Distribution Date:

06/17/25

Morgan Stanley Bank of America Merrill Lynch Trust 2013-C10

Determination Date:

06/11/25

 

Next Distribution Date:

07/17/25

 

Record Date:

05/30/25

Commercial Mortgage Pass-Through Certificates

 

 

Series 2013-C10

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

4

 

1585 Broadway | New York, NY 10036 | United States

 

 

 

 

Master Servicer

Midland Loan Services

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

 

Exchangeable Certificate Factor Detail

6

 

 

 

 

 

 

 

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

Additional Information

7

Special Servicer

Midland Loan Services

 

 

Bond / Collateral Reconciliation - Cash Flows

8

 

askmidlandls.com

(913) 253-9000

 

Bond / Collateral Reconciliation - Balances

9

 

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

Current Mortgage Loan and Property Stratification

10-14

Trust Advisor

Park Bridge Lender Services LLC

 

 

Mortgage Loan Detail (Part 1)

15

 

David Rodgers

(212) 230-9025

 

Mortgage Loan Detail (Part 2)

16

 

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

 

 

Principal Prepayment Detail

17

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Historical Detail

18

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Delinquency Loan Detail

19

 

 

 

trustadministrationgroup@computershare.com

 

 

 

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

 

 

Collateral Stratification and Historical Detail

20

 

 

 

 

Specially Serviced Loan Detail - Part 1

21

 

 

 

 

Specially Serviced Loan Detail - Part 2

22

 

 

 

 

Modified Loan Detail

23

 

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders 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 (3)

CUSIP

Rate (2)

  Original Balance                                  Beginning Balance

  Distribution

Distribution

 Penalties

    Realized Losses             Total Distribution             Ending Balance

Support¹         Support¹

 

A-1

61762MBS9

1.394000%

94,800,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61762MBT7

2.964000%

34,200,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

61762MBV2

3.996678%

200,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FL

61762MAW1

5.961000%

125,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FX

61762MAY7

3.840000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

61762MBW0

4.111678%

359,537,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-5

61762MCC3

4.111678%

100,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61762MBU4

3.912000%

126,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-S

61762MBY6

4.111678%

111,432,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

22.50%

B

61762MBZ3

4.111678%

100,290,000.00

98,659,478.18

114,384.81

338,046.65

0.00

0.00

452,431.46

98,545,093.37

66.54%

15.75%

C

61762MCB5

4.111678%

52,002,000.00

52,002,000.00

0.00

178,179.55

0.00

0.00

178,179.55

52,002,000.00

48.89%

12.25%

D

61762MBC4

4.111678%

53,859,000.00

53,859,000.00

0.00

184,542.37

0.00

0.00

184,542.37

53,859,000.00

30.61%

8.63%

E

61762MBE0

4.111678%

22,286,000.00

22,286,000.00

0.00

76,360.71

0.00

0.00

76,360.71

22,286,000.00

23.04%

7.13%

F

61762MBG5

4.111678%

16,715,000.00

16,715,000.00

0.00

57,272.24

0.00

0.00

57,272.24

16,715,000.00

17.37%

6.00%

G

61762MBJ9

4.111678%

20,429,000.00

20,429,000.00

0.00

69,997.89

0.00

0.00

69,997.89

20,429,000.00

10.43%

4.63%

H

61762MBL4

4.111678%

16,715,000.00

16,715,000.00

0.00

32,930.16

0.00

0.00

32,930.16

16,715,000.00

4.76%

3.50%

J

61762MBN0

4.111678%

52,002,641.00

14,007,683.52

0.00

0.00

0.00

0.00

0.00

14,007,683.52

0.00%

0.00%

R

61762MBQ3

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,485,767,642.01

294,673,161.70

114,384.81

937,329.57

0.00

0.00

1,051,714.38

294,558,776.89

 

 

 

 

X-A

61762MBX8

4.111678%

580,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Notional SubTotal

 

580,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

Deal Distribution Total

 

 

 

114,384.81

937,329.57

0.00

0.00

1,051,714.38

 

 

 

 

(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.

 

 

 

 

 

 

 

 

(3)

Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to the

 

Exchangeable Certificate Detail.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

61762MBS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61762MBT7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

61762MBV2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FL

61762MAW1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FX

61762MAY7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

61762MBW0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5

61762MCC3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61762MBU4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S

61762MBY6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B

61762MBZ3

983.74193020

1.14054053

3.37069149

0.00000000

0.00000000

0.00000000

0.00000000

4.51123203

982.60138967

C

61762MCB5

1,000.00000000

0.00000000

3.42639802

0.00000000

0.00000000

0.00000000

0.00000000

3.42639802

1,000.00000000

D

61762MBC4

1,000.00000000

0.00000000

3.42639800

0.00000000

0.00000000

0.00000000

0.00000000

3.42639800

1,000.00000000

E

61762MBE0

1,000.00000000

0.00000000

3.42639819

0.00000000

0.00000000

0.00000000

0.00000000

3.42639819

1,000.00000000

F

61762MBG5

1,000.00000000

0.00000000

3.42639785

0.00000000

0.00000000

0.00000000

0.00000000

3.42639785

1,000.00000000

G

61762MBJ9

1,000.00000000

0.00000000

3.42639826

0.00000000

0.00000000

0.00000000

0.00000000

3.42639826

1,000.00000000

H

61762MBL4

1,000.00000000

0.00000000

1.97009632

1.45630153

5.45579300

0.00000000

0.00000000

1.97009632

1,000.00000000

J

61762MBN0

269.36484860

0.00000000

0.00000000

0.92295120

32.70782594

0.00000000

0.00000000

0.00000000

269.36484860

R

61762MBQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

61762MBX8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 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-3FL

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3FX

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-4

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-5

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

B

05/01/25 - 05/30/25

30

0.00

338,046.65

0.00

338,046.65

0.00

0.00

0.00

338,046.65

0.00

 

C

05/01/25 - 05/30/25

30

0.00

178,179.55

0.00

178,179.55

0.00

0.00

0.00

178,179.55

0.00

 

D

05/01/25 - 05/30/25

30

0.00

184,542.37

0.00

184,542.37

0.00

0.00

0.00

184,542.37

0.00

 

E

05/01/25 - 05/30/25

30

0.00

76,360.71

0.00

76,360.71

0.00

0.00

0.00

76,360.71

0.00

 

F

05/01/25 - 05/30/25

30

0.00

57,272.24

0.00

57,272.24

0.00

0.00

0.00

57,272.24

0.00

 

G

05/01/25 - 05/30/25

30

0.00

69,997.89

0.00

69,997.89

0.00

0.00

0.00

69,997.89

0.00

 

H

05/01/25 - 05/30/25

30

66,851.50

57,272.24

0.00

57,272.24

24,342.08

0.00

0.00

32,930.16

91,193.58

 

J

05/01/25 - 05/30/25

30

1,652,897.43

47,995.90

0.00

47,995.90

47,995.90

0.00

0.00

0.00

1,700,893.33

 

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-A

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

1,719,748.93

1,009,667.55

0.00

1,009,667.55

72,337.98

0.00

0.00

937,329.57

1,792,086.91

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 
 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

   Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Original Balance

     Beginning Balance             Principal Distribution                   Interest Distribution

  Penalties

 

Losses

 

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

 

A-S (Cert)

61762MBY6

N/A

111,432,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S (PST)

61762MBY6

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B (Cert)

61762MBZ3

4.111678%

100,290,000.00

98,659,478.18

114,384.81

338,046.65

0.00

 

0.00

 

452,431.46

98,545,093.37

B (PST)

61762MBZ3

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C (Cert)

61762MCB5

4.111678%

52,002,000.00

52,002,000.00

0.00

178,179.55

0.00

 

0.00

 

178,179.55

52,002,000.00

C (PST)

61762MCB5

N/A

0.01

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Regular Interest Total

 

 

263,724,000.03

150,661,478.18

114,384.81

516,226.20

0.00

 

0.00

 

630,611.01

150,547,093.37

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

PST

61762MCA7

N/A

0.01

0.00

0.00

0.00

0.00

 

 0.00

 

0.00

0.00

Exchangeable Certificates Total

 

0.01

0.00

0.00

0.00

0.00

 

 0.00

 

0.00

0.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 5 of 27

 


 
 

 

                     

 

 

 

Exchangeable 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

 

 

 

 

 

 

 

 

 

PST

61762MCA7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 6 of 27

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

1,051,714.38

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 7 of 27

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

1,015,783.04

Master Servicing Fee

4,644.59

Interest Reductions due to Nonrecoverability Determination

(68,728.93)

Certificate Administrator Fee

718.10

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

126.87

ARD Interest

0.00

Trust Advisor Fee

312.11

Net Prepayment Interest Excess / (Shortfall)

0.00

 

 

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

947,054.11

Total Fees

5,801.67

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

114,384.81

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,922.88

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)

0.00

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

114,384.81

Total Expenses/Reimbursements

3,922.88

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

937,329.57

Excess Liquidation Proceeds

0.00

Principal Distribution

114,384.81

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

1,051,714.38

Total Funds Collected

1,061,438.92

Total Funds Distributed

1,061,438.93

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 27

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

294,673,161.70

294,673,161.70

Beginning Certificate Balance

294,673,161.70

(-) Scheduled Principal Collections

114,384.81

114,384.81

(-) Principal Distributions

114,384.81

(-) 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

294,558,776.89

294,558,776.89

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

295,183,287.87

295,183,287.87

Ending Certificate Balance

294,558,776.89

Ending Actual Collateral Balance

295,068,903.06

295,068,903.06

 

 

 

 

 

 

 

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

4.11%

 

 

 

 

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 9 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

 

10,000,000 or less

7

30,028,525.80

10.19%

(24)

4.1120

1.770000

1.10 or less

2

28,268,703.02

9.60%

(26)

4.2876

(0.319907)

10,000,001 to 20,000,000

2

28,268,703.02

9.60%

(26)

4.2876

(0.319907)

1.11-1.30

0

0.00

0.00%

0

0.0000

0.000000

20,000,001 to 30,000,000

2

43,527,082.22

14.78%

(24)

4.1120

1.770000

1.31-1.40

0

0.00

0.00%

0

0.0000

0.000000

30,000,001 to 40,000,000

1

34,907,958.20

11.85%

36

5.0400

2.190000

1.41-1.50

1

110,000,000.00

37.34%

(26)

3.4800

1.460000

40,000,001 to 50,000,000

1

47,826,507.65

16.24%

(24)

4.1120

1.770000

1.51-1.60

0

0.00

0.00%

0

0.0000

0.000000

50,000,001 to 60,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61-1.70

0

0.00

0.00%

0

0.0000

0.000000

60,000,001 to 70,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.71-1.80

10

121,382,115.67

41.21%

(24)

4.1120

1.770000

70,000,001 to 80,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.81-1.90

0

0.00

0.00%

0

0.0000

0.000000

80,000,001 to 100,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91-2.00

0

0.00

0.00%

0

0.0000

0.000000

 

100,000,001 or greater

1

110,000,000.00

37.34%

(26)

3.4800

1.460000

2.01-2.10

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

2.11-2.20

1

34,907,958.20

11.85%

36

5.0400

2.190000

 

 

 

 

 

 

 

 

2.21-2.30

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

2.31-2.40

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

2.41-3.50

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

3.51-4.20

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

4.21 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

(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

 

 

 

 

 

 

 

 

 

 

 

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

 

California

1

34,907,958.20

11.85%

36

5.0400

2.190000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

1

34,907,958.20

11.85%

36

5.0400

2.190000

Florida

1

121,382,116.57

41.21%

(24)

4.1120

1.770000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

1

18,222,430.27

6.19%

(26)

4.3800

(0.590000)

Illinois

1

18,222,430.27

6.19%

(26)

4.3800

(0.590000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

110,000,000.00

37.34%

(26)

3.4800

1.460000

New York

2

120,046,272.75

40.75%

(26)

3.5336

1.352044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

2

131,428,389.32

44.62%

(24)

4.1126

1.647697

Totals

5

294,558,776.89

100.00%

(18)

4.0028

1.503440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

5

294,558,776.89

100.00%

(18)

4.0028

1.503440

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 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

 

3.500% or less

1

110,000,000.00

37.34%

(26)

3.4800

1.460000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.501% to 4.000%

0

0.00

0.00%

0

0.0000

0.000000

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.500%

12

149,650,818.69

50.81%

(24)

4.1452

1.375221

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 5.000%

0

0.00

0.00%

0

0.0000

0.000000

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% or greater

1

34,907,958.20

11.85%

36

5.0400

2.190000

49 months or greater

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

 

Totals

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

Totals

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

(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

 


 
 

 

                             

 

 

 

 

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

 

60 months or less

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

Interest Only

1

110,000,000.00

37.34%

(26)

3.4800

1.460000

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

230 months or less

13

184,558,776.89

62.66%

(13)

4.3144

1.529331

85 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

231-300 months

0

0.00

0.00%

0

0.0000

0.000000

 

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

301-350 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

350 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 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

 

1 to 2 years

0

0.00

0.00%

0

0.0000

0.000000

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

1 year or less

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

61 to 84 months

0

0.00

0.00%

0

0.0000

0.000000

 

2 years or greater

0

0.00

0.00%

0

0.0000

0.000000

85 to 114 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

14

294,558,776.89

100.00%

(18)

4.0028

1.503440

115 to 120 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

0

0.00

0.00%

0

0.0000

0.000000

(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 14 of 27

 


 
 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

   Principal             Anticipated          Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

   Adjustments         Repay Date

Date

Date

Balance

Balance

Date

01A11

30305077

RT

Tampa

FL

Actual/360

4.112%

74,530.84

0.00

0.00

N/A

06/01/23

06/01/28

21,048,624.05

21,048,624.05

06/01/25

2

30304906

98

New York

NY

Actual/360

3.480%

329,633.33

0.00

0.00

04/05/23

04/05/43

06/05/28

110,000,000.00

110,000,000.00

06/05/25

9

30305084

LO

Santa Monica

CA

Actual/360

5.040%

151,894.51

90,776.50

0.00

N/A

06/01/28

--

34,998,734.70

34,907,958.20

06/01/25

17

30305092

OF

Oak Brook

IL

Actual/360

4.380%

0.00

0.00

0.00

N/A

04/01/23

--

18,222,430.27

18,222,430.27

04/01/24

30

30305105

RT

Bronx

NY

Actual/360

4.120%

35,725.70

23,608.31

0.00

N/A

05/01/23

05/01/26

10,069,881.06

10,046,272.75

06/01/25

01A12

30305153

 

 

 

Actual/360

4.112%

35,029.49

0.00

0.00

N/A

06/01/23

06/01/28

9,892,852.75

9,892,852.75

06/01/25

01A21

30305154

 

 

 

Actual/360

4.112%

169,348.35

0.00

0.00

N/A

06/01/23

06/01/28

47,826,507.65

47,826,507.65

06/01/25

01A22

30305155

 

 

 

Actual/360

4.112%

79,593.72

0.00

0.00

N/A

06/01/23

06/01/28

22,478,458.17

22,478,458.17

06/01/25

01A31

30305156

 

 

 

Actual/360

4.112%

2,539.47

0.00

0.00

N/A

06/01/23

06/01/28

717,184.19

717,184.19

06/01/25

01A32

30305157

 

 

 

Actual/360

4.112%

1,193.55

0.00

0.00

N/A

06/01/23

06/01/28

337,077.12

337,077.12

06/01/25

01B11

30305158

 

 

 

Actual/360

4.112%

31,013.19

0.00

0.00

N/A

06/01/23

06/01/28

8,758,589.42

8,758,589.42

06/01/25

01B12

30305159

 

 

 

Actual/360

4.112%

14,576.20

0.00

0.00

N/A

06/01/23

06/01/28

4,116,536.84

4,116,536.84

06/01/25

01B21

30305160

 

 

 

Actual/360

4.112%

14,949.50

0.00

0.00

N/A

06/01/23

06/01/28

4,221,963.23

4,221,963.23

06/01/25

01B22

30305161

 

 

 

Actual/360

4.112%

7,026.26

0.00

0.00

N/A

06/01/23

06/01/28

1,984,322.25

1,984,322.25

06/01/25

Totals

 

 

 

 

 

 

947,054.11

114,384.81

0.00

 

 

 

294,673,161.70

294,558,776.89

 

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 15 of 27

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent                Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

    NOI End

   Reduction

  Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

   Date

  Date

   Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

01A11

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

17,674,748.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

6,785,835.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

118,251.25

(85,908.29)

01/01/25

03/31/25

06/11/24

5,939,370.13

224,271.63

(385.38)

971,575.36

777,292.45

0.00

 

 

30

170,113.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01A12

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01A21

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01A22

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01A31

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01A32

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01B11

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01B12

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01B21

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

01B22

9,929,545.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

124,044,408.26

(85,908.29)

 

 

 

5,939,370.13

224,271.63

(385.38)

971,575.36

777,292.45

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 
 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

      Balance

#

       Balance

#

       Balance

#

Balance

#

       Balance

#

      Balance

#

      Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/25

0

0.00

0

0.00

0

0.00

1

18,222,430.27

0

0.00

0

0.00

0

0.00

0

0.00

 

4.002815%

3.978714%

(18)

05/16/25

0

0.00

0

0.00

0

0.00

1

18,222,430.27

0

0.00

0

0.00

0

0.00

0

0.00

 

4.003144%

3.979043%

(17)

04/17/25

0

0.00

0

0.00

0

0.00

1

18,222,430.27

0

0.00

0

0.00

0

0.00

0

0.00

 

4.003489%

3.979388%

(16)

03/17/25

0

0.00

0

0.00

0

0.00

1

18,222,430.27

0

0.00

0

0.00

0

0.00

0

0.00

 

4.003814%

3.979713%

(15)

02/18/25

0

0.00

0

0.00

0

0.00

1

18,222,430.27

0

0.00

0

0.00

0

0.00

0

0.00

 

4.004191%

3.980090%

(14)

01/17/25

0

0.00

0

0.00

0

0.00

1

18,273,408.31

0

0.00

0

0.00

0

0.00

0

0.00

 

4.004578%

3.980476%

(13)

12/17/24

0

0.00

0

0.00

0

0.00

1

18,324,194.81

0

0.00

0

0.00

0

0.00

0

0.00

 

4.004963%

3.980861%

(12)

11/18/24

0

0.00

0

0.00

0

0.00

1

18,377,017.94

0

0.00

0

0.00

0

0.00

0

0.00

 

4.005366%

3.981264%

(11)

10/18/24

0

0.00

0

0.00

0

0.00

1

18,427,415.12

0

0.00

0

0.00

0

0.00

0

0.00

 

4.005747%

3.981644%

(10)

09/17/24

0

0.00

0

0.00

0

0.00

1

18,479,862.87

0

0.00

0

0.00

0

0.00

0

0.00

 

4.006146%

3.982043%

(9)

08/16/24

0

0.00

0

0.00

0

0.00

1

18,529,873.61

0

0.00

0

0.00

0

0.00

0

0.00

 

4.006522%

3.982419%

(8)

07/17/24

0

0.00

0

0.00

0

0.00

1

18,579,696.44

0

0.00

1

110,000,000.00

0

0.00

0

0.00

 

4.006897%

3.982793%

(7)

(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

17

30305092

04/01/24

13

5

 

(385.38)

971,575.36

839,491.76

18,732,556.44

04/01/22

13

 

 

05/17/22

 

Totals

 

 

 

 

 

(385.38)

971,575.36

839,491.76

18,732,556.44

 

 

 

 

 

 

 

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

 

18,222,430

0

0

 

 

18,222,430

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

10,046,273

10,046,273

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

266,290,074

266,290,074

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

0

0

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

    30-59 Days

     60-89 Days

    90+ Days

     REO/Foreclosure

 

 

Jun-25

294,558,777

276,336,347

0

0

18,222,430

0

 

May-25

294,673,162

276,450,731

0

0

18,222,430

0

 

Apr-25

294,793,114

276,570,684

0

0

18,222,430

0

 

Mar-25

294,906,524

276,684,094

0

0

18,222,430

0

 

Feb-25

295,037,690

276,815,260

0

0

18,222,430

0

 

Jan-25

295,201,061

276,927,653

0

0

18,273,408

0

 

Dec-24

295,363,773

277,039,578

0

0

18,324,195

0

 

Nov-24

295,534,178

277,157,160

0

0

18,377,018

0

 

Oct-24

295,695,546

277,268,131

0

0

18,427,415

0

 

Sep-24

295,864,655

277,384,793

0

0

18,479,863

0

 

Aug-24

296,024,690

277,494,817

0

0

18,529,874

0

 

Jul-24

296,184,080

277,604,384

0

0

18,579,696

0

 

(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

17

30305092

18,222,430.27

18,732,556.44

15,000,000.00

03/20/24

(85,908.29)

(0.24000)

--

04/01/23

213

Totals

 

18,222,430.27

18,732,556.44

15,000,000.00

 

(85,908.29)

 

 

 

 

 

 

 

 

© 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

 

17

30305092

OF

IL

04/01/22

13

 

 

 

 

06/04/25 - This loan transferred to Special Servicing on 04/01/22 due to payment default. Loan is secured by a four-building office property containing approximately 312,212 sf. The property lost a full-building tenant (Sanford) at 2707 Butterfield

 

Rd and cash flow is no longer sufficient to fully support debt service. A receiver was appointed on 07/14/22. Lender has received a summary judgement. Property was under contract with plans to redevelop a portion of the site; however, the

 

buyer terminated the contract on or about 10/21/24. Updated offer has been received and the property is currently under contract. The sale has been approved by the Court and is expected to close in June/July.

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 
 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

           Balance

Rate

      Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

01A11

30305077

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

2

30304906

0.00

3.48000%

0.00

3.48000%

9

05/31/24

05/31/24

07/02/24

9

30305084

39,128,500.51

5.04000%

39,050,169.20

5.04000%

8

11/11/20

11/11/20

02/16/21

9

30305084

0.00

5.04000%

0.00

5.04000%

8

02/16/21

11/11/20

11/11/20

19

30305094

16,994,676.45

4.86000%

16,994,676.45

4.86000%

10

04/17/20

05/01/20

05/01/20

19

30305094

0.00

4.86000%

0.00

4.86000%

8

05/01/20

05/01/20

04/17/20

23

30305098

13,743,674.73

4.86000%

13,743,674.73

4.86000%

10

04/17/20

05/01/20

05/01/20

23

30305098

0.00

4.86000%

0.00

4.86000%

8

11/17/21

06/30/21

11/30/21

23

30305098

0.00

4.86000%

0.00

4.86000%

8

11/30/21

06/30/21

11/17/21

30

30305105

0.00

4.12000%

0.00

4.12000%

8

12/20/23

12/20/23

01/23/24

34

30305109

9,089,586.50

4.81000%

9,089,586.50

4.81000%

8

09/21/20

10/01/20

10/02/20

34

30305109

0.00

4.81000%

0.00

4.81000%

8

10/02/20

10/01/20

09/21/20

39

30305114

0.00

4.17000%

0.00

4.17000%

8

03/03/21

01/19/21

03/03/21

42

30305117

7,104,847.12

4.25000%

7,104,847.12

4.25000%

8

07/13/20

08/01/20

07/14/20

42

30305117

0.00

4.25000%

0.00

4.25000%

8

07/14/20

08/01/20

07/13/20

45

30305120

0.00

4.36000%

0.00

4.36000%

8

06/01/23

06/01/23

06/20/23

52

30305127

5,836,054.93

4.60000%

5,836,054.93

4.60000%

8

05/26/20

05/20/20

05/29/20

52

30305127

0.00

4.60000%

0.00

4.60000%

8

05/29/20

06/01/20

05/26/20

64

30305139

0.00

4.50700%

0.00

4.50700%

8

09/14/21

09/14/21

09/29/21

64

30305139

0.00

4.50700%

0.00

4.50700%

8

09/29/21

09/14/21

09/14/21

01A12

30305153

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01A21

30305154

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01A22

30305155

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01A31

30305156

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01A32

30305157

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01B11

30305158

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01B12

30305159

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01B21

30305160

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

01B22

30305161

0.00

4.11200%

0.00

4.11200%

8

04/29/22

03/31/22

04/29/22

Totals

 

39,025,165.00

 

39,025,165.00

 

 

 

 

 

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

11

30305086

10/18/21

28,726,453.90

0.00

21,640,477.40

2,940,300.25

21,640,477.40

18,700,177.15

10,026,276.75

0.00

45,000.00

9,981,276.75

29.35%

15

30305090

10/17/23

25,435,861.98

29,190,000.00

6,734,741.84

3,709,608.48

6,734,741.84

3,025,133.36

22,410,728.62

0.00

0.00

22,410,728.62

74.70%

48

30305123

01/18/24

5,711,181.19

6,600,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

53

30305128

08/17/23

5,193,879.90

8,600,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

62

30305137

11/18/22

4,068,582.18

0.00

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

0.00

 

Cumulative Totals

69,135,959.15

44,390,000.00

28,375,219.24

6,649,908.73

28,375,219.24

21,725,310.51

32,437,005.37

0.00

45,000.00

32,392,005.37

 

 

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

08/17/23

9,334.70

0.00

0.00

0.00

0.00

9,334.70

0.00

0.00

11,891,530.83

 

 

04/17/23

11,882,196.13

0.00

0.00

0.00

0.00

11,882,196.13

0.00

0.00

 

11

30305086

01/18/24

0.00

0.00

9,981,276.75

0.00

0.00

750.00

0.00

0.00

9,981,276.75

 

 

09/16/22

0.00

0.00

9,980,526.75

0.00

0.00

(45,750.00)

0.00

0.00

 

 

 

10/18/21

0.00

0.00

10,026,276.75

0.00

0.00

10,026,276.75

0.00

0.00

 

15

30305090

10/17/23

0.00

0.00

22,410,728.62

0.00

0.00

22,410,728.62

0.00

0.00

22,410,728.62

48

30305123

01/25/24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

53

30305128

08/25/23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

62

30305137

11/25/22

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

 

11,891,530.83

0.00

32,392,005.37

0.00

0.00

44,283,536.20

0.00

0.00

44,283,536.20

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 
 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

  Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

 Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

  Adjustments

  Collected

Monthly

Liquidation

   Work Out

    ASER

  PPIS / (PPIE)

Interest

  Advances

    Interest

(Refunds)

(Excess)

17

0.00

0.00

3,922.88

0.00

0.00

0.00

0.00

68,728.93

0.00

0.00

0.00

0.00

Total

0.00

0.00

3,922.88

0.00

0.00

0.00

0.00

68,728.93

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

72,651.81

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 
 

 

   

Supplemental Notes

 

Exchange of Exchangeable Certificates--January 2017

 

In January 2017 an exchange of exchangeable certificates took effect in which $131,862,000.00 of Class PST was exchanged for $55,716,000.00 of Class A-S, $50,145,000.00 of Class B, and $26,001,000.00 of Class C.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27