|
Distribution Date: |
05/15/26 |
CSAIL 2016-C6 Commercial Mortgage Trust |
|
Determination Date: |
05/11/26 |
|
|
Next Distribution Date: |
06/17/26 |
|
|
Record Date: |
04/30/26 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2016-C6 |
|
Table of Contents |
|
|
Contacts |
|
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
Certificate Distribution Detail |
2 |
Depositor |
Credit Suisse Commercial Mortgage Securities Corp. |
|
|
|
Certificate Factor Detail |
3 |
|
General Information Number |
|
nader.attalla@ubs.com |
|
Certificate Interest Reconciliation Detail |
4 |
|
11 Madison Avenue, 4th Floor | New York, NY 10010 | United States |
|
|
|
|
|
Master Servicer |
KeyBank National Association |
|
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
|
www.key.com/key2cre |
|
Surveillance_Inquiries@KeyBank.com |
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
|
11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States |
|
|
|
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Torchlight Loan Services, LLC |
|
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
William A. Clarkson |
(212) 808-3640 |
wclarkson@torchlightinvestors.com |
|
Mortgage Loan Detail (Part 1) |
13 |
|
280 Park Avenue, 11th Floor | New York, NY 10017 | United States |
|
|
|
Mortgage Loan Detail (Part 2) |
14 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|
|
Representations Reviewer |
|
|
|
|
Principal Prepayment Detail |
15 |
|
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
|
Historical Detail |
16 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
Delinquency Loan Detail |
17 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
Collateral Stratification and Historical Detail |
18 |
|
Bank, N.A. |
|
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
cctcmbsbondadmin@computershare.com; |
|
Specially Serviced Loan Detail - Part 1 |
19 |
|
|
|
trustadministrationgroup@computershare.com |
|
Specially Serviced Loan Detail - Part 2 |
20 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
Modified Loan Detail |
21 |
|
|
|
|
|
Historical Liquidated Loan Detail |
22 |
|
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
23-25 |
|
|
|
|
|
Interest Shortfall Detail - Collateral Level |
26 |
|
|
|
|
|
Supplemental Notes |
27 |
|
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
|
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
|
||||||||||||
|
A-1 |
12636MAA6 |
1.493000% |
17,021,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
12636MAB4 |
2.661900% |
67,689,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
12636MAC2 |
2.956200% |
92,701,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
12636MAD0 |
2.823300% |
128,500,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-5 |
12636MAE8 |
3.089800% |
198,130,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
12636MAF5 |
2.959900% |
33,186,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-S |
12636MAJ7 |
3.346400% |
57,560,000.00 |
22,473,417.27 |
15,285,551.84 |
62,670.87 |
0.00 |
0.00 |
15,348,222.71 |
7,187,865.43 |
96.00% |
22.50% |
|
B |
12636MAK4 |
3.923900% |
34,536,000.00 |
34,536,000.00 |
0.00 |
112,929.84 |
0.00 |
0.00 |
112,929.84 |
34,536,000.00 |
76.80% |
18.00% |
|
C |
12636MAL2 |
4.752116% |
33,577,000.00 |
33,577,000.00 |
0.00 |
132,968.18 |
0.00 |
0.00 |
132,968.18 |
33,577,000.00 |
58.13% |
13.63% |
|
D |
12636MAV0 |
4.752116% |
42,210,000.00 |
42,210,000.00 |
0.00 |
141,040.13 |
0.00 |
0.00 |
141,040.13 |
42,210,000.00 |
34.67% |
8.13% |
|
E |
12636MAX6 |
3.752116% |
20,146,000.00 |
20,146,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20,146,000.00 |
23.47% |
5.50% |
|
F |
12636MAZ1 |
3.752116% |
8,634,000.00 |
8,634,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8,634,000.00 |
18.67% |
4.38% |
|
NR* |
12636MBB3 |
3.752116% |
33,577,461.00 |
33,574,350.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33,574,350.64 |
0.00% |
0.00% |
|
Z |
12636MBF4 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
12636MBD9 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
767,467,461.00 |
195,150,767.91 |
15,285,551.84 |
449,609.02 |
0.00 |
0.00 |
15,735,160.86 |
179,865,216.07 |
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
12636MAG3 |
1.405716% |
594,787,000.00 |
22,473,417.27 |
0.00 |
26,326.04 |
0.00 |
0.00 |
26,326.04 |
7,187,865.43 |
|
|
|
X-B |
12636MAH1 |
0.828216% |
34,536,000.00 |
34,536,000.00 |
0.00 |
23,836.07 |
0.00 |
0.00 |
23,836.07 |
34,536,000.00 |
|
|
|
X-D |
12636MAM0 |
0.000000% |
42,210,000.00 |
42,210,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42,210,000.00 |
|
|
|
X-E |
12636MAP3 |
1.000000% |
20,146,000.00 |
20,146,000.00 |
0.00 |
16,788.33 |
0.00 |
0.00 |
16,788.33 |
20,146,000.00 |
|
|
|
X-F |
12636MAR9 |
1.000000% |
8,634,000.00 |
8,634,000.00 |
0.00 |
7,195.00 |
0.00 |
0.00 |
7,195.00 |
8,634,000.00 |
|
|
|
X-NR |
12636MAT5 |
1.000000% |
33,577,461.00 |
33,574,350.64 |
0.00 |
27,978.63 |
0.00 |
0.00 |
27,978.63 |
33,574,350.64 |
|
|
|
Notional SubTotal |
|
733,890,461.00 |
161,573,767.91 |
0.00 |
102,124.07 |
0.00 |
0.00 |
102,124.07 |
146,288,216.07 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
15,285,551.84 |
551,733.09 |
0.00 |
0.00 |
15,837,284.93 |
|
|
|
|
|
|
||||||||||||
|
* |
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 |
12636MAA6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
12636MAB4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
12636MAC2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
12636MAD0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-5 |
12636MAE8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
12636MAF5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-S |
12636MAJ7 |
390.43462943 |
265.55857957 |
1.08879204 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
266.64737161 |
124.87604986 |
|
B |
12636MAK4 |
1,000.00000000 |
0.00000000 |
3.26991661 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.26991661 |
1,000.00000000 |
|
C |
12636MAL2 |
1,000.00000000 |
0.00000000 |
3.96009709 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.96009709 |
1,000.00000000 |
|
D |
12636MAV0 |
1,000.00000000 |
0.00000000 |
3.34139138 |
0.61870552 |
3.76626700 |
0.00000000 |
0.00000000 |
3.34139138 |
1,000.00000000 |
|
E |
12636MAX6 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.12676363 |
39.85651296 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F |
12636MAZ1 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.12676396 |
43.74146282 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
NR |
12636MBB3 |
999.90736762 |
0.00000000 |
0.00000000 |
3.12647404 |
50.99987280 |
0.00000000 |
0.00000000 |
0.00000000 |
999.90736762 |
|
Z |
12636MBF4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
12636MBD9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
12636MAG3 |
37.78397522 |
0.00000000 |
0.04426129 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.04426129 |
12.08477225 |
|
X-B |
12636MAH1 |
1,000.00000000 |
0.00000000 |
0.69018039 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.69018039 |
1,000.00000000 |
|
X-D |
12636MAM0 |
1,000.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
X-E |
12636MAP3 |
1,000.00000000 |
0.00000000 |
0.83333317 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.83333317 |
1,000.00000000 |
|
X-F |
12636MAR9 |
1,000.00000000 |
0.00000000 |
0.83333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.83333333 |
1,000.00000000 |
|
X-NR |
12636MAT5 |
999.90736762 |
0.00000000 |
0.83325627 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.83325627 |
999.90736762 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 27 |
|||
|
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-5 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-SB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
X-A |
04/01/26 - 04/30/26 |
30 |
0.00 |
26,326.04 |
0.00 |
26,326.04 |
0.00 |
0.00 |
0.00 |
26,326.04 |
0.00 |
|
|
X-B |
04/01/26 - 04/30/26 |
30 |
0.00 |
23,836.07 |
0.00 |
23,836.07 |
0.00 |
0.00 |
0.00 |
23,836.07 |
0.00 |
|
|
X-D |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
X-E |
04/01/26 - 04/30/26 |
30 |
0.00 |
16,788.33 |
0.00 |
16,788.33 |
0.00 |
0.00 |
0.00 |
16,788.33 |
0.00 |
|
|
X-F |
04/01/26 - 04/30/26 |
30 |
0.00 |
7,195.00 |
0.00 |
7,195.00 |
0.00 |
0.00 |
0.00 |
7,195.00 |
0.00 |
|
|
X-NR |
04/01/26 - 04/30/26 |
30 |
0.00 |
27,978.63 |
0.00 |
27,978.63 |
0.00 |
0.00 |
0.00 |
27,978.63 |
0.00 |
|
|
A-S |
04/01/26 - 04/30/26 |
30 |
0.00 |
62,670.87 |
0.00 |
62,670.87 |
0.00 |
0.00 |
0.00 |
62,670.87 |
0.00 |
|
|
B |
04/01/26 - 04/30/26 |
30 |
0.00 |
112,929.84 |
0.00 |
112,929.84 |
0.00 |
0.00 |
0.00 |
112,929.84 |
0.00 |
|
|
C |
04/01/26 - 04/30/26 |
30 |
0.00 |
132,968.18 |
0.00 |
132,968.18 |
0.00 |
0.00 |
0.00 |
132,968.18 |
0.00 |
|
|
D |
04/01/26 - 04/30/26 |
30 |
132,334.51 |
167,155.69 |
0.00 |
167,155.69 |
26,115.56 |
0.00 |
0.00 |
141,040.13 |
158,974.13 |
|
|
E |
04/01/26 - 04/30/26 |
30 |
737,651.07 |
62,991.78 |
0.00 |
62,991.78 |
62,991.78 |
0.00 |
0.00 |
0.00 |
802,949.31 |
|
|
F |
04/01/26 - 04/30/26 |
30 |
349,574.28 |
26,996.48 |
0.00 |
26,996.48 |
26,996.48 |
0.00 |
0.00 |
0.00 |
377,663.79 |
|
|
NR |
04/01/26 - 04/30/26 |
30 |
1,602,456.68 |
104,979.06 |
0.00 |
104,979.06 |
104,979.06 |
0.00 |
0.00 |
0.00 |
1,712,446.24 |
|
|
Totals |
|
|
2,822,016.54 |
772,815.97 |
0.00 |
772,815.97 |
221,082.88 |
0.00 |
0.00 |
551,733.09 |
3,052,033.47 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
||||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
15,837,284.93 |
|
|
(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 |
775,741.96 |
Master Servicing Fee |
815.47 |
|
Interest Reductions due to Nonrecoverability Determination |
(182,822.68) |
Certificate Administrator Fee |
1,284.74 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
81.31 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
460.40 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
105.71 |
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
|
Total Interest Collected |
592,919.28 |
Total Fees |
2,747.63 |
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
7,368,464.55 |
Reimbursement for Interest on Advances |
735.82 |
|
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
|
Principal Prepayments |
7,917,087.29 |
Special Servicing Fees (Monthly) |
37,702.74 |
|
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 |
15,285,551.84 |
Total Expenses/Reimbursements |
38,438.56 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
551,733.09 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
15,285,551.84 |
|
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 |
15,837,284.93 |
|
Total Funds Collected |
15,878,471.12 |
Total Funds Distributed |
15,878,471.12 |
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
195,150,767.91 |
195,150,767.91 |
Beginning Certificate Balance |
195,150,767.91 |
|
|
(-) Scheduled Principal Collections |
7,368,464.55 |
7,368,464.55 |
(-) Principal Distributions |
15,285,551.84 |
|
|
(-) Unscheduled Principal Collections |
7,917,087.29 |
7,917,087.29 |
(-) 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 |
179,865,216.07 |
179,865,216.07 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
196,637,785.89 |
196,637,785.89 |
Ending Certificate Balance |
179,865,216.07 |
|
|
Ending Actual Collateral Balance |
181,432,247.96 |
181,432,247.96 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
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 |
4.75% |
|
|
|
|
|
|
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 |
|
|
4,999,999 or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.2499 or less |
2 |
35,854,580.61 |
19.93% |
(4) |
4.8651 |
0.478100 |
|
5,000,000 to 9,999,999 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.2500 to 1.4999 |
1 |
66,666,667.00 |
37.06% |
0 |
4.2000 |
1.360000 |
|
|
10,000,000 to 19,999,999 |
1 |
13,904,502.31 |
7.73% |
(5) |
4.8100 |
(0.330000) |
1.5000 to 1.7499 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
20,000,000 to 24,999,999 |
1 |
21,950,078.30 |
12.20% |
(3) |
4.9000 |
0.990000 |
1.7500 to 1.9999 |
1 |
34,536,707.17 |
19.20% |
(2) |
5.2000 |
1.980000 |
|
|
25,000,000 to 49,999,999 |
2 |
77,343,968.46 |
43.00% |
(3) |
5.1585 |
2.146040 |
2.0000 to 2.2499 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
50,000,000 or greater |
1 |
66,666,667.00 |
37.06% |
0 |
4.2000 |
1.360000 |
2.2500 to 2.7499 |
1 |
42,807,261.29 |
23.80% |
(4) |
5.1250 |
2.280000 |
|
|
Totals |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
2.7500 to 3.9999 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
4.0000 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
||||
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|
|||||||||||||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
|||||||||||||
|
New Jersey |
6 |
109,473,928.29 |
60.86% |
(2) |
4.5617 |
1.719745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
1 |
13,904,502.31 |
7.73% |
(5) |
4.8100 |
(0.330000) |
|
New York |
1 |
21,950,078.30 |
12.20% |
(3) |
4.9000 |
0.990000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
6 |
77,343,968.46 |
43.00% |
(3) |
5.1585 |
2.146040 |
|
Texas |
1 |
13,904,502.31 |
7.73% |
(5) |
4.8100 |
(0.330000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
2 |
88,616,745.30 |
49.27% |
(1) |
4.3734 |
1.268352 |
|
Virginia |
1 |
34,536,707.17 |
19.20% |
(2) |
5.2000 |
1.980000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
9 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
Totals |
9 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
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 |
|
|
3.9999% or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.0000% to 4.2499% |
1 |
66,666,667.00 |
37.06% |
0 |
4.2000 |
1.360000 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.2500% to 4.4999% |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.5000% to 4.7499% |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.7500% to 4.9999% |
2 |
35,854,580.61 |
19.93% |
(4) |
4.8651 |
0.478100 |
49 months or greater |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
|
5.0000% or greater |
2 |
77,343,968.46 |
43.00% |
(3) |
5.1585 |
2.146040 |
Totals |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
|
Totals |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
||||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
60 months or less |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
Interest Only |
1 |
66,666,667.00 |
37.06% |
0 |
4.2000 |
1.360000 |
|
|
61 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
298 months or less |
4 |
113,198,549.07 |
62.94% |
(3) |
5.0656 |
1.617736 |
|
|
Totals |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
299 months to 337 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
338 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
Totals |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 27 |
||||
|
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|
|
12 months or less |
4 |
137,057,954.78 |
76.20% |
(1) |
4.6260 |
1.285525 |
|
|
No outstanding loans in this group |
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
25 months or greater |
1 |
42,807,261.29 |
23.80% |
(4) |
5.1250 |
2.280000 |
|
|
|
|
|
|
|
Totals |
5 |
179,865,216.07 |
100.00% |
(2) |
4.7447 |
1.522206 |
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 12 of 27 |
||||
|
|
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
||||
|
|
|||||||||||||||
|
|
|
|
|
|
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 |
|
|
3 |
10105173 |
RT |
Lawrenceville |
NJ |
Actual/360 |
4.200% |
233,333.33 |
0.00 |
0.00 |
N/A |
05/01/26 |
-- |
66,666,667.00 |
66,666,667.00 |
04/01/26 |
|
4 |
10106162 |
OF |
Mount Laurel |
NJ |
Actual/360 |
5.125% |
0.00 |
0.00 |
0.00 |
N/A |
01/06/26 |
-- |
42,807,261.29 |
42,807,261.29 |
02/06/24 |
|
6 |
10104531 |
OF |
Chantilly |
VA |
Actual/360 |
5.200% |
149,900.61 |
55,741.41 |
0.00 |
N/A |
03/06/26 |
-- |
34,592,448.58 |
34,536,707.17 |
03/06/26 |
|
8 |
10106164 |
RT |
Rochester |
NY |
Actual/360 |
4.900% |
89,804.57 |
42,877.11 |
0.00 |
N/A |
02/06/26 |
-- |
21,992,955.41 |
21,950,078.30 |
05/06/26 |
|
14 |
10103021 |
MF |
Fort Worth |
TX |
Actual/360 |
4.810% |
55,831.17 |
24,272.50 |
0.00 |
N/A |
12/06/25 |
-- |
13,928,774.81 |
13,904,502.31 |
12/06/24 |
|
18 |
10105584 |
OF |
Centennial |
CO |
Actual/360 |
4.530% |
27,285.85 |
7,228,039.16 |
0.00 |
N/A |
05/06/26 |
-- |
7,228,039.16 |
0.00 |
05/06/26 |
|
20 |
10106168 |
MF |
San Antonio |
TX |
Actual/360 |
5.560% |
36,763.75 |
7,934,621.66 |
0.00 |
N/A |
03/06/26 |
-- |
7,934,621.66 |
0.00 |
05/06/26 |
|
Totals |
|
|
|
|
|
|
592,919.28 |
15,285,551.84 |
0.00 |
|
|
|
195,150,767.91 |
179,865,216.07 |
|
|
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 13 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 |
|
|
3 |
13,181,146.04 |
11,803,908.31 |
01/01/25 |
12/31/25 |
-- |
0.00 |
0.00 |
233,055.55 |
233,055.55 |
0.00 |
0.00 |
|
|
|
4 |
7,099,897.69 |
7,778,096.62 |
01/01/23 |
12/31/23 |
08/11/25 |
3,794,596.74 |
0.00 |
(654.59) |
3,692,097.43 |
880,158.39 |
0.00 |
|
|
|
6 |
5,318,857.79 |
4,235,118.55 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
205,113.04 |
410,990.74 |
0.00 |
0.00 |
|
|
|
8 |
3,168,219.50 |
2,828,042.05 |
01/01/25 |
12/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
14 |
411,289.64 |
(176,179.95) |
07/01/24 |
06/30/25 |
06/11/25 |
0.00 |
0.00 |
79,890.68 |
1,360,616.87 |
531,946.44 |
0.00 |
|
|
|
18 |
1,236,594.05 |
1,143,913.23 |
01/01/25 |
12/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
20 |
961,361.60 |
814,430.43 |
01/01/25 |
12/31/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
31,377,366.31 |
28,427,329.24 |
|
|
|
3,794,596.74 |
0.00 |
517,404.68 |
5,696,760.59 |
1,412,104.83 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 14 of 27 |
||||
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
20 |
10106168 |
7,917,087.29 |
Payoff w/ penalty |
0.00 |
0.00 |
|
Totals |
|
7,917,087.29 |
|
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 15 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/15/26 |
0 |
0.00 |
0 |
0.00 |
1 |
42,807,261.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
7,917,087.29 |
4.744742% |
4.729176% |
(2) |
|
04/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
42,807,261.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
3 |
96,290,827.17 |
4.770109% |
4.753213% |
(1) |
|
03/17/26 |
0 |
0.00 |
0 |
0.00 |
1 |
42,807,261.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.874184% |
4.856805% |
0 |
|
02/18/26 |
0 |
0.00 |
0 |
0.00 |
1 |
42,807,261.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.874063% |
4.855801% |
1 |
|
01/16/26 |
0 |
0.00 |
0 |
0.00 |
1 |
42,807,261.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
2 |
8,789,363.02 |
4.889632% |
4.870796% |
2 |
|
12/17/25 |
0 |
0.00 |
0 |
0.00 |
1 |
42,807,261.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
3 |
15,714,386.35 |
4.927777% |
4.909004% |
3 |
|
11/18/25 |
0 |
0.00 |
0 |
0.00 |
2 |
56,854,094.73 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
4 |
44,229,683.50 |
4.924006% |
4.904848% |
4 |
|
10/20/25 |
0 |
0.00 |
0 |
0.00 |
2 |
56,875,926.77 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
5 |
22,556,694.92 |
4.943599% |
4.923893% |
5 |
|
09/17/25 |
0 |
0.00 |
0 |
0.00 |
2 |
56,899,543.87 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
4 |
13,166,738.23 |
4.941515% |
4.921869% |
6 |
|
08/15/25 |
0 |
0.00 |
0 |
0.00 |
2 |
56,921,188.44 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
2 |
15,496,896.53 |
4.943737% |
4.923793% |
7 |
|
07/17/25 |
0 |
0.00 |
0 |
0.00 |
2 |
56,942,743.73 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.938450% |
4.918308% |
7 |
|
06/17/25 |
0 |
0.00 |
0 |
0.00 |
2 |
56,966,094.08 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
3,299,802.99 |
4.938587% |
4.918441% |
8 |
|
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 16 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 |
|
|
3 |
10105173 |
04/01/26 |
0 |
5 |
|
233,055.55 |
233,055.55 |
0.00 |
66,666,667.00 |
05/12/26 |
13 |
|
|
|
|
|
4 |
10106162 |
02/06/24 |
26 |
6 |
|
(654.59) |
3,692,097.43 |
1,214,560.39 |
43,879,296.48 |
04/10/24 |
2 |
|
|
|
|
|
6 |
10104531 |
03/06/26 |
1 |
5 |
|
205,113.04 |
410,990.74 |
1,133.54 |
34,642,967.09 |
04/07/26 |
13 |
|
|
|
|
|
14 |
10103021 |
12/06/24 |
16 |
5 |
|
79,890.68 |
1,360,616.87 |
672,450.75 |
14,293,239.09 |
03/20/25 |
5 |
|
|
|
|
|
Totals |
|
|
|
|
|
517,404.68 |
5,696,760.59 |
1,888,144.68 |
159,482,169.66 |
|
|
|
|
|
|
|
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 17 of 27 |
|||||
|
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
|
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
|
||||||||
|
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
|
||||||||
|
Past Maturity |
|
179,865,216 |
21,950,078 |
157,915,138 |
|
0 |
|
|
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
25 - 36 Months |
|
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 |
|
|
|
|
||||||||
|
May-26 |
179,865,216 |
88,616,745 |
34,536,707 |
0 |
56,711,764 |
0 |
|
|
|
Apr-26 |
195,150,768 |
103,822,283 |
34,592,449 |
0 |
56,736,036 |
0 |
|
|
|
Mar-26 |
291,615,958 |
234,857,603 |
0 |
0 |
56,758,355 |
0 |
|
|
|
Feb-26 |
296,954,342 |
240,168,180 |
0 |
0 |
56,786,162 |
0 |
|
|
|
Jan-26 |
328,070,516 |
271,262,241 |
0 |
0 |
56,808,274 |
0 |
|
|
|
Dec-25 |
380,583,382 |
323,753,086 |
0 |
0 |
56,830,295 |
0 |
|
|
|
Nov-25 |
404,661,568 |
347,807,473 |
0 |
0 |
56,854,095 |
0 |
|
|
|
Oct-25 |
454,508,095 |
397,632,168 |
0 |
0 |
56,875,927 |
0 |
|
|
|
Sep-25 |
477,615,281 |
420,715,737 |
0 |
0 |
56,899,544 |
0 |
|
|
|
Aug-25 |
496,160,621 |
439,239,433 |
0 |
0 |
56,921,188 |
0 |
|
|
|
Jul-25 |
512,228,060 |
455,285,316 |
0 |
0 |
56,942,744 |
0 |
|
|
|
Jun-25 |
512,839,542 |
455,873,448 |
0 |
0 |
56,966,094 |
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 18 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 |
|
3 |
10105173 |
66,666,667.00 |
66,666,667.00 |
168,000,000.00 |
02/11/21 |
11,162,703.31 |
1.36000 |
12/31/25 |
05/01/26 |
I/O |
|
4 |
10106162 |
42,807,261.29 |
43,879,296.48 |
46,300,000.00 |
06/20/25 |
7,237,875.62 |
2.28000 |
12/31/23 |
01/06/26 |
239 |
|
6 |
10104531 |
34,536,707.17 |
34,642,967.09 |
67,000,000.00 |
01/28/16 |
3,664,203.55 |
1.98000 |
09/30/25 |
03/06/26 |
239 |
|
8 |
10106164 |
21,950,078.30 |
21,950,078.30 |
60,000,000.00 |
07/21/15 |
2,602,083.05 |
0.99000 |
12/31/25 |
02/06/26 |
239 |
|
14 |
10103021 |
13,904,502.31 |
14,293,239.09 |
17,600,000.00 |
05/07/25 |
(240,679.95) |
(0.33000) |
06/30/25 |
12/06/25 |
239 |
|
Totals |
|
179,865,216.07 |
181,432,247.96 |
358,900,000.00 |
|
24,426,185.58 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 19 of 27 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
|
|
|
|
||||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
|
|
3 |
10105173 |
RT |
NJ |
05/12/26 |
13 |
|
|
|
|
|
5/12/2026 Loan transferred to SS for maturity default. |
|
|
|
|
|||
|
|
2/9/2026 Per 3Q25 (09/30/25) annualized OSAR, compared to YE24: NCF DSCR is down (11.8%) from [1.52x at YE24 to 1.34x at 3Q25], primarily due to a (4.6%) decrease in EGI, along with a (6.7% ) increase in TOE. EGI is down (4.6%), |
|||||||
|
|
primarily due to a (5.2%) decrease in Base Rent and a (30.0%) decrease in Other Income. TOE is up (6.7%), primarily due to a (36.0%) increase in Utilities and (35.4%) increase in Advertising and Marketing. |
|||||||
|
|
||||||||
|
|
Due to current NCF DSCR being above the threshold for 1F (<75% of UW NCF DSCR [1.335]), Analyst recommends loan be removed from WL for trigger 1F. |
|
|
|||||
|
|
||||||||
|
|
12/26/2025 Surveillance has nothing new to report. |
|
|
|
|
|||
|
4 |
10106162 |
OF |
NJ |
04/10/24 |
2 |
|
|
|
|
|
5/11/2026 The loan transferred to special servicing effective 4/10/2024 due to monetary default. The loan has become more than 60 days delinquent and is currently due for the february debt service payment. The loan is collateralized by five |
|||||||
|
|
office buildings located in the Laurel Corporate Center office park and one office building located at Bishops Gates Corporate Center (Portfolio). As of 12/31/2023, the Portfolio was 85.46% occupied with a NCF DSCR of 2.40x. The Borrower |
|||||||
|
|
indicated to the Master Serv icer that the Portfolio has a number of leases expiring in the near term. They noted that significant capital will be required to re-let the vacant spaces and given the current dislocation in the office market, there is very |
|||||||
|
|
little capital available from traditional financing sources. |
|
|
|
|
|||
|
|
||||||||
|
|
In light of the ongoing Loan defaults, Special Servicer has commenced enforcement action against the Borrower by filing a complaint and a motion for appointment of a receiver in NJ Federal court. The Borrower has agreed to consent to the |
|||||||
|
|
receiver apppointment, in exchange for a 60 day extension request to answer the complaint. The receiver order was enetered into by the judge on 3/25/2025, and Trigild has taken over as court appointed receiver. Receiver iss in the process of |
|||||||
|
|
taking over all operating accounts and reconciling cash collections. |
|
|
|
|
|||
|
6 |
10104531 |
OF |
VA |
04/07/26 |
13 |
|
|
|
|
|
5/11/2026 The collateral consists of Mission Ridge at Westfields, two multi-story office buildings located in Chantilly, Virginia at 15020 and 15030 Conference Center Drive. The property is an eight-tenant secure office building. Cash Sweep |
|||||||
|
|
Event occurred three months prior to maturity on 12/06/2025. Borrower has not delivered a satisfactory commitment to refinance the Loan by the Maturity Date 3/6/2026. Per Borrower, Market uncertainty surrounding GSA leases has affected the |
|||||||
|
|
refinance process and multiple refinance applications have fallen through. Loan transferred to SS effective 4/7/26 due to maturity default. Special Servicer will retain counsel counsel, initiate contact with the Borrower and engage on a PNA. |
|||||||
|
|
||||||||
|
8 |
10106164 |
RT |
NY |
04/07/26 |
13 |
|
|
|
|
|
5/11/2026 Jay Scutti Plaza is a 288,971 SF strip mall located at 300 & 1000 Hylan Drive, Henrietta, NY 14623. It was built in 1987. Loan was previously transferred to SS on 5/22/20 due to the impacts of COVID-19, but was quickly reinstated |
|||||||
|
|
back with the master servicer the following month. Loan matured 2/6/26 and was not paid off. Loan transferred to SS effective 4/7/2026 due to maturity default. Special Servicer will retain counsel counsel, initiate contact with the Borrower and |
|||||||
|
|
engage on a PNA. |
|
|
|
|
|
|
|
|
|
||||||||
|
14 |
10103021 |
MF |
TX |
03/20/25 |
5 |
|
|
|
|
|
5/11/2026 Lofton Place Apartments is a garden-style apartment complex located in Fort Worth, Texas, approximately 10 miles east of downtown Fort Worth. The Property, built in 1984 and renovated in 2015, is comprised of 21 buildings with |
|||||||
|
|
258 individual apartment units. Occupancy as of YE2024 is 50.39%. 2024 DSCR (NOI / NCF) is 0.43x / 0.36x. Argos Capital Partners, the limited partner, has reached out to the master servicer indicating that the Property would benefit from a |
|||||||
|
|
material capital investment and that they would like to discuss making that investment in exchange for approval of a new property manager (currently managed by Cohen-Esrey), approval of a new control party and a loan extension. The loan is |
|||||||
|
|
cash managed and there were insufficient funds in the CMA to make the January 2025 debt service payment, and the Borrower failed to fund the shortfall. As such, the loan is now 60+ days delinquent. For the various reasons stated above, the |
|||||||
|
|
loan officially transferred to special servicing on 3/20/2025 . TLS has engaged counsel and will initiate contact with the Borrower and engage on a PNA. Lender executed a short-term forbearance to allow the Borrower time to sell the property. |
|||||||
|
|
Borrower defaulted upon the agreement when the borrower’s purrchase and sale agreement expired. Receiver was appointed effective 9/12/2025. Asset is under contract and expected to close in 60 days. |
|||||||
|
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 20 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 |
|
10 |
10099956 |
19,014,436.63 |
4.01625% |
19,014,436.63 4.01625% |
9 |
08/27/20 |
07/06/20 |
09/11/20 |
|
|
11 |
10104701 |
20,000,000.00 |
5.35000% |
20,000,000.00 5.35000% |
10 |
10/06/20 |
10/06/20 |
10/06/20 |
|
|
Totals |
|
39,014,436.63 |
|
39,014,436.63 |
|
|
|
|
|
|
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 21 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 |
|
10 |
10099956 11/18/20 |
18,957,271.46 |
0.00 |
19,022,780.03 |
70,214.97 |
19,022,780.03 |
18,952,565.06 |
4,706.40 |
0.00 |
1,595.83 |
3,110.57 |
0.01% |
|
11 |
10104701 06/17/21 |
19,000,000.00 |
23,000,000.00 |
19,122,702.70 |
122,702.70 |
19,122,702.70 |
19,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
13 |
10106166 05/17/21 |
14,862,385.62 |
23,250,000.00 |
403,116.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Cumulative Totals |
52,819,657.08 |
46,250,000.00 |
38,548,599.04 |
192,917.67 |
38,145,482.73 |
37,952,565.06 |
4,706.40 |
0.00 |
1,595.83 |
3,110.57 |
|
|
|
|
||||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 22 of 27 |
|||
|
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
|
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
Pros ID |
Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
Deal |
Deal |
05/15/26 |
0.00 |
(12.85) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
04/17/26 |
0.00 |
(13.72) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
03/17/26 |
0.00 |
(13.18) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
02/18/26 |
0.00 |
(13.21) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
01/16/26 |
0.00 |
(13.28) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
12/17/25 |
0.00 |
(13.16) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
11/18/25 |
0.00 |
(13.73) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
10/20/25 |
0.00 |
(13.13) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
09/17/25 |
0.00 |
(13.64) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
08/15/25 |
0.00 |
(13.57) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
07/17/25 |
0.00 |
(12.99) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
06/17/25 |
0.00 |
(13.48) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
05/16/25 |
0.00 |
(12.90) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
04/17/25 |
0.00 |
(13.39) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
03/17/25 |
0.00 |
(12.81) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
02/18/25 |
0.00 |
(12.77) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
01/17/25 |
0.00 |
(12.73) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
12/17/24 |
0.00 |
(12.69) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
11/18/24 |
0.00 |
(13.18) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
10/18/24 |
0.00 |
(12.61) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
09/17/24 |
0.00 |
(13.09) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
08/16/24 |
0.00 |
(13.04) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
07/17/24 |
0.00 |
(12.48) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
06/17/24 |
0.00 |
(12.96) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
05/17/24 |
0.00 |
(12.40) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
04/17/24 |
0.00 |
(18.28) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
03/15/24 |
0.00 |
(17.49) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
02/16/24 |
0.00 |
(17.44) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
01/18/24 |
0.00 |
(18.11) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
12/15/23 |
0.00 |
(17.32) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 23 of 27 |
||||
|
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
|
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
Pros ID |
Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
Deal |
Deal |
11/17/23 |
0.00 |
(17.99) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
10/17/23 |
0.00 |
(17.21) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
09/15/23 |
0.00 |
(17.87) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
08/17/23 |
0.00 |
(17.81) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
07/17/23 |
0.00 |
(17.04) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
06/16/23 |
0.00 |
(17.69) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
05/17/23 |
0.00 |
(16.93) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
04/17/23 |
0.00 |
(17.58) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
03/17/23 |
0.00 |
(16.82) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
02/17/23 |
0.00 |
(16.76) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
01/18/23 |
0.00 |
(16.71) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
12/16/22 |
0.00 |
(16.65) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
11/18/22 |
0.00 |
(17.29) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
10/17/22 |
0.00 |
(16.54) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
09/16/22 |
0.00 |
(17.18) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
08/17/22 |
0.00 |
(17.12) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
07/15/22 |
0.00 |
(16.38) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
06/17/22 |
0.00 |
(17.00) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
05/17/22 |
0.00 |
(16.27) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
04/18/22 |
0.00 |
(16.89) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
03/17/22 |
0.00 |
(16.16) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
02/17/22 |
0.00 |
(16.11) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
01/18/22 |
0.00 |
(16.06) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
12/17/21 |
0.00 |
(16.01) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
11/18/21 |
0.00 |
(16.62) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
10/18/21 |
0.00 |
(15.90) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
09/17/21 |
0.00 |
(16.51) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
08/17/21 |
0.00 |
(16.45) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
07/16/21 |
0.00 |
(15.74) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
06/17/21 |
0.00 |
(16.40) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 24 of 27 |
||||
|
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
|
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
Pros ID |
Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
Deal |
Deal |
05/17/21 |
0.00 |
(15.75) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
04/16/21 |
0.00 |
(16.36) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
03/17/21 |
0.00 |
(15.66) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
02/18/21 |
0.00 |
(15.60) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
01/15/21 |
0.00 |
(15.55) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
12/17/20 |
0.00 |
(15.50) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
10099956 |
04/17/24 |
0.00 |
0.00 |
3,110.57 |
0.00 |
0.00 |
(1,595.83) |
0.00 |
0.00 |
3,110.57 |
|
|
|
11/18/20 |
0.00 |
0.00 |
4,706.40 |
0.00 |
0.00 |
4,706.40 |
0.00 |
0.00 |
|
|
11 |
10104701 |
06/17/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
13 |
10106166 |
05/25/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Current Period Totals |
|
0.00 |
(12.85) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
|
0.00 |
(1,013.74) |
3,110.57 |
0.00 |
0.00 |
3,110.57 |
0.00 |
0.00 |
3,110.57 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 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) |
|
3 |
0.00 |
0.00 |
13,888.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
4 |
0.00 |
0.00 |
8,918.18 |
0.00 |
0.00 |
0.00 |
0.00 |
182,822.68 |
0.00 |
0.00 |
0.00 |
0.00 |
|
6 |
0.00 |
0.00 |
6,966.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
8 |
0.00 |
0.00 |
4,429.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
14 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
735.82 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
37,702.74 |
0.00 |
0.00 |
0.00 |
0.00 |
182,822.68 |
735.82 |
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 |
221,261.24 |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|||
|
|
Supplemental Notes |
|
|
|
None |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |