EX-99.1 2 msb13c09_ex991-202306.htm msb13c09_ex991-202306.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/16/23

Morgan Stanley Bank of America Merrill Lynch Trust 2013-C9

Determination Date:

06/12/23

 

Next Distribution Date:

07/17/23

 

Record Date:

05/31/23

Morgan Stanley Bank of America Merrill Lynch Trust

 

 

Series 2013-C9

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

4

 

1585 Broadway | New York, NY 10036 | United States

 

 

 

 

Master Servicer

Midland Loan Services

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

 

Additional Information

6

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Cash Flows

7

Special Servicer

LNR Partners,LLC

 

 

Bond / Collateral Reconciliation - Balances

8

 

Job Warshaw

 

jwarshaw@lnrpartners.com

Current Mortgage Loan and Property Stratification

9-13

 

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

 

Mortgage Loan Detail (Part 1)

14

Senior Trust Advisor

Trimont Real Estate Advisors, LLC

 

 

Mortgage Loan Detail (Part 2)

15

 

Trust Advisor

 

Trustadvisor@trimontrea.com

Principal Prepayment Detail

16

 

3500 Lenox Road, Suite G1 | Atlanta, GA 30326 | United States

 

 

Historical Detail

17

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Delinquency Loan Detail

18

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Collateral Stratification and Historical Detail

19

 

 

 

trustadministrationgroup@computershare.com

 

 

 

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

 

 

Specially Serviced Loan Detail - Part 1

20

 

 

 

 

Specially Serviced Loan Detail - Part 2

21

 

 

 

 

Modified Loan Detail

22

 

 

 

 

Historical Liquidated Loan Detail

23

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

24

 

 

 

 

Interest Shortfall Detail - Collateral Level

25

 

 

 

 

Supplemental Notes

26

 

 

 

 

 

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

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 26

 


 

 

                         

 

 

 

 

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

61762DAS0

0.825000%

73,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61762DAT8

1.970000%

188,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-AB

61762DAU5

2.657000%

90,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

61762DAV3

2.834000%

125,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FL

61762DAA9

5.833000%

75,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FX

61762DAC5

3.067000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

61762DAW1

3.102000%

342,834,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-S

61762DAY7

3.456000%

102,152,000.00

40,595,159.35

20,567,284.61

116,914.06

0.00

0.00

20,684,198.67

20,027,874.74

92.93%

22.00%

B

61762DAZ4

3.708000%

81,403,000.00

81,403,000.00

0.00

251,535.27

0.00

0.00

251,535.27

81,403,000.00

64.17%

15.63%

C

61762DBB6

3.934730%

38,307,000.00

38,307,000.00

0.00

60,386.61

0.00

0.00

60,386.61

38,307,000.00

50.64%

12.63%

D

61762DAG6

4.022730%

60,653,000.00

60,653,000.00

0.00

0.00

0.00

0.00

0.00

60,653,000.00

29.22%

7.88%

E

61762DAJ0

4.022730%

14,365,000.00

14,365,000.00

0.00

0.00

0.00

0.00

0.00

14,365,000.00

24.15%

6.75%

F

61762DBC4

4.022730%

12,769,000.00

12,769,000.00

0.00

0.00

0.00

0.00

0.00

12,769,000.00

19.64%

5.75%

G

61762DAL5

4.022730%

15,962,000.00

15,962,000.00

0.00

0.00

0.00

0.00

0.00

15,962,000.00

14.00%

4.50%

H

61762DAN1

4.022730%

20,749,000.00

20,749,000.00

0.00

0.00

0.00

0.00

0.00

20,749,000.00

6.67%

2.88%

J

61762DBE0

4.022730%

36,711,883.00

18,888,588.83

0.00

0.00

0.00

0.00

0.00

18,888,588.83

0.00%

0.00%

R

61762DAQ4

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,276,905,884.01

303,691,748.18

20,567,284.61

428,835.94

0.00

0.00

20,996,120.55

283,124,463.57

 

 

 

 

X-A

61762DAX9

0.566730%

995,986,000.00

40,595,159.35

0.00

19,172.09

0.00

0.00

19,172.09

20,027,874.74

 

 

X-B

61762DAE1

0.242177%

119,710,000.00

119,710,000.00

0.00

24,159.17

0.00

0.00

24,159.17

119,710,000.00

 

 

Notional SubTotal

 

1,115,696,000.00

160,305,159.35

0.00

43,331.26

0.00

0.00

43,331.26

139,737,874.74

 

 

 

Deal Distribution Total

 

 

 

20,567,284.61

472,167.20

0.00

0.00

21,039,451.81

 

 

 

 

*

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 26

 


 

 

                     

 

 

 

 

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

61762DAS0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61762DAT8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-AB

61762DAU5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

61762DAV3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FL

61762DAA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FX

61762DAC5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

61762DAW1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S

61762DAY7

397.39955507

201.34000910

1.14451073

0.00000000

0.00000000

0.00000000

0.00000000

202.48451983

196.05954597

B

61762DAZ4

1,000.00000000

0.00000000

3.09000000

0.00000000

0.00000000

0.00000000

0.00000000

3.09000000

1,000.00000000

C

61762DBB6

1,000.00000000

0.00000000

1.57638578

1.70255619

2.99297309

0.00000000

0.00000000

1.57638578

1,000.00000000

D

61762DAG6

1,000.00000000

0.00000000

0.00000000

3.35227524

9.55109953

0.00000000

0.00000000

0.00000000

1,000.00000000

E

61762DAJ0

1,000.00000000

0.00000000

0.00000000

3.35227497

10.06865298

0.00000000

0.00000000

0.00000000

1,000.00000000

F

61762DBC4

1,000.00000000

0.00000000

0.00000000

3.35227504

10.06865299

0.00000000

0.00000000

0.00000000

1,000.00000000

G

61762DAL5

1,000.00000000

0.00000000

0.00000000

3.35227540

10.06865305

0.00000000

0.00000000

0.00000000

1,000.00000000

H

61762DAN1

1,000.00000000

0.00000000

0.00000000

3.35227529

10.06865295

0.00000000

0.00000000

0.00000000

1,000.00000000

J

61762DBE0

514.50885344

0.00000000

0.00000000

1.72477533

41.15880354

0.00000000

0.00000000

0.00000000

514.50885344

R

61762DAQ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

61762DAX9

40.75876503

0.00000000

0.01924936

0.00000000

0.00000000

0.00000000

0.00000000

0.01924936

20.10859062

X-B

61762DAE1

1,000.00000000

0.00000000

0.20181413

0.00000000

0.00000000

0.00000000

0.00000000

0.20181413

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 26

 


 

 

                         

 

 

 

 

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-AB

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3FL

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3FX

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-4

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-S

05/01/23 - 05/30/23

30

0.00

116,914.06

0.00

116,914.06

0.00

0.00

0.00

116,914.06

0.00

 

B

05/01/23 - 05/30/23

30

0.00

251,535.27

0.00

251,535.27

0.00

0.00

0.00

251,535.27

0.00

 

C

05/01/23 - 05/30/23

30

49,432.00

125,606.43

0.00

125,606.43

65,219.82

0.00

0.00

60,386.61

114,651.82

 

D

05/01/23 - 05/30/23

30

375,977.29

203,325.55

0.00

203,325.55

203,325.55

0.00

0.00

0.00

579,302.84

 

E

05/01/23 - 05/30/23

30

96,480.77

48,155.43

0.00

48,155.43

48,155.43

0.00

0.00

0.00

144,636.20

 

F

05/01/23 - 05/30/23

30

85,761.43

42,805.20

0.00

42,805.20

42,805.20

0.00

0.00

0.00

128,566.63

 

G

05/01/23 - 05/30/23

30

107,206.82

53,509.02

0.00

53,509.02

53,509.02

0.00

0.00

0.00

160,715.84

 

H

05/01/23 - 05/30/23

30

139,358.12

69,556.36

0.00

69,556.36

69,556.36

0.00

0.00

0.00

208,914.48

 

J

05/01/23 - 05/30/23

30

1,447,697.43

63,319.75

0.00

63,319.75

63,319.75

0.00

0.00

0.00

1,511,017.18

 

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-A

05/01/23 - 05/30/23

30

0.00

19,172.09

0.00

19,172.09

0.00

0.00

0.00

19,172.09

0.00

 

X-B

05/01/23 - 05/30/23

30

0.00

24,159.17

0.00

24,159.17

0.00

0.00

0.00

24,159.17

0.00

 

Totals

 

 

2,301,913.86

1,018,058.33

0.00

1,018,058.33

545,891.13

0.00

0.00

472,167.20

2,847,804.99

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 26

 


 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance

Principal Distribution

Interest Distribution

Penalties

 

Realized Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

PST

61762DBA8

3.698364%

0.01

160,305,159.35

20,567,284.61

428,835.94

0.00

 

0.00

20,996,120.55

139,737,874.74

Exchangeable Certificates Total

 

0.01

160,305,159.35

20,567,284.61

428,835.94

 0.00

 

0.00

20,996,120.55

139,737,874.74

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 26

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

21,039,451.81

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 26

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

1,024,460.13

Master Servicing Fee

2,388.58

Interest Reductions due to Nonrecoverability Determination

(494,450.00)

Certificate Administrator Fee

0.00

Interest Adjustments

(23,692.86)

Trustee Fee

862.99

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

0.00

ARD Interest

0.00

Operating Advisor Fee

0.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Trust Advisor Fee

140.92

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

Total Fees

3,392.49

Total Interest Collected

506,317.27

 

 

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

20,567,284.61

Reimbursement for Interest on Advances

(4,838.26)

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

35,520.84

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

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

75.00

Total Principal Collected

20,567,284.61

Total Expenses/Reimbursements

30,757.58

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

472,167.19

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

20,567,284.61

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Net Swap Counterparty Payments Paid

0.00

Total Other Collected

0.00

Borrower Option Extension Fees

0.00

 

 

Total Payments to Certificateholders and Others

21,039,451.80

Total Funds Collected

21,073,601.88

Total Funds Distributed

21,073,601.87

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 26

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

303,691,748.18

303,691,748.18

Beginning Certificate Balance

303,691,748.18

(-) Scheduled Principal Collections

20,567,284.61

20,567,284.61

(-) Principal Distributions

20,567,284.61

(-) 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

283,124,463.57

283,124,463.57

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

303,716,995.17

303,716,995.17

Ending Certificate Balance

283,124,463.57

Ending Actual Collateral Balance

283,261,907.12

283,261,907.12

 

 

 

 

 

 

 

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

17,823,294.20

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

17,823,294.20

0.00

Net WAC Rate

4.02%

 

 

 

 

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 8 of 26

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

10,000,000 or less

0

0.00

0.00%

0

0.0000

0.000000

1.20 or less

3

217,717,505.22

76.90%

27

3.7996

(0.651417)

10,000,001 to 20,000,000

2

27,520,823.36

9.72%

47

4.0169

0.084693

1.21 to 1.30

0

0.00

0.00%

0

0.0000

0.000000

20,000,001 to 30,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.31 to 1.40

0

0.00

0.00%

0

0.0000

0.000000

30,000,001 to 40,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.41 to 1.50

1

12,520,823.36

4.42%

105

4.6600

1.480000

40,000,001 to 70,000,000

2

105,603,640.21

37.30%

57

4.3843

1.336030

1.51 to 1.60

0

0.00

0.00%

0

0.0000

0.000000

70,000,001 to 120,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61 to 1.70

0

0.00

0.00%

0

0.0000

0.000000

 

120,000,001 or greater

1

150,000,000.00

52.98%

(2)

3.4800

(1.080000)

1.71 to 1.80

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

1.81 to 1.90

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

1.91 to 2.00

1

52,886,134.99

18.68%

(2)

3.9700

1.980000

 

 

 

 

 

 

 

 

2.01 to 2.10

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

2.11 to 2.20

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

2.21 to 2.50

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

2.51 to 2.80

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

2.81 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 26

 


 

 

                           

 

 

 

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

 

Massachusetts

1

52,886,134.99

18.68%

(2)

3.9700

1.980000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

150,000,000.00

52.98%

(2)

3.4800

(1.080000)

Michigan

1

12,520,823.36

4.42%

105

4.6600

1.480000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

3

118,124,463.57

41.72%

62

4.4136

1.351290

New York

2

202,717,505.22

71.60%

29

3.8233

(0.619704)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

4

283,124,463.57

100.00%

25

3.8695

(0.065623)

Totals

4

283,124,463.57

100.00%

25

3.8695

(0.065623)

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 26

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.500% or less

2

165,000,000.00

58.28%

(2)

3.4800

(1.080000)

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.501% to 4.000%

1

52,886,134.99

18.68%

(2)

3.9700

1.980000

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.500%

0

0.00

0.00%

0

0.0000

0.000000

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% or greater

2

65,238,328.58

23.04%

115

4.7731

0.841620

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

49 months or greater

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

 

 

 

 

 

 

 

 

Totals

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 26

 


 

 

                             

 

 

 

 

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

3

217,886,134.99

76.96%

(2)

3.5989

(0.337265)

Interest Only

2

165,000,000.00

58.28%

(2)

3.4800

(1.080000)

 

61 to 120 months

2

65,238,328.58

23.04%

115

4.7731

0.841620

230 months or less

1

12,520,823.36

4.42%

105

4.6600

1.480000

 

121 to 228 months

0

0.00

0.00%

0

0.0000

0.000000

231 to 300 months

2

105,603,640.21

37.30%

57

4.3843

1.336030

 

229 months or greater

0

0.00

0.00%

0

0.0000

0.000000

301 to 350 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 26

 


 

 

                         

 

 

 

 

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

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

 

 

No outstanding loans in this group

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 momths or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

5

283,124,463.57

100.00%

25

3.8695

(0.065623)

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 26

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated       Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State

Accrual Type        Gross Rate

Interest

Principal

Adjustments         Repay Date

Date

Date

Balance

Balance

Date

 

1

30304864

98

New York

NY

Actual/360

3.480%

0.00

0.00

0.00

04/05/23

04/05/43

--

150,000,000.00

150,000,000.00

04/05/20

 

1.2

30304907

 

 

 

Actual/360

3.480%

0.00

0.00

0.00

04/05/23

04/05/43

--

15,000,000.00

15,000,000.00

04/05/20

 

4

30304840

RT

Dartmouth

MA

Actual/360

3.970%

181,266.99

137,443.55

0.00

N/A

04/01/23

--

53,023,578.54

52,886,134.99

05/01/23

 

5

30304883

RT

New York

NY

Actual/360

4.800%

218,405.88

122,626.60

0.00

N/A

03/01/33

--

52,840,131.82

52,717,505.22

06/01/23

 

18

30304889

RT

Brighton

MI

Actual/360

4.660%

50,617.24

93,192.57

0.00

N/A

03/01/32

--

12,614,015.93

12,520,823.36

06/01/23

 

23

30304894

RT

Chicago

IL

Actual/360

4.550%

23,887.00

13,499,718.17

0.00

N/A

03/01/23

--

13,499,718.17

0.00

05/15/23

 

30

30304890

RT

Mishawaka

IN

Actual/360

4.640%

32,140.16

6,714,303.72

0.00

N/A

05/01/23

--

6,714,303.72

0.00

06/07/23

 

Totals

 

 

 

 

 

 

506,317.27

20,567,284.61

0.00

 

 

 

303,691,748.18

283,124,463.57

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 26

 


 

 

                           

 

 

 

 

 

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

3,080,462.72

(10,470,761.05)

01/01/22

12/31/22

08/11/22

0.00

61,212.42

(3,162.00)

15,278,120.99

0.00

0.00

 

 

1.2

3,080,462.72

(10,470,761.05)

01/01/22

12/31/22

08/11/22

0.00

6,116.75

(316.20)

1,527,816.66

0.00

0.00

 

 

4

8,172,174.17

0.00

--

--

--

0.00

0.00

317,797.36

317,797.36

0.00

0.00

 

 

5

2,966,680.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,831,269.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,812,449.44

459,820.76

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,106,791.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

23,050,290.00

(20,481,701.34)

 

 

 

0.00

67,329.17

314,319.16

17,123,735.01

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 26

 


 

 

           

 

 

 

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 16 of 26

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/16/23

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.869496%

3.845458%

25

05/17/23

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.917445%

3.893921%

24

04/17/23

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

1

53,166,396.92

0

0.00

1

8,304,931.69

3.927847%

3.904277%

24

03/17/23

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.046692%

4.023176%

14

02/17/23

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

2

10,890,432.18

4.080764%

4.057122%

13

01/18/23

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

2

10,898,830.32

4.113606%

4.089915%

13

12/16/22

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.126506%

4.102780%

14

11/18/22

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

6

57,311,689.58

4.126972%

4.103247%

15

10/17/22

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4

63,592,909.37

4.122499%

4.098722%

15

09/16/22

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.128508%

4.104862%

15

08/17/22

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.128880%

4.105235%

17

07/15/22

0

0.00

0

0.00

2

165,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

1

2,116,197.20

4.129250%

4.105606%

18

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 17 of 26

 


 

 

                               

 

 

 

 

 

 

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

1

30304864

04/05/20

37

6

 

(3,162.00)

15,278,120.99

1,516,935.83

150,000,000.00

06/01/20

2

 

 

 

 

1.2

30304907

04/05/20

37

6

 

(316.20)

1,527,816.66

0.00

15,000,000.00

06/01/20

2

 

 

 

 

4

30304840

05/01/23

0

5

 

317,797.36

317,797.36

0.00

53,023,578.54

06/02/23

98

 

 

 

 

Totals

 

 

 

 

 

314,319.16

17,123,735.01

1,516,935.83

218,023,578.54

 

 

 

 

 

 

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 18 of 26

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

       Performing

Non-Performing

             REO/Foreclosure

 

 

Past Maturity

 

52,886,135

0

     52,886,135

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

 

230,238,329

65,238,329

165,000,000

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Jun-23

283,124,464

118,124,464

0

0

165,000,000

0

 

May-23

303,691,748

131,977,444

6,714,304

0

165,000,000

0

 

Apr-23

321,089,601

130,708,709

0

22,175,861

168,205,030

0

 

Mar-23

589,381,361

421,168,438

0

0

168,212,924

0

 

Feb-23

680,351,703

515,351,703

0

0

165,000,000

0

 

Jan-23

725,561,284

560,561,284

0

0

165,000,000

0

 

Dec-22

761,184,008

596,184,008

0

0

165,000,000

0

 

Nov-22

762,566,375

597,566,375

0

0

165,000,000

0

 

Oct-22

821,188,793

656,188,793

0

0

165,000,000

0

 

Sep-22

886,311,357

721,311,357

0

0

165,000,000

0

 

Aug-22

887,889,922

722,889,922

0

0

165,000,000

0

 

Jul-22

889,462,612

724,462,612

0

0

165,000,000

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 19 of 26

 


 

 

                     

 

 

 

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

1

30304864

150,000,000.00

150,000,000.00

365,000,000.00

06/23/22

(10,470,761.05)

(1.08000)

--

04/05/43

I/O

1.2

30304907

15,000,000.00

15,000,000.00

365,000,000.00

06/23/22

(10,470,761.05)

(1.08000)

--

04/05/43

I/O

4

30304840

52,886,134.99

53,023,578.54

108,000,000.00

02/08/13

8,172,174.17

2.14000

--

04/01/23

237

Totals

 

217,886,134.99

218,023,578.54

838,000,000.00

 

(12,769,347.93)

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 20 of 26

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

1

30304864

98

NY

06/01/20

2

 

 

 

 

6/12/2023 - The loan collateral is the leased fee interest in the 1,331-room Row hotel in NYC. The ground lease (sole) hotel tenant, who owns and operates the Row, stopped paying rent to Borrower in 4/2020, and has failed to remit any cash

 

flow generated

from the hotel to date. The hotel tenant signed a sublease with NYC Health and Hospitals in 10/2022, without seeking Lender’s or Borrower’s prior consent. The hotel is currently “closed until further notice” to the public per their

 

website, as the subleas e encumbers the entire hotel at this time. Lender sent a demand to the hotel tenant to remit cash flow to Lender pursuant to the SNDA, and subsequently filed a complaint against tenant. Lender also sent a demand to

 

Borrower to pursue available rights and remedies under the hotel lease; however, Borrower has not filed any legal action against the hotel tenant to date. Lender filed for foreclosure and appointment of a receiver, but a foreclosure date has not

 

been set, and the court has not ruled or set a he aring for the receivership action. Lender will continue to pursue legal remedies against Borrower as well as hotel tenant, while continuing separate settlement discussions with Borrower and hotel

 

tenant. Settlement discussions include terms for a potentia l cooperative sale/assumption or transfer of title to Lender at Lender’s discretion.

 

 

 

1.2

30304907

Various

Various

06/01/20

2

 

 

 

 

6/12/2023 - The loan collateral is the leased fee interest in the 1,331-room Row hotel in NYC. The ground lease (sole) hotel tenant, who owns and operates the Row, stopped paying rent to Borrower in 4/2020, and has failed to remit any cash

 

flow generated

from the hotel to date. The hotel tenant signed a sublease with NYC Health and Hospitals in 10/2022, without seeking Lender’s or Borrower’s prior consent. The hotel is currently “closed until further notice” to the public per their

 

website, as the subleas e encumbers the entire hotel at this time. Lender sent a demand to the hotel tenant to remit cash flow to Lender pursuant to the SNDA, and subsequently filed a complaint against tenant. Lender also sent a demand to

 

Borrower to pursue available rights and remedies under the hotel lease; however, Borrower has not filed any legal action against the hotel tenant to date. Lender filed for foreclosure and appointment of a receiver, but a foreclosure date has not

 

been set, and the court has not ruled or set a he aring for the receivership action. Lender will continue to pursue legal remedies against Borrower as well as hotel tenant, while continuing separate settlement discussions with Borrower and hotel

 

tenant. Settlement discussions include terms for a potentia l cooperative sale/assumption or transfer of title to Lender at Lender’s discretion.

 

 

 

4

30304840

RT

MA

06/02/23

98

 

 

 

 

Loan is transferring to the Special Servicer, LNR Partners, due to maturity default. Loan matured 4/1/2023.

 

 

 

 

 

 

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 21 of 26

 


 

 

                   

 

 

 

 

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

4

30304840

0.00

3.97000%

0.00

3.97000%

10

06/29/20

05/01/20

07/13/20

4

30304840

0.00

3.97000%

0.00

3.97000%

10

04/01/23

04/01/23

04/05/23

27

30304870

0.00

4.68000%

0.00

4.68000%

10

09/01/20

07/01/20

09/14/20

33

30304847

7,030,193.79

4.86800%

    7,030,193.79                    4.86800%

8

07/28/20

06/01/20

08/12/20

Totals

 

7,030,193.79

 

    7,030,193.79

 

 

 

 

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 22 of 26

 


 

 

                       

 

 

 

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

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 23 of 26

 


 

 

                     

 

 

 

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 24 of 26

 


 

 

                         

 

 

 

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)

1

0.00

0.00

32,291.67

0.00

0.00

0.00

0.00

449,500.00

0.00

0.00

75.00

0.00

1.2

0.00

0.00

3,229.17

0.00

0.00

0.00

0.00

44,950.00

0.00

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(4,838.26)

0.00

0.00

0.00

Total

0.00

0.00

35,520.84

0.00

0.00

0.00

0.00

494,450.00

(4,838.26)

0.00

75.00

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

525,207.58

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 26

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 26 of 26