|
Distribution Date: |
08/12/25 |
CD 2017-CD3 Mortgage Trust |
|
Determination Date: |
08/06/25 |
|
|
Next Distribution Date: |
09/12/25 |
|
|
Record Date: |
07/31/25 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2017-CD3 |
|
Table of Contents |
|
|
Contacts |
|
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
Certificate Distribution Detail |
2 |
Depositor |
Citigroup Commercial Mortgage Securities Inc. |
|
|
|
Certificate Factor Detail |
3 |
|
Attention: Richard Simpson |
(212) 816-5343 |
richard.simpson@citi.com; ryan.m.oconnor@citi.com |
|
Certificate Interest Reconciliation Detail |
4 |
|
388 Greenwich Street, 6th Floor | New York, NY 10013 | United States |
|
|
|
|
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
|
Exchangeable Certificate Detail |
5 |
|
Association |
|
|
|
Exchangeable Certificate Factor Detail |
6 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
|
Additional Information |
7 |
|
10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States |
|
|
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
Special Servicer |
K-Star Asset Management LLC |
|
|
|
Bond / Collateral Reconciliation - Balances |
9 |
|
Mike Stauber |
(214) 390-7233 |
Michael.Stauber@kkr.com |
|
|
|
|
5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States |
|
|
|
Current Mortgage Loan and Property Stratification |
10-14 |
|
|
|
|
|
|
|
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
Mortgage Loan Detail (Part 1) |
15-16 |
Representations Reviewer |
|
|
|
|
Mortgage Loan Detail (Part 2) |
17-18 |
|
David Rodgers |
(212) 230-9025 |
|
|
Principal Prepayment Detail |
19 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
Historical Detail |
20 |
|
Bank, N.A. |
|
|
|
Delinquency Loan Detail |
21 |
|
Corporate Trust Services (CMBS) |
|
cctcmbsbondadmin@computershare.com; |
|
Collateral Stratification and Historical Detail |
22 |
|
|
|
trustadministrationgroup@computershare.com |
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
Specially Serviced Loan Detail - Part 1 |
23 |
|
|
|
|
|
|
|
Controlling Class |
KKR Real Estate Credit Opportunity Partners Aggregator I L.P. |
|
|
|
Specially Serviced Loan Detail - Part 2 |
24-25 |
Representative |
|
|
|
|
Modified Loan Detail |
26 |
|
- |
|
|
|
Historical Liquidated Loan Detail |
27 |
|
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
28 |
|
|
|
|
|
Interest Shortfall Detail - Collateral Level |
29 |
|
|
|
|
|
Supplemental Notes |
30 |
|
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 30 |
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
|
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
|
||||||||||||
|
A-1 |
12515GAA5 |
1.965000% |
29,155,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
12515GAB3 |
3.153000% |
38,347,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
12515GAC1 |
3.356000% |
200,000,000.00 |
128,743,634.70 |
0.00 |
360,053.03 |
0.00 |
0.00 |
360,053.03 |
128,743,634.70 |
34.81% |
30.00% |
|
A-4 |
12515GAD9 |
3.631000% |
589,293,000.00 |
589,293,000.00 |
0.00 |
1,783,102.40 |
0.00 |
0.00 |
1,783,102.40 |
589,293,000.00 |
34.81% |
30.00% |
|
A-AB |
12515GAE7 |
3.453000% |
54,788,000.00 |
14,348,572.56 |
869,863.75 |
41,288.02 |
0.00 |
0.00 |
911,151.77 |
13,478,708.81 |
34.81% |
30.00% |
|
A-S |
12515GAF4 |
3.833000% |
78,136,000.00 |
78,136,000.00 |
0.00 |
249,579.41 |
0.00 |
0.00 |
249,579.41 |
78,136,000.00 |
27.85% |
24.00% |
|
B |
12515GAG2 |
3.984000% |
61,857,000.00 |
61,857,000.00 |
0.00 |
205,365.24 |
0.00 |
0.00 |
205,365.24 |
61,857,000.00 |
22.34% |
19.25% |
|
C |
12515GAH0 |
4.681266% |
63,485,000.00 |
63,485,000.00 |
0.00 |
225,291.42 |
0.00 |
0.00 |
225,291.42 |
63,485,000.00 |
16.68% |
14.38% |
|
D |
12515GAM9 |
3.250000% |
76,508,000.00 |
76,508,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
76,508,000.00 |
9.86% |
8.50% |
|
E* |
12515GAQ0 |
4.681266% |
35,812,000.00 |
35,812,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35,812,000.00 |
6.67% |
5.75% |
|
F |
12515GAS6 |
4.681266% |
14,651,000.00 |
14,651,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14,651,000.00 |
5.37% |
4.63% |
|
G |
12515GAU1 |
4.681266% |
60,229,959.00 |
60,229,959.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
60,229,959.00 |
0.00% |
0.00% |
|
S |
12515GBL0 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
12515GBM8 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
VRR Interest |
N/A |
4.681266% |
25,222,199.00 |
21,751,497.61 |
16,847.51 |
72,043.89 |
0.00 |
0.00 |
88,891.40 |
21,734,650.10 |
0.00% |
0.00% |
|
Regular SubTotal |
|
1,327,484,158.02 |
1,144,815,663.87 |
886,711.26 |
2,936,723.41 |
0.00 |
0.00 |
3,823,434.67 |
1,143,928,952.61 |
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
12515GAJ6 |
1.077625% |
989,719,000.00 |
810,521,207.26 |
0.00 |
727,865.26 |
0.00 |
0.00 |
727,865.26 |
809,651,343.51 |
|
|
|
X-B |
12515GAK3 |
0.697266% |
61,857,000.00 |
61,857,000.00 |
0.00 |
35,942.34 |
0.00 |
0.00 |
35,942.34 |
61,857,000.00 |
|
|
|
X-D |
12515GAV9 |
1.431266% |
76,508,000.00 |
76,508,000.00 |
0.00 |
91,252.78 |
0.00 |
0.00 |
91,252.78 |
76,508,000.00 |
|
|
|
Notional SubTotal |
|
1,128,084,000.00 |
948,886,207.26 |
0.00 |
855,060.38 |
0.00 |
0.00 |
855,060.38 |
948,016,343.51 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
886,711.26 |
3,791,783.79 |
0.00 |
0.00 |
4,678,495.05 |
|
|
|
|
|
|
||||||||||||
|
* |
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 30 |
||||
|
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
|
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
|
A-1 |
12515GAA5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
12515GAB3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
12515GAC1 |
643.71817350 |
0.00000000 |
1.80026515 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.80026515 |
643.71817350 |
|
A-4 |
12515GAD9 |
1,000.00000000 |
0.00000000 |
3.02583333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.02583333 |
1,000.00000000 |
|
A-AB |
12515GAE7 |
261.89261444 |
15.87690279 |
0.75359604 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
16.63049883 |
246.01571165 |
|
A-S |
12515GAF4 |
1,000.00000000 |
0.00000000 |
3.19416671 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.19416671 |
1,000.00000000 |
|
B |
12515GAG2 |
1,000.00000000 |
0.00000000 |
3.32000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.32000000 |
1,000.00000000 |
|
C |
12515GAH0 |
1,000.00000000 |
0.00000000 |
3.54873466 |
0.35232071 |
0.49711585 |
0.00000000 |
0.00000000 |
3.54873466 |
1,000.00000000 |
|
D |
12515GAM9 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.70833338 |
16.20033813 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
E |
12515GAQ0 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.90105551 |
96.94474171 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F |
12515GAS6 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.90105522 |
225.36452529 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G |
12515GAU1 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.90105545 |
257.68952773 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
S |
12515GBL0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
12515GBM8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
VRR Interest |
N/A |
862.39497238 |
0.66796357 |
2.85636831 |
0.50788236 |
18.10198746 |
0.00000000 |
0.00000000 |
3.52433188 |
861.72700881 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
12515GAJ6 |
818.94073698 |
0.00000000 |
0.73542618 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.73542618 |
818.06183726 |
|
X-B |
12515GAK3 |
1,000.00000000 |
0.00000000 |
0.58105534 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.58105534 |
1,000.00000000 |
|
X-D |
12515GAV9 |
1,000.00000000 |
0.00000000 |
1.19272207 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.19272207 |
1,000.00000000 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 30 |
|||
|
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
07/01/25 - 07/30/25 |
30 |
0.00 |
360,053.03 |
0.00 |
360,053.03 |
0.00 |
0.00 |
0.00 |
360,053.03 |
0.00 |
|
|
A-4 |
07/01/25 - 07/30/25 |
30 |
0.00 |
1,783,102.40 |
0.00 |
1,783,102.40 |
0.00 |
0.00 |
0.00 |
1,783,102.40 |
0.00 |
|
|
A-AB |
07/01/25 - 07/30/25 |
30 |
0.00 |
41,288.02 |
0.00 |
41,288.02 |
0.00 |
0.00 |
0.00 |
41,288.02 |
0.00 |
|
|
X-A |
07/01/25 - 07/30/25 |
30 |
0.00 |
727,865.26 |
0.00 |
727,865.26 |
0.00 |
0.00 |
0.00 |
727,865.26 |
0.00 |
|
|
X-B |
07/01/25 - 07/30/25 |
30 |
0.00 |
35,942.34 |
0.00 |
35,942.34 |
0.00 |
0.00 |
0.00 |
35,942.34 |
0.00 |
|
|
X-D |
07/01/25 - 07/30/25 |
30 |
0.00 |
91,252.78 |
0.00 |
91,252.78 |
0.00 |
0.00 |
0.00 |
91,252.78 |
0.00 |
|
|
A-S |
07/01/25 - 07/30/25 |
30 |
0.00 |
249,579.41 |
0.00 |
249,579.41 |
0.00 |
0.00 |
0.00 |
249,579.41 |
0.00 |
|
|
B |
07/01/25 - 07/30/25 |
30 |
0.00 |
205,365.24 |
0.00 |
205,365.24 |
0.00 |
0.00 |
0.00 |
205,365.24 |
0.00 |
|
|
C |
07/01/25 - 07/30/25 |
30 |
9,156.60 |
247,658.50 |
0.00 |
247,658.50 |
22,367.08 |
0.00 |
0.00 |
225,291.42 |
31,559.40 |
|
|
D |
07/01/25 - 07/30/25 |
30 |
1,029,458.19 |
207,209.17 |
0.00 |
207,209.17 |
207,209.17 |
0.00 |
0.00 |
0.00 |
1,239,455.47 |
|
|
E |
07/01/25 - 07/30/25 |
30 |
3,319,132.38 |
139,704.60 |
0.00 |
139,704.60 |
139,704.60 |
0.00 |
0.00 |
0.00 |
3,471,785.09 |
|
|
F |
07/01/25 - 07/30/25 |
30 |
3,232,052.88 |
57,154.36 |
0.00 |
57,154.36 |
57,154.36 |
0.00 |
0.00 |
0.00 |
3,301,815.66 |
|
|
G |
07/01/25 - 07/30/25 |
30 |
15,226,270.76 |
234,960.41 |
0.00 |
234,960.41 |
234,960.41 |
0.00 |
0.00 |
0.00 |
15,520,629.69 |
|
|
S |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
R |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
VRR Interest |
07/01/25 - 07/30/25 |
30 |
442,037.61 |
84,853.80 |
0.00 |
84,853.80 |
12,809.91 |
0.00 |
0.00 |
72,043.89 |
456,571.93 |
|
|
Totals |
|
|
23,258,108.42 |
4,465,989.32 |
0.00 |
4,465,989.32 |
674,205.53 |
0.00 |
0.00 |
3,791,783.79 |
24,021,817.24 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 30 |
||||
|
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
|
||
|
|
|
Pass-Through |
Maximum Initial |
|
|
|
Prepayment |
|
|
|
|
|
|
Class |
CUSIP |
Rate |
Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
|
Losses |
|
Total Distribution |
Ending Balance |
||
|
Regular Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
V-A (Cert) |
12515GAY3 |
4.681266% |
9,057,988.00 |
7,417,955.32 |
7,961.06 |
28,937.86 |
0.00 |
|
0.00 |
|
36,898.92 |
7,409,994.26 |
|
V-A (EC) |
N/A |
4.681266% |
10,110,881.00 |
8,280,212.29 |
8,886.45 |
32,301.57 |
0.00 |
|
0.00 |
|
41,188.02 |
8,271,325.84 |
|
V-B (Cert) |
12515GBA4 |
4.681266% |
566,121.00 |
566,121.00 |
0.00 |
2,208.47 |
0.00 |
|
0.00 |
|
2,208.47 |
566,121.00 |
|
V-B (EC) |
N/A |
4.681266% |
631,925.00 |
631,925.00 |
0.00 |
2,465.17 |
0.00 |
|
0.00 |
|
2,465.17 |
631,925.00 |
|
V-C (Cert) |
12515GBC0 |
4.681266% |
581,020.00 |
581,020.00 |
0.00 |
2,266.59 |
0.00 |
|
0.00 |
|
2,266.59 |
581,020.00 |
|
V-C (EC) |
N/A |
4.681266% |
648,557.00 |
648,557.00 |
0.00 |
2,530.06 |
0.00 |
|
0.00 |
|
2,530.06 |
648,557.00 |
|
V-D (Cert) |
12515GBE6 |
4.681266% |
700,208.00 |
700,208.00 |
0.00 |
630.45 |
0.00 |
|
0.00 |
|
630.45 |
700,208.00 |
|
V-D (EC) |
N/A |
4.681266% |
781,598.00 |
781,598.00 |
0.00 |
703.73 |
0.00 |
|
0.00 |
|
703.73 |
781,598.00 |
|
V-E (Cert) |
12515GBG1 |
4.681266% |
1,013,072.00 |
1,013,072.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
1,013,072.00 |
|
V-E (EC) |
N/A |
4.681266% |
1,130,829.00 |
1,130,829.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
1,130,829.00 |
|
Regular Interest Total |
|
|
25,222,199.00 |
21,751,497.61 |
16,847.51 |
72,043.90 |
0.00 |
|
0.00 |
|
88,891.41 |
21,734,650.10 |
|
|
||||||||||||
|
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
|
|
V-A |
12515GAY3 |
4.681266% |
9,057,988.00 |
15,698,167.61 |
16,847.51 |
61,239.42 |
0.00 |
|
0.00 |
|
78,086.93 |
15,681,320.10 |
|
V-B |
12515GBA4 |
4.681266% |
566,121.00 |
1,198,046.00 |
0.00 |
4,673.64 |
0.00 |
|
0.00 |
|
4,673.64 |
1,198,046.00 |
|
V-C |
12515GBC0 |
4.681266% |
581,020.00 |
1,229,577.00 |
0.00 |
4,796.65 |
0.00 |
|
0.00 |
|
4,796.65 |
1,229,577.00 |
|
V-D |
12515GBE6 |
4.681266% |
700,208.00 |
1,481,806.00 |
0.00 |
1,334.18 |
0.00 |
|
0.00 |
|
1,334.18 |
1,481,806.00 |
|
V-E |
12515GBG1 |
4.681266% |
1,013,072.00 |
2,143,901.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
0.00 |
2,143,901.00 |
|
V-2 |
12515GBH9 |
4.681266% |
13,303,790.00 |
11,473,121.29 |
8,886.45 |
38,000.53 |
0.00 |
|
0.00 |
|
46,886.98 |
11,464,234.84 |
|
Exchangeable Certificates Total |
|
25,222,199.00 |
33,224,618.90 |
25,733.96 |
110,044.42 |
0.00 |
|
0.00 |
|
135,778.38 |
33,198,884.94 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 5 of 30 |
|||
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
V-A |
12515GAY3 |
1,733.07445428 |
1.85996162 |
6.76081929 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
8.62078091 |
1,731.21449267 |
|
V-B |
12515GBA4 |
2,116.23663492 |
0.00000000 |
8.25554961 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
8.25554961 |
2,116.23663492 |
|
V-C |
12515GBC0 |
2,116.23868369 |
0.00000000 |
8.25556779 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
8.25556779 |
2,116.23868369 |
|
V-D |
12515GBE6 |
2,116.23688961 |
0.00000000 |
1.90540525 |
6.35015595 |
35.38535692 |
0.00000000 |
0.00000000 |
1.90540525 |
2,116.23688961 |
|
V-E |
12515GBG1 |
2,116.23754284 |
0.00000000 |
0.00000000 |
8.25556328 |
426.22322994 |
0.00000000 |
0.00000000 |
0.00000000 |
2,116.23754284 |
|
V-2 |
12515GBH9 |
862.39494836 |
0.66796379 |
2.85636875 |
0.50788159 |
18.10197771 |
0.00000000 |
0.00000000 |
3.52433254 |
861.72698457 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 6 of 30 |
|||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
4,678,495.05 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 7 of 30 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
4,479,027.67 |
Master Servicing Fee |
5,088.57 |
|
Interest Reductions due to Nonrecoverability Determination |
(568,251.74) |
Certificate Administrator Fee |
4,830.49 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
492.91 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
1,937.51 |
|
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 |
3,910,775.93 |
Total Fees |
12,349.48 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
886,711.26 |
Reimbursement for Interest on Advances |
215.61 |
|
Unscheduled Principal Collections |
|
ASER Amount |
59,945.66 |
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
46,481.41 |
|
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 |
886,711.26 |
Total Expenses/Reimbursements |
106,642.68 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,791,783.79 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
886,711.26 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
|
|
Borrower Option Extension Fees |
0.00 |
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
4,678,495.05 |
|
Total Funds Collected |
4,797,487.19 |
Total Funds Distributed |
4,797,487.21 |
|
|
|||
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 30 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
1,144,815,664.19 |
1,144,815,664.19 |
Beginning Certificate Balance |
1,144,815,663.87 |
|
|
(-) Scheduled Principal Collections |
886,711.26 |
886,711.26 |
(-) Principal Distributions |
886,711.26 |
|
|
(-) 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 |
1,143,928,952.93 |
1,143,928,952.93 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
1,144,877,864.40 |
1,144,877,864.40 |
Ending Certificate Balance |
1,143,928,952.61 |
|
|
Ending Actual Collateral Balance |
1,143,992,277.06 |
1,143,992,277.06 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.32) |
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.32) |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.68% |
|
|
|
|
|
|
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 30 |
||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
Defeased |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
Defeased |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
|
|
4,999,999 or less |
9 |
35,714,376.49 |
3.12% |
16 |
4.8132 |
1.766160 |
1.35 or less |
21 |
548,465,507.39 |
47.95% |
15 |
4.7114 |
0.944566 |
|
5,000,000 to 9,999,999 |
12 |
83,647,230.44 |
7.31% |
16 |
4.9014 |
1.758621 |
1.36 to 1.50 |
4 |
41,321,920.80 |
3.61% |
17 |
4.9294 |
1.393348 |
|
|
10,000,000 to 19,999,999 |
5 |
76,862,711.88 |
6.72% |
16 |
4.7049 |
1.451268 |
1.51 to 1.65 |
5 |
63,635,763.16 |
5.56% |
16 |
4.7737 |
1.588750 |
|
|
20,000,000 to 29,999,999 |
13 |
343,027,392.90 |
29.99% |
16 |
4.5518 |
1.348847 |
1.66 to 1.80 |
7 |
140,327,160.39 |
12.27% |
15 |
4.2738 |
1.752170 |
|
|
30,000,000 to 39,999,999 |
9 |
311,520,598.16 |
27.23% |
13 |
4.5823 |
1.318898 |
1.81 to 2.00 |
4 |
46,701,151.68 |
4.08% |
17 |
4.8576 |
1.922732 |
|
|
40,000,000 to 49,999,999 |
2 |
80,000,000.00 |
6.99% |
16 |
4.0327 |
2.505000 |
2.01 to 3.00 |
9 |
212,450,427.10 |
18.57% |
16 |
4.2103 |
2.284539 |
|
|
50,000,000 to 59,999,999 |
1 |
50,000,000.00 |
4.37% |
16 |
3.8206 |
2.280000 |
3.01 or greater |
3 |
75,870,379.35 |
6.63% |
17 |
4.1043 |
3.291455 |
|
|
|
60,000,000 or greater |
2 |
148,000,000.00 |
12.94% |
16 |
4.5803 |
1.606757 |
Totals |
55 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
|
|
Totals |
55 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
|
|
|
|
|
|
|
|
(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 30 |
||||
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|
|||||||||||||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
|||||||||||||
|
Defeased |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
|
Arizona |
1 |
5,743,957.57 |
0.50% |
16 |
4.9100 |
1.890000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
2 |
23,834,413.56 |
2.08% |
16 |
4.8478 |
1.248327 |
|
California |
9 |
261,842,226.13 |
22.89% |
17 |
4.4028 |
1.975831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
13 |
191,079,524.62 |
16.70% |
15 |
4.5662 |
1.846343 |
|
Colorado |
4 |
44,459,912.24 |
3.89% |
17 |
5.0031 |
1.299977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
4 |
160,676,838.11 |
14.05% |
16 |
3.9744 |
1.778048 |
|
Delaware |
1 |
22,558,577.03 |
1.97% |
17 |
5.2800 |
1.540000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
16 |
621,912,429.11 |
54.37% |
14 |
4.6743 |
1.413358 |
|
Florida |
3 |
18,165,830.15 |
1.59% |
16 |
5.1420 |
1.718351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
1 |
5,300,000.00 |
0.46% |
16 |
4.8200 |
2.280000 |
|
Georgia |
2 |
27,187,808.58 |
2.38% |
16 |
4.7143 |
1.145629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
14 |
333,789,616.85 |
29.18% |
16 |
4.3506 |
1.497770 |
|
Hawaii |
1 |
60,000,000.00 |
5.25% |
15 |
4.1995 |
2.350000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
1 |
4,870,379.35 |
0.43% |
17 |
4.7500 |
3.750000 |
|
Illinois |
2 |
101,591,847.81 |
8.88% |
1 |
4.6215 |
1.012691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
53 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
|
Indiana |
3 |
27,702,743.64 |
2.42% |
16 |
5.1600 |
1.760000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Massachusetts |
2 |
6,533,271.66 |
0.57% |
16 |
4.9727 |
1.441686 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Nevada |
1 |
37,763,681.62 |
3.30% |
16 |
4.9200 |
0.970000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New Jersey |
1 |
5,300,000.00 |
0.46% |
16 |
4.8200 |
2.280000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New Mexico |
1 |
4,500,000.00 |
0.39% |
15 |
4.3890 |
1.720000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New York |
7 |
559,000,000.00 |
48.87% |
16 |
4.2642 |
1.473140 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
North Carolina |
1 |
19,874,214.58 |
1.74% |
17 |
5.0200 |
1.260000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Pennsylvania |
1 |
8,124,416.75 |
0.71% |
15 |
4.4900 |
1.770000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
South Carolina |
2 |
22,567,483.46 |
1.97% |
15 |
4.9374 |
0.854057 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Tennessee |
2 |
17,717,880.80 |
1.55% |
15 |
4.4300 |
0.850000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Texas |
3 |
19,934,954.30 |
1.74% |
17 |
5.2006 |
1.809739 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Virginia |
1 |
28,073,491.10 |
2.45% |
17 |
5.0000 |
1.940000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Washington |
2 |
6,475,000.00 |
0.57% |
16 |
4.7400 |
2.210000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Wisconsin |
1 |
36,345,904.18 |
3.18% |
16 |
4.8900 |
0.930000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
53 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 30 |
|||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
Defeased |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
Defeased |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
|
|
4.00% or less |
2 |
75,000,000.00 |
6.56% |
16 |
3.8206 |
2.280000 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.5% |
17 |
413,463,603.57 |
36.14% |
16 |
4.1733 |
1.828425 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 5.000% |
23 |
503,872,968.41 |
44.05% |
14 |
4.7750 |
1.198690 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.001% or greater |
11 |
136,435,737.89 |
11.93% |
17 |
5.1735 |
1.586904 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
55 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
49 months or greater |
53 |
1,128,772,309.87 |
98.68% |
15 |
4.5394 |
1.548129 |
|
|
|
|
|
|
|
|
|
Totals |
55 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 12 of 30 |
||||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
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 |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
Defeased |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
|
|
60 months or less |
53 |
1,128,772,309.87 |
98.68% |
15 |
4.5394 |
1.548129 |
Interest Only |
20 |
606,775,000.00 |
53.04% |
16 |
4.3098 |
1.676517 |
|
61 months to 102 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
238 months or less |
7 |
45,560,937.94 |
3.98% |
16 |
4.9212 |
1.759783 |
|
|
|
103 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
239 months to 299 months |
26 |
476,436,371.93 |
41.65% |
14 |
4.7953 |
1.364377 |
|
|
Totals |
55 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
300 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
55 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 13 of 30 |
||||
|
|
|
|
|
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 |
2 |
15,156,643.06 |
1.32% |
17 |
4.8318 |
NAP |
|
|
No outstanding loans in this group |
|
|
|
Underwriter's Information |
8 |
164,621,062.51 |
14.39% |
16 |
4.4296 |
1.701914 |
|
|
|
|
|
|
|
|
12 months or less |
42 |
920,026,830.61 |
80.43% |
15 |
4.5616 |
1.572871 |
|
|
|
|
|
|
|
13 months to 24 months |
3 |
44,124,416.75 |
3.86% |
16 |
4.4868 |
0.458481 |
|
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
Totals |
55 |
1,143,928,952.93 |
100.00% |
15 |
4.5433 |
1.548996 |
|
|
|
|
|
|
(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 30 |
||||
|
|
|
|
|
|
|
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 |
|
|
1A4B |
30312100 |
RT |
New York |
NY |
Actual/360 |
4.005% |
0.00 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
10,000,000.00 |
10,000,000.00 |
09/06/20 |
|
1A5 |
30312101 |
RT |
New York |
NY |
Actual/360 |
4.005% |
0.00 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
40,000,000.00 |
40,000,000.00 |
09/06/20 |
|
1A7 |
30312102 |
RT |
New York |
NY |
Actual/360 |
4.005% |
0.00 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
25,000,000.00 |
25,000,000.00 |
09/06/20 |
|
1A8 |
30312103 |
RT |
New York |
NY |
Actual/360 |
4.005% |
0.00 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
25,000,000.00 |
25,000,000.00 |
09/06/20 |
|
2 |
30312122 |
OF |
New York |
NY |
Actual/360 |
4.840% |
366,764.44 |
0.00 |
0.00 |
N/A |
01/06/27 |
-- |
88,000,000.00 |
88,000,000.00 |
08/06/25 |
|
3A1C1 |
30312105 |
MU |
New York |
NY |
Actual/360 |
3.821% |
164,498.06 |
0.00 |
0.00 |
N/A |
12/06/26 |
-- |
50,000,000.00 |
50,000,000.00 |
08/06/25 |
|
3A1C2 |
30312106 |
MU |
New York |
NY |
Actual/360 |
3.821% |
82,249.03 |
0.00 |
0.00 |
N/A |
12/06/26 |
-- |
25,000,000.00 |
25,000,000.00 |
08/06/25 |
|
4A1 |
30312139 |
OF |
Santa Monica |
CA |
Actual/360 |
4.060% |
139,844.44 |
0.00 |
0.00 |
N/A |
01/01/27 |
-- |
40,000,000.00 |
40,000,000.00 |
08/01/25 |
|
4A2 |
30312160 |
OF |
Santa Monica |
CA |
Actual/360 |
4.060% |
108,379.44 |
0.00 |
0.00 |
N/A |
01/01/27 |
-- |
31,000,000.00 |
31,000,000.00 |
08/01/25 |
|
5A32 |
30312110 |
OF |
Chicago |
IL |
Actual/360 |
4.610% |
129,079.03 |
0.00 |
0.00 |
N/A |
08/06/25 |
08/06/27 |
32,515,885.43 |
32,515,885.43 |
08/06/25 |
|
5A41 |
30312111 |
OF |
Chicago |
IL |
Actual/360 |
4.610% |
129,079.03 |
0.00 |
0.00 |
N/A |
08/06/25 |
08/06/27 |
32,515,885.43 |
32,515,885.43 |
08/06/25 |
|
6A1 |
30312143 |
OF |
Sunnyvale |
CA |
Actual/360 |
4.550% |
148,325.14 |
52,577.81 |
0.00 |
N/A |
01/06/27 |
-- |
37,858,512.66 |
37,805,934.85 |
08/06/25 |
|
6A3 |
30312145 |
OF |
Sunnyvale |
CA |
Actual/360 |
4.550% |
111,243.85 |
39,433.36 |
0.00 |
N/A |
01/06/27 |
-- |
28,393,884.49 |
28,354,451.13 |
08/06/25 |
|
7A1 |
30312118 |
OF |
Brooklyn |
NY |
Actual/360 |
4.730% |
154,776.11 |
0.00 |
0.00 |
N/A |
01/06/27 |
-- |
38,000,000.00 |
38,000,000.00 |
08/06/25 |
|
7A3 |
30312120 |
OF |
Brooklyn |
NY |
Actual/360 |
4.730% |
118,118.61 |
0.00 |
0.00 |
N/A |
01/06/27 |
-- |
29,000,000.00 |
29,000,000.00 |
08/06/25 |
|
8 |
30312107 |
LO |
Honolulu |
HI |
Actual/360 |
4.199% |
216,974.17 |
0.00 |
0.00 |
N/A |
11/01/26 |
-- |
60,000,000.00 |
60,000,000.00 |
08/01/25 |
|
10 |
30312113 |
LO |
Los Angeles |
CA |
Actual/360 |
4.250% |
124,979.60 |
76,715.76 |
0.00 |
N/A |
11/06/26 |
-- |
34,150,022.41 |
34,073,306.65 |
08/06/25 |
|
11 |
30312154 |
RT |
Las Vegas |
NV |
Actual/360 |
4.920% |
160,214.82 |
52,562.39 |
0.00 |
N/A |
12/06/26 |
-- |
37,816,244.01 |
37,763,681.62 |
08/06/25 |
|
12 |
30312116 |
OF |
West Allis |
WI |
Actual/360 |
4.890% |
153,293.95 |
58,753.68 |
0.00 |
N/A |
12/06/26 |
-- |
36,404,657.86 |
36,345,904.18 |
08/06/25 |
|
13 |
30312134 |
LO |
Various |
IN |
Actual/360 |
5.160% |
123,331.49 |
53,780.68 |
0.00 |
N/A |
12/06/26 |
-- |
27,756,524.32 |
27,702,743.64 |
08/06/25 |
|
14 |
30312129 |
OF |
Aurora |
CO |
Actual/360 |
5.090% |
120,155.53 |
53,391.82 |
0.00 |
N/A |
01/06/27 |
-- |
27,413,645.94 |
27,360,254.12 |
07/06/25 |
|
15 |
30298032 |
OF |
New York |
NY |
Actual/360 |
4.500% |
0.00 |
0.00 |
0.00 |
N/A |
01/06/27 |
-- |
31,500,000.00 |
31,500,000.00 |
03/06/23 |
|
16 |
30312138 |
OF |
Leesburg |
VA |
Actual/360 |
5.000% |
121,036.61 |
38,238.37 |
0.00 |
N/A |
01/06/27 |
-- |
28,111,729.47 |
28,073,491.10 |
08/06/25 |
|
17 |
30297940 |
MU |
New York |
NY |
Actual/360 |
4.127% |
0.00 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
28,500,000.00 |
28,500,000.00 |
11/06/23 |
|
18 |
30312123 |
RT |
San Francisco |
CA |
Actual/360 |
4.810% |
118,045.42 |
0.00 |
0.00 |
N/A |
01/01/27 |
-- |
28,500,000.00 |
28,500,000.00 |
05/01/24 |
|
19 |
30312112 |
LO |
Various |
Various |
Actual/360 |
4.430% |
87,846.29 |
50,350.72 |
0.00 |
N/A |
11/06/26 |
-- |
23,028,226.60 |
22,977,875.88 |
08/06/25 |
|
20 |
30312130 |
OF |
Newark |
DE |
Actual/360 |
5.280% |
102,760.39 |
42,681.23 |
0.00 |
N/A |
01/06/27 |
-- |
22,601,258.26 |
22,558,577.03 |
08/06/25 |
|
21 |
30312104 |
MU |
New York |
NY |
Actual/360 |
4.050% |
87,187.50 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
25,000,000.00 |
25,000,000.00 |
08/06/25 |
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 15 of 30 |
|||||
|
|
|
|
|
|
|
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 |
|
|
22 |
30312127 |
IN |
Atlanta |
GA |
Actual/360 |
4.870% |
83,008.04 |
34,514.60 |
0.00 |
N/A |
12/06/26 |
-- |
19,793,928.16 |
19,759,413.56 |
08/06/25 |
|
23 |
30312142 |
RT |
Charlotte |
NC |
Actual/360 |
5.020% |
86,028.36 |
26,961.01 |
0.00 |
N/A |
01/06/27 |
-- |
19,901,175.59 |
19,874,214.58 |
08/06/25 |
|
25 |
30312140 |
RT |
Los Angeles |
CA |
Actual/360 |
4.452% |
61,338.67 |
0.00 |
0.00 |
N/A |
12/06/26 |
-- |
16,000,000.00 |
16,000,000.00 |
08/06/25 |
|
27A2A |
30312108 |
LO |
Hilton Head Island |
SC |
Actual/360 |
4.920% |
16,618.98 |
12,377.95 |
0.00 |
N/A |
10/06/26 |
-- |
3,922,655.51 |
3,910,277.56 |
08/06/25 |
|
27A3B |
30312109 |
LO |
Hilton Head Island |
SC |
Actual/360 |
4.920% |
33,237.97 |
24,755.88 |
0.00 |
N/A |
10/06/26 |
-- |
7,845,312.22 |
7,820,556.34 |
08/06/25 |
|
28 |
30312159 |
OF |
Lakewood |
CO |
Actual/360 |
4.840% |
46,895.95 |
22,942.93 |
0.00 |
N/A |
12/06/26 |
-- |
11,252,026.67 |
11,229,083.74 |
08/06/25 |
|
30 |
30312151 |
IN |
Vance |
AL |
Actual/360 |
4.680% |
46,668.97 |
19,304.17 |
0.00 |
N/A |
01/06/27 |
-- |
11,580,388.67 |
11,561,084.50 |
08/06/25 |
|
31 |
30312135 |
LO |
Delray Beach |
FL |
Actual/360 |
5.460% |
39,728.06 |
24,500.55 |
0.00 |
N/A |
01/06/27 |
-- |
8,449,782.89 |
8,425,282.34 |
08/06/25 |
|
32 |
30312131 |
LO |
Pittsburgh |
PA |
Actual/360 |
4.490% |
31,515.72 |
26,787.11 |
0.00 |
N/A |
11/06/26 |
-- |
8,151,203.86 |
8,124,416.75 |
08/06/25 |
|
33 |
30312149 |
RT |
Lindsay |
CA |
Actual/360 |
4.710% |
34,622.47 |
12,368.66 |
0.00 |
N/A |
12/06/26 |
-- |
8,536,462.40 |
8,524,093.74 |
08/06/25 |
|
34 |
30312128 |
MU |
Houston |
TX |
Actual/360 |
5.250% |
32,541.99 |
21,390.30 |
0.00 |
N/A |
01/06/27 |
-- |
7,198,228.41 |
7,176,838.11 |
08/06/25 |
|
35 |
30297853 |
RT |
Suwanee |
GA |
Actual/360 |
4.300% |
27,567.16 |
16,600.12 |
0.00 |
N/A |
11/06/26 |
-- |
7,444,995.14 |
7,428,395.02 |
08/06/25 |
|
36 |
30312136 |
OF |
Irving |
TX |
Actual/360 |
5.230% |
34,078.14 |
14,406.83 |
0.00 |
N/A |
01/06/27 |
-- |
7,566,848.71 |
7,552,441.88 |
08/06/25 |
|
38 |
30312097 |
LO |
Surprise |
AZ |
Actual/360 |
4.910% |
24,361.59 |
17,931.57 |
0.00 |
N/A |
12/06/26 |
-- |
5,761,889.14 |
5,743,957.57 |
08/06/25 |
|
39 |
30312096 |
OF |
Fort Collins |
CO |
Actual/360 |
4.910% |
24,870.97 |
11,791.12 |
0.00 |
N/A |
01/06/27 |
-- |
5,882,365.50 |
5,870,574.38 |
08/06/25 |
|
41 |
30312125 |
Various Bellevue |
WA |
Actual/360 |
4.740% |
26,428.79 |
0.00 |
0.00 |
N/A |
12/06/26 |
-- |
6,475,000.00 |
6,475,000.00 |
08/06/25 |
|
|
42 |
30312132 |
OF |
Porterville |
CA |
Actual/360 |
4.160% |
15,703.90 |
24,234.99 |
0.00 |
N/A |
12/06/26 |
-- |
4,383,844.26 |
4,359,609.27 |
08/06/25 |
|
43 |
30312155 |
RT |
Spring |
TX |
Actual/360 |
5.090% |
22,861.56 |
10,220.90 |
0.00 |
N/A |
12/06/26 |
-- |
5,215,895.21 |
5,205,674.31 |
08/06/25 |
|
44 |
30312150 |
SS |
Riverside |
CA |
Actual/360 |
4.750% |
19,962.24 |
10,032.48 |
0.00 |
N/A |
01/06/27 |
-- |
4,880,411.83 |
4,870,379.35 |
08/06/25 |
|
45 |
30312124 |
98 |
Clifton |
NJ |
Actual/360 |
4.820% |
21,997.94 |
0.00 |
0.00 |
N/A |
12/01/26 |
-- |
5,300,000.00 |
5,300,000.00 |
08/01/25 |
|
46 |
30312137 |
LO |
Cocoa |
FL |
Actual/360 |
5.380% |
20,796.04 |
8,338.68 |
0.00 |
N/A |
01/06/27 |
-- |
4,488,891.41 |
4,480,552.73 |
08/06/25 |
|
47 |
30312156 |
RT |
Albuquerque |
NM |
Actual/360 |
4.389% |
17,007.38 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
4,500,000.00 |
4,500,000.00 |
08/06/25 |
|
48 |
30312126 |
RT |
Chicago |
IL |
Actual/360 |
4.900% |
17,091.78 |
6,525.56 |
0.00 |
N/A |
12/06/26 |
-- |
4,050,717.08 |
4,044,191.52 |
08/06/25 |
|
49 |
30312133 |
RT |
Holbrook |
MA |
Actual/360 |
4.850% |
14,438.80 |
7,038.26 |
0.00 |
N/A |
12/06/26 |
-- |
3,457,245.17 |
3,450,206.91 |
08/06/25 |
|
50 |
30312141 |
SS |
Metuchen |
NJ |
Actual/360 |
5.320% |
16,498.06 |
5,763.83 |
0.00 |
N/A |
01/06/27 |
-- |
3,601,322.39 |
3,595,558.56 |
08/06/25 |
|
51 |
30312157 |
RT |
Dorchester |
MA |
Actual/360 |
5.110% |
13,587.28 |
4,758.02 |
0.00 |
N/A |
01/06/27 |
-- |
3,087,822.77 |
3,083,064.75 |
06/06/25 |
|
52 |
30312158 |
RT |
Walterboro |
SC |
Actual/360 |
5.050% |
13,136.17 |
4,679.92 |
0.00 |
N/A |
02/06/27 |
-- |
3,020,774.32 |
3,016,094.40 |
08/06/25 |
|
Totals |
|
|
|
|
|
|
3,910,775.93 |
886,711.26 |
0.00 |
|
|
|
1,144,815,664.19 |
1,143,928,952.93 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
MF - Multi-Family |
|
|
|
|
|
|
|
|
||||
|
SS - Self Storage |
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
|
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 16 of 30 |
|||||
|
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|
|||||||||||||
|
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
|
1A4B |
0.00 |
0.00 |
-- |
-- |
08/06/25 |
10,000,000.00 |
1,355,914.23 |
(89.56) |
300,959.72 |
0.00 |
0.00 |
|
|
|
1A5 |
0.00 |
0.00 |
-- |
-- |
08/06/25 |
40,000,000.00 |
5,423,656.93 |
(358.22) |
1,203,838.23 |
0.00 |
0.00 |
|
|
|
1A7 |
0.00 |
0.00 |
-- |
-- |
08/06/25 |
25,000,000.00 |
3,388,305.50 |
(223.89) |
753,878.90 |
0.00 |
0.00 |
|
|
|
1A8 |
0.00 |
0.00 |
-- |
-- |
08/06/25 |
25,000,000.00 |
3,370,406.60 |
(223.89) |
771,777.80 |
0.00 |
0.00 |
|
|
|
2 |
5,148,955.50 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
3A1C1 |
24,437,456.56 |
5,809,093.55 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
3A1C2 |
24,437,456.56 |
5,809,093.55 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4A1 |
9,557,872.53 |
2,502,366.44 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4A2 |
9,557,872.53 |
2,502,366.44 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
5A32 |
32,585,572.03 |
6,446,072.73 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
5A41 |
32,585,572.03 |
6,446,072.73 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
6A1 |
16,682,699.84 |
3,776,766.16 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
6A3 |
16,682,699.84 |
3,776,766.16 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
7A1 |
8,459,782.54 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
7A3 |
8,459,782.54 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
8 |
164,167,992.00 |
146,201,326.00 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
10 |
5,861,331.83 |
5,812,850.92 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
11 |
3,500,435.22 |
663,209.71 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
12 |
4,977,715.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
13 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
14 |
1,487,237.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
173,429.32 |
173,429.32 |
0.00 |
0.00 |
|
|
|
15 |
0.00 |
0.00 |
-- |
-- |
10/07/24 |
14,036,285.28 |
477,584.61 |
(334.18) |
2,287,402.19 |
512,716.62 |
0.00 |
|
|
|
16 |
3,745,230.33 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
17 |
755,243.91 |
65,699.56 |
01/01/25 |
03/31/25 |
04/11/25 |
17,730,158.75 |
649,894.08 |
(255.23) |
1,236,035.67 |
0.00 |
0.00 |
|
|
|
18 |
282,548.07 |
0.00 |
-- |
-- |
10/07/24 |
14,487,890.32 |
832,806.71 |
57,797.41 |
905,602.27 |
0.00 |
0.00 |
|
|
|
19 |
0.00 |
435,749.84 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
20 |
3,015,119.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
21 |
14,850,973.28 |
3,523,001.68 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 17 of 30 |
||||
|
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|
|||||||||||||
|
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
|
22 |
641,132.85 |
1,637,873.60 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
23 |
1,990,301.78 |
433,136.09 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
25 |
1,563,750.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
27A2A |
7,356,606.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
27A3B |
7,356,606.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
28 |
1,061,116.66 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
30 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
31 |
1,486,382.29 |
2,038,580.72 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
32 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
33 |
1,188,184.61 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
34 |
1,630,823.08 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
35 |
787,440.67 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
36 |
1,031,494.98 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
38 |
1,053,380.80 |
1,076,839.22 |
04/01/24 |
03/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
39 |
497,059.07 |
132,498.74 |
01/01/25 |
03/31/25 |
-- |
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 |
|
|
|
42 |
997,343.52 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
43 |
556,976.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
44 |
1,361,213.43 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
45 |
590,076.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
46 |
695,578.58 |
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 |
|
|
|
48 |
459,331.46 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
49 |
379,221.50 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
50 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
51 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
18,312.54 |
36,664.42 |
0.00 |
0.00 |
|
|
|
52 |
221,495.96 |
218,740.88 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
424,145,068.39 |
199,308,104.72 |
|
|
|
146,254,334.35 |
15,498,568.66 |
248,054.30 |
7,669,588.52 |
512,716.62 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 18 of 30 |
||||
|
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
|
No principal prepayments this period |
|
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 19 of 30 |
||
|
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
|
Prepayments |
|
Rate and Maturities |
|||||
|
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
|
Curtailments |
|
Payoff |
Next Weighted Avg. |
|
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
|
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
08/12/25 |
1 |
3,083,064.75 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.543269% |
4.530045% |
15 |
|
07/11/25 |
0 |
0.00 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.543484% |
4.530258% |
16 |
|
06/12/25 |
0 |
0.00 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.543714% |
4.530486% |
17 |
|
05/12/25 |
0 |
0.00 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.543926% |
4.530696% |
18 |
|
04/11/25 |
0 |
0.00 |
1 |
36,589,285.58 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.544154% |
4.530922% |
19 |
|
03/12/25 |
0 |
0.00 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.544364% |
4.531130% |
20 |
|
02/12/25 |
1 |
36,719,410.19 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.544623% |
4.531387% |
21 |
|
01/13/25 |
1 |
36,776,597.70 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
55,000,000.00 |
4.544830% |
4.531592% |
22 |
|
12/12/24 |
0 |
0.00 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
4 |
100,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.549365% |
4.536000% |
23 |
|
11/13/24 |
0 |
0.00 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
1 |
10,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.549573% |
4.536206% |
24 |
|
10/11/24 |
0 |
0.00 |
1 |
3,132,304.07 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
1 |
10,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.549764% |
4.536395% |
25 |
|
09/12/24 |
2 |
31,098,955.55 |
0 |
0.00 |
7 |
188,500,000.00 |
2 |
60,000,000.00 |
1 |
10,000,000.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.549969% |
4.536598% |
26 |
|
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 20 of 30 |
|||||||
|
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|||
|
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
|
Servicing |
Resolution |
|
|
|
|
|
|
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
|
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
|
|
1A4B |
30312100 |
09/06/20 |
58 |
6 |
|
(89.56) |
300,959.72 |
0.00 |
10,000,000.00 |
12/24/19 |
7 |
|
|
|
05/29/24 |
|
1A5 |
30312101 |
09/06/20 |
58 |
6 |
|
(358.22) |
1,203,838.23 |
0.00 |
40,000,000.00 |
12/24/19 |
7 |
|
|
|
05/29/24 |
|
1A7 |
30312102 |
09/06/20 |
58 |
6 |
|
(223.89) |
753,878.90 |
0.00 |
25,000,000.00 |
12/24/19 |
7 |
|
|
|
05/29/24 |
|
1A8 |
30312103 |
09/06/20 |
58 |
6 |
|
(223.89) |
771,777.80 |
0.00 |
25,000,000.00 |
12/24/19 |
7 |
|
|
|
05/29/24 |
|
14 |
30312129 |
07/06/25 |
0 |
A |
|
173,429.32 |
173,429.32 |
46,382.35 |
27,413,645.94 |
12/19/23 |
2 |
|
|
|
|
|
15 |
30298032 |
03/06/23 |
28 |
6 |
|
(334.18) |
2,287,402.19 |
1,032,277.95 |
31,500,000.00 |
06/08/23 |
2 |
|
|
09/18/23 |
|
|
17 |
30297940 |
11/06/23 |
20 |
6 |
|
(255.23) |
1,236,035.67 |
0.00 |
28,500,000.00 |
09/06/23 |
2 |
|
|
|
|
|
18 |
30312123 |
05/01/24 |
14 |
6 |
|
57,797.41 |
905,602.27 |
3,374.91 |
28,500,000.00 |
04/15/21 |
5 |
|
|
02/18/22 |
|
|
51 |
30312157 |
06/06/25 |
1 |
1 |
|
18,312.54 |
36,664.42 |
0.00 |
3,092,997.06 |
03/16/23 |
8 |
|
|
|
|
|
Totals |
|
|
|
|
|
248,054.30 |
7,669,588.52 |
1,082,035.21 |
219,006,643.00 |
|
|
|
|
|
|
|
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 21 of 30 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
|
||||||||
|
Past Maturity |
|
0 |
0 |
0 |
|
|
0 |
|
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
13 - 24 Months |
1,143,928,953 |
952,345,888 |
31,583,065 |
160,000,000 |
|
|||
|
25 - 36 Months |
0 |
0 |
0 |
|
|
0 |
|
|
|
37 - 48 Months |
0 |
0 |
0 |
|
|
0 |
|
|
|
49 - 60 Months |
0 |
0 |
0 |
|
|
0 |
|
|
|
> 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
|
||||||||
|
Aug-25 |
1,143,928,953 |
952,345,888 |
3,083,065 |
0 |
57,000,000 |
131,500,000 |
|
|
|
Jul-25 |
1,144,815,664 |
956,315,664 |
0 |
0 |
57,000,000 |
131,500,000 |
|
|
|
Jun-25 |
1,145,762,695 |
957,262,695 |
0 |
0 |
57,000,000 |
131,500,000 |
|
|
|
May-25 |
1,146,641,768 |
958,141,768 |
0 |
0 |
28,500,000 |
160,000,000 |
|
|
|
Apr-25 |
1,147,581,436 |
922,492,150 |
0 |
36,589,286 |
28,500,000 |
160,000,000 |
|
|
|
Mar-25 |
1,148,452,932 |
959,952,932 |
0 |
0 |
28,500,000 |
160,000,000 |
|
|
|
Feb-25 |
1,149,514,349 |
924,294,939 |
36,719,410 |
0 |
28,500,000 |
160,000,000 |
|
|
|
Jan-25 |
1,150,377,790 |
925,101,192 |
36,776,598 |
0 |
28,500,000 |
160,000,000 |
|
|
|
Dec-24 |
1,206,237,635 |
1,017,737,635 |
0 |
0 |
28,500,000 |
160,000,000 |
|
|
|
Nov-24 |
1,207,158,772 |
1,018,658,772 |
0 |
0 |
118,500,000 |
70,000,000 |
|
|
|
Oct-24 |
1,208,011,199 |
1,016,378,895 |
0 |
3,132,304 |
118,500,000 |
70,000,000 |
|
|
|
Sep-24 |
1,208,925,187 |
989,326,231 |
31,098,956 |
0 |
118,500,000 |
70,000,000 |
|
|
|
(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 22 of 30 |
||||
|
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|||
|
|
|
Ending Scheduled |
|
|
|
Net Operating |
|
|
|
Remaining |
|
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
1A4B |
30312100 |
10,000,000.00 |
10,000,000.00 |
48,000,000.00 |
02/13/25 |
21,502,001.00 |
1.75000 |
08/31/16 |
11/06/26 |
I/O |
|
1A5 |
30312101 |
40,000,000.00 |
40,000,000.00 |
48,000,000.00 |
02/13/25 |
21,502,001.00 |
1.75000 |
08/31/16 |
11/06/26 |
I/O |
|
1A7 |
30312102 |
25,000,000.00 |
25,000,000.00 |
48,000,000.00 |
02/13/25 |
21,502,001.00 |
1.75000 |
08/31/16 |
11/06/26 |
I/O |
|
1A8 |
30312103 |
25,000,000.00 |
25,000,000.00 |
48,000,000.00 |
02/13/25 |
21,502,001.00 |
1.75000 |
08/31/16 |
11/06/26 |
I/O |
|
14 |
30312129 |
27,360,254.12 |
27,413,645.94 |
51,600,000.00 |
10/13/16 |
3,296,029.97 |
1.38000 |
09/30/16 |
01/06/27 |
256 |
|
15 |
30298032 |
31,500,000.00 |
31,500,000.00 |
22,000,000.00 |
09/06/23 |
(84,396.66) |
(0.06000) |
12/31/23 |
01/06/27 |
I/O |
|
17 |
30297940 |
28,500,000.00 |
28,500,000.00 |
105,000,000.00 |
02/28/25 |
(76,429.69) |
(0.03000) |
03/31/25 |
11/06/26 |
I/O |
|
18 |
30312123 |
28,500,000.00 |
28,500,000.00 |
17,300,000.00 |
03/07/24 |
282,548.07 |
0.20000 |
12/31/24 |
01/01/27 |
I/O |
|
51 |
30312157 |
3,083,064.75 |
3,092,997.06 |
5,230,000.00 |
10/26/16 |
312,498.00 |
1.41000 |
-- |
01/06/27 |
257 |
|
Totals |
|
218,943,318.87 |
219,006,643.00 |
393,130,000.00 |
|
89,738,253.69 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 23 of 30 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
|
|
||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
1A4B |
30312100 |
RT |
NY |
12/24/19 |
7 |
|
|
|
6/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder |
|||||
|
|
at the fo reclosure sale on May 29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing.An REO Sale process was launched in early Sept 2024 and best and final bids were |
|||||
|
|
submitted Nov. SS entered into a PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025. |
|||||
|
|
||||||
|
1A5 |
30312101 |
RT |
NY |
12/24/19 |
7 |
|
|
|
6/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder |
|||||
|
|
at the fo reclosure sale on May 29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing.An REO Sale process was launched in early Sept 2024 and best and final bids were |
|||||
|
|
submitted Nov. SS entered into a PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025. |
|||||
|
|
||||||
|
1A7 |
30312102 |
RT |
NY |
12/24/19 |
7 |
|
|
|
6/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder |
|||||
|
|
at the fo reclosure sale on May 29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing.An REO Sale process was launched in early Sept 2024 and best and final bids were |
|||||
|
|
submitted Nov. SS entered into a PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025. |
|||||
|
|
||||||
|
1A8 |
30312103 |
RT |
NY |
12/24/19 |
7 |
|
|
|
6/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder |
|||||
|
|
at the fo reclosure sale on May 29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing.An REO Sale process was launched in early Sept 2024 and best and final bids were |
|||||
|
|
submitted Nov. SS entered into a PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025. |
|||||
|
|
||||||
|
14 |
30312129 |
OF |
CO |
12/19/23 |
2 |
|
|
|
8/6/2025 - The Loan transferred to special servicing effective 12/19/2023. The loan is currently paid to 6/6/2025, though operating expense shortfalls are occurring. The Collateral consists of two adjacent office buildings totaling 399k SF in Denver |
|||||
|
|
subur b, Aurora, CO. The property is experiencing increased vacancy and decreased cash flow (due to loss of a large tenant). Cash management has been implemented. PNA has been executed and legal counsel engaged. Appraisal has been |
|||||
|
|
received and is under review. Borrower has consented to the sale of the Property through a Receiver. |
|
||||
|
|
||||||
|
15 |
30298032 |
OF |
NY |
06/08/23 |
2 |
|
|
|
8/6/2025 - The Loan transferred to special servicing effective 6/9/23 for payment default and is currently due for the 4/6/23 payment. Legal counsel has been engaged and the debt formally demanded. Foreclosure filed 9/18/23. A PNA was sent to |
|||||
|
|
Borrower but not executed. An amended foreclosure complaint was filed 12/14/23 to address a significant mechanic''s lien (which was ultimately released in January 2025). Receiver appointed late March 2025 via consent, with express authority |
|||||
|
|
to sell. The receiver has taken control of the asset. Updated appraisal has been completed. The asset is currently being evaluated for sale by the receiver. |
|||||
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 24 of 30 |
||||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
|
||||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
17 |
30297940 |
MU |
NY |
09/06/23 |
2 |
|
|
|
|
|
8/6/2025 - Receiver remains in place and litigation is ongoing with foreclosure sale date pending. On 7/17/25, the court issued a ruling denying Borrower’s motion to stay leasing at the property. |
|
||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
18 |
30312123 |
RT |
CA |
04/15/21 |
5 |
|
|
|
|
|
8/6/2025 - The SS transfer date was 4/15/2021 due to Imminent Default. The Loan is paid through May 2024. The collateral is a 9,287 sf, two-story retail storefront Property located in Union Square at 166 Geary in San Francisco, CA. The |
|||||||
|
|
Property is 42% occupied by one tenant on the 2nd floor of the collateral. Notice of Sale was filed on 3/11/2025. The Servicer recommended a note sale which Cushman is actively marketing. |
|
||||||
|
|
||||||||
|
|
||||||||
|
51 |
30312157 |
RT |
MA |
03/16/23 |
8 |
|
|
|
|
|
Subject property is a 13,943 SF retail property located in Boston, MA, built in 2002. Borrower has failed to provide financial statements since 06/30/2021. Additionally, Based on most recent rent roll available- single tenant dark. Furthermore, cash |
|||||||
|
|
trap is active due to Specified Tenant Trigger- Walgreens went dark. Additional trigger added due to the FS delinquency for 12/31/2021 FD (Assuming test would be failing). |
|
||||||
|
|
||||||||
|
|
||||||||
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
|
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 25 of 30 |
||||
|
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
|
Pre-Modification |
Post-Modification |
|
|
|
Modification |
Modification |
|
|
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
|
5A32 |
30312110 |
0.00 |
4.61000% |
0.00 |
4.61000% |
8 |
12/27/23 |
12/06/23 |
01/18/24 |
|
5A41 |
30312111 |
0.00 |
4.61000% |
0.00 |
4.61000% |
8 |
12/27/23 |
12/06/23 |
01/18/24 |
|
14 |
30312129 |
0.00 |
5.09000% |
0.00 |
5.09000% |
8 |
02/28/23 |
08/21/23 |
09/26/23 |
|
17 |
30297940 |
28,500,000.00 |
4.12650% |
28,500,000.00 |
4.12650% |
8 |
07/02/20 |
07/02/20 |
08/04/20 |
|
19 |
30312112 |
25,897,261.98 |
4.43000% |
25,897,261.98 |
4.43000% |
8 |
06/02/20 |
06/05/20 |
06/04/20 |
|
31 |
30312135 |
9,826,323.09 |
5.46000% |
9,826,323.09 |
5.46000% |
10 |
04/23/20 |
05/06/20 |
04/27/20 |
|
31 |
30312135 |
0.00 |
5.46000% |
9,612,791.15 |
5.46000% |
8 |
04/21/21 |
03/25/21 |
04/21/21 |
|
Totals |
|
64,223,585.07 |
|
64,223,585.07 |
|
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 26 of 30 |
||
|
|
|
|
Historical Liquidated Loan Detail |
|
|
|
|
||||
|
|
Loan |
|
Gross Sales |
|
|
|
|
Current |
|
Loss to Loan |
Percent of |
|
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
|
Period |
Cumulative |
with |
Original |
|
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
|
Pros ID¹ Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
|
|
|
|
No liquidated loans this period |
|
|
|
|
|
||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 27 of 30 |
||
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
|
||||||||||
|
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
Pros ID Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
|
|
|
|
|
No realized losses this period |
|
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 28 of 30 |
|||
|
|
|
|
Interest Shortfall Detail - Collateral Level |
|
|
|
|
|||||
|
|
||||||||||||
|
|
|
|
Special Servicing Fees |
|
|
|
|
|
|
|
Modified |
|
|
|
|
Deferred |
|
|
|
|
|
Non- |
|
Reimbursement of |
Other |
Interest |
|
|
Interest |
Interest |
|
|
|
|
|
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
|
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
1A4B |
0.00 |
0.00 |
2,152.78 |
0.00 |
0.00 |
0.00 |
0.00 |
34,491.81 |
0.00 |
0.00 |
0.00 |
0.00 |
|
1A5 |
0.00 |
0.00 |
8,611.11 |
0.00 |
0.00 |
0.00 |
0.00 |
137,967.22 |
0.00 |
0.00 |
0.00 |
0.00 |
|
1A7 |
0.00 |
0.00 |
5,381.94 |
0.00 |
0.00 |
0.00 |
0.00 |
86,229.51 |
0.00 |
0.00 |
0.00 |
0.00 |
|
1A8 |
0.00 |
0.00 |
5,381.94 |
0.00 |
0.00 |
0.00 |
0.00 |
86,229.51 |
0.00 |
0.00 |
0.00 |
0.00 |
|
7A1 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
150.48 |
0.00 |
0.00 |
0.00 |
|
7A3 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.13 |
0.00 |
0.00 |
0.00 |
|
14 |
0.00 |
0.00 |
5,901.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
15 |
0.00 |
0.00 |
6,781.25 |
0.00 |
0.00 |
0.00 |
0.00 |
122,062.50 |
0.00 |
0.00 |
0.00 |
0.00 |
|
17 |
0.00 |
0.00 |
6,135.42 |
0.00 |
0.00 |
0.00 |
0.00 |
101,271.19 |
0.00 |
0.00 |
0.00 |
0.00 |
|
18 |
0.00 |
0.00 |
6,135.42 |
0.00 |
0.00 |
59,945.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
46,481.41 |
0.00 |
0.00 |
59,945.66 |
0.00 |
568,251.74 |
215.61 |
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 |
674,894.42 |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 29 of 30 |
|||
|
|
Supplemental Notes |
|
|
|
None |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 30 of 30 |