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:  333-207361-01

Central Index Key Number of issuing entity:  0001661136

CSAIL 2016-C5 Commercial Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207361

Central Index Key Number of depositor:  0001654060

Credit Suisse Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001628601

Column Financial, Inc.
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001497973

The Bank of New York Mellon
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001555524

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC)
(Exact name of sponsor as specified in its charter)

Julia C. Powell (212) 538-1807
(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)

38-3984707
38-3984708
38-7145080
(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  

     

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 CSAIL 2016-C5 Commercial Mortgage Trust.

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 CSAIL 2016-C5 Commercial Mortgage Trust 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

4.89%

5

$1,241,404.18

No assets securitized by Credit Suisse Commercial Mortgage Securities Corp. (the "Depositor") and held by CSAIL 2016-C5 Commercial Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from May 18, 2022 to June 17, 2022.

The Depositor has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of the Depositor is 0001654060.

Column Financial, Inc. ("Column"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of Column is 0001628601.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of LMF is 0001592182.

The Bank of New York Mellon ("BNY"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 23, 2018. The CIK number of BNY is 0001497973.

Argentic Real Estate Finance LLC (“Argentic”) (formerly known as Silverpeak Real Estate Finance LLC), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2022. The CIK number of Argentic is 0001624053.

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC) ("LCM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2022. The CIK number of LCM is 0001555524.

Part II - OTHER INFORMATION

Item 9. Other Information.

KeyBank National Association, in its capacity as Master Servicer for CSAIL 2016-C5 Commercial Mortgage Trust, 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

$0.00

 

REO Account Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Loan Custodial Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for CSAIL 2016-C5 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

05/17/2022

$3,475.90

  Current Distribution Date

06/17/2022

$3,587.25

 

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 CSAIL 2016-C5 Commercial Mortgage Trust, 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.

Credit Suisse Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ Julia C. Powell
Julia C. Powell, President and CEO

Date: June 30, 2022

 

 


csc16sa5_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

CSAIL 2016-C5 Commercial Mortgage Trust

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2016-C5

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Credit Suisse Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 325-2000

 

Certificate Interest Reconciliation Detail

4

 

11 Madison Avenue, 4th Floor | New York, NY 10010 | United States

 

 

 

Master Servicer

KeyBank National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Andy Lindenman

(913) 317-4372

 

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

11501 Outlook Street, Suite 300 | Overland Park, KS 66211 | United States

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

13-14

 

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

 

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Historical Detail

18

 

PO Box 4839 | Greenwich, CT 06831 | United States

 

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 1

21

 

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 2

22

 

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

 

 

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

12636LAU4

1.746600%

28,557,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12636LAV2

2.879300%

121,570,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

12636LAW0

3.656100%

19,780,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

12636LAX8

3.488700%

170,000,000.00

86,369,051.98

4,868,188.15

251,096.43

104,663.69

0.00

5,223,948.27

81,500,863.83

41.90%

30.00%

A-5

12636LAY6

3.756700%

267,448,000.00

267,448,000.00

0.00

837,268.25

0.00

0.00

837,268.25

267,448,000.00

41.90%

30.00%

A-SB

12636LAZ3

3.532500%

48,139,000.00

32,764,145.81

802,700.44

96,449.45

18,250.04

0.00

917,399.93

31,961,445.37

41.90%

30.00%

A-S

12636LBC3

4.010100%

67,891,000.00

67,891,000.00

0.00

226,874.75

0.00

0.00

226,874.75

67,891,000.00

31.55%

22.75%

B

12636LBD1

4.463000%

51,503,000.00

51,503,000.00

0.00

191,548.24

0.00

0.00

191,548.24

51,503,000.00

23.69%

17.25%

C

12636LBE9

4.798391%

42,139,000.00

42,139,000.00

0.00

168,499.49

0.00

0.00

168,499.49

42,139,000.00

17.26%

12.75%

D

12636LAG5

3.798391%

46,821,000.00

46,821,000.00

0.00

148,203.71

0.00

0.00

148,203.71

46,821,000.00

10.12%

7.75%

E

12636LAL4

3.005000%

23,410,000.00

23,410,000.00

0.00

58,622.54

0.00

0.00

58,622.54

23,410,000.00

6.55%

5.25%

F

12636LAN0

3.005000%

9,365,000.00

9,365,000.00

0.00

23,451.52

0.00

0.00

23,451.52

9,365,000.00

5.12%

4.25%

NR*

12636LAQ3

3.005000%

39,797,933.00

33,590,913.49

0.00

49,940.26

0.00

0.00

49,940.26

33,590,913.49

0.00%

0.00%

Z

12636LBF6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12636LAS9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

936,420,933.00

661,301,111.28

5,670,888.59

2,051,954.64

122,913.73

0.00

7,845,756.96

655,630,222.69

   

 

 

X-A

12636LBA7

1.070931%

723,385,000.00

454,472,197.79

0.00

405,590.40

194,494.84

0.00

600,085.24

448,801,309.20

 

 

X-B

12636LBB5

0.335391%

51,503,000.00

51,503,000.00

0.00

14,394.69

0.00

0.00

14,394.69

51,503,000.00

 

 

X-D

12636LAJ9

1.000000%

46,821,000.00

46,821,000.00

0.00

39,017.50

0.00

0.00

39,017.50

46,821,000.00

 

 

X-E

12636LAA8

1.793391%

23,410,000.00

23,410,000.00

0.00

34,986.06

0.00

0.00

34,986.06

23,410,000.00

 

 

X-F

12636LAC4

1.793391%

9,365,000.00

9,365,000.00

0.00

13,995.92

0.00

0.00

13,995.92

9,365,000.00

 

 

X-NR

12636LAE0

1.793391%

39,797,933.00

33,590,913.49

0.00

50,201.36

0.00

0.00

50,201.36

33,590,913.49

 

 

Notional SubTotal

 

894,281,933.00

619,162,111.28

0.00

558,185.93

194,494.84

0.00

752,680.77

613,491,222.69

 

 

 

Deal Distribution Total

 

 

 

5,670,888.59

2,610,140.57

317,408.57

0.00

8,598,437.73

 

 

 

 

*

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

12636LAU4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12636LAV2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

12636LAW0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

12636LAX8

508.05324694

28.63640088

1.47703782

0.00000000

0.00000000

0.61566876

0.00000000

30.72910747

479.41684606

A-5

12636LAY6

1,000.00000000

0.00000000

3.13058333

0.00000000

0.00000000

0.00000000

0.00000000

3.13058333

1,000.00000000

A-SB

12636LAZ3

680.61542221

16.67463886

2.00356156

0.00000000

0.00000000

0.37911132

0.00000000

19.05731174

663.94078336

A-S

12636LBC3

1,000.00000000

0.00000000

3.34175001

0.00000000

0.00000000

0.00000000

0.00000000

3.34175001

1,000.00000000

B

12636LBD1

1,000.00000000

0.00000000

3.71916665

0.00000000

0.00000000

0.00000000

0.00000000

3.71916665

1,000.00000000

C

12636LBE9

1,000.00000000

0.00000000

3.99865896

0.00000000

0.00000000

0.00000000

0.00000000

3.99865896

1,000.00000000

D

12636LAG5

1,000.00000000

0.00000000

3.16532560

0.00000000

0.00000000

0.00000000

0.00000000

3.16532560

1,000.00000000

E

12636LAL4

1,000.00000000

0.00000000

2.50416660

0.00000000

0.00000000

0.00000000

0.00000000

2.50416660

1,000.00000000

F

12636LAN0

1,000.00000000

0.00000000

2.50416658

0.00000000

0.00000000

0.00000000

0.00000000

2.50416658

1,000.00000000

NR

12636LAQ3

844.03663602

0.00000000

1.25484557

0.85876294

28.67786375

0.00000000

0.00000000

1.25484557

844.03663602

Z

12636LBF6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12636LAS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12636LBA7

628.25770204

0.00000000

0.56068401

0.00000000

0.00000000

0.26886767

0.00000000

0.82955168

620.41832385

X-B

12636LBB5

1,000.00000000

0.00000000

0.27949226

0.00000000

0.00000000

0.00000000

0.00000000

0.27949226

1,000.00000000

X-D

12636LAJ9

1,000.00000000

0.00000000

0.83333333

0.00000000

0.00000000

0.00000000

0.00000000

0.83333333

1,000.00000000

X-E

12636LAA8

1,000.00000000

0.00000000

1.49449210

0.00000000

0.00000000

0.00000000

0.00000000

1.49449210

1,000.00000000

X-F

12636LAC4

1,000.00000000

0.00000000

1.49449226

0.00000000

0.00000000

0.00000000

0.00000000

1.49449226

1,000.00000000

X-NR

12636LAE0

844.03663602

0.00000000

1.26140621

0.00000000

0.00000000

0.00000000

0.00000000

1.26140621

844.03663602

 

 

 

 

© 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

05/01/22 - 05/30/22

30

0.00

251,096.43

0.00

251,096.43

0.00

0.00

0.00

251,096.43

0.00

 

A-5

05/01/22 - 05/30/22

30

0.00

837,268.25

0.00

837,268.25

0.00

0.00

0.00

837,268.25

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

96,449.45

0.00

96,449.45

0.00

0.00

0.00

96,449.45

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

405,590.40

0.00

405,590.40

0.00

0.00

0.00

405,590.40

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

14,394.69

0.00

14,394.69

0.00

0.00

0.00

14,394.69

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

39,017.50

0.00

39,017.50

0.00

0.00

0.00

39,017.50

0.00

 

X-E

05/01/22 - 05/30/22

30

0.00

34,986.06

0.00

34,986.06

0.00

0.00

0.00

34,986.06

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

13,995.92

0.00

13,995.92

0.00

0.00

0.00

13,995.92

0.00

 

X-NR

05/01/22 - 05/30/22

30

0.00

50,201.36

0.00

50,201.36

0.00

0.00

0.00

50,201.36

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

226,874.75

0.00

226,874.75

0.00

0.00

0.00

226,874.75

0.00

 

B

05/01/22 - 05/30/22

30

0.00

191,548.24

0.00

191,548.24

0.00

0.00

0.00

191,548.24

0.00

 

C

05/01/22 - 05/30/22

30

0.00

168,499.49

0.00

168,499.49

0.00

0.00

0.00

168,499.49

0.00

 

D

05/01/22 - 05/30/22

30

0.00

148,203.71

0.00

148,203.71

0.00

0.00

0.00

148,203.71

0.00

 

E

05/01/22 - 05/30/22

30

0.00

58,622.54

0.00

58,622.54

0.00

0.00

0.00

58,622.54

0.00

 

F

05/01/22 - 05/30/22

30

0.00

23,451.52

0.00

23,451.52

0.00

0.00

0.00

23,451.52

0.00

 

NR

05/01/22 - 05/30/22

30

1,104,377.17

84,117.25

0.00

84,117.25

34,176.99

0.00

0.00

49,940.26

1,141,319.70

 

Totals

 

 

1,104,377.17

2,644,317.56

0.00

2,644,317.56

34,176.99

0.00

0.00

2,610,140.57

1,141,319.70

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

8,598,437.73

 

(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

2,653,869.30

Master Servicing Fee

4,210.27

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,587.56

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

284.73

ARD Interest

0.00

Operating Advisor Fee

1,469.19

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,653,869.30

Total Fees

9,551.74

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

765,982.96

Reimbursement for Interest on Advances

23.52

Unscheduled Principal Collections

 

ASER Amount

20,749.80

Principal Prepayments

4,904,905.63

Special Servicing Fees (Monthly)

11,305.56

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)

2,098.11

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

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

5,670,888.59

Total Expenses/Reimbursements

34,176.99

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

317,408.57

Interest Distribution

2,610,140.57

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

5,670,888.59

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

317,408.57

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

317,408.57

Total Payments to Certificateholders and Others

8,598,437.73

Total Funds Collected

8,642,166.46

Total Funds Distributed

8,642,166.46

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

    Total

 

       Total

Beginning Scheduled Collateral Balance

661,301,111.28

661,301,111.28

Beginning Certificate Balance

661,301,111.28

(-) Scheduled Principal Collections

765,982.96

765,982.96

(-) Principal Distributions

5,670,888.59

(-) Unscheduled Principal Collections

4,904,905.63

4,904,905.63

(-) 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

655,630,222.69

655,630,222.69

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

661,363,280.20

661,363,280.20

Ending Certificate Balance

655,630,222.69

Ending Actual Collateral Balance

655,715,348.46

655,715,348.46

 

 

 

 

 

 

 

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

4.80%

 

 

 

 

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

8

65,423,481.12

9.98%

41

4.8800

NAP

Defeased

8

65,423,481.12

9.98%

41

4.8800

NAP

 

4,999,999 or less

14

51,141,169.22

7.80%

40

4.9355

1.473640

1.2499 or less

10

105,653,506.18

16.11%

40

4.6743

0.443713

5,000,000 to 9,999,999

11

76,734,421.62

11.70%

40

4.8303

1.628621

1.2500 to 1.4999

16

160,180,007.59

24.43%

36

4.8508

1.383023

10,000,000 to 19,999,999

10

155,827,250.70

23.77%

36

4.7556

1.454128

1.5000 to 1.7499

7

158,569,456.29

24.19%

40

4.5516

1.549172

20,000,000 to 24,999,999

1

20,000,000.00

3.05%

40

4.9900

(0.080000)

1.7500 to 1.9999

4

103,628,158.53

15.81%

41

4.3472

1.783917

25,000,000 to 49,999,999

3

87,414,609.55

13.33%

40

4.5627

1.699274

2.0000 to 2.2499

1

7,515,118.81

1.15%

36

4.8900

2.080000

 

50,000,000 or greater

3

199,089,290.48

30.37%

41

4.3856

1.649465

2.2500 to 2.4999

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

50

655,630,222.69

100.00%

39

4.6599

1.522443

2.5000 to 2.7499

1

3,431,997.39

0.52%

41

5.5000

2.520000

 

 

 

 

 

 

 

 

2.7500 to 3.9999

3

51,228,496.78

7.81%

41

4.6295

3.495162

 

 

 

 

 

 

 

 

4.0000 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

50

655,630,222.69

100.00%

39

4.6599

1.522443

(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 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

17

65,423,481.12

9.98%

41

4.8800

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

17

65,423,481.12

9.98%

41

4.8800

NAP

Arkansas

1

2,873,054.11

0.44%

40

4.5100

1.440000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

5

110,619,575.36

16.87%

41

4.4112

1.737642

California

5

92,348,511.18

14.09%

32

4.6412

2.262017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

8

90,456,822.76

13.80%

32

4.6542

0.766346

Florida

1

3,246,593.95

0.50%

39

4.7700

1.790000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

4

14,459,155.20

2.21%

41

4.8782

1.537559

Georgia

2

13,488,265.20

2.06%

38

5.0627

1.659302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

9

152,350,268.61

23.24%

40

4.5689

1.349574

Illinois

1

5,532,959.03

0.84%

41

4.9600

1.450000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

11

120,222,498.42

18.34%

40

4.7492

1.474145

Indiana

2

34,107,314.50

5.20%

40

4.2851

(0.030638)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

14

102,098,421.22

15.57%

41

4.7928

2.308128

Louisiana

2

13,958,422.68

2.13%

41

4.8240

1.253353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

68

655,630,222.69

100.00%

39

4.6599

1.522443

Maryland

1

27,144,463.03

4.14%

39

4.8600

1.400000

 

 

 

 

 

 

 

Nevada

3

18,115,139.19

2.76%

40

4.5080

2.535302

 

 

 

 

 

 

 

New Jersey

1

20,000,000.00

3.05%

40

4.9900

(0.080000)

 

 

 

 

 

 

 

New York

2

94,200,912.28

14.37%

41

4.3389

1.745539

 

 

 

 

 

 

 

North Carolina

3

23,006,981.17

3.51%

41

4.9523

1.480273

 

 

 

 

 

 

 

Ohio

9

35,821,734.96

5.46%

40

4.8586

1.515749

 

 

 

 

 

 

 

Oklahoma

2

6,945,223.42

1.06%

41

5.0500

1.450000

 

 

 

 

 

 

 

Pennsylvania

3

67,009,014.46

10.22%

40

4.7292

1.482783

 

 

 

 

 

 

 

South Carolina

1

5,981,383.22

0.91%

41

4.6600

1.540000

 

 

 

 

 

 

 

Tennessee

1

12,599,070.44

1.92%

40

4.5980

0.440000

 

 

 

 

 

 

 

Texas

3

20,633,588.24

3.15%

41

5.1281

1.243750

 

 

 

 

 

 

 

Utah

2

10,275,537.75

1.57%

41

5.0232

1.400945

 

 

 

 

 

 

 

Virginia

2

5,523,994.25

0.84%

40

4.9600

3.590000

 

 

 

 

 

 

 

Washington

1

1,621,592.74

0.25%

40

4.8300

1.690000

 

 

 

 

 

 

 

Washington, DC

1

57,500,000.00

8.77%

41

4.2280

1.590000

 

 

 

 

 

 

 

Wisconsin

2

18,272,985.78

2.79%

41

4.7051

1.270115

 

 

 

 

 

 

 

Totals

68

655,630,222.69

100.00%

39

4.6599

1.522443

 

 

 

 

 

 

 

 

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

8

65,423,481.12

9.98%

41

4.8800

NAP

Defeased

8

65,423,481.12

9.98%

41

4.8800

NAP

 

3.9999% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.2499%

2

85,565,644.00

13.05%

41

4.1955

0.960237

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.4999%

2

100,500,000.00

15.33%

41

4.2894

1.924478

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

14

211,660,506.63

32.28%

37

4.6664

1.754622

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

16

132,321,839.96

20.18%

40

4.9009

1.295745

49 months or greater

42

590,206,741.57

90.02%

39

4.6355

1.528718

 

5.0000% or greater

8

60,158,750.98

9.18%

41

5.1464

1.393760

Totals

50

655,630,222.69

100.00%

39

4.6599

1.522443

 

Totals

50

655,630,222.69

100.00%

39

4.6599

1.522443

 

 

 

 

 

 

 

(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 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

8

65,423,481.12

9.98%

41

4.8800

NAP

Defeased

8

65,423,481.12

9.98%

41

4.8800

NAP

 

60 months or less

42

590,206,741.57

90.02%

39

4.6355

1.528718

Interest Only

3

158,000,000.00

24.10%

41

4.2671

1.802753

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

298 months or less

39

432,206,741.57

65.92%

39

4.7701

1.428540

 

Totals

50

655,630,222.69

100.00%

39

4.6599

1.522443

299 months to 337 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

338 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

50

655,630,222.69

100.00%

39

4.6599

1.522443

(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 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

8

65,423,481.12

9.98%

41

4.8800

NAP

 

 

 

None

 

Underwriter's Information

1

12,036,372.07

1.84%

41

5.2900

1.318192

 

 

 

 

 

 

12 months or less

40

573,587,944.20

87.49%

39

4.6189

1.534644

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

1

4,582,425.30

0.70%

40

4.9900

1.340000

 

 

 

 

 

 

Totals

50

655,630,222.69

100.00%

39

4.6599

1.522443

 

 

 

 

 

(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 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

Loan Group

(1)

City

State

Accrual Type

Gross Rate

Interest

Principal

Adjustments

Repay Date

Date

Date

Balance

Balance

Date

2

10104322

1

IN

Brooklyn

NY

Actual/360

4.280%

320,643.33

0.00

0.00

11/06/25

05/06/30

--

87,000,000.00

87,000,000.00

06/06/22

4

10104323

1

MF

Washington

DC

Actual/360

4.228%

209,344.72

0.00

0.00

N/A

11/06/25

--

57,500,000.00

57,500,000.00

06/06/22

5

10104324

1

OF

Philadelphia

PA

Actual/360

4.720%

222,155.40

68,955.34

0.00

N/A

10/06/25

--

54,658,245.82

54,589,290.48

06/06/22

6

10104325

1

RT

Los Angeles

CA

Actual/360

4.690%

130,225.94

40,726.25

0.00

N/A

11/06/25

--

32,245,228.77

32,204,502.52

06/06/22

7

10101709

1

LO

Indianapolis

IN

Actual/360

4.129%

99,950.01

45,514.64

0.00

N/A

10/06/25

--

28,111,158.64

28,065,644.00

06/06/22

8

10101034

1

MF

Fort Washington

MD

Actual/360

4.860%

113,739.65

33,470.62

0.00

N/A

09/06/25

--

27,177,933.65

27,144,463.03

06/06/22

9

10104326

1

Various

Various

Various

Actual/360

5.050%

86,493.73

50,718.50

0.00

N/A

11/06/25

--

19,889,966.64

19,839,248.14

06/06/22

10

10104327

1

OF

Escondido

CA

Actual/360

4.604%

78,671.23

36,214.66

0.00

N/A

10/06/25

--

19,843,644.31

19,807,429.65

06/06/22

11

10101985

1

LO

Commerce

CA

Actual/360

4.550%

78,277.78

31,808.89

0.00

N/A

11/06/22

--

19,978,730.81

19,946,921.92

06/06/22

12

10104328

1

LO

Weehawken

NJ

Actual/360

4.990%

85,938.89

0.00

0.00

N/A

10/06/25

--

20,000,000.00

20,000,000.00

10/06/20

13

10102454

1

MF

Tampa

FL

Actual/360

4.850%

74,079.99

24,862.23

0.00

N/A

11/06/25

--

17,737,808.22

17,712,945.99

06/06/22

14

10104329

1

MF

Raeford

NC

Actual/360

4.870%

67,359.40

27,843.46

0.00

N/A

11/06/25

--

16,062,386.35

16,034,542.89

06/06/22

15

10104330

1

OF

Torrance

CA

Actual/360

4.680%

66,525.74

26,095.37

0.00

N/A

08/06/25

--

16,507,627.54

16,481,532.17

06/06/22

16

10104331

1

OF

Worthington

OH

Actual/360

4.890%

64,735.02

26,710.52

0.00

N/A

10/06/25

--

15,373,445.99

15,346,735.47

06/06/22

19

10104333

1

MH

Various

Various

Actual/360

5.000%

55,380.18

21,922.13

0.00

N/A

10/06/25

--

12,862,494.48

12,840,572.35

06/06/22

20

10104334

1

MF

Nashville

TN

Actual/360

4.598%

49,975.92

23,058.87

0.00

N/A

10/06/25

--

12,622,129.31

12,599,070.44

06/06/22

22

10104336

1

RT

Las Vegas

NV

Actual/360

4.350%

50,568.75

0.00

0.00

N/A

10/06/25

--

13,500,000.00

13,500,000.00

06/06/22

23

10104337

1

RT

Frisco

TX

Actual/360

5.290%

54,904.82

16,639.39

0.00

N/A

11/06/25

--

12,053,011.46

12,036,372.07

02/06/22

25

10104338

1

MH

Various

Various

Actual/360

4.890%

43,924.95

18,019.46

0.00

N/A

11/06/25

--

10,431,413.98

10,413,394.52

06/06/22

26

10104339

1

MF

Greenfield

WI

Actual/360

4.701%

40,497.50

17,856.02

0.00

N/A

11/06/25

--

10,004,118.03

9,986,262.01

06/06/22

27

10104340

1

MF

Broussard

LA

Actual/360

4.720%

41,661.12

14,741.59

0.00

N/A

11/06/25

--

10,250,139.54

10,235,397.95

06/06/22

28

10104341

1

IN

Westerville

OH

Actual/360

4.662%

38,099.97

17,150.15

0.00

N/A

10/06/25

--

9,490,589.81

9,473,439.66

06/06/22

30

10101980

1

MF

Waupaca

WI

Actual/360

4.710%

33,669.92

14,878.93

0.00

N/A

10/06/25

--

8,301,602.68

8,286,723.75

06/06/22

31

10098389

1

LO

Augusta

GA

Actual/360

4.890%

31,730.42

20,307.50

0.00

N/A

06/06/25

--

7,535,426.31

7,515,118.81

06/06/22

32

10101983

1

RT

Red Lion

PA

Actual/360

4.910%

30,207.97

12,298.81

0.00

N/A

11/06/25

--

7,144,648.96

7,132,350.15

06/06/22

33

10104343

1

MF

El Paso

TX

Actual/360

4.550%

28,079.30

10,654.90

0.00

N/A

11/06/25

--

7,166,641.30

7,155,986.40

06/06/22

34

10104344

1

MF

Houston

TX

Actual/360

5.400%

29,352.05

9,955.11

0.00

N/A

11/06/25

--

6,312,268.94

6,302,313.83

06/06/22

36

10104345

1

LO

Atlanta

GA

Actual/360

5.280%

27,201.75

9,643.46

0.00

N/A

11/06/25

--

5,982,789.86

5,973,146.40

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

Loan Group

(1)

City

 

State

Accrual Type

Gross Rate

Interest

Principal

Adjustments

Repay Date

Date

Date

Balance

Balance

Date

37

10102420

1

MH

Indianapolis

IN

Actual/360

5.010%

26,102.87

8,830.27

0.00

N/A

11/06/25

--

6,050,500.77

6,041,670.50

06/06/22

38

10104346

1

LO

Stony Creek

VA

Actual/360

4.960%

23,634.16

9,497.38

0.00

N/A

10/06/25

--

5,533,491.64

5,523,994.26

06/06/22

39

10101846

1

MF

Clemson

SC

Actual/360

4.660%

24,032.51

7,612.78

0.00

N/A

11/06/25

--

5,988,996.00

5,981,383.22

06/06/22

40

10104347

1

RT

Saint Charles

IL

Actual/360

4.960%

23,664.33

7,596.88

0.00

N/A

11/06/25

--

5,540,555.91

5,532,959.03

06/06/22

41

10104348

1

OF

Shaker Heights

OH

Actual/360

5.080%

20,874.54

7,972.13

0.00

N/A

11/06/25

--

4,771,929.45

4,763,957.32

06/01/22

42

10104349

1

RT

Philadelphia

PA

Actual/360

4.580%

20,853.81

253.03

0.00

N/A

10/06/25

--

5,287,626.86

5,287,373.83

06/06/22

43

10104350

1

SS

Various

 

TX

Actual/360

4.710%

19,922.19

4,911,983.87

0.00

N/A

11/06/25

--

4,911,983.87

0.00

06/06/22

44

10104351

1

MH

Las Vegas

NV

Actual/360

4.668%

18,560.40

7,275.41

0.00

N/A

10/06/25

--

4,617,397.96

4,610,122.55

06/06/22

45

10104352

1

RT

Las Vegas

NV

Actual/360

4.970%

19,780.77

6,836.03

0.00

N/A

10/06/25

--

4,621,975.22

4,615,139.19

05/06/22

46

10104353

1

MF

St George

UT

Actual/360

4.990%

19,717.45

6,288.77

0.00

N/A

10/06/25

--

4,588,714.07

4,582,425.30

06/06/22

47

10104354

1

RT

Frisco

 

TX

Actual/360

4.780%

17,509.64

6,045.93

0.00

N/A

11/06/25

--

4,253,927.67

4,247,881.74

06/06/22

48

10104355

1

RT

Houston

 

TX

Actual/360

5.020%

18,823.34

5,119.64

0.00

N/A

11/06/25

--

4,354,454.07

4,349,334.43

05/06/22

49

10104356

1

MH

Fullerton

CA

Actual/360

4.730%

15,946.33

6,953.14

0.00

N/A

11/06/25

--

3,915,078.06

3,908,124.92

06/06/22

50

10104357

1

RT

Chesapeake

VA

Actual/360

4.850%

14,729.58

9,227.20

0.00

N/A

11/06/25

--

3,526,869.06

3,517,641.86

06/06/22

51

10104358

1

RT

Houma

 

LA

Actual/360

5.110%

16,405.83

5,336.75

0.00

N/A

11/06/25

--

3,728,361.48

3,723,024.73

06/06/22

52

10104359

1

LO

Lumberton

NC

Actual/360

5.500%

16,293.49

8,270.01

0.00

N/A

11/06/25

--

3,440,267.40

3,431,997.39

06/06/22

53

10104360

1

RT

New Lebanon

OH

Actual/360

4.980%

14,399.53

8,004.00

0.00

N/A

10/06/25

--

3,357,839.47

3,349,835.47

06/06/22

54

10104361

1

OF

Creedmoor

NC

Actual/360

4.794%

14,636.27

5,025.08

0.00

N/A

11/06/25

--

3,545,465.97

3,540,440.89

06/06/22

55

10104362

1

RT

Miami

 

FL

Actual/360

4.770%

13,354.62

4,683.83

0.00

N/A

09/06/25

--

3,251,277.78

3,246,593.95

06/06/22

56

10104363

1

MH

Springfield

OH

Actual/360

4.830%

12,031.83

5,078.78

0.00

N/A

10/06/25

--

2,892,845.82

2,887,767.04

06/06/22

57

10104364

1

MH

Plover

 

WI

Actual/360

4.550%

11,267.54

5,296.13

0.00

N/A

10/06/25

--

2,875,799.75

2,870,503.62

06/06/22

58

10104365

1

RT

Hot Springs

AR

Actual/360

4.510%

11,176.48

4,802.83

0.00

N/A

10/06/25

--

2,877,856.94

2,873,054.11

06/06/22

59

10104366

1

MH

Woodland

WA

Actual/360

4.830%

6,756.34

2,851.92

0.00

N/A

10/06/25

--

1,624,444.66

1,621,592.74

06/06/22

Totals

 

 

 

 

 

 

   

2,653,869.30

5,670,888.59

0.00

     

661,301,111.28

655,630,222.69

 

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

2

1

10,028,023.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

4

1

4,011,464.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

5

1

5,769,589.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

6

1

4,158,244.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

7

1

399,355.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

8

1

2,550,361.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

2,573,150.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

10

1

2,276,567.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

2,420,699.51

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

12

1

102,644.00

0.00

--

--

05/11/22

2,198,103.15

18,566.95

76,255.57

1,664,267.91

0.00

0.00

 

13

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

14

1

1,595,854.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

15

1

1,481,209.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

16

1

1,818,708.91

1,898,869.26

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

19

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

20

1

394,463.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

1,788,853.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

23

1

0.00

0.00

--

--

04/11/22

2,486,091.69

33,577.44

60,080.82

252,337.10

654.86

0.00

 

25

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

26

1

941,399.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

27

1

808,497.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

28

1

1,359,695.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

30

1

732,908.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

1,415,321.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

32

1

719,829.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

33

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

36

1

591,785.97

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

37

1

0.00

290,314.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

38

1

1,539,801.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

39

1

591,203.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

40

1

562,414.37

610,198.12

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

41

1

575,933.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

42

1

376,672.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

43

1

1,067,110.49

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

44

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

45

1

461,432.25

170,921.89

01/01/21

09/30/21

--

0.00

0.00

26,584.64

26,584.64

0.00

0.00

 

46

1

0.00

534,247.22

07/01/18

06/30/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

47

1

349,550.33

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

48

1

340,753.39

0.00

--

--

--

0.00

0.00

23,912.69

23,912.69

0.00

0.00

 

49

1

517,938.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

50

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

51

1

432,757.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

52

1

793,668.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

53

1

384,134.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

54

1

351,121.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

55

1

400,184.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

56

1

277,359.54

71,212.53

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

57

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

58

1

288,521.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

59

1

198,373.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

57,447,556.16

3,575,763.70

     

4,684,194.84

52,144.39

186,833.72

1,967,102.34

654.86

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

             

 

 

 

Principal Prepayment Detail

 

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

 

 

Loan

   

 

 

Pros ID

Loan Number

Group

Amount

Prepayment / Liquidation Code

                         Prepayment Premium Amount

            Yield Maintenance Amount

43

10104350

1

4,904,905.63

Payoff w/ yield maintenance

0.00

317,408.57

Totals

 

 

4,904,905.63

 

0.00

317,408.57

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

2

32,036,372.07

0

0.00

1

12,036,372.07

0

0.00

 

0

0.00

1

4,904,905.63

4.659859%

4.643069%

39

05/17/22

0

0.00

1

12,053,011.46

1

20,000,000.00

0

0.00

1

12,053,011.46

0

0.00

 

0

0.00

0

0.00

4.660377%

4.643604%

40

04/18/22

1

12,071,341.17

0

0.00

1

20,000,000.00

0

0.00

1

12,071,341.17

0

0.00

 

0

0.00

0

0.00

4.660534%

4.643760%

41

03/17/22

0

0.00

0

0.00

1

20,000,000.00

0

0.00

2

12,087,821.99

0

0.00

 

0

0.00

1

10,113,308.80

4.660678%

4.643902%

42

02/17/22

0

0.00

0

0.00

3

48,578,139.22

0

0.00

2

28,578,139.22

0

0.00

 

0

0.00

0

0.00

4.662652%

4.645933%

43

01/18/22

0

0.00

0

0.00

3

48,614,700.74

0

0.00

1

16,488,850.98

0

0.00

 

0

0.00

0

0.00

4.662790%

4.646070%

44

12/17/21

0

0.00

1

12,142,083.41

2

36,509,022.65

0

0.00

1

16,509,022.65

0

0.00

 

0

0.00

0

0.00

4.662927%

4.646206%

45

11/18/21

1

12,160,022.19

0

0.00

2

36,531,277.90

0

0.00

1

16,531,277.90

0

0.00

 

0

0.00

0

0.00

4.663076%

4.646353%

46

10/18/21

0

0.00

0

0.00

2

36,551,277.29

0

0.00

1

16,551,277.29

0

0.00

 

0

0.00

0

0.00

4.663211%

4.646487%

47

09/17/21

0

0.00

0

0.00

2

36,573,366.47

1

0.00

1

16,573,366.47

0

0.00

 

0

0.00

1

12,871,860.20

4.663357%

4.646632%

48

08/17/21

0

0.00

0

0.00

3

65,125,865.74

1

12,892,318.31

1

16,593,194.94

0

0.00

 

0

0.00

0

0.00

4.663980%

4.647298%

48

07/16/21

0

0.00

0

0.00

3

65,189,473.69

1

12,912,694.13

1

16,612,942.89

0

0.00

 

0

0.00

0

0.00

4.664110%

4.647427%

49

(1) 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

12

10104328

10/06/20

19

3

 

76,255.57

1,664,267.91

0.00

 

20,000,000.00

01/06/21

13

 

 

 

 

23

10104337

02/06/22

3

3

 

60,080.82

252,337.10

18,511.36

 

12,109,542.16

04/30/19

7

 

 

 

02/01/22

45

10104352

05/06/22

0

B

 

26,584.64

26,584.64

0.00

 

4,621,975.22

 

 

 

 

 

 

48

10104355

05/06/22

0

A

 

23,912.69

23,912.69

0.00

 

4,354,454.07

 

 

 

 

 

 

Totals

 

 

 

 

 

186,833.72

1,967,102.34

18,511.36

 

41,085,971.45

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

 

1 - Modification

 

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

 

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

 

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

 

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

 

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

 

 

REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

19,946,922

19,946,922

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

7,515,119

7,515,119

0

 

 

0

 

37 - 48 Months

 

541,168,182

509,131,810

20,000,000

 

 

12,036,372

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

87,000,000

87,000,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Jun-22

655,630,223

623,593,851

0

0

20,000,000

12,036,372

 

May-22

661,301,111

629,248,100

0

0

20,000,000

12,053,011

 

Apr-22

662,127,906

630,056,564

0

0

20,000,000

12,071,341

 

Mar-22

662,887,351

630,799,529

0

0

20,000,000

12,087,822

 

Feb-22

680,304,821

631,726,682

0

0

20,000,000

28,578,139

 

Jan-22

681,077,509

632,462,808

0

0

32,125,850

16,488,851

 

Dec-21

681,847,027

633,195,921

0

12,142,083

20,000,000

16,509,023

 

Nov-21

682,680,040

633,988,740

12,160,022

0

20,000,000

16,531,278

 

Oct-21

683,442,983

646,891,706

0

0

20,000,000

16,551,277

 

Sep-21

684,269,659

647,696,292

0

0

20,000,000

16,573,366

 

Aug-21

697,918,398

619,900,214

0

0

61,424,989

16,593,195

 

Jul-21

698,692,091

620,589,924

0

0

61,489,225

16,612,943

 

(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

12

10104328

20,000,000.00

20,000,000.00

87,400,000.00

03/19/21

(332,600.00)

(0.08000)

12/31/21

10/06/25

283

23

10104337

12,036,372.07

12,109,542.16

10,800,000.00

02/22/22

1,190,089.89

1.31819

08/31/15

11/06/25

283

46

10104353

4,582,425.30

4,582,425.30

8,900,000.00

09/02/15

507,319.22

1.34000

06/30/19

10/06/25

283

Totals

 

36,618,797.37

36,691,967.46

107,100,000.00

 

1,364,809.11

       

 

 

 

 

© 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

 

12

10104328

LO

NJ

01/06/21

13

 

 

 

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

 

 

 

 

 

 

23

10104337

RT

TX

04/30/19

7

 

 

 

" 6/13/2022 Lender took title via foreclosure sale 2/1/2022. SS working to increase occupancy. Occ 22.52% as of 4/1/2022. SS working to replat parcel into 2 parcels to allow for the ability of selling box separately from inline.

"

 

 

 

 

 

 

 

 

 

 

46

10104353

MF

UT

09/23/19

98

 

 

 

" 6/13/2022 Counsel has been engaged. Addressing DST structure and casualty event at property due to flooding. Several technical defaults still exist. Moving to enforce remedies as there have been no offers from the borrower to cure all the

existing events of default, including a lien that has been recorded on the collateral.

 

 

 

"

 

 

 

 

 

 

 

 

 

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

 

 

Loan

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

 

Code¹

Date

Date

Date

3

10098743

1

71,313,195.89

4.01625%

71,313,195.89

4.01625%

9

08/27/20

07/06/20

09/11/20

24

10101719

1

12,000,000.00

3.55000%

12,000,000.00

3.55000%

1

12/23/20

10/06/20

02/11/21

Totals

 

 

83,313,195.89

 

83,313,195.89

 

 

 

 

 

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

3

10098743

11/18/20

71,098,942.87

0.00

71,684,444.80

613,737.65

71,684,444.80

71,070,707.15

17,648.64

0.00

202.39

17,446.25

0.02%

17

10104332

03/17/22

16,468,597.06

14,500,000.00

14,033,273.11

3,893,129.57

14,033,273.11

10,140,143.54

6,328,453.52

0.00

139,118.58

6,189,334.94

36.84%

21

10104335

09/17/21

12,892,318.31

18,300,000.00

14,618,280.25

1,725,961.94

14,618,280.25

12,892,318.31

0.00

0.00

0.00

0.00

0.00%

24

10101719

06/17/21

12,000,000.00

29,800,000.00

12,273,661.69

214,599.18

12,273,661.69

12,059,062.51

0.00

0.00

0.00

0.00

0.00%

35

10101349

08/17/20

6,442,989.99

11,000,000.00

9,895,173.29

1,006,938.98

9,762,971.45

8,756,032.47

0.00

0.00

(239.69)

239.69

0.00%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

118,902,848.23

73,600,000.00

122,504,833.14

7,454,367.32

122,372,631.30

114,918,263.98

6,346,102.16

0.00

139,081.28

6,207,020.88

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

             

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

       

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

Deal

Deal

05/17/22

0.00

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

3

10098743

12/17/20

0.00

0.00

17,446.25

0.00

0.00

(202.39)

0.00

0.00

17,446.25

 

 

11/18/20

0.00

0.00

17,648.64

0.00

0.00

17,648.64

0.00

0.00

 

17

10104332

05/17/22

0.00

0.00

6,189,334.94

0.00

0.00

(139,118.58)

0.00

0.00

6,189,334.94

 

 

03/17/22

0.00

0.00

6,328,453.52

0.00

0.00

6,328,453.52

0.00

0.00

 

21

10104335

09/17/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24

10101719

06/17/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

35

10101349

08/25/20

0.00

0.00

0.00

0.00

0.00

239.69

0.00

0.00

239.69

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

0.01

6,206,781.19

0.00

0.00

6,207,020.88

0.00

0.00

6,207,020.88

 

 

 

 

© 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)

7

0.00

0.00

0.00

0.00

1,454.65

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

4,305.56

0.00

0.00

9,435.66

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

3,500.00

0.00

0.00

11,314.14

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2.97

0.00

0.00

0.00

46

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

2.17

0.00

0.00

0.00

51

0.00

0.00

0.00

0.00

217.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

52

0.00

0.00

0.00

0.00

245.65

0.00

0.00

0.00

0.00

0.00

0.00

0.00

55

0.00

0.00

0.00

0.00

180.38

0.00

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

18.38

0.00

0.00

0.00

Total

0.00

0.00

11,305.56

0.00

2,098.11

20,749.80

0.00

0.00

23.52

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

34,176.99

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27