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:   April 19, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-172366-10

Central Index Key Number of issuing entity:  0001589802

WFRBS Commercial Mortgage Trust 2013-UBS1
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-172366

Central Index Key Number of depositor:  0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541886

UBS Real Estate Securities Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000729153

NatWest Markets Plc (formerly known as The Royal Bank of Scotland plc)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

Anthony J. Sfarra (212) 214-5600
(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)

38-3918790
38-3918791
38-3918792
(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-SB

     

     

  X  

     

A-S

     

     

  X  

     

X-A

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  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 May 17, 2022 a distribution was made to holders of the certificates issued by WFRBS Commercial Mortgage Trust 2013-UBS1.

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 WFRBS Commercial Mortgage Trust 2013-UBS1 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

0

N/A

2

$645,694.60

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by WFRBS Commercial Mortgage Trust 2013-UBS1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 10, 2022. The CIK number for the Depositor is 0000850779.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

UBS Real Estate Securities Inc. ("UBS"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 12, 2022. The Central Index Key number for UBS is 0001541886.

NatWest Markets Plc (formerly known as The Royal Bank of Scotland plc) ("NatWest plc"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 16, 2017. The Central Index Key number for NatWest plc is 0000729153.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number of LMF is 0001592182.

Part II - OTHER INFORMATION

Item 2. Legal Proceedings.

 

Disclosure from Deutsche Bank Trust Company Americas, as trustee:

 

Deutsche Bank Trust Company Americas (“DBTCA”) and Deutsche Bank National Trust Company (“DBNTC”) have been sued by investors in civil litigation concerning their role as trustees of certain residential mortgage-backed securities (“RMBS”) trusts.

On June 18, 2014, a group of investors, including funds managed by Blackrock Advisors, LLC, PIMCO-Advisors, L.P., and others, filed an action against DBNTC and DBTCA in New York State Supreme Court alleging that DBNTC and DBTCA failed to perform purported duties, as trustees for 544 private-label RMBS trusts, to enforce breaches of representations and warranties as to mortgage loans held by the trusts and to enforce breaches by servicers of their mortgage loan servicing obligations for the trusts.  During the course of the litigation, plaintiffs dismissed the case from New York State Supreme Court and refiled two separate cases, one in the U.S. District Court for the Southern District of New York (the “BlackRock SDNY Case”) and the other in the Superior Court of California, Orange County (the “BlackRock California Case”).  Pursuant to a settlement among the parties, the BlackRock SDNY Case was dismissed on December 6, 2018, and the BlackRock California Case was dismissed on January 11, 2019.

 

On September 27, 2017, DBTCA was added as a defendant to a case brought by certain special purpose entities including Phoenix Light SF Limited in the U.S. District Court for the Southern District of New York, in which the plaintiffs previously alleged incorrectly that DBNTC served as trustee for all 43 of the trusts at issue.  On September 27, 2017, plaintiffs filed a third amended complaint that names DBTCA as a defendant in addition to DBNTC.  DBTCA serves as trustee for one of the 43 trusts at issue.  DBNTC serves as trustee for the other 42 trusts at issue.  Plaintiffs’ third amended complaint brings claims for violation of the U.S. Trust Indenture Act of 1939 (“TIA”); breach of contract; breach of fiduciary duty; negligence and gross negligence; violation of the New York Streit Act (“Streit Act”); and breach of the covenant of good faith.  However, in the third amended complaint, plaintiffs acknowledge that, before DBTCA was added to the case, the court dismissed plaintiffs’ TIA claims, negligence and gross negligence claims, Streit Act claims, claims for breach of the covenant of good faith, and certain theories of plaintiffs’ breach of contract claims, and plaintiffs only include these claims to preserve any rights on appeal.  Plaintiffs allege damages of “hundreds of millions of dollars.”  On November 13, 2017, DBNTC and DBTCA filed an answer to the third amended complaint.  On December 7, 2018, DBNTC and DBTCA filed a motion for summary judgment.  Also on December 7, 2018, plaintiffs, jointly with Commerzbank AG (see description of Commerzbank case below), filed a motion for partial summary judgment.  On October 27, 2021, DBNTC and DBTCA filed a supplemental motion for summary judgment relating to plaintiffs’ standing.  On February 8, 2022, the court issued an order in which it granted DBNTC and DBTCA’s supplemental motion for summary judgment, granted in part DBNTC and DBTCA’s initial motion for summary judgment, and denied plaintiffs’ motion for partial summary judgment.  As a result of that order, all of plaintiffs’ claims were dismissed with prejudice.  On March 10, 2022, plaintiffs filed a notice of appeal to the United States Court of Appeals for the Second Circuit with respect to the court’s orders on the motions to dismiss and for summary judgment.

 

On November 30, 2017, DBTCA was added as a defendant to a case brought by Commerzbank AG (“Commerzbank”) in the U.S. District Court for the Southern District of New York, in which Commerzbank previously alleged incorrectly that DBNTC served as trustee for all 50 of the trusts at issue.  On November 30, 2017, Commerzbank filed a second amended complaint that names DBTCA as a defendant in addition to DBNTC.  DBTCA serves as trustee for 1 of the 50 trusts at issue.  DBNTC serves as trustee for the other 49 trusts at issue.  Commerzbank’s second amended complaint brings claims for violation of the TIA; breach of contract; breach of fiduciary duty; negligence; violation of the Streit Act; and breach of the covenant of good faith.  However, in the second amended complaint, Commerzbank acknowledges that, before DBTCA was added to the case, the court dismissed Commerzbank’s TIA claims for the trusts governed by pooling and servicing agreements, as well as its Streit Act claims and claims for breach of the covenant of good faith, and Commerzbank only includes these claims to preserve any rights on appeal.  The second amended complaint alleges that DBNTC and DBTCA caused Commerzbank to suffer “hundreds of millions of dollars in losses,” but the complaint does not include a demand for money damages in a sum certain.  On January 29, 2018, DBNTC and DBTCA filed an answer to the second amended complaint.  On December 7, 2018, DBNTC and DBTCA filed a motion for summary judgment.  Also on December 7, 2018, Commerzbank, jointly with the Phoenix Light plaintiffs, filed a motion for partial summary judgment.  On February 8, 2022, the court issued an order in which it granted in part DBNTC and DBTCA’s motion for summary judgment and denied plaintiffs’ motion for partial summary judgment.  As a result of that order, many of plaintiffs’ claims and theories were dismissed with prejudice.  Discovery is ongoing.

 

On December 30, 2015, IKB International, S.A. in Liquidation and IKB Deutsche Industriebank A.G. (collectively, “IKB”), as an investor in 37 RMBS trusts, filed a summons with notice in the Supreme Court of the State of New York, New York County, against DBNTC and DBTCA as trustees of the trusts. On May 27, 2016, IKB served its complaint asserting claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, violation of the Streit Act, violation of the TIA, violation of Regulation AB, and violation of Section 9 of the Uniform Commercial Code. IKB alleges that DBNTC and DBTCA are liable for over U.S. $268 million in damages. On October 5, 2016, DBNTC and DBTCA, together with several other trustees defending lawsuits by IKB, filed a joint motion to dismiss. On January 6, 2017, IKB filed a notice of discontinuance, voluntarily dismissing with prejudice all claims as to three trusts. On June 20, 2017, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to four additional trusts. On January 27, 2021, the court granted in part and denied in part DBNTC and DBTCA’s motion to dismiss. The court granted the motion to dismiss with respect to IKB’s claims for violations of the Streit Act, Regulation AB, and Section 9 of the Uniform Commercial Code, as well as certain aspects of IKB’s claims for breach of contract, breach of fiduciary duty, and violation of the TIA. The court denied the remainder of the motion to dismiss. IKB’s remaining claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, and violation of the TIA will proceed. On May 10, 2021, DBNTC and DBTCA filed a notice of appeal with the New York Supreme Court Appellate Division, First Department, regarding certain aspects of the court’s order on the motion to dismiss.  On May 20, 2021, IKB filed a notice of cross appeal with respect to other aspects of that order. Both appeals have been fully briefed.  On June 2, 2021, IKB filed a motion for re-argument regarding certain aspects of the court’s order on the motion to dismiss, which the court denied on August 3, 2021.  On May 13, 2021, DBNTC and DBTCA filed an answer to the complaint.  On October 28, 2021, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to seven additional trusts.  On December 29, 2021, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to one additional trust.  On April 22, 2022, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to 17 certificates at issue (including all claims as to 5 trusts), leaving 17 trusts at issue.  Discovery is ongoing.

 

It is DBTCA’s belief that it has no pending legal proceedings (including, based on DBTCA’s present evaluation, the litigation disclosed in the foregoing paragraphs) that would materially affect its ability to perform its duties under the Pooling and Servicing Agreement for this transaction.

Item 6. Significant Obligors of Pool Assets.

The Outlet Collection | Jersey Gardens mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB as disclosed in the Prospectus Supplement filed with the SEC on December 10, 2013. The Outlet Collection | Jersey Gardens mortgage loan was paid in full as of November 16, 2020, and is no longer an asset of the trust.

The Sullivan Center mortgage loan, which constituted a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB as disclosed in the Prospectus Supplement filed with the SEC on December 10, 2013, was defeased as of April 27, 2016. The Sullivan Center mortgage loan was paid in full as of August 3, 2018, and is no longer an asset of the trust.

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for WFRBS Commercial Mortgage Trust 2013-UBS1, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

04/18/2022

$1,883.40

  Current Distribution Date

05/17/2022

$1,819.54

 

Interest Reserve Account Balance

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

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 WFRBS Commercial Mortgage Trust 2013-UBS1, relating to the May 17, 2022 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.

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022

 

 


wcm13ub1_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/17/22

WFRBS Commercial Mortgage Trust 2013-UBS1

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2013-UBS1

 

           

Table of Contents

 

 

 

 

 

Section

Pages

Role

Party and Contact Information

 Contacts

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Anthony Sfarra

(212) 214-5613

Anthony.Sfarra@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

375 Park Avenue, 2nd Floor, J0127-023 | New York, NY 10152 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

CWCapital Asset Management LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Brian Hanson

 

bhanson@cwcapital.com

Mortgage Loan Detail (Part 1)

13-14

 

900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States

 

Mortgage Loan Detail (Part 2)

15-16

Administrator

Park Bridge Lender Services LLC

 

 

Principal Prepayment Detail

17

 

David Rodgers

(212) 230-9025

 

Historical Detail

18

 

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

 

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Collateral Stratification and Historical Detail

20

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 1

21

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Specially Serviced Loan Detail - Part 2

22

 

 

 

 

 

 

Trustee

Deutsche Bank Trust Company Americas

 

 

Modified Loan Detail

23

 

Karlene Benvenuto

 

karlene.benvenuto@db.com

Historical Liquidated Loan Detail

24

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                 Beginning Balance

Distribution

Distribution

Penalties

Realized Losses            Total Distribution                    Ending Balance

Support¹         Support¹

 

A-1

92938JAA0

1.122000%

27,667,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

92938JAB8

2.927000%

158,816,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

92938JAD4

3.591000%

130,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

92938JAE2

4.079000%

154,507,000.00

142,785,796.15

0.00

485,352.72

0.00

0.00

485,352.72

142,785,796.15

58.41%

30.00%

A-SB

92938JAF9

3.603000%

37,660,000.00

12,210,779.23

688,958.80

36,662.86

0.00

0.00

725,621.66

11,521,820.43

58.41%

30.00%

A-S

92938JAG7

4.306000%

47,232,000.00

47,232,000.00

0.00

169,484.16

0.00

0.00

169,484.16

47,232,000.00

45.68%

23.50%

B

92938JAK8

5.024831%

49,957,000.00

49,957,000.00

0.00

209,187.90

0.00

0.00

209,187.90

49,957,000.00

32.21%

16.63%

C

92938JAL6

5.024831%

36,332,000.00

36,332,000.00

0.00

152,135.13

0.00

0.00

152,135.13

36,332,000.00

22.42%

11.63%

D

92938JAN2

5.024831%

33,607,000.00

33,607,000.00

0.00

140,724.58

0.00

0.00

140,724.58

33,607,000.00

13.36%

7.00%

E

92938JAQ5

5.024831%

17,258,000.00

17,258,000.00

0.00

72,265.44

0.00

0.00

72,265.44

17,258,000.00

8.71%

4.63%

F

92938JAS1

4.100000%

11,808,000.00

11,808,000.00

0.00

40,344.00

0.00

0.00

40,344.00

11,808,000.00

5.53%

3.00%

G

92938JAU6

4.100000%

21,799,594.00

20,508,205.45

0.00

68,014.57

0.00

0.00

68,014.57

20,508,205.45

0.00%

0.00%

V

92938JAX0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

92938JAY8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

726,643,594.00

371,698,780.83

688,958.80

1,374,171.36

0.00

0.00

2,063,130.16

371,009,822.03

 

 

 

 

X-A

92938JAH5

0.921555%

555,882,000.00

202,228,575.38

0.00

155,303.94

0.00

0.00

155,303.94

201,539,616.58

 

 

X-B

92938JAC6

0.924831%

33,607,594.00

32,316,205.45

0.00

24,905.86

0.00

0.00

24,905.86

32,316,205.45

 

 

Notional SubTotal

 

589,489,594.00

234,544,780.83

0.00

180,209.80

0.00

0.00

180,209.80

233,855,822.03

 

 

 

Deal Distribution Total

 

 

 

688,958.80

1,554,381.16

0.00

0.00

2,243,339.96

 

 

 

 

*

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.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

92938JAA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

92938JAB8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

92938JAD4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

92938JAE2

924.13804002

0.00000000

3.14129923

0.00000000

0.00000000

0.00000000

0.00000000

3.14129923

924.13804002

A-SB

92938JAF9

324.23736670

18.29417950

0.97352257

0.00000000

0.00000000

0.00000000

0.00000000

19.26770207

305.94318720

A-S

92938JAG7

1,000.00000000

0.00000000

3.58833333

0.00000000

0.00000000

0.00000000

0.00000000

3.58833333

1,000.00000000

B

92938JAK8

1,000.00000000

0.00000000

4.18735913

0.00000000

0.00000000

0.00000000

0.00000000

4.18735913

1,000.00000000

C

92938JAL6

1,000.00000000

0.00000000

4.18735908

0.00000000

0.00000000

0.00000000

0.00000000

4.18735908

1,000.00000000

D

92938JAN2

1,000.00000000

0.00000000

4.18735918

0.00000000

0.00000000

0.00000000

0.00000000

4.18735918

1,000.00000000

E

92938JAQ5

1,000.00000000

0.00000000

4.18735891

0.00000000

0.00000000

0.00000000

0.00000000

4.18735891

1,000.00000000

F

92938JAS1

1,000.00000000

0.00000000

3.41666667

0.00000000

0.00000000

0.00000000

0.00000000

3.41666667

1,000.00000000

G

92938JAU6

940.76088986

0.00000000

3.11999251

0.09427377

0.09427377

0.00000000

0.00000000

3.11999251

940.76088986

V

92938JAX0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

92938JAY8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

92938JAH5

363.79766817

0.00000000

0.27938293

0.00000000

0.00000000

0.00000000

0.00000000

0.27938293

362.55827060

X-B

92938JAC6

961.57450158

0.00000000

0.74107834

0.00000000

0.00000000

0.00000000

0.00000000

0.74107834

961.57450158

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

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

04/01/22 - 04/30/22

30

0.00

485,352.72

0.00

485,352.72

0.00

0.00

0.00

485,352.72

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

36,662.86

0.00

36,662.86

0.00

0.00

0.00

36,662.86

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

169,484.16

0.00

169,484.16

0.00

0.00

0.00

169,484.16

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

155,303.94

0.00

155,303.94

0.00

0.00

0.00

155,303.94

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

24,905.86

0.00

24,905.86

0.00

0.00

0.00

24,905.86

0.00

 

B

04/01/22 - 04/30/22

30

0.00

209,187.90

0.00

209,187.90

0.00

0.00

0.00

209,187.90

0.00

 

C

04/01/22 - 04/30/22

30

0.00

152,135.13

0.00

152,135.13

0.00

0.00

0.00

152,135.13

0.00

 

D

04/01/22 - 04/30/22

30

0.00

140,724.58

0.00

140,724.58

0.00

0.00

0.00

140,724.58

0.00

 

E

04/01/22 - 04/30/22

30

0.00

72,265.44

0.00

72,265.44

0.00

0.00

0.00

72,265.44

0.00

 

F

04/01/22 - 04/30/22

30

0.00

40,344.00

0.00

40,344.00

0.00

0.00

0.00

40,344.00

0.00

 

G

04/01/22 - 04/30/22

30

0.00

70,069.70

0.00

70,069.70

2,055.13

0.00

0.00

68,014.57

2,055.13

 

Totals

 

 

0.00

1,556,436.29

0.00

1,556,436.29

2,055.13

0.00

0.00

1,554,381.16

2,055.13

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,243,339.96

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

1,566,354.58

Master Servicing Fee

7,997.21

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administration Fee

1,820.17

Interest Adjustments

0.00

Trustee Fee

130.01

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

154.78

ARD Interest

0.00

Operating Advisor Fee

0.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

804.84

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

1,566,354.58

Total Fees

10,907.01

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

688,958.80

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

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)

1,066.38

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

688,958.80

Total Expenses/Reimbursements

1,066.38

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,554,381.16

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

688,958.80

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,243,339.96

Total Funds Collected

2,255,313.38

Total Funds Distributed

2,255,313.35

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

371,462,661.93

371,462,661.93

Beginning Certificate Balance

371,698,780.83

(-) Scheduled Principal Collections

688,958.80

688,958.80

(-) Principal Distributions

688,958.80

(-) 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

370,773,703.13

370,773,703.13

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

371,459,674.78

371,459,674.78

Ending Certificate Balance

371,009,822.03

Ending Actual Collateral Balance

370,770,701.33

370,770,701.33

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

236,118.90

Beginning Cumulative Advances

0.00

236,118.90

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

236,118.90

Ending Cumulative Advances

0.00

236,118.90

Net WAC Rate

5.02%

 

 

 

 

UC / (OC) Interest

988.71

(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.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

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

20

148,986,053.52

40.18%

16

5.0765

NAP

Defeased

20

148,986,053.52

40.18%

16

5.0765

NAP

 

2,000,000 or less

4

5,252,320.60

1.42%

18

5.4272

2.223203

1.30 or less

5

39,041,989.32

10.53%

18

5.2743

0.831745

2,000,001 to 3,000,000

1

2,833,170.01

0.76%

19

5.0900

3.565000

1.31 to 1.40

1

13,251,730.02

3.57%

18

5.0550

1.324300

3,000,001 to 4,000,000

2

6,761,179.59

1.82%

18

5.1450

2.242262

1.41 to 1.50

2

19,151,198.78

5.17%

20

4.8937

1.477905

4,000,001 to 5,000,000

1

4,049,008.23

1.09%

18

5.3000

1.740500

1.51 to 1.60

3

40,988,569.06

11.05%

17

5.1208

1.572680

5,000,001 to 6,000,000

2

10,246,689.75

2.76%

18

5.5047

2.001027

1.61 to 1.70

2

25,633,493.90

6.91%

18

4.7848

1.672579

6,000,001 to 7,000,000

3

19,101,987.36

5.15%

18

5.1028

2.626686

1.71 to 1.80

1

4,049,008.23

1.09%

18

5.3000

1.740500

7,000,001 to 8,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.81 to 1.90

0

0.00

0.00%

0

0.0000

0.000000

8,000,001 to 9,000,000

1

8,699,094.72

2.35%

18

5.8900

0.794200

1.91 to 2.00

1

1,720,722.86

0.46%

18

5.2500

1.928200

9,000,001 to 15,000,000

10

116,551,243.12

31.43%

18

4.9349

1.646127

2.01 to 2.25

4

44,408,107.06

11.98%

19

4.9303

2.051705

15,000,001 to 20,000,000

1

16,901,982.46

4.56%

17

5.1200

1.586700

2.26 to 2.75

1

6,394,731.04

1.72%

18

5.0300

2.286300

20,000,001 to 30,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.76 to 3.00

2

6,365,743.50

1.72%

19

5.1284

2.767030

30,000,001 to 50,000,000

1

31,390,973.77

8.47%

19

4.9000

2.017000

3.01 or greater

4

20,782,355.84

5.61%

18

5.1192

4.051067

50,000,001 to 80,000,000

0

0.00

0.00%

0

0.0000

0.000000

Totals

46

370,773,703.13

100.00%

18

5.0600

1.768237

 

80,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

46

370,773,703.13

100.00%

18

5.0600

1.768237

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

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

55

148,986,053.52

40.18%

16

5.0765

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

55

148,986,053.52

40.18%

16

5.0765

NAP

Arizona

1

1,720,722.86

0.46%

18

5.2500

1.928200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

1

9,168,203.68

2.47%

17

5.2375

1.600500

California

3

39,426,873.91

10.63%

19

4.9387

2.227391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

5

44,284,373.49

11.94%

18

5.3476

1.420976

Florida

2

12,345,914.19

3.33%

18

5.7216

1.225435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

4

6,451,302.62

1.74%

19

5.4200

3.552500

Georgia

2

16,733,296.14

4.51%

18

4.8813

3.607033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

4

46,330,719.93

12.50%

19

4.9251

2.583034

Iowa

1

9,168,203.68

2.47%

17

5.2375

1.600500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

3

24,601,813.45

6.64%

18

4.9363

1.072708

Maryland

1

12,771,221.86

3.44%

18

4.8500

1.692700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

4

42,256,707.29

11.40%

19

4.8165

1.552722

Nebraska

1

9,992,517.22

2.70%

18

4.9750

1.489000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

8

48,694,529.15

13.13%

18

5.0695

1.876357

Nevada

2

19,257,003.08

5.19%

18

4.8229

1.863035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

84

370,773,703.13

100.00%

18

5.0600

1.768237

North Carolina

2

6,064,500.39

1.64%

17

5.8681

1.575023

 

 

 

 

 

 

 

 

Ohio

1

1,348,043.60

0.36%

18

5.6700

1.258900

 

 

 

 

 

 

 

 

Oklahoma

1

13,841,022.65

3.73%

18

4.8150

1.178500

 

 

 

 

 

 

 

 

South Carolina

1

16,901,982.46

4.56%

17

5.1200

1.586700

 

 

 

 

 

 

 

 

Texas

9

42,947,797.28

11.58%

18

5.1295

1.877527

 

 

 

 

 

 

 

 

Utah

1

10,109,868.73

2.73%

18

4.9920

0.143900

 

 

 

 

 

 

 

 

Washington

1

9,158,681.56

2.47%

22

4.8050

1.465800

 

 

 

 

 

 

 

 

Totals

84

370,773,703.13

100.00%

18

5.0600

1.768237

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

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

20

148,986,053.52

40.18%

16

5.0765

NAP

Defeased

20

148,986,053.52

40.18%

16

5.0765

NAP

 

4.500% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

1

12,862,272.04

3.47%

18

4.7200

1.652600

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% to 5.000%

9

107,111,942.05

28.89%

19

4.8889

1.851345

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% to 5.250%

8

70,391,653.12

18.99%

18

5.0998

1.768006

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.251% to 5.500%

4

15,310,143.69

4.13%

18

5.3553

2.703881

49 months or greater

26

221,787,649.61

59.82%

18

5.0490

1.819599

 

5.501% to 5.750%

2

2,368,584.37

0.64%

18

5.6183

2.173498

Totals

46

370,773,703.13

100.00%

18

5.0600

1.768237

 

5.751% or Greater

2

13,743,054.34

3.71%

18

5.9056

0.946623

 

 

 

 

 

 

 

 

Totals

46

370,773,703.13

100.00%

18

5.0600

1.768237

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

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

20

148,986,053.52

40.18%

16

5.0765

NAP

Defeased

20

148,986,053.52

40.18%

16

5.0765

NAP

 

60 months or less

26

221,787,649.61

59.82%

18

5.0490

1.819599

Interest Only

0

0.00

0.00%

0

0.0000

0.000000

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

26

221,787,649.61

59.82%

18

5.0490

1.819599

 

85 months or Greater

0

0.00

0.00%

0

0.0000

0.000000

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

46

370,773,703.13

100.00%

18

5.0600

1.768237

Totals

46

370,773,703.13

100.00%

18

5.0600

1.768237

(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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

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

20

148,986,053.52

40.18%

16

5.0765

NAP

 

 

 

None

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

26

221,787,649.61

59.82%

18

5.0490

1.819599

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

46

370,773,703.13

100.00%

18

5.0600

1.768237

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

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

 

3

310921411

MF

Huntington Beach

CA

Actual/360

4.900%

128,451.72

66,590.35

0.00

N/A

12/01/23

--

31,457,564.12

31,390,973.77

05/01/22

 

5

310921563

RT

Various

Various

Actual/360

5.230%

122,033.33

0.00

0.00

N/A

11/01/23

--

28,000,000.00

28,000,000.00

05/01/22

 

6

300571043

MH

Thornton

CO

Actual/360

5.060%

89,281.27

31,249.01

0.00

N/A

11/06/23

--

21,173,424.02

21,142,175.01

05/06/22

 

7

310920432

LO

Greenville

SC

Actual/360

5.120%

72,265.35

35,210.08

0.00

N/A

10/01/23

--

16,937,192.54

16,901,982.46

05/01/22

 

9

300571044

MF

Kyle

TX

Actual/360

4.975%

72,761.06

26,268.47

0.00

N/A

08/06/23

--

17,550,406.75

17,524,138.28

05/06/22

 

10

300571042

SS

Houston

TX

Actual/360

5.050%

62,887.78

25,247.88

0.00

N/A

11/06/23

--

14,943,630.80

14,918,382.92

05/06/22

 

11

440000297

RT

Ardmore

OK

Actual/360

4.815%

55,628.48

22,773.78

0.00

N/A

11/01/23

--

13,863,796.43

13,841,022.65

05/01/22

 

12

300571045

SS

Houston

TX

Actual/360

5.055%

55,917.31

22,409.95

0.00

N/A

11/06/23

--

13,274,139.97

13,251,730.02

05/06/22

 

14

310921096

RT

Henderson

NV

Actual/360

4.720%

50,670.69

20,105.61

0.00

N/A

11/01/23

--

12,882,377.65

12,862,272.04

05/01/22

 

15

310921263

OF

Silver Spring

MD

Actual/360

4.850%

51,696.01

19,542.39

0.00

N/A

11/01/23

--

12,790,764.25

12,771,221.86

05/01/22

 

17

301240017

MF

Atlanta

GA

Actual/360

4.900%

42,867.50

20,819.71

0.00

N/A

11/06/23

--

10,498,162.15

10,477,342.44

05/06/22

 

18

440000292

LO

Omaha

NE

Actual/360

4.975%

41,514.85

21,114.64

0.00

N/A

11/01/23

--

10,013,631.86

9,992,517.22

05/01/22

 

19

440000280

OF

Lehi

UT

Actual/360

4.992%

42,146.33

21,459.49

0.00

N/A

11/01/23

--

10,131,328.22

10,109,868.73

05/01/22

 

20

301240020

IN

Sergeant Bluff

IA

Actual/360

5.237%

40,140.60

28,688.11

0.00

N/A

10/06/23

--

9,196,891.79

9,168,203.68

05/06/22

 

21

310921381

RT

Yakima

WA

Actual/360

4.805%

36,751.70

19,682.32

0.00

N/A

03/01/24

--

9,178,363.88

9,158,681.56

05/01/22

 

22

300571046

LO

Orlando

FL

Actual/360

5.890%

42,816.50

24,130.88

0.00

N/A

11/06/23

--

8,723,225.60

8,699,094.72

05/06/22

 

23

310919605

LO

Medford

OR

Actual/360

5.380%

37,805.83

25,923.07

0.00

N/A

10/01/23

--

8,432,527.85

8,406,604.78

05/01/22

 

24

301240024

MH

Albuquerque

NM

Actual/360

4.768%

29,425.60

16,154.07

0.00

N/A

07/06/23

--

7,406,548.02

7,390,393.95

05/06/22

 

25

440000302

MF

Lewisville

TX

Actual/360

5.100%

29,623.96

14,354.97

0.00

N/A

12/01/23

--

6,970,342.91

6,955,987.94

05/01/22

 

26

440000287

LO

Colorado Springs

CO

Actual/360

5.172%

29,665.03

14,125.57

0.00

N/A

08/01/23

--

6,882,836.58

6,868,711.01

05/01/22

 

27

300571048

MH

Various

TX

Actual/360

5.420%

29,195.89

12,731.21

0.00

N/A

12/06/23

--

6,464,033.83

6,451,302.62

05/06/22

 

28

310921205

SS

Smyrna

GA

Actual/360

4.850%

25,338.83

13,446.52

0.00

N/A

11/01/23

--

6,269,400.22

6,255,953.70

05/01/22

 

29

301240029

MF

Norcross

GA

Actual/360

4.990%

25,852.68

13,156.64

0.00

N/A

07/06/23

--

6,217,077.20

6,203,920.56

05/06/22

 

30

310919939

RT

Reno

NV

Actual/360

5.030%

26,850.09

10,855.87

0.00

N/A

11/01/23

--

6,405,586.91

6,394,731.04

05/01/22

 

31

301240031

MH

Albuquerque

NM

Actual/360

4.768%

23,014.06

12,634.26

0.00

N/A

07/06/23

--

5,792,735.94

5,780,101.68

05/06/22

 

32

301240032

OF

Auburn Hills

MI

Actual/360

4.825%

21,420.96

11,465.14

0.00

N/A

11/06/23

05/06/23

5,327,492.07

5,316,026.93

05/06/22

 

34

301240034

LO

Pineville

NC

Actual/360

5.933%

25,008.66

14,682.60

0.00

N/A

10/06/23

--

5,058,642.22

5,043,959.62

05/06/22

 

35

410921176

SS

Oceanside

CA

Actual/360

5.090%

22,113.85

10,751.68

0.00

N/A

12/01/23

--

5,213,481.81

5,202,730.13

05/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

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

 

36

440000288

LO

Colorado Springs

CO

Actual/360

5.242%

21,649.93

10,073.30

0.00

N/A

08/01/23

--

4,956,107.63

4,946,034.33

05/01/22

 

38

301240038

MF

Decatur

GA

Actual/360

5.490%

21,789.16

9,404.74

0.00

N/A

10/06/23

08/06/23

4,762,658.02

4,753,253.28

05/06/22

 

39

301240039

MF

Jacksonville

FL

Actual/360

4.900%

18,833.74

9,825.50

0.00

N/A

08/06/23

--

4,612,344.23

4,602,518.73

05/06/22

 

40

440000301

MF

New Stanton

PA

Actual/360

5.210%

20,356.10

8,229.80

0.00

N/A

12/01/23

--

4,688,545.33

4,680,315.53

05/01/22

 

41

440000299

SS

Sachse

TX

Actual/360

5.300%

17,919.25

8,180.07

0.00

N/A

11/01/23

--

4,057,188.30

4,049,008.23

05/01/22

 

42

301240042

LO

Miami Beach

FL

Actual/360

5.320%

16,217.38

11,236.62

0.00

N/A

11/06/23

--

3,658,056.09

3,646,819.47

05/06/22

 

43

410919727

OF

Watsonville

CA

Actual/360

5.260%

15,478.76

10,914.10

0.00

N/A

08/01/23

--

3,531,275.35

3,520,361.25

05/01/22

 

46

301240046

MH

Albuquerque

NM

Actual/360

4.768%

13,632.96

7,484.23

0.00

N/A

07/06/23

--

3,431,473.72

3,423,989.49

05/06/22

 

47

301240047

MH

Albuquerque

NM

Actual/360

4.768%

13,430.49

7,373.08

0.00

N/A

07/06/23

--

3,380,510.99

3,373,137.91

05/06/22

 

48

870918241

MF

Beaumont

TX

Actual/360

4.940%

12,848.00

6,612.36

0.00

N/A

11/01/23

--

3,120,972.48

3,114,360.12

05/01/22

 

49

410921169

SS

Vallejo

CA

Actual/360

5.090%

12,042.20

5,854.87

0.00

N/A

12/01/23

--

2,839,024.88

2,833,170.01

05/01/22

 

50

410920609

SS

Oklahoma City

OK

Actual/360

5.190%

11,163.38

4,880.05

0.00

N/A

09/01/23

--

2,581,128.03

2,576,247.98

05/01/22

 

51

410920286

MU

Southampton

NY

Actual/360

4.790%

8,781.67

0.00

0.00

N/A

11/01/23

08/01/23

2,200,000.00

2,200,000.00

05/01/22

 

53

410920951

OF

Tucson

AZ

Actual/360

5.250%

7,543.48

3,500.59

0.00

N/A

11/01/23

--

1,724,223.45

1,720,722.86

05/01/22

 

54

301240054

MH

Albuquerque

NM

Actual/360

4.768%

5,264.21

2,889.95

0.00

N/A

07/06/23

--

1,325,024.83

1,322,134.88

05/06/22

 

55

690921064

MF

Shaker Heights

OH

Actual/360

5.670%

6,381.72

2,585.04

0.00

N/A

11/01/23

--

1,350,628.64

1,348,043.60

05/01/22

 

56

440000300

SS

McKinney

TX

Actual/360

5.300%

5,147.02

2,349.59

0.00

N/A

11/01/23

--

1,165,362.96

1,163,013.37

05/01/22

 

57

410921512

SS

Mooresville

NC

Actual/360

5.550%

4,729.21

1,990.64

0.00

N/A

11/01/23

--

1,022,531.41

1,020,540.77

05/01/22

 

Totals

 

 

 

 

 

 

1,566,354.58

688,958.80

0.00

 

 

 

371,462,661.93

370,773,703.13

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

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

 

3

4,792,416.44

0.00

--

--

--

0.00

0.00

0.00

0.00

41,416.17

0.00

 

 

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

18,247.96

0.00

Full Defeasance

 

6

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

7

2,254,531.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

10

1,652,038.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,369,735.20

924,389.19

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

1,268,452.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,529,721.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,484,551.05

416,292.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

3,369,258.12

907,237.20

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,009,173.01

1,275,483.18

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

336,597.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

0.00

358,711.82

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,061,078.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

753,251.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

27

1,831,437.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

845,916.75

238,019.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

30

1,079,175.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

34

649,373.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,103,006.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

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

 

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

41

567,017.70

138,844.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

429.17

0.00

 

 

42

470,314.61

811,359.91

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

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

543,191.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

770,346.75

0.00

--

--

--

0.00

0.00

0.00

0.00

78.23

0.00

 

 

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

53

264,735.47

77,753.10

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

55

0.00

110,146.03

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

206,032.00

63,244.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

285,531.10

69,236.83

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

29,496,881.64

5,390,717.26

 

 

 

0.00

0.00

0.00

0.00

60,171.53

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

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.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                       

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.060039%

5.024804%

18

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.060066%

5.024831%

19

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

1

0.00

0

0.00

0

0.00

1

11,486,961.51

5.060092%

5.024857%

20

02/17/22

0

0.00

0

0.00

1

11,512,630.70

0

0.00

1

11,512,630.70

1

8,772,573.93

0

0.00

0

0.00

5.074671%

5.032122%

21

01/18/22

0

0.00

0

0.00

1

11,532,882.42

0

0.00

1

11,532,882.42

0

0.00

0

0.00

0

0.00

5.074397%

5.026222%

22

12/17/21

0

0.00

0

0.00

1

11,553,037.88

0

0.00

1

11,553,037.88

0

0.00

0

0.00

0

0.00

5.074425%

5.026244%

23

11/18/21

0

0.00

0

0.00

2

20,275,305.68

0

0.00

1

11,574,872.24

0

0.00

0

0.00

0

0.00

5.074453%

5.026265%

24

10/18/21

0

0.00

0

0.00

2

20,317,965.67

0

0.00

1

11,594,828.12

0

0.00

0

0.00

0

0.00

5.074480%

5.026286%

25

09/17/21

0

0.00

0

0.00

2

20,363,621.23

0

0.00

1

11,616,470.23

0

0.00

0

0.00

0

0.00

5.074507%

5.026307%

26

08/17/21

0

0.00

0

0.00

2

20,405,847.76

0

0.00

1

11,636,228.40

0

0.00

0

0.00

0

0.00

5.074533%

5.026327%

27

07/16/21

0

0.00

0

0.00

2

20,447,866.98

0

0.00

1

11,655,892.65

0

0.00

0

0.00

0

0.00

5.074559%

5.026348%

28

06/17/21

0

0.00

1

8,815,651.55

1

11,677,253.84

0

0.00

1

11,677,253.84

0

0.00

0

0.00

0

0.00

5.074586%

5.026368%

29

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

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

 

5,316,027

5,316,027

0

 

 

0

 

13 - 24 Months

 

365,457,676

365,457,676

0

 

 

0

 

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

 

 

May-22

370,773,703

370,773,703

0

0

 

0

0

 

Apr-22

371,462,662

371,462,662

0

0

 

0

0

 

Mar-22

372,100,980

372,100,980

0

0

 

0

0

 

Feb-22

384,392,678

372,880,047

0

0

 

0

11,512,631

 

Jan-22

384,903,416

373,370,534

0

0

 

0

11,532,882

 

Dec-21

385,553,687

374,000,649

0

0

 

0

11,553,038

 

Nov-21

386,250,987

365,975,681

0

0

8,700,433

11,574,872

 

Oct-21

386,895,377

366,577,411

0

0

8,723,138

11,594,828

 

Sep-21

387,587,009

367,223,388

0

0

8,747,151

11,616,470

 

Aug-21

388,225,569

367,819,721

0

0

8,769,619

11,636,228

 

Jul-21

388,861,342

368,413,475

0

0

8,791,974

11,655,893

 

Jun-21

389,544,670

369,051,765

0

8,815,652

 

0

11,677,254

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

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

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

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

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

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

11

440000297

14,293,517.24

4.81500%

14,293,517.24           4.81500%

10

08/11/20

06/01/20

09/11/20

18

440000292

10,407,195.64

4.97500%

10,407,195.64           4.97500%

10

07/23/20

05/01/20

09/11/20

22

300571046

9,040,427.54

5.89000%

9,040,427.54            5.89000%

10

06/30/20

07/01/20

09/11/20

22

300571046

0.00

5.89000%

                     0.00

      5.89000%

10

10/22/21

07/01/20

09/11/20

Totals

 

33,741,140.42

 

33,741,140.42

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                         

 

 

 

 

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

16

440000295                 03/17/22

11,512,630.70

21,500,000.00

16,992,661.50

3,443,211.36

16,380,433.19

12,937,221.83

0.00

0.00

0.00

0.00

0.00%

45

310921533                 10/18/19

3,695,776.06

4,650,000.00

4,750,689.87

2,208,390.51

4,500,179.06

2,291,788.55

1,403,987.51

0.00

112,598.31

1,291,389.20

31.49%

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

15,208,406.76

26,150,000.00

21,743,351.37

5,651,601.87

20,880,612.25

15,229,010.38

1,403,987.51

0.00

112,598.31

1,291,389.20

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

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

Deal

Deal

04/18/22

0.00

352.18

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

03/17/22

0.00

361,294.34

0.00

0.00

0.00

0.00

0.00

0.00

 

16

440000295

03/17/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

45

310921533

09/17/21

0.00

0.00

1,291,389.20

0.00

0.00

(112,598.31)

0.00

0.00

1,291,389.20

 

 

10/18/19

0.00

0.00

1,403,987.51

0.00

0.00

1,403,987.51

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

361,646.52

1,291,389.20

0.00

0.00

1,291,389.20

0.00

0.00

1,291,389.20

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

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)

22

0.00

0.00

0.00

0.00

669.47

0.00

0.00

0.00

0.00

0.00

0.00

0.00

34

0.00

0.00

0.00

0.00

396.91

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

1,066.38

0.00

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

1,066.38

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27