For the monthly distribution period from: February 18, 2022 to March 17, 2022
Commission File Number of issuing entity: 333-172143-05
Central Index Key Number of issuing entity: 0001554776
COMM 2012-CCRE2
Mortgage Trust
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-172143
Central Index Key Number of depositor: 0001013454
Deutsche
Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541294
German American
Capital Corporation
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541468
Ladder Capital
Finance LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001558761
Cantor
Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)
Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in
connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing
entity)
38-3880121
38-3880122
38-7047685
(I.R.S. Employer Identification No.)
c/o
Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
|
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
|
A-1 |
|
|
X |
|
|
A-2 |
|
|
X |
|
|
A-SB |
|
|
X |
|
|
A-4 |
|
|
X |
|
|
A-M |
|
|
X |
|
|
B |
|
|
X |
|
|
C |
|
|
X |
|
|
X-A |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On March 17, 2022 a distribution was made to holders of the certificates issued by COMM 2012-CCRE2 Mortgage Trust.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the COMM 2012-CCRE2 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
|
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
|
0 |
N/A |
1 |
$0.00 |
No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2012-CCRE2 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from February 18, 2022 to March 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.
German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.
Ladder Capital Finance LLC ("LCF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of LCF is 0001541468.
Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 10, 2022. The CIK number of CCREL is 0001558761.
Part II - OTHER INFORMATION
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Deutsche Mortgage & Asset Receiving Corporation
(Depositor)
/s/ Matt Smith
Matt Smith, Director
Date: March 29, 2022
/s/ R. Chris Jones
R. Chris Jones, Director
Date: March 29, 2022
|
Distribution Date: |
03/17/22 |
COMM 2012-CCRE2 Mortgage Trust |
|
Determination Date: |
03/11/22 |
|
|
Next Distribution Date: |
04/18/22 |
|
|
Record Date: |
02/28/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
|
Series 2012-CCRE2 |
|
Table of Contents |
|
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
Certificate Distribution Detail |
2 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
|
|
|
Certificate Factor Detail |
3 |
|
Helaine M. Kaplan |
(212) 250-5270 |
|
|
Certificate Interest Reconciliation Detail |
4 |
|
60 Wall Street | New York, NY 10005 | United States |
|
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
|
Exchangeable Certificate Detail |
5 |
|
|
|
|
|
|
|
|
Investor Relations |
|
REAM_InvestorRelations@wellsfargo.com |
|
Additional Information |
6 |
|
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States |
||
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
Special Servicer |
Trimont Real Estate Advisors, LLC |
|
|
|
Bond / Collateral Reconciliation - Balances |
8 |
|
CMBS Servicing |
|
CMBSServicing@trimontrea.com |
|
Current Mortgage Loan and Property Stratification |
9-13 |
|
3500 Lenox Road, Suite G1 | Atlanta, GA 30326 | United States |
|
|
|
Mortgage Loan Detail (Part 1) |
14-15 |
Operating Advisor |
Park Bridge Lender Services LLC |
|
|
|
Mortgage Loan Detail (Part 2) |
16-17 |
|
David Rodgers |
(212) 230-9025 |
|
|
Principal Prepayment Detail |
18 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
Historical Detail |
19 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
|
|
|
Bank, N.A. |
|
|
|
Delinquency Loan Detail |
20 |
|
Corporate Trust Services (CMBS) |
|
cts.cmbs.bond.admin@wellsfargo.com; |
|
Collateral Stratification and Historical Detail |
21 |
|
|
|
trustadministrationgroup@wellsfargo.com |
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
Specially Serviced Loan Detail - Part 1 |
22 |
|
|
|
|
|
|
|
Trustee |
U.S. Bank National Association |
|
|
|
Specially Serviced Loan Detail - Part 2 |
23 |
|
General Contact |
(312) 332-7457 |
|
|
Modified Loan Detail |
24 |
|
190 South LaSalle Street, 7th Floor | Chicago, IL 60603 | United States |
|
|
|
Historical Liquidated Loan Detail |
25 |
Controlling Class |
AEP CCR LLC |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
Representative |
|
|
|
|
|
|
|
Ted Papapostolou |
(305) 422-4156 |
tp@ielp.com |
|
Interest Shortfall Detail - Collateral Level |
27 |
|
|
|
|
|
|
|
|
c/o Icahn Capital LP, 16690 Collins Ave., PH-1 | |
| United States |
|
|
Supplemental Notes |
28 |
|
|
|
|
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 28 |
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
|
Class (3) |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
|
||||||||||||
|
A-1 |
12624KAA4 |
0.824000% |
81,982,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
12624KAB2 |
2.025000% |
94,591,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
12624KAC0 |
2.752000% |
101,979,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
12624KAJ5 |
2.841000% |
100,000,000.00 |
59,494,043.39 |
59,494,043.39 |
140,852.15 |
0.00 |
0.00 |
59,634,895.54 |
0.00 |
0.00% |
30.00% |
|
A-4 |
12624KAD8 |
3.147000% |
546,255,000.00 |
546,255,000.00 |
32,034,236.88 |
1,432,553.74 |
0.00 |
0.00 |
33,466,790.62 |
514,220,763.12 |
43.53% |
30.00% |
|
A-M |
12624KAF3 |
3.791000% |
77,629,000.00 |
77,629,000.00 |
0.00 |
245,242.95 |
0.00 |
0.00 |
245,242.95 |
77,629,000.00 |
29.20% |
20.13% |
|
A-M-PEZ |
12624KAN6 |
3.791000% |
52,834,000.00 |
52,834,000.00 |
0.00 |
166,911.41 |
0.00 |
0.00 |
166,911.41 |
52,834,000.00 |
29.20% |
20.13% |
|
B |
12624KAG1 |
4.393000% |
37,341,000.00 |
37,341,000.00 |
0.00 |
136,699.18 |
0.00 |
0.00 |
136,699.18 |
37,341,000.00 |
22.31% |
15.38% |
|
B-PEZ |
12624KAQ9 |
4.393000% |
25,414,000.00 |
25,414,000.00 |
0.00 |
93,036.42 |
0.00 |
0.00 |
93,036.42 |
25,414,000.00 |
22.31% |
15.38% |
|
C |
12624KAH9 |
4.837062% |
25,549,000.00 |
25,549,000.00 |
0.00 |
102,985.08 |
0.00 |
0.00 |
102,985.08 |
25,549,000.00 |
17.59% |
12.13% |
|
C-PEZ |
12624KAU0 |
4.837062% |
17,389,000.00 |
17,389,000.00 |
0.00 |
70,093.06 |
0.00 |
0.00 |
70,093.06 |
17,389,000.00 |
17.59% |
12.13% |
|
D |
12624KAW6 |
4.837062% |
23,120,000.00 |
23,120,000.00 |
0.00 |
93,194.06 |
0.00 |
0.00 |
93,194.06 |
23,120,000.00 |
15.05% |
10.38% |
|
E |
12624KAY2 |
4.837062% |
51,195,000.00 |
51,195,000.00 |
0.00 |
206,361.16 |
0.00 |
0.00 |
206,361.16 |
51,195,000.00 |
9.43% |
6.50% |
|
F |
12624KBA3 |
4.250000% |
23,120,000.00 |
23,120,000.00 |
0.00 |
81,883.33 |
0.00 |
0.00 |
81,883.33 |
23,120,000.00 |
6.89% |
4.75% |
|
G |
12624KBC9 |
4.250000% |
23,120,000.00 |
23,120,000.00 |
0.00 |
81,883.33 |
0.00 |
0.00 |
81,883.33 |
23,120,000.00 |
4.35% |
3.00% |
|
H* |
12624KBE5 |
4.250000% |
39,634,967.00 |
39,634,967.00 |
0.00 |
140,373.84 |
0.00 |
0.00 |
140,373.84 |
39,634,967.00 |
0.00% |
0.00% |
|
V |
12624KBG0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
12624KBJ4 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
LR |
12624KBL9 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
|
1,321,152,967.00 |
1,002,095,010.39 |
91,528,280.27 |
2,992,069.71 |
0.00 |
0.00 |
94,520,349.98 |
910,566,730.12 |
|
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
12624KAE6 |
1.600668% |
1,055,270,000.00 |
736,212,043.39 |
0.00 |
982,025.84 |
0.00 |
0.00 |
982,025.84 |
644,683,763.12 |
|
|
|
X-B |
12624KAL0 |
0.294419% |
265,882,967.00 |
265,882,967.00 |
0.00 |
65,234.20 |
0.00 |
0.00 |
65,234.20 |
265,882,967.00 |
|
|
|
Notional SubTotal |
|
1,321,152,967.00 |
1,002,095,010.39 |
0.00 |
1,047,260.04 |
0.00 |
0.00 |
1,047,260.04 |
910,566,730.12 |
|
|
|
|
|
||||||||||||
|
Deal Distribution Total |
|
|
|
91,528,280.27 |
4,039,329.75 |
0.00 |
0.00 |
95,567,610.02 |
|
|
|
|
|
|
||||||||||||
|
(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. |
|
|
|
|
|
|
|
|
|||
|
(3) |
The initial certificate balance of the Class A-M-PEZ, Class B-PEZ, Class C-PEZ and Class D certificates represents the certificate balance of such class without giving effect to any exchange. |
|
|
|
|
|||||||
|
|
The certificate balances of the Class A-M-PEZ, Class B-PEZ, Class C-PEZ and Class D certificates to be issued on the closing date will be reduced, in required proportions, by an amount equal to the certificate balance of the Class PEZ certificates issued on the closing date. For |
|||||||||||
|
|
details on the current status and payments of Class PEZ, see page 5. |
|
|
|
|
|
|
|
|
|
||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 28 |
||||
|
|
|
|
|
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 |
12624KAA4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
12624KAB2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
12624KAC0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
12624KAJ5 |
594.94043390 |
594.94043390 |
1.40852150 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
596.34895540 |
0.00000000 |
|
A-4 |
12624KAD8 |
1,000.00000000 |
58.64337513 |
2.62250000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
61.26587513 |
941.35662487 |
|
A-M |
12624KAF3 |
1,000.00000000 |
0.00000000 |
3.15916668 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.15916668 |
1,000.00000000 |
|
A-M-PEZ |
12624KAN6 |
1,000.00000000 |
0.00000000 |
3.15916664 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.15916664 |
1,000.00000000 |
|
B |
12624KAG1 |
1,000.00000000 |
0.00000000 |
3.66083340 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.66083340 |
1,000.00000000 |
|
B-PEZ |
12624KAQ9 |
1,000.00000000 |
0.00000000 |
3.66083340 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.66083340 |
1,000.00000000 |
|
C |
12624KAH9 |
1,000.00000000 |
0.00000000 |
4.03088497 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.03088497 |
1,000.00000000 |
|
C-PEZ |
12624KAU0 |
1,000.00000000 |
0.00000000 |
4.03088504 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.03088504 |
1,000.00000000 |
|
D |
12624KAW6 |
1,000.00000000 |
0.00000000 |
4.03088495 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.03088495 |
1,000.00000000 |
|
E |
12624KAY2 |
1,000.00000000 |
0.00000000 |
4.03088505 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.03088505 |
1,000.00000000 |
|
F |
12624KBA3 |
1,000.00000000 |
0.00000000 |
3.54166652 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.54166652 |
1,000.00000000 |
|
G |
12624KBC9 |
1,000.00000000 |
0.00000000 |
3.54166652 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.54166652 |
1,000.00000000 |
|
H |
12624KBE5 |
1,000.00000000 |
0.00000000 |
3.54166663 |
0.00000000 |
4.98348062 |
0.00000000 |
0.00000000 |
3.54166663 |
1,000.00000000 |
|
V |
12624KBG0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
12624KBJ4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
LR |
12624KBL9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
||||||||||
|
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
X-A |
12624KAE6 |
697.65277454 |
0.00000000 |
0.93059202 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.93059202 |
610.91830822 |
|
X-B |
12624KAL0 |
1,000.00000000 |
0.00000000 |
0.24534930 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.24534930 |
1,000.00000000 |
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 28 |
|||
|
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-SB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
02/01/22 - 02/28/22 |
30 |
0.00 |
140,852.15 |
0.00 |
140,852.15 |
0.00 |
0.00 |
0.00 |
140,852.15 |
0.00 |
|
|
A-4 |
02/01/22 - 02/28/22 |
30 |
0.00 |
1,432,553.74 |
0.00 |
1,432,553.74 |
0.00 |
0.00 |
0.00 |
1,432,553.74 |
0.00 |
|
|
X-A |
02/01/22 - 02/28/22 |
30 |
0.00 |
982,025.84 |
0.00 |
982,025.84 |
0.00 |
0.00 |
0.00 |
982,025.84 |
0.00 |
|
|
X-B |
02/01/22 - 02/28/22 |
30 |
0.00 |
65,234.20 |
0.00 |
65,234.20 |
0.00 |
0.00 |
0.00 |
65,234.20 |
0.00 |
|
|
A-M |
02/01/22 - 02/28/22 |
30 |
0.00 |
245,242.95 |
0.00 |
245,242.95 |
0.00 |
0.00 |
0.00 |
245,242.95 |
0.00 |
|
|
A-M-PEZ |
02/01/22 - 02/28/22 |
30 |
0.00 |
166,911.41 |
0.00 |
166,911.41 |
0.00 |
0.00 |
0.00 |
166,911.41 |
0.00 |
|
|
B |
02/01/22 - 02/28/22 |
30 |
0.00 |
136,699.18 |
0.00 |
136,699.18 |
0.00 |
0.00 |
0.00 |
136,699.18 |
0.00 |
|
|
B-PEZ |
02/01/22 - 02/28/22 |
30 |
0.00 |
93,036.42 |
0.00 |
93,036.42 |
0.00 |
0.00 |
0.00 |
93,036.42 |
0.00 |
|
|
C |
02/01/22 - 02/28/22 |
30 |
0.00 |
102,985.08 |
0.00 |
102,985.08 |
0.00 |
0.00 |
0.00 |
102,985.08 |
0.00 |
|
|
C-PEZ |
02/01/22 - 02/28/22 |
30 |
0.00 |
70,093.06 |
0.00 |
70,093.06 |
0.00 |
0.00 |
0.00 |
70,093.06 |
0.00 |
|
|
D |
02/01/22 - 02/28/22 |
30 |
0.00 |
93,194.06 |
0.00 |
93,194.06 |
0.00 |
0.00 |
0.00 |
93,194.06 |
0.00 |
|
|
E |
02/01/22 - 02/28/22 |
30 |
0.00 |
206,361.16 |
0.00 |
206,361.16 |
0.00 |
0.00 |
0.00 |
206,361.16 |
0.00 |
|
|
F |
02/01/22 - 02/28/22 |
30 |
0.00 |
81,883.33 |
0.00 |
81,883.33 |
0.00 |
0.00 |
0.00 |
81,883.33 |
0.00 |
|
|
G |
02/01/22 - 02/28/22 |
30 |
0.00 |
81,883.33 |
0.00 |
81,883.33 |
0.00 |
0.00 |
0.00 |
81,883.33 |
0.00 |
|
|
H |
02/01/22 - 02/28/22 |
30 |
197,520.09 |
140,373.84 |
0.00 |
140,373.84 |
0.00 |
0.00 |
0.00 |
140,373.84 |
197,520.09 |
|
|
Totals |
|
|
197,520.09 |
4,039,329.75 |
0.00 |
4,039,329.75 |
0.00 |
0.00 |
0.00 |
4,039,329.75 |
197,520.09 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 28 |
||||
|
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
||
|
|
|
Pass-Through Original Exchangeable |
|
|
|
Prepayment |
|
|
|
|
|
|
Class |
CUSIP |
Rate |
Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
Losses |
|
Total Distribution |
Ending Balance |
||
|
Regular Interest |
|
|
|
|
|
|
|
|
|
|
|
|
A-M-PEZ (Non-PEZ) |
12624KAN6 |
3.791000% |
52,834,000.00 |
52,834,000.00 |
0.00 |
166,911.41 |
0.00 |
0.00 |
|
166,911.41 |
52,834,000.00 |
|
A-M (PEZ) |
N/A |
N/A |
52,834,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
B-PEZ (Non-PEZ) |
12624KAQ9 |
4.393000% |
25,414,000.00 |
25,414,000.00 |
0.00 |
93,036.42 |
0.00 |
0.00 |
|
93,036.42 |
25,414,000.00 |
|
B (PEZ) |
N/A |
N/A |
25,414,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
C-PEZ (Non-PEZ) |
12624KAU0 |
4.837062% |
17,389,000.00 |
17,389,000.00 |
0.00 |
70,093.06 |
0.00 |
0.00 |
|
70,093.06 |
17,389,000.00 |
|
C (PEZ) |
N/A |
N/A |
17,389,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
D (Non-PEZ) |
12624KAW6 |
4.837062% |
9,363,000.00 |
23,120,000.00 |
0.00 |
93,194.06 |
0.00 |
0.00 |
|
93,194.06 |
23,120,000.00 |
|
D (PEZ) |
N/A |
N/A |
9,363,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
Regular Interest Total |
|
|
|
118,757,000.00 |
0.00 |
423,234.95 |
0.00 |
0.00 |
423,234.95 |
118,757,000.00 |
|
|
|
|||||||||||
|
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
|
PEZ |
12624KAS5 |
N/A |
105,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
Exchangeable Certificates Total |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
|
Up to the full certificate balance of the Class A-M-PEZ, Class B-PEZ and Class C-PEZ certificates and up to $9,363,000 in certificate balance of the Class D certificates may be exchanged for Class |
|
|
|
|
|||||||
|
PEZ certificates. |
|
|
|
|
|
|
|
|
|
|
|
|
Class PEZ certificates may be exchanged for up to the full certificate balance of the Class A-M-PEZ, Class B-PEZ and Class C-PEZ certificates and up to $9,363,000 in certificate balance of the Class D certificates. |
|
|
|
||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 28 |
|||
|
|
Additional Information |
|
|
Total Available Distribution Amount (1) |
95,567,610.02 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 6 of 28 |
|
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest |
|
Fees |
|
|
Interest Paid or Advanced |
3,819,118.72 |
Master Servicing Fee |
45,072.26 |
|
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
2,384.99 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
265.00 |
|
Deferred Interest |
0.00 |
Operating Advisor Fee |
1,340.54 |
|
ARD Interest |
0.00 |
CCRE Strip - Cantor Commercial Real Estate Lending L.P. |
6,721.23 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
|
|
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
275,995.05 |
Total Fees |
55,784.02 |
|
Total Interest Collected |
4,095,113.77 |
|
|
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
22,054,484.28 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
|
Principal Prepayments |
69,473,795.96 |
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) |
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 |
0.00 |
|
Total Principal Collected |
91,528,280.24 |
Total Expenses/Reimbursements |
0.00 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
4,039,329.75 |
|
Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
91,528,280.27 |
|
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 |
95,567,610.02 |
|
Total Funds Collected |
95,623,394.01 |
Total Funds Distributed |
95,623,394.04 |
|
|
|||
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 28 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
1,002,095,011.59 |
1,002,095,011.59 |
Beginning Certificate Balance |
1,002,095,010.39 |
|
|
(-) Scheduled Principal Collections |
22,054,484.28 |
22,054,484.28 |
(-) Principal Distributions |
91,528,280.27 |
|
|
(-) Unscheduled Principal Collections |
69,473,795.96 |
69,473,795.96 |
(-) 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 |
0.03 |
0.03 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
|
Ending Scheduled Collateral Balance |
910,566,731.32 |
910,566,731.32 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
1,002,785,913.79 |
1,002,785,913.79 |
Ending Certificate Balance |
910,566,730.12 |
|
|
Ending Actual Collateral Balance |
911,295,857.76 |
911,295,857.76 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(1.20) |
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(1.20) |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.84% |
|
|
|
|
|
|
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 28 |
||
|
|
|
|
|
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 |
15 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
Defeased |
15 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
|
|
9,999,999 or less |
9 |
46,437,354.23 |
5.10% |
3 |
5.1386 |
1.511745 |
1.29 or less |
6 |
45,364,108.04 |
4.98% |
3 |
5.1093 |
1.092727 |
|
10,000,000 to 19,999,999 |
4 |
53,540,072.45 |
5.88% |
7 |
5.2437 |
1.256517 |
1.30 to 1.39 |
2 |
60,213,086.79 |
6.61% |
14 |
5.3980 |
1.368489 |
|
|
20,000,000 to 39,999,999 |
4 |
101,920,516.29 |
11.19% |
5 |
4.5792 |
1.717370 |
1.40 to 1.49 |
1 |
14,414,449.23 |
1.58% |
3 |
5.5000 |
1.471900 |
|
|
40,000,000 to 69,999,999 |
2 |
100,636,813.10 |
11.05% |
7 |
5.1799 |
1.464246 |
1.50 to 1.59 |
4 |
93,599,336.84 |
10.28% |
3 |
4.9216 |
1.536632 |
|
|
70,000,000 to 99,999,999 |
3 |
262,423,244.98 |
28.82% |
4 |
4.6109 |
1.789806 |
1.60 to 1.74 |
4 |
254,923,331.70 |
28.00% |
4 |
4.9871 |
1.700396 |
|
|
|
100,000,000 or greater |
2 |
206,292,505.20 |
22.66% |
3 |
4.7872 |
1.786215 |
1.75 to 1.99 |
4 |
271,857,299.12 |
29.86% |
3 |
4.4516 |
1.848196 |
|
|
Totals |
39 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
2.00 or greater |
3 |
30,878,894.53 |
3.39% |
4 |
4.1017 |
2.108392 |
|
|
|
|
|
|
|
|
|
Totals |
39 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
|
(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. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 28 |
||||
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|
|||||||||||||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|
|||||||||||||
|
Defeased |
33 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
33 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
|
California |
2 |
105,014,327.69 |
11.53% |
4 |
5.0994 |
1.690022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
2 |
14,414,449.23 |
1.58% |
3 |
5.5000 |
1.471900 |
|
Delaware |
1 |
57,149,584.02 |
6.28% |
2 |
5.0140 |
1.531700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
1 |
6,714,297.38 |
0.74% |
5 |
5.2500 |
1.229700 |
|
Florida |
1 |
798,000.00 |
0.09% |
3 |
5.3500 |
2.245100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
6 |
8,556,385.67 |
0.94% |
4 |
5.1521 |
1.373409 |
|
Georgia |
1 |
5,336,974.29 |
0.59% |
5 |
4.8500 |
2.420800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
1 |
5,038,197.84 |
0.55% |
2 |
4.6000 |
1.073000 |
|
Illinois |
1 |
80,000,000.00 |
8.79% |
4 |
4.6000 |
1.755200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
9 |
500,515,163.20 |
54.97% |
3 |
4.7490 |
1.745300 |
|
Kansas |
1 |
5,038,197.84 |
0.55% |
2 |
4.6000 |
1.073000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
18 |
236,012,012.92 |
25.92% |
7 |
4.8565 |
1.601009 |
|
Louisiana |
2 |
37,099,440.71 |
4.07% |
5 |
4.7193 |
1.450151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
70 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
|
Maryland |
1 |
7,263,094.25 |
0.80% |
3 |
5.5000 |
1.471900 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Massachusetts |
1 |
7,151,354.98 |
0.79% |
3 |
5.5000 |
1.471900 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Mississippi |
1 |
6,714,297.38 |
0.74% |
5 |
5.2500 |
1.229700 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Missouri |
14 |
12,167,593.66 |
1.34% |
4 |
5.1573 |
1.430034 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New York |
4 |
249,589,231.38 |
27.41% |
6 |
4.7900 |
1.679623 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Ohio |
1 |
3,226,414.42 |
0.35% |
3 |
4.8055 |
1.573800 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Pennsylvania |
1 |
26,018,800.19 |
2.86% |
4 |
4.8870 |
1.698700 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Texas |
4 |
67,390,690.23 |
7.40% |
4 |
4.5565 |
1.668493 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Washington, DC |
1 |
101,292,505.20 |
11.12% |
3 |
4.5800 |
1.884500 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
70 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 28 |
|||
|
|
|
|
|
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 |
15 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
Defeased |
15 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
|
|
4.499% or less |
2 |
109,120,064.83 |
11.98% |
3 |
4.0632 |
1.920923 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.500% to 4.999% |
10 |
388,869,763.77 |
42.71% |
4 |
4.7516 |
1.727887 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.000% to 5.499% |
10 |
251,879,001.12 |
27.66% |
6 |
5.1380 |
1.539877 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.500% to 5.999% |
2 |
21,381,676.53 |
2.35% |
2 |
5.5961 |
1.339474 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
6.000% or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
49 months or greater |
24 |
771,250,506.25 |
84.70% |
4 |
4.8038 |
1.683029 |
|
|
Totals |
39 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
Totals |
39 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
|
(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. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 28 |
||||
|
|
|
|
|
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 |
15 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
Defeased |
15 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
|
|
114 months or less |
24 |
771,250,506.25 |
84.70% |
4 |
4.8038 |
1.683029 |
Interest Only |
3 |
185,798,000.00 |
20.40% |
3 |
4.8219 |
1.721249 |
|
|
115 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
64 months or less |
1 |
5,038,197.84 |
0.55% |
2 |
4.6000 |
1.073000 |
|
|
Totals |
39 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
65 months or greater |
20 |
580,414,308.41 |
63.74% |
5 |
4.7998 |
1.676090 |
|
|
|
|
|
|
|
|
|
Totals |
39 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
|
(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. |
|
|
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 12 of 28 |
||||
|
|
|
|
|
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 |
15 |
139,316,225.07 |
15.30% |
3 |
5.2405 |
NAP |
|
|
|
None |
|
|
Underwriter's Information |
1 |
16,725,857.71 |
1.84% |
14 |
5.3980 |
1.350000 |
|
|
|
|
|
|
|
|
12 months or less |
22 |
743,923,959.00 |
81.70% |
4 |
4.7867 |
1.703075 |
|
|
|
|
|
|
|
13 to 24 months |
1 |
10,600,689.54 |
1.16% |
4 |
5.0700 |
0.801700 |
|
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
Totals |
39 |
910,566,731.32 |
100.00% |
4 |
4.8706 |
1.663685 |
|
|
|
|
|
|
(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. |
|
|
|
|
|
|
|||||
|
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 13 of 28 |
||||
|
|
|
|
|
|
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 |
620100001 |
OF |
Los Angeles |
CA |
Actual/360 |
5.050% |
386,092.97 |
250,967.27 |
0.00 |
N/A |
07/06/22 |
-- |
98,298,067.66 |
98,047,100.39 |
03/06/22 |
|
|
2 |
620100002 |
OF |
Washington |
DC |
Actual/360 |
4.580% |
361,542.61 |
201,052.17 |
0.00 |
N/A |
06/06/22 |
-- |
101,493,557.40 |
101,292,505.20 |
03/06/22 |
|
|
3 |
620100003 |
OF |
New York |
NY |
Actual/360 |
4.987% |
407,271.67 |
0.00 |
0.00 |
N/A |
06/11/22 |
-- |
105,000,000.00 |
105,000,000.00 |
03/11/22 |
|
|
4 |
620100004 |
OF |
New York |
NY |
Actual/360 |
4.111% |
270,547.37 |
237,481.16 |
0.00 |
N/A |
06/11/22 |
-- |
84,613,625.75 |
84,376,144.59 |
03/11/22 |
|
|
5 |
620100005 |
RT |
Chicago Ridge |
IL |
Actual/360 |
4.600% |
286,222.22 |
0.00 |
0.00 |
N/A |
07/06/22 |
-- |
80,000,000.00 |
80,000,000.00 |
03/06/22 |
|
|
6A |
656100032 |
RT |
Albany |
NY |
Actual/360 |
5.398% |
183,035.91 |
108,895.19 |
0.00 |
N/A |
05/06/23 |
-- |
43,596,124.27 |
43,487,229.08 |
03/06/22 |
|
|
6B |
656100038 |
RT |
Albany |
NY |
Actual/360 |
5.398% |
70,398.43 |
41,882.76 |
0.00 |
N/A |
05/06/23 |
-- |
16,767,740.47 |
16,725,857.71 |
04/06/20 |
|
|
7 |
28000183 |
OF |
Wilmington |
DE |
Actual/360 |
5.014% |
223,522.32 |
167,096.28 |
0.00 |
N/A |
05/06/22 |
-- |
57,316,680.30 |
57,149,584.02 |
03/06/22 |
|
|
8 |
620100008 |
OF |
New Orleans |
LA |
Actual/360 |
4.650% |
91,948.98 |
123,316.64 |
0.00 |
N/A |
08/11/22 |
-- |
25,423,681.38 |
25,300,364.74 |
03/11/22 |
|
|
9 |
407000095 |
OF |
Dallas |
TX |
Actual/360 |
5.750% |
133,391.42 |
70,859.08 |
0.00 |
N/A |
08/11/22 |
-- |
29,826,652.78 |
29,755,793.70 |
03/11/22 |
|
|
10 |
620100010 |
OF |
Blue Bell |
PA |
Actual/360 |
4.887% |
99,154.57 |
67,643.05 |
0.00 |
N/A |
07/06/22 |
-- |
26,086,443.24 |
26,018,800.19 |
03/06/22 |
|
|
11 |
407000096 |
RT |
Lubbock |
TX |
Actual/360 |
4.850% |
97,793.13 |
67,110.57 |
0.00 |
N/A |
08/11/22 |
-- |
25,924,541.69 |
25,857,431.12 |
03/11/22 |
|
|
12 |
407000094 |
RT |
Fort Worth |
TX |
Actual/360 |
3.900% |
75,270.87 |
70,651.48 |
0.00 |
N/A |
07/11/22 |
-- |
24,814,571.72 |
24,743,920.24 |
03/11/22 |
|
|
23 |
620100023 |
SS |
Various |
Various |
Actual/360 |
5.450% |
74,893.32 |
17,668,149.84 |
0.00 |
06/06/22 |
06/06/32 |
-- |
17,668,149.84 |
0.00 |
03/06/22 |
|
|
24 |
620100024 |
IN |
San Carlos |
CA |
Actual/360 |
5.750% |
72,507.13 |
16,212,774.42 |
0.00 |
N/A |
03/11/22 |
-- |
16,212,774.42 |
0.00 |
03/11/22 |
|
|
25 |
620100025 |
OF |
Richardson |
TX |
Actual/360 |
4.600% |
60,669.81 |
16,957,400.85 |
0.00 |
N/A |
06/06/22 |
-- |
16,957,400.85 |
0.00 |
03/06/22 |
|
|
26 |
620100026 |
RT |
Algonquin |
IL |
Actual/360 |
5.000% |
66,475.27 |
17,093,639.62 |
0.00 |
N/A |
06/11/22 |
-- |
17,093,639.62 |
0.00 |
03/11/22 |
|
|
28 |
620100028 |
IN |
Various |
Various |
Actual/360 |
5.500% |
61,889.61 |
53,251.79 |
0.00 |
N/A |
06/06/22 |
-- |
14,467,701.02 |
14,414,449.23 |
03/06/22 |
|
|
29 |
620100029 |
OF |
Mountain View |
CA |
Actual/360 |
4.610% |
54,124.33 |
33,126.84 |
0.00 |
N/A |
05/06/22 |
-- |
15,095,103.12 |
15,061,976.28 |
03/06/22 |
|
|
30 |
28000198 |
Various Chicago |
IL |
Actual/360 |
5.250% |
48,017.40 |
39,782.99 |
0.00 |
N/A |
07/06/22 |
-- |
11,759,363.70 |
11,719,580.71 |
03/06/22 |
|
|
|
31 |
620100031 |
RT |
Shreveport |
LA |
Actual/360 |
4.868% |
44,790.28 |
30,730.57 |
0.00 |
N/A |
07/06/22 |
-- |
11,829,806.54 |
11,799,075.97 |
03/06/22 |
|
|
32 |
620100032 |
MF |
Various |
MA |
Actual/360 |
4.950% |
43,204.14 |
28,774.74 |
0.00 |
N/A |
06/11/22 |
-- |
11,221,853.36 |
11,193,078.62 |
03/11/22 |
|
|
34 |
656100040 |
LO |
Riverhead |
NY |
Actual/360 |
5.410% |
46,868.66 |
27,335.82 |
0.00 |
N/A |
08/06/22 |
-- |
11,138,576.63 |
11,111,240.81 |
03/06/22 |
|
|
37 |
620100037 |
RT |
Houston |
TX |
Actual/360 |
5.070% |
41,908.85 |
27,082.40 |
0.00 |
N/A |
07/11/22 |
-- |
10,627,771.94 |
10,600,689.54 |
02/11/22 |
|
|
38 |
407000090 |
MF |
Overland Park |
KS |
Actual/360 |
4.600% |
18,282.51 |
71,820.82 |
0.00 |
N/A |
05/11/22 |
-- |
5,110,018.66 |
5,038,197.84 |
03/11/22 |
|
|
39 |
620100039 |
LO |
Houston |
TX |
Actual/360 |
5.170% |
32,826.80 |
30,788.69 |
0.00 |
N/A |
04/11/22 |
-- |
8,163,614.96 |
8,132,826.27 |
03/11/22 |
|
|
40 |
620100040 |
MF |
Various |
MA |
Actual/360 |
4.950% |
31,590.12 |
21,039.60 |
0.00 |
N/A |
06/11/22 |
-- |
8,205,225.97 |
8,184,186.37 |
03/11/22 |
|
|
41 |
620100041 |
MF |
Memphis |
TN |
Actual/360 |
4.950% |
31,258.59 |
21,050.87 |
0.00 |
N/A |
06/11/22 |
-- |
8,119,114.09 |
8,098,063.22 |
03/11/22 |
|
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 28 |
|||||
|
|
|
|
|
|
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 |
|
||||
|
42 |
620100042 |
Various Various |
MO |
Actual/360 |
5.170% |
31,936.69 |
20,050.00 |
0.00 |
N/A |
07/11/22 |
-- |
7,943,023.66 |
7,922,973.66 |
03/11/22 |
|
|
|
43 |
28000169 |
MH |
Miami |
FL |
Actual/360 |
5.452% |
32,509.55 |
19,167.92 |
0.00 |
N/A |
04/06/22 |
-- |
7,666,543.95 |
7,647,376.03 |
03/06/22 |
|
|
45 |
620100045 |
LO |
Starkville |
MS |
Actual/360 |
5.250% |
27,518.45 |
24,915.73 |
0.00 |
N/A |
08/11/22 |
-- |
6,739,213.11 |
6,714,297.38 |
03/11/22 |
|
|
46 |
620100046 |
MF |
Boston |
MA |
Actual/360 |
4.950% |
27,729.46 |
18,468.33 |
0.00 |
N/A |
06/11/22 |
-- |
7,202,457.75 |
7,183,989.42 |
03/11/22 |
|
|
47 |
620100047 |
MF |
Johnson City |
TN |
Actual/360 |
5.113% |
28,270.82 |
17,947.83 |
0.00 |
N/A |
05/11/22 |
-- |
7,108,977.02 |
7,091,029.19 |
03/11/22 |
|
|
48 |
28000176 |
RT |
Brighton |
MI |
Actual/360 |
5.581% |
31,105.23 |
7,165,819.06 |
0.00 |
N/A |
05/06/22 |
-- |
7,165,819.06 |
0.00 |
03/06/22 |
|
|
49 |
28000163 |
RT |
Oxnard |
CA |
Actual/360 |
5.795% |
31,479.02 |
16,901.84 |
0.00 |
N/A |
04/06/22 |
-- |
6,984,129.14 |
6,967,227.30 |
03/06/22 |
|
|
50 |
28000181 |
RT |
Spring |
TX |
Actual/360 |
5.076% |
24,495.87 |
15,979.46 |
0.00 |
N/A |
05/06/22 |
-- |
6,204,628.79 |
6,188,649.33 |
03/06/22 |
|
|
51 |
620100051 |
OF |
Houston |
TX |
Actual/360 |
4.850% |
22,249.67 |
5,898,291.87 |
0.00 |
N/A |
07/11/22 |
-- |
5,898,291.87 |
0.00 |
03/11/22 |
|
|
52 |
407000093 |
MU |
Avon |
CO |
Actual/360 |
4.800% |
21,855.57 |
15,395.67 |
0.00 |
N/A |
06/11/22 |
-- |
5,854,169.46 |
5,838,773.79 |
03/11/22 |
|
|
54 |
620100054 |
RT |
Roswell |
GA |
Actual/360 |
4.850% |
20,184.50 |
13,851.62 |
0.00 |
N/A |
08/11/22 |
-- |
5,350,825.91 |
5,336,974.29 |
03/11/22 |
|
|
55 |
620100055 |
RT |
Richmond |
TX |
Actual/360 |
4.700% |
17,801.10 |
4,869,602.94 |
0.00 |
N/A |
06/11/22 |
-- |
4,869,602.94 |
0.00 |
03/11/22 |
|
|
56 |
28000161 |
MF |
Kalamazoo |
MI |
Actual/360 |
5.417% |
16,126.22 |
24,183.05 |
0.00 |
N/A |
04/06/22 |
-- |
3,827,527.71 |
3,803,344.66 |
03/06/22 |
|
|
58 |
620100058 |
MU |
Saint Louis |
MO |
Actual/360 |
5.135% |
16,993.93 |
10,777.47 |
0.00 |
N/A |
07/11/22 |
-- |
4,255,397.48 |
4,244,620.01 |
03/11/22 |
|
|
59 |
620100059 |
OF |
Cincinnati |
OH |
Actual/360 |
4.806% |
12,105.98 |
12,546.53 |
0.00 |
N/A |
06/11/22 |
-- |
3,238,960.95 |
3,226,414.42 |
03/11/22 |
|
|
60 |
28000143 |
MH |
Jurupa Valley |
CA |
Actual/360 |
5.750% |
16,228.02 |
3,628,625.84 |
0.00 |
N/A |
03/06/22 |
-- |
3,628,625.84 |
0.00 |
03/06/22 |
|
|
61 |
28000178 |
RT |
Knoxville |
TN |
Actual/360 |
5.714% |
8,562.25 |
26,234.06 |
0.00 |
N/A |
05/06/22 |
-- |
1,926,603.61 |
1,900,369.55 |
03/06/22 |
|
|
63 |
28000177 |
MF |
Lake Park |
GA |
Actual/360 |
6.500% |
13,146.53 |
5,815.51 |
0.00 |
N/A |
06/06/22 |
-- |
2,600,411.96 |
2,594,596.45 |
03/06/22 |
|
|
64 |
28000187 |
RT |
Orange City |
FL |
Actual/360 |
5.350% |
3,320.57 |
0.00 |
0.00 |
N/A |
06/06/22 |
-- |
798,000.00 |
798,000.00 |
03/06/22 |
|
|
Totals |
|
|
|
|
|
|
3,819,118.72 |
91,528,280.24 |
0.00 |
|
|
|
1,002,095,011.59 |
910,566,731.32 |
|
|
|
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 15 of 28 |
|||||
|
|
|
|
|
|
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 |
11,814,708.66 |
10,610,730.29 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
2 |
13,223,898.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
3 |
21,411,305.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
4 |
12,394,115.48 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
5 |
7,268,602.46 |
5,334,696.14 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
6A |
29,183,948.00 |
0.00 |
-- |
-- |
-- |
0.00 |
26,732.75 |
1,703,969.42 |
1,703,969.42 |
0.00 |
0.00 |
|
|
|
6B |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
10,281.82 |
432,541.30 |
432,541.30 |
0.00 |
0.00 |
|
|
|
7 |
7,535,159.25 |
3,730,658.63 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
8 |
4,003,080.13 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
9 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
10 |
3,689,623.35 |
2,728,855.94 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
5,713.16 |
0.00 |
|
|
|
11 |
2,643,113.63 |
1,687,091.87 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
12 |
3,768,005.07 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
23 |
3,721,233.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
24 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
25 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
26 |
1,530,351.10 |
1,049,204.40 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
28 |
2,119,018.39 |
2,286,122.29 |
04/01/20 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
29 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
30 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
31 |
1,310,979.48 |
1,090,264.27 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
32 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
34 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
37 |
760,231.85 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
67,640.06 |
67,640.06 |
0.00 |
0.00 |
|
|
|
38 |
1,195,895.22 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
39 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
40 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
41 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 28 |
||||
|
|
|
|
|
|
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 |
|
|
42 |
996,883.00 |
820,085.11 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
43 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
45 |
460,418.00 |
888,835.00 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
46 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
47 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
48 |
950,038.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
49 |
685,842.84 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
50 |
992,579.80 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
51 |
836,005.58 |
662,414.51 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
52 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
54 |
1,023,891.95 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
55 |
687,527.69 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
56 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
58 |
431,417.44 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
59 |
481,132.65 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
60 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
61 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
63 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
64 |
102,334.32 |
51,167.16 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
135,221,342.07 |
30,940,125.61 |
|
|
|
0.00 |
37,014.57 |
2,204,150.78 |
2,204,150.78 |
5,713.16 |
0.00 |
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 17 of 28 |
||||
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
|||||
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
23 |
620100023 |
17,624,465.42 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
25 |
620100025 |
16,911,953.28 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
26 |
620100026 |
17,049,529.64 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
48 |
28000176 |
7,148,229.37 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
51 |
620100051 |
5,882,943.50 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
55 |
620100055 |
4,856,674.75 |
Payoff Prior to Maturity |
0.00 |
0.00 |
|
Totals |
|
69,473,795.96 |
|
0.00 |
0.00 |
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 18 of 28 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
03/17/22 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
6 |
69,473,795.96 |
4.870618% |
4.785797% |
4 |
|
02/17/22 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.900030% |
4.837081% |
5 |
|
01/18/22 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902337% |
4.839337% |
6 |
|
12/17/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902363% |
4.839359% |
7 |
|
11/18/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902395% |
4.839388% |
8 |
|
10/18/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902420% |
4.839410% |
9 |
|
09/17/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902451% |
4.839437% |
10 |
|
08/17/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902474% |
4.839458% |
11 |
|
07/16/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902497% |
4.836883% |
11 |
|
06/17/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902527% |
4.822179% |
12 |
|
05/17/21 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902548% |
4.822196% |
13 |
|
04/16/21 |
0 |
0.00 |
1 |
10,854,315.43 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.902577% |
4.822219% |
14 |
|
|
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 19 of 28 |
||||||||
|
|
|
|
|
|
|
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 |
|
|
37 |
620100037 |
02/11/22 |
0 |
B |
|
67,640.06 |
67,640.06 |
0.00 |
10,627,771.94 |
|
|
|
|
|
|
|
Totals |
|
|
|
|
|
67,640.06 |
67,640.06 |
0.00 |
10,627,771.94 |
|
|
|
|
|
|
|
|
|||||||||||||||
|
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 20 of 28 |
|||||
|
|
|
|
|
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 |
|
850,353,645 |
850,353,645 |
0 |
|
|
0 |
|
||
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
||
|
13 - 24 Months |
60,213,087 |
60,213,087 |
0 |
|
|
0 |
|
|||
|
25 - 36 Months |
0 |
0 |
0 |
|
|
0 |
|
|||
|
37 - 48 Months |
0 |
0 |
0 |
|
|
0 |
|
|||
|
49 - 60 Months |
0 |
0 |
0 |
|
|
0 |
|
|||
|
> 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
Historical Delinquency Information |
|
|
|
|
|
|
||||
|
|
||||||||||
|
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
||
|
|
||||||||||
|
Mar-22 |
910,566,731 |
910,566,731 |
0 |
0 |
0 |
|
0 |
|
||
|
Feb-22 |
1,002,095,012 |
1,002,095,012 |
0 |
0 |
0 |
|
0 |
|
||
|
Jan-22 |
1,027,468,167 |
1,027,468,167 |
0 |
0 |
0 |
|
0 |
|
||
|
Dec-21 |
1,029,440,380 |
1,029,440,380 |
0 |
0 |
0 |
|
0 |
|
||
|
Nov-21 |
1,031,522,048 |
1,031,522,048 |
0 |
0 |
0 |
|
0 |
|
||
|
Oct-21 |
1,033,477,040 |
1,033,477,040 |
0 |
0 |
0 |
|
0 |
|
||
|
Sep-21 |
1,035,542,112 |
1,035,542,112 |
0 |
0 |
0 |
|
0 |
|
||
|
Aug-21 |
1,037,480,031 |
1,037,480,031 |
0 |
0 |
0 |
|
0 |
|
||
|
Jul-21 |
1,039,409,732 |
1,039,409,732 |
0 |
0 |
0 |
|
0 |
|
||
|
Jun-21 |
1,041,450,431 |
1,041,450,431 |
0 |
0 |
0 |
|
0 |
|
||
|
May-21 |
1,043,363,272 |
1,043,363,272 |
0 |
0 |
0 |
|
0 |
|
||
|
Apr-21 |
1,045,387,723 |
1,034,533,407 |
0 |
10,854,315 |
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 21 of 28 |
||||||
|
|
|
|
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 |
|
5 |
620100005 |
80,000,000.00 |
80,000,000.00 |
129,700,000.00 |
04/17/12 |
4,898,274.89 |
1.75520 |
09/30/21 |
07/06/22 |
I/O |
|
Totals |
|
80,000,000.00 |
80,000,000.00 |
129,700,000.00 |
|
4,898,274.89 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 22 of 28 |
|||
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
|
||||||||
|
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
5 |
620100005 |
RT |
IL |
03/14/22 |
13 |
|
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include 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 23 of 28 |
||||
|
|
|
|
|
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 |
|
|
6A |
656100032 |
0.00 |
5.39800% |
0.00 |
5.39800% |
10 |
02/25/21 |
04/06/20 |
03/11/21 |
|
6B |
656100038 |
0.00 |
5.39800% |
0.00 |
5.39800% |
10 |
02/25/21 |
04/06/20 |
03/11/21 |
|
Totals |
|
0.00 |
0.00 |
|
|
|
|
||
|
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 24 of 28 |
||
|
|
|
|
|
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 |
|
44 |
28000172 10/17/17 |
8,082,058.76 |
16,200,000.00 |
8,500,505.20 |
418,446.44 |
8,500,505.20 |
8,082,058.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Cumulative Totals |
8,082,058.76 |
16,200,000.00 |
8,500,505.20 |
418,446.44 |
8,500,505.20 |
8,082,058.76 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
||||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 25 of 28 |
|||
|
|
|
|
|
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 |
|
44 |
28000172 |
10/17/17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 26 of 28 |
||||
|
|
|
|
|
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) |
|
|
|
|
|
|
No interest shortfalls this period |
|
|
|
|
|
||
|
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. |
|
|
|
|
|
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 27 of 28 |
||||
|
Supplemental Notes |
|
|
Loan Split of Prosp. ID 6 to Prosp. ID 6.01 and Prosp. ID 6.02 |
|
|
In the marketing material for the COMM 2012-CCRE2 Trust, Prosp. ID 6, Crossgates Mall, was reported as one loan with a balance at securitization of $71,779,584.25.With the first Distribution Date of September 17, 2012, the Master Servicer is reporting Prosp. |
|
|
ID. 6 as two separate loans. The first loan has a balance at securitization of $51,840,811.13 and is being reported as Prosp. ID 6.01.The second loan has a balance of $19,938,773.51 and is being reported as Prosp. ID 6.02.This has resulted in 65 loans and 99 |
|
|
properties being reported as part of the collateral which differs from the 64 loans and 98 properties which were reported in the marketing material. |
|
|
IRP Prospectus Loan ID Updates to Prosp. ID 6.01 and Prosp. ID 6.02 |
|
|
Beginning with the June 2015 reporting cycle, the Prospectus Loan IDs related to the loans 6.01 and 6.02 have been updated to 6A and 6B respectively to ensure consistency within the Investor Reporting Package (IRP). The update to the reporting is not related |
|
|
to any type of modification or any change to the terms of the underlying mortgage or loans. All loan terms remain as outlined on the Annex and Loan Periodic File (LPU). Please also see the Notice entitled "Prospectus Loan ID Updates for June 2015" in the |
|
|
Special Notices section for this deal on CTSLink.com. |
|
|
Exchange of Exchangeable Certificates--January 2016 |
|
|
In January 2016 an exchange of exchangeable certificates took effect in which $105,000,000.00 of Class PEZ was exchanged for $52,834,000.00 of Class A-M-PEZ, $25,414,000.00 of Class B-PEZ, $17,389,000.00 of Class C-PEZ, and $9,363,000.00 of Class |
|
|
D. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 28 of 28 |