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:  333-165147-06

Central Index Key Number of issuing entity:  0001569455

J.P. Morgan Chase Commercial Mortgage Securities Trust 2013-C10
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-165147

Central Index Key Number of depositor:  0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000835271

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

Central Index Key Number of sponsor (if applicable):  0001548567

CIBC Inc.
(Exact name of sponsor as specified in its charter)

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

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

John Miller (212) 272-8363
(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)

38-3900613
38-3903307
38-7092917
(I.R.S. Employer Identification No.)

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

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

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



Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-SB

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

D

     

     

  X  

     

X-A

     

     

  X  

     



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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by J.P. Morgan Chase Commercial Mortgage Securities Trust 2013-C10.

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 J.P. Morgan Chase Commercial Mortgage Securities Trust 2013-C10 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

1

1.17%

0

N/A

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by J.P. Morgan Chase Commercial Mortgage Securities Trust 2013-C10 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 May 18, 2022 to June 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2022. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

CIBC Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2022. The CIK number for CIBC Inc. is 0001548567.

Redwood Commercial Mortgage Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on January 26, 2022. The CIK number for Redwood Commercial Mortgage Corporation is 0001567746.

Except as otherwise disclosed in this report, no material funds are permitted under the Pooling and Servicing Agreement to remain in any transaction account established thereunder after distributions are made from funds in that account to investors on a Distribution Date, or after remittances are made on the applicable remittance date to the Trustee of funds to be distributed to investors on the related Distribution Date, as applicable, other than (a) funds to be distributed on the next distribution date, and (b) funds permitted under the Pooling and Servicing Agreement to be held to pay expenses permitted to be paid or reimbursed thereunder.

Part II - OTHER INFORMATION

Item 6. Significant Obligors of Pool Assets.

The Shops at Riverside Mortgage Loan (Loan #1 on Annex A-1 to the Prospectus Supplement of the registrant relating to the issuing entity filed on March 11, 2013 pursuant to Rule 424(b)(5)), which represented 10% or more of the pool assets held by the issuing entity as of its cut-off date, is no longer a pool asset.

Item 7. Change in Sponsor Interest in the Securities.

None

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 J.P. Morgan Chase Commercial Mortgage Securities Trust 2013-C10, 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.

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ John Miller
John Miller, Executive Director

Date: June 30, 2022

 

 


jpc13c10_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

J.P. Morgan Chase Commercial Mortgage Securities Trust

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2013-C10

 

         

Table of Contents

 

 

Contacts

 

Section

Pages

Role

Party and Contact Information

 

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

 

Certificate Factor Detail

3

 

Brian Baker

(212) 834-3813

Certificate Interest Reconciliation Detail

4

 

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

 

 

Master Servicer

Midland Loan Services

 

Additional Information

5

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Greystone Servicing Company LLC

 

Current Mortgage Loan and Property Stratification

8-12

 

Jenna Unell

Jenna.unell@greyco.com

Mortgage Loan Detail (Part 1)

13-14

 

5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States

Mortgage Loan Detail (Part 2)

15-16

Senior Trust Advisor

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

 

 

 

Modified Loan Detail

23

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

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

46639JAA8

0.730200%

63,440,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

46639JAB6

2.071900%

87,164,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

46639JAC4

2.681800%

22,445,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

46639JAD2

2.875400%

185,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-5

46639JAE0

3.142500%

430,080,000.00

422,502,127.18

0.00

1,106,427.45

0.00

0.00

1,106,427.45

422,502,127.18

46.64%

30.00%

A-SB

46639JAF7

2.701800%

106,694,000.00

17,483,956.22

1,406,679.90

39,365.13

0.00

0.00

1,446,045.03

16,077,276.32

46.64%

30.00%

A-S

46639JAH3

3.371500%

107,059,000.00

107,059,000.00

0.00

300,791.18

0.00

0.00

300,791.18

107,059,000.00

33.62%

21.63%

B

46639JAJ9

3.674200%

84,689,000.00

84,689,000.00

0.00

259,303.60

0.00

0.00

259,303.60

84,689,000.00

23.32%

15.00%

C

46639JAK6

4.234625%

55,926,000.00

55,926,000.00

0.00

197,354.70

0.00

0.00

197,354.70

55,926,000.00

16.51%

10.63%

D

46639JAL4

4.234625%

47,937,000.00

47,937,000.00

0.00

169,162.68

0.00

0.00

169,162.68

47,937,000.00

10.68%

6.88%

E

46639JAP5

3.500000%

30,360,000.00

30,360,000.00

0.00

88,550.00

0.00

0.00

88,550.00

30,360,000.00

6.99%

4.50%

F

46639JAR1

3.500000%

12,783,000.00

12,783,000.00

0.00

37,283.75

0.00

0.00

37,283.75

12,783,000.00

5.43%

3.50%

NR

46639JAT7

3.500000%

44,741,391.00

44,648,458.47

0.00

75,890.30

0.00

0.00

75,890.30

44,648,458.47

0.00%

0.00%

R

46639JAV2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,278,318,391.00

823,388,541.87

1,406,679.90

2,274,128.79

0.00

0.00

3,680,808.69

821,981,861.97

 

 

 

 

X-A

46639JAG5

1.061394%

1,001,882,000.00

547,045,083.40

0.00

483,858.54

0.00

0.00

483,858.54

545,638,403.50

 

 

X-B

46639JAM2

0.405132%

276,436,391.00

276,343,458.47

0.00

93,296.35

0.00

0.00

93,296.35

276,343,458.47

 

 

Notional SubTotal

 

1,278,318,391.00

823,388,541.87

0.00

577,154.89

0.00

0.00

577,154.89

821,981,861.97

 

 

 

Deal Distribution Total

 

 

 

1,406,679.90

2,851,283.68

0.00

0.00

4,257,963.58

 

 

 

 

*

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

46639JAA8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

46639JAB6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

46639JAC4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

46639JAD2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5

46639JAE0

982.38031803

0.00000000

2.57260847

0.00000000

0.00000000

0.00000000

0.00000000

2.57260847

982.38031803

A-SB

46639JAF7

163.87009785

13.18424560

0.36895355

0.00000000

0.00000000

0.00000000

0.00000000

13.55319915

150.68585225

A-S

46639JAH3

1,000.00000000

0.00000000

2.80958331

0.00000000

0.00000000

0.00000000

0.00000000

2.80958331

1,000.00000000

B

46639JAJ9

1,000.00000000

0.00000000

3.06183330

0.00000000

0.00000000

0.00000000

0.00000000

3.06183330

1,000.00000000

C

46639JAK6

1,000.00000000

0.00000000

3.52885420

0.00000000

0.00000000

0.00000000

0.00000000

3.52885420

1,000.00000000

D

46639JAL4

1,000.00000000

0.00000000

3.52885412

0.00000000

0.00000000

0.00000000

0.00000000

3.52885412

1,000.00000000

E

46639JAP5

1,000.00000000

0.00000000

2.91666667

0.00000000

0.00000000

0.00000000

0.00000000

2.91666667

1,000.00000000

F

46639JAR1

1,000.00000000

0.00000000

2.91666667

0.00000000

0.00000000

0.00000000

0.00000000

2.91666667

1,000.00000000

NR

46639JAT7

997.92289583

0.00000000

1.69619894

1.21440949

48.24373565

0.00000000

0.00000000

1.69619894

997.92289583

R

46639JAV2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

46639JAG5

546.01747851

0.00000000

0.48294963

0.00000000

0.00000000

0.00000000

0.00000000

0.48294963

544.61344100

X-B

46639JAM2

999.66381948

0.00000000

0.33749663

0.00000000

0.00000000

0.00000000

0.00000000

0.33749663

999.66381948

 

 

 

 

© 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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-5

05/01/22 - 05/30/22

30

0.00

1,106,427.45

0.00

1,106,427.45

0.00

0.00

0.00

1,106,427.45

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

39,365.13

0.00

39,365.13

0.00

0.00

0.00

39,365.13

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

300,791.18

0.00

300,791.18

0.00

0.00

0.00

300,791.18

0.00

 

B

05/01/22 - 05/30/22

30

0.00

259,303.60

0.00

259,303.60

0.00

0.00

0.00

259,303.60

0.00

 

C

05/01/22 - 05/30/22

30

0.00

197,354.70

0.00

197,354.70

0.00

0.00

0.00

197,354.70

0.00

 

D

05/01/22 - 05/30/22

30

0.00

169,162.68

0.00

169,162.68

0.00

0.00

0.00

169,162.68

0.00

 

E

05/01/22 - 05/30/22

30

0.00

88,550.00

0.00

88,550.00

0.00

0.00

0.00

88,550.00

0.00

 

F

05/01/22 - 05/30/22

30

0.00

37,283.75

0.00

37,283.75

0.00

0.00

0.00

37,283.75

0.00

 

NR

05/01/22 - 05/30/22

30

2,104,157.47

130,224.67

0.00

130,224.67

54,334.37

0.00

0.00

75,890.30

2,158,491.84

 

X-A

05/01/22 - 05/30/22

30

0.00

483,858.54

0.00

483,858.54

0.00

0.00

0.00

483,858.54

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

93,296.35

0.00

93,296.35

0.00

0.00

0.00

93,296.35

0.00

 

Totals

 

 

2,104,157.47

2,905,618.05

0.00

2,905,618.05

54,334.37

0.00

0.00

2,851,283.68

2,158,491.84

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,257,963.58

 

(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

2,920,351.66

Master Servicing Fee

11,360.47

Interest Reductions due to Nonrecoverability Determination

(39,496.57)

Certificate Administration Fee

2,197.99

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

0.00

ARD Interest

0.00

Operating Advisor Fee

0.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Trust Advisor Fee

1,100.21

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,880,855.09

Total Fees

14,658.67

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

1,406,679.90

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

14,165.21

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)

747.53

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

1,406,679.90

Total Expenses/Reimbursements

14,912.74

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,851,283.68

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,406,679.90

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,257,963.58

Total Funds Collected

4,287,534.99

Total Funds Distributed

4,287,534.99

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

823,388,541.87

823,388,541.87

Beginning Certificate Balance

823,388,541.87

(-) Scheduled Principal Collections

1,406,679.90

1,406,679.90

(-) Principal Distributions

1,406,679.90

(-) 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

821,981,861.97

821,981,861.97

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

823,967,533.48

823,967,533.48

Ending Certificate Balance

821,981,861.97

Ending Actual Collateral Balance

822,560,853.58

822,560,853.58

 

 

 

 

 

 

 

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

92,932.70

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

92,932.70

0.00

Net WAC Rate

4.23%

 

 

 

 

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 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

6

212,273,774.52

25.82%

8

3.7121

NAP

Defeased

6

212,273,774.52

25.82%

8

3.7121

NAP

 

$4,999,999 or less

1

3,806,321.36

0.46%

8

4.8435

2.790000

1.30 or less

8

241,891,592.77

29.43%

7

4.2131

0.972586

$5,000,000 to $9,999,999

7

54,128,171.89

6.59%

(4)

4.4313

2.015658

1.31 to 1.40

2

13,900,517.79

1.69%

8

4.3952

1.364934

$10,000,000 to $19,999,999

9

124,564,860.00

15.15%

7

4.2867

1.873545

1.41 to 1.50

1

76,788,382.78

9.34%

8

4.4690

1.470000

$20,000,000 to $24,999,999

1

22,074,755.70

2.69%

8

4.8700

1.880000

1.51 to 1.60

1

44,863,350.78

5.46%

8

4.3210

1.570000

$25,000,000 to $49,999,999

5

177,180,488.55

21.56%

8

4.1358

1.989905

1.61 to 1.75

1

49,912,532.30

6.07%

8

4.2400

1.690000

$50,000,000 to $99,999,999

3

227,953,489.95

27.73%

7

4.2325

1.053927

1.76 to 2.00

3

42,604,518.05

5.18%

(6)

4.6393

1.886128

$100,000,000 or Greater

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

2

41,606,626.91

5.06%

8

4.2394

2.178765

 

Totals

32

821,981,861.97

100.00%

7

4.1185

1.842081

2.26 or Greater

8

98,140,566.07

11.94%

7

4.0193

3.000919

 

 

 

 

 

 

 

 

Totals

32

821,981,861.97

100.00%

7

4.1185

1.842081

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

  Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

14

212,273,774.52

25.82%

8

3.7121

NAP

Virginia

1

26,417,242.31

3.21%

8

4.4690

1.470000

Alabama

2

23,065,628.57

2.81%

8

4.8349

1.837471

Totals

69

821,981,861.97

100.00%

7

4.1185

1.842081

Arizona

1

15,316,538.20

1.86%

7

3.8740

2.400000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

California

1

15,581,252.75

1.90%

9

4.2785

2.160000

 

 

 

 

 

 

 

Colorado

1

10,934,159.38

1.33%

7

4.0500

1.860000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Connecticut

1

1,525,422.71

0.19%

6

4.0520

0.890000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Delaware

4

49,912,532.30

6.07%

8

4.2400

1.690000

Defeased

14

212,273,774.52

25.82%

8

3.7121

NAP

Florida

3

36,550,816.06

4.45%

7

4.3206

1.554355

Industrial

15

82,124,170.44

9.99%

8

4.4977

1.453757

Georgia

1

28,254,231.31

3.44%

8

4.2460

1.270000

Lodging

4

19,040,892.69

2.32%

8

4.4436

2.768515

Illinois

1

8,912,304.46

1.08%

7

4.0600

2.510000

Mixed Use

9

8,704,909.02

1.06%

2

4.9100

1.220000

Indiana

1

11,900,000.00

1.45%

8

4.1065

3.070000

Mobile Home Park

4

49,912,532.30

6.07%

8

4.2400

1.690000

Massachusetts

4

36,240,780.83

4.41%

8

4.4440

1.406740

Office

6

180,082,087.56

21.91%

7

4.3302

1.181795

Missouri

1

51,828,227.96

6.31%

6

3.4000

1.250000

Retail

17

269,843,495.44

32.83%

5

4.1106

1.880812

New Jersey

1

44,863,350.78

5.46%

8

4.3210

1.570000

Totals

69

821,981,861.97

100.00%

7

4.1185

1.842081

New Mexico

1

9,595,602.97

1.17%

(55)

4.7800

1.930000

 

 

 

 

 

 

 

New York

1

4,043,282.10

0.49%

8

4.4690

1.470000

 

 

 

 

 

 

 

North Carolina

1

5,648,702.94

0.69%

8

4.4690

1.470000

 

 

 

 

 

 

 

Ohio

2

17,504,555.57

2.13%

8

4.4434

1.226760

 

 

 

 

 

 

 

Oklahoma

15

13,327,606.94

1.62%

2

4.9100

1.220000

 

 

 

 

 

 

 

Pennsylvania

4

123,116,866.67

14.98%

7

4.4621

0.943268

 

 

 

 

 

 

 

Rhode Island

1

6,963,331.00

0.85%

8

4.5100

1.330000

 

 

 

 

 

 

 

Tennessee

1

26,025,374.16

3.17%

7

4.2160

2.190000

 

 

 

 

 

 

 

Texas

2

29,052,995.04

3.53%

7

3.5165

3.649827

 

 

 

 

 

 

 

Utah

3

10,128,588.23

1.23%

8

4.7811

2.995986

 

 

 

 

 

 

 

Vermont

1

2,998,694.21

0.36%

6

4.0520

0.890000

 

 

 

 

 

 

 

 

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

6

212,273,774.52

25.82%

8

3.7121

NAP

Defeased

6

212,273,774.52

25.82%

8

3.7121

NAP

 

4.00000% or less

3

95,269,766.16

11.59%

6

3.4970

2.167017

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.00001% to 4.15000%

4

37,261,453.63

4.53%

7

4.0707

2.258333

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.15001% to 4.30000%

7

160,317,361.74

19.50%

8

4.2491

1.759524

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.30001% to 4.45000%

3

67,833,874.04

8.25%

8

4.3512

1.439572

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.45001% to 4.60000%

4

192,971,083.00

23.48%

7

4.4793

1.084773

49 months or greater

26

609,708,087.45

74.18%

6

4.2600

1.619498

 

4.60001% to 4.75000%

1

6,322,266.87

0.77%

8

4.7435

3.120000

Totals

32

821,981,861.97

100.00%

7

4.1185

1.842081

 

4.75001% to 4.90000%

3

35,476,680.03

4.32%

(9)

4.8428

1.991158

 

 

 

 

 

 

 

 

4.90001% or Greater

1

14,255,601.98

1.73%

2

4.9100

1.220000

 

 

 

 

 

 

 

 

Totals

32

821,981,861.97

100.00%

7

4.1185

1.842081

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

6

212,273,774.52

25.82%

8

3.7121

NAP

Defeased

6

212,273,774.52

25.82%

8

3.7121

NAP

 

60 months or less

26

609,708,087.45

74.18%

6

4.2600

1.619498

Interest Only

2

40,025,000.00

4.87%

7

3.6596

3.533773

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 Months or Less

24

569,683,087.45

69.31%

6

4.3022

1.485004

 

Totals

32

821,981,861.97

100.00%

7

4.1185

1.842081

300 to 330 Months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

331 Months or Greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

32

821,981,861.97

100.00%

7

4.1185

1.842081

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

6

212,273,774.52

25.82%

8

3.7121

NAP

 

 

 

None

 

Underwriter's Information

4

39,700,696.20

4.83%

(10)

4.5777

1.712647

 

 

 

 

 

 

12 months or less

21

493,219,008.47

60.00%

7

4.2019

1.635275

 

 

 

 

 

 

13 months or greater

1

76,788,382.78

9.34%

8

4.4690

1.470000

 

 

 

 

 

 

Totals

32

821,981,861.97

100.00%

7

4.1185

1.842081

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

© 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

 

1

30304274

RT

Hackensack

NJ

Actual/360

3.371%

377,364.72

0.00

0.00

N/A

02/01/23

--

130,000,000.00

130,000,000.00

06/01/22

 

2

30304275

OF

Pittsburgh

PA

Actual/360

4.484%

384,265.12

182,158.16

0.00

N/A

01/01/23

--

99,519,037.37

99,336,879.21

06/01/22

 

3

30304276

IN

Various

Various

Actual/360

4.469%

296,181.93

175,861.27

0.00

N/A

02/01/23

--

76,964,244.05

76,788,382.78

06/01/22

 

5

30304278

MH

Long Neck

DE

Actual/360

4.240%

182,665.33

117,532.70

0.00

N/A

02/01/23

--

50,030,065.00

49,912,532.30

06/01/22

 

6

30289570

RT

Des Peres

MO

Actual/360

3.400%

152,075.34

114,013.40

0.00

N/A

12/01/22

--

51,942,241.36

51,828,227.96

06/01/22

 

7

30304280

MF

Various

MI

Actual/360

4.285%

106,568.16

67,395.46

0.00

N/A

02/01/23

--

28,877,978.05

28,810,582.59

06/01/22

 

8

30304281

MF

Various

MI

Actual/360

4.285%

59,879.08

37,868.51

0.00

N/A

02/01/23

--

16,226,109.09

16,188,240.58

06/01/22

 

9

30304282

RT

Woodcliff Lake

NJ

Actual/360

4.321%

167,203.44

73,407.64

0.00

N/A

02/01/23

--

44,936,758.42

44,863,350.78

06/01/22

 

11

30304284

OF

Atlanta

GA

Actual/360

4.246%

103,515.62

57,518.01

0.00

N/A

02/01/23

--

28,311,749.32

28,254,231.31

06/01/22

 

13

30304286

OF

Nashville

TN

Actual/360

4.216%

94,678.02

53,532.30

0.00

N/A

01/01/23

--

26,078,906.46

26,025,374.16

06/01/22

 

15

30304288

RT

San Antonio

TX

Actual/360

3.470%

84,051.17

0.00

0.00

N/A

01/01/23

--

28,125,000.00

28,125,000.00

06/01/22

 

16

30304289

RT

Daphne

AL

Actual/360

4.870%

92,818.52

58,561.15

0.00

N/A

02/06/23

--

22,133,316.85

22,074,755.70

06/06/22

 

17

30304290

RT

Orlando

FL

Actual/360

4.250%

72,381.28

46,668.17

0.00

N/A

01/01/23

--

19,777,807.43

19,731,139.26

06/01/22

 

19

30304292

OF

Jacksonville

FL

Actual/360

4.209%

69,572.71

39,228.14

0.00

N/A

02/01/23

--

19,195,561.71

19,156,333.57

06/01/22

 

21

30304294

RT

Pittsburgh

PA

Actual/360

4.300%

51,560.53

49,179.67

0.00

N/A

02/01/23

--

13,924,824.84

13,875,645.17

06/01/22

 

22

30304295

RT

San Diego

CA

Actual/360

4.279%

57,520.87

31,328.89

0.00

N/A

03/01/23

--

15,612,581.64

15,581,252.75

06/01/22

 

23

30304296

OF

Scottsdale

AZ

Actual/360

3.874%

51,198.81

31,082.67

0.00

N/A

01/01/23

--

15,347,620.87

15,316,538.20

06/01/22

 

24

30304297

Various      Various

Various

Actual/360

4.910%

60,413.43

33,101.48

0.00

N/A

08/01/22

--

14,288,703.46

14,255,601.98

06/01/22

 

29

30304302

RT

Cincinnati

OH

Actual/360

4.430%

43,998.79

26,356.05

0.00

N/A

02/06/23

--

11,533,942.79

11,507,586.74

06/06/22

 

30

30304303

OF

Centennial

CO

Actual/360

4.050%

38,225.70

26,615.12

0.00

N/A

01/01/23

--

10,960,774.50

10,934,159.38

06/01/22

 

32

30304305

OF

Chicago

IL

Actual/360

4.210%

37,813.73

24,610.40

0.00

N/A

02/07/23

--

10,430,573.63

10,405,963.23

06/07/22

 

33

30304306

RT

Lowell

MA

Actual/360

4.390%

43,403.46

18,617.67

0.00

N/A

01/01/23

--

11,481,554.19

11,462,936.52

06/01/22

 

34

30304307

RT

Palm Harbor

FL

Actual/360

4.490%

38,296.29

22,434.67

0.00

N/A

02/01/23

--

9,904,924.68

9,882,490.01

06/01/22

 

35

30304308

RT

Valparaiso

IN

Actual/360

4.106%

42,080.22

0.00

0.00

N/A

02/01/23

--

11,900,000.00

11,900,000.00

06/01/22

 

37

30304310

LO

Lincolnshire

IL

Actual/360

4.060%

31,234.14

21,662.75

0.00

N/A

01/01/23

--

8,933,967.21

8,912,304.46

06/01/22

 

38

30304311

RT

Sante Fe

NM

Actual/360

4.780%

0.00

0.00

0.00

N/A

11/01/17

--

9,595,602.97

9,595,602.97

07/01/17

 

39

30304312

OF

Chicago

IL

Actual/360

4.210%

28,026.64

18,240.66

0.00

N/A

02/07/23

--

7,730,895.21

7,712,654.55

06/07/22

 

40

30304313

RT

Miami Beach

FL

Actual/360

4.280%

25,627.60

16,336.71

0.00

N/A

01/06/23

--

6,953,523.50

6,937,186.79

06/06/22

 

 

 

 

 

© 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

 

41

30304314

RT

Smithfield

RI

Actual/360

4.510%

27,104.08

15,761.05

0.00

N/A

02/01/23

--

6,979,092.05

6,963,331.00

06/01/22

 

42

30304315

LO

Cedar City

UT

Actual/360

4.744%

25,911.76

21,376.96

0.00

N/A

02/01/23

--

6,343,643.83

6,322,266.87

06/01/22

 

46

30304319

RT

Various

Various

Actual/360

4.052%

19,290.12

13,498.41

0.00

N/A

12/01/22

--

5,528,488.20

5,514,989.79

06/01/22

 

47

30304320

LO

St. George

UT

Actual/360

4.843%

15,928.48

12,731.83

0.00

N/A

02/01/23

--

3,819,053.19

3,806,321.36

06/01/22

 

Totals

 

 

 

 

 

 

2,880,855.09

1,406,679.90

0.00

 

 

 

823,388,541.87

821,981,861.97

 

 

(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 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

 

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

2

8,610,604.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

8,982,229.48

2,035,739.63

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

6,542,886.56

1,535,769.12

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

13,832,531.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

9

5,094,424.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,969,266.83

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

4,502,257.64

4,591,531.17

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

3,815,732.64

1,017,468.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

3,687,958.88

3,692,883.68

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,789,572.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

21

3,513,280.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

2,471,039.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

2,730,197.14

643,420.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

2,299,614.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,348,782.21

4,083,104.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

11.03

0.00

 

 

30

1,582,912.24

0.00

--

--

--

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

1,070,938.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,870,308.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,660,738.39

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

888,790.58

4,733.07

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

06/13/22

7,022,158.60

724,717.27

(100.56)

1,173,359.02

73,300.10

0.00

 

 

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

 

 

 

 

 

 

© 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

 

41

722,215.36

183,346.78

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

1,960,065.69

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

374,222.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

1,080,954.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

83,401,524.13

17,787,996.07

 

 

 

7,022,158.60

724,717.27

(100.56)

1,173,359.02

73,311.13

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.118507%

4.097731%

7

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.118804%

4.098024%

8

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.119117%

4.098333%

9

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.119410%

4.098622%

10

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.119754%

4.098962%

11

01/18/22

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

1

11,644,026.90

0

0.00

0

0.00

4.120042%

4.099246%

12

12/17/21

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.120327%

4.099528%

13

11/18/21

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

1

2,531,141.04

4.120629%

4.099825%

14

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

1

5,624,756.74

0

0.00

0

0.00

4.122639%

4.101858%

15

09/17/21

1

7,086,993.74

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.122936%

4.102151%

16

08/17/21

1

7,102,780.36

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.123213%

4.102424%

17

07/16/21

0

0.00

0

0.00

0

0.00

0

0.00

1

9,595,602.97

0

0.00

0

0.00

0

0.00

4.123488%

4.102695%

18

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

38

30304311

07/01/17

58

5

 

(100.56)

1,173,359.02

1,422,260.36

10,174,594.58

04/26/17

7

 

 

 

05/16/18

Totals

 

 

 

 

 

(100.56)

1,173,359.02

1,422,260.36

10,174,594.58

 

 

 

 

 

 

 

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

 

9,595,603

0

0

 

 

9,595,603

 

0 - 6 Months

 

71,598,820

71,598,820

0

 

 

0

 

7 - 12 Months

 

740,787,439

740,787,439

0

 

 

0

 

13 - 24 Months

 

0

0

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

 

 

Jun-22

821,981,862

812,386,259

0

0

0

 

9,595,603

 

May-22

823,388,542

813,792,939

0

0

0

 

9,595,603

 

Apr-22

824,866,622

815,271,019

0

0

0

 

9,595,603

 

Mar-22

826,262,678

816,667,075

0

0

0

 

9,595,603

 

Feb-22

827,884,410

818,288,807

0

0

0

 

9,595,603

 

Jan-22

829,269,349

819,673,746

0

0

0

 

9,595,603

 

Dec-21

830,649,187

821,053,584

0

0

0

 

9,595,603

 

Nov-21

832,101,385

822,505,782

0

0

0

 

9,595,603

 

Oct-21

836,001,936

826,406,333

0

0

0

 

9,595,603

 

Sep-21

837,449,703

820,767,106

7,086,994

0

0

 

9,595,603

 

Aug-21

838,814,033

822,115,650

7,102,780

0

0

 

9,595,603

 

Jul-21

840,173,338

830,577,735

0

0

0

 

9,595,603

 

(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

6

30289570

51,828,227.96

51,828,227.96

340,000,000.00

11/02/12

12,635,927.58

1.25000

12/31/21

12/01/22

248

38

30304311

9,595,602.97

10,174,594.58

6,300,000.00

03/14/22

1,084,103.00

1.93000

07/30/12

11/01/17

244

40

30304313

6,937,186.79

6,937,186.79

7,500,000.00

08/04/20

 

1.40000

--

01/06/23

246

Totals

 

68,361,017.72

68,940,009.33

353,800,000.00

 

13,720,030.58

 

 

 

 

 

 

 

 

© 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

 

6

30289570

RT

MO

04/06/20

3

 

 

 

 

6/13/2022 - Loan transferred for Imminent Monetary Default at borrowers request as a result of the Covid-19 pandemic. Parent Co of Borrower filed BNK. Loan is still performing.

 

 

 

38

30304311

RT

NM

04/26/17

7

 

 

 

 

Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.

 

 

 

 

 

40

30304313

RT

FL

06/22/20

8

 

 

 

 

Special Servicer comments were not provided, as this loan returned to Master Servicing in the current 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 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

21

30304294

15,075,202.98

4.30000%

15,075,202.98

4.30000%

8

05/18/20

05/18/20

05/20/20

21

30304294

0.00

4.30000%

0.00

4.30000%

8

05/20/20

05/18/20

05/18/20

29

30304302

0.00

4.43000%

0.00

4.43000%

8

12/01/21

12/03/21

12/17/21

46

30304319

0.00

4.05200%

0.00

4.05200%

8

07/22/20

05/01/20

07/28/20

46

30304319

0.00

4.05200%

0.00

4.05200%

8

07/28/20

05/01/20

07/22/20

46

30304319

0.00

4.05200%

0.00

4.05200%

8

09/23/21

02/25/21

09/23/21

Totals

 

15,075,202.98

 

15,075,202.98

 

 

 

 

 

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

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 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)

6

0.00

0.00

11,182.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

38

0.00

0.00

2,065.72

0.00

0.00

0.00

0.00

39,496.57

0.00

0.00

0.00

0.00

40

0.00

0.00

917.48

0.00

419.64

0.00

0.00

0.00

0.00

0.00

0.00

0.00

46

0.00

0.00

0.00

0.00

327.89

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

14,165.21

0.00

747.53

0.00

0.00

39,496.57

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

54,409.31

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27