EX-99.1 2 wcm13c12_ex991-202304.htm wcm13c12_ex991-202304.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/23

WFRBS Commercial Mortgage Trust 2013-C12

Determination Date:

04/11/23

 

Next Distribution Date:

05/17/23

 

Record Date:

03/31/23

Commercial Mortgage Pass-Through Certificates

 

 

Series 2013-C12

Notice of Address Change

 

Effective March 1, 2023 our Computershare Corporate Trust office located at 600 S 4th Street Minneapolis, MN 55415 has moved and our new address is 1505 Energy Park Drive St.

Paul, Minnesota 55108. Please update your records to reflect the new address.

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Anthony Sfarra

(212) 214-5613

Anthony.Sfarra@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

375 Park Avenue, 2nd Floor, J0127-023 | New York, NY 10152 | United States

 

 

 

Master Servicer

Wells Fargo Bank, N.A.

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@WellsFargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

1901 Harrison Street | Oakland, CA 94612 | United States

 

 

Bond / Collateral Reconciliation - Balances

7

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Kathleen Luzik

(703) 302-1902

 

Mortgage Loan Detail (Part 1)

13

 

2011 Crystal Drive, Suite 800 | Arlington, VA 22202 | United States

 

 

Mortgage Loan Detail (Part 2)

14

Special Servicer

Rialto Capital Advisors, LLC

 

 

Principal Prepayment Detail

15

 

General

(305) 229-6465

 

Historical Detail

16

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

 

 

Delinquency Loan Detail

17

Administrative Agent

Pentalpha Surveillance LLC

 

 

 

 

 

Don Simon

(203) 660-6100

 

Collateral Stratification and Historical Detail

18

 

 

 

 

 

 

 

PO Box 4839 | Greenwich, CT 06831 | United States

 

 

Specially Serviced Loan Detail - Part 1

19

 

 

 

 

 

 

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 2

20

 

Bank, N.A.

 

 

Modified Loan Detail

21

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

 

 

 

 

 

trustadministrationgroup@wellsfargo.com

Historical Liquidated Loan Detail

22

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

23

Trustee

U.S. Bank Trust Company, National Association

 

 

Interest Shortfall Detail - Collateral Level

24

 

General Contact

(312) 332-7457

 

Supplemental Notes

25

 

190 South LaSalle Street, 7th Floor | Chicago, IL 60603 | United States

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 25

 


 
 

 

                         

 

 

 

 

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

92937FAA9

0.735000%

63,911,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

92937FAB7

2.072000%

142,980,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

92937FAC5

2.880000%

165,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FX

92937FAS0

3.150000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FL

92937FAQ4

5.358570%

90,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

92937FAD3

3.198000%

298,198,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

92937FAE1

2.838000%

101,955,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-S

92937FAF8

3.560000%

120,070,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

20.25%

B

92937FAG6

3.863000%

75,429,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

14.13%

C

92937FAH4

4.849484%

50,799,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

10.00%

D

92937FAU5

4.924484%

41,563,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

6.63%

E

92937FAX9

3.500000%

27,709,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

4.38%

F

92937FAY7

3.500000%

16,933,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

3.00%

G

92937FBB6

3.500000%

36,945,114.00

5,763,750.55

9,859.44

16,810.94

0.00

4,839.03

26,670.38

5,749,052.08

0.00%

0.00%

R

92937FBE0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

92937FBD2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,231,492,114.01

5,763,750.55

9,859.44

16,810.94

0.00

4,839.03

26,670.38

5,749,052.08

 

 

 

 

X-A

92937FAJ0

4.924484%

982,114,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

X-B

92937FAL5

4.924484%

126,228,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

X-C

92937FAP6

1.424484%

81,587,114.00

5,763,750.55

0.00

6,841.97

0.00

0.00

6,841.97

5,749,052.08

 

 

Notional SubTotal

 

1,189,929,114.00

5,763,750.55

0.00

6,841.97

0.00

0.00

6,841.97

5,749,052.08

 

 

 

Deal Distribution Total

 

 

 

9,859.44

23,652.91

0.00

4,839.03

33,512.35

 

 

 

 

*

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 25

 


 
 

 

                     

 

 

 

 

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

92937FAA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

92937FAB7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

92937FAC5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FX

92937FAS0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FL

92937FAQ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

92937FAD3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

92937FAE1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S

92937FAF8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B

92937FAG6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C

92937FAH4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

D

92937FAU5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

E

92937FAX9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

F

92937FAY7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

G

92937FBB6

156.00846569

0.26686722

0.45502472

0.00000000

0.00000000

0.00000000

0.13097889

0.72189194

155.61061958

R

92937FBE0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

92937FBD2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

92937FAJ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

X-B

92937FAL5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

X-C

92937FAP6

70.64535400

0.00000000

0.08386091

0.00000000

0.00000000

0.00000000

0.00000000

0.08386091

70.46519724

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 25

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3FX

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-4

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-A

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-C

03/01/23 - 03/30/23

30

0.00

6,841.97

0.00

6,841.97

0.00

0.00

0.00

6,841.97

0.00

 

A-S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

C

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

D

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

E

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

F

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

G

03/01/23 - 03/30/23

30

0.00

16,810.94

0.00

16,810.94

0.00

0.00

0.00

16,810.94

0.00

 

Totals

 

 

0.00

23,652.91

0.00

23,652.91

0.00

0.00

0.00

23,652.91

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 25

 


 
 

 

     

 

Additional Information

 

 

Total Available Distribution Amount (1)

33,512.35

 

Benchmark: 1-Month LIBOR

 

 

Current Period 1 Month LIBOR %

4.708570

 

Next Period 1 Month LIBOR %

4.947710

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 25

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

23,781.95

Master Servicing Fee

99.26

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administration Fee

15.47

Interest Adjustments

0.00

Trustee Fee

1.90

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

Asset Representations Reviewer Fee

12.41

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

23,781.95

Total Fees

129.04

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

14,698.47

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

3,598.23

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

1,240.80

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

14,698.47

Total Expenses/Reimbursements

4,839.03

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

23,652.91

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

9,859.44

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

33,512.35

Total Funds Collected

38,480.42

Total Funds Distributed

38,480.42

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 25

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

      Total

 

       Total

Beginning Scheduled Collateral Balance

5,763,750.55

5,763,750.55

Beginning Certificate Balance

5,763,750.55

(-) Scheduled Principal Collections

14,698.47

14,698.47

(-) Principal Distributions

9,859.44

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

4,839.03

(-) 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

4,839.03

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

5,749,052.08

5,749,052.08

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

6,120,030.16

6,120,030.16

Ending Certificate Balance

5,749,052.08

Ending Actual Collateral Balance

6,120,030.16

6,120,030.16

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.92%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 25

 


 
 

 

                             

 

 

 

 

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

 

1,000,000 or less

0

0.00

0.00%

0

0.0000

0.000000

1.40 or less

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

1,000,001 to 2,000,000

1

1,119,765.33

19.48%

(2)

5.1700

1.284100

1.41 to 1.50

0

0.00

0.00%

0

0.0000

0.000000

2,000,001 to 3,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.51 to 1.60

0

0.00

0.00%

0

0.0000

0.000000

3,000,001 to 4,000,000

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

4,000,001 to 5,000,000

1

4,629,286.75

80.52%

(1)

4.7000

0.817600

1.71 to 1.80

0

0.00

0.00%

0

0.0000

0.000000

5,000,001 to 6,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.81 to 1.90

0

0.00

0.00%

0

0.0000

0.000000

6,000,001 to 7,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

7,000,001 to 8,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

0

0.00

0.00%

0

0.0000

0.000000

8,000,001 to 9,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.26 to 2.50

0

0.00

0.00%

0

0.0000

0.000000

9,000,001 to 10,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.51 to 3.00

0

0.00

0.00%

0

0.0000

0.000000

10,000,001 to 15,000,000

0

0.00

0.00%

0

0.0000

0.000000

3.01 to 3.50

0

0.00

0.00%

0

0.0000

0.000000

15,000,001 to 20,000,000

0

0.00

0.00%

0

0.0000

0.000000

3.51 to 4.00

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

4.01 or greater

0

0.00

0.00%

0

0.0000

0.000000

30,000,001 to 70,000,000

0

0.00

0.00%

0

0.0000

0.000000

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

70,000,001 to 90,000,000

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

90,000,001 to 100,000,000

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

100,000,001 and greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 25

 


 
 

 

                           

 

 

 

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

 

Michigan

1

1,119,765.62

19.48%

(2)

5.1700

1.284100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

1

1,119,765.62

19.48%

(2)

5.1700

1.284100

Ohio

1

4,629,286.75

80.52%

(1)

4.7000

0.817600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

1

4,629,286.75

80.52%

(1)

4.7000

0.817600

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 25

 


 
 

 

                             

 

 

 

 

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

 

4.500% or less

0

0.00

0.00%

0

0.0000

0.000000

3 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

1

4,629,286.75

80.52%

(1)

4.7000

0.817600

4 months or greater

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

 

4.751% to 5.000%

0

0.00

0.00%

0

0.0000

0.000000

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

 

5.001% to 5.250%

1

1,119,765.33

19.48%

(2)

5.1700

1.284100

 

 

 

 

 

 

 

 

5.251% to 5.500%

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

5.501% to 5.750%

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

5.751% to 6.000%

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

6.001% or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 25

 


 
 

 

                             

 

 

 

 

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

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

120 months or less

0

0.00

0.00%

0

0.0000

0.000000

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

121 months to 180 months

1

1,119,765.33

19.48%

(2)

5.1700

1.284100

 

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

181 months to 240 months

1

4,629,286.75

80.52%

(1)

4.7000

0.817600

 

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

241 months to 300 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

301 months to 360 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

361 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 25

 


 
 

 

                         

 

 

 

 

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

1

4,629,286.75

80.52%

(1)

4.7000

0.817600

 

 

No outstanding loans in this group

 

 

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

24 months or greater

1

1,119,765.33

19.48%

(2)

5.1700

1.284100

 

 

 

 

 

 

Totals

2

5,749,052.08

100.00%

(1)

4.7915

0.908462

 

 

 

 

 

(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.

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 25

 


 
 

 

                                 

 

 

 

 

 

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

 

51

416000075

RT

Deerfield Township

OH

Actual/360

4.700%

18,779.39

10,782.97

0.00

N/A

03/01/23

--

4,640,069.72

4,629,286.75

06/01/20

 

94

410917689

MH

Swartz Creek

MI

Actual/360

5.170%

5,002.56

3,915.50

0.00

N/A

02/01/23

--

1,123,680.83

1,119,765.33

12/01/22

 

Totals

 

 

 

 

 

 

23,781.95

14,698.47

0.00

 

 

 

5,763,750.55

5,749,052.08

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 25

 


 
 

 

                           

 

 

 

 

 

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

 

51

220,665.00

178,015.29

01/01/22

06/30/22

12/12/22

583,728.96

45,870.19

27,106.04

960,083.95

63,105.59

0.00

 

 

94

0.00

108,953.00

01/01/19

09/30/19

04/11/23

280,920.21

1,245.80

7,647.10

35,596.29

2,719.49

0.00

 

 

Totals

220,665.00

286,968.29

 

 

 

864,649.17

47,115.99

34,753.15

995,680.24

65,825.08

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 14 of 25

 


 
 

 

           

 

 

 

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 15 of 25

 


 
 

 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.791544%

4.515544%

(1)

03/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

1

5,754,683.50

4.791630%

4.515630%

0

02/17/23

0

0.00

0

0.00

1

4,652,624.15

0

0.00

0

0.00

0

0.00

 

0

0.00

6

27,437,138.73

4.586354%

4.542110%

7

01/18/23

0

0.00

0

0.00

1

4,663,313.05

0

0.00

0

0.00

0

0.00

 

0

0.00

1

10,000,535.37

4.548724%

4.507377%

8

12/16/22

0

0.00

0

0.00

1

4,673,958.86

0

0.00

0

0.00

0

0.00

 

0

0.00

9

50,044,957.65

4.481950%

4.442101%

8

11/18/22

0

0.00

0

0.00

1

4,685,170.97

0

0.00

0

0.00

0

0.00

 

0

0.00

8

70,404,093.10

4.506316%

4.466667%

8

10/17/22

0

0.00

0

0.00

1

4,695,728.67

0

0.00

0

0.00

0

0.00

 

0

0.00

5

50,280,861.97

4.419532%

4.382082%

7

09/16/22

0

0.00

0

0.00

1

4,706,855.84

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.423508%

4.386576%

8

08/17/22

0

0.00

0

0.00

1

4,717,326.13

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.424676%

4.387785%

9

07/15/22

0

0.00

0

0.00

1

4,727,754.22

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.424942%

4.388049%

10

06/17/22

0

0.00

0

0.00

1

4,738,756.45

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.425218%

4.388322%

11

05/17/22

0

0.00

0

0.00

1

4,749,098.15

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.425480%

4.388582%

12

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 16 of 25

 


 
 

 

                               

 

 

 

 

 

 

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

51

416000075

06/01/20

33

5

 

27,106.04

960,083.95

110,468.05

4,984,227.09

06/04/20

6

 

 

 

 

94

410917689

12/01/22

3

5

 

7,647.10

35,596.29

2,719.49

1,135,803.07

02/08/23

13

 

 

 

 

Totals

 

 

 

 

 

34,753.15

995,680.24

113,187.54

6,120,030.16

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 17 of 25

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

                       Total

       Performing

Non-Performing

                    REO/Foreclosure

 

 

Past Maturity

 

5,749,052

0

5,749,052

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

0

0

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

 

     Total

Current

    30-59 Days

60-89 Days

   90+ Days

    REO/Foreclosure

 

 

Apr-23

5,749,052

0

0

0

 

5,749,052

0

 

Mar-23

5,763,751

0

0

0

 

5,763,751

0

 

Feb-23

185,897,601

180,116,914

0

0

 

5,780,687

0

 

Jan-23

252,299,339

247,636,026

0

0

 

4,663,313

0

 

Dec-22

296,155,491

289,580,395

0

0

 

6,575,096

0

 

Nov-22

353,461,812

348,776,641

0

0

 

4,685,171

0

 

Oct-22

525,509,868

520,814,139

0

0

 

4,695,729

0

 

Sep-22

579,940,605

575,233,749

0

0

 

4,706,856

0

 

Aug-22

583,456,142

578,738,816

0

0

 

4,717,326

0

 

Jul-22

584,653,850

579,926,096

0

0

 

4,727,754

0

 

Jun-22

585,902,710

581,163,953

0

0

 

4,738,756

0

 

May-22

587,090,884

582,341,786

0

0

 

4,749,098

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 18 of 25

 


 
 

 

                     

 

 

 

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

51

416000075

4,629,286.75

4,984,227.09

5,600,000.00

11/10/22

145,032.29

0.81760

06/30/22

03/01/23

238

94

410917689

1,119,765.33

1,135,803.07

2,200,000.00

11/28/12

103,067.00

1.28410

09/30/19

02/01/23

177

Totals

 

5,749,052.08

6,120,030.16

7,800,000.00

 

248,099.29

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 19 of 25

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

51

416000075

RT

OH

06/04/20

6

 

 

 

 

Loan transferred for payment default as a result of the Covid-19 pandemic. Discussions with Borrower ensued but the parties were unable to come to a resolution and foreclosure litigation was filed. The Borrower was able to re-lease vacant

 

space but an agr eement has not been reached. Lender is dual tracking settlement talks with litigation and a Receiver has been appointed. Settlement discussions continue and resolution expected shortly.

 

 

94

410917689

MH

MI

02/08/23

13

 

 

 

 

Loan transferred to special servicing in February 2023 due to Maturity Default. The guarantor Kenneth G. Pinder is deceased. Special Servicer has not received an Executed PNL or any financials. The Borrower's Counsel indicated they are in the

 

process of r efinancing to pay off the loan in the next 60-90 days. Special Servicer has engaged counsel.

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 25

 


 
 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

1

440000204

114,344,975.16

4.46700%

114,153,904.62                     4.46700%

10

12/23/20

04/01/20

01/11/21

Totals

 

114,344,975.16

 

114,153,904.62

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 25

 


 
 

 

                         

 

 

 

 

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

16

300140016                 07/17/18

13,687,800.86

8,200,000.00

9,118,507.92

828,999.83

9,118,507.92

8,289,508.09

5,398,292.77

0.00

(163.13)

5,398,455.90

35.39%

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

13,687,800.86

8,200,000.00

9,118,507.92

828,999.83

9,118,507.92

8,289,508.09

5,398,292.77

0.00

(163.13)

5,398,455.90

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 22 of 25

 


 
 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

Deal

Deal

04/17/23

4,839.03

0.00

0.00

0.00

0.00

4,839.03

0.00

0.00

700,274.23

 

 

03/17/23

695,435.20

0.00

0.00

0.00

0.00

695,435.20

0.00

0.00

 

16

300140016

07/16/21

0.00

0.00

5,398,455.90

0.00

0.00

163.13

0.00

0.00

5,398,455.90

 

 

03/15/19

0.00

0.00

5,398,292.77

0.00

0.00

7,014.84

0.00

0.00

 

 

 

09/17/18

0.00

0.00

5,391,277.93

0.00

0.00

(7,014.84)

0.00

0.00

 

 

 

07/17/18

0.00

0.00

5,398,292.77

0.00

0.00

5,398,292.77

0.00

0.00

 

Current Period Totals

 

4,839.03

0.00

0.00

0.00

0.00

4,839.03

0.00

0.00

4,839.03

Cumulative Totals

 

700,274.23

0.00

5,398,455.90

0.00

0.00

6,098,730.13

0.00

0.00

6,098,730.13

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 25

 


 
 

 

                         

 

 

 

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)

51

0.00

0.00

998.90

0.00

0.00

2,352.43

0.00

0.00

0.00

0.00

0.00

0.00

94

0.00

0.00

241.90

0.00

0.00

1,245.80

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

1,240.80

0.00

0.00

3,598.23

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

4,839.03

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 25

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 25 of 25