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:  333-199921-03

Central Index Key Number of issuing entity:  0001647980

CSAIL 2015-C3 Commercial Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-199921

Central Index Key Number of depositor:  0000802106

Credit Suisse First Boston 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):  0001541886

UBS Real Estate Securities Inc.
(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):  0001505494

The Bancorp Bank
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001632269

Benefit Street Partners CRE Finance 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)

38-3976110
38-3976111
38-7143593
(I.R.S. Employer Identification No.)

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

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

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



Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

D

     

     

  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 2015-C3 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 2015-C3 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

3

2.79%

2

$12,216.78

No assets securitized by Credit Suisse First Boston Mortgage Securities Corp. (the "Depositor") and held by CSAIL 2015-C3 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 May 16, 2022. The CIK number of the Depositor is 0000802106.

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.

UBS Real Estate Securities Inc. ("UBS"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 12, 2022. The CIK number of UBS is 0001541886.

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.

The Bancorp Bank ("Bancorp"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on January 27, 2022. The CIK number of Bancorp is 0001505494.

Benefit Street Partners CRE Finance LLC ("BSPCF" previously known  as BSPCC Lender L.L.C.), 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 BSPCF is 0001632269.

Part II - OTHER INFORMATION

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 2015-C3 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 First Boston Mortgage Securities Corp.
(Depositor)

 

/s/ Julia C. Powell
Julia C. Powell, Vice President

Date: June 30, 2022

 

 


csc15sa3_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

CSAIL 2015-C3 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 2015-C03

 

         

Table of Contents

 

 

Contacts

 

Section

Pages

Role

Party and Contact Information

 

Certificate Distribution Detail

2

Depositor

Credit Suisse First Boston Mortgage Securities Corp.

 

Certificate Factor Detail

3

 

General Information Number

(212) 325-2000

Certificate Interest Reconciliation Detail

4

 

11 Madison Avenue, 5th Floor | New York, NY 10010 | 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

Rialto Capital Advisors, LLC

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

Mortgage Loan Detail (Part 1)

13-16

 

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

 

Mortgage Loan Detail (Part 2)

17-20

Operating Advisor

Pentalpha Surveillance LLC

 

Principal Prepayment Detail

21

 

Don Simon

(203) 660-6100

Historical Detail

22

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

Delinquency Loan Detail

23

Certificate Administrator

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

 

 

 

 

Bank, N.A.

 

Collateral Stratification and Historical Detail

24

 

Corporate Trust Services (CMBS)

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

Specially Serviced Loan Detail - Part 1

25

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

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

 

Specially Serviced Loan Detail - Part 2

26

 

 

 

 

 

Controlling Class

RREF II CMBS AIV, L.P.

 

Modified Loan Detail

27

Representative

 

 

Historical Liquidated Loan Detail

28

 

-

 

Historical Bond / Collateral Loss Reconciliation Detail

29

 

 

 

Interest Shortfall Detail - Collateral Level

30

 

 

 

Supplemental Notes

31

 

 

 

 

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 31

 


 

                         

 

 

 

 

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

12635FAQ7

1.716700%

60,509,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12635FAR5

3.032600%

148,324,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

12635FAS3

3.446500%

200,000,000.00

188,367,488.08

0.00

541,007.12

0.00

0.00

541,007.12

188,367,488.08

36.56%

30.00%

A-4

12635FAT1

3.718200%

502,390,000.00

502,390,000.00

0.00

1,556,655.42

0.00

0.00

1,556,655.42

502,390,000.00

36.56%

30.00%

A-SB

12635FAU8

3.448100%

82,627,000.00

49,851,040.95

1,485,590.18

143,242.81

0.00

0.00

1,628,832.99

48,365,450.77

36.56%

30.00%

A-S

12635FAX2

4.053200%

86,962,000.00

86,962,000.00

0.00

293,728.65

0.00

0.00

293,728.65

86,962,000.00

29.09%

23.88%

B

12635FAY0

4.262353%

86,961,000.00

86,961,000.00

0.00

308,882.07

0.00

0.00

308,882.07

86,961,000.00

21.63%

17.75%

C

12635FAZ7

4.512353%

63,891,000.00

63,891,000.00

0.00

240,248.96

0.00

0.00

240,248.96

63,891,000.00

16.15%

13.25%

D

12635FBA1

3.512353%

72,764,000.00

72,764,000.00

0.00

212,977.38

0.00

0.00

212,977.38

72,764,000.00

9.90%

8.13%

E

12635FAG9

3.220000%

35,495,000.00

35,495,000.00

0.00

95,244.92

0.00

0.00

95,244.92

35,495,000.00

6.85%

5.63%

F

12635FAJ3

3.220000%

14,197,000.00

14,197,000.00

0.00

38,095.28

0.00

0.00

38,095.28

14,197,000.00

5.63%

4.63%

NR*

12635FAL8

3.220000%

65,666,014.00

65,641,580.74

0.00

110,774.83

0.00

0.00

110,774.83

65,641,580.74

0.00%

0.00%

Z

12635FBE3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12635FAN4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,419,786,014.00

1,166,520,109.77

1,485,590.18

3,540,857.44

0.00

0.00

5,026,447.62

1,165,034,519.59

 

 

 

 

X-A

12635FAV6

0.837064%

1,080,812,000.00

827,570,529.03

0.00

577,274.69

0.00

0.00

577,274.69

826,084,938.85

 

 

X-B

12635FAW4

0.250000%

86,961,000.00

86,961,000.00

0.00

18,116.88

0.00

0.00

18,116.88

86,961,000.00

 

 

X-D

12635FBB9

1.000000%

72,764,000.00

72,764,000.00

0.00

60,636.67

0.00

0.00

60,636.67

72,764,000.00

 

 

X-E

12635FAA2

1.292353%

35,495,000.00

35,495,000.00

0.00

38,226.73

0.00

0.00

38,226.73

35,495,000.00

 

 

X-F

12635FAC8

1.292353%

14,197,000.00

14,197,000.00

0.00

15,289.61

0.00

0.00

15,289.61

14,197,000.00

 

 

X-NR

12635FAE4

1.292353%

65,666,014.00

65,641,580.74

0.00

70,693.42

0.00

0.00

70,693.42

65,641,580.74

 

 

Notional SubTotal

 

1,355,895,014.00

1,102,629,109.77

0.00

780,238.00

0.00

0.00

780,238.00

1,101,143,519.59

 

 

 

Deal Distribution Total

 

 

 

1,485,590.18

4,321,095.44

0.00

0.00

5,806,685.62

 

 

 

 

*

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 31

 


 

                     

 

 

 

 

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

12635FAQ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12635FAR5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

12635FAS3

941.83744040

0.00000000

2.70503560

0.00000000

0.00000000

0.00000000

0.00000000

2.70503560

941.83744040

A-4

12635FAT1

1,000.00000000

0.00000000

3.09850001

0.00000000

0.00000000

0.00000000

0.00000000

3.09850001

1,000.00000000

A-SB

12635FAU8

603.32628499

17.97947620

1.73360778

0.00000000

0.00000000

0.00000000

0.00000000

19.71308398

585.34680879

A-S

12635FAX2

1,000.00000000

0.00000000

3.37766668

0.00000000

0.00000000

0.00000000

0.00000000

3.37766668

1,000.00000000

B

12635FAY0

1,000.00000000

0.00000000

3.55196088

0.00000000

0.00000000

0.00000000

0.00000000

3.55196088

1,000.00000000

C

12635FAZ7

1,000.00000000

0.00000000

3.76029425

0.00000000

0.00000000

0.00000000

0.00000000

3.76029425

1,000.00000000

D

12635FBA1

1,000.00000000

0.00000000

2.92696086

0.00000000

0.00000000

0.00000000

0.00000000

2.92696086

1,000.00000000

E

12635FAG9

1,000.00000000

0.00000000

2.68333343

0.00000000

0.00000000

0.00000000

0.00000000

2.68333343

1,000.00000000

F

12635FAJ3

1,000.00000000

0.00000000

2.68333310

0.00000000

0.00000000

0.00000000

0.00000000

2.68333310

1,000.00000000

NR

12635FAL8

999.62791620

0.00000000

1.68694311

0.99539177

54.66384179

0.00000000

0.00000000

1.68694311

999.62791620

Z

12635FBE3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12635FAN4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12635FAV6

765.69332042

0.00000000

0.53411203

0.00000000

0.00000000

0.00000000

0.00000000

0.53411203

764.31880739

X-B

12635FAW4

1,000.00000000

0.00000000

0.20833339

0.00000000

0.00000000

0.00000000

0.00000000

0.20833339

1,000.00000000

X-D

12635FBB9

1,000.00000000

0.00000000

0.83333338

0.00000000

0.00000000

0.00000000

0.00000000

0.83333338

1,000.00000000

X-E

12635FAA2

1,000.00000000

0.00000000

1.07696098

0.00000000

0.00000000

0.00000000

0.00000000

1.07696098

1,000.00000000

X-F

12635FAC8

1,000.00000000

0.00000000

1.07696063

0.00000000

0.00000000

0.00000000

0.00000000

1.07696063

1,000.00000000

X-NR

12635FAE4

999.62791620

0.00000000

1.07656024

0.00000000

0.00000000

0.00000000

0.00000000

1.07656024

999.62791620

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 31

 


 

                         

 

 

 

 

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

05/01/22 - 05/30/22

30

0.00

541,007.12

0.00

541,007.12

0.00

0.00

0.00

541,007.12

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

1,556,655.42

0.00

1,556,655.42

0.00

0.00

0.00

1,556,655.42

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

143,242.81

0.00

143,242.81

0.00

0.00

0.00

143,242.81

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

577,274.69

0.00

577,274.69

0.00

0.00

0.00

577,274.69

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

18,116.88

0.00

18,116.88

0.00

0.00

0.00

18,116.88

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

60,636.67

0.00

60,636.67

0.00

0.00

0.00

60,636.67

0.00

 

X-E

05/01/22 - 05/30/22

30

0.00

38,226.73

0.00

38,226.73

0.00

0.00

0.00

38,226.73

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

15,289.61

0.00

15,289.61

0.00

0.00

0.00

15,289.61

0.00

 

X-NR

05/01/22 - 05/30/22

30

0.00

70,693.42

0.00

70,693.42

0.00

0.00

0.00

70,693.42

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

293,728.65

0.00

293,728.65

0.00

0.00

0.00

293,728.65

0.00

 

B

05/01/22 - 05/30/22

30

0.00

308,882.07

0.00

308,882.07

0.00

0.00

0.00

308,882.07

0.00

 

C

05/01/22 - 05/30/22

30

0.00

240,248.96

0.00

240,248.96

0.00

0.00

0.00

240,248.96

0.00

 

D

05/01/22 - 05/30/22

30

0.00

212,977.38

0.00

212,977.38

0.00

0.00

0.00

212,977.38

0.00

 

E

05/01/22 - 05/30/22

30

0.00

95,244.92

0.00

95,244.92

0.00

0.00

0.00

95,244.92

0.00

 

F

05/01/22 - 05/30/22

30

0.00

38,095.28

0.00

38,095.28

0.00

0.00

0.00

38,095.28

0.00

 

NR

05/01/22 - 05/30/22

30

3,514,761.91

176,138.24

0.00

176,138.24

65,363.41

0.00

0.00

110,774.83

3,589,556.60

 

Totals

 

 

3,514,761.91

4,386,458.85

0.00

4,386,458.85

65,363.41

0.00

0.00

4,321,095.44

3,589,556.60

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 31

 


 

     

 

Additional Information

 

Total Available Distribution Amount (1)

5,806,685.62

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 31

 


 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

4,399,620.41

Master Servicing Fee

7,837.67

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,214.41

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

502.25

ARD Interest

0.00

Operating Advisor Fee

1,607.21

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

4,399,620.41

Total Fees

13,161.54

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

1,485,590.18

Reimbursement for Interest on Advances

144.49

Unscheduled Principal Collections

 

ASER Amount

86,977.16

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(26,994.35)

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)

5,236.12

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

1,485,590.18

Total Expenses/Reimbursements

65,363.42

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,321,095.44

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,485,590.18

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

5,806,685.62

Total Funds Collected

5,885,210.59

Total Funds Distributed

5,885,210.58

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 31

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,166,520,109.77

1,166,520,109.77

Beginning Certificate Balance

1,166,520,109.77

(-) Scheduled Principal Collections

1,485,590.18

1,485,590.18

(-) Principal Distributions

1,485,590.18

(-) 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

1,165,034,519.59

1,165,034,519.59

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,168,070,173.91

1,168,070,173.91

Ending Certificate Balance

1,165,034,519.59

Ending Actual Collateral Balance

1,166,639,511.36

1,166,639,511.36

 

 

 

 

 

 

 

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

4.51%

 

 

 

 

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 31

 


 

                             

 

 

 

 

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

14

112,591,524.63

9.66%

37

4.7090

NAP

Defeased

14

112,591,524.63

9.66%

37

4.7090

NAP

 

4,999,999 or less

20

53,582,807.63

4.60%

36

4.5732

2.378888

1.25 or less

11

153,838,638.76

13.20%

37

4.7633

0.588240

5,000,000 to 9,999,999

24

175,592,866.01

15.07%

37

4.5521

1.851445

1.26 to 1.50

13

126,592,595.20

10.87%

35

4.3270

1.342234

10,000,000 to 19,999,999

18

266,026,643.00

22.83%

36

4.5475

1.753338

1.51 to 1.75

17

176,233,780.67

15.13%

37

4.5392

1.603887

20,000,000 to 24,999,999

3

68,066,897.15

5.84%

36

4.5865

0.411782

1.76 to 2.00

16

399,637,014.80

34.30%

36

4.1180

1.871227

25,000,000 to 49,999,999

5

169,761,718.92

14.57%

36

4.2627

1.587972

2.01 to 2.25

5

119,463,500.64

10.25%

34

4.2139

2.199728

 

50,000,000 or greater

4

319,412,062.25

27.42%

35

4.0148

1.926442

2.26 to 2.50

3

18,928,112.53

1.62%

37

4.7337

2.281868

 

Totals

88

1,165,034,519.59

100.00%

36

4.3797

1.708495

2.51 to 2.75

1

14,165,562.28

1.22%

38

4.8331

2.560000

 

 

 

 

 

 

 

 

2.76 to 3.50

3

17,688,803.39

1.52%

37

4.5168

2.945803

 

 

 

 

 

 

 

 

3.51 to 4.00

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

4.01 and greater

5

25,894,986.69

2.22%

36

4.0453

5.665403

 

 

 

 

 

 

 

 

Totals

88

1,165,034,519.59

100.00%

36

4.3797

1.708495

(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 31

 


 

                           

 

 

 

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

15

112,591,524.63

9.66%

37

4.7090

NAP

Wisconsin

4

13,331,274.26

1.14%

37

4.4065

1.756070

Alabama

8

28,673,801.27

2.46%

37

4.5441

2.044129

Totals

118

1,165,034,519.59

100.00%

36

4.3797

1.708495

Arizona

4

62,865,484.39

5.40%

37

4.3651

1.986476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Arkansas

1

2,729,652.50

0.23%

37

4.7000

1.540000

 

 

 

 

 

 

 

California

15

164,581,884.14

14.13%

37

4.6481

1.535230

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Colorado

1

1,242,638.72

0.11%

37

5.0300

1.450000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Connecticut

2

41,162,162.00

3.53%

33

3.8000

1.270000

Defeased

15

112,591,524.63

9.66%

37

4.7090

NAP

Florida

8

72,085,292.62

6.19%

36

4.4302

1.768305

Industrial

6

54,790,781.25

4.70%

37

4.6084

1.623507

Georgia

3

20,731,325.61

1.78%

37

4.7802

1.765244

Lodging

12

192,622,705.39

16.53%

35

4.3978

2.042397

Illinois

4

31,766,432.73

2.73%

36

4.3532

1.801022

Mobile Home Park

1

3,798,886.71

0.33%

37

4.7950

1.700000

Kansas

1

2,393,695.82

0.21%

37

4.7000

1.540000

Multi-Family

20

127,597,635.34

10.95%

36

4.5465

1.451290

Louisiana

1

2,939,626.85

0.25%

37

4.7000

1.540000

Office

10

210,359,143.07

18.06%

38

4.3440

1.716365

Maryland

5

103,700,798.88

8.90%

33

3.8640

1.818677

Other

6

5,355,726.15

0.46%

35

4.6197

1.490376

Massachusetts

2

108,691,128.18

9.33%

38

4.0910

1.930000

Retail

37

432,700,396.75

37.14%

36

4.2287

1.561722

Michigan

8

23,393,569.38

2.01%

37

4.6859

1.392120

Self Storage

11

25,217,720.30

2.16%

37

4.2066

4.486523

New Hampshire

1

100,000,000.00

8.58%

37

4.1080

1.830000

Totals

118

1,165,034,519.59

100.00%

36

4.3797

1.708495

New Jersey

4

31,354,845.46

2.69%

37

4.7923

1.701006

 

 

 

 

 

 

 

New York

6

97,247,639.30

8.35%

33

4.3185

1.720614

 

 

 

 

 

 

 

North Carolina

2

8,448,119.86

0.73%

36

4.4390

1.639188

 

 

 

 

 

 

 

North Dakota

1

1,524,636.73

0.13%

37

4.4065

1.756070

 

 

 

 

 

 

 

Ohio

7

28,436,981.68

2.44%

35

4.3624

1.900608

 

 

 

 

 

 

 

Pennsylvania

5

26,576,243.11

2.28%

37

4.6761

1.671044

 

 

 

 

 

 

 

South Carolina

1

2,030,000.00

0.17%

35

4.6830

1.510000

 

 

 

 

 

 

 

Texas

8

73,866,866.14

6.34%

37

4.5471

1.739976

 

 

 

 

 

 

 

Virginia

1

2,668,895.33

0.23%

37

4.7500

1.280000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 31

 


 

                             

 

 

 

 

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

14

112,591,524.63

9.66%

37

4.7090

NAP

Defeased

14

112,591,524.63

9.66%

37

4.7090

NAP

 

4.0000% or less

8

152,662,162.00

13.10%

33

3.8086

2.084871

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0001% to 4.2500%

8

294,629,794.11

25.29%

36

4.1008

2.004545

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2501% to 4.5000%

15

201,483,825.71

17.29%

36

4.3282

1.979398

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 4.7500%

22

235,853,021.46

20.24%

37

4.6240

1.245921

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7501% to 5.0000%

18

134,812,782.88

11.57%

37

4.8422

1.434882

49 months or greater

74

1,052,442,994.96

90.34%

36

4.3445

1.740652

 

5.0001% or greater

3

33,001,408.80

2.83%

37

5.0683

1.119537

Totals

88

1,165,034,519.59

100.00%

36

4.3797

1.708495

 

Totals

88

1,165,034,519.59

100.00%

36

4.3797

1.708495

 

 

 

 

 

 

 

(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 31

 


 

                             

 

 

 

 

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

14

112,591,524.63

9.66%

37

4.7090

NAP

Defeased

14

112,591,524.63

9.66%

37

4.7090

NAP

 

60 months or less

74

1,052,442,994.96

90.34%

36

4.3445

1.740652

Interest Only

41

681,583,047.01

58.50%

35

4.2693

1.763728

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

336 months or less

33

370,859,947.95

31.83%

37

4.4828

1.698242

 

Totals

88

1,165,034,519.59

100.00%

36

4.3797

1.708495

337 to 356 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

357 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

88

1,165,034,519.59

100.00%

36

4.3797

1.708495

(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 31

 


 

                             

 

 

 

 

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

14

112,591,524.63

9.66%

37

4.7090

NAP

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

Underwriter's Information

8

105,558,526.93

9.06%

32

4.2532

1.935932

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

12 months or less

65

924,762,261.38

79.38%

36

4.3505

1.763829

Totals

0

0.00

0.00%

0

0.0000

0.000000

 

12 to 24 months

1

22,122,206.65

1.90%

35

4.5300

(0.160000)

 

 

 

 

 

 

 

 

24 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

88

1,165,034,519.59

100.00%

36

4.3797

1.708495

 

 

 

 

 

 

 

(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 31

 


 

                                 

 

 

 

 

 

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

 

01A1

30295765

OF

Boston

MA

Actual/360

4.091%

324,862.54

247,374.02

0.00

08/06/25

04/06/29

--

92,216,790.27

91,969,416.25

06/06/22

 

01A2

30295804

OF

Boston

MA

Actual/360

4.091%

59,065.92

44,977.09

0.00

08/06/25

04/06/29

--

16,766,689.02

16,721,711.93

06/06/22

 

03A1

30295712

RT

Manchester

NH

Actual/360

4.108%

353,744.44

0.00

0.00

N/A

07/01/25

--

100,000,000.00

100,000,000.00

06/01/22

 

04A1-2

30309761

RT

Wheaton

MD

Actual/360

3.800%

53,849.53

0.00

0.00

N/A

03/01/25

--

16,456,562.37

16,456,562.37

06/01/22

 

04A2

30309822

RT

Wheaton

MD

Actual/360

3.800%

253,409.55

0.00

0.00

N/A

03/01/25

--

77,442,646.00

77,442,646.00

06/01/22

 

04B1-2

30309821

RT

Wheaton

MD

Actual/360

3.800%

1,778.25

0.00

0.00

N/A

03/01/25

--

543,437.63

543,437.63

06/01/22

 

04B2

30309823

RT

Wheaton

MD

Actual/360

3.800%

8,368.23

0.00

0.00

N/A

03/01/25

--

2,557,354.00

2,557,354.00

06/01/22

 

05A1

30309764

LO

Phoenix

AZ

Actual/360

4.275%

174,652.12

56,587.64

0.00

N/A

07/06/25

--

47,446,620.86

47,390,033.22

06/06/22

 

06A3

30309757

LO

New York

NY

Actual/360

4.021%

173,130.69

0.00

0.00

N/A

11/06/24

--

50,000,000.00

50,000,000.00

06/06/22

 

07A2

30309758

RT

Trumbull

CT

Actual/360

3.800%

130,888.89

0.00

0.00

N/A

03/01/25

--

40,000,000.00

40,000,000.00

06/01/22

 

07B2

30309904

RT

Trumbull

CT

Actual/360

3.800%

3,802.85

0.00

0.00

N/A

03/01/25

--

1,162,162.00

1,162,162.00

06/01/22

 

8

30309798

MF

Destin

FL

Actual/360

4.270%

106,807.27

41,126.17

0.00

N/A

06/06/25

--

29,047,833.76

29,006,707.59

06/06/22

 

9

30309799

OF

Encino

CA

Actual/360

4.580%

105,499.53

35,149.16

0.00

N/A

08/06/25

--

26,750,127.27

26,714,978.11

06/06/22

 

10

30309765

RT

New York

NY

Actual/360

4.610%

105,793.10

0.00

0.00

N/A

08/06/25

--

26,650,000.00

26,650,000.00

06/06/22

 

11

30309752

MF

Various

FL

Actual/360

4.890%

103,025.87

34,805.09

0.00

N/A

07/06/25

--

24,466,859.04

24,432,053.95

06/06/22

 

12

30309800

LO

San Diego

CA

Actual/360

4.530%

86,459.59

42,183.17

0.00

N/A

05/05/25

--

22,164,389.82

22,122,206.65

06/05/22

 

14

30309766

IN

Chicago

IL

Actual/360

4.300%

79,784.37

34,530.93

0.00

N/A

06/06/25

--

21,547,167.48

21,512,636.55

06/01/22

 

15

30309802

MF

Various

Various

Actual/360

4.370%

72,046.25

32,941.33

0.00

N/A

03/06/25

--

19,145,677.04

19,112,735.71

06/06/22

 

16

30295790

OF

Birmingham

AL

Actual/360

4.697%

76,373.26

29,915.46

0.00

N/A

07/06/25

--

18,880,983.12

18,851,067.66

06/06/22

 

17

30309760

LO

Mill Valley

CA

Actual/360

5.048%

72,503.75

28,706.81

0.00

N/A

07/06/25

--

16,677,805.39

16,649,098.58

06/06/22

 

18

30309755

RT

Hollywood

CA

Actual/360

4.740%

70,933.84

25,459.44

0.00

N/A

07/06/25

--

17,378,646.13

17,353,186.69

06/06/22

 

19

30309803

OF

Encino

CA

Actual/360

4.580%

69,821.51

23,262.35

0.00

N/A

08/06/25

--

17,703,720.62

17,680,458.27

06/06/22

 

20

30309804

OF

Syracuse

NY

Actual/360

4.640%

66,562.28

26,530.77

0.00

N/A

08/06/25

--

16,659,080.49

16,632,549.72

06/06/22

 

21

30309767

MF

New Braunfels

TX

Actual/360

4.700%

67,596.33

24,658.96

0.00

N/A

07/06/25

--

16,701,906.81

16,677,247.85

06/06/22

 

22A3

30295893

RT

Various

Various

Actual/360

4.407%

63,230.06

22,816.53

0.00

N/A

07/06/25

--

16,663,667.98

16,640,851.45

02/06/20

 

23

30295729

IN

Shafter

CA

Actual/360

5.093%

66,382.84

25,848.65

0.00

N/A

07/06/25

--

15,135,520.15

15,109,671.50

06/06/22

 

24A2

30309762

MF

Houston

TX

Actual/360

4.250%

54,148.07

29,481.71

0.00

N/A

05/06/25

--

14,795,677.49

14,766,195.78

06/06/22

 

26A1

30295828

LO

Cape May

NJ

Actual/360

4.833%

59,059.66

25,207.21

0.00

N/A

08/06/25

--

14,190,769.49

14,165,562.28

06/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 31

 


 

                                 

 

 

 

 

 

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

 

27

30309769

OF

Fresno

CA

Actual/360

5.132%

53,503.36

31,196.46

0.00

N/A

08/06/25

--

12,106,963.67

12,075,767.21

06/06/22

 

28

30309805

MF

Atlanta

GA

Actual/360

4.630%

53,113.60

19,936.71

0.00

N/A

07/05/25

--

13,321,880.76

13,301,944.05

06/05/22

 

29

30309770

OF

Stafford

TX

Actual/360

4.370%

46,165.76

23,692.89

0.00

N/A

07/06/25

--

12,268,158.90

12,244,466.01

06/06/22

 

30

30295789

LO

McAllen

TX

Actual/360

4.850%

49,940.87

21,299.98

0.00

N/A

07/06/25

--

11,957,167.37

11,935,867.39

01/06/19

 

31

30295702

RT

Burleson

TX

Actual/360

4.311%

36,879.55

28,542.95

0.00

N/A

07/06/25

--

9,933,403.10

9,904,860.15

06/06/22

 

32

30309771

RT

Phoenix

AZ

Actual/360

4.590%

41,164.34

19,513.22

0.00

N/A

06/06/25

--

10,414,761.16

10,395,247.94

06/06/22

 

33

30309772

RT

Augusta

GA

Actual/360

4.950%

44,455.88

18,262.09

0.00

N/A

07/06/25

--

10,429,531.55

10,411,269.46

06/06/22

 

34

30309773

OF

Vicksburg

MS

Actual/360

4.710%

43,728.44

15,984.05

0.00

N/A

06/06/25

--

10,781,617.10

10,765,633.05

06/06/22

 

35

30309774

RT

Delran

NJ

Actual/360

4.780%

42,870.83

15,232.91

0.00

N/A

06/06/25

--

10,415,373.17

10,400,140.26

06/06/22

 

36

30309775

SS

Various

AL

Actual/360

4.250%

36,014.71

18,098.68

0.00

N/A

07/06/25

--

9,840,832.29

9,822,733.61

06/06/22

 

37

30309776

RT

Los Angeles

CA

Actual/360

4.360%

36,106.39

18,717.71

0.00

N/A

06/06/25

--

9,616,971.66

9,598,253.95

06/06/22

 

38

30309777

MF

Archdale

NC

Actual/360

4.440%

38,209.18

15,600.20

0.00

N/A

06/06/25

--

9,993,682.77

9,978,082.57

06/06/22

 

39

30295647

LO

Deerfield Beach

FL

Actual/360

3.849%

34,804.09

0.00

0.00

N/A

06/06/25

--

10,500,000.00

10,500,000.00

06/06/22

 

40

30309806

LO

Glen Mills

PA

Actual/360

4.510%

35,774.04

17,490.30

0.00

N/A

06/06/25

--

9,211,539.11

9,194,048.81

06/06/22

 

41

30309778

MF

Clute

TX

Actual/360

4.690%

37,210.88

16,975.78

0.00

N/A

06/06/25

--

9,213,781.33

9,196,805.55

06/06/22

 

42

30309779

RT

Pickerington

OH

Actual/360

4.170%

32,549.81

14,958.80

0.00

N/A

05/01/25

--

9,064,695.34

9,049,736.54

06/01/22

 

43

30295540

RT

Adrian and Madison To          MI

Actual/360

4.600%

33,950.85

16,031.98

0.00

N/A

06/06/25

--

8,571,041.27

8,555,009.29

06/06/22

 

44

30309780

MF

San Antonio

TX

Actual/360

4.690%

34,219.70

15,511.84

0.00

N/A

07/01/25

--

8,473,136.41

8,457,624.57

06/01/22

 

45

30309753

RT

Powder Springs

GA

Actual/360

4.577%

35,156.85

13,413.87

0.00

N/A

08/06/25

--

8,920,103.16

8,906,689.29

06/06/22

 

46

30309781

MF

Various

Various

Actual/360

4.700%

32,692.40

14,762.96

0.00

N/A

07/06/25

--

8,077,738.13

8,062,975.17

06/06/22

 

47

30309782

RT

Daytona Beach

FL

Actual/360

4.680%

33,050.53

13,518.74

0.00

N/A

07/06/25

--

8,201,123.17

8,187,604.43

06/06/22

 

48

30309756

OF

Henderson

NV

Actual/360

4.745%

31,955.78

16,498.36

0.00

N/A

08/06/25

--

7,820,849.91

7,804,351.55

06/06/22

 

50

30309807

RT

Murrieta

CA

Actual/360

4.470%

28,002.11

13,904.95

0.00

N/A

06/05/25

--

7,274,851.09

7,260,946.14

06/05/22

 

51

30309783

RT

El Cajon

CA

Actual/360

4.840%

32,306.09

11,204.85

0.00

N/A

06/06/25

--

7,751,395.50

7,740,190.65

06/06/22

 

52

30295825

IN

Sharon Hill

PA

Actual/360

4.782%

29,553.85

12,858.40

0.00

N/A

08/06/25

--

7,176,287.41

7,163,429.01

06/06/22

 

53

30309784

MF

Oak Ridge

TN

Actual/360

4.320%

27,199.88

12,483.84

0.00

N/A

06/06/25

--

7,311,794.93

7,299,311.09

06/06/22

 

54

30309785

LO

Baltimore

MD

Actual/360

4.790%

27,713.51

18,080.13

0.00

N/A

08/06/25

--

6,718,879.01

6,700,798.88

06/06/22

 

55

30309808

MF

Dallas

TX

Actual/360

4.780%

31,524.08

9,698.17

0.00

N/A

07/05/25

--

7,658,705.25

7,649,007.08

06/05/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 31

 


 

                                 

 

 

 

 

 

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

 

56

30295730

RT

Monroe

NJ

Actual/360

4.726%

27,678.37

12,376.23

0.00

N/A

07/06/25

--

6,801,519.15

6,789,142.92

06/06/22

 

58

30309786

OF

Bloomfield Hills

MI

Actual/360

4.890%

26,174.52

10,933.81

0.00

N/A

08/06/25

--

6,215,994.49

6,205,060.68

06/06/22

 

59

30309809

RT

Waterford

MI

Actual/360

4.570%

24,308.83

9,407.47

0.00

N/A

06/05/25

--

6,177,158.17

6,167,750.70

06/05/22

 

60

30309810

IN

Bordentown

NJ

Actual/360

4.830%

24,302.65

10,445.04

0.00

N/A

07/05/25

--

5,843,154.22

5,832,709.18

06/05/22

 

61

30295587

RT

Raleigh

NC

Actual/360

4.312%

21,659.85

10,677.46

0.00

N/A

06/06/25

--

5,833,004.08

5,822,326.62

06/06/22

 

62

30295788

IN

Mentor

OH

Actual/360

4.399%

20,593.11

10,449.67

0.00

N/A

07/06/25

--

5,436,615.58

5,426,165.91

06/06/22

 

63

30295551

IN

West Chicago

IL

Actual/360

4.465%

21,485.75

9,295.33

0.00

N/A

06/06/25

--

5,588,173.61

5,578,878.28

06/06/22

 

64

30309811

MF

Riverside

CA

Actual/360

4.600%

22,288.94

8,469.72

0.00

N/A

07/05/25

--

5,626,942.19

5,618,472.47

06/05/22

 

65

30309812

RT

Various

PA

Actual/360

4.660%

20,333.88

9,323.90

0.00

N/A

07/05/25

--

5,067,282.03

5,057,958.13

06/05/22

 

66

30295758

SS

Riverside

CA

Actual/360

4.281%

21,010.12

0.00

0.00

N/A

07/06/25

--

5,700,000.00

5,700,000.00

06/06/22

 

67

30309787

RT

Chester Springs

PA

Actual/360

4.840%

21,542.33

7,974.48

0.00

N/A

07/01/25

--

5,168,781.64

5,160,807.16

06/01/22

 

68

30309813

MF

Dallas

TX

Actual/360

4.850%

20,380.10

8,642.95

0.00

N/A

08/06/25

--

4,879,838.13

4,871,195.18

06/06/22

 

69

30309788

LO

Poughkeepsie

NY

Actual/360

4.760%

16,296.78

10,811.12

0.00

N/A

07/06/25

--

3,975,900.70

3,965,089.58

08/06/20

 

70

30295667

RT

Richmond

TX

Actual/360

4.747%

16,529.59

6,348.96

0.00

N/A

07/06/25

--

4,043,998.94

4,037,649.98

06/06/22

 

71

30309789

MH

Glendale

AZ

Actual/360

4.795%

15,710.15

5,919.83

0.00

N/A

07/06/25

--

3,804,806.54

3,798,886.71

06/06/22

 

72

30295389

SS

Riverside

CA

Actual/360

4.000%

13,777.78

0.00

0.00

N/A

05/06/25

--

4,000,000.00

4,000,000.00

06/06/22

 

73

30309790

MH

Oklahoma City

OK

Actual/360

4.580%

13,861.73

6,596.26

0.00

N/A

06/06/25

--

3,514,737.06

3,508,140.80

06/06/22

 

74

30309791

SS

Santa Paula

CA

Actual/360

4.260%

12,478.63

6,729.86

0.00

N/A

06/06/25

--

3,401,716.55

3,394,986.69

06/06/22

 

76

30309792

MH

Chattanooga

TN

Actual/360

4.920%

14,250.83

5,111.90

0.00

N/A

07/06/25

--

3,363,689.23

3,358,577.33

06/06/22

 

77

30309814

OF

Orange

CA

Actual/360

4.860%

13,995.45

4,759.13

0.00

N/A

08/05/25

--

3,344,193.57

3,339,434.44

06/05/22

 

78

30309815

MF

Columbus

OH

Actual/360

4.850%

12,530.36

5,411.16

0.00

N/A

05/05/25

--

3,000,285.76

2,994,874.60

06/05/22

 

79

30309793

98

Harwood Heights

IL

Actual/360

4.500%

11,216.07

4,491.17

0.00

N/A

05/06/25

--

2,894,468.61

2,889,977.44

06/06/22

 

80

30309816

SS

Hemet

CA

Actual/360

4.950%

11,800.00

4,159.72

0.00

N/A

08/05/25

--

2,768,328.37

2,764,168.65

06/05/22

 

81

30309817

RT

Petersburg

VA

Actual/360

4.750%

10,933.68

4,194.09

0.00

N/A

07/06/25

--

2,673,089.42

2,668,895.33

06/06/22

 

82

30309818

MF

Chapel Hill

NC

Actual/360

4.720%

10,688.11

3,867.43

0.00

N/A

07/05/25

--

2,629,660.67

2,625,793.24

06/05/22

 

83

30309754

98

Pontiac

MI

Actual/360

4.760%

10,125.27

4,497.74

0.00

N/A

06/06/25

--

2,470,246.45

2,465,748.71

06/06/22

 

84

30295759

SS

Redlands

CA

Actual/360

4.119%

8,157.91

0.00

0.00

N/A

07/06/25

--

2,300,000.00

2,300,000.00

06/06/22

 

85

30295429

RT

Irmo

SC

Actual/360

4.683%

8,186.14

0.00

0.00

05/06/25

04/30/40

--

2,030,000.00

2,030,000.00

06/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 of 31

 


 

                                 

 

 

 

 

 

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

 

86

30309794

MH

Baytown

TX

Actual/360

4.770%

7,574.49

2,882.58

0.00

N/A

07/06/25

--

1,844,063.90

1,841,181.32

06/06/22

 

87

30309795

RT

Hiram

GA

Actual/360

4.810%

5,864.61

2,539.71

0.00

N/A

07/06/25

--

1,415,906.57

1,413,366.86

06/06/22

 

88

30309796

RT

Phoenix

AZ

Actual/360

4.610%

5,094.77

2,090.62

0.00

N/A

05/01/25

--

1,283,407.14

1,281,316.52

06/01/22

 

89

30309797

RT

Westminster

CO

Actual/360

5.030%

5,391.66

2,149.53

0.00

N/A

07/06/25

--

1,244,788.25

1,242,638.72

06/06/22

 

Totals

 

 

 

 

 

 

4,399,620.41

1,485,590.18

0.00

 

 

 

1,166,520,109.77

1,165,034,519.59

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 16 of 31

 


 

                           

 

 

 

 

 

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

 

01A1

25,051,707.07

6,459,660.17

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01A2

25,051,707.07

6,459,660.17

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

03A1

12,257,402.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

04A1-2

17,800,598.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

04A2

17,800,598.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

04B1-2

17,800,598.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

04B2

17,800,598.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

05A1

13,638,709.83

0.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

06A3

17,506,363.00

24,664,989.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

07A2

8,635,332.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

07B2

8,635,332.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

3,188,190.88

871,626.99

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,290,450.16

623,309.89

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

956,902.09

255,467.61

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

(895,087.89)

1,006,719.52

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

11/12/21

5,665,682.03

0.00

0.00

0.00

0.00

0.00

 

 

14

2,401,083.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

3,037,691.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,229,565.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,471,110.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,194,605.00

1,255,178.00

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,892,526.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,057,074.46

543,207.21

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

22A3

(381,256.00)

0.00

--

--

04/11/22

16,762,187.53

1,328,359.43

22,740.48

972,254.92

0.00

0.00

 

 

23

1,380,872.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24A2

4,413,356.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26A1

5,694,509.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 31

 


 

                           

 

 

 

 

 

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

 

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

29

1,498,744.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

2,022,474.26

0.00

--

--

05/11/22

5,125,321.77

974,200.26

49,750.21

1,944,530.77

0.00

0.00

 

 

31

1,359,289.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,058,438.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,596,139.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

856,408.08

125,976.73

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

2,034,220.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

752,562.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

39

3,031,875.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,510,775.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

42

679,575.22

294,950.29

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

782,492.63

270,027.76

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

1,230,013.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

937,488.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

956,223.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

50

925,022.88

295,259.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

765,843.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

824,629.86

0.00

--

--

01/11/22

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

54

793,077.67

227,894.78

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

998,923.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 31

 


 

                           

 

 

 

 

 

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

 

56

822,656.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

530,097.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

530,095.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

61

727,022.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

630,035.79

234,826.68

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

980,196.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

759,387.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

453,810.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

1,288,716.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

494,515.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

68

1,014,156.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

69

0.00

0.00

--

--

10/12/21

594,507.52

35,030.70

24,638.38

560,963.12

183,502.20

0.00

 

 

70

313,559.62

9,095.85

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

71

448,022.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

72

988,138.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

73

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

74

950,532.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

76

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

77

429,408.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

78

683,209.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

79

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

80

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

81

233,283.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

82

258,187.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

83

267,149.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

84

678,426.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

85

145,196.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 31

 


 

                           

 

 

 

 

 

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

 

86

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

87

250,693.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

88

104,182.22

103,419.34

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

89

153,999.13

35,204.48

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

251,659,446.02

43,736,473.83

 

 

 

28,147,698.85

2,337,590.39

97,129.07

3,477,748.81

183,502.20

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 20 of 31

 


 

           

 

 

 

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 21 of 31

 


 

                                         

 

 

 

 

 

 

 

 

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

3

32,541,808.42

2

26,087,296.23

3

35,740,147.85

1

24,432,053.95

0

0.00

0

0.00

 

4.379735%

4.366634%

36

05/17/22

0

0.00

0

0.00

3

32,596,736.05

2

26,140,290.52

3

35,797,122.76

0

0.00

0

0.00

0

0.00

 

4.380070%

4.366967%

37

04/18/22

0

0.00

0

0.00

3

32,655,612.10

2

26,196,385.62

3

35,858,463.70

0

0.00

0

0.00

0

0.00

 

4.380403%

4.367299%

38

03/17/22

0

0.00

0

0.00

3

32,710,086.15

2

26,248,951.69

3

35,914,966.10

0

0.00

0

0.00

0

0.00

 

4.380757%

4.367652%

39

02/17/22

0

0.00

0

0.00

3

32,776,891.95

2

26,311,281.56

3

35,985,072.53

0

0.00

0

0.00

0

0.00

 

4.381111%

4.368005%

40

01/18/22

0

0.00

0

0.00

3

32,830,882.78

2

26,363,396.66

3

36,041,069.41

0

0.00

0

0.00

0

0.00

 

4.381425%

4.368317%

41

12/17/21

0

0.00

0

0.00

3

32,884,658.38

1

22,383,921.41

3

36,096,842.63

0

0.00

0

0.00

0

0.00

 

4.381748%

4.368639%

42

11/18/21

0

0.00

0

0.00

3

32,942,423.85

1

22,427,898.85

3

36,157,025.13

0

0.00

0

0.00

0

0.00

 

4.382071%

4.368960%

43

10/18/21

0

0.00

0

0.00

3

32,995,754.89

1

22,468,894.20

3

36,212,335.27

1

22,468,894.20

0

0.00

0

0.00

 

4.382390%

4.369278%

44

09/17/21

0

0.00

0

0.00

3

33,053,091.81

1

22,512,552.08

3

36,272,071.37

0

0.00

0

0.00

0

0.00

 

4.382708%

4.369595%

45

08/17/21

0

0.00

0

0.00

4

55,659,200.27

1

22,553,218.49

3

36,326,922.06

0

0.00

0

0.00

0

0.00

 

4.383011%

4.369897%

46

07/16/21

0

0.00

0

0.00

4

55,752,387.79

1

22,593,726.89

3

36,381,553.67

0

0.00

0

0.00

0

0.00

 

4.383324%

4.370209%

47

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 22 of 31

 


 

                               

 

 

 

 

 

 

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

22A3

30295893

02/06/20

27

6

 

22,740.48

972,254.92

0.00

17,170,000.00

08/23/18

7

 

 

 

10/25/19

30

30295789

01/06/19

40

6

 

49,750.21

1,944,530.77

1,902,938.66

12,777,095.28

11/03/17

7

 

 

 

04/02/19

69

30309788

08/06/20

21

6

 

24,638.38

560,963.12

658,060.89

4,199,704.91

06/23/20

2

 

 

12/31/21

 

Totals

 

 

 

 

 

97,129.07

3,477,748.81

2,560,999.55

34,146,800.19

 

 

 

 

 

 

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 23 of 31

 


 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

       Total

       Performing

Non-Performing

              REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

0

0

0

 

 

0

 

25 - 36 Months

452,720,050

430,597,844

0

 

 

22,122,207

 

37 - 48 Months

601,593,341

561,888,104

0

 

 

39,705,237

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

110,721,128

110,721,128

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

    30-59 Days

    60-89 Days

90+ Days

REO/Foreclosure

 

 

Jun-22

1,165,034,520

1,125,329,282

0

0

 

0

39,705,237

 

May-22

1,166,520,110

1,126,747,086

0

0

 

0

39,773,023

 

Apr-22

1,168,114,567

1,128,268,910

0

0

 

0

39,845,656

 

Mar-22

1,169,587,761

1,129,674,881

0

0

 

0

39,912,880

 

Feb-22

1,171,400,840

1,131,405,593

0

0

 

0

39,995,248

 

Jan-22

1,172,860,801

1,132,798,930

0

0

 

0

40,061,871

 

Dec-21

1,174,314,888

1,134,186,660

0

0

4,031,386

36,096,843

 

Nov-21

1,175,878,978

1,135,679,494

0

0

4,042,459

36,157,025

 

Oct-21

1,177,320,919

1,137,055,629

0

0

4,052,954

36,212,335

 

Sep-21

1,178,873,300

1,138,537,287

0

0

4,063,941

36,272,071

 

Aug-21

1,180,303,191

1,117,348,701

0

0

26,627,568

36,326,922

 

Jul-21

1,181,727,330

1,118,667,335

0

0

26,678,441

36,381,554

 

(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 24 of 31

 


 

                     

 

 

 

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

30309800

22,122,206.65

22,122,206.65

17,500,000.00

10/03/21

(248,732.00)

(0.16000)

12/31/20

05/05/25

274

22A3

30295893

16,640,851.45

17,170,000.00

 

--

 

1.75607

--

07/06/25

I/O

30

30295789

11,935,867.39

12,777,095.28

13,000,000.00

04/01/22

1,943,544.56

2.27000

06/30/21

07/06/25

276

52

30295825

7,163,429.01

7,163,429.01

9,000,000.00

11/05/21

811,756.86

1.59000

06/30/21

08/06/25

277

69

30309788

3,965,089.58

4,199,704.91

4,600,000.00

08/20/21

811,099.92

1.77198

04/30/15

07/06/25

216

Totals

 

61,827,444.08

63,432,435.85

44,100,000.00

 

3,317,669.34

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 31

 


 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

12

30309800

LO

CA

05/27/20

98

 

 

 

 

6/13/2022 - Loan transferred for Imminent Monetary Default at Borrower''s request as a result of the Covid-19 pandemic. The Special Servicer has entered into a forbearance agreement with the Borrower. The Borrower has failed to perform

 

under the Agreement . The Borrower has refused to implement cash management and has modified the franchise agreement without Lender''s consent. The Special Servicer is dual-tracking discussions.

 

 

 

22A3

30295893

RT

Various

08/23/18

7

 

 

 

 

6/10/2022 - There are 6 collateral properties for this loan all of which have become REO. Of those, 1 remains REO: Mayfair. REO Title Date: 10/25/19. Description of Collateral: The collateral consists of a 206,681 SF three--story, retail anchor

 

box buil ding formerly occupied by Boston Store. The property was originally built in 1957, last renovated in 2011 on a 14.97-acre site adjacent to the Mayfair Mall (1.36MM SF; non-collateral owned by Brookfield) The Mayfair Mall is located in

 

Wauwatosa, WI, app rox 10 miles NW of the Milwaukee CBD. Crossed with or is a Companion Loan to: Yes - Two companion Loans: A1 note securitized in MSC 2015-UBS8 & A3 note securitized in CSAIL 2015-C3 . Deferred

 

Maintenance/Repair Issues: N/A. Leasing Summary: Propertyis n ow 100% vacant. Marketing Summary: The property failed to trade at the 2021 Nov. Auction.

 

 

30

30295789

LO

TX

11/03/17

7

 

 

 

 

6/13/2022 - Receiver was appointed in September 2018. Foreclosure sale was conducted on 04/2/19. Asset Management working with property manager to stabilize ADR, occupancy and RevPAR. Mexican border reopened November 2021.

 

Property is listed for sale.

 

 

 

 

 

 

 

 

52

30295825

IN

PA

05/10/17

7

 

 

 

 

6/13/2022 - Subject is a one-story flex building totaling 85,514 SF in Sharon Hills, PA. The Lender was the winning bidder at a foreclosure auction which occurred September 21, 2018. The Property was 92% occupied at foreclosure and is now

 

96% occupied b y 5 tenants. Several lease renewals have been completed and the Property''s largest tenant, Merakey, has recently signed a lease renewal. The Property is currently listed for sale by Avison & Young and is being marketed on

 

the Ten-X platform with a goal of closing by the end of July.

 

 

 

 

 

69

30309788

LO

NY

06/23/20

2

 

 

 

 

6/13/2022 - CUSA, LLC was appointed as receiver in July 2021. Lender continues to proceed with the foreclosure of 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 26 of 31

 


 

                   

 

 

 

 

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

02A1

30309763

99,838,474.22

4.01625%

99,838,474.22

4.01625%

9

08/27/20

07/06/20

09/11/20

03A1

30295712

100,000,000.00

4.10800%

100,000,000.00

4.10800%

10

12/31/20

05/01/20

01/17/21

11

30309752

0.00

4.89000%

0.00

4.89000%

8

05/03/22

05/03/22

06/03/22

12

30309800

0.00

4.53000%

0.00

4.53000%

10

07/27/21

07/31/21

09/28/21

13

30309801

22,111,030.42

4.56000%

22,111,030.42

4.56000%

10

08/04/20

08/04/20

08/18/20

Totals

 

221,949,504.64

 

221,949,504.64

 

 

 

 

 

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 27 of 31

 


 

                           

 

 

 

 

 

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

02A1

30309763

11/18/20

99,523,698.08

301,800,000.00

100,537,998.05

649,017.55

100,148,007.50

99,498,989.95

24,708.09

0.00

274.53

24,433.56

0.02%

13

30309801

05/17/21

22,145,005.19

42,500,000.00

25,717,477.19

611,878.55

22,756,883.74

22,145,005.19

0.00

0.00

0.00

0.00

0.00%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

121,668,703.27

344,300,000.00

126,255,475.24

1,260,896.10

122,904,891.24

121,643,995.14

24,708.09

0.00

274.53

24,433.56

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 31

 


 

                       

 

 

 

 

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

10/18/21

0.00

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

02A1

30309763

10/18/21

0.00

0.00

24,433.56

0.00

0.00

(274.53)

0.00

0.00

24,433.56

 

 

11/18/20

0.00

0.00

24,708.09

0.00

0.00

24,708.09

0.00

0.00

 

13

30309801

05/17/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.01

24,433.56

0.00

0.00

24,433.56

0.00

0.00

24,433.56

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 29 of 31

 


 

                         

 

 

 

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)

03A1

0.00

0.00

0.00

0.00

3,537.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

(37,581.67)

0.00

0.00

0.00

0.00

0.00

(11.45)

0.00

0.00

0.00

22A3

0.00

0.00

3,587.32

0.00

0.00

63,158.31

0.00

0.00

0.00

0.00

0.00

0.00

26A1

0.00

0.00

0.00

0.00

842.67

0.00

0.00

0.00

0.00

0.00

0.00

0.00

30

0.00

0.00

3,500.00

0.00

0.00

21,384.59

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

0.00

0.00

0.00

532.64

0.00

0.00

0.00

0.00

0.00

0.00

0.00

44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

155.94

0.00

0.00

0.00

52

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

61

0.00

0.00

(3,500.00)

0.00

323.37

0.00

0.00

0.00

0.00

0.00

0.00

0.00

69

0.00

0.00

3,500.00

0.00

0.00

2,434.26

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

(26,994.35)

0.00

5,236.12

86,977.16

0.00

0.00

144.49

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

65,363.42

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 30 of 31

 


 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 31 of 31