/A

02/06/24

--

5,715,931.48

5,699,921.37

11/06/21

42

10085560

1

LO

Orlando

 

FL

Actual/360

4.935%

24,033.36

16,042.48

0.00

N/A

03/06/24

--

5,655,461.90

5,639,419.42

11/06/21

43

10085561

1

SS

Macon

 

GA

Actual/360

5.310%

26,803.49

10,304.56

0.00

N/A

02/06/24

--

5,861,889.41

5,851,584.85

11/06/21

44

10085562

1

RT

Lansing

 

MI

Actual/360

5.048%

24,721.32

10,363.02

0.00

N/A

03/06/24

--

5,687,129.05

5,676,766.03

11/06/21

45

10085563

1

RT

Richmond

TX

Actual/360

4.890%

25,074.72

8,932.42

0.00

N/A

03/06/24

--

5,954,812.25

5,945,879.83

11/06/21

46

10085564

1

MH

Lexington

KY

Actual/360

5.430%

26,416.95

9,640.96

0.00

N/A

03/06/24

--

5,649,677.22

5,640,036.26

11/06/21

47

10085565

1

RT

Fayetteville

NC

Actual/360

4.850%

23,252.37

10,486.93

0.00

N/A

03/06/24

--

5,567,578.40

5,557,091.47

11/01/21

48

10085566

1

RT

Simpsonville

SC

Actual/360

4.809%

21,175.70

8,369.04

0.00

N/A

03/06/24

--

5,113,034.19

5,104,665.15

11/06/21

49

10085567

1

MH

Lakeland

FL

Actual/360

5.530%

21,381.99

7,528.90

0.00

N/A

03/06/24

--

4,490,180.56

4,482,651.66

11/06/21

50

10085568

1

MF

Austin

 

TX

Actual/360

5.500%

20,937.54

7,451.91

0.00

N/A

03/06/24

--

4,420,829.00

4,413,377.09

10/06/21

51

10085569

1

MF

Lakeland

FL

Actual/360

5.765%

21,989.45

7,236.85

0.00

N/A

01/06/24

--

4,429,511.28

4,422,274.43

10/06/21

52

10085570

1

OF

Edinburg

TX

Actual/360

5.360%

19,322.60

7,231.63

0.00

N/A

03/06/24

--

4,186,409.13

4,179,177.50

11/06/21

53

10085571

1

RT

Royal Oak

MI

Actual/360

5.170%

17,774.32

7,125.97

0.00

N/A

03/06/24

--

3,992,485.27

3,985,359.30

11/01/21

54

10085572

1

MF

Bossier City

LA

Actual/360

5.210%

16,982.94

6,710.37

0.00

N/A

03/06/24

--

3,785,437.09

3,778,726.72

10/06/21

55

10085573

1

LO

Columbus

GA

Actual/360

5.113%

15,049.29

9,573.88

0.00

N/A

02/06/24

--

3,418,069.49

3,408,495.61

11/06/21

56

10085574

1

RT

Colorado Springs

CO

Actual/360

4.890%

16,843.33

0.00

0.00

N/A

01/06/24

--

4,000,000.00

4,000,000.00

11/06/21

57

10085575

1

MF

Baltimore

MD

Actual/360

5.130%

15,746.44

5,500.55

0.00

N/A

03/06/24

--

3,564,560.03

3,559,059.48

11/06/21

58

10085576

1

SS

Spring Hill

FL

Actual/360

5.320%

15,135.27

5,797.87

0.00

N/A

02/06/24

--

3,303,842.81

3,298,044.94

11/06/21

59

10085577

1

MH

Palmetto

FL

Actual/360

5.525%

15,551.95

5,485.85

0.00

N/A

03/06/24

--

3,268,836.86

3,263,351.01

11/06/21

60

10085578

1

MF

Portland

OR

Actual/360

5.250%

14,307.53

5,571.80

0.00

N/A

03/06/24

--

3,164,800.17

3,159,228.37

10/06/21

61

10085579

1

MH

Warsaw

 

IN

Actual/360

5.130%

13,577.54

5,490.27

0.00

N/A

04/06/24

--

3,073,579.13

3,068,088.86

11/06/21

62

10085580

1

MF

Farmington Hills

MI

Actual/360

5.130%

10,455.95

4,253.51

0.00

N/A

03/06/24

--

2,366,938.44

2,362,684.93

11/01/21

63

10085581

1

MH

Sartell

 

MN

Actual/360

5.860%

9,573.17

4,795.25

0.00

N/A

03/06/24

--

1,897,138.45

1,892,343.20

11/06/21

Totals

 

 

 

 

 

 

 

 

3,165,850.30

1,155,337.18

0.00

 

 

 

737,950,275.03

736,794,937.85

 

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 Computershare. 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

2

1

12,001,273.95

3,041,382.39

01/01/21

03/31/21

--

0.00

0.00

482,333.82

482,333.82

0.00

0.00

 

4

1

0.00

3,678,441.85

01/01/18

09/30/18

04/06/21

67,279,678.87

5,946,022.99

142,706.76

7,615,419.27

444,319.85

0.00

 

6

1

0.00

0.00

--

--

06/07/21

14,144,652.10

660,929.85

156,833.62

2,816,428.05

0.00

0.00

 

7

1

3,348,014.51

1,935,452.87

01/01/21

06/30/21

--

0.00

0.00

200,727.79

200,727.79

0.00

0.00

 

9

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

10

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

11

1

0.00

2,521,215.98

07/01/18

06/30/19

--

0.00

0.00

100,740.55

399,917.56

0.00

0.00

 

12

1

2,805,191.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

3,080,162.90

1,617,831.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

15

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

16

1

1,893,284.94

650,760.54

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

17

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

18

1

2,174,835.90

1,157,347.19

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

19

1

3,064,920.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

20

1

1,964,667.39

966,482.05

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

1,258,500.46

650,569.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

1,264,655.10

615,688.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

25

1

1,741,071.33

1,076,203.20

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

27

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

1

2,438,547.42

1,134,443.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

29

1

1,291,547.65

954,859.54

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

30

1

1,061,879.90

729,377.28

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

942,720.10

520,484.61

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

32

1

1,006,192.66

501,681.75

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

6,699.89

0.00

 

33

1

696,770.11

315,256.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

34

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

36

1

830,472.57

204,035.60

01/01/21

03/31/21

--

0.00

0.00

38,302.81

38,302.81

27,642.39

0.00

 

37

1

1,035,955.74

594,810.83

01/01/21

06/30/21

--

0.00

0.00

39,746.40

39,746.40

0.00

0.00

 

 

 

 

 

© Copyright 2021 Computershare. 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

38

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

39

1

895,435.35

421,162.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

40

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

41

1

209,144.66

281,283.93

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

42

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

43

1

678,952.36

418,488.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

44

1

1,357,733.08

778,815.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

45

1

288,809.17

215,605.92

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

46

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

47

1

740,466.79

388,211.91

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

48

1

483,698.00

268,003.71

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

49

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

50

1

794,327.86

442,118.82

01/01/21

06/30/21

--

0.00

0.00

28,344.91

28,344.91

0.00

0.00

 

51

1

1,006,281.39

582,213.61

01/01/21

06/30/21

--

0.00

0.00

29,181.67

29,181.67

6,285.86

0.00

 

52

1

877,817.32

383,271.55

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

53

1

529,504.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

54

1

374,062.39

199,511.79

01/01/21

06/30/21

--

0.00

0.00

23,655.17

23,655.17

0.00

0.00

 

55

1

189,297.82

431,919.31

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

56

1

635,776.69

261,498.59

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.01

0.00

 

57

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

58

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

59

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

60

1

553,078.77

275,333.73

01/01/21

06/30/21

--

0.00

0.00

19,847.45

19,847.45

0.00

0.00

 

61

1

391,302.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

62

1

378,676.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

63

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

 

54,285,030.35

28,213,764.80

 

 

 

81,424,330.97

6,606,952.84

1,262,420.95

11,693,904.90

484,948.00

0.00

 

 

 

 

 

© Copyright 2021 Computershare. 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

 

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/15/21

0

0.00

0

0.00

3

136,104,824.60

0

0.00

 

2

112,096,241.86

0

0.00

0

0.00

0

0.00

4.981959%

4.955779%

27

10/13/21

0

0.00

1

24,008,582.74

2

112,267,146.53

0

0.00

 

2

112,267,146.53

0

0.00

0

0.00

0

0.00

4.982004%

4.955822%

28

09/13/21

1

24,008,582.74

0

0.00

2

112,452,135.67

0

0.00

 

2

112,452,135.67

1

24,008,582.74

0

0.00

0

0.00

4.982052%

4.955868%

29

08/12/21

1

23,941,989.52

0

0.00

2

112,621,583.53

0

0.00

 

2

112,621,583.53

0

0.00

0

0.00

0

0.00

4.982104%

4.955918%

30

07/12/21

0

0.00

0

0.00

2

112,790,337.69

0

0.00

 

2

112,790,337.69

0

0.00

0

0.00

0

0.00

4.982140%

4.955952%

31

06/11/21

0

0.00

0

0.00

2

112,973,253.95

0

0.00

 

2

112,973,253.95

0

0.00

0

0.00

0

0.00

4.982177%

4.955989%

32

05/12/21

1

24,144,174.43

0

0.00

2

113,140,568.61

0

0.00

 

2

113,140,568.61

0

0.00

0

0.00

0

0.00

4.982212%

4.956023%

33

04/12/21

1

24,213,193.54

0

0.00

2

113,322,097.34

0

0.00

 

2

113,322,097.34

1

80,817,554.43

0

0.00

1

19,264,646.59

4.982248%

4.956059%

34

03/12/21

2

105,230,800.16

0

0.00

2

113,487,984.09

0

0.00

 

1

77,408,496.10

0

0.00

0

0.00

0

0.00

4.983736%

4.957835%

34

02/12/21

1

81,119,823.39

0

0.00

2

113,698,037.70

0

0.00

 

1

77,540,610.29

0

0.00

0

0.00

0

0.00

4.983776%

4.957874%

35

01/12/21

2

105,671,700.01

0

0.00

2

113,862,386.03

0

0.00

 

1

77,642,293.26

0

0.00

0

0.00

0

0.00

4.983808%

4.957905%

36

12/11/20

2

105,869,024.20

0

0.00

2

114,026,061.55

0

0.00

 

1

77,743,571.00

0

0.00

0

0.00

1

46,756,079.91

4.984401%

4.958610%

37

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

2

10085524

10/01/21

0

B

482,333.82

482,333.82

0.00

 

79,963,798.39

 

 

 

 

 

 

4

10085526

02/06/19

32

3

142,706.76

7,615,419.27

1,147,778.62

 

80,000,000.00

10/18/18

7

 

 

 

05/07/19

6

10085528

07/06/20

15

3

156,833.62

2,816,428.05

4,447,431.00

 

36,600,409.20

05/11/20

7

 

 

 

03/17/21

7

10085529

10/06/21

0

B

200,727.79

200,727.79

0.00

 

34,858,391.64

 

 

 

 

 

 

11

10085532

07/06/21

3

3

100,740.55

399,917.56

103,187.20

 

24,008,582.74

10/18/19

1

 

 

 

 

36

10085554

10/06/21

0

B

38,302.81

38,302.81

27,642.39

 

6,351,306.01

 

 

 

 

 

 

37

10085555

10/06/21

0

B

39,746.40

39,746.40

0.00

 

6,366,125.82

 

 

 

 

 

 

50

10085568

10/06/21

0

B

28,344.91

28,344.91

0.00

 

4,420,829.00

 

 

 

 

 

 

51

10085569

10/06/21

0

B

29,181.67

29,181.67

6,285.86

 

4,429,511.28

 

 

 

 

 

 

54

10085572

10/06/21

0

B

23,655.17

23,655.17

0.00

 

3,785,437.09

 

 

 

 

 

 

60

10085578

10/06/21

0

B

19,847.45

19,847.45

0.00

 

3,164,800.17

 

 

 

 

 

 

Totals

 

 

 

 

1,262,420.95

11,693,904.90

5,732,325.07

             283,949,191.34

 

 

 

 

 

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 Computershare. 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

 

736,794,938

600,690,113

24,008,583

112,096,242

 

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

 

 

Nov-21

736,794,938

600,690,113

0

0

24,008,583

112,096,242

 

Oct-21

737,950,275

601,674,546

0

24,008,583

0

 

112,267,147

 

Sep-21

739,195,321

602,734,603

24,008,583

0

35,685,710

76,766,426

 

Aug-21

740,273,753

603,710,180

23,941,990

0

35,750,390

76,871,194

 

Jul-21

741,480,452

628,690,114

0

0

35,814,793

76,975,545

 

Jun-21

742,780,389

629,807,135

0

0

35,883,864

77,089,390

 

May-21

743,976,334

606,691,591

24,144,174

0

35,947,698

77,192,871

 

Apr-21

745,265,907

607,730,616

24,213,194

0

36,016,220

77,305,878

 

Mar-21

765,740,188

527,732,405

105,230,800

0

55,368,487

77,408,496

 

Feb-21

767,250,092

553,110,906

81,119,823

0

55,478,753

77,540,610

 

Jan-21

768,448,058

529,568,539

105,671,700

0

55,565,525

77,642,293

 

Dec-20

777,421,387

557,526,301

105,869,024

0

36,282,491

77,743,571

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

4

10085526

76,545,681.91

80,000,000.00

25,175,000.00

12/22/20

3,265,187.35

1.15000

09/30/18

02/06/24

268

6

10085528

35,550,559.95

36,600,409.20

27,600,000.00

04/20/21

1,948,850.90

0.75000

12/31/19

04/06/24

268

11

10085532

24,008,582.74

24,008,582.74

11,600,000.00

04/01/20

2,165,860.98

1.08000

06/30/19

04/06/24

208

Totals

 

136,104,824.60

140,608,991.94

64,375,000.00

 

7,379,899.23

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

 

4

10085526

OF

TX

10/18/18

7

 

 

 

 

 

 

 

6

10085528

LO

TX

05/11/20

7

 

 

 

 

 

 

 

11

10085532

LO

OK

10/18/19

1

 

 

 

 

 

 

 

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 Computershare. 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

10085524

1                                 0.00

5.00000%

           0.00

5.00000%

8

08/25/20

08/25/20

08/25/20

11

10085532

1                                 0.00

4.88700%

           0.00

4.88700%

9

08/06/21

08/06/21

08/19/21

11

10085532

1                                 0.00

4.88700%

           0.00

4.88700%

9

08/19/21

08/06/21

08/19/21

Totals

 

                                           0.00

 

           0.00

 

 

 

 

 

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 Computershare. 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

5

10085527           12/11/20

46,820,305.96

64,500,000.00

681,714.36

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

0.00

 

Cumulative Totals

46,820,305.96

64,500,000.00

681,714.36

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. 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

5

10085527

12/28/20

   0.00

   0.00

0.00

     0.00

0.00

   0.00

0.00

0.00

        0.00

Current Period Totals

 

  0.00

   0.00

0.00

     0.00

0.00

   0.00

0.00

0.00

        0.00

Cumulative Totals

 

  0.00

  0.00

0.00

     0.00

0.00

   0.00

0.00

0.00

        0.00

 

 

 

 

© Copyright 2021 Computershare. 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)

4

0.00

0.00

16,501.33

0.00

0.00

268,037.56

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

0.00

7,667.29

0.00

0.00

60,413.38

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

0.00

5,168.51

0.00

0.00

0.00

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

16.13

0.00

0.00

0.00

Total

0.00

0.00

29,337.13

0.00

0.00

328,450.94

0.00

0.00

16.13

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

357,804.20

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28