ANNEX II
Loan Level Data — Reporting template for structured finance instruments backed by commercial mortgages
Field Name |
Static/Dynamic |
Data Type |
Field Definition and Criteria |
Loan Identifiers |
|||
Transaction Pool Identifier |
Static |
Text/Numeric |
The unique transaction or deal name. |
Pool Cut-off Date |
Dynamic |
Date |
Current pool or portfolio cut-off date. |
Securitisation Date |
Static |
Date |
Date of issue of the deal — First bond listing date |
Original Loan Terms |
|||
Group Identifier |
Static |
Text/Numeric |
The alpha-numeric code assigned to each loan group within an issue. |
Loan Servicer Identifier |
Static |
Text/Numeric |
The loan servicer unique identification string assigned to the loan. |
Offering Circular Loan Identifier |
Static |
Text/Numeric |
The offering circular or prospectus unique number or transaction loan name assigned to the loan within the transaction or pool. |
Loan Sponsor |
Static |
Text/Numeric |
Loan sponsor. |
Loan Origination Date |
Static |
Date |
Date of original loan advance. |
Loan Currency |
Static |
List |
Loan currency denomination. |
Whole Loan Balance at Origination Date |
Static |
Numeric |
Whole loan balance at origination representing 100 % full facility, i.e. securitised and unsecuritised/owned and un-owned amount (in loan currency). |
Original Term of Loan |
Static |
Numeric |
Contractual term (in months) at Origination date. |
Start Date of Amortisation |
Static |
Date |
The date that amortisation will commence on the whole loan (this may be a date prior to the securitisation date). |
Interest Rate Index Code |
Static |
List |
Current interest rate index (the reference rate off which the mortgage interest rate is set). |
Original Loan Interest Rate |
Static |
Numeric |
Loan all-in interest rate at loan origination date. If multiple tranches with different interest rates then apply a weighted average rate. |
First Interest Payment Due Date |
Static |
Date |
The date that the first interest payment was due on the loan following origination date. |
Loan Country |
Static |
List |
Country of the loan. |
Loan Purpose |
Static |
List |
Loan purpose. |
Mortgage Security |
Static |
Y/N |
Is the loan secured by mortgages on the properties? |
Loan Statistics at Securitisation Date |
|||
Debt Service Coverage Ratio for the loan (whole) at the Securitisation Date |
Static |
Numeric |
The Debt Service Coverage Ratio for the loan (whole) at the Securitisation Date. |
Loan to Value Ratio for the loan (whole) at the Securitisation Date |
Static |
Numeric |
The Loan to Value Ratio for the loan (whole) at the Securitisation Date. |
Securitisation Date Interest Cover Ratio (A-Loan) |
Static |
Numeric |
At securitisation interest coverage ratio calculation for the A-Loan based on the offering documentation. |
Securitisation Date Debt Service Cover Ratio (A-Loan) |
Static |
Numeric |
At securitisation debt service coverage ratio calculation for the A-Loan based on the offering documentation. |
Securitisation Date Loan to Value Ratio (A-Loan) |
Static |
Numeric |
At securitisation Loan to Value ratio (LTV) for the A-Loan based on the offering documentation. |
Committed Principal Balance at Securitisation Date |
Static |
Numeric |
The committed balance, including any undrawn amounts, of the whole loan at Securitisation Date. |
Actual Principal Balance at Securitisation Date (Whole Loan) |
Static |
Numeric |
Actual Principal Balance of the whole loan at the Securitisation Date as identified in the offering circular. |
Periodic Principal and Interest Payment at Securitisation Date |
Static |
Numeric |
The scheduled principal and interest amount that is due on the next Loan Payment Date as at the Securitisation Date. |
Loan Rate at Securitisation Date |
Static |
Numeric |
The total interest rate (e.g. Libor + Margin) that is being used to calculate interest due on the loan at the Securitisation Date. |
Ranking of Charge at Securitisation Date |
Static |
List |
Is the security granted to the Securitisation a first ranking security? |
Remaining Term at Securitisation Date |
Static |
Numeric |
Remaining number of months (excluding any extension options) until maturity of loan at Securitisation Date. |
Remaining Amortisation Term at Securitisation Date |
Static |
Numeric |
The number of months remaining to maturity of the loan of the amortisation term. If amortisation has not commenced at the Securitisation Date this will be less than the Remaining Term at Securitisation Date. |
Loan Maturity Date at Securitisation Date |
Static |
Date |
The maturity date of the loan as defined in the loan agreement. This would not take into account any extended maturity date that may be allowed under the loan agreement, but the initial maturity date. |
Actual Principal Balance at Securitisation Date (A-Loan) |
Static |
Numeric |
Actual Principal Balance of the A Note loan at the Securitisation Date as identified in the offering circular. |
Extension Option |
Dynamic |
Y/N |
Indicate whether there is an option to extend the term of the loan and push out the maturity date. |
Duration of Shortest Extension Option |
Static |
Numeric |
Duration in months of the shortest extension option available to the loan. |
Nature of extension option |
Static |
List |
Type of extension option. |
Collateral Details |
|||
Number of Properties at Securitisation Date |
Static |
Numeric |
The number of properties that serve as security for the loan at the Securitisation Date. |
Number of Properties at Pool cut-off Date |
Dynamic |
Numeric |
The number of properties that serve as security for the loan at the pool cut-off date. |
Properties Collateralised to the Loan at Securitisation |
Static |
Text/Numeric |
Enter the unique property identifiers (PC1) of the properties that served as security for the loan at the Securitisation Date. |
Properties Collateralised to the Loan at Pool cut-off date |
Dynamic |
Text/Numeric |
Enter the unique property identifiers (PC1) of the properties that serve as security for the loan at the cut-off date. |
Loan Covenant Details |
|||
Interest Coverage Ratio Method (Whole Loan) |
Static |
List |
Please define calculation of ICR financial covenant requirement at the whole loan level, the inferred method of calculation. |
Debt Service Coverage Ratio Method (Whole Loan) |
Static |
List |
Please define calculation of DSCR financial covenant requirement at the whole loan level, the inferred method of calculation. |
Loan to Value Method (Whole) |
Static |
List |
Please define calculation of LTV financial covenant requirement at the whole loan level, the inferred method of calculation. |
Other Financial Covenant Code (Whole) |
Static |
List |
If there is another code required for ICR or DSCR financial covenant requirement at the whole loan level. |
Interest Coverage Ratio Method (A-Loan) |
Static |
List |
Please define the A-Loan Interest Coverage Ratio method of calculation. |
Debt Service Coverage Ratio Method (A-Loan) |
Static |
List |
Please define the A-Loan Debt Service Coverage Ratio method of calculation. |
Loan to Value Method (A-Loan) |
Static |
List |
Please define the A-Loan Loan to Value Method of calculation. |
Underlying Property Statistics at Securitisation Date |
|||
Revenue at Securitisation Date |
Static |
Numeric |
The total underwritten revenue from all sources for a property as described in the offering circular. If multiple properties, sum the values of the properties. |
Operating Expenses at Securitisation Date |
Static |
Numeric |
Total underwritten operating expenses for the properties as described in the offering circular. These may include real estate taxes, insurance, management, utilities, maintenance and repairs and direct property costs to the landlord; capital expenditures and leasing commissions are excluded. |
NOI at Securitisation Date |
Static |
Numeric |
Revenue less Operating Expenses at Securitisation Date (Field ‘Revenue at Securitisation Date’ minus ‘Operating Expenses at Securitisation Date’). If multiple properties, sum the values. |
Capital Expenditures at Securitisation Date |
Static |
Numeric |
Capex at Securitisation Date (as opposed to repairs and maintenance) if identified in the offering circular. |
NCF at Securitisation Date |
Static |
Numeric |
NOI less Capex at Securitisation Date (Field ‘NOI at Securitisation Date’ less ‘Capital Expenditures at Securitisation Date’). |
Currency of Financial Reporting at Securitisation |
Static |
List |
The currency used in the initial financial reporting of Fields ‘Revenue at Securitisation Date’ — ‘NCF at Securitisation Date’. |
ICR/DSCR Indicator at Securitisation Date |
Static |
List |
How the DSCR is calculated/applied when a loan has multiple properties. |
Property Portfolio Value at Securitisation Date |
Static |
Numeric |
The valuation of the properties securing the loan at Securitisation Date as described in the Offering Circular. If multiple properties sum the value of the properties. |
Property Portfolio Valuation Currency at Securitisation Date |
Static |
List |
The currency of the valuation in ‘Property Portfolio Value at Securitisation Date’. |
Valuation Date at Securitisation Date |
Static |
Date |
The date the valuation was prepared for the values disclosed in the offering circular. For multiple properties, if several dates, take the most recent date. |
Economic Occupancy at Securitisation Date |
Static |
Numeric |
The percentage of rentable space with signed leased in place at Securitisation Date if disclosed in offering circular (tenants may not be in occupation but are paying rent). If multiple properties use weighted average by using the calculation {Current Allocated % (Prop) × (Occupancy)} for each property. |
Amounts Held in Escrow at Securitisation Date |
Static |
Numeric |
Total balance of the legally charged reserve accounts at the loan level at the Securitisation Date. |
Collection Of Escrows |
Static |
Y/N |
Enter Y if any payments are held in reserve accounts to cover ground lease payments, insurance or taxes only (not maintenance, improvements, capex, etc.) as required under the loan agreement, if this is not done enter N. |
Collection Of Other Reserves |
Static |
Y/N |
Are any amounts other than ground rents taxes or insurance held in reserve accounts as required under the terms of the loan agreement for tenant improvements, leasing commissions and similar items in respect of the related property or for purpose of providing additional collateral for such loan? |
Escrow Held Upon Trigger Event |
Static |
Y/N |
Does the loan agreement require reserve amounts to be made upon the occurrence of any trigger events? |
Trigger for Escrow to be Held |
Static |
List |
Type of trigger event. |
Target Escrow Amounts/Reserves |
Static |
Numeric |
Target escrow amounts/reserves. |
Escrow Account Release Conditions |
Static |
Text |
Release conditions of the escrow account. |
Conditions of Drawing Cash Reserve |
Static |
List |
When can the Cash Reserve be used. |
Escrow Currency |
Static |
List |
Currency of the Escrow payments. Fields ‘Amounts Held in Escrow at Securitisation Date’ and ‘Target Escrow Amounts/Reserves’. |
Loan Grouping and Substitutions Details |
|||
Cross-Collateralised Loan |
Static |
Y/N |
Indicate if this is a cross collateralised loan (Example: loans 1 and 44 are cross collateralised as are loans 4 and 47). |
Substituted Loan |
Dynamic |
Y/N |
Is this loan a substitute for another loan on a date after the Securitisation Date? |
Date of Substitution |
Dynamic |
Date |
If loan was substituted after the Securitisation Date, the date of such substitution. |
Grace Days Allowed |
Static |
Numeric |
The number of days after a payment is due in which the lender will not charge a late penalty or report the payment as late. |
Additional Financing Indicator |
Static |
List |
Has the whole loan had additional financing/mezzanine debt? |
Loan Interest Rate Details (at Securitisation Date) |
|||
Interest Rate Type |
Static |
List |
Type of interest rate applied to the loan. |
Interest Accrual Method Code |
Static |
List |
The ‘days’ convention used to calculate interest. |
Interest in Arrears |
Static |
Y/N |
Is the interest that accrues on the loan paid in arrears? |
A-Loan Amortisation Type (if applicable) |
Static |
List |
A-Loan amortisation type. |
Whole Loan Amortisation Details (at Securitisation Date) |
|||
Whole Loan Amortisation Type (if applicable) |
Static |
List |
Whole loan amortisation type. |
Accrual of Interest Allowed |
Static |
Y/N |
Do the loan documents allow for interest to be accrued and capitalised? |
Prepayment Lock-out End Date |
Static |
Date |
The date after which the lender allows prepayment of the loan. |
Yield Maintenance End Date |
Static |
Date |
The date after which the lender allows prepayment of the loan without requirement for a prepayment fee or yield maintenance to be paid. Date after which loan can be prepaid without yield maintenance. |
Prepayment Premium End Date |
Static |
Date |
The date after which the lender allows prepayment of the loan without requirement for a prepayment fee to be paid. |
Prepayment Terms Description |
Static |
Text/Numeric |
Should reflect the information in offering circular. For instance, if the prepayment terms are the payment of a 1 % fee in year one, 0,5 % in year two and 0,25 % in year three of the loan this may be shown in the offering circular as: 1 % (12), 0,5 % (24), 0,25 % (36). |
Do Non-payments on Prior Ranking Claims Constitute a Default of the Loan? |
Static |
Y/N |
Do Non-payments on Prior Ranking Claims Constitute a Default of the Loan? |
Non-payments on Equal Ranking Loans Constitute Default of Property? |
Static |
Y/N |
Do Non-payments on Equal Ranking Loans Constitute Default of Property? |
Loan Hedging Details (at Securitisation Date) |
|||
Lifetime Rate Cap |
Static |
Numeric |
Maximum rate that the borrower must pay on a floating rate loan as required under the terms of the loan agreement. |
Lifetime Rate Floor |
Static |
Numeric |
Minimum rate that the borrower must pay on a floating rate loan as required under the terms of the loan agreement. |
Type of Loan Level Swap |
Static |
List |
Describe the type of loan level swap that applies. |
Loan Swap Provider |
Dynamic |
Text |
Name of loan swap provider. |
Type of Interest Rate Loan Level Swap |
Static |
List |
Describe the type of interest rate swap that applies to the loan. |
Type of Currency Loan Level Swap |
Static |
List |
Describe the type of currency rate swap. |
Exchange Rate for Loan Level Swap |
Static |
Numeric |
The exchange rate that has been set for a currency loan level swap. |
Start Date of Loan Level Swap |
Static |
Date |
Start Date of Loan Level Swap. |
End Date of Loan Level Swap |
Static |
Date |
End Date of Loan Level Swap. |
Borrower Obligation to Pay Breakage on Loan Level Swap |
Static |
List |
Extent to which Borrower is obligated to pay breakage costs to loan swap provider. |
Loan Rate Adjustment Details (at Securitisation Date) |
|||
Payment Frequency |
Static |
List |
Frequency of interest and amortisation payments on Loan according to original loan documents. |
Rate Reset Frequency |
Static |
List |
Frequency with which the interest rate is reset according to original loan documents. |
Pay Reset Frequency |
Static |
List |
Frequency with which the P&I payment is reset according to original loan documents. |
Index Look Back In Days |
Static |
Numeric |
The number of days prior to the interest payment date that the interest rate is set (e.g. Euribor set two days prior to interest payment date). |
Index Determination Date |
Static |
Date |
If the Loan Agreement states specific dates for the index to be set, enter the next index determination date. |
Loan Syndication and Participation Details |
|||
Loan Structure |
Static |
List |
Use the Loan Structure Code to describe what structure applies to this loan, e.g. whole loan, A/B splits, syndicated. |
Syndicated Loan |
Static |
Y/N |
Is the loan part of a syndicated loan? |
Percentage of Total Loan Facility being Securitised |
Static |
Numeric |
Percentage of total loan in securitisation at Securitisation Date. |
Rights of Controlling Party for Material Decisions |
Static |
Y/N |
Does owner of any participation other than the issuer have the right to make major decisions? |
Agent Bank of Syndication |
Static |
Text |
Agent bank. |
Miscellaneous Loan Details |
|||
Remedy for Breach of Financial Covenant |
Static |
List |
The remedy for the financial covenant breach. |
Loan Originator |
Static |
Text |
Name of the originator/Lender that sold the loan to the Issuer. Name of entity ultimately responsible for the representations and warranties of the loan. |
Financial Information Submission Penalties |
Static |
List |
Indicator for penalties for borrower’s failure to submit required financial information (Op. Statement, Schedule, etc.) as per loan documents. |
Loan Recourse |
Static |
Y/N |
Is there recourse to another party (e.g. guarantor) if the event the borrower defaults on an obligation under the loan agreement? |
Rounding Code |
Static |
List |
The method for rounding the interest rate. |
Rounding Increment |
Static |
Numeric |
The incremental percentage by which an index rate should be rounded in determining the interest rate as set out in the loan agreement. |
Special Servicer Name at Securitisation Date |
Static |
Text |
Special Servicer name at Securitisation date. |
Servicing Standard |
Static |
List |
Servicing Standard (Choice). Does the servicer of the loan service the Whole Loan (both the A and B components) or just the A or B component? |
Payment Date Details |
|||
Loan Payment Date |
Dynamic |
Date |
The date principal and interest is paid to the Issuer, this would normally be the interest payment date of the loan. |
Paid through Date |
Dynamic |
Date |
The date at which all payments have been paid in full with no shortfalls. On a performing loan this will be the Loan Payment Date immediately prior to the date entered in field ‘Loan Payment Date’. |
Index Rate Reset Date |
Dynamic |
Date |
For adjustable rate loans, the next date that the interest rate is due to change. For fixed rate loans, enter the next interest payment date. |
Next Payment Adjustment Date |
Dynamic |
Date |
For adjustable rate loans, the next date that the amount of scheduled principal and/or interest is due to change. For fixed rate loans, enter the next payment date. |
Loan Maturity Date |
Dynamic |
Date |
The current maturity date of the loan as defined in the loan agreement. This would not take into account any approved maturity date extensions that may be allowed under the loan agreement. |
Next Loan Payment Date |
Dynamic |
Date |
Date of next loan payment. |
Rate Details |
|||
Current Index Rate (Whole Loan) |
Dynamic |
Numeric |
The index rate used to determine the current whole loan interest rate. The interest rate (before margin) used to calculate the interest paid on the (Whole) Loan Payment Date in Field ‘Loan Payment Date’. |
Current Margin Rate (Whole Loan) |
Dynamic |
Numeric |
Margin used to determine the current whole loan interest rate. The margin being used to calculate the interest paid on the (Whole) Loan Payment Date in Field ‘Loan Payment Date’. |
Current Interest Rate (Whole Loan) |
Dynamic |
Numeric |
The total interest rate being used to calculate the interest paid on the (Whole) Loan Payment Date in Field ‘Loan Payment Date’ (sum of Field ‘Current Index Rate (Whole Loan)’ and ‘Current Margin Rate (Whole Loan)’ for floating loans). |
Current Interest Rate (A-Loan) |
Dynamic |
Numeric |
Gross rate per annum used to calculate the current period scheduled interest on the A portion of the loan. |
Next Index Rate (Whole Loan) |
Dynamic |
Numeric |
The next period index rate used to determine the current whole loan interest rate. The interest rate (before margin) used to calculate the interest paid based on the Actual Ending Loan Balance (Whole Loan) ‘Actual Ending Loan Balance (Whole Loan)’. |
Current Default Rate (Whole Loan) |
Dynamic |
Numeric |
Total interest being used to calculate the default interest paid on the loan payment date in field ‘Loan Payment Date’. |
Principal Details |
|||
Current Beginning Opening Balance (Whole Loan) |
Dynamic |
Numeric |
Outstanding balance at beginning of current period. The outstanding balance of the loan at the beginning of the interest period used to calculate the interest due on the Loan Payment Date in Field ‘Loan Payment Date’. |
Scheduled Principal Amount (Whole Loan) |
Dynamic |
Numeric |
Scheduled principal payment due on the loan for the current period. The principal payment due to be paid to the Issuer on the Loan Payment Date in Field ‘Loan Payment Date’ e.g. amortisation but not prepayments. |
Current Ending Scheduled Balance (Whole Loan) |
Dynamic |
Numeric |
Outstanding scheduled principal balance of loan at end of current period following amortisation but prior to any prepayments. The principal balance of the loan that would be outstanding following the scheduled principal payment but prior to any prepayments (Field ‘Current Beginning Opening Balance (Whole Loan)’ minus ‘Scheduled Principal Amount (Whole Loan)’). |
Unscheduled Principal Collections (Whole Loan) |
Dynamic |
Numeric |
Unscheduled payments of principal received during the current period. Other principal payments received during the interest period that will be used to pay down the loan. This may relate to sales proceeds, voluntary prepayments, or liquidation amounts. |
Other Principal Adjustments (Whole Loan) |
Dynamic |
Numeric |
Unscheduled principal adjustments for interest period, not associated with movement of cash. Any other amounts that would cause the balance of the loan to be decreased or increased in the current period which are not considered Unscheduled Principal Collections and are not Scheduled Principal. |
Actual principal paid |
Dynamic |
Numeric |
The actual principal paid as of the most recent IPD. |
Actual Ending Loan Balance (Whole Loan) |
Dynamic |
Numeric |
Outstanding actual principal balance at the end of the current period. The actual balance of the loan outstanding for the next interest period following all principal payments. |
Current Beginning Balance (A-Loan) |
Dynamic |
Numeric |
Outstanding balance (A-Loan) at beginning of current period. The outstanding balance of the A-Loan at the beginning of the interest period used to calculate the interest due on the Loan Payment Date. |
Total Principal Collections (A-Loan) |
Dynamic |
Numeric |
All payments of principal (A-Loan) received during the current period. The principal payment of the A-Loan due to be paid to the Issuer on the Loan Payment Date in Field ‘Loan Payment Date’ e.g. amortisation but not prepayments. |
Actual Ending Loan Balance (A-Loan) |
Dynamic |
Numeric |
Outstanding actual principal balance (A-Loan) at the end of the current period. The principal balance of the A-Loan that would be outstanding following the scheduled principal payment. |
Committed Undrawn Facility Loan Balance (Whole Loan) |
Dynamic |
Numeric |
The total whole loan (senior debt) remaining facility/ Undrawn balance at the end of the period. The total whole loan (senior debt) remaining facility at the end of the Interest Payment Date that the borrower can still draw upon. |
Interest Details |
|||
Scheduled Interest Amount Due (Whole Loan) |
Dynamic |
Numeric |
Gross interest for period assuming no repayment in current period for the whole loan. The total interest that is due on the Loan Payment Date, assuming no prepayments are made during the interest period. Interest should be based on the underlying rate as per the loan agreement. |
Prepayment Interest Excess/ Shortfall |
Dynamic |
Numeric |
Shortfall or excess of actual interest payment from the scheduled interest payment for the current period that is not related to a loan default. Results from a prepayment received on a date other than a scheduled payment due date. |
Other Interest Adjustment |
Dynamic |
Numeric |
Companion field for Other Principal Adjustments (Field ‘Other Principal Adjustments (Whole Loan)’) to show unscheduled interest adjustments for the related collection period. |
Negative Amortisation |
Dynamic |
Numeric |
Negative amortisation/deferred interest/capitalised interest without penalty. |
Actual Interest Paid (Whole Loan) |
Dynamic |
Numeric |
Whole Loan actual interest paid current period. Total amount of interest paid by the borrower during the interest period or on the Loan Payment Date. |
Actual Interest Paid (A-Loan) |
Dynamic |
Numeric |
Total amount of interest paid to the A-Loan during the interest period or on the Loan Payment Date. |
Actual Default Interest |
Dynamic |
Numeric |
Whole loan actual default interest paid in current period. Total amount of default interest paid by the borrower during the interest period or on the loan payment date. |
Deferred Interest (Whole Loan) |
Dynamic |
Numeric |
Deferred interest on the whole loan. Deferred interest is the amount by which the interest a borrower is required to pay on a mortgage loan is less than the amount of interest accrued on the outstanding principal balance. |
Capitalised Interest (Whole Loan) |
Dynamic |
Numeric |
Capitalised interest on the whole loan. Capitalised interest is where interest is added to the loan balance at the end of the interest period in accordance with loan agreement. |
Principal and Interest Details |
|||
Total Scheduled Principal and Interest due (Whole Loan) |
Dynamic |
Numeric |
Scheduled principal and interest payment due on the loan for the current period for the Issuer (whole loan). The total scheduled principal and interest due on the Loan Payment Date (sum of Fields ‘Scheduled Principal Amount (Whole Loan)’ and ‘Scheduled Interest Amount Due (Whole Loan)’) — can be used for DSCR calculations. |
Total Shortfalls in Principal and Interest Outstanding (Whole Loan) |
Dynamic |
Numeric |
Cumulative outstanding P&I amounts due on loan at the end of the current period. The cumulative amount of any unpaid principal and interest on the Loan Payment Date. |
Total Other Amounts Outstanding |
Dynamic |
Numeric |
Cumulative outstanding amounts on loan (e.g. insurance premium, ground rents, cap ex) at the end of the current period that have been expended by Issuer/Servicer. The cumulative amount of any property protection advances or other sums that have been advanced by the Servicer or Issuer and not yet reimbursed by the borrower. |
Cumulative Amount Outstanding |
Dynamic |
Numeric |
The sum of Field ‘Total Shortfalls in Principal and Interest Outstanding (Whole Loan)’ and ‘Total Other Amounts Outstanding’. |
Amortisation Trigger Reached |
Dynamic |
Y/N |
Has the amortisation trigger been reached? |
Current Amortisation Type |
Dynamic |
List |
The type of amortisation that applies to the A-Loan. |
Total Scheduled Principal and Interest Paid (A-Loan) |
Dynamic |
Numeric |
Scheduled Principal and Interest payment due on the A-Loan for the current period for the Issuer. |
Most Recent YTD Financial Details |
|||
Borrower Reporting Breach |
Dynamic |
Y/N |
Is Borrower in breach of its obligation to deliver reports to loan servicer or lender? |
Most Recent Revenue |
Dynamic |
Numeric |
Total revenues for the period covered by the most recent financial operating statement (i.e. year to date or trailing 12 months) for all the properties. |
Most Recent Loan to Value Ratio (Whole Loan) |
Dynamic |
Numeric |
Most recent Loan to Value (LTV) for the loan (whole) based on the loan documentation. |
Most Recent Debt Service Cover Ratio (Whole Loan) |
Dynamic |
Numeric |
Most recent Debt Service Coverage Ratio (DSCR) for the loan (whole) based on the loan documentation. |
Most Recent Interest Cover Ratio (Whole Loan) |
Dynamic |
Numeric |
Most recent Interest Coverage Ratio (ICR) for the loan (whole) based on the loan documentation. |
Most Recent Interest Cover Ratio (A-Loan) |
Dynamic |
Numeric |
Most recent interest coverage ratio calculation for the A-Loan based on the offering documentation. |
Most Recent Debt Service Cover Ratio (A-Loan) |
Dynamic |
Numeric |
Most recent debt service coverage ratio calculation for the A-Loan based on the offering documentation. |
Most Recent Loan to Value Ratio (A-Loan) |
Dynamic |
Numeric |
Most recent Loan to Value ratio (LTV) for the A-Loan based on the offering documentation. |
Reserve and Escrow Details |
|||
Total Reserve Balance |
Dynamic |
Numeric |
Total balance of the reserve accounts at the loan level at the Loan Payment Date. Includes Maintenance, Repairs and Environmental, etc. (excludes Tax and Insurance reserves Includes LC’s for reserves. Should be completed if Field ‘Collection of Other Reserves’ in Loan Set up is ‘Y’ = Yes. |
Escrow Trigger Event Occurred |
Dynamic |
Y/N |
Enter Y if an event has occurred which has caused reserve amounts to be established. Enter N if payments are built up as a normal condition of the loan agreement. |
Amounts Added to Escrows in Current Period |
Dynamic |
Numeric |
Amount that has been added to any escrows or reserves during Current Period. |
Reserve Balance Currency |
Dynamic |
List |
Reserve account currency denomination. |
Escrow Currency |
Static |
List |
Escrow account currency denomination. |
Liquidation and Prepayment Details |
|||
Liquidation/Prepayment Date |
Dynamic |
Date |
The date on which an unscheduled principal payment or liquidation proceeds are received. |
Liquidation/Prepayment Code |
Dynamic |
List |
Code assigned to any unscheduled principal payments or liquidation proceeds received during the collection period. |
Borrower Level Hedging Details |
|||
Name of Loan Swap Provider (Borrower Level) |
Dynamic |
Text |
The name of the Swap provider for the loan if the Borrower has the direct contract with the swap counterparty. |
Actual Ratings of Loan Swap Provider (Borrower Level) |
Dynamic |
Text/Numeric |
Identify the ratings of the Swap Counterparty as of the Loan Payment Date. |
Full or Partial Termination Event of Loan Level Swap for Current Period (Borrower Level) |
Dynamic |
List |
If loan swap has been terminated during current period, identify reason. |
Net Periodic Payment due to Loan Swap Provider (Borrower Level) |
Dynamic |
Numeric |
Amount of payment made by the borrower to the swap counterparty on the Loan Payment Date as required by the Swap contract. |
Net Periodic Payment due from Loan Swap Provider (Borrower Level) |
Dynamic |
Numeric |
Amount of payment made by the swap counterparty to the borrower on the Loan Payment Date as required by the Swap contract. |
Breakage Costs Due to Loan Swap Provider |
Dynamic |
Numeric |
Amount of any payment due from the borrower to the swap counterparty for partial of full termination of the Swap. |
Shortfall in Payment of Breakage Costs on Loan Level Swap |
Dynamic |
Numeric |
Amount of any shortfall, if any, of breakage costs resulting from the full or partial termination of the swap, paid by the borrower. |
Breakage Costs Due from Loan Level Swap Counterparty |
Dynamic |
Numeric |
Amount of any gains paid by the swap counterparty to the borrower on full or partial termination. |
Next Reset Date for the Loan Level Swap |
Dynamic |
Date |
Date of next reset date on the loan level swap. |
Swap Details |
Dynamic |
Text |
Details of the Swap. |
Delinquent Loan Status Details |
|||
Status of Properties |
Dynamic |
List |
Status of properties. |
Loan Status |
Dynamic |
List |
Loan status (i.e. current, non-payment etc.). If a loan has multiple Status Codes triggered, Servicer discretion to determine which code reported. |
Enforcement Start Date |
Dynamic |
Date |
The date on which foreclosure or administration proceedings or alternative enforcement procedures were initiated against or agreed by the borrower. |
Workout Strategy Code |
Dynamic |
List |
Work-out strategy. |
Expected Timing of Recoveries |
Dynamic |
Numeric |
Expected recovery timing in months. |
In Insolvency |
Dynamic |
Y/N |
Insolvency Status of Loan (if in insolvency ‘Y’, else ‘N’). |
Insolvency Date |
Dynamic |
Date |
Date of Insolvency. |
Property Possession Date |
Dynamic |
Date |
The date on which title to (or an alternative form of effective control and ability to dispose of) the collateral property was obtained. |
Net Proceeds Received on Liquidation |
Dynamic |
Numeric |
Net proceeds received on liquidation used to determine loss to the Issuer per the Transaction Documents. The amount of the net proceeds of sale received, this will determine whether there is a loss or shortfall on the loan. |
Liquidation Expense |
Dynamic |
Numeric |
Expenses associated with the liquidation to be netted from the other assets of issuer to determine loss per the Transaction Documents. Amount of any liquidation expenses that will be paid out of the net sales proceeds to determine whether there will be any loss. |
Realised Loss to Securitisation |
Dynamic |
Numeric |
Outstanding balance of loan (plus Liquidation Expenses) less net Liquidation Proceeds Received. The amount of any loss to the Issuer after deducting liquidation expenses from the net sales proceeds. |
Number of months in Arrears |
Dynamic |
Numeric |
Number of months this loan is in arrears at the end of the current period according to the definition of the issuer. |
Default Amount |
Dynamic |
Numeric |
Total default amount before the application of sale proceeds and recoveries. |
Cumulative Recoveries |
Dynamic |
Numeric |
Total recoveries including all sale proceeds. |
Special Servicing Status |
Dynamic |
Y/N |
As of the Loan Payment Date is the loan currently being specially serviced? |
Default Date |
Dynamic |
Date |
Date the loan defaulted. |
Liquidation Currency |
Dynamic |
List |
Liquidation currency denomination. |
Currency of Losses |
Dynamic |
List |
Losses currency denomination. |
Default/Arrears Currency |
Dynamic |
List |
Default/Arrears currency denomination. |
Loan Modification Details |
|||
Noteholder Consent |
Dynamic |
Y/N |
Is Noteholder consent needed in a restructuring? |
Noteholder Meeting Scheduled |
Dynamic |
Date |
What date is the next noteholder meeting scheduled for? |
Last Loan Sale Date |
Dynamic |
Date |
The date the loan was sold to the Issuer, if the loan was part of the original securitisation, then this will be the Securitisation Date. |
Last Property Securitisation Date |
Dynamic |
Date |
Date the latest property or properties were contributed to this securitisation. If any properties have been substituted, enter the date of the last substitution. If the properties were part of the original transaction, this will be the Securitisation Date. |
Date of Assumption |
Dynamic |
Date |
Date the assignment/novation or assumption was executed by the new borrower. |
Appraisal Reduction Amount Date |
Dynamic |
Date |
Date the Appraisal Reduction Amount was calculated and approved (initial or updated calculation as of date). |
Date of Last Modification |
Dynamic |
Date |
Last effective date the loan was modified. |
Modification Code |
Dynamic |
List |
Type of modification. |
Modified Payment Rate |
Dynamic |
Numeric |
If the loan has been restructured (probably during a workout process), and the amortisation schedule has been amended, then the new amount, expressed as a percentage of the loan balance, should be entered. |
Modified Loan Interest Rate |
Dynamic |
Numeric |
If the loan has been restructured (probably during a workout process), and the interest rate/margin has been amended, then the new rate should be entered. |
Special Servicing Details |
|||
Servicer Watchlist |
Dynamic |
Date |
Determination Date that a loan was placed on the Watchlist. If loan came off the Watchlist in a prior period and is now coming back on, use the new entry date. |
Most Recent Special Servicer Transfer Date |
Dynamic |
Date |
The date a loan was transferred to the special Servicer following a servicing transfer event. Note: If the loan has had multiple transfers, this should be the last date transferred to special servicing. |
Most Recent Primary Servicer Return Date |
Dynamic |
Date |
The date a loan becomes a ‘corrected mortgage loan’, which is the date the loan was returned to the master/primary Servicer from the special Servicer. |
Non-Recoverability Determined |
Dynamic |
Y/N |
Indicator (Yes/No) as to whether the Servicer/Special has determined that there will be a shortfall in recovering any advances it has made and the outstanding loan balance and any other amounts owing on the loan from proceeds upon sale or liquidation of the property or Loan. |
Date of Loan Breach |
Dynamic |
Date |
The date the breach occurred. If multiple breaches, the date of the earliest breach. |
Date of Loan Breach Cure |
Dynamic |
Date |
The date the breach cured. If multiple breaches, the date which the last breach cured. |
Watchlist Criteria Code |
Dynamic |
List |
Servicer Watchlist Code. If multiple criteria are applicable, please list the most detrimental code. |
Currency of Fees |
Dynamic |
List |
Fees currency denomination. |
Special Servicer Details |
|||
Special Servicer Name |
Dynamic |
Text |
Special Servicer name. |
Special Servicer Change? |
Dynamic |
Y/N |
Has there been a change in the Special Servicer since the prior reporting period? |
Other Ranking Lender Enforcement Involvement |
Dynamic |
Y/N |
Is another ranking lender involved in enforcement? |
Defaulted Loan Status Details |
|||
Default or Foreclosure |
Dynamic |
Y/N |
Is the loan currently in default or foreclosure? |
Default Reason |
Dynamic |
|
Reason for default. |
Covenant Breach/Trigger |
Dynamic |
List |
Type of Covenant Breach/Trigger. |
Capital Requirement Directive Information |
|||
Specify Originator compliance with one of four retention options |
Dynamic |
List |
Type of retention. |
Retained by Originator |
Dynamic |
Numeric |
Net economic interest retained by the originator in percentage (%) terms as under Article 405 of Regulation (EU) No 575/2013 on prudential requirements for credit institutions and investment firms (CRR). |