GS Mortgage Securities Trust 2014 GC22
01/22/2025 | Press release | Distributed by Public on 01/22/2025 13:20
Asset-Backed Issuer Distribution Report (Form 10-D)
|
Distribution Date: |
01/13/25 |
GS Mortgage Securities Corporation II |
|
Determination Date: |
01/06/25 |
|
|
Next Distribution Date: |
02/12/25 |
|
|
Record Date: |
12/31/24 |
Commercial Mortgage Pass-Through Certificates |
|
Series 2014-GC22 |
||
|
Revision to the Distribution Date Statement of November 2024 |
||
|
Servicer revised the reporting to correct the earlier reported Appraisal Reduction Amount |
|
Table of Contents |
Contacts |
||||
|
Section |
Pages |
Role |
Party and Contact Information |
||
|
Certificate Distribution Detail |
2 |
Depositor |
GS Mortgage Securities Corporation II |
||
|
Certificate Factor Detail |
3 |
Attention: Scott Epperson |
(212) 902-1000 |
[email protected]; gs- |
|
|
Certificate Interest Reconciliation Detail |
4 |
200 West Street | New York, NY 10282 | United States |
|||
|
Exchangeable Certificate Detail |
5 |
Master Servicer |
Wells Fargo Bank, N.A. |
||
|
Additional Information |
6 |
Investor Relations |
|||
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
1901 Harrison Street | Oakland, CA 94612 | United States |
|||
|
Bond / Collateral Reconciliation - Balances |
8 |
Special Servicer |
CWCapital Asset Management LLC |
||
|
Current Mortgage Loan and Property Stratification |
9-13 |
Brian Hanson |
|||
|
900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States |
|||||
|
Mortgage Loan Detail (Part 1) |
14 |
||||
|
Operating Advisor |
Pentalpha Surveillance LLC |
||||
|
Mortgage Loan Detail (Part 2) |
15 |
||||
|
Attention: GSMC 2014-GC22 Transaction Manager |
|||||
|
Principal Prepayment Detail |
16 |
501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States |
|||
|
Historical Detail |
17 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||
|
Delinquency Loan Detail |
18 |
Bank, N.A. |
|||
|
Corporate Trust Services (CMBS) |
|||||
|
Collateral Stratification and Historical Detail |
19 |
||||
|
Specially Serviced Loan Detail - Part 1 |
20 |
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||
|
Specially Serviced Loan Detail - Part 2 |
21 |
Trustee |
Deutsche Bank Trust Company Americas |
||
|
Modified Loan Detail |
22 |
Karlene Benvenuto |
|||
|
1761 East St. Andrew Place | Santa Ana, CA 92705 | United States |
|||||
|
Historical Liquidated Loan Detail |
23 |
||||
|
Controlling Class |
Deer Park Road Management Company, LP |
||||
|
Historical Bond / Collateral Loss Reconciliation Detail |
24 |
Representative |
|||
|
Interest Shortfall Detail - Collateral Level |
25 |
(970) 457-4340 |
|||
|
Supplemental Notes |
26 |
1195 Bangtail Way | Steamboat Springs, CO 80487 | 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 26 |
|
Certificate Distribution Detail |
||||||||||||
|
Current |
Original |
|||||||||||
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
|||||||
|
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
A-1 |
36253BAQ6 |
1.290000% |
36,754,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
36253BAR4 |
2.903000% |
8,879,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
36253BAS2 |
3.516000% |
197,682,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
36253BAT0 |
3.587000% |
160,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-5 |
36253BAU7 |
3.862000% |
217,072,000.00 |
53,217,379.18 |
1,923,876.79 |
171,271.27 |
0.00 |
0.00 |
2,095,148.06 |
51,293,502.39 |
83.97% |
30.00% |
|
A-AB |
36253BAV5 |
3.467000% |
52,638,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-S |
36253BAY9 |
4.113000% |
46,872,000.00 |
46,872,000.00 |
0.00 |
160,653.78 |
0.00 |
0.00 |
160,653.78 |
46,872,000.00 |
69.33% |
25.13% |
|
B |
36253BAZ6 |
4.391000% |
72,110,000.00 |
72,110,000.00 |
0.00 |
263,862.51 |
0.00 |
0.00 |
263,862.51 |
72,110,000.00 |
46.80% |
17.63% |
|
C |
36253BBB8 |
4.616907% |
38,458,000.00 |
38,458,000.00 |
0.00 |
147,964.19 |
0.00 |
0.00 |
147,964.19 |
38,458,000.00 |
34.79% |
13.63% |
|
D |
36253BAE3 |
4.616907% |
60,092,000.00 |
60,092,000.00 |
0.00 |
20,333.63 |
0.00 |
0.00 |
20,333.63 |
60,092,000.00 |
16.01% |
7.38% |
|
E* |
36253BAG8 |
3.582000% |
16,826,000.00 |
16,826,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16,826,000.00 |
10.75% |
5.63% |
|
F |
36253BAJ2 |
3.582000% |
20,431,000.00 |
20,431,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20,431,000.00 |
4.37% |
3.50% |
|
G |
36253BAL7 |
3.582000% |
33,651,512.00 |
13,987,949.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13,987,949.80 |
0.00% |
0.00% |
|
S |
36253BBC6 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
36253BAN3 |
0.000000% |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
961,465,514.00 |
321,994,328.98 |
1,923,876.79 |
764,085.38 |
0.00 |
0.00 |
2,687,962.17 |
320,070,452.19 |
||||
|
X-A |
36253BAW3 |
0.637364% |
719,897,000.00 |
100,089,379.18 |
0.00 |
53,161.12 |
0.00 |
0.00 |
53,161.12 |
98,165,502.39 |
||
|
X-B |
36253BAX1 |
0.225907% |
72,110,000.00 |
72,110,000.00 |
0.00 |
13,575.15 |
0.00 |
0.00 |
13,575.15 |
72,110,000.00 |
||
|
X-C |
36253BAA1 |
1.034907% |
16,826,000.00 |
16,826,000.00 |
0.00 |
14,511.13 |
0.00 |
0.00 |
14,511.13 |
16,826,000.00 |
||
|
X-D |
36253BAC7 |
1.034907% |
54,082,512.00 |
34,418,949.80 |
0.00 |
29,683.69 |
0.00 |
0.00 |
29,683.69 |
34,418,949.80 |
||
|
Notional SubTotal |
862,915,512.00 |
223,444,328.98 |
0.00 |
110,931.09 |
0.00 |
0.00 |
110,931.09 |
221,520,452.19 |
||||
|
Deal Distribution Total |
1,923,876.79 |
875,016.47 |
0.00 |
0.00 |
2,798,893.26 |
|||||||
|
* |
Denotes the Controlling Class (if required) |
|||||||||||
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
||||||||||||
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 2 of 26 |
|
Certificate Factor Detail |
||||||||||
|
Cumulative |
||||||||||
|
Interest Shortfalls |
Interest |
|||||||||
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
|
Regular Certificates |
||||||||||
|
A-1 |
36253BAQ6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
36253BAR4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
36253BAS2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
36253BAT0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-5 |
36253BAU7 |
245.16003529 |
8.86285099 |
0.78900674 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
9.65185772 |
236.29718430 |
|
A-AB |
36253BAV5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-S |
36253BAY9 |
1,000.00000000 |
0.00000000 |
3.42750000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.42750000 |
1,000.00000000 |
|
B |
36253BAZ6 |
1,000.00000000 |
0.00000000 |
3.65916669 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.65916669 |
1,000.00000000 |
|
C |
36253BBB8 |
1,000.00000000 |
0.00000000 |
3.84742290 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84742290 |
1,000.00000000 |
|
D |
36253BAE3 |
1,000.00000000 |
0.00000000 |
0.33837499 |
3.50904779 |
31.90533049 |
0.00000000 |
0.00000000 |
0.33837499 |
1,000.00000000 |
|
E |
36253BAG8 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.98500000 |
29.06919292 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F |
36253BAJ2 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.98499976 |
43.70582301 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G |
36253BAL7 |
415.67076689 |
0.00000000 |
0.00000000 |
1.24077723 |
83.43538888 |
0.00000000 |
0.00000000 |
0.00000000 |
415.67076689 |
|
S |
36253BBC6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
36253BAN3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Notional Certificates |
||||||||||
|
X-A |
36253BAW3 |
139.03291607 |
0.00000000 |
0.07384545 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.07384545 |
136.36048267 |
|
X-B |
36253BAX1 |
1,000.00000000 |
0.00000000 |
0.18825614 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.18825614 |
1,000.00000000 |
|
X-C |
36253BAA1 |
1,000.00000000 |
0.00000000 |
0.86242304 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.86242304 |
1,000.00000000 |
|
X-D |
36253BAC7 |
636.41551635 |
0.00000000 |
0.54885931 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.54885931 |
636.41551635 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 26 |
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Additional |
||||||||||||
|
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
||||||||
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|||
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-5 |
12/01/24 - 12/30/24 |
30 |
0.00 |
171,271.27 |
0.00 |
171,271.27 |
0.00 |
0.00 |
0.00 |
171,271.27 |
0.00 |
|
|
A-AB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
X-A |
12/01/24 - 12/30/24 |
30 |
0.00 |
53,161.12 |
0.00 |
53,161.12 |
0.00 |
0.00 |
0.00 |
53,161.12 |
0.00 |
|
|
X-B |
12/01/24 - 12/30/24 |
30 |
0.00 |
13,575.15 |
0.00 |
13,575.15 |
0.00 |
0.00 |
0.00 |
13,575.15 |
0.00 |
|
|
X-C |
12/01/24 - 12/30/24 |
30 |
0.00 |
14,511.13 |
0.00 |
14,511.13 |
0.00 |
0.00 |
0.00 |
14,511.13 |
0.00 |
|
|
X-D |
12/01/24 - 12/30/24 |
30 |
0.00 |
29,683.69 |
0.00 |
29,683.69 |
0.00 |
0.00 |
0.00 |
29,683.69 |
0.00 |
|
|
A-S |
12/01/24 - 12/30/24 |
30 |
0.00 |
160,653.78 |
0.00 |
160,653.78 |
0.00 |
0.00 |
0.00 |
160,653.78 |
0.00 |
|
|
B |
12/01/24 - 12/30/24 |
30 |
0.00 |
263,862.51 |
0.00 |
263,862.51 |
0.00 |
0.00 |
0.00 |
263,862.51 |
0.00 |
|
|
C |
12/01/24 - 12/30/24 |
30 |
0.00 |
147,964.19 |
0.00 |
147,964.19 |
0.00 |
0.00 |
0.00 |
147,964.19 |
0.00 |
|
|
D |
12/01/24 - 12/30/24 |
30 |
1,699,849.38 |
231,199.33 |
0.00 |
231,199.33 |
210,865.70 |
0.00 |
0.00 |
20,333.63 |
1,917,255.12 |
|
|
E |
12/01/24 - 12/30/24 |
30 |
437,586.43 |
50,225.61 |
0.00 |
50,225.61 |
50,225.61 |
0.00 |
0.00 |
0.00 |
489,118.24 |
|
|
F |
12/01/24 - 12/30/24 |
30 |
829,491.10 |
60,986.53 |
0.00 |
60,986.53 |
60,986.53 |
0.00 |
0.00 |
0.00 |
892,953.67 |
|
|
G |
12/01/24 - 12/30/24 |
30 |
2,757,741.10 |
41,754.03 |
0.00 |
41,754.03 |
41,754.03 |
0.00 |
0.00 |
0.00 |
2,807,726.99 |
|
|
S |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
R |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
5,724,668.01 |
1,238,848.34 |
0.00 |
1,238,848.34 |
363,831.87 |
0.00 |
0.00 |
875,016.47 |
6,107,054.02 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 26 |
|
Exchangeable Certificate Detail |
||||||||||||
|
Pass-Through |
Prepayment |
|||||||||||
|
Class |
CUSIP |
Rate |
Original Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
Losses |
Total Distribution |
Ending Balance |
||||
|
Regular Interest |
||||||||||||
|
A-S (Cert) |
36253BAY9 |
4.113000% |
46,872,000.00 |
46,872,000.00 |
0.00 |
160,653.78 |
0.00 |
0.00 |
160,653.78 |
46,872,000.00 |
||
|
A-S (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
B (Cert) |
36253BAZ6 |
4.391000% |
72,110,000.00 |
72,110,000.00 |
0.00 |
263,862.51 |
0.00 |
0.00 |
263,862.51 |
72,110,000.00 |
||
|
B (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
C (Cert) |
36253BBB8 |
4.616907% |
38,458,000.00 |
38,458,000.00 |
0.00 |
147,964.19 |
0.00 |
0.00 |
147,964.19 |
38,458,000.00 |
||
|
C (PEZ) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Regular Interest Total |
157,440,000.03 |
157,440,000.00 |
0.00 |
572,480.48 |
0.00 |
0.00 |
572,480.48 |
157,440,000.00 |
||||
|
Exchangeable Certificate Details |
||||||||||||
|
PEZ |
36253BBA0 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Exchangeable Certificates Total |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 5 of 26 |
|
Additional Information |
||
|
Total Available Distribution Amount (1) |
2,798,893.26 |
|
|
Specially Serviced Loans not Delinquent |
||
|
Number of Outstanding Loans |
5 |
|
|
Aggregate Unpaid Principal Balance |
320,070,452.19 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 6 of 26 |
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
1,273,332.37 |
Master Servicing Fee |
2,625.86 |
|
Interest Reductions due to Nonrecoverability Determination |
(364,982.87) |
Certificate Administrator Fee |
867.86 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
144.18 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
138.64 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
374.32 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
CCRE Strip - Cantor Commercial Real Estate Lending, L.P. |
0.00 |
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
||
|
Total Interest Collected |
908,349.50 |
Total Fees |
4,150.87 |
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
41,608.85 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
ASER Amount |
0.00 |
|
|
Principal Prepayments |
(1,882,267.94) |
Special Servicing Fees (Monthly) |
0.00 |
|
Collection of Principal after Maturity Date |
1,882,267.94 |
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 |
1,882,267.94 |
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 |
1,923,876.79 |
Total Expenses/Reimbursements |
0.00 |
|
Interest Reserve Deposit |
29,182.17 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
875,016.47 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
1,923,876.79 |
|
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 |
2,798,893.26 |
|
Total Funds Collected |
2,832,226.29 |
Total Funds Distributed |
2,832,226.30 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 26 |
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
Total |
Total |
||||
|
Beginning Scheduled Collateral Balance |
321,994,328.98 |
321,994,328.98 |
Beginning Certificate Balance |
321,994,328.98 |
|
|
(-) Scheduled Principal Collections |
41,608.85 |
41,608.85 |
(-) Principal Distributions |
1,923,876.79 |
|
|
(-) Unscheduled Principal Collections |
1,882,267.94 |
1,882,267.94 |
(-) Realized Losses |
0.00 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
Non-Cash Principal Adjustments |
0.00 |
||||
|
Ending Scheduled Collateral Balance |
320,070,452.19 |
320,070,452.19 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
323,105,711.87 |
323,105,711.87 |
Ending Certificate Balance |
320,070,452.19 |
|
|
Ending Actual Collateral Balance |
321,223,443.93 |
321,223,443.93 |
|||
|
NRA/WODRA Reconciliation |
Under / Over Collateralization Reconciliation |
||||
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
||||
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.00 |
||
|
Beginning Cumulative Advances |
17,185,804.81 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
17,185,804.81 |
0.00 |
Net WAC Rate |
4.62% |
|
|
UC / (OC) Interest |
0.00 |
||||
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
||||
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
||||
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 8 of 26 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Scheduled Balance |
Debt Service Coverage Ratio¹ |
|||||||||||||
|
Scheduled |
# Of |
Scheduled |
% Of |
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Balance |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
3,000,000 or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.30 or less |
3 |
111,952,720.13 |
34.98% |
(34) |
4.5118 |
(0.038397) |
|
|
3,000,001 to 5,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.31-1.40 |
2 |
208,117,732.06 |
65.02% |
(9) |
4.6355 |
1.361895 |
|
|
5,000,001 to 10,000,000 |
1 |
9,732,731.21 |
3.04% |
(7) |
4.8600 |
(0.913500) |
1.41-1.50 |
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 |
1.51-1.60 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
15,000,001 to 20,000,000 |
1 |
17,219,988.92 |
5.38% |
(7) |
4.7190 |
(1.002400) |
1.61-1.70 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
20,000,001 to 30,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.71-1.80 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
30,000,001 to 60,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.81-1.90 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
60,000,001 to 80,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.91-2.20 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
80,000,001 to 100,000,000 |
2 |
183,117,732.06 |
57.21% |
(24) |
4.5254 |
0.826299 |
2.21 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
100,000,001 or greater |
1 |
110,000,000.00 |
34.37% |
(9) |
4.6600 |
1.399800 |
Totals |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
|
|
Totals |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 9 of 26 |
|
Current Mortgage Loan and Property Stratification |
|||||||||||||
|
State³ |
|||||||||||||
|
Property Type³ |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
||||||||||
|
State |
WAM² |
WAC |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
Property Type |
WAM² |
WAC |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
||||||||||
|
Maine |
1 |
110,000,000.00 |
34.37% |
(9) |
4.6600 |
1.399800 |
|||||||
|
Mixed Use |
1 |
85,000,000.00 |
26.56% |
(43) |
4.4300 |
0.257100 |
|||||||
|
Michigan |
1 |
17,219,988.92 |
5.38% |
(7) |
4.7190 |
(1.002400) |
|||||||
|
Office |
8 |
115,337,721.96 |
36.04% |
(8) |
4.6246 |
0.972754 |
|||||||
|
North Carolina |
1 |
85,000,000.00 |
26.56% |
(43) |
4.4300 |
0.257100 |
|||||||
|
Retail |
2 |
119,732,731.21 |
37.41% |
(9) |
4.6763 |
1.211758 |
|||||||
|
Pennsylvania |
1 |
9,732,731.21 |
3.04% |
(7) |
4.8600 |
(0.913500) |
|||||||
|
Totals |
11 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
|||||||
|
Washington |
7 |
98,117,733.04 |
30.66% |
(8) |
4.6080 |
1.319400 |
|||||||
|
Totals |
11 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
|||||||
|
Note: Please refer to footnotes on the next page of the report. |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 10 of 26 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Note Rate |
Seasoning |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Note Rate |
WAM² |
WAC |
Seasoning |
WAM² |
WAC |
|||||||||
|
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||||
|
4.500% or less |
1 |
85,000,000.00 |
26.56% |
(43) |
4.4300 |
0.257100 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 4.750% |
3 |
225,337,720.98 |
70.40% |
(8) |
4.6419 |
1.181219 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.751% to 5.000% |
1 |
9,732,731.21 |
3.04% |
(7) |
4.8600 |
(0.913500) |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.001% to 5.250% |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.251% or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
49 months or greater |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
|
|
Totals |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
Totals |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 11 of 26 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Anticipated Remaining Term (ARD and Balloon Loans) |
Remaining Amortization Term (ARD and Balloon Loans) |
|||||||||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
60 months or less |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
Interest Only |
3 |
293,117,732.06 |
91.58% |
(19) |
4.5759 |
1.041520 |
|
|
61 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
300 months or less |
2 |
26,952,720.13 |
8.42% |
(7) |
4.7699 |
(0.970298) |
|
|
Totals |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
301 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 12 of 26 |
|
Current Mortgage Loan and Property Stratification |
||||||||||||
|
Age of Most Recent NOI |
Remaining Stated Term (Fully Amortizing Loans) |
|||||||||||
|
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||
|
12 months or less |
4 |
235,070,452.19 |
73.44% |
(8) |
4.6509 |
1.094490 |
No outstanding loans in this group |
|||||
|
13 months to 24 months |
1 |
85,000,000.00 |
26.56% |
(43) |
4.4300 |
0.257100 |
||||||
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||
|
Totals |
5 |
320,070,452.19 |
100.00% |
(18) |
4.5922 |
0.872108 |
||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 13 of 26 |
|
Mortgage Loan Detail (Part 1) |
|||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal |
Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
|||||
|
Pros ID |
Loan ID |
Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
|
1 |
304101154 |
RT |
South Portland |
ME |
Actual/360 |
4.660% |
441,405.56 |
0.00 |
0.00 |
N/A |
04/03/24 |
-- |
110,000,000.00 |
110,000,000.00 |
01/03/25 |
|
2 |
302090002 |
OF |
Seattle |
WA |
Actual/360 |
4.608% |
396,800.00 |
1,882,267.94 |
0.00 |
N/A |
05/06/24 |
-- |
100,000,000.00 |
98,117,732.06 |
12/06/24 |
|
3 |
304101183 |
MU |
Charlotte |
NC |
Actual/360 |
4.430% |
0.00 |
0.00 |
0.00 |
N/A |
06/06/21 |
-- |
85,000,000.00 |
85,000,000.00 |
12/06/21 |
|
12 |
302090012 |
OF |
Southfield |
MI |
Actual/360 |
4.719% |
70,143.94 |
41,608.85 |
0.00 |
N/A |
06/06/24 |
-- |
17,261,597.77 |
17,219,988.92 |
10/06/23 |
|
22 |
695100292 |
RT |
Johnstown |
PA |
Actual/360 |
4.860% |
0.00 |
0.00 |
0.00 |
N/A |
06/06/24 |
-- |
9,732,731.21 |
9,732,731.21 |
12/06/21 |
|
Totals |
908,349.50 |
1,923,876.79 |
0.00 |
321,994,328.98 |
320,070,452.19 |
||||||||||
|
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 14 of 26 |
|
Mortgage Loan Detail (Part 2) |
|||||||||||||
|
Most Recent Most Recent Appraisal |
Cumulative |
Current |
|||||||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|||
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
|
1 |
17,496,770.00 |
12,482,633.75 |
01/01/24 |
09/30/24 |
11/06/24 |
19,946,914.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
2 |
19,545,022.04 |
12,170,592.30 |
01/01/24 |
09/30/24 |
09/06/24 |
27,899,313.14 |
0.00 |
395,938.90 |
395,938.90 |
0.00 |
0.00 |
||
|
3 |
0.00 |
500,350.00 |
01/01/23 |
06/30/23 |
08/07/23 |
21,909,972.38 |
1,009,521.94 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
12 |
0.00 |
(207,888.16) |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
110,853.51 |
1,663,961.18 |
0.00 |
0.00 |
||
|
22 |
274,543.79 |
(71,939.61) |
01/01/24 |
06/30/24 |
09/06/24 |
7,830,065.36 |
456,883.11 |
0.00 |
0.00 |
99,941.79 |
0.00 |
||
|
Totals |
37,316,335.83 |
24,873,748.28 |
77,586,265.29 |
1,466,405.05 |
506,792.41 |
2,059,900.08 |
99,941.79 |
0.00 |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 15 of 26 |
|
Principal Prepayment Detail |
|||||
|
Unscheduled Principal |
Prepayment Penalties |
||||
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
2 |
302090002 |
1,882,267.94 |
Partial Liquidation (Curtailment) |
0.00 |
0.00 |
|
Totals |
1,882,267.94 |
0.00 |
0.00 |
||
|
(1) Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 16 of 26 |
|
Historical Detail |
|||||||||||||||||||||
|
Delinquencies¹ |
Prepayments |
Rate and Maturities |
|||||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days or More |
Foreclosure |
REO |
Modifications |
Curtailments |
Payoff |
Next Weighted Avg. |
|||||||||||||
|
Distribution |
|||||||||||||||||||||
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
|||
|
Date |
|||||||||||||||||||||
|
01/13/25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
1 |
1,882,267.94 |
0 |
0.00 |
4.592235% |
4.409016% |
(18) |
||
|
12/12/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.592343% |
4.408627% |
(16) |
||
|
11/13/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.592361% |
4.408627% |
(15) |
||
|
10/11/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.592377% |
4.408627% |
(14) |
||
|
09/12/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.592394% |
4.408627% |
(13) |
||
|
08/12/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.592410% |
4.408627% |
(12) |
||
|
07/12/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.605917% |
4.425192% |
(11) |
||
|
06/12/24 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.612606% |
4.434694% |
(10) |
||
|
05/10/24 |
0 |
0.00 |
0 |
0.00 |
2 |
27,287,629.82 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
2 |
13,963,228.66 |
4.659753% |
4.515872% |
(7) |
||
|
04/12/24 |
0 |
0.00 |
0 |
0.00 |
2 |
27,330,180.64 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
6 |
31,416,300.89 |
4.687465% |
4.564801% |
(4) |
||
|
03/12/24 |
0 |
0.00 |
0 |
0.00 |
2 |
27,370,261.85 |
0 |
0.00 |
2 |
94,732,731.21 |
0 |
0.00 |
0 |
0.00 |
2 |
22,099,152.93 |
4.701267% |
4.628009% |
(3) |
||
|
02/12/24 |
0 |
0.00 |
0 |
0.00 |
2 |
27,437,360.06 |
0 |
0.00 |
2 |
94,755,293.53 |
0 |
0.00 |
0 |
0.00 |
1 |
13,347,396.27 |
4.698562% |
4.628194% |
(2) |
||
|
(1) Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 17 of 26 |
|
Delinquency Loan Detail |
|||||||||||||||
|
Paid |
Mortgage |
Outstanding |
Servicing |
Resolution |
|||||||||||
|
Through |
Months |
Loan |
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|||||
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
Date |
Date |
REO Date |
||
|
2 |
302090002 |
12/06/24 |
0 |
5 |
395,938.90 |
395,938.90 |
0.00 |
98,117,732.06 |
03/20/24 |
1 |
|||||
|
3 |
304101183 |
12/06/21 |
36 |
5 |
0.00 |
0.00 |
596,248.41 |
85,000,000.00 |
03/16/21 |
7 |
08/24/22 |
||||
|
12 |
302090012 |
10/06/23 |
14 |
5 |
110,853.51 |
1,663,961.18 |
429,005.99 |
17,842,374.04 |
11/21/23 |
2 |
|||||
|
22 |
695100292 |
12/06/21 |
36 |
5 |
0.00 |
0.00 |
275,118.18 |
10,263,337.83 |
05/10/19 |
7 |
04/11/22 |
||||
|
Totals |
506,792.41 |
2,059,900.08 |
1,300,372.58 |
211,223,443.93 |
|||||||||||
|
1 Mortgage Loan Status |
2 Resolution Strategy Code |
||||||||||||||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
4 - Performing Matured Balloon |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||||||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||||||||||
|
Delinquent |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||||||||||||
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
||||||||||||||
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
||||||||||||
|
3 - 90-120 Days Delinquent |
|||||||||||||||
|
5 - Note Sale |
98 - Other |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 18 of 26 |
|
Collateral Stratification and Historical Detail |
||||||||
|
Maturity Dates and Loan Status¹ |
||||||||
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|||||
|
Past Maturity |
320,070,452 |
110,000,000 |
115,337,721 |
94,732,731 |
||||
|
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 |
|||
|
Jan-25 |
320,070,452 |
208,117,732 |
0 |
0 |
17,219,989 |
94,732,731 |
||
|
Dec-24 |
321,994,329 |
210,000,000 |
0 |
0 |
17,261,598 |
94,732,731 |
||
|
Nov-24 |
322,038,029 |
210,000,000 |
0 |
0 |
17,305,297 |
94,732,731 |
||
|
Oct-24 |
322,079,292 |
210,000,000 |
0 |
0 |
17,346,561 |
94,732,731 |
||
|
Sep-24 |
322,122,659 |
210,000,000 |
0 |
0 |
17,389,928 |
94,732,731 |
||
|
Aug-24 |
322,163,580 |
210,000,000 |
0 |
0 |
17,430,849 |
94,732,731 |
||
|
Jul-24 |
330,443,477 |
118,239,141 |
0 |
0 |
117,471,605 |
94,732,731 |
||
|
Jun-24 |
336,248,039 |
224,000,827 |
0 |
0 |
17,514,482 |
94,732,731 |
||
|
May-24 |
444,459,096 |
232,171,466 |
0 |
0 |
117,554,899 |
94,732,731 |
||
|
Apr-24 |
538,036,379 |
315,706,198 |
0 |
0 |
127,597,449 |
94,732,731 |
||
|
Mar-24 |
578,748,735 |
466,378,473 |
0 |
0 |
17,637,531 |
94,732,731 |
||
|
Feb-24 |
622,899,358 |
510,461,998 |
0 |
0 |
17,682,067 |
94,755,294 |
||
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 19 of 26 |
|
Specially Serviced Loan Detail - Part 1 |
||||||||||
|
Ending Scheduled |
Net Operating |
Remaining |
||||||||
|
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
1 |
304101154 |
110,000,000.00 |
110,000,000.00 |
196,000,000.00 |
08/13/24 |
11,710,153.25 |
1.39980 |
09/30/24 |
04/03/24 |
I/O |
|
2 |
302090002 |
98,117,732.06 |
98,117,732.06 |
188,900,000.00 |
03/30/24 |
11,328,940.80 |
1.31940 |
09/30/24 |
05/06/24 |
I/O |
|
3 |
304101183 |
85,000,000.00 |
85,000,000.00 |
81,100,000.00 |
03/25/24 |
500,350.00 |
0.25710 |
06/30/23 |
06/06/21 |
I/O |
|
12 |
302090012 |
17,219,988.92 |
17,842,374.04 |
9,700,000.00 |
11/21/24 |
(336,091.16) |
(1.00240) |
03/31/24 |
06/06/24 |
232 |
|
22 |
695100292 |
9,732,731.21 |
10,263,337.83 |
5,400,000.00 |
07/02/24 |
(216,065.61) |
(0.91350) |
06/30/24 |
06/06/24 |
232 |
|
Totals |
320,070,452.19 |
321,223,443.93 |
481,100,000.00 |
22,987,287.28 |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 20 of 26 |
|
Specially Serviced Loan Detail - Part 2 |
||||||||
|
Servicing |
||||||||
|
Property |
Transfer |
Resolution |
||||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
||
|
1 |
304101154 |
RT |
ME |
02/16/24 |
13 |
|||
|
Imminent default due to Borrower's inability to pay the loan in full at maturity date (4/3/24). Loan has matured and Loan is in default. Borrower has expressed an inability to payoff. Property is a 730,444 SF of a ~1MM SF enclosed mall, built in |
||||||||
|
197 1 and updated in 1989/1994, located in South Portland, Maine. At loan origination, anchors include a Bon Ton store, JC Penney, Best Buy, Sports Authority & Apple; Additional anchors Macy's and Sears own their own parcels. As of June |
||||||||
|
2024, property is 84% occupied. Special Servicer will dual-track legal remedies and/or Deed-in-lieu with any workout discussions. |
||||||||
|
2 |
302090002 |
OF |
WA |
03/20/24 |
1 |
|||
|
The loan transferred to Special Servicing effective 3/20/2024 for imminent maturity default. The Loan matured on 5/6/24. The loan is secured by 7 office buildings located in Seattle, WA and comprises 1,082,617 SF. Portfolio occupancy as of July |
||||||||
|
2024was 60 %. A new site inspection will be completed in December 2024. One of three pari passu loans. The special servicer and Borrower have reached terms for a potential loan modification that is expected to close before YE 2024. Borrower |
||||||||
|
and special servicer ente red in November 2024 into a 60 day forbearance agreement where the special servicer is forbearing from rights and remedies under the loan documents in exchange for the Borrower putting in a reserve with the special |
||||||||
|
servicer $2.7MM. |
||||||||
|
3 |
304101183 |
MU |
NC |
03/16/21 |
7 |
|||
|
The loan transferred to special servicing on 3/16/21 due to imminent monetary default. The collateral is a 304,772 SF mixed use property located in Charlotte, NC. The 4-story retail and office complex was built in 2008 and renovated in 2011. A |
||||||||
|
May 2024 in spection found the asset in good overall condition. Title was received in August 2022. As of November 2024, the asset was 38.5% occupied with several new tenants expected to open in early 2025. An improvement plan to cure |
||||||||
|
deferred maintenance was complete d in February 2024. The special servicer is working to lease the vacant spaces to stabilize the property. |
||||||||
|
12 |
302090012 |
OF |
MI |
11/21/23 |
2 |
|||
|
The loan transferred to Special Servicing effective 11/21/2023 for imminent monetary default. The subject is a 360,280 SF office property located in Southfield, MI, built in 1985 and renovated in 2023. The collateral was 28.4% occupied at the end |
||||||||
|
ofNovemb er 2024. The property was inspected 12/4/2024 and found to be in good condition at that time. PNA signed. Borrower and SS previously exchanged proposals, but no draft terms were agreed to. Receiver appointed 8/15/2024. The |
||||||||
|
SS will dual track foreclos ure while remaining available to discuss alternatives. |
||||||||
|
22 |
695100292 |
RT |
PA |
05/10/19 |
7 |
|||
|
The loan transferred to special servicing effective 5/10/19 due to payment default. The loan is secured by a 201,712 sf retail property located in Johnstown, PA. The property was built in 1964 and currently does not have an anchor. Good Cents |
||||||||
|
Grocery occ upied the 46,032 sf space, but vacated in December 2016. The 60,000 sf flex space tenant vacated at the end of November 2023. Occupancy in December 2024 was 24%. The property was inspected 6/18/2024 and found to be in |
||||||||
|
fair condition at that time. The Trust was the high bidder at the 3/11/2022 Sheriff's Sale. The Sheriff's Deed was recorded 4/14/22. The leasing team remains focused on leasing the vacant space, including the 46,000 sf former grocer space and |
||||||||
|
60,000 sf flex space. The strategy is to l ease up and stabilize the property before disposition. The special servicer is re-evaluating the strategy and might dispose of the property in 2025. |
||||||||
|
1 Property Type Codes |
2 Resolution Strategy Code |
|||||||
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||
|
MF - Multi-Family |
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|||
|
RT - Retail |
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
|||
|
IN - Industrial |
OF - Office |
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 21 of 26 |
|
Modified Loan Detail |
|||||||||
|
Pre-Modification |
Post-Modification |
Modification |
Modification |
||||||
|
Modification |
Modification Booking |
Closing |
Effective |
||||||
|
Balance |
Rate |
Balance |
Rate |
||||||
|
Pros ID |
Loan Number |
Code¹ |
Date |
Date |
Date |
||||
|
1 |
304101154 |
0.00 |
4.66000% |
0.00 |
4.66000% |
10 |
11/03/20 |
11/03/20 |
12/07/20 |
|
1 |
304101154 |
0.00 |
4.66000% |
0.00 |
4.66000% |
10 |
12/07/20 |
11/03/20 |
11/03/20 |
|
28 |
302090028 |
9,065,207.00 |
5.13350% |
9,065,207.00 5.13350% |
10 |
05/04/20 |
05/06/20 |
07/06/20 |
|
|
28 |
302090028 |
0.00 |
5.13350% |
0.00 |
5.13350% |
10 |
07/06/20 |
05/06/20 |
05/04/20 |
|
Totals |
9,065,207.00 |
9,065,207.00 |
|||||||
|
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 22 of 26 |
|
Historical Liquidated Loan Detail |
||||||||||||
|
Loan |
Gross Sales |
Current |
Loss to Loan |
Percent of |
||||||||
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
Period |
Cumulative |
with |
Original |
|||
|
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
|
|
Pros ID¹ |
Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
41 |
304101173 12/10/21 |
5,470,756.78 |
3,700,000.00 |
3,594,065.83 |
477,810.77 |
3,360,074.65 |
2,882,263.88 |
2,588,492.90 |
0.00 |
110,734.77 |
2,477,758.13 |
39.56% |
|
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 |
5,470,756.78 |
3,700,000.00 |
3,594,065.83 |
477,810.77 |
3,360,074.65 |
2,882,263.88 |
2,588,492.90 |
0.00 |
110,734.77 |
2,477,758.13 |
||
|
* Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 23 of 26 |
|
Historical Bond / Collateral Loss Reconciliation Detail |
|||||||||||
|
Certificate |
Reimb of Prior |
||||||||||
|
Interest Paid |
Realized Losses |
Loss Covered by |
Total Loss |
||||||||
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|||
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
|
Pros ID |
Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
41 |
304101173 |
10/11/24 |
0.00 |
0.00 |
2,477,758.13 |
0.00 |
0.00 |
(18,531.16) |
0.00 |
0.00 |
2,477,758.13 |
|
04/13/23 |
0.00 |
0.00 |
2,496,289.29 |
0.00 |
0.00 |
(89,177.11) |
0.00 |
0.00 |
|||
|
08/12/22 |
0.00 |
0.00 |
2,585,466.40 |
0.00 |
0.00 |
(3,026.50) |
0.00 |
0.00 |
|||
|
12/10/21 |
0.00 |
0.00 |
2,588,492.90 |
0.00 |
0.00 |
2,588,492.90 |
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 |
2,477,758.13 |
0.00 |
0.00 |
2,477,758.13 |
0.00 |
0.00 |
2,477,758.13 |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 24 of 26 |
|
Interest Shortfall Detail - Collateral Level |
||||||||||||
|
Special Servicing Fees |
Modified |
|||||||||||
|
Deferred |
Non- |
Reimbursement of |
Other |
Interest |
||||||||
|
Interest |
Interest |
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
||||||
|
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
3 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
324,251.39 |
0.00 |
0.00 |
0.00 |
0.00 |
|
22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40,731.48 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
364,982.87 |
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 |
364,982.87 |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 25 of 26 |
|
Supplemental Notes |
||
|
None |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 26 of 26 |