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:  333-171508-08

Central Index Key Number of issuing entity:  0001581653

GS Mortgage Securities Trust 2013-GCJ14
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-171508

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):  0001555524

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC)
(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):  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)

38-3913698
38-3913699
38-7103169
(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  

     

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 November 15, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2013-GCJ14.

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 2013-GCJ14 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

9.66%

2

$20,854.52

No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2013-GCJ14 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.

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC) ("LCM"), one of the sponsors, has filed a Form ABS-15G on February 8, 2021. The CIK number of LCM is 0001555524. There is no new activity to report at this time.

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.

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 6. Significant Obligors of Pool Assets.

The 11 West 42nd Street loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the Prospectus Supplement for GS Mortgage Securities Trust 2013-GCJ14. In accordance with Item 1112(b) of Regulation AB, the most recent unaudited net operating income of the significant obligor was $10,446,372.74, a year-to-date figure for the period of January 1, 2021 through June 30, 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 GS Mortgage Securities Trust 2013-GCJ14, 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

 

 


gsm13g14_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 2013-GCJ14

 

           

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

 

Delete

 

 

Certificate Interest Reconciliation Detail

4

 

, | ,

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Additional Information

6

 

 

 

 

 

 

 

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

 

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)

14-16

Operating Advisor

Pentalpha Surveillance LLC

 

 

Mortgage Loan Detail (Part 2)

17-19

 

Don Simon

(203) 660-6100

 

Principal Prepayment Detail

20

 

PO Box 4839, | Greenwich, CT 06831

 

 

Historical Detail

21

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Delinquency Loan Detail

22

 

Corporate Trust Services (CMBS)

 

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

Collateral Stratification and Historical Detail

23

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 1

24

 

 

 

 

 

 

Trustee

Deutsche Bank Trust Company Americas

 

 

Specially Serviced Loan Detail - Part 2

25

 

Karlene Benvenuto

 

karlene.benvenuto@db.com

Modified Loan Detail

26

 

1761 East St. Andrew Place, | Santa Ana, CA 92705

 

 

Historical Liquidated Loan Detail

27

Controlling Class

Waterfall Asset Management, LLC

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

Representative

 

 

 

 

 

 

-

 

 

Interest Shortfall Detail - Collateral Level

29

 

 

 

 

 

 

 

, | ,

 

 

Supplemental Notes

30

 

 

 

 

 

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 30

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

PEZ

36198FAR3

0.000000%

0.03

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

A-1

36198FAA0

1.217000%

81,916,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

36198FAB8

2.995000%

77,951,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

36198FAC6

3.526000%

36,331,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

36198FAD4

3.955000%

165,000,000.00

162,082,395.73

0.00

534,196.56

0.00

0.00

534,196.56

162,082,395.73

38.30%

30.00%

A-5

36198FAE2

4.243000%

406,475,000.00

406,475,000.00

0.00

1,437,227.85

0.00

0.00

1,437,227.85

406,475,000.00

38.30%

30.00%

A-AB

36198FAF9

3.817000%

102,192,000.00

33,799,733.22

1,832,951.43

107,511.32

0.00

0.00

1,940,462.75

31,966,781.79

38.30%

30.00%

A-S

36198FAM4

4.507000%

99,413,000.00

99,413,000.00

0.00

373,378.66

0.00

0.00

373,378.66

99,413,000.00

28.08%

22.00%

B

36198FAP7

4.896096%

80,773,000.00

80,773,000.00

0.00

329,560.28

0.00

0.00

329,560.28

80,773,000.00

19.79%

15.50%

C

36198FAT9

4.896096%

46,600,000.00

46,600,000.00

0.00

190,131.71

0.00

0.00

190,131.71

46,600,000.00

15.00%

11.75%

D

36198FAV4

4.896096%

51,260,000.00

51,260,000.00

0.00

209,144.88

0.00

0.00

209,144.88

51,260,000.00

9.73%

7.63%

E

36198FAX0

4.896096%

10,873,000.00

10,873,000.00

0.00

44,362.71

0.00

0.00

44,362.71

10,873,000.00

8.61%

6.75%

F

36198FAZ5

4.896096%

21,747,000.00

21,747,000.00

0.00

88,729.49

0.00

0.00

88,729.49

21,747,000.00

6.38%

5.00%

G*

36198FBB7

4.250000%

24,853,000.00

24,853,000.00

0.00

88,021.04

0.00

0.00

88,021.04

24,853,000.00

3.83%

3.00%

H

36198FBD3

4.250000%

37,280,619.00

37,238,910.33

0.00

21,120.47

0.00

0.00

21,120.47

37,238,910.33

0.00%

0.00%

R

36198FBF8

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Q

NA

0.000000%

100.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,242,664,720.03

975,115,039.28

1,832,951.43

3,423,384.97

0.00

0.00

5,256,336.40

973,282,087.85

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

36198FAG7

0.702732%

969,278,000.00

701,770,128.95

0.00

410,963.64

0.00

0.00

410,963.64

699,937,177.52

 

 

X-C

36198FAK8

0.646096%

62,133,619.00

62,091,910.33

0.00

33,431.09

0.00

0.00

33,431.09

62,091,910.33

 

 

Notional SubTotal

 

1,031,411,619.00

763,862,039.28

0.00

444,394.73

0.00

0.00

444,394.73

762,029,087.85

 

 

 

Deal Distribution Total

 

 

 

1,832,951.43

3,867,779.70

0.00

0.00

5,700,731.13

 

 

 

 

*

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 30

 


 
 

 

                     

 

 

 

 

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

 

 

 

 

 

 

 

 

 

PEZ

36198FAR3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-1

36198FAA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

36198FAB8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

36198FAC6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

36198FAD4

982.31754988

0.00000000

3.23755491

0.00000000

0.00000000

0.00000000

0.00000000

3.23755491

982.31754988

A-5

36198FAE2

1,000.00000000

0.00000000

3.53583332

0.00000000

0.00000000

0.00000000

0.00000000

3.53583332

1,000.00000000

A-AB

36198FAF9

330.74735028

17.93634952

1.05205222

0.00000000

0.00000000

0.00000000

0.00000000

18.98840173

312.81100076

A-S

36198FAM4

1,000.00000000

0.00000000

3.75583334

0.00000000

0.00000000

0.00000000

0.00000000

3.75583334

1,000.00000000

B

36198FAP7

1,000.00000000

0.00000000

4.08007973

0.00000000

0.00000000

0.00000000

0.00000000

4.08007973

1,000.00000000

C

36198FAT9

1,000.00000000

0.00000000

4.08007961

0.00000000

0.00000000

0.00000000

0.00000000

4.08007961

1,000.00000000

D

36198FAV4

1,000.00000000

0.00000000

4.08007959

0.00000000

0.00000000

0.00000000

0.00000000

4.08007959

1,000.00000000

E

36198FAX0

1,000.00000000

0.00000000

4.08008001

0.00000000

0.00000000

0.00000000

0.00000000

4.08008001

1,000.00000000

F

36198FAZ5

1,000.00000000

0.00000000

4.08007955

0.00000000

0.00000000

0.00000000

0.00000000

4.08007955

1,000.00000000

G

36198FBB7

1,000.00000000

0.00000000

3.54166660

0.00000000

0.00000000

0.00000000

0.00000000

3.54166660

1,000.00000000

H

36198FBD3

998.88122378

0.00000000

0.56652681

2.97117760

54.22546417

0.00000000

0.00000000

0.56652681

998.88122378

R

36198FBF8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Q

NA

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

36198FAG7

724.01326446

0.00000000

0.42398944

0.00000000

0.00000000

0.00000000

0.00000000

0.42398944

722.12221625

X-C

36198FAK8

999.32872621

0.00000000

0.53805155

0.00000000

0.00000000

0.00000000

0.00000000

0.53805155

999.32872621

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 3 of 30

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

PEZ

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

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

534,196.56

0.00

534,196.56

0.00

0.00

0.00

534,196.56

0.00

 

A-5

10/01/21 - 10/30/21

30

0.00

1,437,227.85

0.00

1,437,227.85

0.00

0.00

0.00

1,437,227.85

0.00

 

A-AB

10/01/21 - 10/30/21

30

0.00

107,511.32

0.00

107,511.32

0.00

0.00

0.00

107,511.32

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

410,963.64

0.00

410,963.64

0.00

0.00

0.00

410,963.64

0.00

 

X-C

10/01/21 - 10/30/21

30

0.00

33,431.09

0.00

33,431.09

0.00

0.00

0.00

33,431.09

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

373,378.66

0.00

373,378.66

0.00

0.00

0.00

373,378.66

0.00

 

B

10/01/21 - 10/30/21

30

0.00

329,560.28

0.00

329,560.28

0.00

0.00

0.00

329,560.28

0.00

 

C

10/01/21 - 10/30/21

30

0.00

190,131.71

0.00

190,131.71

0.00

0.00

0.00

190,131.71

0.00

 

D

10/01/21 - 10/30/21

30

0.00

209,144.88

0.00

209,144.88

0.00

0.00

0.00

209,144.88

0.00

 

E

10/01/21 - 10/30/21

30

0.00

44,362.71

0.00

44,362.71

0.00

0.00

0.00

44,362.71

0.00

 

F

10/01/21 - 10/30/21

30

0.00

88,729.49

0.00

88,729.49

0.00

0.00

0.00

88,729.49

0.00

 

G

10/01/21 - 10/30/21

30

0.00

88,021.04

0.00

88,021.04

0.00

0.00

0.00

88,021.04

0.00

 

H

10/01/21 - 10/30/21

30

1,904,048.03

131,887.81

0.00

131,887.81

110,767.34

0.00

0.00

21,120.47

2,021,558.87

 

Totals

 

 

1,904,048.03

3,978,547.04

0.00

3,978,547.04

110,767.34

0.00

0.00

3,867,779.70

2,021,558.87

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 30

 


 
 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance

  Principal Distribution

  Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

 

AS_PEZ

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B_PEZ

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C_PEZ

NA

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

 

0.03

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 
 

 

     

 

Additional Information

 

 

Total Available Distribution Amount (1)

5,700,731.13

 

Specially Serviced Loans not Delinquent

 

 

Number of Outstanding Loans

1

 

Aggregate Unpaid Principal Balance

34,896,080.16

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 30

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

4,003,891.89

Master Servicing Fee

21,524.29

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administration Fee

2,149.59

Interest Adjustments

0.00

Trustee Fee

201.52

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

419.84

ARD Interest

0.00

Operating Advisor Fee

0.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

1,049.60

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

4,003,891.89

Total Fees

25,344.84

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

1,825,903.38

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

80,498.32

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

30,269.02

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

7,048.05

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

1,832,951.43

Total Expenses/Reimbursements

110,767.34

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,867,779.70

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,832,951.43

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

5,700,731.13

Total Funds Collected

5,836,843.32

Total Funds Distributed

5,836,843.31

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 30

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

975,115,039.29

975,115,039.29

Beginning Certificate Balance

975,115,039.28

(-) Scheduled Principal Collections

1,825,903.38

1,825,903.38

(-) Principal Distributions

1,832,951.43

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

7,048.05

7,048.05

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

0.01

0.01

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

973,282,087.85

973,282,087.85

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

978,761,732.81

978,761,732.81

Ending Certificate Balance

973,282,087.85

Ending Actual Collateral Balance

977,269,746.80

977,269,746.80

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.01)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.01

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.90%

 

 

 

 

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 30

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

16

131,366,524.35

13.50%

19

5.0190

NAP

Defeased

16

131,366,524.35

13.50%

19

5.0190

NAP

 

3,000,000 or less

8

18,452,475.25

1.90%

20

5.2103

2.097832

1.30 or less

15

254,738,346.31

26.17%

21

4.9887

0.209696

3,000,001 to 5,000,000

15

57,878,139.54

5.95%

21

5.2997

1.697537

1.31-1.40

7

57,444,713.41

5.90%

20

4.8282

1.336697

5,000,001 to 10,000,000

12

88,579,889.60

9.10%

20

5.2826

1.388732

1.41-1.50

6

92,234,353.95

9.48%

21

4.8051

1.455659

10,000,001 to 15,000,000

9

112,843,281.56

11.59%

20

5.1195

1.391033

1.51-1.60

7

215,275,633.24

22.12%

13

4.0008

1.535523

15,000,001 to 20,000,000

5

89,849,711.59

9.23%

20

4.8551

1.213083

1.61-1.70

4

22,324,898.36

2.29%

20

5.1567

1.650611

20,000,001 to 30,000,000

2

41,295,608.38

4.24%

20

5.0516

0.779340

1.71-1.80

4

12,070,483.08

1.24%

21

5.3578

1.736231

30,000,001 to 50,000,000

3

116,035,637.97

11.92%

10

4.4174

1.298395

1.81-1.90

1

5,156,219.33

0.53%

20

5.4340

1.865600

50,000,001 to 100,000,000

2

166,980,819.61

17.16%

20

4.5962

0.735705

1.91-2.00

3

28,273,317.38

2.90%

19

5.2056

1.948515

 

100,000,001 or greater

1

150,000,000.00

15.41%

19

4.0530

1.530100

2.01 or greater

10

154,397,598.44

15.86%

20

5.0115

2.225434

 

Totals

73

973,282,087.85

100.00%

19

4.7681

1.296733

Totals

73

973,282,087.85

100.00%

19

4.7681

1.296733

(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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 9 of 30

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

24

131,366,524.35

13.50%

19

5.0190

NAP

South Carolina

1

1,391,429.33

0.14%

19

5.3300

2.583400

Arizona

5

28,860,373.21

2.97%

20

4.8534

1.601778

Texas

12

103,749,120.16

10.66%

20

5.0143

1.598542

Arkansas

1

4,068,408.05

0.42%

21

5.2650

1.462400

Washington

1

4,234,252.76

0.44%

21

5.2100

1.590400

California

8

33,221,893.57

3.41%

21

5.6623

1.354681

Wisconsin

1

2,759,912.68

0.28%

20

4.8000

0.917200

Colorado

2

6,855,537.64

0.70%

21

5.4979

2.550954

Totals

111

973,282,087.85

100.00%

19

4.7681

1.296733

Florida

11

80,256,364.58

8.25%

20

4.9569

1.959678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Georgia

3

17,511,739.78

1.80%

21

5.3920

1.034200

 

 

 

 

 

 

 

Hawaii

2

22,459,232.21

2.31%

21

5.6562

1.758716

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

6

108,435,990.12

11.14%

20

4.3322

(0.446989)

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

4

10,416,202.45

1.07%

21

5.4760

1.317100

Defeased

24

131,366,524.35

13.50%

19

5.0190

NAP

Kansas

1

3,590,065.18

0.37%

21

5.7040

1.466000

Industrial

3

30,752,228.46

3.16%

20

5.1613

2.014135

Kentucky

1

34,896,080.16

3.59%

(17)

2.7200

1.525800

Lodging

10

164,894,325.06

16.94%

21

4.9520

(0.005791)

Maine

1

9,954,797.82

1.02%

20

4.8655

2.110600

Mixed Use

5

43,560,458.65

4.48%

21

5.3495

2.089189

Massachusetts

1

12,197,040.20

1.25%

21

5.2170

1.546700

Mobile Home Park

18

97,593,054.48

10.03%

20

4.8921

2.083790

Michigan

4

20,491,752.69

2.11%

21

5.2031

1.760984

Multi-Family

10

56,330,995.27

5.79%

20

5.2565

1.307535

Minnesota

4

1,767,666.58

0.18%

21

5.6100

1.360500

Office

12

239,529,617.04

24.61%

20

4.3349

1.521821

Missouri

1

565,653.30

0.06%

21

5.6100

1.360500

Retail

27

199,051,070.89

20.45%

14

4.5458

1.228736

New Jersey

1

6,092,163.84

0.63%

21

5.4600

1.595400

Self Storage

2

7,655,766.97

0.79%

21

5.4912

2.440642

New Mexico

2

10,676,808.70

1.10%

20

5.2043

1.511995

Totals

111

973,282,087.85

100.00%

19

4.7681

1.296733

New York

3

200,519,400.88

20.60%

19

4.3726

1.397246

 

 

 

 

 

 

 

North Carolina

3

21,817,147.66

2.24%

20

4.8791

1.586770

 

 

 

 

 

 

 

North Dakota

1

12,948,966.02

1.33%

19

4.3270

1.307100

 

 

 

 

 

 

 

Ohio

2

14,932,323.23

1.53%

21

5.0768

0.976590

 

 

 

 

 

 

 

Oklahoma

1

3,309,520.91

0.34%

21

5.4850

1.706600

 

 

 

 

 

 

 

Pennsylvania

4

61,387,673.10

6.31%

21

4.9115

1.104865

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 10 of 30

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

16

131,366,524.35

13.50%

19

5.0190

NAP

Defeased

16

131,366,524.35

13.50%

19

5.0190

NAP

 

4.000% or less

1

34,896,080.16

3.59%

(17)

2.7200

1.525800

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

2

222,875,960.48

22.90%

20

4.1169

0.689827

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

4

61,306,609.39

6.30%

19

4.3447

0.934084

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

5

82,539,624.66

8.48%

21

4.6623

1.438345

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% to 5.000%

7

142,759,149.75

14.67%

20

4.8507

1.787605

49 months or greater

57

841,915,563.50

86.50%

19

4.7289

1.260394

 

5.001% to 5.250%

12

87,564,339.21

9.00%

20

5.1454

1.604935

Totals

73

973,282,087.85

100.00%

19

4.7681

1.296733

 

5.251% to 5.500%

15

105,736,033.11

10.86%

21

5.3724

1.763652

 

 

 

 

 

 

 

 

5.501% to 5.750%

6

27,801,978.53

2.86%

21

5.6031

1.643267

 

 

 

 

 

 

 

 

5.751% or greater

5

76,435,788.21

7.85%

21

5.8982

0.657663

 

 

 

 

 

 

 

 

Totals

73

973,282,087.85

100.00%

19

4.7681

1.296733

 

 

 

 

 

 

 

(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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 11 of 30

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

16

131,366,524.35

13.50%

19

5.0190

NAP

Defeased

16

131,366,524.35

13.50%

19

5.0190

NAP

 

60 months or less

57

841,915,563.50

86.50%

19

4.7289

1.260394

Interest Only

1

150,000,000.00

15.41%

19

4.0530

1.530100

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

56

691,915,563.50

71.09%

19

4.8755

1.201924

 

Totals

73

973,282,087.85

100.00%

19

4.7681

1.296733

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

73

973,282,087.85

100.00%

19

4.7681

1.296733

(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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 12 of 30

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

16

131,366,524.35

13.50%

19

5.0190

NAP

 

 

 

None

 

Underwriter's Information

1

2,548,046.65

0.26%

21

5.6100

1.706858

 

 

 

 

 

 

12 months or less

54

818,176,366.84

84.06%

19

4.7114

1.290981

 

 

 

 

 

 

13 to 24 months

1

8,838,072.28

0.91%

20

4.4500

0.436200

 

 

 

 

 

 

25 months or greater

1

12,353,077.73

1.27%

20

5.9100

(0.267900)

 

 

 

 

 

 

Totals

73

973,282,087.85

100.00%

19

4.7681

1.296733

 

 

 

 

 

(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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 13 of 30

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

    Original      Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

   City

State   Accrual Type Gross Rate

Interest

Principal

Adjustments Repay Date      Date

    Date

Balance

Balance

Date

 

1

300640001

OF

New York

NY

Actual/360

4.053%

523,512.50

0.00

0.00

N/A

06/06/23

--

150,000,000.00

150,000,000.00

11/06/21

 

2

300760002

MH

Various

Various

Actual/360

4.865%

395,055.66

186,439.26

0.00

N/A

07/06/23

--

94,291,298.39

94,104,859.13

11/01/21

 

3

300760003

LO

Chicago

IL

Actual/360

4.248%

267,475.99

236,262.34

0.00

N/A

08/06/23

--

73,112,222.82

72,875,960.48

12/06/20

 

4

623100025

OF

Cranberry Township

PA

Actual/360

4.660%

197,123.63

89,387.53

0.00

N/A

08/06/23

--

49,123,982.90

49,034,595.37

11/06/21

 

5

406100120

MF

Various

CA

Actual/360

4.825%

186,600.13

67,688.00

0.00

N/A

06/06/23

--

44,911,280.22

44,843,592.22

11/06/21

 

6

300640002

RT

Louisville

KY

Actual/360

2.720%

81,921.78

80,012.90

0.00

N/A

06/06/20

--

34,976,093.06

34,896,080.16

11/06/21

 

7

406100129

LO

East Elmhurst

NY

Actual/360

5.892%

163,159.54

53,148.48

0.00

N/A

08/06/23

--

32,158,110.92

32,104,962.44

11/06/21

 

9

406100119

RT

Peoria

IL

Actual/360

4.327%

78,808.97

45,802.02

0.00

N/A

06/06/23

--

21,150,934.67

21,105,132.65

10/06/21

 

11

406100136

Various San Francisco

CA

Actual/360

5.809%

101,166.35

33,918.70

0.00

N/A

08/06/23

--

20,224,394.43

20,190,475.73

11/06/21

 

12

300760012

LO

Austin

TX

Actual/360

4.778%

79,321.67

38,429.02

0.00

N/A

08/06/23

--

19,279,089.56

19,240,660.54

11/06/21

 

13

406100126

IN

Fort Worth

TX

Actual/360

5.129%

83,868.73

35,972.56

0.00

N/A

07/06/23

--

18,989,266.91

18,953,294.35

11/06/21

 

14

406100118

RT

Victor

NY

Actual/360

4.327%

68,761.61

39,962.72

0.00

N/A

06/06/23

--

18,454,401.16

18,414,438.44

11/06/21

 

15

300760015

LO

Valdosta

GA

Actual/360

5.392%

81,539.78

49,713.60

0.00

N/A

08/06/23

--

17,561,453.38

17,511,739.78

11/06/21

 

16

406100145

MU

Honolulu

HI

Actual/360

5.358%

66,665.81

50,072.06

0.00

N/A

08/06/23

--

14,449,115.71

14,399,043.65

11/06/21

 

17

300760017

OF

Raleigh

NC

Actual/360

4.640%

62,977.48

32,304.48

0.00

N/A

07/06/23

--

15,761,882.96

15,729,578.48

11/06/21

 

18

623100008

MF

Houston

TX

Actual/360

4.800%

61,855.41

30,485.69

0.00

N/A

04/06/23

--

14,965,018.61

14,934,532.92

11/06/21

 

19

695100156

MF

Southfield

MI

Actual/360

4.655%

58,082.05

29,627.16

0.00

N/A

07/06/23

--

14,489,822.79

14,460,195.63

11/06/21

 

20

695100162

RT

Indiana

PA

Actual/360

5.910%

63,160.78

57,751.48

0.00

N/A

07/06/23

--

12,410,829.21

12,353,077.73

12/06/19

 

22

406100117

RT

Fargo

ND

Actual/360

4.327%

48,352.91

28,101.64

0.00

N/A

06/06/23

--

12,977,067.66

12,948,966.02

11/06/21

 

23

300760023

MF

Kent

OH

Actual/360

5.045%

55,609.41

24,436.57

0.00

N/A

08/06/23

--

12,800,529.22

12,776,092.65

11/06/21

 

24

300760024

MU

Naples

FL

Actual/360

5.289%

58,326.08

23,480.63

0.00

N/A

08/06/23

--

12,806,487.09

12,783,006.46

11/06/21

 

25

300760025

RT

Woburn

MA

Actual/360

5.217%

54,881.30

19,390.51

0.00

N/A

08/06/23

--

12,216,430.71

12,197,040.20

11/06/21

 

26

300760026

RT

Various

IN

Actual/360

5.476%

49,255.05

29,272.01

0.00

N/A

08/06/23

--

10,445,474.46

10,416,202.45

11/06/21

 

27

406100133

LO

Honolulu

HI

Actual/360

6.189%

43,257.23

56,502.48

0.00

N/A

08/06/23

--

8,116,691.04

8,060,188.56

11/06/21

 

29

406100123

RT

Various

AZ

Actual/360

4.693%

40,631.31

18,963.66

0.00

N/A

07/06/23

--

10,054,283.14

10,035,319.48

11/06/21

 

30

695100167

MU

Thousand Oaks

CA

Actual/360

5.618%

46,579.50

16,694.10

0.00

N/A

08/06/23

--

9,628,394.81

9,611,700.71

11/06/21

 

31

695100176

OF

Various

Various

Actual/360

5.265%

41,624.81

18,404.57

0.00

N/A

08/06/23

--

9,181,100.04

9,162,695.47

11/06/21

 

32

300760032

MF

Houston

TX

Actual/360

5.265%

43,111.93

14,963.80

0.00

N/A

05/06/23

--

9,510,013.45

9,495,049.65

11/06/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 30

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

    Original      Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated Maturity    Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

  City

State     Accrual Type Gross Rate

Interest

Principal

Adjustments Repay Date    Date

   Date

Balance

Balance

Date

 

33

625100021

RT

Fairview Heights

IL

Actual/360

4.450%

33,938.66

18,699.95

0.00

N/A

07/01/23

--

8,856,772.23

8,838,072.28

08/01/21

 

34

300760034

IN

Irving

TX

Actual/360

5.354%

40,266.13

14,622.49

0.00

N/A

08/06/23

--

8,733,782.74

8,719,160.25

11/06/21

 

35

300760035

IN

Laredo

TX

Actual/360

5.332%

38,546.91

15,374.25

0.00

N/A

07/06/23

--

8,394,591.23

8,379,216.98

11/06/21

 

36

304101061

RT

Houston

TX

Actual/360

5.110%

36,064.12

15,574.50

0.00

N/A

07/06/23

--

8,195,873.19

8,180,298.69

11/06/21

 

38

695100164

RT

Hickory

NC

Actual/360

5.214%

31,510.03

20,439.91

0.00

N/A

07/06/23

--

7,018,084.94

6,997,645.03

11/06/21

 

40

300760040

OF

East Lansing

MI

Actual/360

5.150%

29,637.48

19,611.62

0.00

N/A

07/06/23

--

6,683,051.14

6,663,439.52

11/06/21

 

41

623100022

LO

Pennsville

NJ

Actual/360

5.460%

28,723.97

17,153.61

0.00

N/A

08/06/23

--

6,109,317.45

6,092,163.84

11/06/21

 

42

623100024

MH

Various

Various

Actual/360

5.610%

16,897.48

9,644.26

3.14

N/A

08/06/23

--

6,052,931.20

3,488,195.38

11/06/21

 

42A

623110024

 

 

 

Actual/360

5.610%

12,343.22

7,044.91

7,044.91

N/A

08/06/23

--

0.01

2,548,046.65

11/06/21

 

43

406100128

MF

Grand Rapids

MI

Actual/360

5.202%

28,717.44

11,925.91

0.00

N/A

08/06/23

--

6,410,858.91

6,398,933.00

11/06/21

 

44

623100021

MF

Houston

TX

Actual/360

5.100%

26,677.16

11,492.21

0.00

N/A

05/01/23

--

6,074,494.53

6,063,002.32

11/01/21

 

45

695100163

RT

Casa Grande

AZ

Actual/360

5.203%

27,122.23

11,328.51

0.00

N/A

07/06/23

--

6,053,581.00

6,042,252.49

11/06/21

 

46

625100019

IN

Palm Bay

FL

Actual/360

4.450%

22,034.26

12,218.62

0.00

N/A

06/05/23

--

5,750,151.51

5,737,932.89

11/05/21

 

47

300760047

MF

Houston

TX

Actual/360

5.260%

26,282.57

10,756.59

0.00

N/A

07/06/23

--

5,802,604.29

5,791,847.70

11/06/21

 

48

304101063

RT

Albuquerque

NM

Actual/360

4.950%

25,595.33

10,060.51

0.00

N/A

07/06/23

--

6,004,769.24

5,994,708.73

11/06/21

 

49

417000115

LO

Greenville

TX

Actual/360

5.434%

24,196.03

14,670.67

0.00

N/A

07/06/23

--

5,170,890.00

5,156,219.33

11/06/21

 

51

406100124

MH

Highlands

TX

Actual/360

5.557%

25,469.25

9,384.35

0.00

N/A

07/06/23

--

5,322,510.33

5,313,125.98

11/06/21

 

52

406100134

MH

Bloomington

IL

Actual/360

5.805%

25,931.04

8,706.18

0.00

N/A

08/06/23

--

5,187,504.90

5,178,798.72

11/06/21

 

54

695100165

MF

Montgomery

AL

Actual/360

5.520%

23,514.20

7,783.25

0.00

N/A

04/06/23

--

4,946,887.29

4,939,104.04

11/06/21

 

55

695100171

SS

Albuquerque

NM

Actual/360

5.530%

22,335.22

8,256.20

0.00

N/A

08/06/23

--

4,690,356.17

4,682,099.97

11/06/21

 

56

625100024

RT

Glendale

AZ

Actual/360

4.720%

18,393.25

9,158.30

0.00

N/A

07/05/23

--

4,525,402.03

4,516,243.73

11/05/21

 

57

695100173

RT

Belfair

WA

Actual/360

5.210%

19,051.62

12,285.11

0.00

N/A

08/06/23

--

4,246,537.87

4,234,252.76

11/06/21

 

58

623100018

MU

Chicago

IL

Actual/360

5.160%

19,863.36

8,425.39

0.00

N/A

07/06/23

--

4,470,374.60

4,461,949.21

11/06/21

 

59

623100023

RT

Odessa

TX

Actual/360

5.460%

19,149.32

11,435.73

0.00

N/A

08/06/23

--

4,072,878.75

4,061,443.02

11/06/21

 

60

300760060

LO

Austin

TX

Actual/360

5.258%

17,493.05

11,113.58

0.00

N/A

08/06/23

--

3,863,543.67

3,852,430.09

11/06/21

 

61

304101062

MF

Athens

GA

Actual/360

5.400%

18,155.82

8,424.14

0.00

N/A

07/06/23

--

3,904,477.06

3,896,052.92

11/06/21

 

62

695100172

OF

Birmingham

MI

Actual/360

5.365%

18,484.77

6,685.89

0.00

N/A

08/06/23

--

4,001,152.70

3,994,466.81

11/06/21

 

63

623100026

RT

Denver

CO

Actual/360

5.550%

18,584.71

6,821.68

0.00

N/A

08/06/23

--

3,888,692.32

3,881,870.64

11/06/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 30

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

     Original      Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity    Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

    City

State    Accrual Type   Gross Rate

Interest

Principal

Adjustments Repay Date    Date

    Date

Balance

Balance

Date

 

64

304101066

RT

West Bloomfield

MI

Actual/360

5.120%

15,188.56

10,072.88

0.00

N/A

08/06/23

--

3,444,986.24

3,434,913.36

11/06/21

 

65

406100127

RT

Mebane

NC

Actual/360

5.767%

18,540.13

6,307.63

0.00

N/A

08/06/23

--

3,733,391.38

3,727,083.75

11/06/21

 

67

406100135

RT

Shawnee Mission

KS

Actual/360

5.704%

17,663.78

6,143.03

0.00

N/A

08/06/23

--

3,596,208.21

3,590,065.18

11/06/21

 

69

406100115

IN

El Cajon

CA

Actual/360

4.921%

14,519.79

6,760.37

0.00

N/A

06/06/23

--

3,426,477.50

3,419,717.13

11/06/21

 

70

695100168

RT

Tulsa

OK

Actual/360

5.485%

15,659.29

5,880.94

0.00

N/A

08/06/23

--

3,315,401.85

3,309,520.91

11/06/21

 

71

304101057

OF

Conroe

TX

Actual/360

4.630%

12,878.01

6,156.23

0.00

N/A

07/06/23

--

3,230,043.83

3,223,887.60

11/06/21

 

72

623100017

MF

Cartersville

GA

Actual/360

4.620%

11,037.01

8,656.29

0.00

N/A

04/06/23

--

2,774,279.37

2,765,623.08

11/06/21

 

73

300760073

SS

Peyton

CO

Actual/360

5.430%

13,929.47

5,367.15

0.00

N/A

07/06/23

--

2,979,034.15

2,973,667.00

11/06/21

 

74

304101058

RT

Hartford

WI

Actual/360

4.800%

11,439.70

7,755.70

0.00

N/A

07/06/23

--

2,767,668.38

2,759,912.68

11/06/21

 

75

406100100

LO

Jacksonville

FL

Actual/360

4.920%

11,565.78

5,456.40

0.00

N/A

04/06/23

--

2,729,925.62

2,724,469.22

11/06/21

 

77

300760077

MF

Fayetteville

NC

Actual/360

5.070%

10,325.37

4,555.10

0.00

N/A

06/05/23

--

2,365,040.53

2,360,485.43

11/05/21

 

78

304101055

MU

Fort Myers

FL

Actual/360

4.880%

9,704.25

4,555.50

0.00

N/A

07/06/23

--

2,309,314.12

2,304,758.62

11/06/21

 

79

625100025

OF

Clovis

CA

Actual/360

4.770%

9,306.60

4,549.02

0.00

N/A

07/05/23

--

2,265,758.00

2,261,208.98

11/05/21

 

80

304101064

RT

Gun Barrel City

TX

Actual/360

5.350%

10,397.46

4,121.30

0.00

N/A

07/06/23

--

2,256,909.29

2,252,787.99

11/06/21

 

81

406100116

IN

El Cajon

CA

Actual/360

4.915%

9,243.60

4,313.19

0.00

N/A

06/06/23

--

2,184,028.91

2,179,715.72

11/06/21

 

83

300760083

RT

Naples

FL

Actual/360

5.249%

8,428.98

3,442.07

0.00

N/A

08/06/23

--

1,864,829.62

1,861,387.55

11/06/21

 

84

625100020

MF

Union

SC

Actual/360

5.330%

6,398.08

2,572.34

0.00

N/A

06/05/23

--

1,394,001.67

1,391,429.33

11/05/21

 

Totals

 

 

 

 

 

 

4,003,891.89

1,832,951.43

7,048.05

 

 

 

975,115,039.29

973,282,087.85

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 16 of 30

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

26,646,347.15

10,446,372.74

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

15,922,278.55

15,010,516.60

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

23,850.10

0.00

 

 

3

(6,107,049.97)

0.00

--

--

08/06/21

7,626,474.54

110,443.10

475,018.52

5,423,674.52

0.00

0.00

 

 

4

6,544,313.13

2,746,269.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

6

16,347,746.00

11,131,658.27

01/01/21

09/30/21

10/06/21

19,210,538.03

80,541.28

0.00

0.00

0.00

0.00

 

 

7

1,650,205.50

2,524,706.50

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

1,116,611.08

536,358.76

01/01/21

06/30/21

--

0.00

0.00

124,428.86

124,428.86

0.00

0.00

 

 

11

1,871,322.00

1,264,987.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

323,486.00

442,492.00

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,928,857.54

1,632,212.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,567,727.08

969,640.20

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,924,827.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

4,309,306.37

3,112,849.72

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,905,976.00

935,454.72

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,183,438.05

1,117,728.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

20

0.00

(291,593.00)

01/01/19

09/30/19

03/08/21

10,436,365.96

1,210,501.77

67,671.55

1,829,429.47

120,422.40

0.00

 

 

22

1,586,346.21

668,157.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

955,229.48

687,701.25

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

978,635.02

686,994.70

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,550,352.03

722,646.17

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,361,137.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

(15,337.66)

298,290.71

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,253,410.13

567,228.53

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

945,496.09

797,254.54

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,097,709.81

536,056.49

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 17 of 30

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

33

751,262.00

118,888.00

01/01/20

03/31/20

05/06/21

1,098,824.07

68,047.31

51,845.06

155,647.49

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

1,409,278.79

736,823.90

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

994,160.70

561,105.04

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

40

756,390.66

515,962.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

406,201.64

491,262.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

1,158,263.29

586,536.20

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

598,539.86

286,420.79

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

45

828,483.93

379,736.96

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

48

603,654.83

178,603.38

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

478,681.69

965,248.39

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

52

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

55

432,536.20

396,446.32

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

487,367.72

340,722.71

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

600,652.78

300,326.88

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

750,500.98

607,354.35

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

700,951.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

642,858.05

675,684.50

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

62

729,477.96

627,597.66

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

493,737.47

338,352.49

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 18 of 30

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

64

458,071.69

527,205.40

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

635,715.16

469,629.01

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

502,107.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

69

492,094.81

344,489.31

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

70

419,780.68

349,787.38

07/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

71

313,544.82

238,164.19

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

72

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

73

825,558.00

473,183.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

74

222,381.17

127,386.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

75

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

77

312,194.00

327,640.00

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

78

71,689.67

230,977.23

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

966.83

0.00

 

 

79

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

80

241,312.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

81

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

83

87,479.97

120,282.49

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

84

247,601.10

151,046.78

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

106,500,900.29

68,010,846.74

 

 

 

38,372,202.60

1,469,533.46

718,963.99

7,533,180.34

145,239.33

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 19 of 30

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 20 of 30

 


 
 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

      Balance

#

      Balance

#

      Balance

#

     Balance

#

   Balance

#

Balance

 

#

     Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/15/21

0

0.00

1

8,838,072.28

2

85,229,038.21

0

0.00

1

12,353,077.73

0

0.00

 

0

0.00

0

0.00

4.768090%

4.737076%

19

10/13/21

1

8,856,772.23

0

0.00

2

85,523,052.03

0

0.00

1

12,410,829.21

0

0.00

 

0

0.00

0

0.00

4.768341%

4.737325%

20

09/13/21

0

0.00

0

0.00

2

85,826,574.58

0

0.00

1

12,470,325.12

0

0.00

 

0

0.00

0

0.00

4.768614%

4.737598%

21

08/12/21

0

0.00

1

8,895,047.12

2

86,118,244.03

0

0.00

1

12,527,482.93

0

0.00

 

0

0.00

0

0.00

4.768858%

4.737842%

22

07/12/21

1

8,913,529.58

0

0.00

2

86,408,769.25

0

0.00

1

12,584,351.33

0

0.00

 

0

0.00

1

5,116,768.10

4.769100%

4.738083%

23

06/11/21

0

0.00

0

0.00

2

86,708,928.82

1

12,642,996.83

0

0.00

0

0.00

 

0

0.00

0

0.00

4.771392%

4.740457%

24

05/12/21

0

0.00

0

0.00

2

86,997,137.11

1

12,699,280.34

0

0.00

0

0.00

 

0

0.00

0

0.00

4.771627%

4.740691%

25

04/12/21

0

0.00

0

0.00

2

87,295,063.17

1

12,757,362.59

0

0.00

0

0.00

 

0

0.00

0

0.00

4.771884%

4.740948%

26

03/12/21

1

8,988,944.46

1

74,767,905.72

1

12,813,067.02

1

12,813,067.02

0

0.00

0

0.00

 

0

0.00

0

0.00

4.772114%

4.741365%

27

02/12/21

2

84,034,133.53

0

0.00

1

12,874,798.12

1

12,874,798.12

0

0.00

0

0.00

 

0

0.00

0

0.00

4.772416%

4.741666%

28

01/12/21

0

0.00

1

9,028,439.21

1

12,929,907.92

1

12,929,907.92

0

0.00

0

0.00

 

0

0.00

0

0.00

4.772640%

4.741890%

29

12/11/20

1

9,046,412.47

0

0.00

1

12,984,738.68

1

12,984,738.68

0

0.00

0

0.00

 

0

0.00

0

0.00

4.772861%

4.742111%

30

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 
 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

     Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

  Current P&I

Outstanding P&I

    Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                   Advances

Advances

     Advances

Balance

Date

Code²

 

Date

Date

REO Date

3

300760003

12/06/20

10

6

475,018.52

5,423,674.52

11,094.50

75,479,770.77

03/16/21

13

 

 

 

 

9

406100119

10/06/21

0

B

124,428.86

124,428.86

0.00

21,150,934.67

 

 

 

 

 

 

20

695100162

12/06/19

22

6

67,671.55

1,829,429.47

160,312.82

13,634,149.50

11/20/18

7

 

 

 

05/24/21

33

625100021

08/01/21

2

2

51,845.06

155,647.49

24,218.47

8,895,047.12

06/11/20

13

 

 

 

 

Totals

 

 

 

 

718,963.99

7,533,180.34

195,625.79

119,159,902.06

 

 

 

 

 

 

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 22 of 30

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

              REO/Foreclosure

 

 

Past Maturity

 

34,896,080

34,896,080

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

938,386,008

844,318,897

    81,714,033

12,353,078

 

25 - 36 Months

 

0

0

0

 

 

0

 

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

973,282,088

879,214,977

0

8,838,072

72,875,960

12,353,078

 

Oct-21

975,115,039

880,735,215

8,856,772

0

73,112,223

12,410,829

 

Sep-21

977,053,736

856,168,600

0

35,058,562

73,356,249

12,470,325

 

Aug-21

978,870,686

883,857,395

0

8,895,047

73,590,761

12,527,483

 

Jul-21

980,679,934

885,357,635

8,913,530

0

73,824,418

12,584,351

 

Jun-21

987,721,946

865,713,453

0

0

109,365,496

12,642,997

 

May-21

989,524,011

867,148,239

0

0

109,676,491

12,699,280

 

Apr-21

991,433,951

868,678,695

0

0

109,997,893

12,757,363

 

Mar-21

993,220,271

861,111,467

8,988,944

74,767,906

35,538,887

12,813,067

 

Feb-21

995,347,172

862,812,786

84,034,134

0

35,625,454

12,874,798

 

Jan-21

997,116,874

939,454,764

0

9,028,439

35,703,763

12,929,908

 

Dec-20

998,879,077

941,066,038

9,046,412

0

35,781,889

12,984,739

 

(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 23 of 30

 


 
 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

3

300760003

72,875,960.48

75,479,770.77

73,600,000.00

04/13/21

(6,285,431.21)

(1.03970)

12/31/20

08/06/23

200

6

300640002

34,896,080.16

34,896,080.16

83,000,000.00

08/23/21

10,424,202.77

1.52580

09/30/21

06/06/20

260

20

695100162

12,353,077.73

13,634,149.50

5,300,000.00

11/06/20

(291,593.00)

(0.26790)

09/30/19

07/06/23

139

33

625100021

8,838,072.28

8,895,047.12

8,700,000.00

01/20/21

68,894.00

0.43620

03/31/20

07/01/23

259

Totals

 

128,963,190.65

132,905,047.55

170,600,000.00

 

3,916,072.56

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 30

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

 

3

300760003

LO

IL

03/16/21

13

 

 

 

 

The loan is 60+days delinquent. Collateral for the Loan is the 403-key W Chicago - City Center. The Sponsor for the Loan is Park Hotels & Resorts. Borrower has submitted DD and discussions are underway.

 

 

 

6

300640002

RT

KY

06/16/20

1

 

 

 

 

Property is a 673,782 SF regional mall in Louisville, KY. Borrower was unable to pay off the Loan on the Maturity Date. AS of 9/30/21, the total mall occupancy was 95%. The Special Servicer is currently in discussion with the Borrower on a

 

potential workout and/or deed-in-lieu.

 

 

 

 

 

 

 

20

695100162

RT

PA

11/20/18

7

 

 

 

 

REO Title Date: 5/24/21: The subject property is a single-story, enclosed regional mall located in Indiana, PA, which is 46mi NW of Pittsburgh. Developed in 1979 on a 44-acre parcel, w/1,971 parking spaces (4.31:1). The property consists of

 

457,199 sf of leasable area and is anchored by JC Penney and Kohl's. As of 10/28/21, the property is 49% leased/occupied. Crossed with or is companion: N.A Deferred Maintenance/Repair Issues: Pending evaluation. Leasing Summary:

 

None. Marketing Summary: Asset is not currently on the market.

 

 

 

 

 

33

625100021

RT

IL

06/11/20

13

 

 

 

 

Loan transferred to SS 6/15/20. Working with Sponsor towards a resolution. SS continues to oversee cash management disbursements. SS continues coordinating Borrower presentation of a resolution for consideration. Currently, Borrower is

 

seeking Loan rein statement.

 

 

 

 

 

 

 

 

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 25 of 30

 


 
 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

        Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

7

406100129

33,067,437.80

5.89200%

33,067,437.80              5.89200%

10

08/06/20

06/06/20

09/08/20

27

406100133

8,940,370.72

6.18900%

8,940,370.72                 6.18900%

10

07/09/20

06/06/20

08/06/20

Totals

 

42,007,808.52

 

42,007,808.52

 

 

 

 

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 26 of 30

 


 
 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

50

406100091

0.00

0.00

0.00

304,614.80

6,408,558.40

6,103,943.60

63,989.26

0.00

63,989.26

0.00

0.00%

68

625100028 10/15/18

3,727,414.08

13,800,000.00

3,821,073.39

134,874.60

3,821,073.39

3,686,198.79

41,215.29

0.00

(493.74)

41,709.03

1.04%

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

3,727,414.08

13,800,000.00

3,821,073.39

439,489.40

10,229,631.79

9,790,142.39

105,204.55

0.00

63,495.52

41,709.03

 

 

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 27 of 30

 


 
 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

68

625100028

03/12/19

0.00

0.00

41,709.03

0.00

0.00

493.74

0.00

0.00

41,709.03

 

 

10/15/18

0.00

0.00

41,215.29

0.00

0.00

41,215.29

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

41,709.03

0.00

0.00

41,709.03

0.00

0.00

41,709.03

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 28 of 30

 


 
 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

    Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

 Work Out

ASER

PPIS / (PPIE)

Interest

    Advances

Interest

(Refunds)

(Excess)

3

0.00

0.00

15,739.44

0.00

0.00

27,835.25

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

0.00

7,529.58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

3,500.00

0.00

0.00

52,663.07

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

30,269.02

0.00

0.00

80,498.32

0.00

0.00

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

110,767.34

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 29 of 30

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 30 of 30