Close

Form 10-D BANK 2017-BNK4 For: May 17

May 27, 2022 2:58 PM EDT

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

FORM 10-D

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

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

Commission File Number of issuing entity:  333-206677-15

Central Index Key Number of issuing entity:  0001698685

BANK 2017-BNK4
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206677

Central Index Key Number of depositor:  0000850779

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

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

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

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

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

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

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

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

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

38-4032075
38-4032076
38-7170551
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by BANK 2017-BNK4.

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

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by BANK 2017-BNK4 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 17, 2022.

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

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

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

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-15 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-15 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2017-BNK4, affirms the following amounts in the respective accounts:

Collection Account Balance

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

*REO Account Balance

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2017-BNK4, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

04/18/2022

$5,008.65

  Current Distribution Date

05/17/2022

$4,833.57

 

Interest Reserve Account Balance

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account Balance

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2017-BNK4, relating to the May 17, 2022 distribution.

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

 

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

BANK 2017-BNK4

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-BNK4

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Anthony Sfarra

(212) 214-5613

[email protected]

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

13-14

 

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

 

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Historical Detail

18

 

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

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

22

 

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

 

 

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

24

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

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

06541FAW9

2.002000%

33,805,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

06541FAX7

3.100000%

88,384,000.00

38,111,921.62

0.02

98,455.80

0.00

0.00

98,455.82

38,111,921.60

32.97%

30.00%

A-SB

06541FAY5

3.419000%

44,824,000.00

43,283,344.72

753,093.50

123,321.46

0.00

0.00

876,414.96

42,530,251.22

32.97%

30.00%

A-3

06541FAZ2

3.362000%

235,000,000.00

235,000,000.00

0.00

658,391.67

0.00

0.00

658,391.67

235,000,000.00

32.97%

30.00%

A-4

06541FBA6

3.625000%

268,432,000.00

268,432,000.00

0.00

810,888.33

0.00

0.00

810,888.33

268,432,000.00

32.97%

30.00%

A-S

06541FBD0

3.777000%

67,045,000.00

67,045,000.00

0.00

211,024.14

0.00

0.00

211,024.14

67,045,000.00

25.28%

23.00%

B

06541FBE8

3.999000%

43,100,000.00

43,100,000.00

0.00

143,630.75

0.00

0.00

143,630.75

43,100,000.00

20.33%

18.50%

C

06541FBF5

4.372000%

45,494,000.00

45,494,000.00

0.00

165,749.81

0.00

0.00

165,749.81

45,494,000.00

15.11%

13.75%

D

06541FAJ8

3.357000%

56,270,000.00

56,270,000.00

0.00

157,415.32

0.00

0.00

157,415.32

56,270,000.00

8.66%

7.88%

E

06541FAL3

3.357000%

21,550,000.00

21,550,000.00

0.00

60,286.13

0.00

0.00

60,286.13

21,550,000.00

6.18%

5.63%

F

06541FAN9

3.357000%

10,775,000.00

10,775,000.00

0.00

30,143.06

0.00

0.00

30,143.06

10,775,000.00

4.95%

4.50%

G

06541FAQ2

3.357000%

43,100,400.00

43,100,400.00

0.00

105,670.06

0.00

0.00

105,670.06

43,100,400.00

0.00%

0.00%

V

06541FAU3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06541FAS8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC2D74E2

4.799135%

50,409,442.00

45,903,245.49

39,636.50

182,795.52

0.00

0.00

222,432.02

45,863,608.99

0.00%

0.00%

Regular SubTotal

 

1,008,188,842.00

918,064,911.83

792,730.02

2,747,772.05

0.00

0.00

3,540,502.07

917,272,181.81

 

 

 

 

X-A

06541FBB4

1.329275%

670,445,000.00

584,827,266.34

0.00

647,830.43

0.00

0.00

647,830.43

584,074,172.82

 

 

X-B

06541FBC2

0.786737%

155,639,000.00

155,639,000.00

0.00

102,039.17

0.00

0.00

102,039.17

155,639,000.00

 

 

X-D

06541FAA7

1.442135%

56,270,000.00

56,270,000.00

0.00

67,624.13

0.00

0.00

67,624.13

56,270,000.00

 

 

X-E

06541FAC3

1.442135%

21,550,000.00

21,550,000.00

0.00

25,898.35

0.00

0.00

25,898.35

21,550,000.00

 

 

X-F

06541FAE9

1.442135%

10,775,000.00

10,775,000.00

0.00

12,949.17

0.00

0.00

12,949.17

10,775,000.00

 

 

X-G

06541FAG4

1.442135%

43,100,400.00

43,100,400.00

0.00

51,797.18

0.00

0.00

51,797.18

43,100,400.00

 

 

Notional SubTotal

 

957,779,400.00

872,161,666.34

0.00

908,138.43

0.00

0.00

908,138.43

871,408,572.82

 

 

 

Deal Distribution Total

 

 

 

792,730.02

3,655,910.48

0.00

0.00

4,448,640.50

 

 

 

 

*

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

06541FAW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

06541FAX7

431.20838183

0.00000023

1.11395501

0.00000000

0.00000000

0.00000000

0.00000000

1.11395524

431.20838161

A-SB

06541FAY5

965.62878636

16.80112217

2.75123728

0.00000000

0.00000000

0.00000000

0.00000000

19.55235945

948.82766420

A-3

06541FAZ2

1,000.00000000

0.00000000

2.80166668

0.00000000

0.00000000

0.00000000

0.00000000

2.80166668

1,000.00000000

A-4

06541FBA6

1,000.00000000

0.00000000

3.02083332

0.00000000

0.00000000

0.00000000

0.00000000

3.02083332

1,000.00000000

A-S

06541FBD0

1,000.00000000

0.00000000

3.14750004

0.00000000

0.00000000

0.00000000

0.00000000

3.14750004

1,000.00000000

B

06541FBE8

1,000.00000000

0.00000000

3.33250000

0.00000000

0.00000000

0.00000000

0.00000000

3.33250000

1,000.00000000

C

06541FBF5

1,000.00000000

0.00000000

3.64333341

0.00000000

0.00000000

0.00000000

0.00000000

3.64333341

1,000.00000000

D

06541FAJ8

1,000.00000000

0.00000000

2.79749991

0.00000000

0.00000000

0.00000000

0.00000000

2.79749991

1,000.00000000

E

06541FAL3

1,000.00000000

0.00000000

2.79750023

0.00000000

0.00000000

0.00000000

0.00000000

2.79750023

1,000.00000000

F

06541FAN9

1,000.00000000

0.00000000

2.79749977

0.00000000

0.00000000

0.00000000

0.00000000

2.79749977

1,000.00000000

G

06541FAQ2

1,000.00000000

0.00000000

2.45171878

0.34578125

7.71085466

0.00000000

0.00000000

2.45171878

1,000.00000000

V

06541FAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06541FAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2D74E2

910.60808588

0.78629119

3.62621590

0.01556018

0.35196799

0.00000000

0.00000000

4.41250709

909.82179469

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06541FBB4

872.29715538

0.00000000

0.96626931

0.00000000

0.00000000

0.00000000

0.00000000

0.96626931

871.17388126

X-B

06541FBC2

1,000.00000000

0.00000000

0.65561440

0.00000000

0.00000000

0.00000000

0.00000000

0.65561440

1,000.00000000

X-D

06541FAA7

1,000.00000000

0.00000000

1.20177946

0.00000000

0.00000000

0.00000000

0.00000000

1.20177946

1,000.00000000

X-E

06541FAC3

1,000.00000000

0.00000000

1.20177958

0.00000000

0.00000000

0.00000000

0.00000000

1.20177958

1,000.00000000

X-F

06541FAE9

1,000.00000000

0.00000000

1.20177912

0.00000000

0.00000000

0.00000000

0.00000000

1.20177912

1,000.00000000

X-G

06541FAG4

1,000.00000000

0.00000000

1.20177957

0.00000000

0.00000000

0.00000000

0.00000000

1.20177957

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

98,455.80

0.00

98,455.80

0.00

0.00

0.00

98,455.80

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

123,321.46

0.00

123,321.46

0.00

0.00

0.00

123,321.46

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

658,391.67

0.00

658,391.67

0.00

0.00

0.00

658,391.67

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

810,888.33

0.00

810,888.33

0.00

0.00

0.00

810,888.33

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

647,830.43

0.00

647,830.43

0.00

0.00

0.00

647,830.43

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

102,039.17

0.00

102,039.17

0.00

0.00

0.00

102,039.17

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

67,624.13

0.00

67,624.13

0.00

0.00

0.00

67,624.13

0.00

 

X-E

04/01/22 - 04/30/22

30

0.00

25,898.35

0.00

25,898.35

0.00

0.00

0.00

25,898.35

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

12,949.17

0.00

12,949.17

0.00

0.00

0.00

12,949.17

0.00

 

X-G

04/01/22 - 04/30/22

30

0.00

51,797.18

0.00

51,797.18

0.00

0.00

0.00

51,797.18

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

211,024.14

0.00

211,024.14

0.00

0.00

0.00

211,024.14

0.00

 

B

04/01/22 - 04/30/22

30

0.00

143,630.75

0.00

143,630.75

0.00

0.00

0.00

143,630.75

0.00

 

C

04/01/22 - 04/30/22

30

0.00

165,749.81

0.00

165,749.81

0.00

0.00

0.00

165,749.81

0.00

 

D

04/01/22 - 04/30/22

30

0.00

157,415.32

0.00

157,415.32

0.00

0.00

0.00

157,415.32

0.00

 

E

04/01/22 - 04/30/22

30

0.00

60,286.13

0.00

60,286.13

0.00

0.00

0.00

60,286.13

0.00

 

F

04/01/22 - 04/30/22

30

0.00

30,143.06

0.00

30,143.06

0.00

0.00

0.00

30,143.06

0.00

 

G

04/01/22 - 04/30/22

30

316,552.06

120,573.37

0.00

120,573.37

14,903.31

0.00

0.00

105,670.06

332,340.92

 

RR Interest

04/01/22 - 04/30/22

30

16,890.58

183,579.91

0.00

183,579.91

784.38

0.00

0.00

182,795.52

17,742.51

 

Totals

 

 

333,442.64

3,671,598.18

0.00

3,671,598.18

15,687.69

0.00

0.00

3,655,910.48

350,083.43

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,448,640.50

 

(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

3,684,893.37

Master Servicing Fee

6,636.98

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,835.86

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

382.53

ARD Interest

0.00

Operating Advisor Fee

935.62

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

214.22

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,684,893.37

Total Fees

13,295.21

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

792,730.02

Reimbursement for Interest on Advances

26.34

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

15,274.85

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)

386.51

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

792,730.02

Total Expenses/Reimbursements

15,687.70

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,655,910.48

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

792,730.02

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,448,640.50

Total Funds Collected

4,477,623.39

Total Funds Distributed

4,477,623.41

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

918,064,912.89

918,064,912.89

Beginning Certificate Balance

918,064,911.83

(-) Scheduled Principal Collections

792,730.02

792,730.02

(-) Principal Distributions

792,730.02

(-) 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

917,272,182.87

917,272,182.87

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

918,464,625.44

918,464,625.44

Ending Certificate Balance

917,272,181.81

Ending Actual Collateral Balance

917,272,182.84

917,272,182.84

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(1.06)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(1.06)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.80%

 

 

 

 

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

1,723,272.02

0.19%

56

5.3630

NAP

Defeased

1

1,723,272.02

0.19%

56

5.3630

NAP

 

2,000,000 or less

1

1,809,812.22

0.20%

59

5.4100

1.853600

1.20 or less

6

220,158,424.62

24.00%

58

4.8697

0.263984

2,000,001 to 4,000,000

2

6,033,740.86

0.66%

57

5.0033

1.716410

1.21 to 1.30

2

10,165,851.96

1.11%

57

5.0905

1.280782

4,000,001 to 5,000,000

3

13,606,975.34

1.48%

58

4.9689

1.691536

1.31 to 1.40

0

0.00

0.00%

0

0.0000

0.000000

5,000,001 to 6,000,000

6

32,756,375.98

3.57%

56

4.9951

1.596373

1.41 to 1.50

8

55,655,011.44

6.07%

57

5.0455

1.472439

6,000,001 to 7,000,000

6

38,411,530.89

4.19%

57

4.9459

1.515623

1.51 to 1.75

11

274,425,193.12

29.92%

57

5.0040

1.570030

7,000,001 to 8,000,000

3

22,115,251.46

2.41%

57

5.0990

1.468229

1.76 to 2.00

7

67,844,169.93

7.40%

57

5.2762

1.905748

8,000,001 to 10,000,000

1

8,551,826.07

0.93%

57

4.8100

1.460600

2.01 to 2.25

7

122,565,259.78

13.36%

57

4.7285

2.174425

10,000,001 to 15,000,000

5

60,973,200.50

6.65%

57

4.8149

2.053415

2.26 to 2.50

2

18,295,000.00

1.99%

56

4.4437

2.464238

15,000,001 to 20,000,000

5

92,787,940.77

10.12%

58

4.4959

2.349649

2.51 to 2.75

4

105,000,000.00

11.45%

58

4.2755

2.729476

20,000,001 to 30,000,000

5

119,423,959.41

13.02%

57

5.4120

1.840412

2.76 or greater

1

41,440,000.00

4.52%

(3)

3.9300

3.636200

30,000,001 to 50,000,000

8

328,525,485.19

35.82%

50

4.7373

1.543743

Totals

49

917,272,182.87

100.00%

55

4.8162

1.596848

 

50,000,001 or greater

3

190,552,812.16

20.77%

58

4.6182

1.048212

 

 

 

 

 

 

 

 

Totals

49

917,272,182.87

100.00%

55

4.8162

1.596848

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

1,723,272.02

0.19%

56

5.3630

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

1

1,723,272.02

0.19%

56

5.3630

NAP

Alabama

4

75,320,081.77

8.21%

56

4.8284

1.542767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

6

93,599,625.67

10.20%

58

4.7743

2.044708

Alaska

1

7,522,950.27

0.82%

57

5.2850

1.494200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

9

131,754,710.14

14.36%

58

5.2264

0.171893

California

12

184,061,612.24

20.07%

57

4.9365

1.253030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

2

50,106,848.83

5.46%

57

5.2353

1.612335

Connecticut

1

11,483,569.74

1.25%

57

5.0200

2.076000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

4

19,133,469.82

2.09%

56

4.8905

1.616059

Florida

3

17,787,940.77

1.94%

59

5.1200

1.571300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

10

354,385,568.79

38.63%

50

4.4910

1.916271

Hawaii

1

12,736,366.46

1.39%

56

5.0160

1.574000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

28,066,903.70

3.06%

57

5.5200

1.536600

Illinois

1

5,200,000.00

0.57%

53

4.1400

1.875700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

28

213,074,673.77

23.23%

57

4.9538

1.685588

Louisiana

1

5,204,657.42

0.57%

55

4.7300

1.966800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

25,427,111.54

2.77%

57

4.5269

2.011695

Maryland

1

4,918,786.94

0.54%

59

5.4500

1.044400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

63

917,272,182.87

100.00%

55

4.8162

1.596848

Massachusetts

2

52,295,000.00

5.70%

57

4.2432

2.738140

 

 

 

 

 

 

 

 

Michigan

1

28,066,903.70

3.06%

57

5.5200

1.536600

 

 

 

 

 

 

 

 

New Jersey

1

41,440,000.00

4.52%

(3)

3.9300

3.636200

 

 

 

 

 

 

 

 

New York

2

66,800,547.76

7.28%

59

4.4093

0.788011

 

 

 

 

 

 

 

 

Ohio

3

76,247,252.38

8.31%

56

5.0473

1.507029

 

 

 

 

 

 

 

 

Oregon

1

6,159,878.36

0.67%

58

4.8840

1.459300

 

 

 

 

 

 

 

 

Pennsylvania

2

47,295,548.16

5.16%

57

5.1575

1.817521

 

 

 

 

 

 

 

 

Puerto Rico

11

21,229,272.79

2.31%

57

6.2900

1.910100

 

 

 

 

 

 

 

 

South Carolina

2

10,974,353.43

1.20%

56

5.0479

1.376273

 

 

 

 

 

 

 

 

Tennessee

1

11,002,586.99

1.20%

58

4.8300

1.577700

 

 

 

 

 

 

 

 

Texas

5

53,245,348.73

5.80%

57

5.0480

0.190501

 

 

 

 

 

 

 

 

Virginia

2

103,750,000.00

11.31%

58

4.4383

2.416555

 

 

 

 

 

 

 

 

Washington, DC

3

68,677,812.16

7.49%

58

4.7579

0.902000

 

 

 

 

 

 

 

 

Wisconsin

1

4,128,442.19

0.45%

59

4.7700

1.917100

 

 

 

 

 

 

 

 

Totals

63

917,272,182.87

100.00%

55

4.8162

1.596848

 

 

 

 

 

 

 

 

 

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

1,723,272.02

0.19%

56

5.3630

NAP

Defeased

1

1,723,272.02

0.19%

56

5.3630

NAP

 

4.000% or less

1

41,440,000.00

4.52%

(3)

3.9300

3.636200

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

2

55,200,000.00

6.02%

57

4.2125

2.668272

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

6

150,000,000.00

16.35%

58

4.3305

1.826606

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

7

137,221,362.65

14.96%

57

4.6631

1.825599

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% to 5.000%

11

227,215,402.50

24.77%

57

4.8312

1.451233

49 months or greater

48

915,548,910.85

99.81%

55

4.8151

1.596974

 

5.001% to 5.250%

10

117,802,222.16

12.84%

57

5.0718

0.923325

Totals

49

917,272,182.87

100.00%

55

4.8162

1.596848

 

5.251% to 5.500%

8

92,362,544.00

10.07%

57

5.3202

1.625596

 

 

 

 

 

 

 

 

5.501% to 5.750%

2

73,078,106.69

7.97%

58

5.5218

0.142682

 

 

 

 

 

 

 

 

5.751% or greater

1

21,229,272.85

2.31%

57

6.2900

1.910100

 

 

 

 

 

 

 

 

Totals

49

917,272,182.87

100.00%

55

4.8162

1.596848

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 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

1,723,272.02

0.19%

56

5.3630

NAP

Defeased

1

1,723,272.02

0.19%

56

5.3630

NAP

 

113 months or less

48

915,548,910.85

99.81%

55

4.8151

1.596974

Interest Only

15

489,237,812.16

53.34%

52

4.4865

1.927265

 

114 months or greater

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

9

161,543,538.15

17.61%

57

5.3151

1.602456

 

Totals

49

917,272,182.87

100.00%

55

4.8162

1.596848

241 months to 300 months

24

264,767,560.54

28.86%

57

5.1173

0.983319

 

 

 

 

 

 

 

 

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

49

917,272,182.87

100.00%

55

4.8162

1.596848

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 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

 

Defeased

1

1,723,272.02

0.19%

56

5.3630

NAP

120 months or less

0

0.00

0.00%

0

0.0000

0.000000

Underwriter's Information

3

41,572,123.55

4.53%

58

4.4131

2.552388

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

12 months or less

43

834,409,702.43

90.97%

54

4.8373

1.554157

Totals

0

0.00

0.00%

0

0.0000

0.000000

 

13 to 24 months

2

39,567,084.87

4.31%

54

4.7703

1.496102

 

 

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

49

917,272,182.87

100.00%

55

4.8162

1.596848

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original         Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State             Accrual Type            Gross Rate

Interest

Principal

Adjustments               Repay Date      Date

Date

Balance

Balance

Date

 

1

300801581

OF

Washington

DC

Actual/360

4.758%

272,302.08

0.00

0.00

N/A

03/01/27

--

68,677,812.16

68,677,812.16

05/01/22

 

2

300801566

RT

Birmingham

AL

Actual/360

4.762%

245,540.62

0.00

0.00

N/A

01/01/27

--

61,875,000.00

61,875,000.00

05/01/22

 

3

310938105

OF

New York

NY

Actual/360

4.310%

215,500.00

0.00

0.00

N/A

04/06/27

--

60,000,000.00

60,000,000.00

05/06/22

 

4

307640004

OF

Arlington

VA

Actual/360

4.326%

72,100.00

0.00

0.00

N/A

03/06/27

--

20,000,000.00

20,000,000.00

05/06/22

 

4A

307640104

 

 

 

Actual/360

4.326%

72,100.00

0.00

0.00

N/A

03/06/27

--

20,000,000.00

20,000,000.00

05/06/22

 

4B

307640204

 

 

 

Actual/360

4.326%

54,075.00

0.00

0.00

N/A

03/06/27

--

15,000,000.00

15,000,000.00

05/06/22

 

6

310939342

OF

Cambridge

MA

Actual/360

4.220%

175,833.33

0.00

0.00

N/A

02/11/27

--

50,000,000.00

50,000,000.00

05/11/22

 

7

300801584

IN

Alexandria

VA

Actual/360

4.565%

185,453.12

0.00

0.00

N/A

03/01/27

--

48,750,000.00

48,750,000.00

05/01/22

 

8

300801579

LO

San Diego

CA

Actual/360

5.523%

207,440.67

60,098.79

0.00

N/A

03/01/27

--

45,071,302.10

45,011,203.31

05/01/22

 

9

1648519

OF

Hopewell

NJ

Actual/360

3.930%

135,716.00

0.00

0.00

02/06/22

02/06/25

--

41,440,000.00

41,440,000.00

05/06/22

 

10

307640010

MU

Cleveland

OH

Actual/360

5.310%

165,698.11

75,419.00

0.00

N/A

02/06/27

--

37,445,901.37

37,370,482.37

05/06/22

 

11

1648457

LO

Houston

TX

Actual/360

5.060%

151,265.97

59,526.90

0.00

N/A

02/01/27

--

35,873,352.64

35,813,825.74

05/01/22

 

12

307640012

OF

Westlake

OH

Actual/360

4.716%

130,575.43

85,326.71

0.00

N/A

11/01/26

--

33,225,300.48

33,139,973.77

05/01/22

 

13

310939035

RT

Torrance

CA

Actual/360

4.740%

146,150.00

0.00

0.00

N/A

03/11/27

--

37,000,000.00

37,000,000.00

05/11/22

 

14

300801570

98

Detroit

MI

Actual/360

5.520%

129,404.04

64,409.93

0.00

N/A

02/01/27

--

28,131,313.31

28,066,903.38

05/01/22

 

15

1648376

RT

Various

PR

Actual/360

6.290%

111,652.41

71,662.97

0.00

N/A

02/01/27

--

21,300,935.82

21,229,272.85

05/01/22

 

16

310938650

IN

Philadelphia

PA

Actual/360

4.990%

99,800.00

0.00

0.00

N/A

02/11/27

--

24,000,000.00

24,000,000.00

05/11/22

 

17

310938654

OF

Ontario

CA

Actual/360

4.990%

95,083.79

33,606.76

0.00

N/A

02/11/27

--

22,865,841.78

22,832,235.02

05/11/22

 

18

310938980

OF

King of Prussia

PA

Actual/360

5.330%

103,604.82

30,115.77

0.00

N/A

03/11/27

--

23,325,663.93

23,295,548.16

05/11/22

 

19

600937814

LO

Various

FL

Actual/360

5.120%

76,075.46

42,245.10

0.00

N/A

04/11/27

--

17,830,185.87

17,787,940.77

05/11/22

 

20

1648467

RT

Anchorage

AK

Actual/360

5.285%

33,170.58

8,684.62

0.00

N/A

02/01/27

--

7,531,634.89

7,522,950.27

05/01/22

 

21

1648516

RT

Vails Gate

NY

Actual/360

5.285%

29,985.32

7,850.67

0.00

N/A

02/01/27

--

6,808,398.43

6,800,547.76

05/01/22

 

22

1648517

RT

Semmes

AL

Actual/360

5.285%

24,054.16

6,297.79

0.00

N/A

02/01/27

--

5,461,682.25

5,455,384.46

05/01/22

 

23

300801573

SS

San Mateo

CA

Actual/360

4.350%

68,875.00

0.00

0.00

N/A

02/01/27

--

19,000,000.00

19,000,000.00

05/01/22

 

24

300801568

RT

Daly City

CA

Actual/360

4.400%

58,666.67

0.00

0.00

N/A

01/01/27

--

16,000,000.00

16,000,000.00

05/01/22

 

25

1648275

MU

Waipahu

HI

Actual/360

5.016%

53,328.03

21,426.52

0.00

N/A

01/01/27

--

12,757,792.96

12,736,366.44

05/01/22

 

26

300801574

LO

Mystic

CT

Actual/360

5.020%

48,156.70

27,991.57

0.00

N/A

02/01/27

--

11,511,560.95

11,483,569.38

05/01/22

 

27

310939083

LO

Chattanooga

TN

Actual/360

4.830%

44,361.15

18,816.48

0.00

N/A

03/11/27

--

11,021,403.81

11,002,587.33

05/11/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State        Accrual Type            Gross Rate

Interest

Principal

Adjustments              Repay Date      Date

Date

Balance

Balance

Date

 

28

300801585

IN

San Diego

CA

Actual/360

5.024%

45,063.67

12,937.01

0.00

N/A

03/01/27

--

10,763,614.36

10,750,677.35

05/01/22

 

29

410938784

RT

Bakersfield

CA

Actual/360

4.810%

34,327.37

12,174.78

0.00

N/A

02/11/27

--

8,564,000.85

8,551,826.07

05/11/22

 

30

300801578

MF

Oakland

CA

Actual/360

5.016%

30,802.04

12,221.95

0.00

N/A

03/01/27

--

7,368,910.19

7,356,688.24

05/01/22

 

31

307640031

RT

Columbia

SC

Actual/360

4.990%

30,138.91

12,221.73

0.00

N/A

01/01/27

--

7,247,834.68

7,235,612.95

05/01/22

 

32

300801561

MF

Alameda

CA

Actual/360

4.877%

26,756.36

11,355.37

0.00

N/A

12/01/26

--

6,583,478.92

6,572,123.55

05/01/22

 

33

410937128

SS

Manteca

CA

Actual/360

5.050%

27,092.45

10,699.26

0.00

N/A

02/11/27

--

6,437,810.36

6,427,111.10

05/11/22

 

34

307640034

RT

Pearland

TX

Actual/360

4.630%

24,242.83

11,253.45

0.00

N/A

12/01/26

--

6,283,238.70

6,271,985.25

05/01/22

 

35

300801586

RT

Medford

OR

Actual/360

4.884%

25,113.22

10,446.56

0.00

N/A

03/01/27

--

6,170,324.70

6,159,878.14

05/01/22

 

36

1648147

IN

Magnolia

TX

Actual/360

5.170%

25,765.18

9,806.66

0.00

N/A

01/01/27

--

5,980,312.47

5,970,505.81

05/01/22

 

37

307640037

LO

Cincinnati

OH

Actual/360

5.250%

25,157.52

13,493.96

0.00

N/A

03/01/27

--

5,750,290.43

5,736,796.47

05/01/22

 

38

410934776

RT

Huntsville

AL

Actual/360

4.920%

25,372.54

8,538.83

0.00

N/A

04/11/27

--

6,188,423.92

6,179,885.09

05/11/22

 

39

1648326

LO

Linthicum Heights

MD

Actual/360

5.450%

22,390.45

11,220.33

0.00

N/A

04/01/27

--

4,930,007.27

4,918,786.94

05/01/22

 

40

1648272

MF

Shreveport

LA

Actual/360

4.730%

20,546.86

8,077.48

0.00

N/A

12/01/26

--

5,212,734.90

5,204,657.42

05/01/22

 

41

307640041

RT

Houston

TX

Actual/360

5.330%

23,078.09

6,786.17

0.00

N/A

01/01/27

--

5,195,817.99

5,189,031.82

05/01/22

 

42

1648014

RT

Chicago

IL

Actual/360

4.140%

17,940.00

0.00

0.00

N/A

10/01/26

--

5,200,000.00

5,200,000.00

05/01/22

 

43

410938519

RT

Milpitas

CA

Actual/360

4.630%

17,624.26

8,097.68

0.00

N/A

02/11/27

--

4,567,843.89

4,559,746.21

05/11/22

 

44

1648504

IN

Milwaukee

WI

Actual/360

4.770%

16,438.74

7,089.67

0.00

N/A

04/01/27

--

4,135,531.86

4,128,442.19

05/01/22

 

45

410937787

RT

Bluffton

SC

Actual/360

5.160%

16,102.89

6,118.13

0.00

N/A

02/11/27

--

3,744,858.99

3,738,740.86

05/11/22

 

46

300801577

RT

Holyoke

MA

Actual/360

4.748%

9,080.55

0.00

0.00

N/A

02/01/27

--

2,295,000.00

2,295,000.00

05/01/22

 

47

410938953

RT

Phenix City

AL

Actual/360

5.410%

8,177.94

4,148.73

0.00

N/A

04/11/27

--

1,813,960.95

1,809,812.22

05/11/22

 

48

300801563

MH

Dickinson

TX

Actual/360

5.363%

7,713.04

2,562.69

0.00

N/A

01/01/27

--

1,725,834.71

1,723,272.02

05/01/22

 

Totals

 

 

 

 

 

 

3,684,893.37

792,730.02

0.00

 

 

 

918,064,912.89

917,272,182.87

 

 

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

7,015,715.49

3,820,689.49

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

16,625,320.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

5,355,830.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

24,380,602.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

10,436,502.29

9,775,947.84

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

5,081,220.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

(3,168,580.86)

(1,896,534.39)

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

15,093,520.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

26,297,750.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

(1,569,877.20)

0.00

--

--

04/11/22

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

9,932,786.48

5,192,145.00

03/01/20

08/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,888,608.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

3,637,552.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

7,190,689.20

0.00

--

--

--

0.00

0.00

0.00

0.00

12,913.15

0.00

 

 

16

2,417,214.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

3,274,190.68

898,072.41

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

3,549,369.03

2,263,001.79

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

2,600,229.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

606,250.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

537,629.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

440,380.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,885,195.46

469,908.47

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,851,505.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,431,413.49

361,016.27

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

2,252,027.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,355,021.84

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

 

28

1,003,070.13

307,848.24

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

899,467.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

777,616.73

194,154.31

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

0.00

778,855.07

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

567,000.00

452,587.25

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

836,594.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

660,667.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

796,693.75

375,056.74

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

79,199.16

178,035.29

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

700,918.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

511,205.79

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

886,383.53

181,899.08

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

589,285.00

633,254.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

440,099.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

604,004.77

178,867.57

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

542,827.94

144,296.45

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

336,600.00

84,150.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

274,400.00

67,830.70

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

262,932.80

233,554.51

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

Totals

161,655,831.19

25,205,841.88

 

 

 

0.00

0.00

0.00

0.00

12,913.15

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.816160%

4.778839%

55

04/18/22

0

0.00

0

0.00

1

35,873,352.64

0

0.00

0

0.00

1

35,873,352.64

0

0.00

0

0.00

4.816514%

4.779170%

56

03/17/22

0

0.00

0

0.00

1

35,927,600.97

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.816838%

4.779473%

57

02/17/22

0

0.00

0

0.00

1

35,996,726.72

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.817238%

4.779846%

58

01/18/22

0

0.00

0

0.00

1

36,050,439.81

0

0.00

0

0.00

0

0.00

0

0.00

2

50,907,276.00

4.817546%

4.780132%

59

12/17/21

0

0.00

0

0.00

2

37,934,016.71

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835272%

4.799145%

57

11/18/21

0

0.00

0

0.00

1

36,162,228.69

0

0.00

0

0.00

1

37,812,526.37

0

0.00

0

0.00

4.835597%

4.799449%

58

10/18/21

0

0.00

0

0.00

1

36,215,223.78

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835894%

4.798230%

59

09/17/21

0

0.00

0

0.00

1

36,273,065.22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.836215%

4.798527%

60

08/17/21

0

0.00

0

0.00

1

36,325,579.47

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.836508%

4.798800%

61

07/16/21

0

0.00

0

0.00

1

36,377,865.89

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.836800%

4.799070%

62

06/17/21

0

0.00

0

0.00

1

36,435,024.41

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.837115%

4.799362%

63

(1) 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

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

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

 

0

0

0

 

0

 

 

0 - 6 Months

 

0

0

0

 

0

 

 

7 - 12 Months

 

0

0

0

 

0

 

 

13 - 24 Months

 

0

0

0

 

0

 

 

25 - 36 Months

 

41,440,000

41,440,000

0

 

0

 

 

37 - 48 Months

 

0

0

0

 

0

 

 

49 - 60 Months

 

875,832,183

875,832,183

0

 

0

 

 

> 60 Months

 

0

0

0

 

0

 

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

917,272,183

917,272,183

0

0

 

0

0

 

Apr-22

918,064,913

882,191,560

0

0

35,873,353

0

 

Mar-22

918,792,509

882,864,909

0

0

35,927,601

0

 

Feb-22

919,686,467

883,689,740

0

0

35,996,727

0

 

Jan-22

920,375,843

884,325,404

0

0

36,050,440

0

 

Dec-21

972,043,632

934,109,615

0

0

37,934,017

0

 

Nov-21

972,865,738

936,703,509

0

0

36,162,229

0

 

Oct-21

973,619,169

937,403,945

0

0

36,215,224

0

 

Sep-21

974,434,452

938,161,387

0

0

36,273,065

0

 

Aug-21

975,180,864

938,855,285

0

0

36,325,579

0

 

Jul-21

975,923,936

939,546,070

0

0

36,377,866

0

 

Jun-21

976,729,238

940,294,214

0

0

36,435,024

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 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

10

307640010

37,370,482.37

37,370,482.37

362,000,000.00

12/01/17

23,515,563.00

1.62540

12/31/21

02/06/27

238

11

1648457

35,813,825.74

35,813,825.74

60,700,000.00

02/23/22

(1,569,877.20)

(0.62060)

12/31/21

02/01/27

296

Totals

 

73,184,308.11

73,184,308.11

422,700,000.00

 

21,945,685.80

 

 

 

 

 

 

 

 

© 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

 

10

307640010

MU

OH

10/27/20

13

 

 

 

 

The Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. Negotiations for temporary relief are ongoing. Lender finalized a management change and deferral of FF&E reserves and is

 

currently pending r eceipt of an additional request from the Borrower.

 

 

 

 

 

11

1648457

LO

TX

06/22/20

9

 

 

 

 

Loan transferred for Imminent Monetary Default at Borrower's request as a result of the Covid-19 pandemic. Borrower and Special Servicer have reached terms of a settlement pursuant to which Borrower will bring the Loan current. Settlement

 

executed on 3/31 /2022. Loan is pending return to master servicer.

 

 

 

 

 

 

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

10

307640010

0.00

5.31000%

0.00

5.31000%

8

10/13/21

10/13/21

--

11

1648457

0.00

5.06000%

0.00

5.06000%

10

03/30/22

03/30/22

--

37

307640037

6,060,118.28

5.25000%

0.00

5.25000%

10

04/14/21

04/01/20

05/11/21

39

1648326

5,138,196.94

5.45000%

5,128,700.00     5.45000%

10

07/24/20

08/01/20

09/11/20

Totals

 

11,198,315.22

 

5,128,700.00

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 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)

10

0.00

0.00

7,801.23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

0.00

7,473.62

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

26.34

0.00

0.00

0.00

37

0.00

0.00

0.00

0.00

386.51

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

15,274.85

0.00

386.51

0.00

0.00

0.00

26.34

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

15,687.70

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

 

Supplemental Notes

EU Securitization Retention Compliance

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com> , specifically under the "Risk Retention Compliance" tab for the BANK 2017-BNK4 transaction, certain

Information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant and the Hedging Covenant under the EU Securitization Retention Requirements. Investors should refer to the Certificate

Administrator's website for all such information

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27

 



  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    BANA
    02-13-2017
    70000000.00
    120
    03-01-2027
    0.04757905
    0.04757905
    3
    1
    120
    04-01-2017
    true
    1
    PP
    3
    286795.93
    70000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    10-31-2026
    
      D.C. Office Portfolio
      DC
      OF
      328319
      186800000.00
      MAI
      12-22-2016
      89.40
      0.73
      05-01-2019
      N
      12-31-2016
      01-01-2021
      09-30-2021
      15106635.00
      8130320.00
      5846676.00
      4309630.51
      9259959.00
      3820689.49
      8652568.00
      3365146.24
      UW
      3730539.07
      1.83
      1.0241
      1.71
      0.902
      C
      F
    
    false
    false
    68677812.16
    272302.08
    0.04757905
    0.0001415
    272302.08
    0.00
    0.00
    68677812.16
    68677812.16
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1-001
    04-12-2022
    05-11-2022
    
      1020 19TH STREET
      1020 19TH STREET NORTHWEST
      Washington
      DC
      20036
      District of Columbia
      OF
      115737
      115737
      1982
      1999
      63100000.00
      MAI
      12-22-2016
      93.90
      0.89
      6
      Farr  Miller & Washington
      7661
      07-31-2025
      Strategic Marketing Innovations
      7572
      06-30-2024
      Community Action Partnership of San Bernardino Cou
      6291
      04-30-2026
      12-31-2016
      01-01-2021
      09-30-2021
      5231055.00
      3018091.00
      2074300.00
      1495279.07
      3156755.00
      1522811.93
      2942642.00
      1362227.18
      UW
      CREFC
      1268383.07
      1.2005
      1.0739
      F
      12-16-2021
    
    false
  
  
    Prospectus Loan ID
    1-002
    04-12-2022
    05-11-2022
    
      1900 L STREET
      1900 L STREET NORTHWEST
      Washington
      DC
      20036
      District of Columbia
      OF
      104859
      104859
      1965
      2002
      62000000.00
      MAI
      12-22-2016
      91.40
      0.97
      6
      Strategic Organizing Center
      9829
      04-30-2024
      Nat'l Committee for Responsive Philanthropy (NCRP)
      3676
      07-31-2026
      Winton & Chapman Pllc
      2996
      05-31-2023
      12-31-2016
      01-01-2021
      09-30-2021
      5126333.00
      2746151.00
      1834210.00
      1392964.19
      3292123.00
      1353186.81
      3098133.00
      1207694.31
      UW
      CREFC
      1231078.00
      1.0991
      0.981
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    1-003
    04-12-2022
    05-11-2022
    
      1920 L STREET
      1920 L STREET NORTHWEST
      Washington
      DC
      20036
      District of Columbia
      OF
      107723
      107723
      1963
      1999
      61700000.00
      MAI
      12-22-2016
      82.60
      0.97
      6
      New Venture Fund
      13856
      05-31-2024
      Mooney  Green  Baker & Saindon  PC
      7803
      12-31-2030
      Foundry
      5531
      09-30-2026
      12-31-2016
      01-01-2021
      09-30-2021
      4749247.00
      2366078.00
      1938166.00
      1421387.25
      2811081.00
      944690.75
      2611793.00
      795224.75
      UW
      CREFC
      1231078.00
      0.7673
      0.6459
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    BANA/Barclays
    12-20-2016
    61875000.00
    120
    01-01-2027
    0.04762
    0.04762
    3
    1
    120
    02-01-2017
    true
    1
    PP
    3
    253725.31
    61875000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-30-2026
    
      THE SUMMIT BIRMINGHAM
      214 SUMMIT BOULEVARD
      Birmingham
      AL
      35243
      Jefferson
      RT
      681245
      681245
      1997
      2009
      383000000.00
      MAI
      11-07-2016
      98.50
      0.94
      6
      05-01-2019
      N
      Belk
      163480
      01-31-2023
      RSM US LLP
      35724
      05-31-2023
      Barnes & Noble
      25397
      02-01-2023
      12-31-2016
      12-31-2020
      12-31-2021
      24205097.00
      22846345.00
      6134767.00
      6221024.30
      18070330.00
      16625320.70
      16883902.00
      15438892.70
      UW
      CREFC
      10042529.30
      1.80
      1.6554
      1.68
      1.5373
      C
      F
      01-20-2022
    
    false
    false
    61875000.00
    245540.62
    0.04762
    0.0001248
    245540.62
    0.00
    0.00
    61875000.00
    61875000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    WFB/GSMC
    03-15-2017
    60000000.00
    120
    04-06-2027
    0.0431
    0.0431
    3
    1
    120
    05-06-2017
    true
    1
    PP
    3
    215500.00
    60000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-05-2027
    
      ONE WEST 34TH STREET
      ONE WEST 34TH STREET; 358 & 362 FIFTH AVENUE
      New York
      NY
      10001
      New York
      OF
      210358
      210338
      1906
      2016
      280000000.00
      MAI
      01-05-2017
      95
      0.80
      6
      05-06-2019
      N
      CVS
      15246
      01-31-2034
      OLIVIA MILLER  INC.
      13202
      07-31-2024
      International Inspir
      8806
      11-30-2026
      12-31-2016
      12-31-2020
      12-31-2021
      18910259.00
      13289114.00
      7507032.00
      7933283.42
      11403227.00
      5355830.58
      10709671.00
      4662274.58
      UW
      CREFC
      6554791.71
      1.74
      0.817
      1.63
      0.7112
      C
      F
      03-31-2022
    
    false
    false
    60000000.00
    215500.00
    0.0431
    0.0001415
    215500.00
    0.00
    0.00
    60000000.00
    60000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    MSBNA/GSMC
    02-21-2017
    55000000.00
    121
    03-06-2027
    0.04326
    0.04326
    3
    1
    121
    03-06-2017
    true
    1
    PP
    3
    204884.17
    55000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2026
    
      PENTAGON CENTER
      2521 SOUTH CLARK STREET & 2530 CRYSTAL DRIVE
      Arlington
      VA
      22202
      Arlington
      OF
      911818
      911818
      1970
      2002
      379800000.00
      MAI
      12-22-2016
      100
      1
      6
      05-06-2019
      N
      GS-11B-12756
      558187
      04-30-2023
      GS-11P-LVA12710
      353631
      09-14-2025
      09-30-2016
      12-31-2020
      12-31-2021
      36352465.00
      37451000.00
      10939034.00
      13070398.00
      25413431.00
      24380602.00
      25354347.00
      24321518.00
      UW
      CREFC
      9210775.00
      2.76
      2.6469
      2.75
      2.6405
      C
      F
      12-31-2021
    
    false
    false
    20000000.00
    72100.00
    0.04326
    0.0001248
    72100.00
    0.00
    0.00
    20000000.00
    20000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4A
    04-12-2022
    05-11-2022
    MSBNA/GSMC
    02-21-2017
    20000000.00
    121
    03-06-2027
    0.04326
    0.04326
    3
    1
    03-06-2017
    1
    PP
    3
    20000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    20000000.00
    72100.00
    0.04326
    0.0001248
    72100.00
    0.00
    0.00
    20000000.00
    20000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4B
    04-12-2022
    05-11-2022
    MSBNA/GSMC
    02-21-2017
    15000000.00
    121
    03-06-2027
    0.04326
    0.04326
    3
    1
    03-06-2017
    1
    PP
    3
    15000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    15000000.00
    54075.00
    0.04326
    0.0001248
    54075.00
    0.00
    0.00
    15000000.00
    15000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    04-12-2022
    05-11-2022
    MSBNA
    01-11-2017
    30000000.00
    60
    360
    0.0515
    0.0515
    3
    1
    03-01-2017
    1
    PP
    2
    300314.42
    29925399.06
    1
    1
    0
    false
    true
    false
    false
    10-31-2021
    
      JW MARRIOTT DESERT SPRINGS
      1987
      2017
      161000000.00
      11-10-2016
      6
      11-30-2016
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    2
    12-22-2021
  
  
    Prospectus Loan ID
    5A
    04-12-2022
    05-11-2022
    MSBNA
    01-11-2017
    25000000.00
    60
    360
    0.0515
    0.0515
    3
    1
    03-01-2017
    1
    PP
    2
    24937832.55
    1
    0
    false
    true
    false
    false
    
      NA
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    2
    12-22-2021
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    WFB
    02-06-2017
    50000000.00
    120
    02-11-2027
    0.0422
    0.0422
    3
    1
    120
    03-11-2017
    true
    1
    PP
    3
    181694.44
    50000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-10-2026
    
      THE DAVENPORT
      25 FIRST STREET
      Cambridge
      MA
      02141
      Middlesex
      OF
      230864
      230864
      1888
      2015
      214000000.00
      MAI
      11-01-2018
      93.20
      0.99
      6
      05-11-2019
      N
      Hubspot Inc.
      232444
      10-31-2027
      ATLAS VENTURE
      18674
      10-31-2017
      NATURE PUBLISHING GROUP
      11064
      04-30-2018
      11-30-2016
      01-01-2021
      09-30-2021
      13321827.00
      13675097.00
      4276442.00
      3899149.16
      9045386.00
      9775947.84
      8368772.00
      9268487.34
      UW
      CREFC
      3369406.50
      2.01
      2.9013
      1.86
      2.7507
      C
      F
      12-31-2021
    
    false
    false
    50000000.00
    175833.33
    0.0422
    0.0001248
    175833.33
    0.00
    0.00
    50000000.00
    50000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    BANA
    02-17-2017
    48750000.00
    120
    03-01-2027
    0.04565
    0.04565
    3
    1
    120
    04-01-2017
    true
    1
    WL
    3
    191634.90
    48750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-30-2026
    
      PLAZA 500
      6295 EDSALL ROAD
      Alexandria
      VA
      22312
      Fairfax
      IN
      502807
      502807
      1973
      1989
      75000000.00
      MAI
      01-26-2017
      86.40
      0.98
      6
      05-01-2019
      N
      Paxton Van Lines
      143440
      08-31-2023
      BMC Smoot
      135338
      02-29-2024
      New Haven Moving Equipment
      38405
      01-31-2026
      12-31-2016
      12-31-2020
      12-31-2021
      6098427.00
      7054326.00
      1850979.00
      1973105.78
      4247448.00
      5081220.22
      4048918.00
      4882690.22
      UW
      CREFC
      2256346.36
      1.88
      2.2519
      1.79
      2.1639
      C
      F
      12-31-2021
    
    false
    false
    48750000.00
    185453.12
    0.04565
    0.0001415
    185453.12
    0.00
    0.00
    48750000.00
    48750000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    BANA
    02-02-2017
    47000000.00
    120
    03-01-2027
    360
    0.05523
    0.05523
    3
    1
    24
    04-01-2017
    true
    1
    WL
    5
    223528.08
    47000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-30-2026
    
      U.S. GRANT HOTEL
      326 BROADWAY STREET
      San Diego
      CA
      92101
      San Diego
      LO
      270
      270
      1910
      2017
      98100000.00
      MAI
      08-09-2016
      75.70
      0.34
      6
      05-01-2019
      N
      12-31-2016
      10-01-2020
      09-30-2021
      31984779.00
      10900711.00
      25391769.00
      12797245.39
      6593010.00
      -1896534.39
      5313619.00
      -2332562.83
      UW
      CREFC
      3210473.52
      2.05
      -0.5907
      1.66
      -0.7265
      C
      F
    
    false
    false
    45071302.10
    267539.46
    0.05523
    0.0001415
    207440.67
    60098.79
    0.00
    45011203.31
    45011203.31
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    04-12-2022
    05-11-2022
    MSBNA/Barclays
    01-31-2017
    41440000.00
    60
    02-06-2025
    0.0393
    0.0393
    3
    1
    60
    03-06-2017
    true
    1
    PP
    5
    140239.87
    41440000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    11-05-2021
    
      MERRILL LYNCH DRIVE
      1300, 1350 AND 1400 MERRILL LYNCH DRIVE
      Hopewell
      NJ
      08534
      Mercer
      OF
      553841
      553841
      2001
      153000000.00
      MAI
      01-03-2017
      100
      1
      6
      X
      Merrill Lynch
      553841
      11-30-2024
      12-31-2020
      12-31-2021
      12496038.00
      25639053.00
      249921.00
      10545532.06
      12246117.00
      15093520.94
      12163041.00
      15010444.94
      UW
      CREFC
      4128028.00
      2.97
      3.6563
      2.95
      3.6362
      C
      F
      09-30-2021
    
    false
    false
    41440000.00
    135716.00
    0.0393
    0.0001248
    135716.00
    0.00
    0.00
    41440000.00
    41440000.00
    05-06-2022
    02-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    BANA/DB/Citi
    01-31-2017
    40000000.00
    120
    02-06-2027
    300
    0.0531
    0.0531
    3
    1
    24
    03-06-2017
    true
    1
    PP
    5
    182900.00
    40000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    11-05-2026
    
      KEY CENTER CLEVELAND
      127 PUBLIC SQUARE
      Cleveland
      OH
      44114
      Cuyahoga
      MU
      1369980
      1369980
      1991
      2015
      362000000.00
      MAI
      12-01-2017
      92.90
      0.90
      6
      05-06-2019
      N
      Key Bank
      435484
      06-30-2030
      Squire Patton Boggs (US) LLP
      150890
      04-30-2022
      FOREST CITY ENTERPRISES. LP
      147795
      05-31-2033
      12-31-2016
      12-31-2020
      12-31-2021
      67329103.00
      60858589.00
      40324409.00
      34560839.00
      27004694.00
      26297750.00
      25327136.00
      23515563.00
      UW
      CREFC
      14467026.00
      1.70
      1.8177
      1.59
      1.6254
      C
      F
      07-01-2020
    
    false
    false
    37445901.37
    241117.11
    0.0531
    0.0001998
    165698.11
    75419.00
    0.00
    37370482.37
    37370482.37
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    10-27-2020
    false
    0.00
    13
    10-13-2021
    98
    02-06-2027
    0
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    MSBNA
    01-25-2017
    39000000.00
    120
    02-01-2027
    360
    0.0506
    0.0506
    3
    1
    03-01-2017
    true
    1
    WL
    2
    210792.87
    38901582.90
    1
    1
    1
    0
    false
    true
    false
    false
    true
    10-31-2026
    
      DOUBLETREE GREENWAY HOUSTON
      6 GREENWAY PLAZA EAST
      Houston
      TX
      77046
      Harris
      LO
      388
      388
      1975
      2015
      63100000.00
      MAI
      12-14-2016
      60700000.00
      02-23-2022
      MAI
      68.50
      0.45
      6
      05-01-2019
      N
      11-30-2016
      12-31-2020
      12-31-2021
      20924859.00
      6872368.00
      15371708.00
      8442245.20
      5553151.00
      -1569877.20
      4716157.00
      -1569877.20
      UW
      CREFC
      2529514.00
      2.20
      -0.6206
      1.86
      -0.6206
      C
      F
    
    false
    false
    35873352.64
    210792.87
    0.0506
    0.0001415
    151265.97
    59526.90
    0.00
    35813825.74
    35813825.74
    05-01-2022
    1
    false
    0
    0
    5000
    0
    0
    Wells Fargo Bank, NA
    06-22-2020
    false
    0.00
    9
    03-30-2022
    98
    02-01-2027
    0
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    BANA
    10-05-2016
    38000000.00
    120
    11-01-2026
    300
    0.04716
    0.04716
    3
    1
    12-01-2016
    true
    1
    PP
    2
    215902.14
    37669589.36
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-31-2026
    
      AMERICAN GREETINGS HQ
      2250 CROCKER ROAD
      Westlake
      OH
      44145
      Cuyahoga
      OF
      655969
      655969
      2016
      148790000.00
      MAI
      08-30-2016
      100
      1
      6
      05-01-2019
      N
      AG Headquarters
      596673
      08-27-2031
      Tech West
      60000
      01-18-2021
      03-01-2020
      08-31-2020
      10382494.00
      6685066.00
      513508.00
      1492921.00
      9868986.00
      5192145.00
      9114622.00
      4814962.50
      UW
      CREFC
      3136263.00
      1.57
      1.6555
      1.45
      1.5352
      C
      F
      05-01-2020
    
    false
    false
    33225300.48
    215902.14
    0.04716
    0.0004165
    130575.43
    85326.71
    0.00
    33139973.77
    33139973.77
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    WFB
    03-08-2017
    37000000.00
    120
    03-11-2027
    0.0474
    0.0474
    3
    1
    120
    04-11-2017
    true
    1
    WL
    3
    151021.67
    37000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2026
    
      THE SHOPPES AT SOUTH BAY
      19503 NORMANDIE AVENUE; 1431 & 1441 WEST KNOX STREET
      Torrance
      CA
      90501
      Los Angeles
      RT
      196912
      196912
      2005
      59000000.00
      MAI
      01-16-2017
      95.70
      0.96
      6
      05-11-2019
      N
      Wal-Mart
      146947
      06-14-2025
      Dollar Tree
      10350
      03-31-2023
      MJW Group LLC/Kara
      5175
      06-20-2023
      12-31-2016
      12-31-2020
      12-31-2021
      3723671.00
      3768977.00
      599146.00
      880368.19
      3124525.00
      2888608.81
      2963727.00
      2727811.81
      UW
      CREFC
      1778158.36
      1.76
      1.6244
      1.67
      1.534
      C
      F
      12-31-2021
    
    false
    false
    37000000.00
    146150.00
    0.0474
    0.0001415
    146150.00
    0.00
    0.00
    37000000.00
    37000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    BANA
    01-10-2017
    31500000.00
    120
    02-01-2027
    300
    0.0552
    0.0552
    3
    1
    03-01-2017
    true
    1
    WL
    2
    193813.97
    31397063.64
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-31-2026
    
      GM RENAISSANCE CENTER PARKING GARAGE
      414 RENAISSANCE DRIVE WEST
      Detroit
      MI
      48226
      Wayne
      98
      1273
      1273
      1978
      2016
      57150000.00
      MAI
      12-15-2016
      100
      1
      6
      05-01-2019
      N
      SP PLUS CORPORATION
      1273
      12-31-2022
      11-30-2016
      12-31-2020
      12-31-2021
      4395157.00
      3749668.00
      785202.00
      112115.07
      3609955.00
      3637552.93
      3546305.00
      3573902.93
      UW
      CREFC
      2325767.64
      1.55
      1.564
      1.52
      1.5366
      C
      F
    
    false
    false
    28131313.31
    193813.97
    0.0552
    0.0001415
    129404.04
    64409.93
    0.00
    28066903.38
    28066903.38
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    MSBNA
    01-30-2017
    25000000.00
    120
    02-01-2027
    240
    0.0629
    0.0629
    3
    1
    03-01-2017
    true
    1
    PP
    2
    183315.38
    24890754.07
    1
    11
    11
    0
    false
    true
    false
    false
    false
    07-31-2026
    
      Ralph's Food Warehouse Portfolio
      PR
      RT
      667457
      78450000.00
      MAI
      12-22-2016
      97.80
      1
      05-01-2019
      N
      07-31-2016
      12-31-2020
      12-31-2021
      8706078.00
      8426161.00
      2328751.00
      1235471.80
      6377327.00
      7190689.20
      6245785.00
      7059147.20
      UW
      3695639.00
      1.73
      1.9457
      1.69
      1.9101
      C
      F
    
    false
    false
    21300935.82
    183315.38
    0.0629
    0.0001415
    111652.41
    71662.97
    0.00
    21229272.85
    21229272.85
    05-01-2022
    1
    false
    0
    12913.15
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15-001
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - FAJARDO
      CARRETERA #3, KM 45.5, BO. QUEBRADA, ESQUINA CALLE IGUALDAD
      Fajardo
      PR
      00738
      NAP
      RT
      98260
      98260
      2011
      16900000.00
      MAI
      12-22-2016
      92.90
      1
      6
      Ralph's
      82000
      01-31-2037
      Rent Express by Berrios  Inc
      7257
      01-31-2019
      FFI Holdongs by berriors inc
      4989
      07-31-2026
      12-31-2020
      12-31-2021
      1090214.00
      201434.34
      888779.66
      858281.66
      CREFC
      856823.00
      1.0372
      1.0017
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-002
    04-12-2022
    05-11-2022
    
      INSTITUTO DE BANCA Y COMERCIO
      PR #1, KM 33.8, BO. BAIROA LOT 3
      Caguas
      PR
      00725
      NAP
      RT
      60000
      60000
      1992
      2007
      11500000.00
      MAI
      12-22-2016
      100
      1
      6
      INSTITUTO DE BANCA Y COMERCIO (IBC)
      60000
      01-31-2037
      12-31-2020
      12-31-2021
      1085004.00
      140440.04
      944563.96
      923784.96
      CREFC
      583770.00
      1.618
      1.5824
      F
    
    false
  
  
    Prospectus Loan ID
    15-003
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - YABUCOA
      PR-901, KM 13.5, PLAZA YABUCOA
      Yabucoa
      PR
      00767
      NAP
      RT
      89312
      89312
      2001
      9000000.00
      MAI
      12-22-2016
      97.60
      1
      6
      Ralph's
      59276
      01-31-2037
      Grands
      15835
      06-30-2021
      Rent Express by Berrios. Inc
      4321
      07-14-2023
      12-31-2020
      12-31-2021
      1099235.00
      204344.35
      894890.65
      877295.65
      CREFC
      494321.00
      1.8103
      1.7747
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-004
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - CAGUAS
      ANGORA INDUSTRIAL PARK, KM 33.3 BAIROA
      Caguas
      PR
      00726
      NAP
      RT
      72640
      72640
      2008
      8800000.00
      MAI
      12-22-2016
      100
      1
      6
      Ralph's
      62281
      01-31-2037
      MC DONALDS
      4094
      09-30-2031
      Banco Popular
      2100
      11-30-2024
      12-31-2020
      12-31-2021
      1051012.00
      127157.10
      923854.90
      908102.90
      CREFC
      442535.00
      2.0876
      2.052
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    15-005
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - HUMACAO
      TRIUMPH PLAZA, LOTE #6, PR-3
      Humacao
      PR
      00792
      NAP
      RT
      82357
      82357
      2005
      7400000.00
      MAI
      12-22-2016
      97.50
      1
      6
      Ralph's
      74679
      01-31-2037
      Banco Popular
      5652
      10-31-2042
      LCPZ  LLC
      3000
      08-31-2027
      12-31-2020
      12-31-2021
      955951.00
      114205.00
      841746.00
      837557.00
      CREFC
      117695.00
      7.1519
      7.1163
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-006
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - GURABO
      CARRETERA 189, KM. 7.8 PLAZA GURABO
      Gurabo
      PR
      00778
      NAP
      RT
      50954
      50954
      2000
      6250000.00
      MAI
      12-22-2016
      100
      1
      6
      Ralph's
      38725
      01-31-2037
      Empresas Saez
      3448
      11-14-2022
      LABORATORIO CLINICO BAYA
      3113
      12-31-2031
      12-31-2020
      12-31-2021
      781655.00
      114865.00
      666790.00
      655563.00
      CREFC
      315424.00
      2.1139
      2.0783
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-007
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - NAGUABO
      PR-31, KM 3.7, EL DUQUE WARD
      Naguabo
      PR
      00718
      NAP
      RT
      57134
      57134
      2007
      6000000.00
      MAI
      12-22-2016
      93.30
      1
      6
      Ralph's
      47484
      01-31-2037
      Me Salve  Inc.
      3600
      08-31-2022
      Zulyer Pharmacy
      2250
      10-31-2023
      12-31-2020
      12-31-2021
      661438.00
      103209.38
      558228.62
      547839.62
      CREFC
      291885.00
      1.9124
      1.8769
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-008
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - SAN LORENZO
      PR-183, RAMAL 9931, BO HATO
      San Lorenzo
      PR
      00754
      NAP
      RT
      45109
      45109
      1989
      3500000.00
      MAI
      12-22-2016
      100
      1
      6
      Ralph's
      45109
      01-31-2037
      12-31-2020
      12-31-2021
      489229.00
      66054.25
      423174.75
      417309.75
      CREFC
      164774.00
      2.5682
      2.5326
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-009
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - CAYEY
      PR-15, KM 25.5, INDUSTRIAL AVENUE
      Cayey
      PR
      00737
      NAP
      RT
      40424
      40424
      1999
      3400000.00
      MAI
      12-22-2016
      100
      1
      6
      Ralph's
      40424
      01-31-2037
      12-31-2020
      12-31-2021
      464502.00
      45327.00
      419175.00
      413478.00
      CREFC
      160066.00
      2.6187
      2.5831
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-010
    04-12-2022
    05-11-2022
    
      RALPHS FOOD WAREHOUSE - LAS PIEDRAS
      PR-183, CENTRO INDUSTRIAL
      Las Piedras
      PR
      00771
      NAP
      RT
      40862
      40862
      1990
      2012
      3200000.00
      MAI
      12-22-2016
      100
      1
      6
      Ralph's
      40862
      01-31-2037
      12-31-2020
      12-31-2021
      416447.00
      48595.00
      367852.00
      362490.00
      CREFC
      150650.00
      2.4417
      2.4061
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-011
    04-12-2022
    05-11-2022
    
      SUPERMERCADO DEL ESTE
      H ESTE SAN JOSE SHOPPING CENTER, CARRETERA #3
      Humacao
      PR
      00792
      NAP
      RT
      30405
      30405
      1989
      2500000.00
      MAI
      12-22-2016
      100
      1
      6
      Supermercado
      30405
      01-31-2037
      12-31-2020
      12-31-2021
      331474.00
      69840.34
      261633.66
      257444.66
      CREFC
      117696.00
      2.2229
      2.1873
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    WFB
    01-31-2017
    24000000.00
    120
    02-11-2027
    0.0499
    0.0499
    3
    1
    120
    03-11-2017
    true
    1
    WL
    3
    103126.67
    24000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    11-10-2026
    
      PREFERRED FREEZER PHILADELPHIA
      3101 SOUTH 3RD STREET
      Philadelphia
      PA
      19148
      Philadelphia
      IN
      138236
      138236
      2007
      39400000.00
      MAI
      12-13-2016
      100
      1
      6
      05-11-2019
      N
      Preferred Freezer Services
      132428
      03-31-2042
      12-31-2015
      12-31-2020
      12-31-2021
      2805299.00
      2659392.00
      272522.00
      242177.09
      2532778.00
      2417214.91
      2440674.00
      2325110.91
      UW
      CREFC
      1214233.00
      2.09
      1.9907
      2.01
      1.9148
      C
      F
      02-21-2022
    
    false
    false
    24000000.00
    99800.00
    0.0499
    0.0001415
    99800.00
    0.00
    0.00
    24000000.00
    24000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    04-12-2022
    05-11-2022
    WFB
    02-10-2017
    24000000.00
    120
    02-11-2027
    360
    0.0499
    0.0499
    3
    1
    24
    03-11-2017
    true
    1
    WL
    5
    103126.67
    24000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    05-10-2019
    11-10-2026
    
      EMPIRE TOWER I
      3633 INLAND EMPIRE BOULEVARD
      Ontario
      CA
      91764
      San Bernardino
      OF
      179604
      179604
      1991
      35000000.00
      MAI
      11-10-2016
      83.90
      0.95
      6
      X
      Sedgwick Claims Management
      47825
      06-30-2026
      City National Bank
      11913
      06-30-2025
      Robert Half International
      8226
      04-30-2022
      12-31-2016
      01-01-2022
      03-31-2022
      3845671.00
      1330808.00
      1489198.00
      432735.59
      2356474.00
      898072.41
      2156292.00
      848026.66
      UW
      CREFC
      386071.65
      1.53
      2.3261
      1.40
      2.1965
      C
      F
      03-31-2022
    
    false
    false
    22865841.78
    128690.55
    0.0499
    0.0001415
    95083.79
    33606.76
    0.00
    22832235.02
    22832235.02
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    WFB
    03-10-2017
    24000000.00
    120
    03-11-2027
    360
    0.0533
    0.0533
    3
    1
    36
    04-11-2017
    true
    1
    WL
    5
    110153.33
    24000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2026
    
      2200 RENAISSANCE BOULEVARD
      2200 RENAISSANCE BOULEVARD
      King of Prussia
      PA
      19406
      Montgomery
      OF
      184118
      184118
      1985
      2014
      32300000.00
      MAI
      01-17-2017
      94.20
      0.88
      6
      05-11-2019
      N
      Liberty Mutual Insurance
      42418
      06-30-2022
      Ratner & Prestia
      23915
      08-31-2027
      TELERX MARKETING INC
      15782
      11-30-2021
      12-31-2016
      01-01-2021
      09-30-2021
      4205439.00
      3490322.00
      1541298.00
      1227320.21
      2664141.00
      2263001.79
      2402584.00
      2066834.04
      UW
      CREFC
      1203485.31
      1.66
      1.8803
      1.50
      1.7173
      C
      F
      09-30-2021
    
    false
    false
    23325663.93
    133720.59
    0.0533
    0.0001415
    103604.82
    30115.77
    0.00
    23295548.16
    23295548.16
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    WFB
    03-13-2017
    20000000.00
    120
    04-11-2027
    300
    0.0512
    0.0512
    3
    1
    05-11-2017
    true
    1
    WL
    2
    118320.56
    20000000.00
    1
    3
    3
    5
    false
    true
    false
    false
    false
    01-10-2027
    
      B.F. Saul Hotel Portfolio
      FL
      LO
      331
      331
      38200000.00
      MAI
      81
      0.79
      05-11-2019
      N
      01-31-2017
      12-31-2020
      12-31-2021
      11205153.00
      9229824.00
      7976383.00
      6629594.30
      3228769.00
      2600229.70
      2780563.00
      2231036.74
      UW
      1419847.00
      2.27
      1.8313
      1.96
      1.5713
      C
      F
    
    false
    false
    17830185.87
    118320.56
    0.0512
    0.0004165
    76075.46
    42245.10
    0.00
    17787940.77
    17787940.77
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19-001
    04-12-2022
    05-11-2022
    
      SPRINGHILL SUITES BOCA RATON
      5130 NORTHWEST 8TH AVENUE
      Boca Raton
      FL
      33487
      Palm Beach
      LO
      146
      146
      1999
      2013
      17000000.00
      MAI
      01-23-2017
      81.20
      0.72
      6
      01-31-2017
      12-31-2020
      12-31-2021
      5142875.00
      3991829.00
      3648759.00
      2916180.87
      1494116.00
      1075648.13
      1288401.00
      915974.97
      UW
      CREFC
      656679.00
      1.638
      1.3948
      F
    
    false
  
  
    Prospectus Loan ID
    19-002
    04-12-2022
    05-11-2022
    
      TOWNEPLACE SUITES BOCA RATON
      5110 NORTHWEST 8TH AVENUE
      Boca Raton
      FL
      33487
      Palm Beach
      LO
      91
      91
      1999
      2013
      10700000.00
      MAI
      01-23-2017
      76.50
      0.84
      6
      01-31-2017
      12-31-2020
      12-31-2021
      2947046.00
      2483164.00
      2034004.00
      1623204.92
      913042.00
      859959.08
      795161.00
      760632.52
      UW
      CREFC
      408206.00
      2.1066
      1.8633
      F
    
    false
  
  
    Prospectus Loan ID
    19-003
    04-12-2022
    05-11-2022
    
      TOWNEPLACE SUITES FT LAUDERDALE WEST
      3100 WEST PROSPECT ROAD
      Fort Lauderdale
      FL
      33309
      Broward
      LO
      94
      94
      1999
      10500000.00
      MAI
      01-24-2017
      85.20
      0.81
      6
      01-31-2017
      12-31-2020
      12-31-2021
      3115231.00
      2754831.00
      2293621.00
      2090208.51
      821611.00
      664622.49
      697002.00
      554429.25
      UW
      CREFC
      354962.00
      1.8723
      1.5619
      F
    
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    MSBNA
    01-20-2017
    7550000.00
    120
    02-01-2027
    360
    0.05285
    0.05285
    3
    1
    60
    03-01-2017
    true
    1
    WL
    5
    34359.84
    7550000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2026
    
      WALGREENS ALASKA
      2550 E 88TH AVENUE
      Anchorage
      AK
      99507
      Anchorage
      RT
      14418
      14418
      2013
      11300000.00
      MAI
      11-29-2016
      100
      1
      6
      05-01-2019
      N
      Walgreens
      14418
      05-31-2034
      12-31-2015
      12-31-2020
      12-31-2021
      625000.00
      625000.00
      18750.00
      18750.00
      606250.00
      606250.00
      604520.00
      604520.00
      UW
      CREFC
      404559.41
      1.21
      1.4985
      1.20
      1.4942
      C
      F
      12-31-2021
    
    false
    false
    7531634.89
    41855.20
    0.05285
    0.0001415
    33170.58
    8684.62
    0.00
    7522950.27
    7522950.27
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    MSBNA
    01-20-2017
    6825000.00
    120
    02-01-2027
    360
    0.05285
    0.05285
    3
    1
    60
    03-01-2017
    true
    1
    WL
    5
    31060.39
    6825000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2026
    
      WALGREENS NEW YORK
      416 WINDSOR HIGHWAY
      Vails Gate
      NY
      12584
      Orange
      RT
      14550
      14550
      2011
      11100000.00
      MAI
      12-02-2016
      100
      1
      6
      05-01-2019
      N
      Walgreens
      14550
      10-31-2037
      12-31-2015
      12-31-2020
      12-31-2021
      564607.00
      554257.00
      16938.00
      16627.71
      547669.00
      537629.29
      546068.00
      536028.29
      UW
      CREFC
      365711.03
      1.21
      1.47
      1.20
      1.4657
      C
      F
      12-31-2021
    
    false
    false
    6808398.43
    37835.99
    0.05285
    0.0001415
    29985.32
    7850.67
    0.00
    6800547.76
    6800547.76
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    MSBNA
    01-20-2017
    5475000.00
    120
    02-01-2027
    360
    0.05285
    0.05285
    3
    1
    60
    03-01-2017
    true
    1
    WL
    5
    24916.57
    5475000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2026
    
      WALGREENS ALABAMA
      9195 MOFFETT ROAD
      Semmes
      AL
      36575
      Mobile
      RT
      14550
      14550
      2012
      8175000.00
      MAI
      11-29-2016
      100
      1
      6
      05-01-2019
      N
      Walgreens
      14550
      06-30-2037
      12-31-2015
      12-31-2020
      12-31-2021
      454000.00
      454000.00
      13620.00
      13620.00
      440380.00
      440380.00
      439507.00
      439507.00
      UW
      CREFC
      293372.52
      1.21
      1.501
      1.20
      1.4981
      C
      F
      12-31-2021
    
    false
    false
    5461682.25
    30351.95
    0.05285
    0.0001415
    24054.16
    6297.79
    0.00
    5455384.46
    5455384.46
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    BANA
    01-20-2017
    19000000.00
    120
    02-01-2027
    0.0435
    0.0435
    3
    1
    120
    03-01-2017
    true
    1
    WL
    3
    71170.83
    19000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    04-30-2019
    09-30-2026
    
      SAN MATEO SELF STORAGE
      1140-1160 19TH AVENUE
      San Mateo
      CA
      94403
      San Mateo
      SS
      108218
      108218
      2006
      38000000.00
      MAI
      12-14-2016
      98.50
      0.81
      6
      X
      11-30-2016
      01-01-2022
      03-31-2022
      2706932.00
      727251.00
      736037.00
      257342.53
      1970895.00
      469908.47
      1954440.00
      465794.72
      UW
      CREFC
      206624.99
      2.35
      2.2742
      2.33
      2.2543
      C
      F
    
    false
    false
    19000000.00
    68875.00
    0.0435
    0.0004415
    68875.00
    0.00
    0.00
    19000000.00
    19000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    BANA
    12-30-2016
    16000000.00
    120
    01-01-2027
    0.044
    0.044
    3
    1
    120
    02-01-2017
    true
    1
    WL
    3
    60622.22
    16000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-31-2026
    
      KING PLAZA CENTER
      950-980 KING DRIVE
      Daly City
      CA
      94015
      San Mateo
      RT
      59538
      59538
      1970
      30000000.00
      MAI
      12-01-2016
      93.80
      1
      6
      05-01-2019
      N
      Manila Oriental
      32359
      06-30-2026
      Jeff Zhen Lin & How Chun Wong
      8255
      07-31-2025
      Brandon Lim & Alexson Lim dba Starbread Bakery
      3288
      01-31-2030
      12-31-2016
      12-31-2020
      12-31-2021
      2089888.00
      2481205.00
      389694.00
      629699.12
      1700194.00
      1851505.88
      1607620.00
      1758931.88
      UW
      CREFC
      713777.78
      2.38
      2.5939
      2.25
      2.4642
      C
      F
      09-01-2021
    
    false
    false
    16000000.00
    58666.67
    0.044
    0.0001415
    58666.67
    0.00
    0.00
    16000000.00
    16000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    MSBNA
    12-28-2016
    13900000.00
    120
    01-01-2027
    360
    0.05016043
    0.05016043
    3
    1
    02-01-2017
    true
    1
    WL
    2
    74754.55
    13849833.98
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-30-2026
    
      PLAZA AT MILLTOWN COMMERCIAL CENTER
      94-450 MOKUOLA STREET
      Waipahu
      HI
      96797
      Honolulu
      MU
      36378
      36378
      2007
      20375000.00
      MAI
      12-05-2016
      100
      1
      6
      05-01-2019
      N
      Fresenius Management Services
      15174
      10-31-2028
      Hawaii Technology In
      13106
      05-31-2026
      Ballet Hawaii
      2619
      05-31-2026
      11-30-2016
      01-01-2022
      03-31-2022
      1590029.00
      464948.00
      413615.00
      103931.73
      1176414.00
      361016.27
      1144401.00
      353013.02
      UW
      CREFC
      224263.65
      1.31
      1.6097
      1.28
      1.574
      C
      F
      03-31-2022
    
    false
    false
    12757792.96
    74754.55
    0.05016043
    0.0001415
    53328.03
    21426.52
    0.00
    12736366.40
    12736366.44
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    BANA
    02-01-2017
    13000000.00
    120
    02-01-2027
    300
    0.0502
    0.0502
    3
    1
    03-01-2017
    true
    1
    WL
    2
    76148.27
    12954547.59
    1
    1
    1
    5
    false
    true
    false
    false
    false
    10-31-2026
    
      HILTON - MYSTIC, CT
      20 COOGAN BOULEVARD
      Mystic
      CT
      06355
      New London
      LO
      184
      184
      1986
      2015
      23000000.00
      MAI
      12-01-2016
      67.90
      0.71
      6
      05-01-2019
      N
      10-31-2016
      12-31-2020
      12-31-2021
      8558154.00
      8875205.00
      6743202.00
      6623177.07
      1814952.00
      2252027.93
      1472626.00
      1897019.73
      UW
      CREFC
      913779.24
      1.99
      2.4645
      1.61
      2.076
      C
      F
    
    false
    false
    11511560.95
    76148.27
    0.0502
    0.0001415
    48156.70
    27991.57
    0.00
    11483569.38
    11483569.38
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    WFB
    03-03-2017
    12000000.00
    120
    03-11-2027
    360
    0.0483
    0.0483
    3
    1
    04-11-2017
    true
    1
    WL
    2
    63177.63
    11986732.37
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-10-2026
    
      HILTON GARDEN INN CHATTANOOGA DOWNTOWN
      311 CHESTNUT STREET
      Chattanooga
      TN
      37402
      Hamilton
      LO
      94
      94
      2001
      20475000.00
      MAI
      01-31-2017
      78.20
      0.66
      6
      05-11-2019
      N
      12-31-2016
      12-31-2020
      12-31-2021
      4346943.00
      3972321.00
      2560227.00
      2617299.16
      1786716.00
      1355021.84
      1612838.00
      1196129.84
      UW
      CREFC
      758132.00
      2.36
      1.7873
      2.13
      1.5777
      C
      F
    
    false
    false
    11021403.81
    63177.63
    0.0483
    0.0001415
    44361.15
    18816.48
    0.00
    11002587.33
    11002587.33
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    BANA
    02-15-2017
    10775000.00
    120
    03-01-2027
    360
    0.05024
    0.05024
    3
    1
    60
    04-01-2017
    true
    1
    WL
    5
    46615.04
    10775000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2026
    
      MERCURY TECH CENTER
      8125, 8155, 8195, 8208, 8228, 8248 MERCURY COURT
      San Diego
      CA
      92111
      San Diego
      IN
      80412
      80412
      1973
      2016
      17300000.00
      MAI
      01-20-2017
      90.80
      1
      6
      05-01-2019
      N
      Andalways LLC
      9241
      10-31-2024
      Motus BioSciences Inc.
      8927
      08-31-2028
      ADVANCED HPC  INC.
      8665
      02-29-2024
      12-31-2016
      01-01-2022
      03-31-2022
      1348690.00
      437659.00
      374875.00
      129810.76
      973815.00
      307848.24
      885872.00
      285862.49
      UW
      CREFC
      135333.99
      1.40
      2.2747
      1.27
      2.1122
      C
      F
      03-31-2022
    
    false
    false
    10763614.36
    58000.68
    0.05024
    0.0001415
    45063.67
    12937.01
    0.00
    10750677.35
    10750677.35
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    WFB
    01-27-2017
    8853000.00
    120
    02-11-2027
    360
    0.0481
    0.0481
    3
    1
    36
    03-11-2017
    true
    1
    WL
    5
    36668.63
    8853000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-10-2026
    
      CROSSROADS SHOPPING CENTER-BAKERSFIELD
      6300 WHITE LANE
      Bakersfield
      CA
      93309
      Kern
      RT
      98128
      98128
      1986
      2015
      14000000.00
      MAI
      12-14-2016
      92.10
      1
      6
      05-11-2019
      N
      Food Maxx Supermarkets
      58239
      01-31-2032
      T-SHIRT FACTORY
      6450
      09-30-2023
      Noubal Ishak
      3200
      04-14-2024
      11-30-2016
      12-31-2020
      12-31-2021
      1368058.00
      1365629.00
      420026.00
      466161.29
      948032.00
      899467.71
      863639.00
      815073.71
      UW
      CREFC
      558025.80
      1.70
      1.6118
      1.55
      1.4606
      C
      F
      12-31-2021
    
    false
    false
    8564000.85
    46502.15
    0.0481
    0.0001415
    34327.37
    12174.78
    0.00
    8551826.07
    8551826.07
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    04-12-2022
    05-11-2022
    BANA
    02-08-2017
    8000000.00
    120
    03-01-2027
    360
    0.05016
    0.05016
    3
    1
    04-01-2017
    true
    1
    WL
    2
    43023.99
    7991530.68
    1
    2
    2
    0
    false
    true
    false
    false
    false
    11-30-2026
    
      Bay Area Apartment Portfolio
      CA
      MF
      56
      56
      16380000.00
      MAI
      12-14-2016
      100
      0.91
      05-01-2019
      N
      12-31-2016
      01-01-2022
      03-31-2022
      1086251.00
      379513.00
      318419.00
      185358.69
      767832.00
      194154.31
      751032.00
      189954.31
      UW
      129071.97
      1.49
      1.5042
      1.45
      1.4716
      C
      F
    
    false
    false
    7368910.19
    43023.99
    0.05016
    0.0001415
    30802.04
    12221.95
    0.00
    7356688.24
    7356688.24
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30-001
    04-12-2022
    05-11-2022
    
      ATHOL APARTMENTS
      166 ATHOL AVENUE
      Oakland
      CA
      94606
      Alameda
      MF
      28
      28
      1965
      8530000.00
      MAI
      12-14-2016
      100
      0.89
      6
      01-01-2022
      03-31-2022
      231006.00
      143894.86
      87111.14
      84927.14
      CREFC
      67117.42
      1.2978
      1.2653
      F
    
    false
  
  
    Prospectus Loan ID
    30-002
    04-12-2022
    05-11-2022
    
      LESTER APARTMENTS
      267 LESTER AVENUE
      Oakland
      CA
      94606
      Alameda
      MF
      28
      28
      1966
      7850000.00
      MAI
      12-14-2016
      100
      0.93
      6
      01-01-2022
      03-31-2022
      148507.00
      41463.83
      107043.17
      105027.17
      CREFC
      61954.55
      1.7277
      1.6952
      F
    
    false
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    MSBNA
    12-08-2016
    7900000.00
    120
    01-01-2027
    360
    0.0499
    0.0499
    3
    1
    02-01-2017
    true
    1
    WL
    2
    42360.64
    7871351.35
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-30-2026
    
      FASHION PLACE SHOPPING CENTER
      2720 DECKER BOULEVARD
      Columbia
      SC
      29206
      Richland
      RT
      147406
      147406
      1986
      2016
      11950000.00
      MAI
      10-11-2016
      89.80
      0.90
      6
      05-01-2019
      N
      Goody's
      26458
      09-30-2026
      Badcock Furniture
      24300
      03-31-2024
      dd's Discount Store
      22033
      01-31-2031
      08-30-2016
      10-01-2020
      09-30-2021
      1390907.00
      1109221.00
      497698.00
      330365.93
      893209.00
      778855.07
      798869.00
      730909.07
      UW
      CREFC
      508327.00
      1.76
      1.5321
      1.57
      1.4378
      C
      F
      09-30-2021
    
    false
    false
    7247834.68
    42360.64
    0.0499
    0.0005415
    30138.91
    12221.73
    0.00
    7235612.95
    7235612.95
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    BANA
    12-01-2016
    7200000.00
    120
    12-01-2026
    360
    0.04877
    0.04877
    3
    1
    01-01-2017
    true
    1
    WL
    2
    38111.73
    7165371.66
    1
    1
    1
    5
    false
    true
    false
    false
    false
    07-31-2026
    
      ALAMEDA APARTMENTS
      1415 BROADWAY
      Alameda
      CA
      94501
      Alameda
      MF
      93
      93
      1926
      15000000.00
      MAI
      10-05-2016
      93.50
      6
      05-01-2019
      N
      08-31-2016
      1289494.00
      556147.00
      733348.00
      688287.00
      UW
      CREFC
      1.60
      1.50
      C
    
    false
    false
    6583478.92
    38111.73
    0.04877
    0.0001415
    26756.36
    11355.37
    0.00
    6572123.55
    6572123.55
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    WFB
    02-01-2017
    7000000.00
    120
    02-11-2027
    360
    0.0505
    0.0505
    3
    1
    03-11-2017
    true
    1
    WL
    2
    37791.71
    6982306.52
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-10-2026
    
      NORTH MAIN SELF STORAGE
      1280 NORTH MAIN STREET
      Manteca
      CA
      95336
      San Joaquin
      SS
      109555
      109555
      2004
      10800000.00
      MAI
      12-15-2016
      74.60
      0.60
      6
      05-11-2019
      N
      11-30-2016
      01-01-2020
      09-30-2020
      1038218.00
      845825.00
      425888.00
      393237.75
      612330.00
      452587.25
      595972.00
      440318.75
      UW
      CREFC
      340125.39
      1.35
      1.3306
      1.31
      1.2945
      C
      F
    
    false
    false
    6437810.36
    37791.71
    0.0505
    0.0001415
    27092.45
    10699.26
    0.00
    6427111.10
    6427111.10
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    MSBNA
    11-21-2016
    6900000.00
    120
    12-01-2026
    360
    0.0463
    0.0463
    3
    1
    01-01-2017
    true
    1
    WL
    2
    35496.28
    6865196.33
    1
    1
    1
    5
    false
    true
    false
    false
    false
    08-31-2026
    
      24-HR FITNESS - PEARLAND
      10011 WEST BROADWAY STREET
      Pearland
      TX
      77584
      Brazoria
      RT
      39700
      39700
      2007
      2012
      14290000.00
      MAI
      10-04-2016
      100
      1
      6
      05-01-2019
      N
      24 Hour Fitness
      39700
      07-31-2032
      09-30-2016
      12-31-2020
      12-31-2021
      1154222.00
      1168246.00
      304758.00
      331652.00
      849465.00
      836594.00
      795870.00
      782998.00
      UW
      CREFC
      425955.00
      1.99
      1.964
      1.87
      1.8382
      C
      F
      12-31-2021
    
    false
    false
    6283238.70
    35496.28
    0.0463
    0.0007165
    24242.83
    11253.45
    0.00
    6271985.25
    6271985.25
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    BANA
    02-17-2017
    6712500.00
    120
    03-01-2027
    360
    0.04884
    0.04884
    3
    1
    04-01-2017
    true
    1
    WL
    2
    35559.78
    6705170.76
    1
    1
    1
    5
    false
    true
    false
    false
    false
    11-30-2026
    
      MEDFORD RETAIL SHOPS
      499, 971, 969, 961, 959, 953, 973, 975, 987, 1087, 1089, 1091, AND 1093 MEDFORD CENTER DRIVE
      Medford
      OR
      97501
      Jackson
      RT
      37470
      37470
      1959
      2002
      8950000.00
      MAI
      09-08-2016
      100
      1
      6
      05-01-2019
      N
      Red Robin
      8000
      12-31-2023
      State of Oregon
      7178
      07-31-2031
      Safeway Gas Stations
      3600
      09-24-2026
      12-31-2020
      12-31-2021
      835171.00
      874341.00
      186388.00
      213673.20
      648783.00
      660667.80
      610829.00
      622713.80
      UW
      CREFC
      426717.00
      1.52
      1.5482
      1.43
      1.4593
      C
      F
      04-01-2022
    
    false
    false
    6170324.70
    35559.78
    0.04884
    0.0001415
    25113.22
    10446.56
    0.00
    6159878.14
    6159878.14
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    04-12-2022
    05-11-2022
    MSBNA
    12-29-2016
    6500000.00
    120
    01-01-2027
    360
    0.0517
    0.0517
    3
    1
    02-01-2017
    true
    1
    WL
    2
    35571.84
    6477198.65
    1
    2
    2
    0
    false
    true
    false
    false
    false
    09-30-2026
    
      Magnolia Tech Park Portfolio
      TX
      IN
      87350
      9500000.00
      MAI
      10-07-2016
      98.50
      0.81
      05-01-2019
      N
      10-31-2016
      01-01-2021
      06-30-2021
      1027044.00
      533503.00
      218748.00
      158446.26
      808295.00
      375056.74
      724285.00
      333051.74
      UW
      213430.00
      1.89
      1.7572
      1.70
      1.5604
      C
      F
    
    false
    false
    5980312.47
    35571.84
    0.0517
    0.0001415
    25765.18
    9806.66
    0.00
    5970505.81
    5970505.81
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36-001
    04-12-2022
    05-11-2022
    
      MAGNOLIA TECH PARK
      33126-33138 MAGNOLIA CIRCLE
      Magnolia
      TX
      77354
      Montgomery
      IN
      68650
      68650
      2012
      2015
      7600000.00
      MAI
      10-07-2016
      100
      0.78
      6
      Murphy Global
      12350
      10-31-2023
      MBA Construction
      12100
      01-31-2023
      Agility Docs  LLC
      7100
      01-31-2023
      10-31-2016
      01-01-2021
      06-30-2021
      832464.00
      533503.00
      175173.00
      158446.26
      657291.00
      375056.74
      590370.00
      333051.74
      UW
      CREFC
      213430.00
      1.7572
      1.5604
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    36-002
    04-12-2022
    05-11-2022
    
      TAMINA OFFICE PARK
      32222-32302 TAMINA ROAD
      Magnolia
      TX
      77354
      Montgomery
      IN
      18700
      18700
      2009
      1900000.00
      MAI
      10-07-2016
      92.80
      0.94
      6
      Little Frozen Foods
      2250
      03-31-2022
      BB Advisors
      2200
      02-25-2021
      Murphy Global
      1625
      08-31-2022
      10-31-2016
      01-01-2021
      06-30-2021
      194580.00
      0.00
      43575.00
      0.00
      151004.00
      0.00
      133915.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    37
    04-12-2022
    05-11-2022
    BANA
    02-17-2017
    6450000.00
    120
    03-01-2027
    300
    0.0525
    0.0525
    3
    1
    04-01-2017
    true
    1
    WL
    2
    38651.48
    6440507.90
    1
    1
    1
    5
    false
    true
    true
    false
    true
    04-30-2019
    11-30-2026
    
      BEST WESTERN - HANNAFORD, OH
      5900 EAST GALBRAITH ROAD
      Cincinnati
      OH
      45236
      Hamilton
      LO
      79
      79
      2000
      2013
      9800000.00
      MAI
      01-18-2017
      6200000.00
      12-28-2021
      MAI
      80.70
      0.52
      6
      X
      12-31-2016
      01-01-2021
      06-30-2021
      2254277.00
      548960.00
      1281269.00
      370924.71
      973008.00
      178035.29
      882837.00
      132949.79
      UW
      CREFC
      231909.00
      2.10
      0.7676
      1.90
      0.5732
      C
      F
    
    false
    true
    5750290.43
    38651.48
    0.0525
    0.0006165
    25157.52
    13493.96
    0.00
    5736796.47
    5736796.47
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-23-2020
    10-20-2021
    false
    0.00
    8
    04-01-2020
    98
    03-01-2027
    0
  
  
    Prospectus Loan ID
    38
    04-12-2022
    05-11-2022
    WFB
    03-17-2017
    6375000.00
    120
    04-11-2027
    360
    0.0492
    0.0492
    3
    1
    36
    05-11-2017
    true
    1
    WL
    5
    26137.50
    6375000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-10-2027
    
      HUNTSVILLE COMMONS
      2250 SPARKMAN DRIVE
      Huntsville
      AL
      35810
      Madison
      RT
      63810
      63810
      2006
      8800000.00
      MAI
      02-08-2017
      100
      0.91
      6
      05-11-2019
      N
      Its fashion Metro
      10000
      01-31-2025
      Dollar Tree
      10000
      01-31-2026
      Rent-A-Center
      5000
      05-31-2027
      01-31-2017
      12-31-2020
      12-31-2021
      829280.00
      883667.00
      172611.00
      182748.05
      656669.00
      700918.95
      584835.00
      629084.95
      UW
      CREFC
      406936.44
      1.61
      1.7224
      1.44
      1.5459
      C
      F
      12-31-2021
    
    false
    false
    6188423.92
    33911.37
    0.0492
    0.0001415
    25372.54
    8538.83
    0.00
    6179885.09
    6179885.09
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    04-12-2022
    05-11-2022
    MSBNA
    03-22-2017
    5500000.00
    120
    04-01-2027
    300
    0.0545
    0.0545
    3
    1
    05-01-2017
    true
    1
    WL
    2
    33610.78
    5500000.00
    1
    1
    1
    5
    false
    true
    false
    false
    true
    12-31-2026
    
      RED ROOF INN BWI AIRPORT
      827 ELKRIDGE LANDING ROAD
      Linthicum Heights
      MD
      21090
      Anne Arundel
      LO
      132
      132
      1986
      2013
      9900000.00
      MAI
      11-21-2016
      78.70
      0.71
      6
      05-01-2019
      N
      12-31-2016
      04-01-2021
      03-31-2022
      2647347.00
      2249017.00
      1695397.00
      1737811.21
      951950.00
      511205.79
      846056.00
      421245.11
      UW
      CREFC
      403329.36
      2.36
      1.2674
      2.10
      1.0444
      C
      F
    
    false
    true
    4930007.27
    33610.78
    0.0545
    0.0001415
    22390.45
    11220.33
    0.00
    4918786.94
    4918786.94
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-01-2020
    98
    04-01-2027
  
  
    Prospectus Loan ID
    40
    04-12-2022
    05-11-2022
    MSBNA
    12-01-2016
    5500000.00
    120
    12-01-2026
    360
    0.0473
    0.0473
    3
    1
    24
    01-01-2017
    true
    1
    WL
    5
    22401.81
    5500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2026
    
      KINGWOOD FOREST APARTMENTS
      8200 WILD BRIAR DRIVE
      Shreveport
      LA
      71108
      Caddo Parish
      MF
      208
      208
      1984
      2013
      8580000.00
      MAI
      10-25-2016
      93.30
      0.92
      6
      05-01-2019
      N
      09-30-2016
      01-01-2022
      03-31-2022
      1268202.00
      367820.00
      510609.00
      185920.92
      757593.00
      181899.08
      705593.00
      168899.08
      UW
      CREFC
      85873.02
      2.21
      2.1182
      2.05
      1.9668
      C
      F
    
    false
    false
    5212734.90
    28624.34
    0.0473
    0.0001415
    20546.86
    8077.48
    0.00
    5204657.42
    5204657.42
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    04-12-2022
    05-11-2022
    MSBNA
    12-22-2016
    5360000.00
    120
    01-01-2027
    360
    0.0533
    0.0533
    3
    1
    36
    02-01-2017
    true
    1
    WL
    5
    24600.91
    5360000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-30-2026
    
      LAWNDALE PLAZA
      7049 & 7053 LAWNDALE STREET
      Houston
      TX
      77023
      Harris
      RT
      51934
      51934
      1960
      2012
      7420000.00
      MAI
      11-21-2016
      98.10
      0.97
      6
      05-01-2019
      N
      99 Cents Only Store
      18215
      01-31-2025
      Family Dollar
      12700
      12-31-2025
      LA MICHOACANA MEAT MAR
      10954
      05-31-2023
      10-31-2016
      01-01-2021
      09-30-2021
      819696.00
      853264.00
      251276.00
      220010.00
      568420.00
      633254.00
      519971.00
      596917.25
      UW
      CREFC
      268778.00
      1.59
      2.356
      1.45
      2.2208
      C
      F
      09-30-2021
    
    false
    false
    5195817.99
    29864.26
    0.0533
    0.0005165
    23078.09
    6786.17
    0.00
    5189031.82
    5189031.82
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    04-12-2022
    05-11-2022
    MSBNA
    09-13-2016
    5200000.00
    120
    10-01-2026
    0.0414
    0.0414
    3
    1
    120
    11-01-2016
    true
    1
    WL
    3
    18538.00
    5200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-31-2026
    
      BARRY PLAZA
      3019-3059 NORTH PULASKI ROAD
      Chicago
      IL
      60641
      Cook
      RT
      35372
      35372
      1987
      2004
      8220000.00
      MAI
      08-10-2016
      100
      0.85
      6
      05-01-2019
      N
      Auto Zone
      8591
      07-31-2023
      Rent-A-Center
      3550
      02-28-2026
      JPMorgan Chase Bank  N.A.
      3245
      04-30-2024
      07-31-2016
      12-31-2020
      12-31-2021
      821287.00
      883708.00
      305455.00
      443608.87
      515832.00
      440099.13
      485154.00
      409421.13
      UW
      CREFC
      218270.00
      2.36
      2.0163
      2.22
      1.8757
      C
      F
      12-31-2021
    
    false
    false
    5200000.00
    17940.00
    0.0414
    0.0001415
    17940.00
    0.00
    0.00
    5200000.00
    5200000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    04-12-2022
    05-11-2022
    WFB
    02-09-2017
    5000000.00
    120
    02-11-2027
    360
    0.0463
    0.0463
    3
    1
    03-11-2017
    true
    1
    WL
    2
    25721.94
    4986465.63
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-10-2026
    
      301-333 S ABBOT AVENUE
      301-315 AND 333 SOUTH ABBOTT AVENUE
      Milpitas
      CA
      95035
      Santa Clara
      RT
      20364
      20364
      1990
      9000000.00
      MAI
      01-14-2017
      100
      1
      6
      05-11-2019
      N
      Denny's
      8263
      10-22-2045
      Concentra
      5796
      05-31-2026
      Achieving Stars Academy
      4842
      03-31-2025
      12-31-2016
      01-01-2022
      03-31-2022
      760670.00
      239196.00
      236800.00
      60328.43
      523870.00
      178867.57
      482954.00
      168638.57
      UW
      CREFC
      77165.75
      1.70
      2.3179
      1.56
      2.1854
      C
      F
      04-11-2022
    
    false
    false
    4567843.89
    25721.94
    0.0463
    0.0001415
    17624.26
    8097.68
    0.00
    4559746.22
    4559746.21
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    04-12-2022
    05-11-2022
    MSBNA
    03-21-2017
    4500000.00
    120
    04-01-2027
    360
    0.0477
    0.0477
    3
    1
    05-01-2017
    true
    1
    WL
    2
    23528.41
    4500000.00
    1
    1
    1
    5
    false
    true
    false
    false
    false
    12-31-2026
    
      AMCOR INDUSTRIAL
      6161 NORTH 64TH STREET
      Milwaukee
      WI
      53218
      Milwaukee
      IN
      170891
      170891
      1958
      7100000.00
      MAI
      12-13-2016
      100
      1
      6
      05-01-2019
      N
      AMCOR
      178554
      05-31-2026
      12-31-2016
      01-01-2022
      03-31-2022
      665046.00
      149530.00
      187375.00
      5233.55
      477670.00
      144296.45
      441783.00
      135324.70
      UW
      CREFC
      70585.25
      1.69
      2.0442
      1.56
      1.9171
      C
      F
      03-31-2022
    
    false
    false
    4135531.86
    23528.41
    0.0477
    0.0001415
    16438.74
    7089.67
    0.00
    4128442.19
    4128442.19
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    04-12-2022
    05-11-2022
    WFB
    02-01-2017
    4065000.00
    120
    02-11-2027
    360
    0.0516
    0.0516
    3
    1
    03-11-2017
    true
    1
    WL
    2
    22221.02
    4054908.06
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-10-2026
    
      WALGREENS BLUFFTON
      868 FORDING ISLAND ROAD
      Bluffton
      SC
      29910
      Beaufort
      RT
      13650
      13650
      2005
      5650000.00
      MAI
      11-21-2016
      100
      1
      6
      05-11-2019
      N
      Walgreens
      13650
      12-31-2050
      09-30-2016
      01-01-2022
      03-31-2022
      330928.00
      85000.00
      4437.00
      850.00
      326491.00
      84150.00
      325126.00
      83808.75
      UW
      CREFC
      66663.00
      1.22
      1.2623
      1.22
      1.2572
      C
      F
      12-31-2021
    
    false
    false
    3744858.99
    22221.02
    0.0516
    0.0001415
    16102.89
    6118.13
    0.00
    3738740.86
    3738740.86
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    04-12-2022
    05-11-2022
    BANA
    01-06-2017
    2295000.00
    120
    02-01-2027
    0.04748
    0.04748
    3
    1
    120
    03-01-2017
    true
    1
    WL
    3
    9383.24
    2295000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2026
    
      WALGREENS - HOLYOKE, MA
      1588 NORTHAMPTON STREET
      Holyoke
      MA
      01040
      Hampden
      RT
      13905
      13905
      1999
      4700000.00
      MAI
      11-18-2016
      100
      1
      6
      05-01-2019
      N
      Walgreens
      13905
      09-30-2034
      01-01-2022
      03-31-2022
      271600.00
      69215.00
      5432.00
      1384.30
      266168.00
      67830.70
      263397.00
      67137.95
      UW
      CREFC
      27241.66
      2.41
      2.4899
      2.38
      2.4645
      C
      F
      03-31-2022
    
    false
    false
    2295000.00
    9080.55
    0.04748
    0.0001415
    9080.55
    0.00
    0.00
    2295000.00
    2295000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    04-12-2022
    05-11-2022
    WFB
    03-13-2017
    2025000.00
    120
    04-11-2027
    300
    0.0541
    0.0541
    3
    1
    05-11-2017
    true
    1
    WL
    2
    12326.67
    2025000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-10-2027
    
      PHENIX SQUARE
      1101-1119 HIGHWAY 280 BYPASS
      Phenix City
      AL
      36867
      Russell
      RT
      53542
      53542
      1978
      3025000.00
      MAI
      01-26-2017
      100
      0.98
      6
      05-11-2019
      N
      Big Lots
      33720
      01-31-2026
      Family Dollar
      9000
      12-31-2022
      Renter's Choice
      4542
      08-31-2026
      12-31-2016
      01-01-2021
      09-30-2021
      349492.00
      293471.00
      92126.00
      59916.49
      257366.00
      233554.51
      220158.00
      205648.51
      UW
      CREFC
      110940.03
      1.74
      2.1052
      1.49
      1.8536
      C
      F
      09-30-2021
    
    false
    false
    1813960.95
    12326.67
    0.0541
    0.0001415
    8177.94
    4148.73
    0.00
    1809812.22
    1809812.22
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    04-12-2022
    05-11-2022
    BANA
    12-09-2016
    1837500.00
    120
    01-01-2027
    360
    0.05363
    0.05363
    3
    1
    12
    02-01-2017
    true
    1
    WL
    5
    8485.83
    1837500.00
    1
    1
    5
    true
    true
    false
    false
    false
    09-30-2026
    
      Defeased
      TX
      Galveston
      MH
      76
      76
      1970
      2650000.00
      MAI
      09-29-2016
      98.70
      3
      05-01-2019
      F
      12-31-2016
      359017.00
      166342.00
      192675.00
      188875.00
      UW
      C
    
    false
    false
    1725834.71
    10275.73
    0.05363
    0.0001415
    7713.04
    2562.69
    0.00
    1723272.02
    1723272.02
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 5, original file reflected one loan with Original Loan Amount of 55000000, however this is now split into Asset Number 5 and 5A with an Original Loan Amount of 30000000 and 25000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 5.  Similar splits were completed with Asset Number 4 (adding 4A and 4B).  
	
	
		Item 2(c)(7)
		Original Interest Rate
		For asset number 1, the Original Interest Rate was truncated due to SEC system limitations allowing maximum of 8 decimal places. The Original Interest Rate to full precision is 4.75790476190476%.
	
	
		Item 2(c)(8)
		Interest Rate at Securitization
		For asset number 1, the Interest Rate at Securitization was truncated due to SEC system limitations allowing maximum of 8 decimal places. The Interest Rate at Securitization to full precision is 4.75790476190476%.
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in May 2017, the periodic principal and interest payment due in May)
	
	
		Item 2(c)(18)
		Scheduled Principal Balance at Securitization
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock-Out End Date
		With respect to each yield maintenance or prepayment penalty mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. With respect to each defeasance mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where prepayment is permitted without defeasance.
	
	
		Item 2(d)(12)
		Year Built
		For asset number 25, the underlying mortgaged property was built in phases, phase one commenced in 2007, with the second phase commencing in 2016. 
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. 
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 9, 12, 35 and 46 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. 
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(5)
		Reporting Period Interest Rate
		For asset number 1, the Reporting Period Interest Rate was truncated due to SEC system limitations allowing maximum of 8 decimal places. The Reporting Period Interest Rate to full precision is 4.75790476190476%.
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. 
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings