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:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-206582-02

Central Index Key Number of issuing entity:  0001669990

Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206582

Central Index Key Number of depositor:  0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001102113

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

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001682532

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

Central Index Key Number of sponsor (if applicable):  0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000
(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)

38-3991402
38-3991403
38-7145119
(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-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  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 June 17, 2022 a distribution was made to holders of the certificates issued by Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29.

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 Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

2.72%

3

$14,640.42

No assets securitized by Bank of America, National Association, Morgan Stanley Mortgage Capital Holdings LLC, Starwood Mortgage Funding III LLC, and KeyBank National Association (each a "Securitizer") and held by Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from May 18, 2022 to June 17, 2022.

Bank of America, National Association filed its most recent Form ABS-15G on May 11, 2022. The CIK number for Bank of America, National Association is 0001102113.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on May 13, 2022. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC filed its most recent Form ABS-15G on January 19, 2022. The CIK number for Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC is 0001682532.

KeyBank National Association filed its most recent Form ABS-15G on February 2, 2022. The CIK number for KeyBank National Association is 0001089877.

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29, affirms the following amounts in the respective accounts:

Collection Account Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$37,969.04

 

*REO Account Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

05/17/2022

$4,198.88

  Current Distribution Date

06/17/2022

$4,340.52

 

Interest Reserve Account Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$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 Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29, relating to the June 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.

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: June 30, 2022

 

 


msc16c29_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

Morgan Stanley Bank of America Merrill Lynch Trust 2016-C29

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2016-C29

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

4

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

5

 

1585 Broadway | New York, NY 10036 | United States

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

14-16

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

 

 

Mortgage Loan Detail (Part 2)

17-19

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

20

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

21

 

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

 

 

Delinquency Loan Detail

22

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

23

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 1

24

 

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 2

25

 

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

 

 

Modified Loan Detail

26

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

27

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

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.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 30

 


 

 

                         

 

 

 

 

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

61766EBA2

1.597000%

29,800,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61766EBB0

2.786000%

39,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61766EBC8

3.140000%

58,500,000.00

47,504,042.21

544,840.39

124,302.24

0.00

0.00

669,142.63

46,959,201.82

34.02%

30.00%

A-3

61766EBD6

3.058000%

190,000,000.00

175,188,579.61

0.00

446,438.90

0.00

0.00

446,438.90

175,188,579.61

34.02%

30.00%

A-4

61766EBE4

3.325000%

248,821,000.00

248,821,000.00

0.00

689,441.52

0.00

0.00

689,441.52

248,821,000.00

34.02%

30.00%

A-S

61766EBH7

3.604000%

54,639,000.00

54,639,000.00

0.00

164,099.13

0.00

0.00

164,099.13

54,639,000.00

26.36%

23.25%

B

61766EBJ3

4.039000%

42,497,000.00

42,497,000.00

0.00

143,037.82

0.00

0.00

143,037.82

42,497,000.00

20.41%

18.00%

C

61766EBK0

4.903278%

35,413,000.00

35,413,000.00

0.00

144,699.82

0.00

0.00

144,699.82

35,413,000.00

15.45%

13.63%

D

61766EAL9

3.000000%

42,497,000.00

42,497,000.00

0.00

106,242.50

0.00

0.00

106,242.50

42,497,000.00

9.49%

8.38%

E

61766EAN5

2.877000%

22,260,000.00

22,260,000.00

0.00

53,368.35

0.00

0.00

53,368.35

22,260,000.00

6.37%

5.63%

F

61766EAQ8

2.877000%

8,095,000.00

8,095,000.00

0.00

19,407.76

0.00

0.00

19,407.76

8,095,000.00

5.24%

4.63%

G

61766EAS4

2.877000%

17,201,000.00

17,201,000.00

0.00

41,239.40

0.00

0.00

41,239.40

17,201,000.00

2.83%

2.50%

H*

61766EAU9

2.877000%

20,236,885.00

20,192,963.82

0.00

37,733.75

0.00

0.00

37,733.75

20,192,963.82

0.00%

0.00%

V

61766EAX3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61766EAY1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

809,459,885.00

714,308,585.64

544,840.39

1,970,011.19

0.00

0.00

2,514,851.58

713,763,745.25

 

 

 

 

X-A

61766EBF1

1.696119%

566,621,000.00

471,513,621.82

0.00

666,452.64

0.00

0.00

666,452.64

470,968,781.43

 

 

X-B

61766EBG9

1.108965%

97,136,000.00

97,136,000.00

0.00

89,767.06

0.00

0.00

89,767.06

97,136,000.00

 

 

X-D

61766EAA3

1.903278%

42,497,000.00

42,497,000.00

0.00

67,403.00

0.00

0.00

67,403.00

42,497,000.00

 

 

X-E

61766EAC9

2.026278%

22,260,000.00

22,260,000.00

0.00

37,587.46

0.00

0.00

37,587.46

22,260,000.00

 

 

X-F

61766EAE5

2.026278%

8,095,000.00

8,095,000.00

0.00

13,668.93

0.00

0.00

13,668.93

8,095,000.00

 

 

X-G

61766EAG0

2.026278%

17,201,000.00

17,201,000.00

0.00

29,045.01

0.00

0.00

29,045.01

17,201,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 30

 


 

 

                       

 

 

 

 

  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

 

X-H

61766EAJ4

2.026278%

20,236,885.00

20,192,963.82

0.00

34,097.13

0.00

0.00

34,097.13

20,192,963.82

 

Notional SubTotal

 

774,046,885.00

678,895,585.64

0.00

938,021.23

0.00

0.00

938,021.23

678,350,745.25

 

 

Deal Distribution Total

 

 

 

544,840.39

2,908,032.42

0.00

0.00

3,452,872.81

 

 

 

*

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 3 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

 

 

 

 

 

 

 

 

 

A-1

61766EBA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61766EBB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61766EBC8

812.03490957

9.31351094

2.12482462

0.00000000

0.00000000

0.00000000

0.00000000

11.43833556

802.72139863

A-3

61766EBD6

922.04515584

0.00000000

2.34967842

0.00000000

0.00000000

0.00000000

0.00000000

2.34967842

922.04515584

A-4

61766EBE4

1,000.00000000

0.00000000

2.77083333

0.00000000

0.00000000

0.00000000

0.00000000

2.77083333

1,000.00000000

A-S

61766EBH7

1,000.00000000

0.00000000

3.00333333

0.00000000

0.00000000

0.00000000

0.00000000

3.00333333

1,000.00000000

B

61766EBJ3

1,000.00000000

0.00000000

3.36583335

0.00000000

0.00000000

0.00000000

0.00000000

3.36583335

1,000.00000000

C

61766EBK0

1,000.00000000

0.00000000

4.08606500

0.00000000

0.00000000

0.00000000

0.00000000

4.08606500

1,000.00000000

D

61766EAL9

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

61766EAN5

1,000.00000000

0.00000000

2.39750000

0.00000000

0.00000000

0.00000000

0.00000000

2.39750000

1,000.00000000

F

61766EAQ8

1,000.00000000

0.00000000

2.39749969

0.00000000

0.00000000

0.00000000

0.00000000

2.39749969

1,000.00000000

G

61766EAS4

1,000.00000000

0.00000000

2.39750015

0.00000000

0.00000000

0.00000000

0.00000000

2.39750015

1,000.00000000

H

61766EAU9

997.82964720

0.00000000

1.86460268

0.52769386

38.30991034

0.00000000

0.00000000

1.86460268

997.82964720

V

61766EAX3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61766EAY1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

61766EBF1

832.14992353

0.00000000

1.17618768

0.00000000

0.00000000

0.00000000

0.00000000

1.17618768

831.18836300

X-B

61766EBG9

1,000.00000000

0.00000000

0.92413791

0.00000000

0.00000000

0.00000000

0.00000000

0.92413791

1,000.00000000

X-D

61766EAA3

1,000.00000000

0.00000000

1.58606490

0.00000000

0.00000000

0.00000000

0.00000000

1.58606490

1,000.00000000

X-E

61766EAC9

1,000.00000000

0.00000000

1.68856514

0.00000000

0.00000000

0.00000000

0.00000000

1.68856514

1,000.00000000

X-F

61766EAE5

1,000.00000000

0.00000000

1.68856455

0.00000000

0.00000000

0.00000000

0.00000000

1.68856455

1,000.00000000

X-G

61766EAG0

1,000.00000000

0.00000000

1.68856520

0.00000000

0.00000000

0.00000000

0.00000000

1.68856520

1,000.00000000

X-H

61766EAJ4

997.82964720

0.00000000

1.68490012

0.00000000

0.00000000

0.00000000

0.00000000

1.68490012

997.82964720

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 30

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

124,302.24

0.00

124,302.24

0.00

0.00

0.00

124,302.24

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

446,438.90

0.00

446,438.90

0.00

0.00

0.00

446,438.90

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

689,441.52

0.00

689,441.52

0.00

0.00

0.00

689,441.52

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

666,452.64

0.00

666,452.64

0.00

0.00

0.00

666,452.64

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

89,767.06

0.00

89,767.06

0.00

0.00

0.00

89,767.06

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

67,403.00

0.00

67,403.00

0.00

0.00

0.00

67,403.00

0.00

 

X-E

05/01/22 - 05/30/22

30

0.00

37,587.46

0.00

37,587.46

0.00

0.00

0.00

37,587.46

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

13,668.93

0.00

13,668.93

0.00

0.00

0.00

13,668.93

0.00

 

X-G

05/01/22 - 05/30/22

30

0.00

29,045.01

0.00

29,045.01

0.00

0.00

0.00

29,045.01

0.00

 

X-H

05/01/22 - 05/30/22

30

0.00

34,097.13

0.00

34,097.13

0.00

0.00

0.00

34,097.13

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

164,099.13

0.00

164,099.13

0.00

0.00

0.00

164,099.13

0.00

 

B

05/01/22 - 05/30/22

30

0.00

143,037.82

0.00

143,037.82

0.00

0.00

0.00

143,037.82

0.00

 

C

05/01/22 - 05/30/22

30

0.00

144,699.82

0.00

144,699.82

0.00

0.00

0.00

144,699.82

0.00

 

D

05/01/22 - 05/30/22

30

0.00

106,242.50

0.00

106,242.50

0.00

0.00

0.00

106,242.50

0.00

 

E

05/01/22 - 05/30/22

30

0.00

53,368.35

0.00

53,368.35

0.00

0.00

0.00

53,368.35

0.00

 

F

05/01/22 - 05/30/22

30

0.00

19,407.76

0.00

19,407.76

0.00

0.00

0.00

19,407.76

0.00

 

G

05/01/22 - 05/30/22

30

0.00

41,239.40

0.00

41,239.40

0.00

0.00

0.00

41,239.40

0.00

 

H

05/01/22 - 05/30/22

30

762,765.64

48,412.63

0.00

48,412.63

10,678.88

0.00

0.00

37,733.75

775,273.25

 

Totals

 

 

762,765.64

2,918,711.30

0.00

2,918,711.30

10,678.88

0.00

0.00

2,908,032.42

775,273.25

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,452,872.81

 

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

 

 

 

 

 

 

© 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

2,923,027.59

Master Servicing Fee

7,941.79

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,341.73

Interest Adjustments

10,356.16

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

307.55

ARD Interest

0.00

Operating Advisor Fee

1,680.69

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

190.68

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,933,383.75

Total Fees

14,672.45

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

771,682.65

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

9,492.77

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(25.28)

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)

1,211.39

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

(226,842.26)

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

544,840.39

Total Expenses/Reimbursements

10,678.88

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,908,032.42

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

544,840.39

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

3,452,872.81

Total Funds Collected

3,478,224.14

Total Funds Distributed

3,478,224.14

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 30

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

      Total

 

     Total

Beginning Scheduled Collateral Balance

714,308,585.64

714,308,585.64

Beginning Certificate Balance

714,308,585.64

(-) Scheduled Principal Collections

771,682.65

771,682.65

(-) Principal Distributions

544,840.39

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

(226,842.26)

(226,842.26)

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

713,763,745.25

713,763,745.25

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

715,106,586.76

715,106,586.76

Ending Certificate Balance

713,763,745.25

Ending Actual Collateral Balance

714,309,767.68

714,309,767.68

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.90%

 

 

 

 

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.

 

 

 

 

 

 

 

© 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

12

101,623,901.53

14.24%

45

4.9566

NAP

Defeased

12

101,623,901.53

14.24%

45

4.9566

NAP

 

5,000,000 or less

13

51,109,071.14

7.16%

44

5.1035

1.782922

1.30 or less

12

123,655,203.78

17.32%

44

4.8045

1.085665

5,000,001 to 10,000,000

19

140,986,712.57

19.75%

44

5.0517

1.855244

1.31 to 1.40

3

26,393,884.16

3.70%

46

5.1366

1.374025

10,000,001 to 15,000,000

8

98,292,439.44

13.77%

45

4.8287

1.460201

1.41 to 1.50

4

70,319,728.67

9.85%

43

4.6215

1.460714

15,000,001 to 20,000,000

5

87,990,226.31

12.33%

44

4.7282

1.779630

1.51 to 1.60

2

15,043,732.51

2.11%

44

5.0158

1.535644

20,000,001 to 25,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61 to 1.80

5

39,167,793.50

5.49%

44

5.1437

1.737810

25,000,001 to 50,000,000

5

177,761,394.26

24.90%

43

4.4055

2.010123

1.81 to 2.00

7

56,009,924.63

7.85%

44

4.9652

1.870864

 

50,000,001 or greater

1

56,000,000.00

7.85%

42

4.3085

2.195100

2.01 to 2.25

6

102,503,680.88

14.36%

41

4.4860

2.174286

 

Totals

63

713,763,745.25

100.00%

44

4.7520

1.800785

2.26 to 2.50

7

130,596,700.20

18.30%

44

4.5318

2.356757

 

 

 

 

 

 

 

 

2.51 to 3.00

4

42,309,195.39

5.93%

45

4.6357

2.674437

 

 

 

 

 

 

 

 

3.01 or greater

1

6,140,000.00

0.86%

46

4.9900

3.266600

 

 

 

 

 

 

 

 

Totals

63

713,763,745.25

100.00%

44

4.7520

1.800785

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 30

 


 

 

                           

 

 

 

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

22

101,623,901.53

14.24%

45

4.9566

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

22

101,623,901.53

14.24%

45

4.9566

NAP

Arizona

2

12,082,199.67

1.69%

46

5.1638

2.115913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

4

22,560,821.04

3.16%

44

4.8635

2.237412

California

5

38,072,716.93

5.33%

45

5.0915

1.810148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

8

76,868,855.62

10.77%

44

4.9337

1.691435

Connecticut

1

5,654,246.57

0.79%

46

4.9330

1.929300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

6,292,060.03

0.88%

41

4.6100

1.461400

Florida

5

23,717,495.25

3.32%

46

4.7804

2.420580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

1

4,005,547.80

0.56%

44

5.2910

1.391100

Georgia

1

6,378,414.42

0.89%

46

5.6100

1.717100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

22

80,517,701.66

11.28%

45

4.8161

1.660263

Illinois

20

36,844,950.23

5.16%

45

4.8204

1.585075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

4

105,351,734.20

14.76%

44

4.7392

2.029617

Indiana

2

27,458,633.64

3.85%

45

4.7132

1.189954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

29

272,844,431.18

38.23%

43

4.5721

1.815169

Louisiana

4

41,626,558.65

5.83%

43

4.5266

1.877784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

8

43,698,692.89

6.12%

42

4.9067

2.174578

Michigan

1

15,167,244.46

2.12%

43

4.9380

1.870800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

99

713,763,745.25

100.00%

44

4.7520

1.800785

Mississippi

1

16,670,000.00

2.34%

42

4.3485

2.661600

 

 

 

 

 

 

 

 

Missouri

3

13,778,238.00

1.93%

44

5.1260

1.195647

 

 

 

 

 

 

 

 

Nevada

1

29,253,397.32

4.10%

41

4.5220

1.445400

 

 

 

 

 

 

 

 

New Hampshire

1

26,612,013.43

3.73%

43

4.3960

1.263800

 

 

 

 

 

 

 

 

New Jersey

3

39,043,251.45

5.47%

42

4.8168

1.581948

 

 

 

 

 

 

 

 

New Mexico

1

4,005,547.80

0.56%

44

5.2910

1.391100

 

 

 

 

 

 

 

 

New York

1

9,956,390.62

1.39%

46

4.9330

1.354200

 

 

 

 

 

 

 

 

North Carolina

2

15,994,132.31

2.24%

45

5.1024

2.423194

 

 

 

 

 

 

 

 

Oklahoma

1

46,600,000.00

6.53%

43

3.8420

2.430000

 

 

 

 

 

 

 

 

Pennsylvania

9

114,459,701.71

16.04%

43

4.5942

2.134390

 

 

 

 

 

 

 

 

Texas

9

64,849,029.78

9.09%

42

4.9973

1.806484

 

 

 

 

 

 

 

 

Utah

1

6,562,567.89

0.92%

46

5.2800

2.299500

 

 

 

 

 

 

 

 

Washington

3

17,353,114.28

2.43%

47

5.1002

0.897204

 

 

 

 

 

 

 

 

Totals

99

713,763,745.25

100.00%

44

4.7520

1.800785

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

12

101,623,901.53

14.24%

45

4.9566

NAP

Defeased

12

101,623,901.53

14.24%

45

4.9566

NAP

 

4.500% or less

5

171,177,996.94

23.98%

43

4.2214

2.155703

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 5.000%

28

327,936,044.92

45.94%

44

4.7885

1.740067

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% to 5.500%

16

103,323,436.28

14.48%

44

5.2258

1.731635

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.501% or greater

2

9,702,365.58

1.36%

46

5.6922

1.493970

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

63

713,763,745.25

100.00%

44

4.7520

1.800785

49 months or greater

51

612,139,843.72

85.76%

44

4.7181

1.850971

 

 

 

 

 

 

 

 

Totals

63

713,763,745.25

100.00%

44

4.7520

1.800785

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 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

12

101,623,901.53

14.24%

45

4.9566

NAP

Defeased

12

101,623,901.53

14.24%

45

4.9566

NAP

 

60 months or less

51

612,139,843.72

85.76%

44

4.7181

1.850971

Interest Only

8

191,305,000.00

26.80%

43

4.4125

2.346477

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

3

11,617,076.79

1.63%

44

5.3323

1.450094

 

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

40

409,217,766.93

57.33%

44

4.8435

1.630707

 

Totals

63

713,763,745.25

100.00%

44

4.7520

1.800785

301 months to 345 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

346 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

63

713,763,745.25

100.00%

44

4.7520

1.800785

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 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

12

101,623,901.53

14.24%

45

4.9566

NAP

 

 

 

None

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

49

594,421,452.96

83.28%

44

4.7181

1.862055

 

 

 

 

 

 

13 months to 24 months

2

17,718,390.76

2.48%

42

4.7156

1.479116

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

63

713,763,745.25

100.00%

44

4.7520

1.800785

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

 

 

© 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

305861001

RT

Grove City

PA

Actual/360

4.309%

207,765.44

0.00

0.00

N/A

12/01/25

--

56,000,000.00

56,000,000.00

06/01/22

 

2

300801438

OF

West Conshohocken

PA

Actual/360

4.840%

208,388.89

0.00

0.00

N/A

02/01/26

--

50,000,000.00

50,000,000.00

06/01/22

 

3

305351003

RT

Oklahoma City

OK

Actual/360

3.842%

154,170.92

0.00

0.00

N/A

01/01/26

--

46,600,000.00

46,600,000.00

06/01/22

 

4

305861004

IN

Various

SC

Actual/360

5.230%

123,990.29

66,159.56

0.00

N/A

04/01/26

--

27,531,305.61

27,465,146.05

06/01/22

 

5

300801398

RT

Henderson

NV

Actual/360

4.522%

114,060.39

38,337.61

0.00

N/A

11/01/25

--

29,291,734.93

29,253,397.32

06/01/22

 

6

300801425

LO

Portsmouth

NH

Actual/360

4.396%

100,926.73

49,560.32

0.00

N/A

01/01/26

--

26,661,573.75

26,612,013.43

06/01/22

 

7

1544034

OF

New Orleans

LA

Actual/360

4.460%

97,276.74

32,835.59

0.00

N/A

03/01/26

--

25,328,819.10

25,295,983.51

06/01/22

 

8

1546110

LO

Freehold

NJ

Actual/360

4.925%

92,978.97

(226,842.26)

(226,842.26)

N/A

12/01/25

--

19,482,043.67

19,708,885.93

06/01/22

 

10

1646964

MF

Park Forest

IL

Actual/360

4.820%

80,877.98

23,245.26

0.00

N/A

04/01/26

--

19,486,061.54

19,462,816.28

06/01/22

 

11

1546633

MF

Bloomington

IN

Actual/360

4.580%

67,090.93

30,084.53

0.00

N/A

04/01/26

--

17,011,364.17

16,981,279.64

06/01/22

 

12

305861012

RT

Gulfport

MS

Actual/360

4.348%

62,421.51

0.00

0.00

N/A

12/01/25

--

16,670,000.00

16,670,000.00

06/01/22

 

13

695100616

OF

Farmington Hills

MI

Actual/360

4.938%

64,595.23

23,889.22

0.00

N/A

01/06/26

--

15,191,133.68

15,167,244.46

06/06/22

 

14

300801457

SS

Various

FL

Actual/360

4.550%

57,413.23

24,132.45

0.00

N/A

05/01/26

--

14,653,500.84

14,629,368.39

06/01/22

 

15

305861015

Various      Baton Rouge

LA

Actual/360

4.610%

55,052.92

25,141.17

0.00

N/A

11/01/25

--

13,868,204.03

13,843,062.86

06/01/22

 

16

453011334

OF

Lawrence Township

NJ

Actual/360

4.673%

59,906.00

0.00

0.00

N/A

01/01/26

--

14,888,506.23

14,888,506.23

06/01/22

 

17

695100641

RT

San Bernardino

CA

Actual/360

5.250%

56,287.80

18,811.90

0.00

N/A

04/06/26

--

12,450,757.64

12,431,945.74

06/06/22

 

18

305861018

IN

Frederick

MD

Actual/360

4.867%

46,723.72

16,723.01

0.00

N/A

11/01/25

--

11,148,512.20

11,131,789.19

06/01/22

 

19

1545773

RT

Renton

WA

Actual/360

4.800%

43,936.44

17,974.07

0.00

N/A

05/01/26

--

10,629,782.83

10,611,808.76

06/01/22

 

20

305861020

RT

Murrieta

CA

Actual/360

4.989%

48,036.61

13,084.44

0.00

N/A

01/01/26

--

11,181,489.05

11,168,404.61

06/01/22

 

21

1646965

MF

Park Forest

IL

Actual/360

4.820%

46,566.11

13,383.63

0.00

N/A

04/01/26

--

11,219,247.58

11,205,863.95

06/01/22

 

22

300801435

RT

West Lafayette

IN

Actual/360

4.929%

44,535.49

15,369.73

0.00

N/A

01/01/26

--

10,492,723.73

10,477,354.00

12/01/20

 

24

1646912

MF

El Paso

TX

Actual/360

4.990%

44,059.56

11,706.35

0.00

N/A

05/01/26

--

10,253,695.20

10,241,988.85

06/01/22

 

25

695100644

LO

Greenville

NC

Actual/360

5.415%

43,932.09

14,339.54

0.00

N/A

04/06/26

--

9,421,591.06

9,407,251.52

06/06/22

 

26

300801454

SS

Port Chester

NY

Actual/360

4.933%

42,342.63

11,596.72

0.00

N/A

04/01/26

--

9,967,987.34

9,956,390.62

06/01/22

 

27

305861027

RT

Killeen

TX

Actual/360

4.820%

37,707.76

15,405.61

0.00

N/A

04/01/26

--

9,084,991.19

9,069,585.58

06/01/22

 

28

695100637

RT

Ferguson

MO

Actual/360

5.195%

39,893.21

15,261.40

0.00

N/A

03/06/26

--

8,917,728.13

8,902,466.73

12/06/21

 

29

300801415

MF

Houston

TX

Actual/360

4.738%

39,929.81

12,162.62

0.00

N/A

12/01/25

--

9,786,850.67

9,774,688.05

06/01/22

 

30

305861030

MF

Houston

TX

Actual/360

5.140%

38,242.00

13,833.77

0.00

N/A

04/01/26

--

8,640,090.78

8,626,257.01

06/01/22

 

 

 

 

 

© 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

 

31

695100624

RT

Various

PA

Actual/360

5.032%

36,724.37

15,586.54

0.00

N/A

01/06/26

--

8,475,288.25

8,459,701.71

06/06/22

 

32

300801437

OF

San Jose

CA

Actual/360

4.689%

34,470.64

12,147.28

0.00

N/A

02/01/26

--

8,537,090.42

8,524,943.14

06/01/22

 

33

305861033

RT

Metairie

LA

Actual/360

4.850%

33,398.42

13,566.15

0.00

N/A

03/01/26

09/02/25

7,996,960.54

7,983,394.39

06/01/22

 

34

300801434

MF

Dallas

TX

Actual/360

4.799%

32,826.24

12,814.39

0.00

N/A

01/01/26

--

7,943,486.24

7,930,671.85

06/01/22

 

35

1546584

MF

Killeen

TX

Actual/360

4.920%

32,334.98

12,880.18

0.00

N/A

02/01/26

--

7,632,174.27

7,619,294.09

06/01/22

 

36

1546586

RT

Phoenix

AZ

Actual/360

5.070%

32,594.93

11,234.81

0.00

N/A

04/01/26

--

7,465,913.40

7,454,678.59

06/01/22

 

38

695100629

MF

Various

IL

Actual/360

4.850%

31,322.92

0.00

0.00

N/A

02/06/26

--

7,500,000.00

7,500,000.00

06/06/22

 

39

300801433

RT

Charlotte

NC

Actual/360

4.656%

26,456.02

11,727.72

0.00

N/A

01/01/26

--

6,598,608.51

6,586,880.79

06/01/22

 

40

305861040

LO

Layton

UT

Actual/360

5.280%

29,884.45

10,257.44

0.00

N/A

04/01/26

--

6,572,825.33

6,562,567.89

06/01/22

 

41

695100646

LO

Ringgold

GA

Actual/360

5.610%

30,858.33

9,371.35

0.00

N/A

04/06/26

--

6,387,785.77

6,378,414.42

06/06/22

 

42

1546744

IN

Allen

TX

Actual/360

5.090%

28,013.01

8,899.70

0.00

N/A

04/05/26

--

6,391,205.62

6,382,305.92

06/05/22

 

43

1546680

MF

Columbus

OH

Actual/360

4.720%

26,858.83

8,100.45

0.00

N/A

03/01/26

--

6,608,240.26

6,600,139.81

06/01/22

 

44

1646929

MF

Albany

GA

Actual/360

4.700%

23,608.69

10,102.77

0.00

N/A

04/01/26

--

5,833,306.29

5,823,203.52

06/01/22

 

45

305861045

LO

Joplin

MO

Actual/360

5.000%

21,079.45

20,101.79

0.00

N/A

12/01/25

--

4,895,873.06

4,875,771.27

06/01/22

 

46

305861046

IN

San Diego

CA

Actual/360

4.990%

26,383.24

0.00

0.00

N/A

04/01/26

--

6,140,000.00

6,140,000.00

06/01/22

 

48

300801445

RT

Chicago

IL

Actual/360

4.924%

25,224.87

6,972.41

0.00

N/A

03/01/26

--

5,949,106.38

5,942,133.97

06/01/22

 

49

300801455

SS

New Haven

CT

Actual/360

4.933%

24,046.43

6,585.79

0.00

N/A

04/01/26

--

5,660,832.36

5,654,246.57

06/01/22

 

50

695100643

RT

Oldsmar

FL

Actual/360

5.320%

24,115.93

6,494.17

0.00

N/A

04/06/26

--

5,264,210.16

5,257,715.99

06/06/22

 

52

300801449

SS

Corpus Christi

TX

Actual/360

5.480%

23,630.86

6,962.02

0.00

N/A

04/01/23

--

5,007,717.38

5,000,755.36

06/01/22

 

53

695100636

MU

Las Vegas

NV

Actual/360

5.250%

20,903.11

11,156.64

0.00

N/A

03/06/26

12/06/25

4,623,729.42

4,612,572.78

06/06/22

 

54

300801442

SS

Stockton

CA

Actual/360

4.850%

21,554.98

6,148.84

0.00

N/A

03/01/26

--

5,161,153.69

5,155,004.85

06/01/22

 

55

695100635

RT

Fresno

CA

Actual/360

5.045%

19,394.51

7,314.46

0.00

N/A

03/06/26

--

4,464,353.14

4,457,038.68

06/06/22

 

56

300801450

SS

Tucson

AZ

Actual/360

5.315%

21,201.88

4,941.24

0.00

N/A

04/01/26

--

4,632,462.32

4,627,521.08

06/01/22

 

57

305861057

SS

Various

MI

Actual/360

5.030%

18,712.52

6,550.47

0.00

N/A

04/01/26

--

4,320,213.41

4,313,662.94

06/01/22

 

58

305861058

RT

Sicklerville

NJ

Actual/360

4.820%

18,476.94

5,818.48

0.00

N/A

12/01/25

--

4,451,677.77

4,445,859.29

06/01/22

 

59

1647038

RT

San Antonio

TX

Actual/360

5.420%

20,792.48

0.00

0.00

N/A

04/01/26

--

4,455,000.00

4,455,000.00

06/01/22

 

60

695100638

RT

Chula Vista

CA

Actual/360

5.093%

17,023.44

6,304.91

0.00

N/A

03/06/26

--

3,881,632.81

3,875,327.90

06/06/22

 

61

300801439

MH

Albuquerque

NM

Actual/360

5.291%

18,274.62

5,440.77

0.00

N/A

02/01/26

--

4,010,988.57

4,005,547.80

06/01/22

 

 

 

 

 

© 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

 

62

695100639

RT

Pasco

WA

Actual/360

5.303%

15,642.48

8,151.48

0.00

N/A

04/06/26

--

3,425,505.84

3,417,354.36

06/06/22

 

63

305861063

RT

Various

IL

Actual/360

4.610%

15,640.71

0.00

0.00

N/A

09/01/25

--

3,940,000.00

3,940,000.00

06/01/22

 

64

300801446

SS

Longwood

FL

Actual/360

4.920%

16,247.23

4,498.55

0.00

N/A

03/01/26

--

3,834,909.42

3,830,410.87

06/01/22

 

65

695100642

LO

Yakima

WA

Actual/360

5.850%

16,781.45

7,354.76

0.00

N/A

04/06/26

--

3,331,305.92

3,323,951.16

06/06/22

 

66

305861066

RT

Friendswood

TX

Actual/360

4.900%

14,230.72

4,875.44

0.00

N/A

04/01/26

--

3,372,652.60

3,367,777.16

06/01/22

 

68

305861068

IN

Gonzales

LA

Actual/360

4.740%

10,171.23

4,418.02

0.00

N/A

11/01/25

--

2,491,929.59

2,487,511.57

06/01/22

 

69

305861069

MH

Corpus Christi

TX

Actual/360

5.260%

5,393.44

1,865.13

0.00

N/A

04/01/26

--

1,190,751.95

1,188,886.82

06/01/22

 

Totals

 

 

 

 

 

 

2,933,383.75

544,840.39

(226,842.26)

 

 

 

714,308,585.64

713,763,745.25

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

14,002,219.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

6,847,051.45

1,964,177.78

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

29,816,893.76

7,460,392.72

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

5

2,653,172.47

679,707.44

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

0.00

2,749,326.98

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

4,110,010.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,184,311.64

0.00

--

--

--

0.00

44,927.19

0.00

0.00

0.00

0.00

 

 

10

1,686,336.32

1,216,952.23

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

61,908.45

0.00

 

 

11

1,755,815.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

6,328,686.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,036,076.97

1,693,802.05

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

696,372.83

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,570,955.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

12,056,339.86

2,777,241.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,522,109.36

334,379.09

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

19

595,095.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,087,759.00

845,881.10

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

22

593,759.25

0.00

--

--

03/11/22

882,358.84

81,491.13

56,049.08

995,995.38

123,600.74

0.00

 

 

24

970,517.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,779,565.57

1,800,831.79

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

819,916.06

0.00

--

--

--

0.00

0.00

0.00

0.00

271,716.08

0.00

 

 

27

1,072,765.12

212,094.06

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

601,383.09

0.00

--

--

02/11/22

1,299,441.95

300,189.59

48,921.58

304,918.09

0.00

0.00

 

 

29

1,100,850.63

296,444.66

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,261,594.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 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

 

31

982,262.41

172,494.34

01/01/22

03/31/22

--

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

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

34

1,202,787.93

326,845.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

36

907,901.64

264,188.15

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

935,364.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

1,180,663.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,242,098.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

929,810.86

928,291.51

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

1,129,352.21

313,946.25

01/01/22

03/31/22

--

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

 

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

45

1,004,263.00

0.00

--

--

--

0.00

5,718.16

0.00

0.00

0.00

0.00

 

 

46

1,090,987.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

485,100.00

121,275.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

670,758.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

642,388.60

0.00

--

--

--

0.00

0.00

0.00

0.00

8,790.29

0.00

 

 

52

602,094.91

190,806.25

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

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

632,657.92

167,909.81

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

705,091.70

198,844.92

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

58

575,163.00

481,457.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

392,924.24

107,004.89

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

433,237.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

416,350.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 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

 

62

0.00

90,830.01

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

471,416.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

395,413.65

131,255.42

07/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

73,920.16

363,625.12

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

378,811.24

101,905.70

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

68

308,881.00

64,714.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

69

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

Totals

114,242,884.51

26,752,998.10

 

 

 

2,181,800.79

432,326.07

104,970.66

1,300,913.47

466,015.56

0.00

 

 

 

 

 

 

© 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.

 

 

 

 

 

 

© 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

2

19,379,820.73

0

0.00

1

8,902,466.73

0

0.00

0

0.00

0

0.00

4.752027%

4.721391%

44

05/17/22

0

0.00

1

11,148,512.20

2

19,410,451.86

0

0.00

1

8,917,728.13

0

0.00

0

0.00

0

0.00

4.752125%

4.717576%

45

04/18/22

0

0.00

0

0.00

2

19,443,666.42

0

0.00

1

8,934,205.08

0

0.00

0

0.00

0

0.00

4.752291%

4.717732%

46

03/17/22

0

0.00

1

11,183,246.21

2

19,474,020.50

0

0.00

1

8,949,325.13

0

0.00

0

0.00

0

0.00

4.752442%

4.711071%

47

02/17/22

1

11,204,279.76

1

8,968,243.06

1

10,544,177.73

0

0.00

1

8,968,243.06

0

0.00

0

0.00

0

0.00

4.752633%

4.709531%

48

01/18/22

1

19,482,043.67

1

8,983,211.52

1

10,559,265.03

0

0.00

1

8,983,211.52

0

0.00

1

168,811.21

0

0.00

4.752782%

4.709674%

49

12/17/21

1

9,166,172.72

0

0.00

2

30,056,332.23

0

0.00

1

9,166,172.72

0

0.00

0

0.00

1

19,805,900.79

4.753033%

4.709855%

50

11/18/21

0

0.00

1

19,482,043.67

1

10,590,692.51

0

0.00

1

9,181,578.75

1

14,888,506.23

0

0.00

0

0.00

4.758018%

4.703826%

49

10/18/21

1

14,856,982.95

0

0.00

3

39,283,224.00

0

0.00

2

9,195,597.11

1

19,482,043.67

0

0.00

1

4,667,026.59

4.758164%

4.707787%

50

09/17/21

0

0.00

0

0.00

4

44,073,471.96

0

0.00

2

13,935,234.44

0

0.00

0

0.00

0

0.00

4.756689%

4.704931%

51

08/17/21

0

0.00

0

0.00

4

44,146,420.10

0

0.00

2

13,961,892.57

0

0.00

0

0.00

0

0.00

4.756831%

4.705057%

52

07/16/21

0

0.00

0

0.00

4

44,219,061.55

0

0.00

2

13,988,439.55

0

0.00

0

0.00

0

0.00

4.756973%

4.705182%

53

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

22

300801435

12/01/20

17

6

 

56,049.08

995,995.38

176,495.23

10,759,670.43

10/20/20

2

 

 

 

 

28

695100637

12/06/21

5

6

 

48,921.58

304,918.09

0.00

9,166,172.72

06/03/19

7

 

 

 

03/10/20

Totals

 

 

 

 

 

104,970.66

1,300,913.47

176,495.23

19,925,843.15

 

 

 

 

 

 

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 22 of 30

 


 

 

                 

 

 

 

 

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

 

5,000,755

5,000,755

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

708,762,990

689,383,169

        10,477,354

8,902,467

 

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

 

 

Jun-22

713,763,745

694,383,925

0

0

10,477,354

8,902,467

 

May-22

714,308,586

683,749,622

0

11,148,512

10,492,724

8,917,728

 

Apr-22

715,143,110

695,699,444

0

0

10,509,461

8,934,205

 

Mar-22

715,908,052

685,250,785

0

11,183,246

10,524,695

8,949,325

 

Feb-22

716,868,726

686,152,025

11,204,280

0

10,544,178

8,968,243

 

Jan-22

717,626,426

678,601,905

19,482,044

0

10,559,265

8,983,212

 

Dec-21

718,549,005

679,326,501

0

0

30,056,332

9,166,173

 

Nov-21

739,203,027

699,948,712

0

19,482,044

10,590,693

9,181,579

 

Oct-21

739,946,704

685,806,497

14,856,983

0

30,087,627

9,195,597

 

Sep-21

745,563,860

701,490,388

0

0

30,138,238

13,935,234

 

Aug-21

746,391,163

702,244,743

0

0

30,184,528

13,961,893

 

Jul-21

747,214,989

702,995,928

0

0

30,230,622

13,988,440

 

(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 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

22

300801435

10,477,354.00

10,759,670.43

11,200,000.00

02/07/22

533,373.25

0.74190

12/31/21

01/01/26

286

28

695100637

8,902,466.73

9,166,172.72

8,800,000.00

01/18/22

556,721.09

0.84110

12/31/21

03/06/26

284

Totals

 

19,379,820.73

19,925,843.15

20,000,000.00

 

1,090,094.34

 

 

 

 

 

 

 

 

© 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

 

22

300801435

RT

IN

10/20/20

2

 

 

 

 

Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Special Servicer is pursuing a foreclosure strategy. Litigation is ongoing with settlement discussions between the Borrower and the

 

Lender taking pl ace simultaneously.

 

 

 

 

 

 

 

28

695100637

RT

MO

06/03/19

7

 

 

 

 

Special Servicer comments are not available for this cycle.

 

 

 

 

 

 

 

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 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

8

1546110

0.00

4.92500%

0.00

          4.92500%

10

09/10/21

09/10/21

--

9

300801447

20,266,218.62

4.93300%

20,239,899.75               4.93300%

9

08/31/20

08/31/20

08/31/20

16

453011334

0.00

4.67262%

0.00

          4.67262%

9

09/17/21

09/01/21

--

45

305861045

5,399,361.27

5.00000%

5,399,361.27                5.00000%

10

03/31/21

04/01/20

03/31/21

Totals

 

25,665,579.89

 

25,639,261.02

 

 

 

 

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 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

9

300801447           12/17/21

19,836,762.12

106,000,000.00

20,807,440.83

970,678.71

20,807,440.83

19,836,762.12

0.00

0.00

0.00

0.00

0.00%

47

695100649           06/17/21

5,692,258.02

9,100,000.00

5,876,160.71

159,785.63

5,876,160.71

5,716,375.08

0.00

0.00

0.00

0.00

0.00%

51

300801236           10/18/21

4,724,358.14

5,800,000.00

6,551,554.38

1,871,117.51

6,551,554.38

4,680,436.87

43,921.27

0.00

0.00

43,921.27

0.78%

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

30,253,378.28

120,900,000.00

33,235,155.92

3,001,581.85

33,235,155.92

30,233,574.07

43,921.27

0.00

0.00

43,921.27

 

 

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

 

 

 

 

 

 

 

 

 

© 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

9

300801447

12/17/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

47

695100649

06/17/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

51

300801236

10/18/21

0.00

0.00

43,921.27

0.00

0.00

43,921.27

0.00

0.00

43,921.27

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

43,921.27

0.00

0.00

43,921.27

0.00

0.00

43,921.27

 

 

 

 

© 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)

8

0.00

0.00

0.00

0.00

799.58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

(7,025.28)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

3,500.00

0.00

0.00

3,741.30

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

3,500.00

0.00

0.00

5,751.47

0.00

0.00

0.00

0.00

0.00

0.00

45

0.00

0.00

0.00

0.00

411.81

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

(25.28)

0.00

1,211.39

9,492.77

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

10,678.88

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 29 of 30

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 30 of 30