Benchmark 2019-B14 Mortgage Trust
09/30/2024 | Press release | Distributed by Public on 09/30/2024 11:53
Asset Backed Issuer Distribution Report Form 10 D
|
Distribution Date: |
09/17/24 |
Benchmark 2019-B14 Mortgage Trust |
|
Determination Date: |
09/11/24 |
|
|
Next Distribution Date: |
10/18/24 |
|
|
Record Date: |
08/30/24 |
Commercial Mortgage Pass-Through Certificates |
|
Series 2019-B14 |
|
Table of Contents |
Contacts |
||||
|
Section |
Pages |
Role |
Party and Contact Information |
||
|
Certificate Distribution Detail |
2 |
Depositor |
J.P. Morgan Chase Commercial Mortgage Securities Corp. |
||
|
Certificate Factor Detail |
3 |
Kunal Singh |
(212) 834-5467 |
||
|
Certificate Interest Reconciliation Detail |
4 |
383 Madison Avenue, 8th Floor | New York, NY 10179 | United States |
|||
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
||||
|
Additional Information |
5 |
Association |
|||
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
|
|
Bond / Collateral Reconciliation - Balances |
7 |
10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States |
|||
|
Current Mortgage Loan and Property Stratification |
8-12 |
Special Servicer |
K-Star Asset Management LLC |
||
|
Mortgage Loan Detail (Part 1) |
13-14 |
Mike Stauber |
(214) 390-7233 |
||
|
5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States |
|||||
|
Mortgage Loan Detail (Part 2) |
15-16 |
||||
|
Asset Representations |
Pentalpha Surveillance LLC |
||||
|
Principal Prepayment Detail |
17 |
Reviewer & Operating |
|||
|
Historical Detail |
18 |
Advisor |
|||
|
Attention: Transaction Manager |
|||||
|
Delinquency Loan Detail |
19 |
||||
|
501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States |
|||||
|
Collateral Stratification and Historical Detail |
20 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||
|
Specially Serviced Loan Detail - Part 1 |
21 |
Bank, N.A. |
|||
|
Corporate Trust Services (CMBS) |
|||||
|
Specially Serviced Loan Detail - Part 2 |
22 |
||||
|
Modified Loan Detail |
23 |
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||
|
Historical Liquidated Loan Detail |
24 |
Directing Certificateholder |
KKR Real Estate Credit Opportunity Partners II L.P. |
||
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
- |
|||
|
Interest Shortfall Detail - Collateral Level |
26 |
||||
|
Supplemental Notes |
27 |
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 27 |
|
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 |
08162YAA0 |
2.072200% |
22,760,000.00 |
43,084.78 |
43,084.78 |
74.40 |
0.00 |
0.00 |
43,159.18 |
0.00 |
0.00% |
30.00% |
|
A-2 |
08162YAB8 |
2.914700% |
249,620,000.00 |
249,620,000.00 |
397,471.75 |
606,306.18 |
0.00 |
0.00 |
1,003,777.93 |
249,222,528.25 |
30.55% |
30.00% |
|
A-3 |
08162YAC6 |
3.090200% |
55,480,000.00 |
55,480,000.00 |
0.00 |
142,870.25 |
0.00 |
0.00 |
142,870.25 |
55,480,000.00 |
30.55% |
30.00% |
|
A-4 |
08162YAD4 |
2.794600% |
187,000,000.00 |
187,000,000.00 |
0.00 |
435,491.83 |
0.00 |
0.00 |
435,491.83 |
187,000,000.00 |
30.55% |
30.00% |
|
A-5 |
08162YAE2 |
3.048600% |
350,570,000.00 |
350,570,000.00 |
0.00 |
890,623.08 |
0.00 |
0.00 |
890,623.08 |
350,570,000.00 |
30.55% |
30.00% |
|
A-SB |
08162YAG7 |
2.957100% |
37,040,000.00 |
37,040,000.00 |
0.00 |
91,275.82 |
0.00 |
0.00 |
91,275.82 |
37,040,000.00 |
30.55% |
30.00% |
|
A-S |
08162YAF9 |
3.351500% |
127,315,000.00 |
127,315,000.00 |
0.00 |
355,580.19 |
0.00 |
0.00 |
355,580.19 |
127,315,000.00 |
20.49% |
20.13% |
|
B |
08162YAH5 |
3.492800% |
61,240,000.00 |
61,240,000.00 |
0.00 |
178,249.23 |
0.00 |
0.00 |
178,249.23 |
61,240,000.00 |
15.66% |
15.38% |
|
C |
08162YAJ1 |
3.897337% |
53,180,000.00 |
53,180,000.00 |
0.00 |
172,716.99 |
0.00 |
0.00 |
172,716.99 |
53,180,000.00 |
11.46% |
11.25% |
|
D |
08162YAM4 |
2.500000% |
33,845,000.00 |
33,845,000.00 |
0.00 |
70,510.42 |
0.00 |
0.00 |
70,510.42 |
33,845,000.00 |
8.78% |
8.63% |
|
E |
08162YAR3 |
2.500000% |
25,785,000.00 |
25,785,000.00 |
0.00 |
53,718.75 |
0.00 |
0.00 |
53,718.75 |
25,785,000.00 |
6.75% |
6.63% |
|
F-RR |
08162YAU6 |
3.897337% |
24,175,000.00 |
24,175,000.00 |
0.00 |
78,515.11 |
0.00 |
0.00 |
78,515.11 |
24,175,000.00 |
4.84% |
4.75% |
|
G-RR |
08162YAW2 |
3.897337% |
12,890,000.00 |
12,890,000.00 |
0.00 |
30,809.05 |
0.00 |
0.00 |
30,809.05 |
12,890,000.00 |
3.82% |
3.75% |
|
NR-RR* |
08162YAY8 |
3.897337% |
48,349,368.00 |
48,349,368.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48,349,368.00 |
0.00% |
0.00% |
|
V-RR |
08162YBE1 |
3.897337% |
33,000,000.00 |
32,418,531.28 |
11,276.61 |
100,985.99 |
0.00 |
0.00 |
112,262.60 |
32,407,254.67 |
0.00% |
0.00% |
|
S |
08162YBA9 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
08162YBB7 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
1,322,249,368.00 |
1,298,950,984.06 |
451,833.14 |
3,207,727.29 |
0.00 |
0.00 |
3,659,560.43 |
1,298,499,150.92 |
||||
|
X-A |
08162YAK8 |
0.891914% |
1,029,785,000.00 |
1,007,068,084.78 |
0.00 |
748,514.84 |
0.00 |
0.00 |
748,514.84 |
1,006,627,528.25 |
||
|
X-B |
08162YAL6 |
0.216517% |
114,420,000.00 |
114,420,000.00 |
0.00 |
20,644.88 |
0.00 |
0.00 |
20,644.88 |
114,420,000.00 |
||
|
X-D |
08162YAP7 |
1.397337% |
59,630,000.00 |
59,630,000.00 |
0.00 |
69,436.01 |
0.00 |
0.00 |
69,436.01 |
59,630,000.00 |
||
|
Notional SubTotal |
1,203,835,000.00 |
1,181,118,084.78 |
0.00 |
838,595.73 |
0.00 |
0.00 |
838,595.73 |
1,180,677,528.25 |
||||
|
Deal Distribution Total |
451,833.14 |
4,046,323.02 |
0.00 |
0.00 |
4,498,156.16 |
|||||||
|
* |
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 27 |
|
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 |
08162YAA0 |
1.89300439 |
1.89300439 |
0.00326889 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.89627329 |
0.00000000 |
|
A-2 |
08162YAB8 |
1,000.00000000 |
1.59230731 |
2.42891667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.02122398 |
998.40769269 |
|
A-3 |
08162YAC6 |
1,000.00000000 |
0.00000000 |
2.57516673 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.57516673 |
1,000.00000000 |
|
A-4 |
08162YAD4 |
1,000.00000000 |
0.00000000 |
2.32883332 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.32883332 |
1,000.00000000 |
|
A-5 |
08162YAE2 |
1,000.00000000 |
0.00000000 |
2.54049999 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.54049999 |
1,000.00000000 |
|
A-SB |
08162YAG7 |
1,000.00000000 |
0.00000000 |
2.46425000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.46425000 |
1,000.00000000 |
|
A-S |
08162YAF9 |
1,000.00000000 |
0.00000000 |
2.79291670 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.79291670 |
1,000.00000000 |
|
B |
08162YAH5 |
1,000.00000000 |
0.00000000 |
2.91066672 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.91066672 |
1,000.00000000 |
|
C |
08162YAJ1 |
1,000.00000000 |
0.00000000 |
3.24778093 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.24778093 |
1,000.00000000 |
|
D |
08162YAM4 |
1,000.00000000 |
0.00000000 |
2.08333343 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333343 |
1,000.00000000 |
|
E |
08162YAR3 |
1,000.00000000 |
0.00000000 |
2.08333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333333 |
1,000.00000000 |
|
F-RR |
08162YAU6 |
1,000.00000000 |
0.00000000 |
3.24778118 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.24778118 |
1,000.00000000 |
|
G-RR |
08162YAW2 |
1,000.00000000 |
0.00000000 |
2.39015128 |
0.85762995 |
1.12982777 |
0.00000000 |
0.00000000 |
2.39015128 |
1,000.00000000 |
|
NR-RR |
08162YAY8 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.24778103 |
14.66764612 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
V-RR |
08162YBE1 |
982.37973576 |
0.34171545 |
3.06018152 |
0.13037273 |
0.56136212 |
0.00000000 |
0.00000000 |
3.40189697 |
982.03802030 |
|
S |
08162YBA9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
08162YBB7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Notional Certificates |
||||||||||
|
X-A |
08162YAK8 |
977.94013778 |
0.00000000 |
0.72686516 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.72686516 |
977.51232369 |
|
X-B |
08162YAL6 |
1,000.00000000 |
0.00000000 |
0.18043069 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.18043069 |
1,000.00000000 |
|
X-D |
08162YAP7 |
1,000.00000000 |
0.00000000 |
1.16444759 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.16444759 |
1,000.00000000 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 27 |
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Prior |
Additional |
|||||||||||
|
Cumulative |
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
|||||||
|
Accrual |
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 |
08/01/24 - 08/30/24 |
30 |
0.00 |
74.40 |
0.00 |
74.40 |
0.00 |
0.00 |
0.00 |
74.40 |
0.00 |
|
|
A-2 |
08/01/24 - 08/30/24 |
30 |
0.00 |
606,306.18 |
0.00 |
606,306.18 |
0.00 |
0.00 |
0.00 |
606,306.18 |
0.00 |
|
|
A-3 |
08/01/24 - 08/30/24 |
30 |
0.00 |
142,870.25 |
0.00 |
142,870.25 |
0.00 |
0.00 |
0.00 |
142,870.25 |
0.00 |
|
|
A-4 |
08/01/24 - 08/30/24 |
30 |
0.00 |
435,491.83 |
0.00 |
435,491.83 |
0.00 |
0.00 |
0.00 |
435,491.83 |
0.00 |
|
|
A-5 |
08/01/24 - 08/30/24 |
30 |
0.00 |
890,623.08 |
0.00 |
890,623.08 |
0.00 |
0.00 |
0.00 |
890,623.08 |
0.00 |
|
|
A-SB |
08/01/24 - 08/30/24 |
30 |
0.00 |
91,275.82 |
0.00 |
91,275.82 |
0.00 |
0.00 |
0.00 |
91,275.82 |
0.00 |
|
|
X-A |
08/01/24 - 08/30/24 |
30 |
0.00 |
748,514.84 |
0.00 |
748,514.84 |
0.00 |
0.00 |
0.00 |
748,514.84 |
0.00 |
|
|
X-B |
08/01/24 - 08/30/24 |
30 |
0.00 |
20,644.88 |
0.00 |
20,644.88 |
0.00 |
0.00 |
0.00 |
20,644.88 |
0.00 |
|
|
X-D |
08/01/24 - 08/30/24 |
30 |
0.00 |
69,436.01 |
0.00 |
69,436.01 |
0.00 |
0.00 |
0.00 |
69,436.01 |
0.00 |
|
|
A-S |
08/01/24 - 08/30/24 |
30 |
0.00 |
355,580.19 |
0.00 |
355,580.19 |
0.00 |
0.00 |
0.00 |
355,580.19 |
0.00 |
|
|
B |
08/01/24 - 08/30/24 |
30 |
0.00 |
178,249.23 |
0.00 |
178,249.23 |
0.00 |
0.00 |
0.00 |
178,249.23 |
0.00 |
|
|
C |
08/01/24 - 08/30/24 |
30 |
0.00 |
172,716.99 |
0.00 |
172,716.99 |
0.00 |
0.00 |
0.00 |
172,716.99 |
0.00 |
|
|
D |
08/01/24 - 08/30/24 |
30 |
0.00 |
70,510.42 |
0.00 |
70,510.42 |
0.00 |
0.00 |
0.00 |
70,510.42 |
0.00 |
|
|
E |
08/01/24 - 08/30/24 |
30 |
0.00 |
53,718.75 |
0.00 |
53,718.75 |
0.00 |
0.00 |
0.00 |
53,718.75 |
0.00 |
|
|
F-RR |
08/01/24 - 08/30/24 |
30 |
0.00 |
78,515.11 |
0.00 |
78,515.11 |
0.00 |
0.00 |
0.00 |
78,515.11 |
0.00 |
|
|
G-RR |
08/01/24 - 08/30/24 |
30 |
3,497.27 |
41,863.90 |
0.00 |
41,863.90 |
11,054.85 |
0.00 |
0.00 |
30,809.05 |
14,563.48 |
|
|
NR-RR |
08/01/24 - 08/30/24 |
30 |
550,355.83 |
157,028.16 |
0.00 |
157,028.16 |
157,028.16 |
0.00 |
0.00 |
0.00 |
709,171.42 |
|
|
V-RR |
08/01/24 - 08/30/24 |
30 |
14,176.61 |
105,288.29 |
0.00 |
105,288.29 |
4,302.30 |
0.00 |
0.00 |
100,985.99 |
18,524.95 |
|
|
Totals |
568,029.71 |
4,218,708.33 |
0.00 |
4,218,708.33 |
172,385.31 |
0.00 |
0.00 |
4,046,323.02 |
742,259.85 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 27 |
|
Additional Information |
||
|
Pooled Aggregate Available Funds (1) |
4,498,156.16 |
|
|
Gain-on-Sale Proceeds Reserve Account Summary |
||
|
Beginning Account Balance |
0.00 |
|
|
Deposit Amount |
0.00 |
|
|
Withdrawal Amount |
0.00 |
|
|
Ending Account Balance |
0.00 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 5 of 27 |
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
4,234,656.51 |
Master Servicing Fee |
7,400.76 |
|
Interest Reductions due to Nonrecoverability Determination |
(152,505.13) |
Trustee / Certificate Administrator Fee |
6,375.68 |
|
Interest Adjustments |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
559.27 |
|
Deferred Interest |
0.00 |
Operating Advisor Fee |
1,332.82 |
|
ARD Interest |
0.00 |
Asset Representations Reviewer Fee |
279.64 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
||
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
15,948.18 |
|
Total Interest Collected |
4,082,151.38 |
||
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
451,833.14 |
Reimbursement for Interest on Advances |
926.58 |
|
Unscheduled Principal Collections |
ASER Amount |
1,556.36 |
|
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
17,397.24 |
|
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
Workout Delayed Reimbursement Amounts |
0.00 |
||
|
Other Expenses |
0.00 |
||
|
Total Principal Collected |
451,833.14 |
Total Expenses/Reimbursements |
19,880.18 |
|
Interest Reserve Deposit |
0.00 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
4,046,323.02 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
451,833.14 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
Borrower Option Extension Fees |
0.00 |
||
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
4,498,156.16 |
|
Total Funds Collected |
4,533,984.52 |
Total Funds Distributed |
4,533,984.52 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 6 of 27 |
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
Total |
Total |
||||
|
Beginning Scheduled Collateral Balance |
1,298,950,984.69 |
1,298,950,984.69 |
Beginning Certificate Balance |
1,298,950,984.06 |
|
|
(-) Scheduled Principal Collections |
451,833.14 |
451,833.14 |
(-) Principal Distributions |
451,833.14 |
|
|
(-) 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 |
1,298,499,151.55 |
1,298,499,151.55 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
1,299,869,016.03 |
1,299,869,016.03 |
Ending Certificate Balance |
1,298,499,150.92 |
|
|
Ending Actual Collateral Balance |
1,299,529,777.00 |
1,299,529,777.00 |
|||
|
NRA/WODRA Reconciliation |
Under / Over Collateralization Reconciliation |
||||
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
||||
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.63) |
||
|
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.63) |
|
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
0.00% |
|
|
UC / (OC) Interest |
0.00 |
||||
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
||||
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
||||
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 27 |
|
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 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
Defeased |
1 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
|
|
9,999,999 or less |
10 |
49,826,532.42 |
3.84% |
61 |
3.9499 |
2.595690 |
1.49 or less |
13 |
237,587,842.45 |
18.30% |
53 |
4.3555 |
0.870938 |
|
|
10,000,000 to 19,999,999 |
15 |
188,214,359.37 |
14.49% |
50 |
3.9681 |
1.834104 |
1.50 to 1.74 |
10 |
230,838,045.11 |
17.78% |
32 |
4.0153 |
1.606261 |
|
|
20,000,000 to 24,999,999 |
8 |
168,818,827.62 |
13.00% |
61 |
3.7611 |
2.275285 |
1.75 to 1.99 |
4 |
52,526,326.81 |
4.05% |
44 |
4.0544 |
1.884807 |
|
|
25,000,000 to 49,999,999 |
17 |
584,947,195.39 |
45.05% |
46 |
3.8211 |
2.175473 |
2.00 to 2.24 |
4 |
154,304,329.24 |
11.88% |
61 |
3.6569 |
2.084003 |
|
|
50,000,000 or greater |
5 |
283,000,000.00 |
21.79% |
41 |
3.5663 |
2.268445 |
2.25 or greater |
24 |
599,550,371.19 |
46.17% |
48 |
3.4761 |
2.960341 |
|
|
Totals |
56 |
1,298,499,151.55 |
100.00% |
48 |
3.7858 |
2.170698 |
Totals |
56 |
1,298,499,151.55 |
100.00% |
48 |
3.7858 |
2.170698 |
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 8 of 27 |
|
Current Mortgage Loan and Property Stratification |
|||||||||||||
|
State³ |
State³ |
||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
# Of |
Scheduled |
% Of |
Weighted Avg |
||||||
|
State |
WAM² |
WAC |
State |
WAM² |
WAC |
||||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
||||||
|
Defeased |
1 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
Virginia |
1 |
40,000,000.00 |
3.08% |
61 |
3.3300 |
2.710000 |
|
Alabama |
1 |
12,563,352.70 |
0.97% |
62 |
4.1300 |
1.470000 |
Washington |
1 |
20,000,000.00 |
1.54% |
61 |
3.2500 |
2.980000 |
|
Alaska |
1 |
3,500,000.00 |
0.27% |
61 |
3.6900 |
4.290000 |
Washington, DC |
2 |
83,570,000.00 |
6.44% |
61 |
3.7174 |
2.157035 |
|
Arizona |
1 |
34,066,600.87 |
2.62% |
61 |
3.9300 |
1.540000 |
Wisconsin |
1 |
34,000,000.00 |
2.62% |
62 |
3.4300 |
3.080000 |
|
California |
5 |
119,633,944.24 |
9.21% |
26 |
3.6139 |
1.744307 |
Totals |
112 |
1,298,499,151.55 |
100.00% |
48 |
3.7858 |
2.170698 |
|
Connecticut |
7 |
8,075,000.00 |
0.62% |
62 |
3.8200 |
2.630000 |
|||||||
|
Property Type³ |
|||||||||||||
|
Florida |
5 |
61,131,492.34 |
4.71% |
62 |
3.8508 |
2.036324 |
|||||||
|
Georgia |
3 |
11,879,120.00 |
0.91% |
62 |
3.5700 |
3.730000 |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||
|
Property Type |
WAM² |
WAC |
|||||||||||
|
Illinois |
2 |
25,303,391.88 |
1.95% |
61 |
4.5218 |
0.903871 |
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
|||
|
Kansas |
2 |
65,497,735.06 |
5.04% |
20 |
3.8692 |
2.478569 |
Defeased |
1 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
|
Maine |
1 |
843,750.00 |
0.06% |
62 |
3.8200 |
2.630000 |
Industrial |
31 |
61,080,470.48 |
4.70% |
51 |
3.9102 |
2.358456 |
|
Massachusetts |
14 |
61,243,750.01 |
4.72% |
59 |
3.8050 |
2.381811 |
Lodging |
3 |
40,103,314.48 |
3.09% |
12 |
5.0517 |
1.034828 |
|
Michigan |
6 |
18,510,000.00 |
1.43% |
62 |
3.7839 |
2.580389 |
Mixed Use |
7 |
176,600,000.01 |
13.60% |
49 |
3.3136 |
2.761455 |
|
Nevada |
3 |
69,735,115.38 |
5.37% |
46 |
3.5709 |
3.043403 |
Mobile Home Park |
1 |
6,574,520.75 |
0.51% |
61 |
3.9970 |
2.760000 |
|
New Hampshire |
5 |
15,187,500.00 |
1.17% |
62 |
3.8200 |
2.630000 |
Multi-Family |
35 |
294,827,374.22 |
22.71% |
52 |
4.0897 |
1.782799 |
|
New Jersey |
20 |
76,160,000.00 |
5.87% |
62 |
4.4408 |
1.660571 |
Office |
11 |
404,540,765.12 |
31.15% |
46 |
3.5922 |
2.125471 |
|
New York |
10 |
262,567,508.72 |
20.22% |
33 |
3.6134 |
2.236710 |
Retail |
14 |
239,881,142.94 |
18.47% |
46 |
3.8509 |
2.192414 |
|
North Carolina |
2 |
63,914,200.00 |
4.92% |
62 |
3.5090 |
2.190436 |
Self Storage |
9 |
51,199,326.81 |
3.94% |
62 |
3.6611 |
3.328282 |
|
Ohio |
3 |
86,977,835.23 |
6.70% |
39 |
3.9426 |
2.197384 |
Totals |
112 |
1,298,499,151.55 |
100.00% |
48 |
3.7858 |
2.170698 |
|
Oregon |
1 |
10,523,134.71 |
0.81% |
61 |
3.8050 |
1.350000 |
|||||||
|
Pennsylvania |
3 |
2,256,250.00 |
0.17% |
62 |
3.8200 |
2.630000 |
|||||||
|
Rhode Island |
2 |
2,071,875.00 |
0.16% |
62 |
3.8200 |
2.630000 |
|||||||
|
South Carolina |
1 |
3,000,000.00 |
0.23% |
62 |
3.8000 |
2.750000 |
|||||||
|
Texas |
7 |
82,273,483.67 |
6.34% |
62 |
4.2943 |
1.491532 |
|||||||
|
Vermont |
1 |
321,875.00 |
0.02% |
62 |
3.8200 |
2.630000 |
|||||||
|
Note: Please refer to footnotes on the next page of the report. |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 9 of 27 |
|
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 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
Defeased |
1 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
|
|
3.99999% or less |
40 |
996,054,474.14 |
76.71% |
49 |
3.5601 |
2.405472 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.00000% to 4.49999% |
8 |
109,701,626.18 |
8.45% |
33 |
4.2805 |
1.791980 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.50000% to 4.99999% |
6 |
135,947,500.00 |
10.47% |
62 |
4.6359 |
1.399013 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.00000% or greater |
1 |
33,103,314.48 |
2.55% |
2 |
5.3500 |
(0.290000) |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
56 |
1,298,499,151.55 |
100.00% |
48 |
3.7858 |
2.170698 |
49 months or greater |
55 |
1,274,806,914.80 |
98.18% |
48 |
3.7833 |
2.175354 |
|
|
Totals |
56 |
1,298,499,151.55 |
100.00% |
48 |
3.7858 |
2.170698 |
||||||||
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 10 of 27 |
|
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 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
Defeased |
1 |
23,692,236.75 |
1.82% |
61 |
3.9200 |
NAP |
|
|
84 months or less |
54 |
1,270,261,951.06 |
97.83% |
48 |
3.7827 |
2.178594 |
Interest Only |
31 |
829,955,115.38 |
63.92% |
47 |
3.5705 |
2.505289 |
|
|
85 months to 119 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
359 months or less |
22 |
409,534,290.70 |
31.54% |
48 |
4.2090 |
1.604327 |
|
|
120 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
360 months or greater |
1 |
30,772,544.98 |
2.37% |
62 |
3.8330 |
1.010000 |
|
|
Totals |
55 |
1,293,954,187.81 |
99.65% |
48 |
3.7852 |
2.173862 |
Totals |
55 |
1,293,954,187.81 |
99.65% |
48 |
3.7852 |
2.173862 |
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 11 of 27 |
|
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 |
|||||
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
Fully Amortizing |
1 |
4,544,963.74 |
0.35% |
62 |
3.9500 |
1.270000 |
|
|
Totals |
56 |
1,298,499,151.55 |
100.00% |
48 |
3.7858 |
2.170698 |
Totals |
1 |
4,544,963.74 |
0.35% |
62 |
3.9500 |
1.270000 |
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
||||||||||||||
|
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|||||||||||||
|
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
||||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 12 of 27 |
|
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 |
30504022 |
OF |
Washington |
DC |
Actual/360 |
3.730% |
234,471.94 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
73,000,000.00 |
73,000,000.00 |
09/06/24 |
|
2A1 |
30317064 |
OF |
San Francisco |
CA |
Actual/360 |
3.303% |
142,212.50 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
50,000,000.00 |
50,000,000.00 |
09/06/24 |
|
2A6 |
30317069 |
Actual/360 |
3.303% |
28,442.50 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
10,000,000.00 |
10,000,000.00 |
09/06/24 |
|||
|
3 |
30504188 |
OF |
Charlotte |
NC |
Actual/360 |
3.505% |
181,091.67 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
60,000,000.00 |
60,000,000.00 |
09/01/24 |
|
4A11 |
30504196 |
MU |
New York |
NY |
Actual/360 |
2.759% |
71,274.17 |
0.00 |
0.00 |
N/A |
10/30/26 |
-- |
30,000,000.00 |
30,000,000.00 |
08/30/24 |
|
4A13 |
30504198 |
Actual/360 |
2.759% |
63,909.17 |
0.00 |
0.00 |
N/A |
10/30/26 |
-- |
26,900,000.00 |
26,900,000.00 |
08/30/24 |
|||
|
5 |
30504004 |
MF |
New York |
NY |
Actual/360 |
3.410% |
146,835.68 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
50,000,000.00 |
50,000,000.00 |
09/06/24 |
|
6 |
30504118 |
Various Various |
Various |
Actual/360 |
3.820% |
164,472.22 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
50,000,000.00 |
50,000,000.00 |
09/06/24 |
|
|
7 |
30317071 |
RT |
Kansas City |
KS |
Actual/360 |
3.860% |
151,330.33 |
83,359.42 |
0.00 |
N/A |
11/06/24 |
-- |
45,528,094.48 |
45,444,735.06 |
08/06/24 |
|
8 |
30317072 |
MU |
Columbus |
OH |
Actual/360 |
2.950% |
120,155.14 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
47,300,000.00 |
47,300,000.00 |
09/06/24 |
|
9 |
30317073 |
MU |
Cambridge |
MA |
Actual/360 |
3.797% |
130,785.56 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
40,000,000.00 |
40,000,000.00 |
09/01/24 |
|
10 |
30504041 |
OF |
McLean |
VA |
Actual/360 |
3.330% |
114,700.00 |
0.00 |
0.00 |
N/A |
10/11/29 |
-- |
40,000,000.00 |
40,000,000.00 |
08/11/24 |
|
11 |
30503849 |
OF |
Garden City |
NY |
Actual/360 |
4.490% |
150,789.17 |
0.00 |
0.00 |
N/A |
08/01/24 |
-- |
39,000,000.00 |
39,000,000.00 |
07/01/24 |
|
12 |
30503724 |
LO |
Cincinnati |
OH |
Actual/360 |
5.350% |
0.00 |
0.00 |
0.00 |
N/A |
11/01/24 |
-- |
33,103,314.48 |
33,103,314.48 |
12/01/22 |
|
13 |
30503852 |
RT |
Oro Valley |
AZ |
Actual/360 |
3.930% |
115,461.03 |
51,408.43 |
0.00 |
N/A |
10/06/29 |
-- |
34,118,009.30 |
34,066,600.87 |
09/06/24 |
|
14 |
30504074 |
OF |
Middleton |
WI |
Actual/360 |
3.430% |
100,422.78 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
34,000,000.00 |
34,000,000.00 |
09/01/24 |
|
15 |
30317074 |
SS |
Various |
Various |
Actual/360 |
3.570% |
101,447.50 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
33,000,000.00 |
33,000,000.00 |
08/06/24 |
|
16 |
30317075 |
MF |
New York |
NY |
Actual/360 |
3.833% |
101,670.73 |
30,803.36 |
0.00 |
N/A |
11/06/29 |
-- |
30,803,348.34 |
30,772,544.98 |
09/06/24 |
|
17 |
30504161 |
MF |
Jersey City |
NJ |
Actual/360 |
4.620% |
127,505.58 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
32,050,000.00 |
32,050,000.00 |
09/01/24 |
|
18 |
30504164 |
MF |
Jersey City |
NJ |
Actual/360 |
4.620% |
123,765.95 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
31,110,000.00 |
31,110,000.00 |
09/01/24 |
|
19 |
30503366 |
RT |
Las Vegas |
NV |
Actual/360 |
3.741% |
64,424.89 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
09/01/24 |
|
19A35 |
30503368 |
Actual/360 |
3.741% |
33,451.38 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
10,384,615.38 |
10,384,615.38 |
09/01/24 |
|||
|
20 |
30503885 |
OF |
New York |
NY |
Actual/360 |
3.270% |
84,475.00 |
0.00 |
0.00 |
N/A |
09/11/29 |
-- |
30,000,000.00 |
30,000,000.00 |
08/11/24 |
|
21 |
30504124 |
MF |
Austin |
TX |
Actual/360 |
4.598% |
118,790.19 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
30,000,000.00 |
30,000,000.00 |
09/01/24 |
|
22 |
30317076 |
MF |
Glendale |
CA |
Actual/360 |
3.965% |
96,283.42 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
28,200,000.00 |
28,200,000.00 |
09/06/24 |
|
23 |
30504099 |
OF |
Houston |
TX |
Actual/360 |
3.888% |
79,299.00 |
43,156.06 |
0.00 |
N/A |
11/01/29 |
-- |
23,685,483.68 |
23,642,327.62 |
09/01/24 |
|
24 |
30504020 |
OF |
Florham Park |
NJ |
Actual/360 |
3.920% |
80,103.07 |
38,100.61 |
0.00 |
N/A |
10/06/29 |
-- |
23,730,337.36 |
23,692,236.75 |
09/06/24 |
|
25 |
30317077 |
RT |
Sparks |
NV |
Actual/360 |
3.130% |
63,402.37 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
23,523,500.00 |
23,523,500.00 |
09/06/24 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 13 of 27 |
|
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 |
|
|
26 |
30503982 |
MF |
Brooklyn |
NY |
Actual/360 |
3.880% |
72,168.00 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
21,600,000.00 |
21,600,000.00 |
09/06/24 |
|
27 |
30504072 |
MF |
Lawrence |
KS |
Actual/360 |
3.890% |
67,171.98 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
20,053,000.00 |
20,053,000.00 |
08/01/24 |
|
28 |
30503875 |
OF |
Bellevue |
WA |
Actual/360 |
3.250% |
55,972.22 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
09/01/24 |
|
29 |
30503903 |
OF |
Mountain View |
CA |
Actual/360 |
3.688% |
63,515.56 |
0.00 |
0.00 |
N/A |
09/11/29 |
-- |
20,000,000.00 |
20,000,000.00 |
08/11/24 |
|
30 |
30503818 |
MU |
Chicago |
IL |
Actual/360 |
4.700% |
80,944.44 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
09/01/24 |
|
31 |
30504090 |
RT |
North Miami Beach |
FL |
Actual/360 |
3.890% |
54,489.44 |
42,040.25 |
0.00 |
N/A |
11/06/29 |
-- |
16,266,852.59 |
16,224,812.34 |
09/06/24 |
|
32 |
30503977 |
RT |
Jacksonville |
FL |
Actual/360 |
4.150% |
58,964.58 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
16,500,000.00 |
16,500,000.00 |
09/01/24 |
|
33 |
30504089 |
RT |
Reno |
NV |
Actual/360 |
3.900% |
53,152.34 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
15,827,000.00 |
15,827,000.00 |
09/06/24 |
|
34 |
30317078 |
MF |
Various |
MI |
Actual/360 |
3.830% |
46,172.78 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
14,000,000.00 |
14,000,000.00 |
08/06/24 |
|
35 |
30317079 |
RT |
Huntsville |
AL |
Actual/360 |
4.130% |
44,753.40 |
20,592.30 |
0.00 |
N/A |
11/06/29 |
-- |
12,583,945.00 |
12,563,352.70 |
08/06/24 |
|
36 |
30504087 |
MF |
Bronx |
NY |
Actual/360 |
4.080% |
46,376.00 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
13,200,000.00 |
13,200,000.00 |
09/06/24 |
|
37 |
30504086 |
IN |
Rancho Cucamonga CA |
Actual/360 |
4.250% |
41,916.70 |
19,575.79 |
0.00 |
N/A |
11/06/24 |
-- |
11,453,520.03 |
11,433,944.24 |
09/06/24 |
|
|
38 |
30504206 |
MU |
Vero Beach |
FL |
Actual/360 |
3.450% |
36,838.33 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
12,400,000.00 |
12,400,000.00 |
09/01/24 |
|
39 |
30504123 |
RT |
New York |
NY |
Actual/360 |
4.650% |
48,850.83 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
12,200,000.00 |
12,200,000.00 |
09/01/24 |
|
40 |
30503991 |
SS |
Pembroke Pines |
FL |
Actual/360 |
3.900% |
39,628.33 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
11,800,000.00 |
11,800,000.00 |
09/06/24 |
|
41 |
30317080 |
RT |
Springfield |
OR |
Actual/360 |
3.805% |
34,543.52 |
19,587.18 |
0.00 |
N/A |
10/06/29 |
-- |
10,542,721.89 |
10,523,134.71 |
09/06/24 |
|
42 |
30503994 |
MF |
Brownsville |
TX |
Actual/360 |
4.700% |
42,849.97 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
10,587,500.00 |
10,587,500.00 |
09/01/24 |
|
43 |
30504029 |
RT |
Washington |
DC |
Actual/360 |
3.630% |
33,040.06 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
10,570,000.00 |
10,570,000.00 |
09/06/24 |
|
44 |
30503777 |
MF |
Baytown |
TX |
Actual/360 |
4.370% |
33,564.26 |
15,087.30 |
0.00 |
N/A |
09/01/29 |
-- |
8,919,416.54 |
8,904,329.24 |
09/01/24 |
|
45 |
30504025 |
IN |
Brooklyn |
NY |
Actual/360 |
3.950% |
15,680.71 |
65,125.43 |
0.00 |
N/A |
11/01/29 |
-- |
4,610,089.17 |
4,544,963.74 |
09/01/24 |
|
46 |
30503611 |
LO |
Various |
Various |
Actual/360 |
3.641% |
21,947.14 |
0.00 |
0.00 |
N/A |
09/01/29 |
-- |
7,000,000.00 |
7,000,000.00 |
09/01/24 |
|
47 |
30317081 |
MH |
Grove City |
OH |
Actual/360 |
3.997% |
22,662.28 |
9,790.20 |
0.00 |
N/A |
10/06/29 |
-- |
6,584,310.95 |
6,574,520.75 |
09/06/24 |
|
48 |
30317082 |
RT |
Chicago |
IL |
Actual/360 |
3.850% |
17,610.87 |
8,642.39 |
0.00 |
N/A |
10/06/29 |
-- |
5,312,034.27 |
5,303,391.88 |
04/06/24 |
|
49 |
30504088 |
MF |
Bronx |
NY |
Actual/360 |
4.080% |
15,283.00 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
4,350,000.00 |
4,350,000.00 |
09/06/24 |
|
50 |
30504131 |
RT |
Pflugerville |
TX |
Actual/360 |
4.000% |
12,916.67 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
3,750,000.00 |
3,750,000.00 |
09/01/24 |
|
51 |
30504026 |
SS |
Anchorage |
AK |
Actual/360 |
3.690% |
11,121.25 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
3,500,000.00 |
3,500,000.00 |
09/06/24 |
|
52 |
30504134 |
RT |
Moncks Corner |
SC |
Actual/360 |
3.800% |
9,816.67 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
3,000,000.00 |
3,000,000.00 |
09/06/24 |
|
53 |
30504080 |
SS |
Bryan |
TX |
Actual/360 |
3.690% |
9,227.11 |
4,564.42 |
0.00 |
N/A |
11/06/29 |
-- |
2,903,891.23 |
2,899,326.81 |
09/06/24 |
|
Totals |
4,082,151.38 |
451,833.14 |
0.00 |
1,298,950,984.69 |
1,298,499,151.55 |
||||||||||
|
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 27 |
|
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 |
4,812,546.95 |
1,530,531.35 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
2A1 |
11,333,617.43 |
2,897,038.09 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
2A6 |
11,333,617.43 |
2,897,038.09 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
3 |
16,334,682.99 |
3,901,497.29 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
4A11 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
4A13 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
5 |
15,039,926.12 |
14,849,712.64 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
6 |
16,095,701.00 |
4,080,624.00 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
7 |
11,989,779.24 |
3,028,609.20 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
233,856.65 |
233,856.65 |
0.00 |
0.00 |
||
|
8 |
5,483,465.93 |
5,699,854.01 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
9 |
51,966,675.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
10 |
20,141,376.39 |
4,627,440.57 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
114,570.83 |
114,570.83 |
0.00 |
0.00 |
||
|
11 |
6,992,011.39 |
1,679,726.25 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
150,488.60 |
301,410.42 |
0.00 |
0.00 |
||
|
12 |
(329,030.83) |
0.00 |
-- |
-- |
05/09/24 |
13,156,781.45 |
213,095.50 |
(301.59) |
3,552,057.26 |
3,273,556.19 |
0.00 |
||
|
13 |
2,788,764.47 |
3,211,986.47 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
14 |
3,667,159.51 |
3,685,436.69 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
15 |
4,494,778.55 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
101,326.73 |
101,326.73 |
0.00 |
0.00 |
||
|
16 |
1,635,781.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
17 |
1,623,351.85 |
1,865,269.95 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
18 |
1,578,410.13 |
1,885,965.60 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
19 |
77,755,881.36 |
23,235,521.36 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
19A35 |
77,755,881.36 |
23,235,521.36 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
20 |
20,995,774.31 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
84,378.13 |
84,378.13 |
0.00 |
0.00 |
||
|
21 |
2,022,149.04 |
552,994.60 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
22 |
2,023,496.46 |
1,909,711.11 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
23 |
4,860,095.21 |
466,772.42 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
24 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
25 |
2,784,183.01 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 15 of 27 |
|
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 |
|
|
26 |
1,632,748.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
27 |
1,768,797.55 |
506,259.13 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
66,610.77 |
66,610.77 |
0.00 |
0.00 |
||
|
28 |
15,327,271.11 |
15,361,541.84 |
04/01/23 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
29 |
9,820,554.67 |
3,156,661.72 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
63,472.50 |
63,472.50 |
0.00 |
0.00 |
||
|
30 |
6,431,335.10 |
1,775,293.61 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
31 |
1,423,190.61 |
270,186.46 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
32 |
2,071,532.11 |
1,777,192.68 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
33 |
1,334,925.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
34 |
2,241,044.20 |
816,337.32 |
04/01/23 |
03/31/24 |
-- |
0.00 |
0.00 |
45,796.04 |
45,796.04 |
0.00 |
0.00 |
||
|
35 |
1,242,938.79 |
1,185,644.04 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
64,681.98 |
64,681.98 |
0.00 |
0.00 |
||
|
36 |
897,018.09 |
223,778.46 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
37 |
1,348,006.13 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
38 |
991,203.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
39 |
1,047,534.27 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
40 |
1,191,914.24 |
1,082,428.88 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
41 |
960,140.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
42 |
922,372.76 |
217,069.01 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
43 |
1,055,201.41 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
44 |
1,247,977.58 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
45 |
1,542,320.89 |
1,310,087.92 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
46 |
1,999,553.63 |
1,307,541.49 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
47 |
1,097,913.07 |
1,085,850.47 |
07/01/23 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
13,607.45 |
0.00 |
||
|
48 |
(90,525.64) |
0.00 |
-- |
-- |
04/11/24 |
469,756.69 |
7,681.40 |
24,648.50 |
123,528.28 |
275,910.89 |
0.00 |
||
|
49 |
284,175.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
50 |
281,925.14 |
68,580.87 |
01/01/24 |
03/31/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
51 |
603,962.29 |
567,686.00 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
52 |
486,000.00 |
324,000.00 |
01/01/24 |
06/30/24 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
53 |
300,001.70 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Totals |
434,641,109.91 |
136,277,390.95 |
13,626,538.14 |
220,776.90 |
949,529.14 |
4,751,689.59 |
3,563,074.53 |
0.00 |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 16 of 27 |
|
Principal Prepayment Detail |
|||||
|
Unscheduled Principal |
Prepayment Penalties |
||||
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
No principal prepayments this period |
|||||
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 17 of 27 |
|
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 |
|||||||||||||||||||||
|
09/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,406,706.36 |
2 |
38,406,706.36 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.785823% |
3.771566% |
48 |
||
|
08/16/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,415,348.75 |
2 |
38,415,348.75 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.785875% |
3.771617% |
49 |
||
|
07/17/24 |
0 |
0.00 |
1 |
5,320,648.10 |
1 |
33,103,314.48 |
2 |
38,423,962.58 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.785926% |
3.771667% |
50 |
||
|
06/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,483,542.49 |
2 |
38,483,542.49 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786041% |
3.771781% |
51 |
||
|
05/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,537,388.38 |
1 |
33,199,031.68 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786147% |
3.771885% |
52 |
||
|
04/17/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,596,486.82 |
1 |
33,249,033.27 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786261% |
3.771998% |
53 |
||
|
03/15/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,649,837.39 |
1 |
33,293,887.04 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786365% |
3.772101% |
54 |
||
|
02/16/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,713,964.46 |
1 |
33,348,401.55 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786487% |
3.772222% |
55 |
||
|
01/18/24 |
0 |
0.00 |
0 |
0.00 |
2 |
38,766,799.51 |
1 |
33,392,799.64 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786590% |
3.772324% |
56 |
||
|
12/15/23 |
0 |
0.00 |
2 |
78,382,408.95 |
1 |
33,436,994.13 |
1 |
33,436,994.13 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786693% |
3.772426% |
57 |
||
|
11/17/23 |
2 |
78,391,364.91 |
0 |
0.00 |
1 |
33,485,939.51 |
1 |
33,485,939.51 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786804% |
3.772537% |
58 |
||
|
10/17/23 |
0 |
0.00 |
0 |
0.00 |
1 |
33,529,706.87 |
1 |
33,529,706.87 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3.786906% |
3.772637% |
59 |
||
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 18 of 27 |
|
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 |
|||
|
7 |
30317071 |
08/06/24 |
0 |
B |
233,856.65 |
233,856.65 |
0.00 |
45,528,094.48 |
||||||||
|
10 |
30504041 |
08/11/24 |
0 |
A |
114,570.83 |
114,570.83 |
0.00 |
40,000,000.00 |
||||||||
|
11 |
30503849 |
07/01/24 |
1 |
5 |
150,488.60 |
301,410.42 |
0.00 |
39,000,000.00 |
08/06/24 |
2 |
||||||
|
12 |
30503724 |
12/01/22 |
20 |
6 |
(301.59) |
3,552,057.26 |
4,320,958.08 |
33,985,926.54 |
02/10/21 |
2 |
11/07/22 |
|||||
|
15 |
30317074 |
08/06/24 |
0 |
B |
101,326.73 |
101,326.73 |
13,200.00 |
33,000,000.00 |
||||||||
|
20 |
30503885 |
08/11/24 |
0 |
A |
84,378.13 |
84,378.13 |
0.00 |
30,000,000.00 |
||||||||
|
27 |
30504072 |
08/01/24 |
0 |
B |
66,610.77 |
66,610.77 |
0.00 |
20,053,000.00 |
||||||||
|
29 |
30503903 |
08/11/24 |
0 |
A |
63,472.50 |
63,472.50 |
0.00 |
20,000,000.00 |
||||||||
|
34 |
30317078 |
08/06/24 |
0 |
B |
45,796.04 |
45,796.04 |
0.00 |
14,000,000.00 |
||||||||
|
35 |
30317079 |
08/06/24 |
0 |
B |
64,681.98 |
64,681.98 |
0.00 |
12,583,945.00 |
||||||||
|
48 |
30317082 |
04/06/24 |
4 |
6 |
24,648.50 |
123,528.28 |
402,281.69 |
5,347,453.55 |
09/12/23 |
98 |
01/26/24 |
|||||
|
Totals |
949,529.14 |
4,751,689.59 |
4,736,439.77 |
293,498,419.57 |
||||||||||||
|
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 19 of 27 |
|
Collateral Stratification and Historical Detail |
||||||||
|
Maturity Dates and Loan Status¹ |
||||||||
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|||||
|
Past Maturity |
78,000,000 |
0 |
78,000,000 |
0 |
||||
|
0 - 6 Months |
431,617,988 |
365,411,359 |
0 |
66,206,629 |
||||
|
7 - 12 Months |
0 |
0 |
0 |
0 |
||||
|
13 - 24 Months |
0 |
0 |
0 |
0 |
||||
|
25 - 36 Months |
113,800,000 |
113,800,000 |
0 |
0 |
||||
|
37 - 48 Months |
0 |
0 |
0 |
0 |
||||
|
49 - 60 Months |
272,577,889 |
272,577,889 |
0 |
0 |
||||
|
> 60 Months |
1,701,002,426 |
1,690,395,643 |
0 |
10,606,784 |
||||
|
Historical Delinquency Information |
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|||
|
Sep-24 |
1,298,499,152 |
1,221,092,445 |
39,000,000 |
0 |
5,303,392 |
33,103,314 |
||
|
Aug-24 |
1,298,950,985 |
1,221,535,636 |
39,000,000 |
0 |
5,312,034 |
33,103,314 |
||
|
Jul-24 |
1,299,401,292 |
1,260,977,330 |
0 |
5,320,648 |
0 |
33,103,314 |
||
|
Jun-24 |
1,299,926,400 |
1,261,442,857 |
0 |
0 |
5,329,802 |
33,153,741 |
||
|
May-24 |
1,300,418,875 |
1,261,881,486 |
0 |
0 |
5,338,357 |
33,199,032 |
||
|
Apr-24 |
1,300,940,545 |
1,262,344,058 |
0 |
0 |
5,347,454 |
33,249,033 |
||
|
Mar-24 |
1,301,429,480 |
1,262,779,643 |
0 |
0 |
5,355,950 |
33,293,887 |
||
|
Feb-24 |
1,301,978,771 |
1,263,264,806 |
0 |
0 |
5,365,563 |
33,348,402 |
||
|
Jan-24 |
1,302,464,080 |
1,263,697,281 |
0 |
0 |
5,374,000 |
33,392,800 |
||
|
Dec-23 |
1,302,947,697 |
1,191,128,294 |
0 |
78,382,409 |
0 |
33,436,994 |
||
|
Nov-23 |
1,303,460,825 |
1,191,583,520 |
78,391,365 |
0 |
0 |
33,485,940 |
||
|
Oct-23 |
1,303,940,964 |
1,270,411,257 |
0 |
0 |
0 |
33,529,707 |
||
|
(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 20 of 27 |
|
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 |
|
11 |
30503849 |
39,000,000.00 |
39,000,000.00 |
121,400,000.00 |
05/02/19 |
1,622,484.25 |
1.70000 |
03/31/24 |
08/01/24 |
I/O |
|
12 |
30503724 |
33,103,314.48 |
33,985,926.54 |
57,100,000.00 |
02/07/24 |
(1,430,441.58) |
(0.29000) |
12/31/23 |
11/01/24 |
301 |
|
48 |
30317082 |
5,303,391.88 |
5,347,453.55 |
5,100,000.00 |
11/21/23 |
(185,045.64) |
(0.59000) |
09/30/23 |
10/06/29 |
301 |
|
Totals |
77,406,706.36 |
78,333,380.09 |
183,600,000.00 |
6,997.03 |
||||||
|
2 Resolution Strategy Code |
||||||||||
|
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
||||||||
|
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||||||||
|
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||||||||
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
||||||||
|
5 - Note Sale |
98 - Other |
|||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 21 of 27 |
|
Specially Serviced Loan Detail - Part 2 |
||||||||
|
Servicing |
||||||||
|
Property |
Transfer |
Resolution |
||||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
||
|
11 |
30503849 |
OF |
NY |
08/06/24 |
2 |
|||
|
9/11/2024 - The loan was not paid in full at maturity date (8-1-24). |
||||||||
|
12 |
30503724 |
LO |
OH |
02/10/21 |
2 |
|||
|
"9/11/2024 - The Loan transferred to SS on 2/10/21 due to imminent payment default. The Loan is paid through December 2022. The Loan is collateralized by a 1.26 acre site located along West Fifth Street in the Cincinnati, Ohio CBD. The site |
||||||||
|
is improved with a29-story, 561 room full-service Hilton hotel that opened in 1931 and contains approx. 556,456 SF of building area. The hotel is listed on the National Historic Register and attained a National Landmark status. The Borrower and |
||||||||
|
Lender had previously reached an agreement in principal to reinstate the loan, but it did not materialize. A receiver was appointed on 11/22/22. Noteholder is pursuing its remedies and has filed for foreclosure. Motion for summary judgement |
||||||||
|
was entered in November 20 23. Special Servicer is collecting third party reports and due diligence in preparation of foreclosure in 1Q2025. YTD results through 2nd quarter 2024 were occupancy at 56%, ADR at $171 and Rev Par at $96." |
||||||||
|
48 |
30317082 |
RT |
IL |
09/12/23 |
98 |
|||
|
9/11/2024 - Loan transferred to Special Servicing on 9/12/2023 as a result of Imminent Monetary Default. The loan is secured by a 65,186 SF, 14-screen movie theater located at 210 West 87th Street in the Chatham neighborhood of Chicago, |
||||||||
|
IL. The loa n is past due for the October 2023 payment. Counsel has been engaged and a default and acceleration notice was sent to Borrower. Foreclosure complaint was filed on 1/26/24 and receivership receivership order was entered on |
||||||||
|
2/20/24; receiver is now in control of the property. Borrower affiliated theater operator vacated the property at the end of January 2024 and property remains vacant. Receiver has secured the property and the building is listed for lease. Lender |
||||||||
|
is evaluating disposition options. |
||||||||
|
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 22 of 27 |
|
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 |
||||
|
7 |
30317071 |
49,494,132.49 |
3.86000% |
49,494,132.49 3.86000% |
8 |
07/03/20 |
07/06/20 |
07/08/20 |
|
|
33 |
30504089 |
0.00 |
3.90000% |
0.00 |
3.90000% |
8 |
09/13/22 |
09/13/22 |
10/04/22 |
|
Totals |
49,494,132.49 |
49,494,132.49 |
|||||||
|
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 23 of 27 |
|
Historical Liquidated Loan Detail |
|||||||||||
|
Loan |
Gross Sales |
Current |
Loss to Loan |
Percent of |
|||||||
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
Period |
Cumulative |
with |
Original |
||
|
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
|
Pros ID¹ Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
No liquidated loans this period |
|||||||||||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 24 of 27 |
|
Historical Bond / Collateral Loss Reconciliation Detail |
||||||||||
|
Certificate |
Reimb of Prior |
|||||||||
|
Interest Paid |
Realized Losses |
Loss Covered by |
Total Loss |
|||||||
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
||
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
Pros ID Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
No realized losses this period |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 25 of 27 |
|
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) |
|
11 |
0.00 |
0.00 |
6,770.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
12 |
0.00 |
0.00 |
7,126.41 |
0.00 |
0.00 |
0.00 |
0.00 |
152,505.13 |
0.00 |
0.00 |
0.00 |
0.00 |
|
17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
463.29 |
0.00 |
0.00 |
0.00 |
|
18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
463.29 |
0.00 |
0.00 |
0.00 |
|
48 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
1,556.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
17,397.24 |
0.00 |
0.00 |
1,556.36 |
0.00 |
152,505.13 |
926.58 |
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 |
172,385.31 |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 26 of 27 |
|
Supplemental Notes |
||
|
None |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 27 |
|
Table of Contents |
Contacts |
||||
|
Section |
Pages |
Role |
Party and Contact Information |
||
|
Certificate Distribution Detail |
2 |
Depositor |
J.P. Morgan Chase Commercial Mortgage Securities Corp. |
||
|
Certificate Factor Detail |
3 |
Kunal Singh |
(212) 834-5467 |
||
|
Certificate Interest Reconciliation Detail |
4 |
383 Madison Avenue, 8th Floor | New York, NY 10179 | United States |
|||
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
||||
|
Additional Information |
5 |
Association |
|||
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
|
|
Bond / Collateral Reconciliation - Balances |
7 |
10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States |
|||
|
Special Servicer |
K-Star Asset Management LLC |
||||
|
Mike Stauber |
(214) 390-7233 |
||||
|
5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States |
|||||
|
Asset Representations |
Pentalpha Surveillance LLC |
||||
|
Reviewer & Operating |
|||||
|
Advisor |
|||||
|
Attention: Transaction Manager |
|||||
|
501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States |
|||||
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||||
|
Bank, N.A. |
|||||
|
Corporate Trust Services (CMBS) |
|||||
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||||
|
Directing Certificateholder |
KKR Real Estate Credit Opportunity Partners II L.P. |
||||
|
- |
|||||
|
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 7 |
|
Certificate Distribution Detail |
||||||||||||
|
Current |
Original |
|||||||||||
|
Pass-Through Rate |
Beginning |
Principal |
Interest |
Prepayment |
Total |
Credit |
Credit |
|||||
|
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
|
Regular Certificates |
||||||||||||
|
225B-A |
08162YBF8 |
3.404110% |
11,595,000.00 |
11,595,000.00 |
0.00 |
32,892.21 |
0.00 |
0.00 |
32,892.21 |
11,595,000.00 |
91.66% |
91.66% |
|
225B-B |
08162YBH4 |
3.404110% |
33,958,000.00 |
33,958,000.00 |
0.00 |
96,330.64 |
0.00 |
0.00 |
96,330.64 |
33,958,000.00 |
67.25% |
67.25% |
|
225B-C |
08162YBK7 |
3.404110% |
35,434,000.00 |
35,434,000.00 |
0.00 |
100,517.69 |
0.00 |
0.00 |
100,517.69 |
35,434,000.00 |
41.77% |
41.77% |
|
225B-D |
08162YBM3 |
3.404110% |
48,723,000.00 |
48,723,000.00 |
0.00 |
138,215.38 |
0.00 |
0.00 |
138,215.38 |
48,723,000.00 |
6.74% |
6.74% |
|
225B-E |
08162YBP6 |
3.404110% |
9,370,000.00 |
9,370,000.00 |
0.00 |
26,580.43 |
0.00 |
0.00 |
26,580.43 |
9,370,000.00 |
0.00% |
0.00% |
|
225B- |
08162YBS0 |
3.404110% |
7,320,000.00 |
7,320,000.00 |
0.00 |
20,765.07 |
0.00 |
0.00 |
20,765.07 |
7,320,000.00 |
0.00% |
0.00% |
|
VRR |
||||||||||||
|
225B-R |
N/A |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
146,400,000.00 |
146,400,000.00 |
0.00 |
415,301.42 |
0.00 |
0.00 |
415,301.42 |
146,400,000.00 |
||||
|
Deal Distribution Total |
0.00 |
415,301.42 |
0.00 |
0.00 |
415,301.42 |
|||||||
|
* |
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 7 |
|
Certificate Factor Detail |
||||||||||
|
Cumulative |
||||||||||
|
Interest Shortfalls |
Interest |
Prepayment |
||||||||
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Penalties |
Losses |
Total Distribution |
Ending Balance |
|
Regular Certificates |
||||||||||
|
225B-A |
08162YBF8 |
1,000.00000000 |
0.00000000 |
2.83675809 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.83675809 |
1,000.00000000 |
|
225B-B |
08162YBH4 |
1,000.00000000 |
0.00000000 |
2.83675835 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.83675835 |
1,000.00000000 |
|
225B-C |
08162YBK7 |
1,000.00000000 |
0.00000000 |
2.83675820 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.83675820 |
1,000.00000000 |
|
225B-D |
08162YBM3 |
1,000.00000000 |
0.00000000 |
2.83675841 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.83675841 |
1,000.00000000 |
|
225B-E |
08162YBP6 |
1,000.00000000 |
0.00000000 |
2.83675880 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.83675880 |
1,000.00000000 |
|
225B-VRR |
08162YBS0 |
1,000.00000000 |
0.00000000 |
2.83675820 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.83675820 |
1,000.00000000 |
|
225B-R |
N/A |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 7 |
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Prior |
Additional |
|||||||||||
|
Cumulative |
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
|||||||
|
Accrual |
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 |
|
|
225B-A |
08/01/24 - 08/30/24 |
30 |
0.00 |
32,892.21 |
0.00 |
32,892.21 |
0.00 |
0.00 |
0.00 |
32,892.21 |
0.00 |
|
|
225B-B |
08/01/24 - 08/30/24 |
30 |
0.00 |
96,330.64 |
0.00 |
96,330.64 |
0.00 |
0.00 |
0.00 |
96,330.64 |
0.00 |
|
|
225B-C |
08/01/24 - 08/30/24 |
30 |
0.00 |
100,517.69 |
0.00 |
100,517.69 |
0.00 |
0.00 |
0.00 |
100,517.69 |
0.00 |
|
|
225B-D |
08/01/24 - 08/30/24 |
30 |
0.00 |
138,215.38 |
0.00 |
138,215.38 |
0.00 |
0.00 |
0.00 |
138,215.38 |
0.00 |
|
|
225B-E |
08/01/24 - 08/30/24 |
30 |
0.00 |
26,580.43 |
0.00 |
26,580.43 |
0.00 |
0.00 |
0.00 |
26,580.43 |
0.00 |
|
|
225B-VRR |
08/01/24 - 08/30/24 |
30 |
0.00 |
20,765.07 |
0.00 |
20,765.07 |
0.00 |
0.00 |
0.00 |
20,765.07 |
0.00 |
|
|
Totals |
0.00 |
415,301.42 |
0.00 |
415,301.42 |
0.00 |
0.00 |
0.00 |
415,301.42 |
0.00 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 7 |
|
Additional Information |
||
|
225 Bush Aggregate Available Funds (1) |
415,301.42 |
|
|
225 Bush Gain-on-Sale Proceeds Reserve Account Summary |
||
|
Beginning Account Balance |
0.00 |
|
|
Deposit Amount |
0.00 |
|
|
Withdrawal Amount |
0.00 |
|
|
Ending Account Balance |
0.00 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 5 of 7 |
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
568,903.33 |
Master Servicing Fee |
315.17 |
|
Interest Reductions due to Nonrecoverability Determination |
(152,505.13) |
Trustee / Certificate Administrator Fee |
718.58 |
|
Interest Adjustments |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
63.03 |
|
Deferred Interest |
0.00 |
||
|
ARD Interest |
0.00 |
||
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
||
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
1,096.78 |
|
Total Interest Collected |
416,398.20 |
||
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
0.00 |
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 |
Legal Fees |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Rating Agency Expenses |
0.00 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Bankruptcy Expenses Amount |
0.00 |
|
Curtailments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Negative Amortization |
0.00 |
Non-Recoverable Advances |
0.00 |
|
Principal Adjustments |
0.00 |
Workout Delayed Reimbursement Amounts |
0.00 |
|
Total Principal Collected |
0.00 |
Other Expenses |
0.00 |
|
Total Expenses/Reimbursements |
0.00 |
||
|
Interest Reserve Deposit |
0.00 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
415,301.42 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
0.00 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
Total Other Collected |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
Total Payments to Certificateholders and Others |
415,301.42 |
||
|
Total Funds Collected |
416,398.20 |
Total Funds Distributed |
416,398.20 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 6 of 7 |
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
225 Bush |
Total |
Total |
|||
|
Beginning Scheduled Collateral Balance |
146,400,000.00 |
146,400,000.00 |
Beginning Certificate Balance |
146,400,000.00 |
|
|
(-) Scheduled Principal Collections |
0.00 |
0.00 |
(-) Principal Distributions |
0.00 |
|
|
(-) 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 |
Non-Cash Principal Adjustments |
0.00 |
|
|
Certificate Other Adjustments** |
0.00 |
||||
|
Ending Scheduled Collateral Balance |
146,400,000.00 |
146,400,000.00 |
Ending Certificate Balance |
146,400,000.00 |
|
|
Beginning Actual Collateral Balance |
146,400,000.00 |
146,400,000.00 |
|||
|
Ending Actual Collateral Balance |
146,400,000.00 |
146,400,000.00 |
|||
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
||||
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
||||
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 7 |