|
Distribution Date: |
09/17/26 |
Morgan Stanley Bank of America Merrill Lynch Trust 2017-C33 |
|
Determination Date: |
09/11/26 |
|
|
Next Distribution Date: |
10/19/26 |
|
|
Record Date: |
08/31/26 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2017-C33 |
|
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 |
Trimont LLC |
|
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
|
Attention: CMBS Servicing |
|
commercial.servicing@trimont.com |
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
|
One South, 101 South Tryon Street, Suite 1400 | Charlotte, NC 28280 | United States |
|
|
|
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Association |
|
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
|
|
|
|
10851 Mastin Street, Suite 300 | Overland Park, KS 66210 | United States |
|
|
|
Mortgage Loan Detail (Part 2) |
15-16 |
|
|
|
|
|
|
|
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
Principal Prepayment Detail |
17 |
Representations Reviewer |
|
|
|
|
Historical Detail |
18 |
|
David Rodgers |
(212) 230-9090 |
|
|
Delinquency Loan Detail |
19 |
|
600 Third Avenue, 33rd Floor | New York, NY 10016 | United States |
|
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
Collateral Stratification and Historical Detail |
20 |
|
Bank, N.A. |
|
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
Corporate Trust Services (CMBS) |
|
cctcmbsbondadmin@computershare.com; |
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
|
|
trustadministrationgroup@computershare.com |
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
Modified Loan Detail |
23 |
|
|
|
|
|
|
|
Trustee |
Wilmington Trust, National Association |
|
|
|
Historical Liquidated Loan Detail |
24 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
CMBSTrustee@wilmingtontrust.com |
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
|
Interest Shortfall Detail - Collateral Level |
26 |
|
|
|
|
|
Supplemental Notes |
27 |
|
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
|
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
|
||||||||||||
|
A-1 |
61767CAQ1 |
2.031000% |
28,500,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
61767CAR9 |
3.140000% |
75,200,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
61767CAS7 |
3.401000% |
52,500,000.00 |
1,707,871.98 |
834,130.10 |
4,840.39 |
0.00 |
0.00 |
838,970.49 |
873,741.88 |
40.80% |
30.00% |
|
A-3 |
61767CAT5 |
3.295000% |
37,500,000.00 |
19,892,871.87 |
8,484,470.13 |
54,622.51 |
0.00 |
0.00 |
8,539,092.64 |
11,408,401.74 |
40.80% |
30.00% |
|
A-4 |
61767CAU2 |
3.337000% |
130,000,000.00 |
130,000,000.00 |
0.00 |
361,508.33 |
0.00 |
0.00 |
361,508.33 |
130,000,000.00 |
40.80% |
30.00% |
|
A-5 |
61767CAV0 |
3.599000% |
156,052,000.00 |
156,052,000.00 |
0.00 |
468,025.96 |
0.00 |
0.00 |
468,025.96 |
156,052,000.00 |
40.80% |
30.00% |
|
A-S |
61767CAY4 |
3.852000% |
58,256,000.00 |
58,256,000.00 |
0.00 |
187,001.76 |
0.00 |
0.00 |
187,001.76 |
58,256,000.00 |
29.24% |
21.50% |
|
B |
61767CAZ1 |
4.105000% |
38,551,000.00 |
38,551,000.00 |
0.00 |
131,876.55 |
0.00 |
0.00 |
131,876.55 |
38,551,000.00 |
21.59% |
15.88% |
|
C |
61767CBA5 |
4.558000% |
28,272,000.00 |
28,272,000.00 |
0.00 |
107,386.48 |
0.00 |
0.00 |
107,386.48 |
28,272,000.00 |
15.98% |
11.75% |
|
D |
61767CAC2 |
3.356000% |
32,554,000.00 |
32,554,000.00 |
0.00 |
91,042.69 |
0.00 |
0.00 |
91,042.69 |
32,554,000.00 |
9.52% |
7.00% |
|
E |
61767CAE8 |
4.808759% |
14,564,000.00 |
14,564,000.00 |
0.00 |
58,362.30 |
0.00 |
0.00 |
58,362.30 |
14,564,000.00 |
6.63% |
4.88% |
|
F |
61767CAG3 |
4.808759% |
6,854,000.00 |
6,854,000.00 |
0.00 |
27,466.03 |
0.00 |
0.00 |
27,466.03 |
6,854,000.00 |
5.27% |
3.88% |
|
G* |
61767CAJ7 |
4.808759% |
26,557,919.00 |
26,557,031.20 |
0.00 |
49,470.03 |
0.00 |
0.00 |
49,470.03 |
26,557,031.20 |
0.00% |
0.00% |
|
V |
61767CAL2 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
VRR Interest |
BCC2DD2V3 |
4.808759% |
17,213,062.56 |
12,890,711.43 |
234,039.68 |
50,226.57 |
0.00 |
0.00 |
284,266.25 |
12,656,671.75 |
0.00% |
0.00% |
|
R |
61767CAN8 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
702,573,981.57 |
526,151,486.48 |
9,552,639.91 |
1,591,829.60 |
0.00 |
0.00 |
11,144,469.51 |
516,598,846.57 |
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
61767CAW8 |
1.341224% |
479,752,000.00 |
307,652,743.86 |
0.00 |
343,859.31 |
0.00 |
0.00 |
343,859.31 |
298,334,143.62 |
|
|
|
X-B |
61767CAX6 |
0.719201% |
125,079,000.00 |
125,079,000.00 |
0.00 |
74,964.15 |
0.00 |
0.00 |
74,964.15 |
125,079,000.00 |
|
|
|
X-D |
61767CAA6 |
1.452759% |
32,554,000.00 |
32,554,000.00 |
0.00 |
39,410.92 |
0.00 |
0.00 |
39,410.92 |
32,554,000.00 |
|
|
|
Notional SubTotal |
|
637,385,000.00 |
465,285,743.86 |
0.00 |
458,234.38 |
0.00 |
0.00 |
458,234.38 |
455,967,143.62 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
9,552,639.91 |
2,050,063.98 |
0.00 |
0.00 |
11,602,703.89 |
|
|
|
|
|
|
||||||||||||
|
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 27 |
||||
|
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
|
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
|
A-1 |
61767CAQ1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
61767CAR9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
61767CAS7 |
32.53089486 |
15.88819238 |
0.09219790 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
15.98039029 |
16.64270248 |
|
A-3 |
61767CAT5 |
530.47658320 |
226.25253680 |
1.45660027 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
227.70913707 |
304.22404640 |
|
A-4 |
61767CAU2 |
1,000.00000000 |
0.00000000 |
2.78083331 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.78083331 |
1,000.00000000 |
|
A-5 |
61767CAV0 |
1,000.00000000 |
0.00000000 |
2.99916669 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.99916669 |
1,000.00000000 |
|
A-S |
61767CAY4 |
1,000.00000000 |
0.00000000 |
3.21000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.21000000 |
1,000.00000000 |
|
B |
61767CAZ1 |
1,000.00000000 |
0.00000000 |
3.42083344 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.42083344 |
1,000.00000000 |
|
C |
61767CBA5 |
1,000.00000000 |
0.00000000 |
3.79833333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.79833333 |
1,000.00000000 |
|
D |
61767CAC2 |
1,000.00000000 |
0.00000000 |
2.79666677 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.79666677 |
1,000.00000000 |
|
E |
61767CAE8 |
1,000.00000000 |
0.00000000 |
4.00729882 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.00729882 |
1,000.00000000 |
|
F |
61767CAG3 |
1,000.00000000 |
0.00000000 |
4.00729939 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.00729939 |
1,000.00000000 |
|
G |
61767CAJ7 |
999.96657118 |
0.00000000 |
1.86272238 |
2.14444249 |
48.33443652 |
0.00000000 |
0.00000000 |
1.86272238 |
999.96657118 |
|
V |
61767CAL2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
VRR Interest |
BCC2DD2V3 |
748.89122055 |
13.59663216 |
2.91793339 |
0.08309794 |
1.87297408 |
0.00000000 |
0.00000000 |
16.51456555 |
735.29458839 |
|
R |
61767CAN8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
61767CAW8 |
641.27454155 |
0.00000000 |
0.71674388 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.71674388 |
621.85075543 |
|
X-B |
61767CAX6 |
1,000.00000000 |
0.00000000 |
0.59933442 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.59933442 |
1,000.00000000 |
|
X-D |
61767CAA6 |
1,000.00000000 |
0.00000000 |
1.21063218 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.21063218 |
1,000.00000000 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 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-SB |
08/01/26 - 08/30/26 |
30 |
0.00 |
4,840.39 |
0.00 |
4,840.39 |
0.00 |
0.00 |
0.00 |
4,840.39 |
0.00 |
|
|
A-3 |
08/01/26 - 08/30/26 |
30 |
0.00 |
54,622.51 |
0.00 |
54,622.51 |
0.00 |
0.00 |
0.00 |
54,622.51 |
0.00 |
|
|
A-4 |
08/01/26 - 08/30/26 |
30 |
0.00 |
361,508.33 |
0.00 |
361,508.33 |
0.00 |
0.00 |
0.00 |
361,508.33 |
0.00 |
|
|
A-5 |
08/01/26 - 08/30/26 |
30 |
0.00 |
468,025.96 |
0.00 |
468,025.96 |
0.00 |
0.00 |
0.00 |
468,025.96 |
0.00 |
|
|
X-A |
08/01/26 - 08/30/26 |
30 |
0.00 |
343,859.31 |
0.00 |
343,859.31 |
0.00 |
0.00 |
0.00 |
343,859.31 |
0.00 |
|
|
X-B |
08/01/26 - 08/30/26 |
30 |
0.00 |
74,964.15 |
0.00 |
74,964.15 |
0.00 |
0.00 |
0.00 |
74,964.15 |
0.00 |
|
|
A-S |
08/01/26 - 08/30/26 |
30 |
0.00 |
187,001.76 |
0.00 |
187,001.76 |
0.00 |
0.00 |
0.00 |
187,001.76 |
0.00 |
|
|
B |
08/01/26 - 08/30/26 |
30 |
0.00 |
131,876.55 |
0.00 |
131,876.55 |
0.00 |
0.00 |
0.00 |
131,876.55 |
0.00 |
|
|
C |
08/01/26 - 08/30/26 |
30 |
0.00 |
107,386.48 |
0.00 |
107,386.48 |
0.00 |
0.00 |
0.00 |
107,386.48 |
0.00 |
|
|
X-D |
08/01/26 - 08/30/26 |
30 |
0.00 |
39,410.92 |
0.00 |
39,410.92 |
0.00 |
0.00 |
0.00 |
39,410.92 |
0.00 |
|
|
D |
08/01/26 - 08/30/26 |
30 |
0.00 |
91,042.69 |
0.00 |
91,042.69 |
0.00 |
0.00 |
0.00 |
91,042.69 |
0.00 |
|
|
E |
08/01/26 - 08/30/26 |
30 |
0.00 |
58,362.30 |
0.00 |
58,362.30 |
0.00 |
0.00 |
0.00 |
58,362.30 |
0.00 |
|
|
F |
08/01/26 - 08/30/26 |
30 |
0.00 |
27,466.03 |
0.00 |
27,466.03 |
0.00 |
0.00 |
0.00 |
27,466.03 |
0.00 |
|
|
G |
08/01/26 - 08/30/26 |
30 |
1,221,813.94 |
106,421.96 |
0.00 |
106,421.96 |
56,951.93 |
0.00 |
0.00 |
49,470.03 |
1,283,662.05 |
|
|
VRR Interest |
08/01/26 - 08/30/26 |
30 |
30,686.28 |
51,656.93 |
0.00 |
51,656.93 |
1,430.37 |
0.00 |
0.00 |
50,226.57 |
32,239.62 |
|
|
Totals |
|
|
1,252,500.22 |
2,108,446.27 |
0.00 |
2,108,446.27 |
58,382.30 |
0.00 |
0.00 |
2,050,063.98 |
1,315,901.67 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
||||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
11,602,703.89 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 5 of 27 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
2,118,552.05 |
Master Servicing Fee |
3,656.21 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
4,064.05 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
226.54 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
1,080.00 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
321.68 |
|
Extension Interest |
0.00 |
Pari Passu Loan Primary Servicing Fee |
467.30 |
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
2,118,552.05 |
Total Fees |
10,105.78 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
855,139.46 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
|
ASER Amount |
38,062.96 |
|
Principal Prepayments |
8,697,500.45 |
Special Servicing Fees (Monthly) |
19,901.17 |
|
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) |
418.17 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
|
Other Expenses |
0.00 |
|
Total Principal Collected |
9,552,639.91 |
Total Expenses/Reimbursements |
58,382.30 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,050,063.98 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
9,552,639.91 |
|
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 |
11,602,703.89 |
|
Total Funds Collected |
11,671,191.96 |
Total Funds Distributed |
11,671,191.97 |
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
526,151,486.48 |
526,151,486.48 |
Beginning Certificate Balance |
526,151,486.48 |
|
|
(-) Scheduled Principal Collections |
855,139.46 |
855,139.46 |
(-) Principal Distributions |
9,552,639.91 |
|
|
(-) Unscheduled Principal Collections |
8,697,500.45 |
8,697,500.45 |
(-) 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 |
516,598,846.57 |
516,598,846.57 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
526,240,467.97 |
526,240,467.97 |
Ending Certificate Balance |
516,598,846.57 |
|
|
Ending Actual Collateral Balance |
516,688,234.93 |
516,688,234.93 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
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 |
4.81% |
|
|
|
|
|
|
UC / (OC) Interest |
0.00 |
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 27 |
||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
Defeased |
11 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
Defeased |
11 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
|
|
5,000,000 or less |
5 |
19,199,088.17 |
3.72% |
7 |
4.5741 |
2.107989 |
1.30 or less |
4 |
99,433,915.57 |
19.25% |
6 |
4.5826 |
0.626752 |
|
5,000,001 to 10,000,000 |
8 |
56,900,915.84 |
11.01% |
7 |
4.9720 |
2.575340 |
1.31 to 1.40 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
10,000,001 to 15,000,000 |
6 |
69,802,042.06 |
13.51% |
6 |
4.5792 |
2.516702 |
1.41 to 1.50 |
2 |
8,135,115.33 |
1.57% |
8 |
4.8979 |
1.421082 |
|
|
15,000,001 to 20,000,000 |
1 |
18,736,295.88 |
3.63% |
7 |
5.0000 |
1.645600 |
1.51 to 1.60 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
20,000,001 to 35,000,000 |
4 |
120,931,449.73 |
23.41% |
6 |
4.7675 |
0.847855 |
1.61 to 1.80 |
3 |
56,547,693.28 |
10.95% |
6 |
5.1989 |
1.658754 |
|
|
35,000,001 to 50,000,000 |
2 |
87,040,851.69 |
16.85% |
(3) |
4.2175 |
2.399870 |
1.81 to 2.00 |
5 |
68,443,039.25 |
13.25% |
(6) |
4.4092 |
1.849306 |
|
|
|
50,000,001 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
2.01 to 2.25 |
2 |
22,088,596.56 |
4.28% |
5 |
5.1580 |
2.180163 |
|
|
Totals |
37 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
2.26 to 2.50 |
3 |
25,345,844.64 |
4.91% |
7 |
4.9760 |
2.440794 |
|
|
|
|
|
|
|
|
|
2.51 or greater |
7 |
92,616,438.74 |
17.93% |
6 |
4.2795 |
3.246297 |
|
|
|
|
|
|
|
|
|
Totals |
37 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
|
(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. |
|
|
|
|
|||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
||||
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|
|||||||||||||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
|||||||||||||
|
Defeased |
24 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
24 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
|
Arizona |
4 |
33,685,555.49 |
6.52% |
7 |
4.8433 |
1.630244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
1 |
28,499,033.55 |
5.52% |
5 |
4.3050 |
0.826300 |
|
California |
8 |
60,659,519.77 |
11.74% |
6 |
4.6714 |
3.293561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
1 |
5,175,227.26 |
1.00% |
8 |
4.7400 |
1.420900 |
|
Florida |
1 |
11,715,676.42 |
2.27% |
7 |
4.8800 |
1.812800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
2 |
44,093,510.10 |
8.54% |
5 |
5.0089 |
2.365647 |
|
Hawaii |
1 |
37,040,851.69 |
7.17% |
(16) |
4.0710 |
1.858400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
5 |
97,274,918.61 |
18.83% |
6 |
4.5814 |
2.028918 |
|
Illinois |
1 |
28,499,033.55 |
5.52% |
5 |
4.3050 |
0.826300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
10 |
142,611,576.16 |
27.61% |
1 |
4.5797 |
1.509950 |
|
Louisiana |
1 |
18,736,295.88 |
3.63% |
7 |
5.0000 |
1.645600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
9 |
54,956,377.69 |
10.64% |
6 |
4.7464 |
2.857213 |
|
New York |
1 |
25,000,000.00 |
4.84% |
8 |
4.5900 |
(0.221700) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
52 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
|
Ohio |
1 |
33,093,510.10 |
6.41% |
5 |
5.3100 |
1.670200 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Pennsylvania |
3 |
21,071,127.86 |
4.08% |
5 |
5.0220 |
1.880306 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Tennessee |
1 |
4,332,632.03 |
0.84% |
7 |
4.1760 |
2.554500 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Texas |
2 |
14,437,534.50 |
2.79% |
7 |
4.3474 |
2.497244 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Virginia |
1 |
50,000,000.00 |
9.68% |
6 |
4.3260 |
2.801000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Washington, DC |
3 |
34,338,906.08 |
6.65% |
6 |
4.7579 |
0.851900 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
52 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 27 |
|||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
Defeased |
11 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
Defeased |
11 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
|
|
4.0000% or less |
1 |
11,312,396.99 |
2.19% |
7 |
3.9700 |
3.711300 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.0001% to 4.5000% |
8 |
147,624,870.66 |
28.58% |
0 |
4.2396 |
2.255243 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.5001% to 5.0000% |
9 |
128,901,609.60 |
24.95% |
7 |
4.7489 |
1.271066 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.0001% or greater |
8 |
84,771,766.12 |
16.41% |
6 |
5.2467 |
1.960286 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
37 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
49 months or greater |
26 |
372,610,643.37 |
72.13% |
4 |
4.6367 |
1.891876 |
|
|
|
|
|
|
|
|
|
Totals |
37 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
|
(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. |
|
|
|
|
|||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
||||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
Defeased |
11 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
Defeased |
11 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
|
|
84 months or less |
26 |
372,610,643.37 |
72.13% |
4 |
4.6367 |
1.891876 |
Interest Only |
5 |
126,338,906.08 |
24.46% |
6 |
4.5001 |
1.938756 |
|
85 months to 97 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
300 months or less |
21 |
246,271,737.29 |
47.67% |
3 |
4.7068 |
1.867826 |
|
|
|
98 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
301 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
37 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
Totals |
37 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
|
(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. |
|
|
|
|
|||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 27 |
||||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|
|
Defeased |
11 |
143,988,203.20 |
27.87% |
7 |
4.7787 |
NAP |
|
|
No outstanding loans in this group |
|
|
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
12 months or less |
25 |
347,610,643.37 |
67.29% |
4 |
4.6401 |
2.043883 |
|
|
|
|
|
|
|
13 months to 24 months |
1 |
25,000,000.00 |
4.84% |
8 |
4.5900 |
(0.221700) |
|
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
Totals |
37 |
516,598,846.57 |
100.00% |
5 |
4.6763 |
1.798493 |
|
|
|
|
|
|
(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. |
|
|
|||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 12 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 |
|
|
2 |
307721002 |
SS |
Various |
FL |
Actual/360 |
4.650% |
193,869.37 |
74,261.77 |
0.00 |
N/A |
05/01/27 |
03/01/27 |
48,416,909.39 |
48,342,647.62 |
09/01/26 |
|
3 |
307721003 |
OF |
Arlington |
VA |
Actual/360 |
4.326% |
186,258.33 |
0.00 |
0.00 |
N/A |
03/06/27 |
-- |
50,000,000.00 |
50,000,000.00 |
09/06/26 |
|
4 |
300801598 |
RT |
Aiea |
HI |
Actual/360 |
4.071% |
130,122.85 |
77,892.75 |
0.00 |
N/A |
05/01/25 |
-- |
37,118,744.44 |
37,040,851.69 |
09/01/26 |
|
5 |
307221005 |
MU |
Cleveland |
OH |
Actual/360 |
5.310% |
151,728.80 |
89,388.31 |
0.00 |
N/A |
02/06/27 |
-- |
33,182,898.41 |
33,093,510.10 |
09/06/26 |
|
6 |
300801589 |
IN |
Chicago |
IL |
Actual/360 |
4.854% |
81,601.82 |
39,163.15 |
0.00 |
N/A |
03/01/27 |
12/01/26 |
19,522,745.94 |
19,483,582.79 |
09/01/26 |
|
7 |
300801590 |
IN |
Chicago |
IL |
Actual/360 |
4.854% |
52,950.54 |
23,547.14 |
0.00 |
N/A |
03/01/27 |
12/01/26 |
12,668,097.41 |
12,644,550.27 |
09/01/26 |
|
8 |
300801582 |
OF |
Washington |
DC |
Actual/360 |
4.758% |
140,689.41 |
0.00 |
0.00 |
N/A |
03/01/27 |
-- |
34,338,906.08 |
34,338,906.08 |
09/01/26 |
|
9 |
1648228 |
IN |
Chicago |
IL |
Actual/360 |
4.305% |
105,899.33 |
67,717.93 |
0.00 |
N/A |
02/01/27 |
-- |
28,566,751.48 |
28,499,033.55 |
09/01/26 |
|
10 |
1748857 |
RT |
New York |
NY |
Actual/360 |
4.590% |
98,812.50 |
0.00 |
0.00 |
N/A |
05/05/27 |
-- |
25,000,000.00 |
25,000,000.00 |
06/05/25 |
|
11 |
307721011 |
RT |
Harvey |
LA |
Actual/360 |
5.000% |
80,805.32 |
31,390.40 |
0.00 |
N/A |
04/01/27 |
-- |
18,767,686.28 |
18,736,295.88 |
09/01/26 |
|
13 |
453011529 |
RT |
Avondale |
AZ |
Actual/360 |
4.730% |
47,378.73 |
36,256.21 |
0.00 |
N/A |
03/01/27 |
-- |
11,632,232.15 |
11,595,975.94 |
09/01/26 |
|
14 |
307721014 |
OF |
King of Prussia |
PA |
Actual/360 |
5.100% |
56,913.61 |
23,442.96 |
0.00 |
N/A |
01/01/27 |
-- |
12,959,455.49 |
12,936,012.53 |
09/01/26 |
|
15 |
307721015 |
OF |
Various |
Various |
Actual/360 |
5.110% |
57,254.75 |
22,866.64 |
0.00 |
N/A |
05/01/27 |
-- |
13,011,621.84 |
12,988,755.20 |
09/01/26 |
|
16 |
307721016 |
SS |
Hawthorne |
CA |
Actual/360 |
3.970% |
38,767.82 |
27,828.41 |
0.00 |
N/A |
04/01/27 |
-- |
11,340,225.40 |
11,312,396.99 |
09/01/26 |
|
17 |
1648582 |
RT |
Warner Robins |
GA |
Actual/360 |
4.700% |
47,537.45 |
22,125.98 |
0.00 |
N/A |
05/01/27 |
-- |
11,745,697.43 |
11,723,571.45 |
09/01/26 |
|
18 |
300801595 |
RT |
Wesley Chapel |
FL |
Actual/360 |
4.880% |
49,316.13 |
20,049.91 |
0.00 |
N/A |
04/01/27 |
-- |
11,735,726.33 |
11,715,676.42 |
09/01/26 |
|
19 |
307721019 |
98 |
Various |
Various |
Actual/360 |
4.900% |
44,387.67 |
29,117.21 |
0.00 |
N/A |
05/01/27 |
-- |
10,519,790.22 |
10,490,673.01 |
09/01/26 |
|
20 |
1748869 |
RT |
Richardson |
TX |
Actual/360 |
4.499% |
37,180.40 |
33,403.12 |
0.00 |
N/A |
04/01/27 |
-- |
9,597,075.74 |
9,563,672.62 |
09/01/26 |
|
21 |
307721021 |
RT |
Peoria |
AZ |
Actual/360 |
4.590% |
44,507.96 |
18,729.83 |
0.00 |
N/A |
05/01/27 |
-- |
11,260,710.01 |
11,241,980.18 |
09/01/26 |
|
22 |
307721022 |
LO |
Nashville |
TN |
Actual/360 |
4.650% |
34,950.70 |
8,728,582.29 |
0.00 |
N/A |
11/01/26 |
-- |
8,728,582.29 |
0.00 |
09/01/26 |
|
23 |
1648617 |
LO |
Denver |
CO |
Actual/360 |
5.400% |
41,298.27 |
28,028.54 |
0.00 |
N/A |
04/01/27 |
-- |
8,881,347.47 |
8,853,318.93 |
09/01/26 |
|
25 |
1647755 |
MU |
Santa Monica |
CA |
Actual/360 |
4.103% |
38,864.53 |
0.00 |
0.00 |
N/A |
04/01/27 |
-- |
11,000,000.00 |
11,000,000.00 |
09/01/26 |
|
26 |
307721026 |
SS |
Santa Fe Springs |
CA |
Actual/360 |
5.240% |
41,383.05 |
18,739.66 |
0.00 |
N/A |
03/01/27 |
-- |
9,171,323.69 |
9,152,584.03 |
09/01/26 |
|
27 |
307721027 |
RT |
Lemon Grove |
CA |
Actual/360 |
5.280% |
44,997.84 |
13,511.24 |
0.00 |
N/A |
04/01/27 |
-- |
9,896,884.72 |
9,883,373.48 |
09/01/26 |
|
29 |
307721029 |
RT |
Various |
NY |
Actual/360 |
4.950% |
26,781.20 |
13,427.69 |
0.00 |
N/A |
03/01/27 |
-- |
6,282,980.39 |
6,269,552.70 |
09/01/26 |
|
30 |
307721030 |
SS |
Phoenix |
AZ |
Actual/360 |
5.240% |
27,715.25 |
12,550.42 |
0.00 |
N/A |
03/01/27 |
-- |
6,142,262.49 |
6,129,712.07 |
09/01/26 |
|
31 |
307721031 |
SS |
Corona |
CA |
Actual/360 |
5.240% |
26,671.19 |
12,077.62 |
0.00 |
N/A |
03/01/27 |
-- |
5,910,876.16 |
5,898,798.54 |
09/01/26 |
|
32 |
1749009 |
MU |
Fort Worth |
TX |
Actual/360 |
4.150% |
19,268.49 |
12,814.33 |
0.00 |
N/A |
05/01/27 |
-- |
5,391,883.22 |
5,379,068.89 |
09/01/26 |
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 13 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 |
|
|
33 |
1748758 |
LO |
Quakertown |
PA |
Actual/360 |
4.740% |
21,169.66 |
11,296.64 |
0.00 |
N/A |
05/01/27 |
-- |
5,186,523.90 |
5,175,227.26 |
09/01/26 |
|
34 |
300801575 |
SS |
Bloomington |
CA |
Actual/360 |
4.829% |
24,949.83 |
0.00 |
0.00 |
N/A |
03/01/27 |
-- |
6,000,000.00 |
6,000,000.00 |
09/01/26 |
|
35 |
1749008 |
RT |
Fort Worth |
TX |
Actual/360 |
4.050% |
17,038.67 |
11,779.47 |
0.00 |
N/A |
05/01/27 |
-- |
4,885,641.35 |
4,873,861.88 |
09/01/26 |
|
37 |
307721037 |
SS |
Laveen |
AZ |
Actual/360 |
5.210% |
21,209.24 |
9,575.57 |
0.00 |
N/A |
05/01/27 |
-- |
4,727,462.87 |
4,717,887.30 |
09/01/26 |
|
38 |
300801597 |
SS |
Corona |
CA |
Actual/360 |
4.552% |
20,012.71 |
8,025.17 |
0.00 |
N/A |
04/01/27 |
-- |
5,105,573.01 |
5,097,547.84 |
09/01/26 |
|
39 |
1749010 |
SS |
Carrollton |
TX |
Actual/360 |
4.150% |
16,057.08 |
10,678.60 |
0.00 |
N/A |
05/01/27 |
-- |
4,493,236.55 |
4,482,557.95 |
09/01/26 |
|
41 |
300801596 |
SS |
Murfreesboro |
TN |
Actual/360 |
4.176% |
15,606.44 |
7,311.58 |
0.00 |
N/A |
04/01/27 |
-- |
4,339,943.61 |
4,332,632.03 |
09/01/26 |
|
42 |
300801600 |
SS |
Fairview |
NJ |
Actual/360 |
4.411% |
12,668.70 |
5,382.09 |
0.00 |
N/A |
04/01/27 |
-- |
3,335,306.48 |
3,329,924.39 |
09/01/26 |
|
43 |
300801593 |
RT |
Butler |
PA |
Actual/360 |
5.174% |
13,214.56 |
6,085.02 |
0.00 |
N/A |
04/01/27 |
-- |
2,965,973.09 |
2,959,888.07 |
09/01/26 |
|
44 |
307721044 |
SS |
Calexico |
CA |
Actual/360 |
4.360% |
8,711.85 |
5,592.26 |
0.00 |
N/A |
10/01/26 |
-- |
2,320,411.15 |
2,314,818.89 |
09/01/26 |
|
Totals |
|
|
|
|
|
|
2,118,552.05 |
9,552,639.91 |
0.00 |
|
|
|
526,151,486.48 |
516,598,846.57 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
MF - Multi-Family |
|
|
|
|
|
|
|
|
||||
|
SS - Self Storage |
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
|
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
|
|||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 14 of 27 |
|||||
|
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|
|||||||||||||
|
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
|
2 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
3 |
24,695,636.00 |
25,858,846.40 |
04/01/25 |
03/31/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4 |
6,632,858.21 |
2,331,111.22 |
01/01/26 |
06/30/26 |
10/08/25 |
2,397,656.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
5 |
29,103,894.61 |
14,680,820.68 |
01/01/26 |
06/30/26 |
-- |
0.00 |
0.00 |
243,448.13 |
243,448.13 |
0.00 |
0.00 |
|
|
|
6 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
7 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
8 |
4,841,078.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
9 |
4,200,889.93 |
561,442.22 |
01/01/26 |
03/31/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
10 |
(235,553.00) |
0.00 |
-- |
-- |
01/08/26 |
9,640,599.96 |
373,262.57 |
60,339.87 |
1,081,838.10 |
54,696.64 |
0.00 |
|
|
|
11 |
2,397,555.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
13 |
3,664,623.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
14 |
2,272,468.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
15 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
16 |
2,984,932.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
17 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
18 |
1,595,275.85 |
785,197.93 |
01/01/26 |
06/30/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
19 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
20 |
1,988,886.00 |
1,065,865.00 |
01/01/26 |
06/30/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
21 |
1,325,691.00 |
731,151.83 |
01/01/26 |
06/30/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
22 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
23 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
25 |
1,510,211.58 |
1,065,635.21 |
01/01/26 |
06/30/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
26 |
1,593,577.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
27 |
1,791,649.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
29 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
30 |
944,397.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
31 |
1,159,270.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
32 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 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 |
|
|
33 |
673,081.41 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
34 |
1,582,858.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
35 |
843,414.26 |
501,345.45 |
01/01/26 |
06/30/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
37 |
609,257.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
38 |
937,691.91 |
220,282.18 |
02/01/26 |
04/30/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
39 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
41 |
725,195.98 |
355,695.51 |
01/01/26 |
06/30/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
42 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
43 |
374,143.63 |
85,391.51 |
01/01/26 |
03/31/26 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
44 |
327,923.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
98,540,904.76 |
48,242,785.14 |
|
|
|
12,038,256.19 |
373,262.57 |
303,788.00 |
1,325,286.23 |
54,696.64 |
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 |
|
22 |
307721022 |
8,697,500.45 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
Totals |
|
8,697,500.45 |
|
0.00 |
0.00 |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
1 |
37,040,851.69 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
8,697,500.45 |
4.676289% |
4.591400% |
5 |
|
08/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
1 |
37,118,744.44 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.675942% |
4.592039% |
6 |
|
07/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
1 |
37,196,365.08 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.711092% |
4.628686% |
7 |
|
06/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.711312% |
4.628931% |
8 |
|
05/15/26 |
1 |
34,338,906.08 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.711519% |
4.629161% |
9 |
|
04/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.711735% |
4.629402% |
10 |
|
03/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.711937% |
4.629627% |
11 |
|
02/18/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.712172% |
4.629889% |
12 |
|
01/16/26 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.712370% |
4.630110% |
13 |
|
12/17/25 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.712566% |
4.630328% |
14 |
|
11/18/25 |
0 |
0.00 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.712771% |
4.630558% |
15 |
|
10/20/25 |
1 |
34,338,906.08 |
0 |
0.00 |
1 |
25,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.712964% |
4.630772% |
16 |
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 18 of 27 |
|||||||
|
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|||
|
|
|||||||||||||||
|
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
|
Servicing |
Resolution |
|
|
|
|
|
|
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
|
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
|
|
5 |
307221005 |
09/06/26 |
0 |
B |
|
243,448.13 |
243,448.13 |
0.00 |
33,182,898.41 |
10/27/20 |
13 |
|
|
|
|
|
10 |
1748857 |
06/05/25 |
14 |
6 |
|
60,339.87 |
1,081,838.10 |
114,355.58 |
25,000,000.00 |
07/21/25 |
5 |
|
|
|
|
|
Totals |
|
|
|
|
|
303,788.00 |
1,325,286.23 |
114,355.58 |
58,182,898.41 |
|
|
|
|
|
|
|
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 |
|
37,040,852 |
0 |
0 |
|
|
37,040,852 |
|
|
0 - 6 Months |
|
286,699,685 |
286,699,685 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
192,858,310 |
167,858,310 |
25,000,000 |
0 |
|
||
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
25 - 36 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
> 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||
|
|
||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
|
||||||||
|
Sep-26 |
516,598,847 |
491,598,847 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Aug-26 |
526,151,486 |
501,151,486 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Jul-26 |
538,706,054 |
513,706,054 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Jun-26 |
539,669,813 |
514,669,813 |
0 |
0 |
25,000,000 |
0 |
|
|
|
May-26 |
540,574,970 |
481,236,064 |
34,338,906 |
0 |
25,000,000 |
0 |
|
|
|
Apr-26 |
541,531,231 |
516,531,231 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Mar-26 |
542,428,672 |
517,428,672 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Feb-26 |
543,487,745 |
518,487,745 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Jan-26 |
544,377,077 |
519,377,077 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Dec-25 |
545,262,724 |
520,262,724 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Nov-25 |
546,200,180 |
521,200,180 |
0 |
0 |
25,000,000 |
0 |
|
|
|
Oct-25 |
547,078,271 |
487,739,365 |
34,338,906 |
0 |
25,000,000 |
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 |
|
4 |
300801598 |
37,040,851.69 |
37,040,851.70 |
37,200,000.00 |
07/22/25 |
4,700,859.64 |
1.86770 |
06/30/26 |
05/01/25 |
247 |
|
5 |
307221005 |
33,093,510.10 |
33,182,898.41 |
362,000,000.00 |
12/01/17 |
29,604,969.88 |
1.84500 |
06/30/26 |
02/06/27 |
187 |
|
8 |
300801582 |
34,338,906.08 |
34,338,906.08 |
186,800,000.00 |
12/22/16 |
4,841,078.00 |
0.97410 |
06/30/26 |
03/01/27 |
I/O |
|
10 |
1748857 |
25,000,000.00 |
25,000,000.00 |
15,600,000.00 |
09/30/25 |
(235,553.00) |
(0.19600) |
03/31/26 |
05/05/27 |
I/O |
|
Totals |
|
129,473,267.87 |
129,562,656.19 |
601,600,000.00 |
|
38,911,354.52 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 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 |
|
|
4 |
300801598 |
RT |
HI |
05/13/25 |
13 |
|
|
|
|
|
8/31/2026: Loan transferred to Special Servicing 05/02/25 due to maturity default on 05/01/25. The collateral is located in Aiea, Honolulu County, HI about ten miles northwest of downtown Honolulu. Subject consists of a three-story building |
|||||||
|
|
attached to the larger Pearlridge Center enclosed mall as well as a freestanding building that contains 24,748 sf. The Property was built in 1972 and renovated in 2005. The Property contains a total of 153,726 sf of net rentable area (including |
|||||||
|
|
storage and kiosk s). The site size is 9.31 acres, which is subject to a ground lease, and surface parking is provided for 739 vehicles (4.8 spaces per 1,000 sf). Ground lease expires 4/30/2043, and borrower was unable to refinance. A receiver |
|||||||
|
|
was appointed on 2/13/26 and CBRE has been engaged as the property manager and leasing agent. The receiver is working to complete required maintenance including the replacement of transformer and is working to renew expiring tenants |
|||||||
|
|
and market the vacant space for lease. |
|
|
|
|
|
||
|
|
||||||||
|
5 |
307221005 |
MU |
OH |
10/27/20 |
13 |
|
|
|
|
|
As of 6/30/26, the Key Center Office Tower is 89% occupied. The Marriott at Key Tower Hotel has been outperforming its peers with 6/30/26 T12 Occupancy, ADR and RevPar penetration indices of 109%, 109.3% and 119.1% respectively. The |
|||||||
|
|
combined proper ty achieved a 6/30/26 NOI of $15.8M. The Loan will mature on February 6, 2027. |
|
|
|
||||
|
|
||||||||
|
|
||||||||
|
8 |
300801582 |
OF |
DC |
05/15/25 |
98 |
|
|
|
|
|
The Special Servicer continues to monitor property performance as the maturity date of March 1, 2027, approaches. A reserve disbursement request for leasing costs has been received and is currently under review. The Special Servicer |
|||||||
|
|
requested a tax escrow analysis from the Master Servicer. Q2 financials have been requested from the Borrower but have not yet been received. |
|
|
|||||
|
|
||||||||
|
|
||||||||
|
10 |
1748857 |
RT |
NY |
07/21/25 |
5 |
|
|
|
|
|
08/07//2026: Loan transferred to Special Servicing on 7/21/2025 due to imminent monetary default. Borrower failed to make the July 2025 loan payment and stated that they can no longer make payments going forward. The collateral is a |
|||||||
|
|
retail/commercial condominium unit comprised of 4,425 SF located at 141 Fifth Ave in New York, NY. The Property represents a retail unit within a 12-story mixed use-condominium building. The Building was built in 1900 and renovated in 2010. |
|||||||
|
|
The Property includes 3,500 SF of ground floor space and 925 SF of basement storage space. Special Servicer received a PNL and has commenced discussions with the borrower. SS inspected the collateral on 8/28/25. Salomon has taken |
|||||||
|
|
occupancy of the space and is paying rent. Reviewing note sale proposals. |
|
|
|
||||
|
|
||||||||
|
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 |
|
1 |
16447181 |
60,000,000.00 |
5.46117% |
60,000,000.00 5.46117% |
10 |
07/02/20 |
04/01/20 |
08/11/20 |
|
|
5 |
307221005 |
0.00 |
5.31000% |
0.00 |
5.31000% |
8 |
10/13/21 |
10/13/21 |
-- |
|
11 |
307721011 |
20,827,259.87 |
5.00000% |
20,827,259.87 5.00000% |
10 |
06/05/20 |
07/01/20 |
08/11/20 |
|
|
Totals |
|
80,827,259.87 |
|
80,827,259.87 |
|
|
|
|
|
|
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 |
|
1 |
16447181 |
04/16/21 |
60,000,000.00 |
174,800,000.00 |
71,296,035.10 |
11,296,035.10 |
71,296,035.10 |
60,000,000.00 |
0.00 |
0.00 |
(910.10) |
910.10 |
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 |
60,000,000.00 |
174,800,000.00 |
71,296,035.10 |
11,296,035.10 |
71,296,035.10 |
60,000,000.00 |
0.00 |
0.00 |
(910.10) |
910.10 |
|
||
|
|
|||||||||||||
|
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 |
|
1 |
16447181 |
04/26/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
910.10 |
0.00 |
0.00 |
910.10 |
|
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
910.10 |
0.00 |
0.00 |
910.10 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 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) |
|
4 |
0.00 |
0.00 |
(16.71) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
5 |
0.00 |
0.00 |
7,143.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
8 |
0.00 |
0.00 |
7,392.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
10 |
0.00 |
0.00 |
5,381.94 |
0.00 |
0.00 |
38,062.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
13 |
0.00 |
0.00 |
0.00 |
0.00 |
418.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
19,901.17 |
0.00 |
418.17 |
38,062.96 |
0.00 |
0.00 |
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 |
58,382.30 |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|||
|
|
Supplemental Notes |
|
|
|
None |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |