UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   April 19, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-206677-26

Central Index Key Number of issuing entity:  0001744707

BANK 2018-BNK13
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206677

Central Index Key Number of depositor:  0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001102113

Bank of America, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001577313

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

Anthony Sfarra (212) 214-5600
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4083254
38-4083255
38-7206196
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by BANK 2018-BNK13.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by BANK 2018-BNK13 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 10, 2022. The CIK number for the Depositor is 0000850779.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 13, 2022. The Central Index Key number for Morgan Stanley is 0001541557.

Bank of America, National Association ("Bank of America"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 11, 2022. The Central Index Key number for Bank of America is 0001102113.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

National Cooperative Bank, N.A. ("NCB "), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for NCB  is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-26 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-26 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2018-BNK13, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2018-BNK13, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$5,631.86

  Current Distribution Date

05/17/2022

$5,435.98

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2018-BNK13, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-26 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-26 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022

 

 


wcm18b13_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/17/22

BANK 2018-BNK13

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-BNK13

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

4

 

A.J. Sfarra

(212) 214-5613

 

Certificate Interest Reconciliation Detail

5

 

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

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

8

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

9-13

 

Kathleen Luzik

(703) 647-3473

 

Mortgage Loan Detail (Part 1)

14-16

 

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

 

 

Mortgage Loan Detail (Part 2)

17-19

Special Servicer

Torchlight Loan Services, LLC

 

 

Principal Prepayment Detail

20

 

William Clarkson

 

wclarkson@torchlightinvestors.com

Historical Detail

21

 

475 Fifth Avenue | New York, NY 10017 | United States

 

 

Delinquency Loan Detail

22

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Collateral Stratification and Historical Detail

23

 

BANK 2018-BNK13 Transaction Manager

 

 

Specially Serviced Loan Detail - Part 1

24

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Specially Serviced Loan Detail - Part 2

25

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Modified Loan Detail

26

 

Corporate Trust Services (CMBS)

 

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

Historical Liquidated Loan Detail

27

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Interest Shortfall Detail - Collateral Level

29

 

 

 

 

 

 

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

Supplemental Notes

30

 

 

 

 

 

 

 

1100 North Market Street | Wilmington, DE 19890 | 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 30

 


 
 

 

                         

 

 

 

 

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

06539LAW0

3.221000%

63,326,000.00

14,408,991.78

1,178,468.41

38,676.14

0.00

0.00

1,217,144.55

13,230,523.37

31.77%

30.00%

A-2

06539LAX8

4.074000%

73,996,000.00

73,996,000.00

0.00

251,216.42

0.00

0.00

251,216.42

73,996,000.00

31.77%

30.00%

A-3

06539LAY6

3.978000%

9,903,000.00

9,903,000.00

0.00

32,828.45

0.00

0.00

32,828.45

9,903,000.00

31.77%

30.00%

A-SB

06539LAZ3

4.193000%

35,858,000.00

35,858,000.00

0.00

125,293.83

0.00

0.00

125,293.83

35,858,000.00

31.77%

30.00%

A-4

06539LBA7

3.953000%

200,000,000.00

200,000,000.00

0.00

658,833.33

0.00

0.00

658,833.33

200,000,000.00

31.77%

30.00%

A-5

06539LBB5

4.217000%

244,803,000.00

244,803,000.00

0.00

860,278.54

0.00

0.00

860,278.54

244,803,000.00

31.77%

30.00%

A-S

06539LBE9

4.467000%

86,334,000.00

86,334,000.00

0.00

321,378.31

0.00

0.00

321,378.31

86,334,000.00

21.58%

20.38%

B

06539LBF6

4.571320%

49,334,000.00

49,334,000.00

0.00

187,934.59

0.00

0.00

187,934.59

49,334,000.00

15.75%

14.88%

C

06539LBG4

4.571320%

38,122,000.00

38,122,000.00

0.00

145,223.22

0.00

0.00

145,223.22

38,122,000.00

11.25%

10.63%

D

06539LAJ9

3.000000%

41,485,000.00

41,485,000.00

0.00

103,712.50

0.00

0.00

103,712.50

41,485,000.00

6.35%

6.00%

E

06539LAL4

3.721320%

15,697,000.00

15,697,000.00

0.00

48,677.97

0.00

0.00

48,677.97

15,697,000.00

4.50%

4.25%

F

06539LAN0

3.721320%

10,091,000.00

10,091,000.00

0.00

31,293.20

0.00

0.00

31,293.20

10,091,000.00

3.31%

3.13%

G*

06539LAQ3

3.721320%

28,031,455.00

28,031,455.00

0.00

85,612.45

0.00

0.00

85,612.45

28,031,455.00

0.00%

0.00%

R

06539LAU4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

06539LAS9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC2HBD09

4.571320%

47,209,497.67

44,634,918.28

62,024.65

169,964.49

0.00

0.00

231,989.14

44,572,893.63

0.00%

0.00%

Regular SubTotal

 

 

944,189,952.67

892,698,365.06

1,240,493.06

3,060,923.44

0.00

0.00

4,301,416.50

891,457,872.00

 

 

 

 

X-A

06539LBC3

0.494155%

627,886,000.00

578,968,991.78

0.00

238,417.14

0.00

0.00

238,417.14

577,790,523.37

 

 

X-B

06539LBD1

0.051823%

173,790,000.00

173,790,000.00

0.00

7,505.31

0.00

0.00

7,505.31

173,790,000.00

 

 

X-D

06539LAA8

1.571320%

41,485,000.00

41,485,000.00

0.00

54,321.85

0.00

0.00

54,321.85

41,485,000.00

 

 

X-E

06539LAC4

0.850000%

15,697,000.00

15,697,000.00

0.00

11,118.71

0.00

0.00

11,118.71

15,697,000.00

 

 

X-F

06539LAE0

0.850000%

10,091,000.00

10,091,000.00

0.00

7,147.79

0.00

0.00

7,147.79

10,091,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 30

 


 
 

 

                       

 

 

 

 

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

 

X-G

06539LAG5

0.850000%

28,031,455.00

28,031,455.00

0.00

19,855.61

0.00

0.00

19,855.61

28,031,455.00

 

Notional SubTotal

 

896,980,455.00

848,063,446.78

0.00

338,366.41

0.00

0.00

338,366.41

846,884,978.37

 

 

Deal Distribution Total

 

 

 

1,240,493.06

3,399,289.85

0.00

0.00

4,639,782.91

 

 

 

*

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 3 of 30

 


 
 

 

                     

 

 

 

 

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

06539LAW0

227.53674289

18.60955074

0.61074661

0.00000000

0.00000000

0.00000000

0.00000000

19.22029735

208.92719215

A-2

06539LAX8

1,000.00000000

0.00000000

3.39500000

0.00000000

0.00000000

0.00000000

0.00000000

3.39500000

1,000.00000000

A-3

06539LAY6

1,000.00000000

0.00000000

3.31500050

0.00000000

0.00000000

0.00000000

0.00000000

3.31500050

1,000.00000000

A-SB

06539LAZ3

1,000.00000000

0.00000000

3.49416671

0.00000000

0.00000000

0.00000000

0.00000000

3.49416671

1,000.00000000

A-4

06539LBA7

1,000.00000000

0.00000000

3.29416665

0.00000000

0.00000000

0.00000000

0.00000000

3.29416665

1,000.00000000

A-5

06539LBB5

1,000.00000000

0.00000000

3.51416666

0.00000000

0.00000000

0.00000000

0.00000000

3.51416666

1,000.00000000

A-S

06539LBE9

1,000.00000000

0.00000000

3.72249994

0.00000000

0.00000000

0.00000000

0.00000000

3.72249994

1,000.00000000

B

06539LBF6

1,000.00000000

0.00000000

3.80943345

0.00000000

0.00000000

0.00000000

0.00000000

3.80943345

1,000.00000000

C

06539LBG4

1,000.00000000

0.00000000

3.80943340

0.00000000

0.00000000

0.00000000

0.00000000

3.80943340

1,000.00000000

D

06539LAJ9

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

06539LAL4

1,000.00000000

0.00000000

3.10110021

0.00000000

0.00000000

0.00000000

0.00000000

3.10110021

1,000.00000000

F

06539LAN0

1,000.00000000

0.00000000

3.10109999

0.00000000

0.00000000

0.00000000

0.00000000

3.10109999

1,000.00000000

G

06539LAQ3

1,000.00000000

0.00000000

3.05415648

0.04694369

3.56497192

0.00000000

0.00000000

3.05415648

1,000.00000000

R

06539LAU4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

06539LAS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2HBD09

945.46480016

1.31381720

3.60021814

0.00146708

0.11257714

0.00000000

0.00000000

4.91403534

944.15098296

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06539LBC3

922.09253237

0.00000000

0.37971406

0.00000000

0.00000000

0.00000000

0.00000000

0.37971406

920.21564961

X-B

06539LBD1

1,000.00000000

0.00000000

0.04318609

0.00000000

0.00000000

0.00000000

0.00000000

0.04318609

1,000.00000000

X-D

06539LAA8

1,000.00000000

0.00000000

1.30943353

0.00000000

0.00000000

0.00000000

0.00000000

1.30943353

1,000.00000000

X-E

06539LAC4

1,000.00000000

0.00000000

0.70833344

0.00000000

0.00000000

0.00000000

0.00000000

0.70833344

1,000.00000000

X-F

06539LAE0

1,000.00000000

0.00000000

0.70833317

0.00000000

0.00000000

0.00000000

0.00000000

0.70833317

1,000.00000000

X-G

06539LAG5

1,000.00000000

0.00000000

0.70833319

0.00000000

0.00000000

0.00000000

0.00000000

0.70833319

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 30

 


 
 

 

                         

 

 

 

 

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

04/01/22 - 04/30/22

30

0.00

38,676.14

0.00

38,676.14

0.00

0.00

0.00

38,676.14

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

251,216.42

0.00

251,216.42

0.00

0.00

0.00

251,216.42

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

32,828.45

0.00

32,828.45

0.00

0.00

0.00

32,828.45

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

125,293.83

0.00

125,293.83

0.00

0.00

0.00

125,293.83

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

658,833.33

0.00

658,833.33

0.00

0.00

0.00

658,833.33

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

860,278.54

0.00

860,278.54

0.00

0.00

0.00

860,278.54

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

238,417.14

0.00

238,417.14

0.00

0.00

0.00

238,417.14

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

7,505.31

0.00

7,505.31

0.00

0.00

0.00

7,505.31

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

54,321.85

0.00

54,321.85

0.00

0.00

0.00

54,321.85

0.00

 

X-E

04/01/22 - 04/30/22

30

0.00

11,118.71

0.00

11,118.71

0.00

0.00

0.00

11,118.71

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

7,147.79

0.00

7,147.79

0.00

0.00

0.00

7,147.79

0.00

 

X-G

04/01/22 - 04/30/22

30

0.00

19,855.61

0.00

19,855.61

0.00

0.00

0.00

19,855.61

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

321,378.31

0.00

321,378.31

0.00

0.00

0.00

321,378.31

0.00

 

B

04/01/22 - 04/30/22

30

0.00

187,934.59

0.00

187,934.59

0.00

0.00

0.00

187,934.59

0.00

 

C

04/01/22 - 04/30/22

30

0.00

145,223.22

0.00

145,223.22

0.00

0.00

0.00

145,223.22

0.00

 

D

04/01/22 - 04/30/22

30

0.00

103,712.50

0.00

103,712.50

0.00

0.00

0.00

103,712.50

0.00

 

E

04/01/22 - 04/30/22

30

0.00

48,677.97

0.00

48,677.97

0.00

0.00

0.00

48,677.97

0.00

 

F

04/01/22 - 04/30/22

30

0.00

31,293.20

0.00

31,293.20

0.00

0.00

0.00

31,293.20

0.00

 

G

04/01/22 - 04/30/22

30

98,310.58

86,928.35

0.00

86,928.35

1,315.90

0.00

0.00

85,612.45

99,931.35

 

RR Interest

04/01/22 - 04/30/22

30

5,225.55

170,033.75

0.00

170,033.75

69.26

0.00

0.00

169,964.49

5,314.71

 

Totals

 

 

103,536.13

3,400,675.01

0.00

3,400,675.01

1,385.16

0.00

0.00

3,399,289.85

105,246.06

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,639,782.91

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 30

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,418,378.26

Master Servicing Fee

9,828.76

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,438.15

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

371.96

ARD Interest

0.00

Operating Advisor Fee

1,588.37

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

185.98

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,418,378.26

Total Fees

17,703.21

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

1,240,493.06

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

1,385.16

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

1,240,493.06

Total Expenses/Reimbursements

1,385.16

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,399,289.85

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,240,493.06

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

4,639,782.91

Total Funds Collected

4,658,871.32

Total Funds Distributed

4,658,871.28

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 30

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

892,698,365.72

892,698,365.72

Beginning Certificate Balance

892,698,365.06

(-) Scheduled Principal Collections

1,240,493.06

1,240,493.06

(-) Principal Distributions

1,240,493.06

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

891,457,872.66

891,457,872.66

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

892,698,365.71

892,698,365.71

Ending Certificate Balance

891,457,872.00

Ending Actual Collateral Balance

891,457,872.66

891,457,872.66

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.66)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.66)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.57%

 

 

 

 

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 30

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

 

1,000,000 or less

2

1,873,839.58

0.21%

74

4.5200

0.490000

1.20 or less

15

161,055,109.35

18.07%

51

4.9343

0.821944

1,000,001 to 2,000,000

10

16,026,937.95

1.80%

73

4.6058

1.300276

1.21 to 1.30

3

16,090,529.18

1.80%

73

4.4743

1.290216

2,000,001 to 3,000,000

10

25,483,701.60

2.86%

67

4.8950

2.095427

1.31 to 1.40

5

42,764,426.11

4.80%

67

4.9814

1.338925

3,000,001 to 4,000,000

5

17,330,720.68

1.94%

70

4.5975

1.749104

1.41 to 1.50

4

60,529,565.57

6.79%

74

4.6389

1.445357

4,000,001 to 5,000,000

3

14,250,000.00

1.60%

73

4.7247

2.634065

1.51 to 1.75

6

70,418,328.16

7.90%

73

5.0278

1.588831

5,000,001 to 7,000,000

4

23,085,326.25

2.59%

61

4.7161

1.839278

1.76 to 2.00

8

121,151,803.01

13.59%

56

4.7668

1.845911

7,000,001 to 8,000,000

3

21,526,236.96

2.41%

69

4.4279

1.693011

2.01 to 2.25

5

128,798,505.59

14.45%

73

4.3737

2.093646

8,000,001 to 9,000,000

2

16,986,007.01

1.91%

51

4.0448

1.161061

2.26 to 2.50

3

19,187,884.84

2.15%

74

4.5562

2.364052

9,000,001 to 10,000,000

3

29,449,637.18

3.30%

74

4.8078

2.400444

2.51 to 2.75

3

39,981,123.26

4.48%

72

4.3592

2.673116

10,000,001 to 15,000,000

5

63,725,399.66

7.15%

64

4.6608

1.588355

2.76 to 3.00

7

122,200,000.00

13.71%

73

4.0687

2.903350

15,000,001 to 20,000,000

3

50,758,863.85

5.69%

74

5.0258

2.084993

3.01 or greater

6

64,358,521.21

7.22%

73

4.4607

3.360441

20,000,001 to 30,000,000

3

67,563,946.99

7.58%

72

4.7341

1.905232

Totals

66

891,457,872.66

100.00%

67

4.5960

1.934628

30,000,001 to 50,000,000

11

459,796,778.57

51.58%

64

4.5518

1.961752

 

 

 

 

 

 

 

50,000,001 to 80,000,000

1

80,000,000.00

8.97%

72

4.3150

2.097500

 

 

 

 

 

 

 

80,000,001 to 90,000,000

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

90,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

66

891,457,872.66

100.00%

67

4.5960

1.934628

 

 

 

 

 

 

 

(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 30

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

Alabama

1

33,864,000.00

3.80%

72

4.3150

2.097500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

4

46,216,923.08

5.18%

72

4.3499

2.247912

Arizona

2

11,090,000.00

1.24%

69

4.5057

2.092537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

6

93,402,988.72

10.48%

47

5.3543

1.464313

California

5

110,350,000.00

12.38%

73

4.6512

1.811920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

10,000,000.00

1.12%

74

4.8100

2.431600

Colorado

1

5,750,000.00

0.65%

74

5.0400

1.838700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

30

99,998,789.56

11.22%

73

4.6058

1.741478

Florida

6

98,549,881.98

11.05%

49

5.2215

1.020299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

12

313,387,459.95

35.15%

69

4.2430

2.289844

Idaho

1

16,225,000.00

1.82%

74

5.1100

2.922500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

24

320,685,939.84

35.97%

67

4.7345

1.712009

Illinois

4

35,575,515.28

3.99%

68

4.6993

1.806801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

4,165,295.12

0.47%

74

4.9892

1.015798

Indiana

1

4,749,200.00

0.53%

74

4.3200

2.259400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

80

891,457,872.66

100.00%

67

4.5960

1.934628

Louisiana

3

43,587,200.00

4.89%

73

4.2525

3.344590

 

 

 

 

 

 

 

 

Maryland

1

3,300,000.00

0.37%

74

4.8800

3.795700

 

 

 

 

 

 

 

 

Michigan

5

19,736,123.08

2.21%

74

4.4345

2.374744

 

 

 

 

 

 

 

 

Missouri

1

40,000,000.00

4.49%

75

4.4330

2.091500

 

 

 

 

 

 

 

 

Nevada

3

67,728,123.75

7.60%

72

4.7632

1.892767

 

 

 

 

 

 

 

 

New Jersey

2

3,668,000.00

0.41%

74

4.3200

2.259400

 

 

 

 

 

 

 

 

New York

24

230,679,626.59

25.88%

68

4.2334

1.830543

 

 

 

 

 

 

 

 

Ohio

5

53,774,468.11

6.03%

70

4.8045

1.823669

 

 

 

 

 

 

 

 

Oregon

3

10,000,000.00

1.12%

74

4.9090

2.994220

 

 

 

 

 

 

 

 

South Carolina

1

11,981,123.26

1.34%

74

5.3230

2.555000

 

 

 

 

 

 

 

 

Tennessee

3

18,268,899.00

2.05%

72

4.8741

1.967622

 

 

 

 

 

 

 

 

Texas

3

10,079,419.47

1.13%

74

5.1148

1.740436

 

 

 

 

 

 

 

 

Virginia

1

31,825,178.57

3.57%

12

4.2580

1.852300

 

 

 

 

 

 

 

 

Washington

2

19,449,637.18

2.18%

74

4.8066

2.384425

 

 

 

 

 

 

 

 

Wisconsin

1

7,626,000.00

0.86%

74

4.3200

2.259400

 

 

 

 

 

 

 

 

Totals

80

891,457,872.66

100.00%

67

4.5960

1.934628

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 30

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

 

3.750% or less

4

48,522,938.75

5.44%

47

3.6410

1.781461

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.751% to 4.000%

2

94,000,000.00

10.54%

73

3.7680

2.898191

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

3

52,602,680.30

5.90%

73

4.2392

2.923317

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

17

246,123,373.12

27.61%

65

4.3407

1.985147

37 months to 48 months

62

854,680,075.16

95.87%

67

4.6135

1.920052

 

4.501% to 4.750%

8

54,410,336.08

6.10%

74

4.6387

1.357204

49 months or greater

3

33,177,321.12

3.72%

67

4.0832

2.317151

 

4.751% to 5.000%

16

185,655,844.90

20.83%

72

4.8745

1.876320

Totals

66

891,457,872.66

100.00%

67

4.5960

1.934628

 

5.001% to 5.250%

8

82,754,067.61

9.28%

74

5.1139

1.905876

 

 

 

 

 

 

 

 

5.251% to 5.500%

4

75,721,055.99

8.49%

74

5.3634

1.364720

 

 

 

 

 

 

 

 

5.501% to 5.750%

2

45,214,648.10

5.07%

20

5.5962

0.650704

 

 

 

 

 

 

 

 

5.751% or greater

1

2,852,451.43

0.32%

14

5.8400

1.400700

 

 

 

 

 

 

 

 

Totals

66

891,457,872.66

100.00%

67

4.5960

1.934628

 

 

 

 

 

 

 

(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 30

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

 

60 months or less

8

112,377,889.87

12.61%

21

4.6730

1.126330

Interest Only

23

542,056,600.00

60.81%

69

4.5807

2.066020

 

61 months to 84

57

775,479,506.41

86.99%

73

4.5823

2.052062

120 months or less

5

89,472,938.75

10.04%

59

4.1129

1.624906

 

85 or greater

0

0.00

0.00%

0

0.0000

0.000000

121 months to 180

2

3,371,404.36

0.38%

74

4.7925

1.253303

 

Totals

66

891,457,872.66

100.00%

67

4.5960

1.934628

181 months to 240

1

7,182,923.08

0.81%

74

4.2800

2.285100

 

 

 

 

 

 

 

 

241 months to 300

2

27,852,988.67

3.12%

74

4.6834

1.417309

 

 

 

 

 

 

 

 

301 months to 420

27

202,043,602.14

22.66%

62

4.8587

1.840049

 

 

 

 

 

 

 

 

421 months or greater

5

15,876,939.28

1.78%

74

4.3186

1.306060

 

 

 

 

 

 

 

 

Totals

66

891,457,872.66

100.00%

67

4.5960

1.934628

(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 30

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

3,600,476.38

0.40%

72

5.1650

NAP

 

 

 

None

 

Underwriter's Information

4

63,281,582.41

7.10%

63

3.7699

2.470412

 

 

 

 

 

 

12 months or less

42

769,045,118.78

86.27%

66

4.6737

1.939844

 

 

 

 

 

 

13 months to 24 months

18

54,395,969.18

6.10%

73

4.4220

1.292652

 

 

 

 

 

 

25 months or greater

1

1,134,725.91

0.13%

74

4.5400

(0.500000)

 

 

 

 

 

 

Totals

66

891,457,872.66

100.00%

67

4.5960

1.934628

 

 

 

 

 

(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 30

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original         Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                    Accrual Type       Gross Rate

Interest

Principal

Adjustments              Repay Date       Date

Date

Balance

Balance

Date

 

1

310946154

OF

New York

NY

Actual/360

3.768%

157,000.00

0.00

0.00

N/A

06/11/28

--

50,000,000.00

50,000,000.00

05/11/22

 

1A

310946155

 

 

 

Actual/360

3.768%

138,160.00

0.00

0.00

N/A

06/11/28

--

44,000,000.00

44,000,000.00

05/11/22

 

2

320131102

Various      Various

Various

Actual/360

4.315%

287,666.67

0.00

0.00

N/A

05/01/28

--

80,000,000.00

80,000,000.00

05/01/22

 

2A

320131163

 

 

 

Actual/360

4.315%

17,979.17

0.00

0.00

N/A

05/01/28

--

5,000,000.00

5,000,000.00

05/01/22

 

3

1852598

OF

New York

NY

Actual/360

3.585%

37,760.49

398,137.91

0.00

N/A

08/08/24

--

12,639,494.25

12,241,356.34

05/08/22

 

3A

453011956

 

 

 

Actual/360

3.585%

25,173.66

265,425.27

0.00

N/A

08/08/24

--

8,426,329.53

8,160,904.26

05/08/22

 

3B

453011957

 

 

 

Actual/360

3.585%

18,880.24

199,068.96

0.00

N/A

08/08/24

--

6,319,747.11

6,120,678.15

05/08/22

 

4

310943327

RT

Las Vegas

NV

Actual/360

4.896%

204,012.50

0.00

0.00

N/A

05/11/28

--

50,000,000.00

50,000,000.00

05/11/22

 

5

300801792

Various       Various

Various

Actual/360

4.320%

156,677.76

0.00

0.00

N/A

07/01/28

--

43,521,600.00

43,521,600.00

05/01/22

 

6

300801789

OF

Metairie

LA

Actual/360

4.250%

148,750.00

0.00

0.00

N/A

06/01/28

--

42,000,000.00

42,000,000.00

05/01/22

 

7

1852902

RT

Chula Vista

CA

Actual/360

4.672%

159,432.00

0.00

0.00

07/01/28

11/01/29

--

40,950,000.00

40,950,000.00

05/01/22

 

8

453011953

RT

Frontenac

MO

Actual/360

4.433%

147,766.67

0.00

0.00

N/A

08/01/28

--

40,000,000.00

40,000,000.00

05/01/22

 

9

310942683

RT

Aventura

FL

Actual/360

4.890%

163,000.00

0.00

0.00

N/A

07/11/28

--

40,000,000.00

40,000,000.00

05/11/22

 

10

1852269

LO

Orlando

FL

Actual/360

5.600%

186,666.67

0.00

0.00

N/A

06/01/23

--

40,000,000.00

40,000,000.00

05/01/22

 

11

1852535

OF

New York

NY

Actual/360

5.430%

169,687.50

0.00

0.00

N/A

08/01/28

--

37,500,000.00

37,500,000.00

05/01/22

 

12

300801774

RT

Fairfax

VA

Actual/360

4.258%

113,091.51

46,548.53

0.00

N/A

05/10/23

--

31,871,727.10

31,825,178.57

05/10/22

 

13

320131113

RT

Cincinnati

OH

Actual/360

5.280%

103,833.97

34,681.86

0.00

N/A

05/01/28

--

23,598,628.85

23,563,946.99

05/01/22

 

14

656120811

OF

San Francisco

CA

Actual/360

3.709%

67,991.00

0.00

0.00

04/06/28

04/06/31

--

22,000,000.00

22,000,000.00

05/06/22

 

15

453011911

RT

Chino Hills

CA

Actual/360

5.175%

94,875.00

0.00

0.00

N/A

06/01/28

--

22,000,000.00

22,000,000.00

05/01/22

 

16

310944507

OF

Ontario

CA

Actual/360

5.030%

81,318.33

0.00

0.00

N/A

07/11/28

--

19,400,000.00

19,400,000.00

05/11/22

 

17

1852676

RT

Lincolnshire

IL

Actual/360

4.930%

62,312.48

33,473.14

0.00

N/A

07/01/28

--

15,167,336.99

15,133,863.85

05/01/22

 

18

320131118

LO

Boise

ID

Actual/360

5.110%

69,091.46

0.00

0.00

N/A

07/01/28

--

16,225,000.00

16,225,000.00

05/01/22

 

19

310946883

RT

Franklin

TN

30/360

4.839%

56,621.67

22,432.12

0.00

N/A

05/11/28

--

14,041,331.12

14,018,899.00

05/11/22

 

20

470109290

MF

White Plains

NY

Actual/360

4.390%

46,641.66

30,303.37

0.00

N/A

06/01/28

--

12,749,428.19

12,719,124.82

05/01/22

 

21

310945278

LO

Orlando

FL

Actual/360

5.145%

54,801.04

16,688.05

0.00

N/A

07/11/28

--

12,781,584.29

12,764,896.24

05/11/22

 

22

300801793

LO

Myrtle Beach

SC

Actual/360

5.323%

53,223.07

17,315.10

0.00

N/A

07/01/28

--

11,998,438.36

11,981,123.26

05/01/22

 

23

300801795

MF

Vancouver

WA

Actual/360

4.850%

39,027.05

15,061.36

0.00

N/A

07/01/28

--

9,656,177.33

9,641,115.97

05/01/22

 

24

300801821

MU

New York

NY

Actual/360

4.810%

40,083.33

0.00

0.00

N/A

07/01/28

--

10,000,000.00

10,000,000.00

05/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 30

 


 
 

 

                                 

 

 

 

 

 

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

 

25

300801817

OF

Tacoma

WA

Actual/360

4.764%

38,991.01

12,892.40

0.00

N/A

07/01/28

--

9,821,413.61

9,808,521.21

05/01/22

 

26

470109720

MF

Suffern

NY

Actual/360

4.470%

32,928.11

14,659.12

0.00

N/A

07/01/28

--

8,839,761.87

8,825,102.75

05/01/22

 

27

1852910

IN

Farmington Hills

MI

Actual/360

4.280%

25,710.07

25,508.88

0.00

N/A

07/01/28

--

7,208,431.96

7,182,923.08

05/01/22

 

28

600940064

LO

Oregon

OH

Actual/360

4.810%

28,975.41

11,470.38

0.00

N/A

05/11/27

--

7,228,791.50

7,217,321.12

05/11/22

 

29

470109300

MF

Bayside

NY

Actual/360

4.190%

24,905.77

6,923.32

0.00

N/A

07/01/28

--

7,132,916.08

7,125,992.76

05/01/22

 

30

300801765

MF

Davis

CA

Actual/360

4.820%

24,100.00

0.00

0.00

N/A

05/01/28

--

6,000,000.00

6,000,000.00

05/01/22

 

31

610945607

OF

Colorado Springs

CO

Actual/360

5.040%

24,150.00

0.00

0.00

N/A

07/11/28

--

5,750,000.00

5,750,000.00

05/11/22