EX-99.1 2 wcm21c59_ex991-202412.htm wcm21c59_ex991-202412.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

12/17/24

Wells Fargo Commercial Mortgage Trust 2021-C59

Determination Date:

12/11/24

 

Next Distribution Date:

01/17/25

 

Record Date:

11/29/24

Commercial Mortgage Pass-Through Certificates

 

 

Series 2021-C59

 

           

Table of Contents

 

 

 

Contacts

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

Certificate Factor Detail

3

 

Attention: A.J. Sfarra

 

cmbsnotices@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

30 Hudson Yards, 15th Floor | New York, NY 10001 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Exchangeable Certificate Factor Detail

6

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Additional Information

7

Special Servicer

Argentic Services Company LP

 

 

Bond / Collateral Reconciliation - Cash Flows

8

 

Andrew Hundertmark

(469) 609-2001

ahundertmark@argenticservices.com

Bond / Collateral Reconciliation - Balances

9

 

500 North Central Expressway,Suite 261 | Plano, TX 75074 | United States

 

Current Mortgage Loan and Property Stratification

10-14

Asset Representations

Pentalpha Surveillance LLC

 

 

 

 

Reviewer & Operating

 

 

 

Mortgage Loan Detail (Part 1)

15-17

Advisor

 

 

 

Mortgage Loan Detail (Part 2)

18-20

 

Attention: Transaction Manager

 

notices@pentalphasurveillance.com

Principal Prepayment Detail

21

 

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

 

Historical Detail

22

Certificate Administrator

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

 

 

 

 

Bank, N.A.

 

 

Delinquency Loan Detail

23

 

Corporate Trust Services (CMBS)

cctcmbsbondadmin@computershare.com;

Collateral Stratification and Historical Detail

24

 

 

 

trustadministrationgroup@computershare.com

 

 

 

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

 

Specially Serviced Loan Detail - Part 1

25

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

Specially Serviced Loan Detail - Part 2

26

 

 

 

 

 

 

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

Modified Loan Detail

27

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

Historical Liquidated Loan Detail

28

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

29

 

 

 

 

Interest Shortfall Detail - Collateral Level

30

 

 

 

 

Supplemental Notes

31

 

 

 

 

 

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

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 31

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

    Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

    Original Balance                              Beginning Balance

Distribution

Distribution

    Penalties

     Realized Losses         Total Distribution              Ending Balance

Support¹          Support¹

 

A-1

95003CAA8

0.601000%

21,533,000.00

6,272,129.89

452,742.85

3,141.29

0.00

0.00

455,884.14

5,819,387.04

30.58%

30.00%

A-2

95003CAB6

1.354000%

17,221,000.00

17,221,000.00

0.00

19,431.03

0.00

0.00

19,431.03

17,221,000.00

30.58%

30.00%

A-3

95003CAC4

1.958000%

24,500,000.00

24,500,000.00

0.00

39,975.83

0.00

0.00

39,975.83

24,500,000.00

30.58%

30.00%

A-SB

95003CAD2

2.298000%

25,376,000.00

25,376,000.00

0.00

48,595.04

0.00

0.00

48,595.04

25,376,000.00

30.58%

30.00%

A-4

95003CAE0

2.343000%

154,489,000.00

154,489,000.00

0.00

301,639.77

0.00

0.00

301,639.77

154,489,000.00

30.58%

30.00%

A-5

95003CAJ9

2.626000%

335,118,000.00

335,118,000.00

0.00

733,349.89

0.00

0.00

733,349.89

335,118,000.00

30.58%

30.00%

A-S

95003CAN0

2.883000%

56,791,000.00

56,791,000.00

0.00

136,440.38

0.00

0.00

136,440.38

56,791,000.00

23.57%

23.13%

B

95003CAS9

3.034000%

41,302,000.00

41,302,000.00

0.00

104,425.22

0.00

0.00

104,425.22

41,302,000.00

18.48%

18.13%

C

95003CAW0

3.284000%

39,238,000.00

39,238,000.00

0.00

107,381.33

0.00

0.00

107,381.33

39,238,000.00

13.63%

13.38%

D

95003CBE9

2.500000%

25,814,000.00

25,814,000.00

0.00

53,779.17

0.00

0.00

53,779.17

25,814,000.00

10.45%

10.25%

E

95003CBG4

2.500000%

19,619,000.00

19,619,000.00

0.00

40,872.92

0.00

0.00

40,872.92

19,619,000.00

8.03%

7.88%

F

95003CBJ8

2.625000%

21,684,000.00

21,684,000.00

0.00

47,433.75

0.00

0.00

47,433.75

21,684,000.00

5.35%

5.25%

G-RR

95003CBL3

3.946307%

9,293,000.00

9,293,000.00

0.00

30,560.86

0.00

0.00

30,560.86

9,293,000.00

4.21%

4.13%

H-RR*

95003CBN9

3.946307%

34,075,065.00

34,075,065.00

0.00

110,725.86

0.00

0.00

110,725.86

34,075,065.00

0.00%

0.00%

V

95003CBQ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95003CBS8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

826,053,065.00

810,792,194.89

452,742.85

1,777,752.34

0.00

0.00

2,230,495.19

810,339,452.04

 

 

 

 

X-A

95003CBU3

1.503291%

578,237,000.00

562,976,129.89

0.00

705,264.15

0.00

0.00

705,264.15

562,523,387.04

 

 

X-B

95003CBV1

0.903321%

137,331,000.00

137,331,000.00

0.00

103,378.26

0.00

0.00

103,378.26

137,331,000.00

 

 

X-D

95003CBA7

1.446307%

45,433,000.00

45,433,000.00

0.00

54,758.37

0.00

0.00

54,758.37

45,433,000.00

 

 

X-F

95003CBC3

1.321307%

21,684,000.00

21,684,000.00

0.00

23,876.01

0.00

0.00

23,876.01

21,684,000.00

 

 

Notional SubTotal

 

782,685,000.00

767,424,129.89

0.00

887,276.79

0.00

0.00

887,276.79

766,971,387.04

 

 

 

Deal Distribution Total

 

 

 

452,742.85

2,665,029.13

0.00

0.00

3,117,771.98

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 31

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

    Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95003CAA8

291.27989087

21.02553523

0.14588260

0.00000000

0.00000000

0.00000000

0.00000000

21.17141782

270.25435564

A-2

95003CAB6

1,000.00000000

0.00000000

1.12833343

0.00000000

0.00000000

0.00000000

0.00000000

1.12833343

1,000.00000000

A-3

95003CAC4

1,000.00000000

0.00000000

1.63166653

0.00000000

0.00000000

0.00000000

0.00000000

1.63166653

1,000.00000000

A-SB

95003CAD2

1,000.00000000

0.00000000

1.91500000

0.00000000

0.00000000

0.00000000

0.00000000

1.91500000

1,000.00000000

A-4

95003CAE0

1,000.00000000

0.00000000

1.95249998

0.00000000

0.00000000

0.00000000

0.00000000

1.95249998

1,000.00000000

A-5

95003CAJ9

1,000.00000000

0.00000000

2.18833333

0.00000000

0.00000000

0.00000000

0.00000000

2.18833333

1,000.00000000

A-S

95003CAN0

1,000.00000000

0.00000000

2.40250004

0.00000000

0.00000000

0.00000000

0.00000000

2.40250004

1,000.00000000

B

95003CAS9

1,000.00000000

0.00000000

2.52833325

0.00000000

0.00000000

0.00000000

0.00000000

2.52833325

1,000.00000000

C

95003CAW0

1,000.00000000

0.00000000

2.73666675

0.00000000

0.00000000

0.00000000

0.00000000

2.73666675

1,000.00000000

D

95003CBE9

1,000.00000000

0.00000000

2.08333346

0.00000000

0.00000000

0.00000000

0.00000000

2.08333346

1,000.00000000

E

95003CBG4

1,000.00000000

0.00000000

2.08333350

0.00000000

0.00000000

0.00000000

0.00000000

2.08333350

1,000.00000000

F

95003CBJ8

1,000.00000000

0.00000000

2.18750000

0.00000000

0.00000000

0.00000000

0.00000000

2.18750000

1,000.00000000

G-RR

95003CBL3

1,000.00000000

0.00000000

3.28858926

0.00000000

0.00000000

0.00000000

0.00000000

3.28858926

1,000.00000000

H-RR

95003CBN9

1,000.00000000

0.00000000

3.24946878

0.03912010

0.58537174

0.00000000

0.00000000

3.24946878

1,000.00000000

V

95003CBQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95003CBS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95003CBU3

973.60793220

0.00000000

1.21968008

0.00000000

0.00000000

0.00000000

0.00000000

1.21968008

972.82496111

X-B

95003CBV1

1,000.00000000

0.00000000

0.75276711

0.00000000

0.00000000

0.00000000

0.00000000

0.75276711

1,000.00000000

X-D

95003CBA7

1,000.00000000

0.00000000

1.20525543

0.00000000

0.00000000

0.00000000

0.00000000

1.20525543

1,000.00000000

X-F

95003CBC3

1,000.00000000

0.00000000

1.10108882

0.00000000

0.00000000

0.00000000

0.00000000

1.10108882

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 31

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

11/01/24 - 11/30/24

30

0.00

3,141.29

0.00

3,141.29

0.00

0.00

0.00

3,141.29

0.00

 

A-2

11/01/24 - 11/30/24

30

0.00

19,431.03

0.00

19,431.03

0.00

0.00

0.00

19,431.03

0.00

 

A-3

11/01/24 - 11/30/24

30

0.00

39,975.83

0.00

39,975.83

0.00

0.00

0.00

39,975.83

0.00

 

A-SB

11/01/24 - 11/30/24

30

0.00

48,595.04

0.00

48,595.04

0.00

0.00

0.00

48,595.04

0.00

 

A-4

11/01/24 - 11/30/24

30

0.00

301,639.77

0.00

301,639.77

0.00

0.00

0.00

301,639.77

0.00

 

A-5

11/01/24 - 11/30/24

30

0.00

733,349.89

0.00

733,349.89

0.00

0.00

0.00

733,349.89

0.00

 

X-A

11/01/24 - 11/30/24

30

0.00

705,264.15

0.00

705,264.15

0.00

0.00

0.00

705,264.15

0.00

 

X-B

11/01/24 - 11/30/24

30

0.00

103,378.26

0.00

103,378.26

0.00

0.00

0.00

103,378.26

0.00

 

X-D

11/01/24 - 11/30/24

30

0.00

54,758.37

0.00

54,758.37

0.00

0.00

0.00

54,758.37

0.00

 

X-F

11/01/24 - 11/30/24

30

0.00

23,876.01

0.00

23,876.01

0.00

0.00

0.00

23,876.01

0.00

 

A-S

11/01/24 - 11/30/24

30

0.00

136,440.38

0.00

136,440.38

0.00

0.00

0.00

136,440.38

0.00

 

B

11/01/24 - 11/30/24

30

0.00

104,425.22

0.00

104,425.22

0.00

0.00

0.00

104,425.22

0.00

 

C

11/01/24 - 11/30/24

30

0.00

107,381.33

0.00

107,381.33

0.00

0.00

0.00

107,381.33

0.00

 

D

11/01/24 - 11/30/24

30

0.00

53,779.17

0.00

53,779.17

0.00

0.00

0.00

53,779.17

0.00

 

E

11/01/24 - 11/30/24

30

0.00

40,872.92

0.00

40,872.92

0.00

0.00

0.00

40,872.92

0.00

 

F

11/01/24 - 11/30/24

30

0.00

47,433.75

0.00

47,433.75

0.00

0.00

0.00

47,433.75

0.00

 

G-RR

11/01/24 - 11/30/24

30

0.00

30,560.86

0.00

30,560.86

0.00

0.00

0.00

30,560.86

0.00

 

H-RR

11/01/24 - 11/30/24

30

18,552.55

112,058.88

0.00

112,058.88

1,333.02

0.00

0.00

110,725.86

19,946.58

 

Totals

 

 

18,552.55

2,666,362.15

0.00

2,666,362.15

1,333.02

0.00

0.00

2,665,029.13

19,946.58

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 31

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

   

 

 

 

Class

CUSIP

Rate

Balance

   Beginning Balance                 Principal Distribution                Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

     

 

 

 

A-4-X1

95003CAG5

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-1

95003CBW9

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X2

95003CAH3

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

95003CAF7

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X1

95003CAL4

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X2

95003CAM2

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-1

95003CBX7

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-2

95003CAK6

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

95003CAQ3

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

95003CAR1

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X1

95003CAU4

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X2

95003CAV2

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-1

95003CBY5

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

95003CAP5

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X1

95003CAY6

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X2

95003CAZ3

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-1

95003CBZ2

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-2

95003CAT7

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4 (Exch)

95003CAE0

2.343000%

154,489,000.00

154,489,000.00

0.00

301,639.77

0.00

 

0.00

 

301,639.77

154,489,000.00

C-1

95003CCA6

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-2

95003CAX8

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5 (Exch)

95003CAJ9

2.626000%

335,118,000.00

335,118,000.00

0.00

733,349.89

0.00

 

0.00

 

733,349.89

335,118,000.00

A-S (Exch)

95003CAN0

2.883000%

56,791,000.00

56,791,000.00

0.00

136,440.38

0.00

 

0.00

 

136,440.38

56,791,000.00

B (Exch)

95003CAS9

3.034000%

41,302,000.00

41,302,000.00

0.00

104,425.22

0.00

 

0.00

 

104,425.22

41,302,000.00

C (Exch)

95003CAW0

3.284000%

39,238,000.00

39,238,000.00

0.00

107,381.33

0.00

 

0.00

 

107,381.33

39,238,000.00

Exchangeable Certificates Total

 

3,134,690,000.00

626,938,000.00

0.00

1,383,236.59

0.00

 

0.00

 

1,383,236.59

626,938,000.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 5 of 31

 


 

 

                     

 

 

 

Exchangeable Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

    Prepayment Penalties

      Losses

Total Distribution

      Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-4-1

95003CBW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

95003CAF7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-1

95003CBX7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-2

95003CAK6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

95003CBY5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

95003CAP5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

95003CBZ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

95003CAT7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

95003CCA6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4 (Exch)

95003CAE0

1,000.00000000

0.00000000

1.95249998

0.00000000

0.00000000

0.00000000

0.00000000

1.95249998

1,000.00000000

C-2

95003CAX8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5 (Exch)

95003CAJ9

1,000.00000000

0.00000000

2.18833333

0.00000000

0.00000000

0.00000000

0.00000000

2.18833333

1,000.00000000

A-S (Exch)

95003CAN0

1,000.00000000

0.00000000

2.40250004

0.00000000

0.00000000

0.00000000

0.00000000

2.40250004

1,000.00000000

B (Exch)

95003CAS9

1,000.00000000

0.00000000

2.52833325

0.00000000

0.00000000

0.00000000

0.00000000

2.52833325

1,000.00000000

C (Exch)

95003CAW0

1,000.00000000

0.00000000

2.73666675

0.00000000

0.00000000

0.00000000

0.00000000

2.73666675

1,000.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

A-4-X1

95003CAG5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

95003CAH3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X1

95003CAL4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X2

95003CAM2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

95003CAQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

95003CAR1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

95003CAU4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

95003CAV2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

95003CAY6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

95003CAZ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 6 of 31

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,117,771.98

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 7 of 31

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,677,476.61

Master Servicing Fee

3,276.80

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,804.45

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

337.83

ARD Interest

0.00

Operating Advisor Fee

1,202.67

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

202.70

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,677,476.61

Total Fees

11,114.45

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

452,742.85

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

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)

1,312.58

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

20.44

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

452,742.85

Total Expenses/Reimbursements

1,333.02

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,665,029.13

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

452,742.85

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,117,771.98

Total Funds Collected

3,130,219.46

Total Funds Distributed

3,130,219.45

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 31

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

810,792,195.48

810,792,195.48

Beginning Certificate Balance

810,792,194.89

(-) Scheduled Principal Collections

452,742.85

452,742.85

(-) Principal Distributions

452,742.85

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

810,339,452.63

810,339,452.63

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

810,792,195.52

810,792,195.52

Ending Certificate Balance

810,339,452.04

Ending Actual Collateral Balance

810,353,327.79

810,353,327.79

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.59)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.59)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.95%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 31

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

 

2,000,000 or less

1

1,200,000.00

0.15%

75

4.5100

2.060000

1.30 or less

5

87,170,209.23

10.76%

63

4.3202

1.018311

2,000,001 to 3,000,000

7

17,037,589.11

2.10%

69

4.2432

2.349576

1.31 to 1.40

4

71,637,026.06

8.84%

76

4.6693

1.374749

3,000,001 to 4,000,000

4

14,158,510.12

1.75%

76

4.6931

2.013468

1.41 to 1.50

3

38,517,362.34

4.75%

74

4.5784

1.453935

4,000,001 to 5,000,000

4

18,772,909.43

2.32%

75

4.2382

1.841725

1.51 to 1.60

1

8,740,432.37

1.08%

76

3.9580

1.530000

5,000,001 to 6,000,000

5

27,257,856.75

3.36%

76

4.2471

2.175647

1.61 to 1.70

2

13,010,404.23

1.61%

76

4.3859

1.660400

6,000,001 to 7,000,000

7

46,867,817.49

5.78%

75

4.0980

2.593989

1.71 to 1.80

4

29,090,328.57

3.59%

74

4.1157

1.766335

7,000,001 to 8,000,000

5

37,390,404.23

4.61%

76

4.2149

2.663613

1.81 to 1.90

3

17,907,000.00

2.21%

72

4.2596

1.850538

8,000,001 to 9,000,000

3

25,753,392.78

3.18%

75

4.0588

1.910687

1.91 to 2.00

8

74,041,227.81

9.14%

73

4.2073

1.980440

9,000,001 to 10,000,000

1

9,061,779.82

1.12%

76

3.6700

1.770000

2.01 to 2.50

13

127,635,637.96

15.75%

68

3.9827

2.214717

10,000,001 to 15,000,000

9

107,416,530.90

13.26%

73

4.2237

1.686707

2.51 to 4.00

17

239,762,422.89

29.59%

75

3.7578

2.888383

15,000,001 to 20,000,000

4

66,929,324.37

8.26%

59

4.2457

2.177196

4.01 or greater

3

92,450,000.00

11.41%

70

2.9831

5.607826

20,000,001 to 30,000,000

8

196,615,936.46

24.26%

71

4.1230

1.988227

Totals

64

810,339,452.63

100.00%

72

3.9626

2.493480

30,000,001 to 50,000,000

4

163,600,000.00

20.19%

73

3.5108

3.781577

 

 

 

 

 

 

 

 

50,000,001 or greater

1

67,900,000.00

8.38%

76

3.2680

3.170000

 

 

 

 

 

 

 

 

Totals

64

810,339,452.63

100.00%

72

3.9626

2.493480

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 31

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

Texas

1

5,800,000.00

0.72%

76

4.0000

3.150000

Arizona

3

37,325,000.00

4.61%

76

4.2950

2.667636

Virginia

4

39,054,153.92

4.82%

75

4.4349

1.429192

Arkansas

1

8,753,436.99

1.08%

72

3.7175

2.570000

Washington

1

48,400,000.00

5.97%

74

2.4050

5.520000

California

8

129,488,779.82

15.98%

68

3.7830

2.319312

West Virginia

2

21,618,520.89

2.67%

76

4.0097

2.593952

Florida

6

36,157,157.20

4.46%

46

4.7306

1.550995

Totals

99

810,339,452.63

100.00%

72

3.9626

2.493480

Georgia

5

23,232,041.77

2.87%

69

4.2668

2.319181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Illinois

10

30,123,752.90

3.72%

76

4.4296

1.671311

 

 

 

 

 

 

 

Indiana

5

19,808,139.03

2.44%

75

4.3239

1.883644

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Iowa

2

14,562,343.15

1.80%

73

3.8312

2.393758

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Kansas

2

7,660,439.48

0.95%

74

4.2453

2.068524

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

Kentucky

1

1,071,915.86

0.13%

72

4.3700

1.750000

Industrial

18

125,592,474.64

15.50%

75

4.2128

2.025125

Louisiana

4

26,450,400.64

3.26%

74

4.6129

0.860931

Lodging

8

55,549,344.02

6.86%

67

3.9918

4.691862

Maryland

3

33,834,014.45

4.18%

75

4.1160

1.842370

Mixed Use

5

41,892,459.49

5.17%

74

4.2801

1.263384

Michigan

16

81,357,511.23

10.04%

75

3.7707

2.240702

Mobile Home Park

4

15,944,465.61

1.97%

73

3.9517

2.540678

Missouri

1

2,350,000.00

0.29%

75

5.0000

1.630000

Multi-Family

17

105,325,285.88

13.00%

75

4.1112

2.319436

Nevada

2

36,500,000.00

4.50%

63

3.5580

5.910000

Office

11

285,284,833.05

35.21%

69

3.5863

2.681568

New Jersey

1

7,000,000.00

0.86%

75

3.8100

2.670000

Other

1

6,500,000.00

0.80%

74

4.7200

2.630000

New Mexico

1

5,800,000.00

0.72%

75

4.0980

1.980000

Retail

25

132,416,298.29

16.34%

74

4.2549

2.162566

New York

7

68,600,000.00

8.47%

76

4.6189

1.734074

Self Storage

9

31,456,890.30

3.88%

75

4.0797

2.725696

North Carolina

3

8,425,492.85

1.04%

75

4.8581

1.619416

Totals

99

810,339,452.63

100.00%

72

3.9626

2.493480

Ohio

2

3,574,386.39

0.44%

74

4.4062

2.189936

 

 

 

 

 

 

 

Pennsylvania

4

88,491,601.91

10.92%

76

3.5018

2.801999

 

 

 

 

 

 

 

Puerto Rico

1

7,660,000.00

0.95%

76

4.4100

2.010000

 

 

 

 

 

 

 

South Carolina

1

3,762,962.79

0.46%

76

4.5900

2.660000

 

 

 

 

 

 

 

Tennessee

1

3,100,000.00

0.38%

75

4.0980

1.960000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 31

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

 

3.250% or less

1

48,400,000.00

5.97%

74

2.4050

5.520000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.251% to 3.500%

3

88,175,000.00

10.88%

76

3.2884

3.149555

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.501% to 3.750%

7

143,550,997.12

17.71%

72

3.5904

2.961700

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.751% to 4.000%

13

136,945,993.02

16.90%

75

3.9057

2.636090

37 months to 48 months

58

745,295,835.87

91.97%

73

3.9808

2.346950

 

4.001% to 4.250%

10

107,749,186.38

13.30%

67

4.0871

1.933384

49 months or greater

5

54,666,215.59

6.75%

63

3.7476

4.643739

 

4.251% to 4.500%

17

114,985,306.59

14.19%

74

4.4034

1.990971

Totals

64

810,339,452.63

100.00%

72

3.9626

2.493480

 

4.501% to 4.750%

6

73,189,014.98

9.03%

75

4.6523

1.587834

 

 

 

 

 

 

 

 

4.751% to 5.000%

4

69,439,973.19

8.57%

61

4.8402

1.365830

 

 

 

 

 

 

 

 

5.001% to 5.500%

1

13,529,087.33

1.67%

76

5.1000

1.390000

 

 

 

 

 

 

 

 

5.501% or greater

1

3,997,492.85

0.49%

76

5.7000

1.220000

 

 

 

 

 

 

 

 

Totals

64

810,339,452.63

100.00%

72

3.9626

2.493480

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 31

 


 

 

                             

 

 

 

 

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

1

10,377,401.17

1.28%

76

3.7890

NAP

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

 

57 months or less

2

41,639,973.19

5.14%

29

4.4288

1.677263

Interest Only

28

489,002,500.00

60.35%

73

3.7387

2.960388

58 months to 83 months

61

758,322,078.27

93.58%

74

3.9394

2.549294

298 months or less

3

15,319,566.38

1.89%

76

4.2868

1.709107

 

84 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months to 344 months

32

295,639,985.08

36.48%

70

4.3221

1.790040

 

Totals

64

810,339,452.63

100.00%

72

3.9626

2.493480

345 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

64

810,339,452.63

100.00%

72

3.9626

2.493480

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 31

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

10,377,401.17

1.28%

76

3.7890

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

2

19,996,904.82

2.47%

75

4.6528

1.577596

 

 

 

 

 

 

12 months or less

59

701,765,146.64

86.60%

71

4.0096

2.475447

 

 

 

 

 

 

13 months to 24 months

2

78,200,000.00

9.65%

76

3.3868

2.996138

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

64

810,339,452.63

100.00%

72

3.9626

2.493480

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 14 of 31

 


 

 

                               

 

 

 

 

 

 

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

1

310957093

OF

Philadelphia

PA

Actual/360

3.268%

184,914.33

0.00

0.00

N/A

04/11/31

--

67,900,000.00

67,900,000.00

12/11/24

2

301741523

OF

Seattle

WA

Actual/360

2.405%

97,001.67

0.00

0.00

N/A

02/06/31

--

48,400,000.00

48,400,000.00

12/06/24

3

301741530

IN

West Nyack

NY

Actual/360

4.775%

163,145.83

0.00

0.00

N/A

04/06/31

--

41,000,000.00

41,000,000.00

12/06/24

4

883101134

OF

Novi

MI

Actual/360

3.510%

110,272.50

0.00

0.00

N/A

04/06/31

--

37,700,000.00

37,700,000.00

12/06/24

5

324750005

LO

Las Vegas

NV

Actual/360

3.558%

108,222.50

0.00

0.00

03/05/30

03/05/32

--

36,500,000.00

36,500,000.00

12/05/24

6

307331234

MF

Torrance

CA

Actual/360

3.890%

97,250.00

0.00

0.00

N/A

04/06/31

--

30,000,000.00

30,000,000.00

12/06/24

7

324750007

IN

Various

Various

Actual/360

3.717%

65,959.40

40,133.47

0.00

N/A

12/06/30

--

21,291,533.28

21,251,399.81

12/05/24

8

310957179

OF

Phoenix

AZ

Actual/360

4.474%

102,529.17

0.00

0.00

N/A

04/11/31

--

27,500,000.00

27,500,000.00

12/11/24

9

310956382

OF

San Francisco

CA

Actual/360

3.584%

81,147.73

0.00

0.00

N/A

03/11/31

--

27,170,000.00

27,170,000.00

12/11/24

10

301741524

Various       Metairie

LA

Actual/360

4.635%

92,718.42

38,539.81

0.00

N/A

03/06/31

--

24,004,768.55

23,966,228.74

12/06/24

11

301741532

OF

San Diego

CA

Actual/360

4.045%

82,585.42

0.00

0.00

N/A

04/06/28

--

24,500,000.00

24,500,000.00

12/06/24

12

300572157

RT

Burke

VA

Actual/360

4.720%

85,577.91

28,787.02

0.00

N/A

02/06/31

--

21,757,094.93

21,728,307.91

12/06/24

13

300572173

RT

Charleston

WV

Actual/360

3.990%

68,162.50

0.00

0.00

N/A

04/06/31

--

20,500,000.00

20,500,000.00

12/06/24

14

324750014

OF

Jacksonville

FL

Actual/360

4.978%

71,204.05

26,247.37

0.00

N/A

02/06/26

--

17,166,220.56

17,139,973.19

12/06/24

15

324750015

MF

San Pedro

CA

Actual/360

3.350%

50,250.00

0.00

0.00

N/A

02/06/31

--

18,000,000.00

18,000,000.00

12/06/24

16

301741526

IN

Halethorpe

MD

Actual/360

4.150%

57,883.85

0.00

0.00

N/A

03/06/31

--

16,737,500.00

16,737,500.00

12/06/24

17

301741535

LO

Various

Various

Actual/360

4.590%

57,666.13

24,261.38

0.00

N/A

04/06/31

--

15,076,112.56

15,051,851.18

12/06/24

18

324750018

MU

Bethesda

MD

Actual/360

4.030%

50,116.61

26,546.83

0.00

N/A

02/06/31

--

14,923,061.28

14,896,514.45

12/06/24

19

307331230

OF

Herndon

VA

Actual/360

4.020%

48,603.52

25,574.68

0.00

N/A

04/06/31

--

14,508,513.41

14,482,938.73

12/06/24

20

300572176

MF

Macomb

IL

Actual/360

5.100%

57,583.87

20,057.95

0.00

N/A

04/06/31

--

13,549,145.28

13,529,087.33

12/06/24

21

300572141

RT

Bensalem

PA

Actual/360

4.450%

43,390.36

19,574.49

0.00

N/A

01/06/31

--

11,700,772.17

11,681,197.68

12/06/24

22

301741494

RT

Athens

GA

Actual/360

3.900%

34,987.02

22,084.83

0.00

N/A

02/06/30

--

10,765,238.22

10,743,153.39

12/06/24

23

300572172

MH

Chico

CA

Actual/360

3.790%

35,373.33

0.00

0.00

N/A

03/06/31

--

11,200,000.00

11,200,000.00

12/06/24

24

300572137

RT

Various

Various

Actual/360

4.370%

37,776.10

17,661.73

0.00

N/A

12/06/30

--

10,373,301.05

10,355,639.32

12/06/24

25

310956915

OF

Ontario

CA

Actual/360

3.789%

32,817.30

16,042.49

0.00

N/A

04/11/31

--

10,393,443.66

10,377,401.17

12/11/24

26

300572164

MU

Brooklyn

NY

Actual/360

4.170%

35,792.50

0.00

0.00

N/A

02/06/31

--

10,300,000.00

10,300,000.00

12/06/24

27

324750027

RT

Various

Various

Actual/360

4.098%

34,928.62

0.00

0.00

N/A

03/06/31

--

10,228,000.00

10,228,000.00

12/06/24

28

300572179

IN

Valencia

CA

Actual/360

3.670%

27,784.88

23,193.83

0.00

N/A

04/06/31

--

9,084,973.65

9,061,779.82

12/06/24

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 31

 


 

 

                               

 

 

 

 

 

 

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

29

324750029

IN

Dearborn

MI

Actual/360

3.924%

28,080.02

15,440.05

0.00

N/A

03/06/31

--

8,587,160.80

8,571,720.75

12/06/24

30

307331218

IN

Detroit

MI

Actual/360

4.300%

30,299.68

14,486.19

0.00

N/A

01/06/31

--

8,455,725.85

8,441,239.66

12/06/24

31

883101130

MF

Chicago

IL

Actual/360

3.958%

28,874.62

13,875.12

0.00

N/A

04/06/31

--

8,754,307.49

8,740,432.37

11/06/24

32

301741536

OF

Philadelphia

PA

Actual/360

3.990%

26,346.09

13,231.54

0.00

N/A

04/06/31

--

7,923,635.77

7,910,404.23

12/06/24

33

307331229

RT

Bayamón

PR

Actual/360

4.410%

28,150.50

0.00

0.00

N/A

04/06/31

--

7,660,000.00

7,660,000.00

12/06/24

34

301741537

RT

Sedona

AZ

Actual/360

3.910%

24,600.42

0.00

0.00

N/A

05/06/31

--

7,550,000.00

7,550,000.00

12/06/24

35

300572178

SS

Various

Various

Actual/360

4.440%

26,825.00

0.00

0.00

N/A

04/06/31

--

7,250,000.00

7,250,000.00

12/06/24

36

324750036

RT

Fort Wayne

IN

Actual/360

4.351%

25,453.35

0.00

0.00

N/A

03/06/31

--

7,020,000.00

7,020,000.00

12/06/24

37

301741525

IN

Mahwah

NJ

Actual/360

3.810%

22,225.00

0.00

0.00

N/A

03/06/31

--

7,000,000.00

7,000,000.00

12/06/24

38

310957380

SS

Oak Park

MI

Actual/360

3.807%

22,207.50

0.00

0.00

N/A

04/11/31

--

7,000,000.00

7,000,000.00

12/11/24

39

310957378

SS

Farmington Hills

MI

Actual/360

3.807%

22,207.50

0.00

0.00

N/A

04/11/31

--

7,000,000.00

7,000,000.00

12/11/24

40

324750040

MF

San Francisco

CA

Actual/360

4.158%

23,217.18

0.00

0.00

N/A

04/06/31

--

6,700,000.00

6,700,000.00

12/06/24

41

300572163

98

New York

NY

Actual/360

4.720%

25,566.67

0.00

0.00

N/A

02/06/31

--

6,500,000.00

6,500,000.00

12/06/24

42

300572169

MF

Largo

FL

Actual/360

4.760%

24,593.33

0.00

0.00

N/A

03/06/31

--

6,200,000.00

6,200,000.00

12/06/24

43

883101129

SS

Fort Myers

FL

Actual/360

4.397%

21,435.38

0.00

0.00

N/A

04/06/31

--

5,850,000.00

5,850,000.00

12/06/24

44

301741533

RT

Katy

TX

Actual/360

4.000%

19,333.33

0.00

0.00

N/A

04/06/31

--

5,800,000.00

5,800,000.00

12/06/24

45

301741531

MF

Marion

IN

Actual/360

4.270%

18,206.30

8,668.27

0.00

N/A

04/06/31

--

5,116,525.02

5,107,856.75

12/06/24

46

324750046

RT

Burbank

IL

Actual/360

3.618%

16,279.20

0.00

0.00

03/06/31

01/06/38

--

5,400,000.00

5,400,000.00

12/06/24

47

324750047

MF

Indianapolis

IN

Actual/360

3.964%

16,315.69

8,877.45

0.00

N/A

02/06/31

--

4,939,159.73

4,930,282.28

12/06/24

48

300572166

RT

Various

Various

Actual/360

5.000%

21,250.00

0.00

0.00

N/A

03/06/31

--

5,100,000.00

5,100,000.00

12/06/24

49

300572170

MF

Kansas City

KS

Actual/360

4.570%

18,090.86

7,707.22

0.00

N/A

03/06/31

--

4,750,334.37

4,742,627.15

12/06/24

50

300572175

MF

New Rochelle

NY

Actual/360

4.320%

17,100.00

0.00

0.00

N/A

04/06/31

--

4,750,000.00

4,750,000.00

12/06/24

51

324750051

RT

Coralville

IA

Actual/360

4.098%

14,855.25

0.00

0.00

N/A

03/06/31

--

4,350,000.00

4,350,000.00

12/06/24

52

300572181

LO

Nags Head

NC

Actual/360

5.700%

19,025.60

7,896.20

0.00

N/A

04/06/31

--

4,005,389.05

3,997,492.85

12/06/24

53

324750053

IN

Astoria

NY

Actual/360

4.457%

14,300.50

0.00

0.00

N/A

04/06/31

--

3,850,000.00

3,850,000.00

12/06/24

54

883101132

IN

Holland

MI

Actual/360

4.297%

11,517.55

5,425.76

0.00

N/A

04/06/31

--

3,216,443.03

3,211,017.27

12/06/24

55

324750055

RT

Germantown

TN

Actual/360

4.098%

10,586.50

0.00

0.00

N/A

03/06/31

--

3,100,000.00

3,100,000.00

12/06/24

56

324750056

OF

Lakeport

CA

Actual/360

4.482%

10,670.90

0.00

0.00

N/A

01/06/30

--

2,857,000.00

2,857,000.00

12/06/24

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 16 of 31

 


 

 

                               

 

 

 

 

 

 

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

57

300572183

MH

Various

LA

Actual/360

4.400%

9,124.75

4,395.79

0.00

N/A

04/11/30

--

2,488,567.69

2,484,171.90

12/11/24

58

883101133

MF

Miami Beach

FL

Actual/360

4.380%

9,581.25

0.00

0.00

N/A

04/06/31

--

2,625,000.00

2,625,000.00

12/06/24

59

307331228

MU

Lake Zurich

IL

Actual/360

4.200%

8,604.63

4,232.07

0.00

N/A

03/06/31

--

2,458,465.27

2,454,233.20

12/06/24

60

307331220

MH

Bartow

FL

Actual/360

4.260%

8,040.28

4,574.76

0.00

N/A

02/06/31

--

2,264,868.47

2,260,293.71

12/06/24

61

324750061

SS

Phoenix

AZ

Actual/360

3.409%

6,463.28

0.00

0.00

N/A

01/06/31

--

2,275,000.00

2,275,000.00

12/06/24

62

300572182

SS

Dunedin

FL

Actual/360

4.500%

7,818.38

3,012.02

0.00

N/A

04/11/30

--

2,084,902.32

2,081,890.30

12/11/24

63

307331227

RT

Port Wentworth

GA

Actual/360

4.510%

4,510.00

0.00

0.00

N/A

03/06/31

--

1,200,000.00

1,200,000.00

12/06/24

7A

324750107

 

 

 

Actual/360

3.717%

20,074.60

12,214.53

0.00

N/A

12/06/30

--

6,480,032.02

6,467,817.49

12/06/24

Totals

 

 

 

 

 

 

2,677,476.61

452,742.85

0.00

 

 

 

810,792,195.48

810,339,452.63

 

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 17 of 31

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

     Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

  Date

  Date

   Date

Reduction Amount

        ASER

     Advances

Advances

Advances

from Principal

Defease Status

 

1

7,683,634.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

6,308,957.92

4,931,167.37

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

3,073,340.73

1,391,199.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,377,419.54

2,567,870.66

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

675,005,088.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

5,327,159.87

4,254,814.57

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

13,789,384.00

14,511,151.64

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,389,105.88

2,029,064.36

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

1,551,644.21

1,024,342.59

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,043,484.30

551,286.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,244,961.08

1,770,609.47

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

1,848,950.07

984,547.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

695.80

0.00

 

 

13

2,498,135.06

1,890,559.79

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,181,115.01

820,554.63

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,962,589.68

2,455,113.82

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,931,585.91

1,275,248.92

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

3,384,279.79

2,970,734.20

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

3,077,678.78

903,822.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

3,159,195.00

1,999,929.25

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,306,764.76

875,823.50

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,393,616.00

735,541.86

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

931,719.07

563,355.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,249,980.00

624,990.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

26

842,002.81

405,064.41

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

847,226.00

635,419.50

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,059,175.25

834,020.39

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 31

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

   Most Recent          Most Recent             Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

   Reduction

Appraisal

    Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

    Date

Reduction Amount

     ASER

    Advances

Advances

Advances

from Principal

Defease Status

 

29

1,268,954.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,112,798.00

566,482.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

800,640.88

618,513.82

01/01/24

09/30/24

--

0.00

0.00

42,713.26

42,713.26

0.00

0.00

 

 

32

1,118,041.71

441,502.81

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

692,580.00

346,290.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,325,474.95

1,170,182.92

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

876,822.87

653,111.18

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

635,020.19

578,600.47

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

662,967.69

585,081.98

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

677,158.96

544,497.77

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

785,789.00

639,991.75

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

709,472.68

570,698.96

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

825,000.00

615,594.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

4,366.84

0.00

 

 

42

713,391.12

569,442.39

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

647,125.37

424,047.68

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

779,130.50

576,555.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

461,047.95

248,204.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

470,062.76

351,910.07

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

440,063.78

290,917.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

8,283.20

0.00

 

 

48

423,324.00

211,661.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

434,920.88

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

370,574.19

293,952.19

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

357,600.76

268,200.57

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

633,107.92

463,111.99

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

357,874.95

261,086.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

410,511.69

210,339.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

253,960.00

190,470.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

386,020.06

191,343.20

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 31

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

    Most Recent             Most Recent       Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

   NOI Start

   NOI End

  Reduction

Appraisal

    Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

  Date

Date

     Date

Reduction Amount

   ASER

Advances

Advances

Advances

from Principal

Defease Status

 

57

368,378.53

311,440.03

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

146,219.37

81,513.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

383,922.85

283,750.88

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

283,042.63

268,587.08

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

313,152.37

237,363.19

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

342,873.47

245,962.07

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

114,636.00

57,318.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

771,614,934.56

64,808,876.50

 

 

 

0.00

0.00

42,713.26

42,713.26

13,345.84

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 20 of 31

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 21 of 31

 


 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

       Balance

#

       Balance

#

    Balance

#

      Balance

#

       Balance

#

  Balance

 

#

       Amount

#

  Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.962581%

3.940844%

72

11/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.962756%

3.946307%

73

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.962915%

3.946465%

74

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.963088%

3.946639%

75

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.963245%

3.946795%

76

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.963401%

3.946951%

77

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.963572%

3.947122%

78

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.963726%

3.947277%

79

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.963895%

3.947446%

80

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.964051%

3.947602%

81

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.964238%

3.947788%

82

01/18/24

0

0.00

0

0.00

0

0.00

1

24,366,922.61

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.964369%

3.940445%

83

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 22 of 31

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

31

883101130

11/06/24

0

B

 

42,713.26

42,713.26

0.00

8,754,307.49

 

 

 

 

 

 

Totals

 

 

 

 

 

42,713.26

42,713.26

0.00

8,754,307.49

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 23 of 31

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

         Total

    Performing

Non-Performing

        REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

17,139,973

17,139,973

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

24,500,000

24,500,000

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

768,699,479

768,699,479

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

        30-59 Days

     60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Dec-24

810,339,453

810,339,453

0

0

0

 

0

 

Nov-24

810,792,195

810,792,195

0

0

0

 

0

 

Oct-24

811,211,510

811,211,510

0

0

0

 

0

 

Sep-24

811,661,159

811,661,159

0

0

0

 

0

 

Aug-24

812,077,288

812,077,288

0

0

0

 

0

 

Jul-24

812,491,893

812,491,893

0

0

0

 

0

 

Jun-24

812,937,000

812,937,000

0

0

0

 

0

 

May-24

813,348,454

813,348,454

0

0

0

 

0

 

Apr-24

813,790,523

813,790,523

0

0

0

 

0

 

Mar-24

814,184,296

814,184,296

0

0

0

 

0

 

Feb-24

814,638,862

814,638,862

0

0

0

 

0

 

Jan-24

815,004,664

815,004,664

0

0

0

 

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 24 of 31

 

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

    Actual Balance

     Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

14

324750014

17,139,973.19

17,139,973.18

28,400,000.00

12/09/20

725,244.44

0.83000

09/30/24

02/06/26

313

Totals

 

17,139,973.19

17,139,973.18

28,400,000.00

 

725,244.44

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 31

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

14

324750014

OF

FL

12/11/24

0

 

 

 

 

Special Servicer comments are not available for this cycle.

 

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 26 of 31

 


 

 

                 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

Modification

Modification

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

Pros ID

Loan Number

 

 

 

Code¹

Date

Date

Date

 

 

 

 

No modified loans this period

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 27 of 31

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

       Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹        Number             Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 31

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

       Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID       Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 29 of 31

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

   Work Out

      ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

10

0.00

0.00

0.00

0.00

1,312.58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

1,312.58

0.00

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

1,312.58

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 30 of 31

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 31 of 31