Close

Form 10-D BANK 2017-BNK6 For: May 17

May 27, 2022 3:42 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:  333-206847-06

Central Index Key Number of issuing entity:  0001710261

BANK 2017-BNK6
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206847

Central Index Key Number of depositor:  0001005007

Banc of America Merrill Lynch Commercial Mortgage 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)

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

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

Paul E. Kurzeja (980) 386-8509
(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)

38-4041003
38-4041004
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-SB

     

     

  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-BNK6.

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.

The following table presents the loss information for the trust assets for the BANK 2017-BNK6 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

2.29%

0

N/A

No assets securitized by Banc of America Merrill Lynch Commercial Mortgage Inc. (the "Depositor") and held by BANK 2017-BNK6 were the subject of a demand to repurchase or replace for breach of the representations and warranties 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 11, 2022. The CIK number for the Depositor is 0001005007.

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 filed its most recent Form ABS-15G on May 11, 2022. The CIK number for Bank of America, National Association 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.

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206847-06 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. 333-206847-06 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2017-BNK6, affirms the following amounts in the respective accounts:

Collection Account Balance

  Prior Distribution Date

04/18/2022

($73,748.73)

  Current Distribution Date

05/17/2022

$4,596.08

 

*REO Account Balance

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

*Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2017-BNK6, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

04/18/2022

$5,445.44

  Current Distribution Date

05/17/2022

$5,256.00

 

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-BNK6, 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.

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Depositor)

 

/s/ Leland F. Bunch III
Leland F. Bunch III, President and Chief Executive Officer

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

BANK 2017-BNK6

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-BNK6

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Banc of America Merrill Lynch Commercial Mortgage Inc.

 

 

Certificate Factor Detail

3

 

Leland F. Bunch, III

(646) 855-3953

 

Certificate Interest Reconciliation Detail

4

 

Bank of America Tower, One Bryant Park | New York, NY 10036 | 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

LNR Partners, Inc.

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Job Warshaw and Heather Bennett

 

[email protected]; [email protected]

Mortgage Loan Detail (Part 1)

13-15

 

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

 

Mortgage Loan Detail (Part 2)

16-18

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Principal Prepayment Detail

19

 

Kathleen Luzik

(703) 302-1902

 

Historical Detail

20

 

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

 

 

Delinquency Loan Detail

21

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Collateral Stratification and Historical Detail

22

 

David Rodgers

(212) 230-9025

 

Specially Serviced Loan Detail - Part 1

23

 

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

 

 

Specially Serviced Loan Detail - Part 2

24

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Modified Loan Detail

25

 

Corporate Trust Services (CMBS)

 

[email protected];

Historical Liquidated Loan Detail

26

 

 

 

[email protected]

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

 

 

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Supplemental Notes

29

 

 

 

 

 

 

 

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

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 

 

                         

 

 

 

 

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

060352AA9

1.941000%

31,100,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

060352AB7

3.075000%

26,600,000.00

12,981,060.92

736,151.20

33,263.97

0.00

0.00

769,415.17

12,244,909.72

31.62%

30.00%

A-SB

060352AC5

3.289000%

39,900,000.00

39,900,000.00

0.00

109,359.25

0.00

0.00

109,359.25

39,900,000.00

31.62%

30.00%

A-3

060352AD3

3.125000%

58,200,000.00

58,200,000.00

0.00

151,562.50

0.00

0.00

151,562.50

58,200,000.00

31.62%

30.00%

A-4

060352AE1

3.254000%

225,000,000.00

225,000,000.00

0.00

610,125.00

0.00

0.00

610,125.00

225,000,000.00

31.62%

30.00%

A-5

060352AF8

3.518000%

239,812,000.00

239,812,000.00

0.00

703,048.85

0.00

0.00

703,048.85

239,812,000.00

31.62%

30.00%

A-S

060352AJ0

3.741000%

97,525,000.00

97,525,000.00

0.00

304,034.19

0.00

0.00

304,034.19

97,525,000.00

20.03%

19.00%

B

060352AK7

3.964000%

41,005,000.00

41,005,000.00

0.00

135,453.18

0.00

0.00

135,453.18

41,005,000.00

15.15%

14.38%

C

060352AL5

3.851000%

34,355,000.00

34,355,000.00

0.00

110,250.92

0.00

0.00

110,250.92

34,355,000.00

11.07%

10.50%

D

060352AV3

3.100000%

35,464,000.00

35,464,000.00

0.00

91,615.33

0.00

0.00

91,615.33

35,464,000.00

6.85%

6.50%

E

060352AX9

2.633854%

19,948,000.00

19,948,000.00

0.00

43,783.43

0.00

0.00

43,783.43

19,948,000.00

4.48%

4.25%

F

060352AZ4

2.633854%

8,866,000.00

8,866,000.00

0.00

19,459.79

0.00

0.00

19,459.79

8,866,000.00

3.43%

3.25%

G*

060352BB6

2.633854%

28,814,330.00

28,814,330.00

0.00

39,172.91

0.00

0.00

39,172.91

28,814,330.00

0.00%

0.00%

R

060352BD2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC2DYB70

4.133854%

46,662,596.37

44,308,967.99

38,744.80

151,372.10

0.00

0.00

190,116.90

44,270,223.19

0.00%

0.00%

Regular SubTotal

 

933,251,926.37

886,179,358.91

774,896.00

2,502,501.42

0.00

0.00

3,277,397.42

885,404,462.91

 

 

 

 

X-A

060352AG6

0.784566%

620,612,000.00

575,893,060.92

0.00

376,521.87

0.00

0.00

376,521.87

575,156,909.72

 

 

X-B

060352AH4

0.318104%

172,885,000.00

172,885,000.00

0.00

45,829.47

0.00

0.00

45,829.47

172,885,000.00

 

 

X-D

060352AM3

1.033854%

35,464,000.00

35,464,000.00

0.00

30,553.83

0.00

0.00

30,553.83

35,464,000.00

 

 

X-E

060352AP6

1.500000%

19,948,000.00

19,948,000.00

0.00

24,935.00

0.00

0.00

24,935.00

19,948,000.00

 

 

X-F

060352AR2

1.500000%

8,866,000.00

8,866,000.00

0.00

11,082.50

0.00

0.00

11,082.50

8,866,000.00

 

 

X-G

060352AT8

1.500000%

28,814,330.00

28,814,330.00

0.00

36,017.91

0.00

0.00

36,017.91

28,814,330.00

 

 

Notional SubTotal

 

886,589,330.00

841,870,390.92

0.00

524,940.58

0.00

0.00

524,940.58

841,134,239.72

 

 

 

Deal Distribution Total

 

 

 

774,896.00

3,027,442.00

0.00

0.00

3,802,338.00

 

 

 

 

*

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 29

 


 

 

                     

 

 

 

 

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

060352AA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

060352AB7

488.00980902

27.67485714

1.25052519

0.00000000

0.00000000

0.00000000

0.00000000

28.92538233

460.33495188

A-SB

060352AC5

1,000.00000000

0.00000000

2.74083333

0.00000000

0.00000000

0.00000000

0.00000000

2.74083333

1,000.00000000

A-3

060352AD3

1,000.00000000

0.00000000

2.60416667

0.00000000

0.00000000

0.00000000

0.00000000

2.60416667

1,000.00000000

A-4

060352AE1

1,000.00000000

0.00000000

2.71166667

0.00000000

0.00000000

0.00000000

0.00000000

2.71166667

1,000.00000000

A-5

060352AF8

1,000.00000000

0.00000000

2.93166668

0.00000000

0.00000000

0.00000000

0.00000000

2.93166668

1,000.00000000

A-S

060352AJ0

1,000.00000000

0.00000000

3.11750003

0.00000000

0.00000000

0.00000000

0.00000000

3.11750003

1,000.00000000

B

060352AK7

1,000.00000000

0.00000000

3.30333325

0.00000000

0.00000000

0.00000000

0.00000000

3.30333325

1,000.00000000

C

060352AL5

1,000.00000000

0.00000000

3.20916664

0.00000000

0.00000000

0.00000000

0.00000000

3.20916664

1,000.00000000

D

060352AV3

1,000.00000000

0.00000000

2.58333324

0.00000000

0.00000000

0.00000000

0.00000000

2.58333324

1,000.00000000

E

060352AX9

1,000.00000000

0.00000000

2.19487818

0.00000000

0.00000000

0.00000000

0.00000000

2.19487818

1,000.00000000

F

060352AZ4

1,000.00000000

0.00000000

2.19487819

0.00000000

0.00000000

0.00000000

0.00000000

2.19487819

1,000.00000000

G

060352BB6

1,000.00000000

0.00000000

1.35949404

0.83538399

24.14901752

0.00000000

0.00000000

1.35949404

1,000.00000000

R

060352BD2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2DYB70

949.56070680

0.83031814

3.24397080

0.02715023

0.79301867

0.00000000

0.00000000

4.07428893

948.73038866

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

060352AG6

927.94380534

0.00000000

0.60669447

0.00000000

0.00000000

0.00000000

0.00000000

0.60669447

926.75763556

X-B

060352AH4

1,000.00000000

0.00000000

0.26508644

0.00000000

0.00000000

0.00000000

0.00000000

0.26508644

1,000.00000000

X-D

060352AM3

1,000.00000000

0.00000000

0.86154495

0.00000000

0.00000000

0.00000000

0.00000000

0.86154495

1,000.00000000

X-E

060352AP6

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-F

060352AR2

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-G

060352AT8

1,000.00000000

0.00000000

1.24999991

0.00000000

0.00000000

0.00000000

0.00000000

1.24999991

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 29

 


 

 

                         

 

 

 

 

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

33,263.97

0.00

33,263.97

0.00

0.00

0.00

33,263.97

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

109,359.25

0.00

109,359.25

0.00

0.00

0.00

109,359.25

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

151,562.50

0.00

151,562.50

0.00

0.00

0.00

151,562.50

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

610,125.00

0.00

610,125.00

0.00

0.00

0.00

610,125.00

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

703,048.85

0.00

703,048.85

0.00

0.00

0.00

703,048.85

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

376,521.87

0.00

376,521.87

0.00

0.00

0.00

376,521.87

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

45,829.47

0.00

45,829.47

0.00

0.00

0.00

45,829.47

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

30,553.83

0.00

30,553.83

0.00

0.00

0.00

30,553.83

0.00

 

X-E

04/01/22 - 04/30/22

30

0.00

24,935.00

0.00

24,935.00

0.00

0.00

0.00

24,935.00

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

11,082.50

0.00

11,082.50

0.00

0.00

0.00

11,082.50

0.00

 

X-G

04/01/22 - 04/30/22

30

0.00

36,017.91

0.00

36,017.91

0.00

0.00

0.00

36,017.91

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

304,034.19

0.00

304,034.19

0.00

0.00

0.00

304,034.19

0.00

 

B

04/01/22 - 04/30/22

30

0.00

135,453.18

0.00

135,453.18

0.00

0.00

0.00

135,453.18

0.00

 

C

04/01/22 - 04/30/22

30

0.00

110,250.92

0.00

110,250.92

0.00

0.00

0.00

110,250.92

0.00

 

D

04/01/22 - 04/30/22

30

0.00

91,615.33

0.00

91,615.33

0.00

0.00

0.00

91,615.33

0.00

 

E

04/01/22 - 04/30/22

30

0.00

43,783.43

0.00

43,783.43

0.00

0.00

0.00

43,783.43

0.00

 

F

04/01/22 - 04/30/22

30

0.00

19,459.79

0.00

19,459.79

0.00

0.00

0.00

19,459.79

0.00

 

G

04/01/22 - 04/30/22

30

670,295.51

63,243.94

0.00

63,243.94

24,071.03

0.00

0.00

39,172.91

695,837.76

 

RR Interest

04/01/22 - 04/30/22

30

35,614.73

152,639.00

0.00

152,639.00

1,266.90

0.00

0.00

151,372.10

37,004.31

 

Totals

 

 

705,910.24

3,052,779.93

0.00

3,052,779.93

25,337.93

0.00

0.00

3,027,442.00

732,842.07

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,802,338.00

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,069,087.05

Master Servicing Fee

8,938.86

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,256.01

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

369.24

ARD Interest

0.00

Operating Advisor Fee

1,216.67

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

236.31

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,069,087.05

Total Fees

16,307.09

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

774,896.00

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

21,112.35

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

4,225.58

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

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

774,896.00

Total Expenses/Reimbursements

25,337.93

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,027,442.00

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

774,896.00

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

3,802,338.00

Total Funds Collected

3,843,983.05

Total Funds Distributed

3,843,983.02

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

886,179,359.86

886,179,359.86

Beginning Certificate Balance

886,179,358.91

(-) Scheduled Principal Collections

774,896.00

774,896.00

(-) Principal Distributions

774,896.00

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

885,404,463.86

885,404,463.86

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

886,947,735.66

886,947,735.66

Ending Certificate Balance

885,404,462.91

Ending Actual Collateral Balance

886,239,779.89

886,239,779.89

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.95)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.95)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.13%

 

 

 

 

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 29

 


 

 

                             

 

 

 

 

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

5

27,712,411.98

3.13%

60

4.3451

NAP

Defeased

5

27,712,411.98

3.13%

60

4.3451

NAP

 

5,000,000 or less

29

87,163,679.39

9.84%

61

3.9532

1.978241

1.30 or less

18

146,643,862.04

16.56%

53

4.3252

0.389326

5,000,001 to 10,000,000

16

119,305,390.82

13.47%

69

4.3811

2.079646

1.31 to 1.40

7

138,135,446.93

15.60%

61

4.4703

1.362240

10,000,001 to 15,000,000

5

60,957,725.33

6.88%

61

4.5130

2.600599

1.41 to 1.50

2

8,273,807.17

0.93%

62

3.7786

1.491428

15,000,001 to 25,000,000

10

198,048,938.32

22.37%

52

4.0496

2.293762

1.51 to 1.60

5

75,809,876.86

8.56%

61

4.2337

1.535801

25,000,001 to 50,000,000

10

332,898,818.02

37.60%

55

4.0511

1.996255

1.61 to 1.70

3

22,008,448.88

2.49%

60

4.7212

1.618093

 

50,000,001 or greater

1

59,317,500.00

6.70%

61

4.4860

1.383600

1.71 to 2.50

16

220,756,792.98

24.93%

64

4.1671

2.067990

 

Totals

76

885,404,463.86

100.00%

58

4.1557

2.056307

2.51 to 3.00

3

25,439,843.43

2.87%

61

4.6733

2.810796

 

 

 

 

 

 

 

 

3.01 or greater

17

220,623,973.59

24.92%

51

3.6823

3.817784

 

 

 

 

 

 

 

 

Totals

76

885,404,463.86

100.00%

58

4.1557

2.056307

(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 29

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

5

27,712,411.98

3.13%

60

4.3451

NAP

Oregon

1

1,357,265.92

0.15%

61

4.4860

1.383600

Alabama

3

11,570,934.36

1.31%

52

4.7693

1.949485

Pennsylvania

12

22,395,860.40

2.53%

59

4.0597

2.201891

Arizona

3

21,552,078.52

2.43%

56

4.3110

1.862118

South Carolina

2

692,839.40

0.08%

25

3.5628

3.801000

Arkansas

1

214,351.07

0.02%

61

4.4860

1.383600

Texas

33

84,642,491.03

9.56%

57

4.1996

1.884356

California

28

216,597,490.84

24.46%

65

4.0878

2.438134

Virginia

6

22,677,091.09

2.56%

57

4.1455

3.021916

Colorado

1

8,464,199.45

0.96%

62

4.4500

1.866800

Washington

2

3,205,028.90

0.36%

61

4.4860

1.383600

Connecticut

3

25,705,041.94

2.90%

55

4.4397

0.055167

Wisconsin

4

4,190,099.12

0.47%

30

3.6827

3.487005

Florida

6

52,975,405.56

5.98%

30

4.4301

1.528630

Wyoming

1

631,598.98

0.07%

61

4.4860

1.383600

Illinois

4

11,329,811.28

1.28%

62

4.6403

1.389406

Totals

186

885,404,463.86

100.00%

58

4.1557

2.056307

Indiana

8

16,639,995.66

1.88%

43

4.0616

2.789038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Iowa

1

512,351.82

0.06%

25

3.5628

3.801000

 

 

 

 

 

 

 

Kentucky

1

1,108,657.81

0.13%

61

4.4860

1.383600

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Louisiana

2

8,750,171.62

0.99%

60

4.6736

1.420624

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Maryland

3

44,871,446.32

5.07%

57

4.3616

1.572353

Defeased

5

27,712,411.98

3.13%

60

4.3451

NAP

Michigan

7

13,666,035.14

1.54%

44

4.1032

2.748679

Industrial

26

71,253,636.73

8.05%

36

3.9869

2.925550

Minnesota

4

4,180,566.71

0.47%

36

3.8426

3.068276

Lodging

69

124,939,808.88

14.11%

61

4.6144

0.737367

Missouri

5

13,432,215.14

1.52%

54

4.3685

2.253126

Mixed Use

2

116,901,117.66

13.20%

61

3.5290

2.020190

Montana

1

10,710,466.47

1.21%

61

4.1800

3.319500

Mobile Home Park

1

3,975,446.94

0.45%

61

4.6800

2.106600

Nevada

3

18,678,879.29

2.11%

60

4.9085

3.320824

Multi-Family

20

58,756,370.21

6.64%

61

3.8559

1.553460

New Jersey

2

7,393,500.42

0.84%

62

3.9266

3.959154

Office

29

171,942,325.37

19.42%

50

4.1339

2.040465

New Mexico

1

6,381,459.09

0.72%

61

4.4580

1.367100

Other

1

14,784,812.37

1.67%

61

5.0300

2.774100

New York

22

189,923,538.85

21.45%

61

3.7018

1.888691

Retail

20

247,028,903.57

27.90%

61

4.2372

2.228635

North Carolina

3

28,227,049.54

3.19%

59

5.1073

(1.088824)

Self Storage

13

48,109,630.13

5.43%

80

4.3426

2.408351

Ohio

5

3,836,040.58

0.43%

49

4.1870

2.166570

Totals

186

885,404,463.86

100.00%

58

4.1557

2.056307

Oklahoma

3

1,178,089.54

0.13%

50

4.2132

2.098026

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 29

 


 

 

                             

 

 

 

 

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

5

27,712,411.98

3.13%

60

4.3451

NAP

Defeased

5

27,712,411.98

3.13%

60

4.3451

NAP

 

4.00000% or less

32

307,925,431.88

34.78%

54

3.6226

2.922492

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.00001% to 4.49999%

22

354,539,047.68

40.04%

58

4.2783

1.838054

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.99999%

15

153,678,859.51

17.36%

65

4.6480

1.441020

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.00000% or greater

2

41,548,712.81

4.69%

60

5.1137

0.167132

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

76

885,404,463.86

100.00%

58

4.1557

2.056307

49 months or greater

71

857,692,051.88

96.87%

58

4.1496

2.075302

 

 

 

 

 

 

 

 

Totals

76

885,404,463.86

100.00%

58

4.1557

2.056307

(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 29

 


 

 

                             

 

 

 

 

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

5

27,712,411.98

3.13%

60

4.3451

NAP

Defeased

5

27,712,411.98

3.13%

60

4.3451

NAP

 

60 months or less

10

209,321,737.50

23.64%

43

4.2419

1.965256

Interest Only

21

409,415,500.00

46.24%

55

3.9198

2.736012

61 months to 84 months

60

640,826,406.94

72.38%

61

4.1118

2.107517

240 months or less

2

34,307,807.88

3.87%

87

5.0808

(0.467063)

85 months to 111 months

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

9

51,738,638.32

5.84%

61

4.4740

1.863309

112 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

301 months or greater

39

362,230,105.68

40.91%

58

4.2749

1.599600

 

121 months or greater

1

7,543,907.44

0.85%

181

4.8000

2.392200

Totals

76

885,404,463.86

100.00%

58

4.1557

2.056307

 

Totals

76

885,404,463.86

100.00%

58

4.1557

2.056307

 

 

 

 

 

 

 

(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 29

 


 

 

                         

 

 

 

 

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

5

27,712,411.98

3.13%

60

4.3451

NAP

 

 

 

None

 

Underwriter's Information

7

103,396,000.00

11.68%

55

3.5274

3.873435

 

 

 

 

 

 

1 year or less

47

706,277,577.84

79.77%

58

4.2605

1.847995

 

 

 

 

 

 

1 year to 2 years

16

43,968,474.04

4.97%

61

3.7822

1.495925

 

 

 

 

 

 

2 years or greater

1

4,050,000.00

0.46%

62

4.6800

2.099000

 

 

 

 

 

 

Totals

76

885,404,463.86

100.00%

58

4.1557

2.056307

 

 

 

 

 

(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 29

 


 

 

                                 

 

 

 

 

 

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

453011572

MU

New York

NY

Actual/360

3.430%

107,187.50

0.00

0.00

N/A

06/09/27

--

37,500,000.00

37,500,000.00

05/09/22

 

1A

310941514

 

 

 

Actual/360

3.430%

86,321.67

0.00

0.00

N/A

06/09/27

--

30,200,000.00

30,200,000.00

05/09/22

 

1B

453011573

 

 

 

Actual/360

3.430%

63,740.83

0.00

0.00

N/A

06/09/27

--

22,300,000.00

22,300,000.00

05/09/22

 

2A

308170102

 

 

 

Actual/360

3.563%

47,207.50

0.00

0.00

N/A

06/05/24

--

15,900,000.00

15,900,000.00

05/05/22

 

2

308170002

Various      Various

Various

Actual/360

3.563%

133,606.12

0.00

0.00

N/A

06/05/24

--

45,000,000.00

45,000,000.00

05/05/22

 

3

308170003

RT

Torrance

CA

Actual/360

3.658%

74,817.21

0.00

0.00

N/A

06/01/27

--

24,547,000.00

24,547,000.00

05/01/22

 

3A

310941127

 

 

 

Actual/360

3.658%

62,351.23

0.00

0.00

N/A

06/01/27

--

20,457,000.00

20,457,000.00

05/01/22

 

3B

308170103

 

 

 

Actual/360

3.658%

16,620.29

0.00

0.00

N/A

06/01/27

--

5,453,000.00

5,453,000.00

05/01/22

 

3C

308170203

 

 

 

Actual/360

3.658%

13,846.69

0.00

0.00

N/A

06/01/27

--

4,543,000.00

4,543,000.00

05/01/22

 

3D

310941341

 

 

 

Actual/360

3.658%

13,846.69

0.00

0.00

N/A

06/01/27

--

4,543,000.00

4,543,000.00

05/01/22

 

4

308170004

LO

Various

Various

Actual/360

4.486%

221,748.59

0.00

0.00

N/A

06/01/27

--

59,317,500.00

59,317,500.00

05/01/22

 

5

453011580

OF

White Plains

NY

Actual/360

4.076%

140,050.97

64,717.07

0.00

N/A

07/01/27

--

41,231,885.71

41,167,168.64

05/01/22

 

6

300801624

RT

Capitol Heights

MD

Actual/360

4.450%

147,593.75

58,930.94

0.00

N/A

06/01/27

--

39,800,562.22

39,741,631.28

05/01/22

 

7

310941728

OF

San Jose

CA

Actual/360

4.140%

103,724.25

0.00

0.00

N/A

05/11/27

--

30,065,000.00

30,065,000.00

05/11/22

 

8

610941656

IN

Lakeland

FL

Actual/360

4.570%

114,250.00

0.00

0.00

N/A

07/05/26

--

30,000,000.00

30,000,000.00

05/05/22

 

9

310932793

LO

Greensboro

NC

Actual/360

5.160%

115,354.94

62,830.01

0.00

N/A

05/11/27

--

26,826,730.45

26,763,900.44

05/11/22

 

10

308170010

MU

El Segundo

CA

Actual/360

3.860%

86,699.96

52,236.37

0.00

N/A

07/01/27

--

26,953,354.03

26,901,117.66

05/01/22

 

11

310939872

RT

Pearland

TX

Actual/360

4.222%

89,932.86

0.00

0.00

N/A

07/11/27

--

25,560,000.00

25,560,000.00

05/11/22

 

12

600940183

LO

Trumbull

CT

Actual/360

4.650%

78,595.80

34,844.30

0.00

N/A

07/11/27

--

20,282,786.30

20,247,942.00

03/11/20

 

13

610939655

OF

Jacksonville

FL

Actual/360

4.350%

72,549.42

31,991.06

0.00

N/A

06/11/22

--

20,013,631.81

19,981,640.75

05/11/22

 

14

300801631

SS

Various

PA

Actual/360

4.041%

65,764.13

32,831.07

0.00

N/A

06/01/27

--

19,529,064.73

19,496,233.66

05/01/22

 

15

310939896

OF

Santa Rosa

CA

Actual/360

4.290%

71,078.19

30,250.12

0.00

N/A

06/11/27

--

19,882,011.80

19,851,761.68

05/11/22

 

16

310939307

OF

Frisco

TX

Actual/360

4.600%

68,333.97

30,862.72

0.00

N/A

07/11/27

--

17,826,253.73

17,795,391.01

05/11/22

 

17

310939390

RT

Tucson

AZ

Actual/360

4.430%

64,633.89

36,081.79

0.00

N/A

06/11/27

--

17,508,051.01

17,471,969.22

05/11/22

 

18

1648253

98

Las Vegas

NV

Actual/360

5.030%

62,074.07

24,110.98

0.00

N/A

06/01/27

--

14,808,923.35

14,784,812.37

05/01/22

 

19

410940573

SS

Millbrae

CA

Actual/360

4.280%

47,323.71

24,262.47

0.00

N/A

06/11/27

--

13,268,329.76

13,244,067.29

05/11/22

 

20

310940549

RT

Beverly Hills

CA

Actual/360

4.100%

44,416.67

0.00

0.00

N/A

05/11/27

--

13,000,000.00

13,000,000.00

05/11/22

 

21

1749660

LO

Bozeman

MT

Actual/360

4.180%

37,373.37

18,729.45

0.00

N/A

06/01/27

--

10,729,195.92

10,710,466.47

05/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 

 

                                 

 

 

 

 

 

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

 

22

600940129

SS

St. Louis

MO

Actual/360

4.550%

41,630.33

16,980.63

0.00

N/A

06/11/27

--

10,979,427.12

10,962,446.49

05/11/22

 

23

310939962

RT

Norwalk

CA

Actual/360

4.590%

43,987.50

0.00

0.00

N/A

05/11/27

--

11,500,000.00

11,500,000.00

05/11/22

 

24

410937694

RT

Opelika

AL

Actual/360

4.990%

40,735.26

14,859.06

0.00

N/A

02/11/27

--

9,796,055.37

9,781,196.31

05/11/22

 

25

1749302

OF

Alexandria

VA

Actual/360

4.180%

34,136.67

0.00

0.00

N/A

06/01/27

--

9,800,000.00

9,800,000.00

05/01/22

 

26

610941043

RT

Chicago

IL

Actual/360

4.680%

35,202.10

14,471.79

0.00

N/A

07/11/27

--

9,026,180.42

9,011,708.63

05/11/22

 

27

300801639

RT

Lakewood

CO

Actual/360

4.450%

31,443.79

15,024.27

0.00

N/A

07/01/27

--

8,479,223.72

8,464,199.45

05/01/22

 

28

410940249

SS

Mission Viejo Aliso V

CA

Actual/360

4.800%

30,288.10

28,118.07

0.00

N/A

06/11/37

--

7,572,025.51

7,543,907.44

05/11/22

 

29

1749413

RT

New Orleans

LA

Actual/360

4.730%

32,870.30

11,705.60

0.00

N/A

07/01/27

--

8,339,186.97

8,327,481.37

05/01/22

 

31

410940643

RT

Norwalk

CA

Actual/360

4.670%

32,300.83

0.00

0.00

N/A

07/11/27

--

8,300,000.00

8,300,000.00

05/11/22

 

32

300801637

LO

Norfolk

VA

Actual/360

4.228%

27,834.33

0.00

0.00

N/A

07/01/27

--

7,900,000.00

7,900,000.00

05/01/22

 

33

310939475

OF

San Francisco

CA

Actual/360

4.020%

24,555.50

0.00

0.00

N/A

05/11/27

--

7,330,000.00

7,330,000.00

05/11/22

 

34

300801626

SS

Houston

TX

Actual/360

4.500%

24,585.46

11,591.87

0.00

N/A

06/01/27

--

6,556,122.65

6,544,530.78

05/01/22

 

35

1749137

MF

New Paltz

NY

Actual/360

4.500%

26,250.00

0.00

0.00

N/A

06/01/27

--

7,000,000.00

7,000,000.00

05/01/22

 

36

410940660

SS

Grass Valley

CA

Actual/360

4.240%

24,017.55

10,377.27

0.00

N/A

07/11/27

--

6,797,419.82

6,787,042.55

05/11/22

 

37

300801630

RT

Santa Fe

NM

Actual/360

4.458%

23,744.41

10,036.51

0.00

N/A

06/01/27

--

6,391,495.60

6,381,459.09

05/01/22

 

38

1749246

RT

Bedford

TX

Actual/360

3.940%

19,458.88

11,348.70

0.00

N/A

07/01/27

--

5,926,563.12

5,915,214.42

05/01/22

 

39

1749679

OF

Marlton

NJ

Actual/360

3.830%

20,123.46

0.00

0.00

N/A

07/01/27

--

6,305,000.00

6,305,000.00

05/01/22

 

41

1749249

RT

Arlington

TX

Actual/360

3.940%

16,465.21

9,602.74

0.00

N/A

07/01/27

--

5,014,784.30

5,005,181.56

05/01/22

 

42

470105220

MF

Long Beach

NY

Actual/360

3.650%

15,208.33

0.00

0.00

N/A

07/01/27

--

5,000,000.00

5,000,000.00

05/01/22

 

43

470104450

MF

Spring Valley

NY

Actual/360

3.740%

14,750.92

5,344.84

0.00

N/A

07/01/27

--

4,732,916.08

4,727,571.24

05/01/22

 

44

300801625

SS

Fort Worth

TX

Actual/360

4.500%

15,667.21

7,386.97

0.00

N/A

06/01/27

--

4,177,921.39

4,170,534.42

05/01/22

 

45

410938782

RT

Blue Jay

CA

Actual/360

4.200%

15,225.00

0.00

0.00

N/A

06/11/27

--

4,350,000.00

4,350,000.00

05/11/22

 

46

300801655

MH

Kokomo

IN

Actual/360

4.680%

15,530.95

6,848.17

0.00

N/A

06/01/27

--

3,982,295.11

3,975,446.94

05/01/22

 

47

1749248

RT

Temple

TX

Actual/360

4.160%

13,639.74

7,287.73

0.00

N/A

07/01/27

--

3,934,540.30

3,927,252.57

05/01/22

 

48

470105100

MF

Forest Hills

NY

Actual/360

3.710%

11,794.59

7,561.06

0.00

N/A

07/01/27

--

3,814,960.74

3,807,399.68

05/01/22

 

49

1749596

RT

Houghton

MI

Actual/360

4.680%

15,795.00

0.00

0.00

N/A

07/01/27

--

4,050,000.00

4,050,000.00

05/01/22

 

50

470105060

MF

Hartsdale

NY

Actual/360

3.710%

11,210.52

7,223.43

0.00

N/A

06/01/27

--

3,626,042.98

3,618,819.55

05/01/22

 

51

470104140

MF

Yonkers

NY

Actual/360

3.830%

11,331.00

3,947.56

0.00

N/A

06/01/27

--

3,550,183.49

3,546,235.93

05/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 

 

                                 

 

 

 

 

 

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

 

52

470104430

MF

Jackson Heights

NY

Actual/360

3.840%

10,611.32

6,479.34

0.00

N/A

06/01/27

--

3,316,037.58

3,309,558.24

05/01/22

 

53

470104740

MF

New York

NY

Actual/360

3.760%

11,280.00

0.00

0.00

N/A

06/01/27

--

3,600,000.00

3,600,000.00

05/01/22

 

54

470105010

MF

Bronx

NY

Actual/360

3.620%

9,575.88

6,376.07

0.00

N/A

07/01/27

--

3,174,326.13

3,167,950.06

05/01/22

 

55

1749247

RT

North Richland Hills

TX

Actual/360

3.960%

10,534.47

6,094.45

0.00

N/A

07/01/27

--

3,192,265.04

3,186,170.59

05/01/22

 

56

1749245

SS

Fort Worth

TX

Actual/360

3.940%

10,477.86

6,110.83

0.00

N/A

03/01/27

--

3,191,226.70

3,185,115.87

05/01/22

 

57

300801636

SS

Las Vegas

NV

Actual/360

4.600%

12,726.67

0.00

0.00

N/A

07/01/27

--

3,320,000.00

3,320,000.00

05/01/22

 

58

470104640

MF

Brooklyn

NY

Actual/360

3.840%

8,738.75

5,308.37

0.00

N/A

07/01/27

--

2,730,859.78

2,725,551.41

05/01/22

 

59

470104570

MF

Jackson Heights

NY

Actual/360

3.720%

8,431.98

5,410.47

0.00

N/A

06/01/27

--

2,719,994.65

2,714,584.18

05/01/22

 

60

470101160

MF

New York

NY

Actual/360

3.890%

7,985.97

2,703.24

0.00

N/A

06/01/27

--

2,463,537.94

2,460,834.70

05/01/22

 

61

470104550

MF

Oyster Bay

NY

Actual/360

3.680%

7,224.22

4,713.75

0.00

N/A

06/01/27

--

2,355,722.49

2,351,008.74

05/01/22

 

62

470104320

MF

East Islip

NY

Actual/360

3.810%

7,211.93

2,536.87

0.00

N/A

06/01/27

--

2,271,474.24

2,268,937.37

05/01/22

 

63

470104510

MF

Elmhurst

NY

Actual/360

3.760%

7,112.22

2,563.07

0.00

N/A

06/01/27

--

2,269,857.32

2,267,294.25

05/01/22

 

65

600939800

RT

Watsonville

CA

Actual/360

4.750%

7,388.29

3,175.07

0.00

N/A

06/11/27

--

1,866,514.39

1,863,339.32

05/11/22

 

66

470104890

MF

Yonkers

NY

Actual/360

3.820%

5,359.06

3,282.23

0.00

N/A

07/01/27

--

1,683,474.49

1,680,192.26

05/01/22

 

67

410939766

RT

San Francisco

CA

Actual/360

4.470%

6,153.83

2,934.45

0.00

N/A

06/11/27

--

1,652,034.21

1,649,099.76

05/11/22

 

68

470104340

MF

New York

NY

Actual/360

3.810%

4,958.20

1,744.10

0.00

N/A

06/01/27

--

1,561,638.52

1,559,894.42

05/01/22

 

69

470104220

MF

New York

NY

Actual/360

3.890%

4,429.91

2,636.52

0.00

N/A

07/01/27

--

1,366,552.14

1,363,915.62

05/01/22

 

70

410940226

98

Milton

GA

Actual/360

5.210%

2,502.41

8,207.08

0.00

N/A

05/11/24

--

576,370.70

568,163.62

05/11/22

 

71

470104770

MF

New York

NY

Actual/360

4.160%

2,967.17

884.33

0.00

N/A

06/01/27

--

855,915.39

855,031.06

05/01/22

 

72

470104360

MF

Brooklyn

NY

Actual/360

4.240%

2,589.70

1,341.14

0.00

N/A

07/01/27

--

732,932.64

731,591.50

05/01/22

 

Totals

 

 

 

 

 

 

3,069,087.05

774,896.00

0.00

 

 

 

886,179,359.86

885,404,463.86

 

 

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 15 of 29

 


 

 

                           

 

 

 

 

 

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

179,921,263.00

46,309,730.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

53,160,807.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

54,501,265.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3D

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

42,653,989.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

10,824,834.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

3,335,403.06

888,888.02

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

4,458,279.27

1,262,455.22

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

5,156,168.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

(1,496,674.91)

(3,494,347.56)

08/01/20

07/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,169,830.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,266,629.67

1,727,708.65

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

(947,131.00)

(473,920.00)

01/01/21

06/30/21

05/11/22

5,486,696.08

585,180.82

91,598.25

2,349,485.60

0.00

0.00

 

 

13

1,747,326.39

1,088,527.27

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,618,044.45

661,824.47

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

764,451.08

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,722,486.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,038,922.86

490,151.32

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,869,090.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

20

1,823,679.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,894,655.99

2,522,418.75

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 29

 


 

 

                           

 

 

 

 

 

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

 

22

1,354,844.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

896,257.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,106,304.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,179,925.90

314,601.92

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

868,764.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

881,667.92

831,517.88

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

422,635.18

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

803,896.89

185,082.60

05/01/21

07/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

635,200.83

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,263,507.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

373,188.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

753,548.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

931,126.76

232,573.82

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

539,848.14

147,779.46

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

533,268.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

1,132,407.48

952,961.40

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

530,564.14

177,554.33

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

192,007.00

203,191.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

177,263.00

361,765.00

12/30/19

12/29/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

45

584,892.97

164,300.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

512,518.57

144,865.07

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

440,856.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

359,153.00

360,100.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

404,658.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

170,916.00

303,104.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

163,873.00

271,346.00

12/31/19

12/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 29

 


 

 

                           

 

 

 

 

 

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

 

52

183,249.00

204,265.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

158,750.00

254,541.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

309,183.00

217,550.00

12/31/20

12/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

421,616.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

57

809,644.53

220,787.51

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

149,601.00

203,672.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

324,633.00

291,880.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

213,320.00

147,510.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

227,233.00

186,506.00

01/01/21

12/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

160,428.00

159,413.00

08/01/20

07/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

127,562.00

41,728.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

201,981.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

91,289.00

134,848.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

79,405.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

68

100,886.00

90,974.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

69

322,043.00

400,156.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

70

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

71

14,671.00

129,201.00

11/01/19

10/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

72

171,901.00

167,835.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

391,576,726.15

59,672,131.39

 

 

 

5,486,696.08

585,180.82

91,598.25

2,349,485.60

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

 

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 19 of 29

 


 

 

                                       

 

 

 

 

 

 

 

 

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

1

20,247,942.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.155733%

4.127940%

58

04/18/22

0

0.00

0

0.00

1

20,282,786.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.155936%

4.128132%

59

03/17/22

0

0.00

0

0.00

1

20,314,882.23

0

0.00

0

0.00

0

0.00

0

0.00

1

8,093,167.52

4.156123%

4.128309%

60

02/17/22

0

0.00

0

0.00

1

20,354,706.14

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.165687%

4.137362%

60

01/18/22

0

0.00

0

0.00

1

20,386,515.24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.165875%

4.137540%

61

12/17/21

0

0.00

0

0.00

1

20,418,197.47

0

0.00

0

0.00

0

0.00

0

0.00

1

1,989,847.21

4.166061%

4.137717%

62

11/18/21

0

0.00

0

0.00

1

20,452,384.58

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.167824%

4.139498%

63

10/18/21

0

0.00

0

0.00

1

20,483,804.11

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.168009%

4.139674%

64

09/17/21

0

0.00

0

0.00

1

20,517,737.98

0

0.00

0

0.00

1

10,856,008.10

0

0.00

0

0.00

4.168208%

4.139862%

65

08/17/21

0

0.00

0

0.00

2

31,421,871.12

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.168390%

4.137023%

66

07/16/21

0

0.00

0

0.00

2

31,469,811.04

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.168572%

4.137193%

67

06/17/21

0

0.00

0

0.00

1

20,613,494.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.168767%

4.137376%

68

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                               

 

 

 

 

 

 

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

12

600940183

03/11/20

25

6

 

91,598.25

2,349,485.60

1,258,767.37

21,083,258.05

05/20/20

13

 

 

 

 

Totals

 

 

 

 

 

91,598.25

2,349,485.60

1,258,767.37

21,083,258.05

 

 

 

 

 

 

 

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 21 of 29

 


 

 

                 

 

 

 

 

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

 

19,981,641

19,981,641

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

568,164

568,164

0

 

 

0

 

25 - 36 Months

 

60,900,000

60,900,000

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

131,625,213

131,625,213

0

 

 

0

 

> 60 Months

 

672,329,447

652,081,505

20,247,942

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

885,404,464

865,156,522

0

0

20,247,942

0

 

Apr-22

886,179,360

865,896,574

0

0

20,282,786

0

 

Mar-22

886,898,339

866,583,456

0

0

20,314,882

0

 

Feb-22

895,881,589

875,526,883

0

0

20,354,706

0

 

Jan-22

896,605,239

876,218,724

0

0

20,386,515

0

 

Dec-21

897,326,159

876,907,961

0

0

20,418,197

0

 

Nov-21

900,092,049

879,639,665

0

0

20,452,385

0

 

Oct-21

900,810,267

880,326,463

0

0

20,483,804

0

 

Sep-21

901,580,851

881,063,113

0

0

20,517,738

0

 

Aug-21

902,293,450

870,871,578

0

0

31,421,871

0

 

Jul-21

903,003,359

871,533,548

0

0

31,469,811

0

 

Jun-21

903,765,932

883,152,438

0

0

20,613,494

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 22 of 29

 


 

 

                     

 

 

 

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

12

600940183

20,247,942.00

21,083,258.05

21,000,000.00

12/01/21

(603,196.00)

(0.88620)

06/30/21

07/11/27

301

Totals

 

20,247,942.00

21,083,258.05

21,000,000.00

 

(603,196.00)

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

12

600940183

LO

CT

05/20/20

13

 

 

 

 

The loan initially transferred to Midland as Special Servicer on 5/20/20 for Imminent Default. Servicing rights transferred to LNR on 1/31/22. Borrower defaulted on payments and Loan remains past due. Lender has engaged counsel to

 

commence enforcemen t of remedies. GF was appointed receiver in December 2022. Borrower has indicated they will be cooperative in transferring title. Lender is evaluating options.

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 24 of 29

 


 

 

                   

 

 

 

 

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

21

1749660

0.00

4.18000%

 0.00

        4.18000%

10

01/15/21

01/06/21

09/13/21

24

410937694

10,108,074.56

4.99000%

10,108,074.56                          4.99000%

10

04/10/20

04/11/20

06/11/20

Totals

 

10,108,074.56

 

10,108,074.56

 

 

 

 

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 25 of 29

 


 

 

                       

 

 

 

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 26 of 29

 


 

 

                     

 

 

 

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 27 of 29

 


 

 

                         

 

 

 

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)

12

0.00

0.00

4,225.58

0.00

0.00

21,112.35

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

4,225.58

0.00

0.00

21,112.35

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

25,337.93

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 29 of 29

 



	
		Prospectus Loan ID
		1
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.; Wells Fargo Bank, National Association
		06-07-2017
		37500000
		120
		06-09-2027
		0.0343
		0.0343
		3
		1
		120
		07-09-2017
		false
		1
		A1
		3
		257250
		37500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-08-2026
		
			GENERAL MOTORS BUILDING
			767 FIFTH AVENUE
			New York
			NY
			10153
			New York
			MU
			1989983
			1989983
			1968
			2017
			4800000000
			MAI
			05-08-2017
			0.95
			0.9
			6
			08-09-2019
			N
			Weil Gotshal & Manages LLP
			428941
			08-31-2034
			Aramis
			301596
			03-31-2040
			BAMCO
			119276
			05-31-2035
			12-31-2016
			01-01-2022
			03-31-2022
			334764417.7
			76741900
			107458009
			30432170
			227306408.7
			46309730
			221544793.97
			44869326.25
			UW
			CREFC
			19722499
			4.45
			2.348
			4.33
			2.275
			F
			F
			09-30-2021
		
		false
		false
		37500000
		107187.5
		0.0343
		0.0001208
		107187.5
		0
		0
		37500000
		37500000
		05-09-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		05-19-2017
		45000000
		84
		06-05-2024
		0.0356283
		0.0356283
		3
		1
		84
		07-05-2017
		true
		1
		A1
		3
		180813.62
		45000000
		1
		41
		41
		0
		true
		true
		false
		false
		false
		03-04-2024
		
			Gateway Net Lease Portfolio
			5296943
			785215000
			1
			1
			08-05-2019
			N
			12-31-2020
			12-31-2021
			79004104.4
			59790971
			29231518.63
			6630164
			49772585.77
			53160807
			45081162.07
			48469377
			UW
			12751470
			3.9
			4.1689
			3.54
			3.801
			F
			F
		
		false
		false
		45000000
		133606.12
		0.0356283
		0.0001333
		133606.12
		0
		0
		45000000
		45000000
		05-05-2022
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		2-001
		04-12-2022
		05-11-2022
		
			BAE SYSTEMS
			4300 AIRPORT EXPRESSWAY
			Fort Wayne
			IN
			46801
			Allen
			IN
			333750
			333750
			2015
			65400000
			MAI
			02-22-2017
			1
			1
			6
			BAE Systems  Inc.
			333750
			08-31-2025
			12-31-2020
			12-31-2021
			6796683.6
			4968958
			2514772.93
			115167
			4281910.67
			4853791
			3981535.67
			4553415
			UW
			CREFC
			1033645
			4.6958
			4.4052
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-002
		04-12-2022
		05-11-2022
		
			FEDEX (STRATFORD)
			825 LORDSHIP BOULEVARD
			Stratford
			CT
			06615
			Fairfield
			IN
			225198
			225198
			2016
			63000000
			MAI
			02-24-2017
			1
			1
			6
			FEDEX GROUP PACKAGE SYSTEM
			225198
			06-30-2026
			12-31-2020
			12-31-2021
			5379160.23
			4168336
			1990289.28
			243224
			3388870.94
			3925112
			3186192.74
			3722433
			UW
			CREFC
			995679
			3.9421
			3.7385
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-003
		04-12-2022
		05-11-2022
		
			FEDEX (BALTIMORE)
			101 BETHLEHEM BOULEVARD
			Edgemere
			MD
			21219
			Baltimore
			IN
			306016
			306016
			2016
			58000000
			MAI
			02-27-2017
			1
			1
			6
			Federal Express
			306016
			01-31-2032
			12-31-2020
			12-31-2021
			5375272.86
			5277706
			1988850.96
			1689779
			3386421.9
			3587927
			3111007.5
			3312513
			UW
			CREFC
			916661
			3.9141
			3.6136
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-004
		04-12-2022
		05-11-2022
		
			HARMAN
			30001 CABOT DRIVE
			Novi
			MI
			48377
			Oakland
			OF
			188042
			188042
			2015
			46200000
			MAI
			03-02-2017
			1
			1
			6
			Harman Becker Automotive
			188000
			10-31-2030
			12-31-2020
			12-31-2021
			5387146.76
			4395620
			1993244.3
			886704
			3393902.46
			3508916
			3224664.66
			3339678
			UW
			CREFC
			730149
			4.8057
			4.5739
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-005
		04-12-2022
		05-11-2022
		
			GE AVIATION (LAFAYETTE)
			3720 US HIGHWAY 52 S
			Lafayette
			IN
			47905
			Tippecanoe
			IN
			306406
			306406
			2015
			44000000
			MAI
			02-22-2017
			1
			1
			6
			GE Aviation Services
			306406
			09-13-2030
			12-31-2020
			12-31-2021
			4259069.01
			2907372
			1575855.53
			22649
			2683213.47
			2884723
			2407448.07
			2608957
			UW
			CREFC
			695505
			4.1476
			3.7511
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-006
		04-12-2022
		05-11-2022
		
			GODADDY
			2155 EAST GODADDY WAY
			Tempe
			AZ
			85284
			Maricopa
			OF
			150000
			150000
			2014
			39000000
			MAI
			02-24-2017
			1
			1
			6
			GO DADDY.COM  INC.
			150000
			05-31-2025
			12-31-2020
			12-31-2021
			3876583.04
			3937278
			1434335.72
			900085
			2442247.31
			3037193
			2307247.31
			2902193
			UW
			CREFC
			616486
			4.9266
			4.7076
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-007
		04-12-2022
		05-11-2022
		
			CARRIER
			16011 APPLEWHITE ROAD
			San Antonio
			TX
			78264
			Bexar
			IN
			517000
			517000
			2014
			38500000
			MAI
			02-23-2017
			1
			1
			6
			Carrier
			517000
			09-30-2026
			12-31-2020
			12-31-2021
			3465588.01
			2400878
			1282267.56
			115481
			2183320.45
			2285397
			1722043.45
			1824119
			UW
			CREFC
			608418
			3.7562
			2.9981
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-008
		04-12-2022
		05-11-2022
		
			EMERUS
			8686 NEW TRAILS DRIVE
			The Woodlands
			TX
			77381
			Montgomery
			OF
			95640
			95640
			2000
			31300000
			MAI
			02-24-2017
			1
			1
			6
			Emerus Holdings
			95640
			12-31-2026
			12-31-2020
			12-31-2021
			3397542.61
			2343180
			1257090.76
			7177
			2140451.84
			2336003
			2054375.84
			2249927
			UW
			CREFC
			494754
			4.7215
			4.5475
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-009
		04-12-2022
		05-11-2022
		
			CARDINAL HEALTH
			6000 ROSA PARKS BOULEVARD
			Detroit
			MI
			48208
			Wayne
			IN
			275951
			275951
			2015
			30450000
			MAI
			02-21-2017
			1
			1
			6
			CARDINAL HEALTH
			275951
			04-30-2030
			12-31-2020
			12-31-2021
			2790425.14
			2194996
			1032457.3
			114443
			1757967.84
			2080553
			1509611.94
			1832197
			UW
			CREFC
			481229
			4.3234
			3.8073
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-010
		04-12-2022
		05-11-2022
		
			TE CONNECTIVITY
			501 SHENANDOAH DRIVE
			Shakopee
			MN
			55379
			Scott
			IN
			176648
			176648
			2014
			30150000
			MAI
			02-27-2017
			1
			1
			6
			Tyco International
			176648
			04-30-2024
			12-31-2020
			12-31-2021
			2932121.49
			2055335
			1084884.95
			9418
			1847236.54
			2045917
			1688253.34
			1886934
			UW
			CREFC
			476483
			4.2937
			3.9601
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-011
		04-12-2022
		05-11-2022
		
			FCA LLC
			2348 FM 464
			Seguin
			TX
			78155
			Guadalupe
			IN
			300000
			300000
			2012
			28400000
			MAI
			02-22-2017
			1
			1
			6
			Caterpillar  Inc.
			300000
			08-31-2022
			12-31-2020
			12-31-2021
			2747455.67
			1935490
			1016558.6
			11386
			1730897.07
			1924104
			1460897.07
			1654104
			UW
			CREFC
			680666
			2.8267
			2.4301
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-012
		04-12-2022
		05-11-2022
		
			FEDEX (STAUNTON)
			7 INDUSTRY WAY
			Staunton
			VA
			24401
			Staunton
			IN
			225198
			225198
			2016
			23900000
			MAI
			03-02-2017
			1
			1
			6
			Federal Express
			225198
			06-30-2026
			12-31-2020
			12-31-2021
			2190820.09
			1597474
			810603.43
			114979
			1380216.66
			1482495
			1177538.46
			1279816
			UW
			CREFC
			377770
			3.9243
			3.3878
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-013
		04-12-2022
		05-11-2022
		
			QUADPACKAGING (PROTEUS)
			1 & 3 WEST WORLD PACKAGING CIRCLE
			Franklin
			WI
			53132
			Milwaukee
			IN
			205000
			205000
			2006
			20000000
			MAI
			02-24-2017
			1
			1
			6
			QUAD
			205000
			12-31-2028
			12-31-2020
			12-31-2021
			1815034.7
			1247759
			671562.84
			24775
			1143471.86
			1222984
			954471.86
			1033984
			UW
			CREFC
			316073
			3.8693
			3.2713
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-014
		04-12-2022
		05-11-2022
		
			QUADPACKAGING (TRANSPAK)
			2 & 4 WEST WORLD PACKAGING CIRCLE
			Franklin
			WI
			53132
			Milwaukee
			IN
			218000
			218000
			2006
			19800000
			MAI
			02-24-2017
			1
			1
			6
			QUAD
			218000
			12-16-2021
			12-31-2020
			12-31-2021
			1797748.65
			1181015
			665167
			25918
			1132581.65
			1155097
			945381.65
			967897
			UW
			CREFC
			312989
			3.6905
			3.0924
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-015
		04-12-2022
		05-11-2022
		
			T-MOBILE
			820 TOM MARTIN DRIVE
			Birmingham
			AL
			35211
			Jefferson
			OF
			66500
			66500
			1996
			2014
			18475000
			MAI
			02-23-2017
			1
			1
			6
			T-Mobile
			66500
			02-28-2025
			12-31-2020
			12-31-2021
			1801998.28
			1630694
			666739.36
			109217
			1135258.92
			1521477
			1075408.92
			1461627
			UW
			CREFC
			292107
			5.2086
			5.0037
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-016
		04-12-2022
		05-11-2022
		
			SIKORSKY AIRCRAFT
			1727 SOUTH MAIN STREET
			Dallas
			TX
			75261
			Tarrant
			IN
			150975
			150975
			2008
			17900000
			MAI
			02-17-2017
			1
			1
			6
			Sikorsky Aircraft Corporation
			150975
			01-31-2026
			12-31-2020
			12-31-2021
			1858179.78
			1778470
			687526.52
			355139
			1170653.26
			1423331
			1034775.76
			1287454
			UW
			CREFC
			282853
			5.032
			4.5516
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-017
		04-12-2022
		05-11-2022
		
			VATTEROTT COLLEGE
			8580 EVANS AVENUE
			Berkeley
			MO
			63121
			St. Louis
			OF
			90000
			90000
			2007
			16600000
			MAI
			02-15-2017
			1
			1
			6
			Vetterott
			90000
			12-31-2024
			12-31-2020
			12-31-2021
			2127329.07
			3000
			787111.75
			353744
			1340217.31
			-350744
			1259217.31
			-431744
			UW
			CREFC
			262446
			-1.3364
			-1.645
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-018
		04-12-2022
		05-11-2022
		
			COMCAST
			12645 CORPORATE LAKES DRIVE
			Fort Myers
			FL
			33931
			Lee
			OF
			57260
			57260
			2008
			14900000
			MAI
			02-24-2017
			1
			1
			6
			COMCAST
			57260
			06-30-2024
			12-31-2020
			12-31-2021
			1666825.58
			1448626
			616725.46
			320608
			1050100.11
			1128018
			998566.11
			1076484
			UW
			CREFC
			235395
			4.792
			4.573
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-019
		04-12-2022
		05-11-2022
		
			ALFA LAVAL
			5400 INTERNATIONAL TRADE DRIVE
			Richmond
			VA
			23231
			Henrico
			IN
			180252
			180252
			1990
			2005
			13600000
			MAI
			02-24-2017
			1
			1
			6
			Alfa Laval Inc
			180252
			12-31-2030
			12-31-2020
			12-31-2021
			1711601.74
			1371463
			633292.64
			163349
			1078309.1
			1208114
			916082.3
			1045887
			UW
			CREFC
			214750
			5.6256
			4.8702
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-020
		04-12-2022
		05-11-2022
		
			LKQ CORPORATION (NEW BRAUNFELS)
			5545 GOODWIN LANE
			New Braunfels
			TX
			78130
			Comal
			IN
			98771
			98771
			2016
			13400000
			MAI
			02-22-2017
			1
			1
			6
			LKQ CORPORATION
			98771
			08-31-2033
			12-31-2020
			12-31-2021
			1447775.36
			1013917
			535676.88
			9702
			912098.47
			1004215
			821777.17
			913893
			UW
			CREFC
			321266
			3.1258
			2.8446
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-021
		04-12-2022
		05-11-2022
		
			HITACHI
			1375 NORTH 28TH AVENUE
			Irving
			TX
			75261
			Dallas
			OF
			72056
			72056
			2000
			2012
			12800000
			MAI
			02-22-2017
			1
			1
			6
			Hitachi High Technologies
			72056
			04-30-2025
			12-31-2020
			12-31-2021
			1371194.23
			1161448
			507341.86
			227491
			863852.36
			933957
			799001.96
			869107
			UW
			CREFC
			202410
			4.6141
			4.2937
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-022
		04-12-2022
		05-11-2022
		
			CAMERON
			2503 SOUTH MAIN STREET
			Mansfield
			PA
			16933
			Tioga
			IN
			75000
			75000
			2013
			12175000
			MAI
			02-21-2017
			1
			1
			6
			Cameron
			75000
			12-14-2023
			12-31-2020
			12-31-2021
			1619000.9
			1298941
			599030.33
			180783
			1019970.57
			1118158
			952605.57
			1050792
			UW
			CREFC
			192444
			5.8103
			5.4602
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-023
		04-12-2022
		05-11-2022
		
			ALLIANCE DATA
			220 WEST SCHROCK ROAD
			Westerville
			OH
			43081
			Franklin
			OF
			100800
			100800
			1990
			2005
			11550000
			MAI
			02-17-2017
			1
			1
			6
			ALLIANCE DATA
			100800
			07-31-2024
			12-31-2020
			12-31-2021
			1395792.44
			971712
			516443.2
			14105
			879349.24
			957607
			788629.24
			866887
			UW
			CREFC
			182477
			5.2478
			4.7506
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-024
		04-12-2022
		05-11-2022
		
			SYNCHRONY FINANCIAL
			140 WEKIVA SPRINGS ROAD
			Longwood
			FL
			32779
			Seminole
			OF
			67775
			67775
			1983
			10750000
			MAI
			02-22-2017
			1
			1
			6
			Synchrony Financial
			67775
			05-31-2025
			12-31-2020
			12-31-2021
			1093021.89
			761563
			404418.1
			8595
			688603.79
			752968
			627606.29
			691971
			UW
			CREFC
			169902
			4.4317
			4.0727
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-025
		04-12-2022
		05-11-2022
		
			BAXALTA (BARRY POINTE)
			9500 NE 82ND TERRACE
			Kansas City
			MO
			64158
			Clay
			OF
			16686
			16686
			2017
			8250000
			MAI
			08-08-2017
			1
			1
			6
			Baxalta
			16686
			10-31-2032
			12-31-2020
			12-31-2021
			725110.02
			493153
			268290.71
			199108
			456819.31
			294045
			441807.31
			279033
			UW
			CREFC
			130274
			2.2571
			2.1418
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-026
		04-12-2022
		05-11-2022
		
			BAXALTA (CASSELBERRY)
			1385 STATE ROAD 436
			Casselberry
			FL
			32707
			Seminole
			OF
			16694
			16694
			2017
			7850000
			MAI
			10-09-2017
			1
			1
			6
			Baxalta US  inc.
			16686
			10-31-2032
			12-31-2020
			12-31-2021
			730163.99
			483645
			270160.68
			17145
			460003.32
			466500
			444978.72
			451475
			UW
			CREFC
			124104
			3.7589
			3.6378
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-027
		04-12-2022
		05-11-2022
		
			BAXALTA (MOUNDS VIEW)
			2325 COUNTY ROAD 10
			Mounds View
			MN
			55112
			Ramsey
			OF
			16694
			16694
			2015
			7420000
			MAI
			02-27-2017
			1
			1
			6
			Baxalta US  Inc
			16694
			11-30-2030
			12-31-2020
			12-31-2021
			705096.89
			498794
			260885.85
			17450
			444211.04
			481344
			429199.04
			466332
			UW
			CREFC
			117223
			4.1062
			3.9781
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-028
		04-12-2022
		05-11-2022
		
			BAXALTA (GRAND RAPIDS)
			4020 SPARKS DRIVE SE
			Grand Rapids
			MI
			42595
			Kent
			OF
			16694
			16694
			2014
			7400000
			MAI
			02-20-2017
			1
			1
			6
			Baxalta US  Inc.
			16694
			11-30-2030
			12-31-2020
			12-31-2021
			706976.41
			498846
			261581.27
			42474
			445395.14
			456372
			430372.34
			441349
			UW
			CREFC
			116986
			3.901
			3.7726
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-029
		04-12-2022
		05-11-2022
		
			GERDAU
			4265 WEST TOMPKINS AVENUE
			Las Vegas
			NV
			89103
			Clark
			IN
			46976
			46976
			1986
			2015
			7400000
			MAI
			03-01-2017
			1
			1
			6
			Gerdau Ameristeel US
			46976
			03-31-2025
			12-31-2020
			12-31-2021
			915967.17
			638275
			338907.85
			18260
			577059.32
			620015
			534780.92
			577737
			UW
			CREFC
			116986
			5.2999
			4.9385
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-030
		04-12-2022
		05-11-2022
		
			BAXALTA (WAUSAU)
			3201 RIB MOUNTAIN DRIVE
			Wausau
			WI
			54401
			Marathon
			OF
			16694
			16694
			2015
			7200000
			MAI
			02-17-2017
			1
			1
			6
			Baxalta US  Inc
			16694
			10-31-2030
			12-31-2020
			12-31-2021
			655724.43
			463055
			242618.04
			13330
			413106.39
			449725
			398092.59
			434711
			UW
			CREFC
			113900
			3.9484
			3.8166
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-031
		04-12-2022
		05-11-2022
		
			BAXALTA (SPRINGFIELD)
			1815 MCCURRY ROAD
			Springfield
			MO
			65807
			Greene
			OF
			16694
			16694
			2015
			7000000
			MAI
			02-27-2017
			1
			1
			6
			BAXALTA US  Inc.
			16694
			11-30-2030
			12-31-2020
			12-31-2021
			660941.76
			468857
			244548.45
			10648
			416393.31
			458209
			401368.71
			443184
			UW
			CREFC
			110578
			4.1437
			4.0078
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-032
		04-12-2022
		05-11-2022
		
			LKQ (SALISBURY)
			1001 CARRIER DRIVE
			Charlotte
			NC
			28216
			Mecklenburg
			IN
			205100
			205100
			1960
			2005
			7000000
			MAI
			02-23-2017
			1
			1
			6
			LKQ CORPORATION
			205100
			08-06-2030
			12-31-2020
			12-31-2021
			700201.31
			510617
			259074.49
			12086
			441126.83
			498531
			285018.23
			342422
			UW
			CREFC
			110578
			4.5084
			3.0966
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-033
		04-12-2022
		05-11-2022
		
			BAXALTA (ANKENY)
			725 SE ORALABOR ROAD
			Ankeny
			IA
			50021
			Polk
			OF
			16694
			16694
			2015
			6600000
			MAI
			03-01-2017
			1
			1
			6
			Baxalta US  Inc.
			16694
			11-30-2030
			12-31-2020
			12-31-2021
			621470.78
			441483
			229944.19
			16814
			391526.59
			424669
			376431.79
			409574
			UW
			CREFC
			104409
			4.0673
			3.9227
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-034
		04-12-2022
		05-11-2022
		
			H&E EQUIPMENT SERVICES (SAN ANTONIO)
			5327 AND 5423 TEX-CON ROAD
			San Antonio
			TX
			78220
			Bexar
			IN
			26535
			26535
			2015
			5800000
			MAI
			02-23-2017
			1
			1
			6
			H & E EQUIPMENT SERVICES INC
			26535
			11-30-2030
			12-31-2020
			12-31-2021
			614374.57
			448188
			227318.59
			10728
			387055.98
			437460
			363174.48
			413579
			UW
			CREFC
			91595
			4.776
			4.5153
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-035
		04-12-2022
		05-11-2022
		
			H&E EQUIPMENT SERVICES (NEW ORLEANS)
			4202 ALMONASTER AVENUE
			New Orleans
			LA
			70126
			Orleans Parish
			IN
			18808
			18808
			2015
			5450000
			MAI
			02-27-2017
			1
			1
			6
			H & E EQUIPMENT SERVICES INC
			18808
			12-31-2030
			12-31-2020
			12-31-2021
			617480.69
			447325
			228467.85
			13367
			389012.83
			433958
			372085.63
			417031
			UW
			CREFC
			86137
			5.0379
			4.8414
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-036
		04-12-2022
		05-11-2022
		
			GE AVIATION (POMPANO)
			2705 GATEWAY DRIVE
			Pompano Beach
			FL
			33069
			Broward
			IN
			30892
			30892
			1985
			2012
			5100000
			MAI
			02-22-2017
			1
			1
			6
			GE Aviation Services
			30892
			08-14-2022
			12-31-2020
			12-31-2021
			559537.06
			523209
			207028.71
			135649
			352508.35
			387560
			324705.55
			359757
			UW
			CREFC
			80680
			4.8036
			4.459
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-037
		04-12-2022
		05-11-2022
		
			SAINT-GOBAIN
			30 SIBLEY DRIVE
			Russellville
			AL
			35654
			Franklin
			IN
			102950
			102950
			2009
			4600000
			MAI
			02-17-2017
			1
			1
			6
			Saint-Gobain Cermanics and Platics  Inc
			99750
			09-01-2024
			12-31-2020
			12-31-2021
			562737.46
			411101
			208212.86
			20013
			354524.6
			391088
			261869.6
			298432
			UW
			CREFC
			72612
			5.3859
			4.1099
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-038
		04-12-2022
		05-11-2022
		
			H&E EQUIPMENT SERVICES (COLUMBIA)
			1031 BUCKNER PARK DRIVE
			Columbia
			SC
			29203
			Richland
			IN
			19380
			19380
			2015
			4550000
			MAI
			02-20-2017
			1
			1
			6
			H & E EQUIPMENT SERVICES INC
			19380
			10-31-2030
			12-31-2020
			12-31-2021
			485578.82
			353296
			179664.17
			15700
			305914.66
			337596
			288472.66
			320154
			UW
			CREFC
			71899
			4.6954
			4.4528
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-039
		04-12-2022
		05-11-2022
		
			H&E EQUIPMENT SERVICES (YUKON)
			10700 NW 4TH STREET
			Yukon
			OK
			73099
			Oklahoma City
			IN
			19608
			19608
			2015
			4490000
			MAI
			02-20-2017
			1
			1
			6
			H & E EQUIPMENT SERVICES INC
			19608
			06-30-2030
			12-31-2020
			12-31-2021
			474788.18
			347311
			175671.63
			13200
			299116.56
			334111
			281469.36
			316464
			UW
			CREFC
			70950
			4.7091
			4.4603
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-040
		04-12-2022
		05-11-2022
		
			LKQ CORPORATION (TOLEDO)
			6180 HAGMAN ROAD
			Toledo
			OH
			43612
			Lucas
			IN
			207998
			207998
			1975
			2013
			4475000
			MAI
			02-22-2017
			1
			1
			6
			LKQ CORPORATION
			207998
			06-17-2027
			12-31-2020
			12-31-2021
			474633.77
			356095
			175614.49
			43714
			299019.28
			312381
			151973.68
			165335
			UW
			CREFC
			70713
			4.4175
			2.3381
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		2-041
		04-12-2022
		05-11-2022
		
			H&E EQUIPMENT SERVICES (GREER)
			585 BROOKSHIRE ROAD
			Greer
			SC
			29651
			Spartanburg
			IN
			19608
			19608
			2015
			4380000
			MAI
			02-17-2017
			1
			1
			6
			H & E EQUIPMENT SERVICES INC
			19608
			11-30-2030
			12-31-2020
			12-31-2021
			489949.95
			356490
			181281.48
			6560
			308668.47
			349930
			291021.27
			332283
			UW
			CREFC
			69289
			5.0502
			4.7956
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		3
		04-12-2022
		05-11-2022
		Bank of America, N.A.; Wells Fargo Bank, National Association
		05-12-2017
		24547000
		120
		06-01-2027
		0.036575
		0.036575
		3
		1
		120
		07-01-2017
		true
		1
		A1
		3
		181482.1
		24547000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2026
		
			DEL AMO FASHION CENTER
			3525 WEST CARSON STREET
			Torrance
			CA
			90503
			Los Angeles
			RT
			1769525
			1769525
			1961
			2017
			1155000000
			MAI
			04-23-2017
			0.85
			0.8
			6
			08-01-2019
			N
			J C Penney
			163346
			12-31-2023
			Nordstrom
			139499
			02-28-2031
			Dick's Sporting Goods
			88061
			01-31-2028
			03-31-2017
			12-31-2020
			12-31-2021
			81259520.17
			79796147
			21915628
			25294881.3
			59343892.17
			54501265.7
			56965433.59
			52122805.7
			UW
			CREFC
			13480642.3
			3.48
			4.0429
			3.34
			3.8664
			F
			F
			09-30-2021
		
		false
		false
		24547000
		74817.21
		0.036575
		0.0001208
		74817.21
		0
		0
		24547000
		24547000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		KeyBank National Association
		false
	
	
		Prospectus Loan ID
		4
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		05-24-2017
		59317500
		120
		06-01-2027
		0.04486
		0.04486
		3
		1
		120
		07-01-2017
		true
		1
		PP
		3
		221748.59
		59317500
		1
		65
		65
		0
		true
		true
		true
		false
		false
		06-01-2018
		03-31-2027
		03-31-2027
		
			Starwood Capital Hotel Portfolio
			LO
			6366
			6366
			956000000
			04-23-2017
			0.75
			0.66
			X
			03-31-2017
			12-31-2020
			12-31-2021
			213600210.39
			158093985
			142270818.05
			115439996
			71329392.34
			42653989
			71329392.34
			36330228
			UW
			26256187
			2.72
			1.6245
			2.72
			1.3836
			F
			F
		
		false
		false
		59317500
		221748.59
		0.04486
		0.0001333
		221748.59
		0
		0
		59317500
		59317500
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		4-001
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING SUNNYVALE
			748 NORTH MATHILDA AVENUE
			Sunnyvale
			CA
			94085
			Santa Clara
			LO
			126
			126
			2000
			52100000
			MAI
			04-23-2017
			0.84
			0.56
			6
			03-31-2017
			01-01-2021
			09-30-2021
			7774225.49
			1623383
			3602264.79
			1546497
			4171960.7
			76886
			4171960.7
			11951
			UW
			CREFC
			1163157
			0.0661
			0.0102
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-002
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING MILPITAS
			40 RANCH DRIVE
			Milpitas
			CA
			95035
			Santa Clara
			LO
			124
			124
			1998
			43900000
			MAI
			04-23-2017
			0.86
			0.53
			6
			03-31-2017
			01-01-2021
			09-30-2021
			6764027.71
			1403580
			3201870.65
			1480060
			3562157.06
			-76480
			3562157.06
			-132623
			UW
			CREFC
			980089
			-0.078
			-0.1353
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-003
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING CAMPBELL
			550 WEST HAMILTON AVENUE
			Campbell
			CA
			95008
			Santa Clara
			LO
			117
			117
			2000
			38600000
			MAI
			04-23-2017
			0.84
			0.63
			6
			03-31-2017
			01-01-2021
			09-30-2021
			6059570.36
			2127165
			2860144.28
			1580627
			3199426.08
			546538
			3199426.08
			461451
			UW
			CREFC
			861763
			0.6342
			0.5354
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-004
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING SAN FRANCISCO
			690 GATEWAY BOULEVARD
			South San Francisco
			CA
			94080
			San Mateo
			LO
			111
			111
			1999
			31800000
			MAI
			04-23-2017
			0.85
			0.67
			6
			03-31-2017
			01-01-2021
			09-30-2021
			5697513.67
			2086965
			3270928.78
			1762767
			2426584.89
			324198
			2426584.89
			240719
			UW
			CREFC
			709950
			0.4566
			0.339
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-005
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING PLEASANTON
			5535 JOHNSON DRIVE
			Pleasanton
			CA
			94588
			Alameda
			LO
			124
			124
			1997
			31100000
			MAI
			04-23-2017
			0.83
			0.6
			6
			03-31-2017
			01-01-2021
			09-30-2021
			5193352.27
			1820251
			2754990.64
			1552487
			2438361.63
			267764
			2438361.63
			194954
			UW
			CREFC
			694322
			0.3856
			0.2807
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-006
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING BELLEVUE
			15805 SOUTHEAST 37TH STREET
			Bellevue
			WA
			98006
			King
			LO
			126
			126
			1998
			27700000
			MAI
			04-23-2017
			0.79
			0.53
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4692424.57
			1503687
			2518898.81
			1266333
			2173525.76
			237354
			2173525.76
			177207
			UW
			CREFC
			618416
			0.3838
			0.2865
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-007
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING SACRAMENTO
			555 HOWE AVENUE
			Sacramento
			CA
			95825
			Sacramento
			LO
			124
			124
			1998
			20700000
			MAI
			04-23-2017
			0.83
			0.7
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4214257.41
			2374417
			2397345.46
			1484814
			1816911.95
			889603
			1816911.95
			794626
			UW
			CREFC
			462138
			1.9249
			1.7194
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-008
		04-12-2022
		05-11-2022
		
			HAMPTON INN ANN ARBOR NORTH
			2300 GREEN ROAD
			Ann Arbor
			MI
			48105
			Washtenaw
			LO
			129
			129
			1988
			2015
			20200000
			MAI
			04-23-2017
			0.74
			0.38
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4826300.89
			1412095
			2990175.06
			1387544
			1836125.83
			24551
			1836125.83
			-31933
			UW
			CREFC
			441974
			0.0555
			-0.0722
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-009
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING HILLSBORO
			3133 NORTHEAST SHUTE ROAD
			Hillsboro
			OR
			97124
			Washington
			LO
			124
			124
			1997
			20200000
			MAI
			04-23-2017
			0.74
			0.66
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3941272.47
			1990502
			2232509.56
			1267455.01
			1708762.91
			723046.99
			1708762.91
			643426.99
			UW
			CREFC
			450974
			1.6033
			1.4267
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-010
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING RENTON
			1701 EAST VALLEY ROAD
			Renton
			WA
			98057
			King
			LO
			127
			127
			1998
			20000000
			MAI
			04-23-2017
			0.8
			0.66
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4423019.58
			2125749
			2728887.63
			1464614
			1694131.95
			661135
			1694131.95
			576105
			UW
			CREFC
			444577
			1.4871
			1.2958
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-011
		04-12-2022
		05-11-2022
		
			HOLIDAY INN ARLINGTON NORTHEAST RANGERS BALLPARK
			1311 WET N WILD WAY
			Arlington
			TX
			76011
			Tarrant
			LO
			147
			147
			2008
			2013
			19200000
			MAI
			04-23-2017
			0.78
			0.73
			6
			03-31-2017
			01-01-2021
			09-30-2021
			5568855.87
			2920456
			4031608.96
			2164486
			1537246.91
			755970
			1537246.91
			639152
			UW
			CREFC
			428650
			1.7636
			1.491
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-012
		04-12-2022
		05-11-2022
		
			RESIDENCE INN TOLEDO MAUMEE
			1370 ARROWHEAD DRIVE
			Maumee
			OH
			43537
			Lucas
			LO
			108
			108
			2008
			2016
			19000000
			MAI
			04-23-2017
			0.82
			0.7
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4066425.26
			2138313
			2597554.27
			1419075
			1468870.99
			719238
			1468870.99
			633705
			UW
			CREFC
			424183
			1.6955
			1.4939
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-013
		04-12-2022
		05-11-2022
		
			RESIDENCE INN WILLIAMSBURG
			1648 RICHMOND ROAD
			Williamsburg
			VA
			23185
			Williamsburg
			LO
			108
			108
			1999
			2012
			18200000
			MAI
			04-23-2017
			0.73
			0.65
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3955705.92
			2675005
			2596961.83
			1585428
			1358744.09
			1089577
			1358744.09
			982577
			UW
			CREFC
			406323
			2.6815
			2.4182
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-014
		04-12-2022
		05-11-2022
		
			HAMPTON INN SUITES WACO SOUTH
			2501 MARKETPLACE DRIVE
			Waco
			TX
			76711
			McLennan
			LO
			123
			123
			2008
			2013
			16800000
			MAI
			04-23-2017
			0.78
			0.73
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4293843.8
			2549381
			2879052.88
			1716073
			1414790.92
			833308
			1414790.92
			731333
			UW
			CREFC
			375068
			2.2217
			1.9498
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-015
		04-12-2022
		05-11-2022
		
			HOLIDAY INN LOUISVILLE AIRPORT FAIR EXPO
			447 FARMINGTON AVENUE
			Louisville
			KY
			40209
			Jefferson
			LO
			106
			106
			2008
			16500000
			MAI
			04-23-2017
			0.73
			0.52
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4185313.68
			1677610
			2796547.04
			1419120
			1388766.64
			258490
			1388766.64
			191386
			UW
			CREFC
			368370
			0.7017
			0.5195
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-016
		04-12-2022
		05-11-2022
		
			COURTYARD TYLER
			7424 SOUTH BROADWAY AVENUE
			Tyler
			TX
			75703
			Smith
			LO
			121
			121
			2010
			2016
			16200000
			MAI
			04-23-2017
			0.59
			0.74
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3341363.81
			2499407
			2088003.93
			1387380
			1253359.88
			1112027
			1253359.88
			1012051
			UW
			CREFC
			361673
			3.0746
			2.7982
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-017
		04-12-2022
		05-11-2022
		
			HILTON GARDEN INN EDISON RARITAN CENTER
			50 RARITAN CENTER PARKWAY
			Edison
			NJ
			08837
			Middlesex
			LO
			132
			132
			2002
			2014
			16200000
			MAI
			04-23-2017
			0.78
			0.64
			6
			03-31-2017
			01-01-2021
			09-30-2021
			5848958.22
			3039615
			4531560.94
			2483384
			1317397.28
			556231
			1317397.28
			434646
			UW
			CREFC
			361673
			1.5379
			1.2017
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-018
		04-12-2022
		05-11-2022
		
			HILTON GARDEN INN ST. PAUL OAKDALE
			420 INWOOD AVENUE NORTH
			Oakdale
			MN
			55128
			Washington
			LO
			116
			116
			2005
			2013
			16000000
			MAI
			04-23-2017
			0.8
			0.35
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4891093.8
			1062388
			3201247.25
			1143330
			1689846.55
			-80942
			1689846.55
			-123438
			UW
			CREFC
			357207
			-0.2265
			-0.3455
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-019
		04-12-2022
		05-11-2022
		
			RESIDENCE INN GRAND RAPIDS WEST
			3451 RIVERTOWN POINT COURT SOUTHWEST
			Grandville
			MI
			49418
			Kent
			LO
			90
			90
			2000
			2017
			15800000
			MAI
			04-23-2017
			0.73
			0.51
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3115120.03
			1517143
			2008993.4
			1075570
			1106126.63
			441573
			1106126.63
			380887
			UW
			CREFC
			352743
			1.2518
			1.0797
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-020
		04-12-2022
		05-11-2022
		
			PEORIA, AZ RESIDENCE INN
			8435 WEST PARADISE LANE
			Peoria
			AZ
			85382
			Maricopa
			LO
			90
			90
			1998
			2013
			15700000
			MAI
			04-23-2017
			0.81
			0.84
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3248247.54
			2472233
			2090220.6
			1308803
			1158026.94
			1163430
			1158026.94
			1064541
			UW
			CREFC
			350510
			3.3192
			3.0371
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-021
		04-12-2022
		05-11-2022
		
			HAMPTON INN SUITES BLOOMINGTON NORMAL
			320 SOUTH TOWANDA AVENUE
			Normal
			IL
			61761
			Mclean
			LO
			128
			128
			2007
			2015
			15600000
			MAI
			04-23-2017
			0.71
			0.63
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3738690.02
			2282652
			2341747.33
			1384123
			1396942.69
			898529
			1396942.69
			807223
			UW
			CREFC
			348277
			2.5799
			2.3177
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-022
		04-12-2022
		05-11-2022
		
			COURTYARD CHICO
			2481 CARMICHAEL DRIVE
			Chico
			CA
			95928
			Butte
			LO
			90
			90
			2005
			2015
			15300000
			MAI
			04-23-2017
			0.85
			0.81
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3850183.69
			3110214
			2410998.29
			1732892
			1439185.4
			1377322
			1439185.4
			1252913
			UW
			CREFC
			341579
			4.0322
			3.668
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-023
		04-12-2022
		05-11-2022
		
			HAMPTON INN SUITES SOUTH BEND
			52709 INDIANA STATE ROAD 933
			South Bend
			IN
			46637
			St. Joseph
			LO
			117
			117
			1997
			2014
			14800000
			MAI
			04-23-2017
			0.7
			0.7
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3810166.59
			2334404
			2577956.96
			1488540
			1232209.63
			845864
			1232209.63
			752488
			UW
			CREFC
			330418
			2.5599
			2.2773
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-024
		04-12-2022
		05-11-2022
		
			HAMPTON INN SUITES KOKOMO
			2920 SOUTH REED ROAD
			Kokomo
			IN
			46902
			Howard
			LO
			105
			105
			1997
			2013
			14800000
			MAI
			04-23-2017
			0.78
			0.74
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3680914.74
			1691692
			2425349.07
			965347
			1255565.67
			726345
			1255565.67
			658677
			UW
			CREFC
			330418
			2.1982
			1.9934
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-025
		04-12-2022
		05-11-2022
		
			COURTYARD WICHITA FALLS
			3800 TARRY STREET
			Wichita Falls
			TX
			76308
			Wichita
			LO
			93
			93
			2009
			2017
			14100000
			MAI
			04-23-2017
			0.77
			0.89
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3121444.24
			2661475
			2025834.01
			1521831
			1095610.23
			1139644
			1095610.23
			1033185
			UW
			CREFC
			314788
			3.6203
			3.2821
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-026
		04-12-2022
		05-11-2022
		
			HAMPTON INN MOREHEAD
			4035 ARENDELL STREET
			Morehead City
			NC
			28557
			Carteret
			LO
			118
			118
			1991
			2017
			13700000
			MAI
			04-23-2017
			0.67
			0.73
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3154358.38
			3329677
			2060292.92
			1847928
			1094065.46
			1481749
			1094065.46
			1348562
			UW
			CREFC
			305860
			4.8445
			4.409
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-027
		04-12-2022
		05-11-2022
		
			RESIDENCE INN CHICO
			2485 CARMICHAEL DRIVE
			Chico
			CA
			95928
			Butte
			LO
			78
			78
			2005
			2014
			13300000
			MAI
			04-23-2017
			0.88
			0.82
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3273835.32
			2851246
			2065655.53
			1496057
			1208179.79
			1355189
			1208179.79
			1241139.16
			UW
			CREFC
			296930
			4.564
			4.1799
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-028
		04-12-2022
		05-11-2022
		
			COURTYARD LUFKIN
			2130 SOUTH FIRST STREET
			Lufkin
			TX
			75901
			Angelina
			LO
			101
			101
			2009
			2017
			12700000
			MAI
			04-23-2017
			0.65
			0.81
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2752596.61
			2464061
			2014311.29
			1384047
			738285.32
			1080014
			738285.32
			981452
			UW
			CREFC
			283533
			3.8091
			3.4615
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-029
		04-12-2022
		05-11-2022
		
			HAMPTON INN CARLISLE
			1164 HARRISBURG PIKE
			Carlisle
			PA
			17013
			Cumberland
			LO
			97
			97
			1997
			2014
			12600000
			MAI
			04-23-2017
			0.76
			0.62
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3439195.81
			2013593
			2322290.35
			1324992
			1116905.46
			688601
			1116905.46
			608057
			UW
			CREFC
			281300
			2.4479
			2.1615
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-030
		04-12-2022
		05-11-2022
		
			SPRINGHILL SUITES WILLIAMSBURG
			1644 RICHMOND ROAD
			Williamsburg
			VA
			23185
			James City
			LO
			120
			120
			2002
			2012
			12600000
			MAI
			04-23-2017
			0.72
			0.43
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3361901.57
			1814585
			2485793.86
			1302895
			876107.71
			511690
			876107.71
			439106
			UW
			CREFC
			281300
			1.819
			1.5609
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-031
		04-12-2022
		05-11-2022
		
			FAIRFIELD INN BLOOMINGTON
			120 SOUTH FAIRFIELD DRIVE
			Bloomington
			IN
			47404
			Monroe
			LO
			105
			105
			1995
			2015
			12500000
			MAI
			04-23-2017
			0.87
			0.36
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3018966.29
			950421
			1747736.36
			838781
			1271229.93
			111640
			1271229.93
			73623
			UW
			CREFC
			279069
			0.4
			0.2638
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-032
		04-12-2022
		05-11-2022
		
			WACO RESIDENCE INN
			501 SOUTH UNIVERSITY PARKS DRIVE
			Waco
			TX
			76706
			Mclennan
			LO
			78
			78
			1997
			2012
			12200000
			MAI
			04-23-2017
			0.82
			0.65
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3136681.51
			1605297
			2224447.09
			1089257
			912234.42
			516040
			912234.42
			451828
			UW
			CREFC
			272370
			1.8946
			1.6588
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-033
		04-12-2022
		05-11-2022
		
			HOLIDAY INN EXPRESS FISHERS
			9791 NORTH BY NORTHEAST BOULEVARD
			Fishers
			IN
			46037
			Hamilton
			LO
			115
			115
			2000
			2012
			11400000
			MAI
			04-23-2017
			0.67
			0.48
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3176450.68
			1621185
			2225022.83
			1478090
			951427.85
			143095
			951427.85
			78248
			UW
			CREFC
			254511
			0.5622
			0.3074
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-034
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING FOLSOM
			121 IRON POINT ROAD
			Folsom
			CA
			95630
			Sacramento
			LO
			84
			84
			2000
			11100000
			MAI
			04-23-2017
			0.86
			0.77
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2902482.94
			1949220
			2043618.56
			1386414
			858864.38
			562806
			858864.38
			484837
			UW
			CREFC
			247812
			2.2711
			1.9564
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-035
		04-12-2022
		05-11-2022
		
			SPRINGHILL SUITES CHICAGO NAPERVILLE WARRENVILLE
			4305 WEAVER PARKWAY
			Warrenville
			IL
			60555
			Peoria
			LO
			128
			128
			1997
			2013
			10500000
			MAI
			04-23-2017
			0.67
			0.43
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3321572.96
			1364429
			2653750.92
			1130152
			667822.04
			234277
			667822.04
			179700
			UW
			CREFC
			234418
			0.9993
			0.7665
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-036
		04-12-2022
		05-11-2022
		
			HOLIDAY INN EXPRESS & SUITES PARIS
			3025 NORTHEAST LOOP 286
			Paris
			TX
			75460
			Lamar
			LO
			84
			84
			2009
			10400000
			MAI
			04-23-2017
			0.73
			0.89
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2343673.37
			2097807
			1545193.44
			1164919
			798479.93
			932888
			798479.93
			848976
			UW
			CREFC
			232184
			4.0178
			3.6564
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-037
		04-12-2022
		05-11-2022
		
			TOLEDO HOMEWOOD SUITES
			1410 ARROWHEAD DRIVE
			Maumee
			OH
			43537
			Lucas
			LO
			78
			78
			1997
			2014
			10400000
			MAI
			04-23-2017
			0.82
			0.62
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2929713.56
			1216241
			1985508.58
			1064527
			944204.98
			151714
			944204.98
			103064
			UW
			CREFC
			232184
			0.6534
			0.4438
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-038
		04-12-2022
		05-11-2022
		
			GRAND RAPIDS HOMEWOOD SUITES
			3920 STAHL DRIVE SOUTHEAST
			Grand Rapids
			MI
			49546
			Kent
			LO
			78
			78
			1997
			2013
			10100000
			MAI
			04-23-2017
			0.84
			0.69
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3009146.02
			1511108
			2269573.82
			1172214
			739572.2
			338894
			739572.2
			278450
			UW
			CREFC
			225487
			1.5029
			1.2348
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-039
		04-12-2022
		05-11-2022
		
			FAIRFIELD INN LAUREL
			13700 BALTIMORE AVENUE
			Laurel
			MD
			20707
			Prince Georges
			LO
			109
			109
			1988
			2013
			9400000
			MAI
			04-23-2017
			0.8
			0.7
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3127939.44
			1527863
			2470468.78
			839937
			657470.66
			687926
			657470.66
			626811
			UW
			CREFC
			209860
			3.278
			2.9868
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-040
		04-12-2022
		05-11-2022
		
			CHEYENNE FAIRFIELD INN & SUITES
			1415 STILLWATER AVENUE
			Cheyenne
			WY
			82009
			Laramie
			LO
			60
			60
			1994
			2013
			9400000
			MAI
			04-23-2017
			0.75
			0.64
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1961942.25
			1657060
			1208351.12
			1341967
			753591.13
			315093
			753591.13
			248811
			UW
			CREFC
			209860
			1.5014
			1.1856
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-041
		04-12-2022
		05-11-2022
		
			COURTYARD AKRON STOW
			4047 BRIDGEWATER PARKWAY
			Stow
			OH
			44224
			Summit
			LO
			101
			101
			2005
			2014
			9200000
			MAI
			04-23-2017
			0.66
			0.54
			6
			03-31-2017
			01-01-2021
			09-30-2021
			3168034.53
			1570067
			2281919.25
			1132027
			886115.28
			438040
			886115.28
			375237
			UW
			CREFC
			205395
			2.1326
			1.8269
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-042
		04-12-2022
		05-11-2022
		
			TOWNEPLACE SUITES BLOOMINGTON
			105 SOUTH FRANKLIN ROAD
			Bloomington
			IN
			47404
			Monroe
			LO
			83
			83
			2000
			2013
			8700000
			MAI
			04-23-2017
			0.89
			0.81
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2441632.72
			2370437
			1591527.53
			1408018
			850105.19
			962419
			850105.19
			867602
			UW
			CREFC
			194232
			4.9549
			4.4668
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-043
		04-12-2022
		05-11-2022
		
			LARKSPUR LANDING ROSEVILLE
			1931 TAYLOR ROAD
			Roseville
			CA
			95661
			Placer
			LO
			90
			90
			1999
			8700000
			MAI
			04-23-2017
			0.8
			0.51
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2851065.01
			938995
			2064916.12
			807423
			786148.89
			131572
			786148.89
			94012
			UW
			CREFC
			194232
			0.6773
			0.484
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-044
		04-12-2022
		05-11-2022
		
			HAMPTON INN DANVILLE
			97 OLD VALLEY SCHOOL ROAD
			Danville
			PA
			17821
			Montour
			LO
			71
			71
			1998
			2013
			8600000
			MAI
			04-23-2017
			0.8
			0.66
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2591370.88
			1622822
			1862761.82
			1057147
			728609.06
			565675
			728609.06
			500762
			UW
			CREFC
			191999
			2.9462
			2.6081
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-045
		04-12-2022
		05-11-2022
		
			HOLIDAY INN NORWICH
			10 LAURA BOULEVARD
			Norwich
			CT
			06360
			New London
			LO
			135
			135
			1975
			2013
			8500000
			MAI
			04-23-2017
			0.57
			0.51
			6
			03-31-2017
			01-01-2021
			09-30-2021
			4801904.31
			2223254
			4049771.83
			2009645
			752132.48
			213609
			752132.48
			124679
			UW
			CREFC
			172522
			1.2381
			0.7226
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-046
		04-12-2022
		05-11-2022
		
			HAMPTON INN SUITES LONGVIEW NORTH
			3044 NORTH EASTMAN ROAD
			Longview
			TX
			75605
			Gregg
			LO
			91
			91
			2008
			2013
			8400000
			MAI
			04-23-2017
			0.64
			0.79
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2322687.98
			1697921
			1672244.75
			1141457
			650443.23
			556464
			650443.23
			488547
			UW
			CREFC
			187535
			2.9672
			2.605
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-047
		04-12-2022
		05-11-2022
		
			SPRINGHILL SUITES PEORIA WESTLAKE
			2701 WEST LAKE AVENUE
			Peoria
			IL
			61615
			Peoria
			LO
			124
			124
			2000
			2013
			8400000
			MAI
			04-23-2017
			0.63
			0.27
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2918585.8
			827835
			2448540.17
			1075307
			470045.63
			-247472
			470045.63
			-280585
			UW
			CREFC
			187535
			-1.3196
			-1.4961
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-048
		04-12-2022
		05-11-2022
		
			HAMPTON INN SUITES BUDA
			1201 CABELAS DRIVE
			Buda
			TX
			78610
			Hays
			LO
			74
			74
			2008
			8300000
			MAI
			04-23-2017
			0.75
			0.74
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2627746.12
			1513032
			1774143.21
			1035715
			853602.91
			477317
			853602.91
			416796
			UW
			CREFC
			185302
			2.5758
			2.2492
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-049
		04-12-2022
		05-11-2022
		
			SHAWNEE HAMPTON INN
			4851 NORTH KICKAPOO
			Shawnee
			OK
			74804
			Pottawatomie
			LO
			63
			63
			1996
			2013
			8300000
			MAI
			04-23-2017
			0.78
			0.86
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1892474.48
			1563142
			1273699.36
			856674
			618775.12
			706468
			618775.12
			643942
			UW
			CREFC
			185302
			3.8125
			3.475
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-050
		04-12-2022
		05-11-2022
		
			RACINE FAIRFIELD INN
			6421 WASHINGTON
			Racine
			WI
			53406
			Racine
			LO
			62
			62
			1991
			2016
			8100000
			MAI
			04-23-2017
			0.69
			0.48
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1812261.44
			715187
			1208438.02
			630968
			603823.42
			84219
			603823.42
			55612
			UW
			CREFC
			180836
			0.4657
			0.3075
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-051
		04-12-2022
		05-11-2022
		
			HAMPTON INN SELINSGROVE SHAMOKIN DAM
			3 STETLER AVENUE
			Shamokin Dam
			PA
			17876
			Snyder
			LO
			75
			75
			1996
			2013
			7900000
			MAI
			04-23-2017
			0.76
			0.68
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2433055.21
			1683930
			1745776.25
			998381
			687278.96
			685549
			687278.96
			618192
			UW
			CREFC
			176372
			3.8869
			3.505
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-052
		04-12-2022
		05-11-2022
		
			HOLIDAY INN EXPRESS & SUITES TERRELL
			300 TANGER DRIVE
			Terrell
			TX
			75160
			Kaufman
			LO
			68
			68
			2007
			2013
			7500000
			MAI
			04-23-2017
			0.84
			0.73
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2149391.69
			1412217
			1543906.27
			1000853
			605485.42
			411364
			605485.42
			354875
			UW
			CREFC
			167441
			2.4567
			2.1194
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-053
		04-12-2022
		05-11-2022
		
			WESTCHASE HOMEWOOD SUITES
			2424 ROGERDALE ROAD
			Houston
			TX
			77042
			Harris
			LO
			96
			96
			1998
			2016
			9800000
			MAI
			04-23-2017
			0.63
			0.64
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2958058.3
			1602989
			2578316.38
			1208066
			379741.92
			394923
			379741.92
			330803
			UW
			CREFC
			162065
			2.4368
			2.0411
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-054
		04-12-2022
		05-11-2022
		
			HOLIDAY INN EXPRESS & SUITES TYLER SOUTH
			2421 EAST SOUTHEAST LOOP 323
			Tyler
			TX
			75701
			Smith
			LO
			88
			88
			2000
			2015
			7200000
			MAI
			04-23-2017
			0.66
			0.86
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2128672.62
			2044319
			1528792.13
			1260643
			599880.49
			783676
			599880.49
			701903
			UW
			CREFC
			160744
			4.8753
			4.3665
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-055
		04-12-2022
		05-11-2022
		
			HOLIDAY INN EXPRESS & SUITES HUNTSVILLE
			148 INTERSTATE 45 SOUTH
			Huntsville
			TX
			77340
			Walker
			LO
			87
			87
			2008
			2013
			6900000
			MAI
			04-23-2017
			0.66
			0.79
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2360887.22
			1789405
			1671500.71
			1148055
			689386.51
			641350
			689386.51
			569774
			UW
			CREFC
			154047
			4.1633
			3.6987
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-056
		04-12-2022
		05-11-2022
		
			HAMPTON INN SWEETWATER
			302 SOUTHEAST GEORGIA AVENUE
			Sweetwater
			TX
			79556
			Nolan
			LO
			72
			72
			2009
			6300000
			MAI
			04-23-2017
			0.63
			0.62
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1585685.68
			939873
			1185317.14
			746417
			400368.54
			193456
			400368.54
			155861
			UW
			CREFC
			140650
			1.3754
			1.1081
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-057
		04-12-2022
		05-11-2022
		
			COMFORT SUITES BUDA AUSTIN SOUTH
			15295 SOUTH INTERSTATE 35 BUILDING 800
			Buda
			TX
			78610
			Hays
			LO
			72
			72
			2009
			5300000
			MAI
			04-23-2017
			0.77
			0.8
			6
			03-31-2017
			01-01-2021
			09-30-2021
			2082208.2
			1318027
			1540639.66
			1043320
			541568.54
			274707
			541568.54
			221986
			UW
			CREFC
			118325
			2.3216
			1.876
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-058
		04-12-2022
		05-11-2022
		
			FAIRFIELD INN & SUITES WEATHERFORD
			175 ALFORD DRIVE
			Weatherford
			TX
			76086
			Parker
			LO
			86
			86
			2009
			2016
			5000000
			MAI
			04-23-2017
			0.63
			0.81
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1659115.99
			1813923
			1347397.85
			1170912
			311718.14
			643011
			311718.14
			570454
			UW
			CREFC
			111628
			5.7603
			5.1103
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-059
		04-12-2022
		05-11-2022
		
			HOLIDAY INN EXPRESS & SUITES ALTUS
			2812 EAST BROADWAY STREET
			Altus
			OK
			73521
			Jackson
			LO
			68
			68
			2008
			2013
			4600000
			MAI
			04-23-2017
			0.67
			0.84
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1417146.8
			1471396
			1205198.63
			904193
			211948.17
			567203
			211948.17
			508347
			UW
			CREFC
			90455
			6.2705
			5.6198
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-060
		04-12-2022
		05-11-2022
		
			COMFORT INN & SUITES PARIS
			3035 NORTHEAST LOOP 286
			Paris
			TX
			75460
			Lamar
			LO
			56
			56
			2009
			3600000
			MAI
			04-23-2017
			0.67
			0.85
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1157261.69
			1106239
			906202.05
			781571
			251059.64
			324668
			251059.64
			280418
			UW
			CREFC
			80371
			4.0396
			3.489
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-061
		04-12-2022
		05-11-2022
		
			HAMPTON INN SUITES DECATUR
			110 US-287
			Decatur
			TX
			76234
			Wise
			LO
			74
			74
			2008
			2013
			3600000
			MAI
			04-23-2017
			0.65
			0.78
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1550317.01
			1322304
			1370105.36
			915123
			180211.65
			407181
			180211.65
			354289
			UW
			CREFC
			76911
			5.2941
			4.6064
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-062
		04-12-2022
		05-11-2022
		
			HOLIDAY INN EXPRESS & SUITES TEXARKANA EAST
			5210 CROSSROADS PARKWAY
			Texarkana
			AR
			71854
			Miller
			LO
			88
			88
			2009
			4100000
			MAI
			04-23-2017
			0.67
			0.78
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1638961.03
			1467155
			1472078.16
			1142254
			166882.87
			324901
			166882.87
			266215
			UW
			CREFC
			71222
			4.5618
			3.7378
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-063
		04-12-2022
		05-11-2022
		
			MANKATO FAIRFIELD INN
			141 APACHE PLACE
			Mankato
			MN
			56001
			Blue Earth
			LO
			61
			61
			1997
			2016
			3600000
			MAI
			04-23-2017
			0.58
			0.48
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1236472.48
			797577
			1086924.16
			694878
			149548.32
			102699
			149548.32
			70796
			UW
			CREFC
			63824
			1.609
			1.1092
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-064
		04-12-2022
		05-11-2022
		
			CANDLEWOOD SUITES TEXARKANA
			2901 SOUTH COWHORN CREEK LOOP
			Texarkana
			TX
			75503
			Bowie
			LO
			80
			80
			2009
			2014
			2600000
			MAI
			04-23-2017
			0.75
			0.91
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1239140.45
			1315200
			1123516.34
			881500
			115624.11
			433700
			115624.11
			381092
			UW
			CREFC
			49346
			8.7889
			7.7228
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		4-065
		04-12-2022
		05-11-2022
		
			COUNTRY INN & SUITES HOUSTON INTERCONTINENTAL AIRPORT EAST
			20611 HIGHWAY 59
			Humble
			TX
			77338
			Harris
			LO
			62
			62
			2001
			2017
			3200000
			MAI
			04-23-2017
			0.54
			0.59
			6
			03-31-2017
			01-01-2021
			09-30-2021
			1363324.41
			713279
			1253517.03
			795991
			109807.38
			-82712
			109807.38
			-111243
			UW
			CREFC
			46863
			-1.7649
			-2.3737
			F
			03-31-2017
		
		false
	
	
		Prospectus Loan ID
		5
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-08-2017
		42500000
		120
		07-01-2027
		360
		0.04076
		0.04076
		3
		1
		36
		08-01-2017
		false
		1
		PP
		5
		0
		42500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2027
		
			WESTCHESTER ONE
			44 SOUTH BROADWAY; 120 WESTCHESTER AVENUE
			White Plains
			NY
			10601
			Westchester
			OF
			907436
			907436
			1976
			2016
			173000000
			MAI
			04-19-2017
			0.88
			0.86
			6
			08-01-2019
			N
			New York Life Insurance Company
			192060
			03-31-2030
			Privilege Underwriters  Inc
			55304
			06-30-2026
			Trusted Media Brands  Inc
			53399
			04-30-2025
			03-31-2017
			12-31-2020
			12-31-2021
			24385810
			23098057
			12817560
			12273222.86
			11568250
			10824834.14
			10427247
			9683831.14
			UW
			CREFC
			6359854.56
			1.82
			1.702
			1.64
			1.5226
			F
			F
			12-31-2021
		
		false
		false
		41231885.71
		204768.04
		0.04076
		0.0001333
		140050.97
		64717.07
		0
		41167168.64
		41167168.64
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		05-18-2017
		41000000
		120
		06-01-2027
		360
		0.0445
		0.0445
		3
		1
		36
		07-01-2017
		true
		1
		WL
		5
		152041.67
		41000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2027
		
			RITCHIE STATION MARKETPLACE
			1701, 1703, 1705, 1711, 1723A, 1723, 1725, 1731, 1741, 1751, 1761, 1771 AND 1851 RITCHIE STATION COURT
			Capitol Heights
			MD
			20743
			Prince George's
			RT
			249078
			249078
			2013
			61400000
			MAI
			03-21-2017
			1
			1
			6
			08-01-2019
			N
			Dave & Busters
			40787
			01-31-2031
			Sammy Furniture of Capitol Heights  Inc
			40000
			05-18-2026
			Big Lots
			30000
			01-31-2024
			03-31-2017
			01-01-2022
			03-31-2022
			5077186
			1370475
			1357462
			481586.98
			3719724
			888888.02
			3443359
			819796.77
			UW
			CREFC
			619574.07
			1.5
			1.4346
			1.39
			1.3231
			F
			F
			03-31-2022
		
		false
		false
		39800562.22
		206524.69
		0.0445
		0.0001566
		147593.75
		58930.94
		0
		39741631.28
		39741631.28
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-09-2017
		30065000
		120
		05-11-2027
		0.0414
		0.0414
		3
		1
		120
		06-11-2017
		true
		1
		PP
		3
		103724.25
		30065000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-10-2026
		
			2851 JUNCTION
			2851 JUNCTION AVENUE
			San Jose
			CA
			95134
			Santa Clara
			OF
			155613
			155613
			2002
			2014
			83000000
			MAI
			04-24-2017
			1
			1
			6
			08-11-2019
			N
			TSMC North America
			155613
			09-18-2031
			12-31-2016
			01-01-2022
			03-31-2022
			6414224
			1700351
			1611174
			437895.78
			4803050
			1262455.22
			4771927
			1254674.47
			UW
			CREFC
			600972.76
			1.97
			2.1006
			1.96
			2.0877
			F
			F
			03-31-2022
		
		false
		false
		30065000
		103724.25
		0.0414
		0.0001899
		103724.25
		0
		0
		30065000
		30065000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-06-2017
		30000000
		108
		07-05-2026
		0.0457
		0.0457
		3
		1
		108
		08-05-2017
		false
		1
		PP
		3
		0
		30000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2026
		
			AMAZON LAKELAND
			1760 COUNTY LINE ROAD
			Lakeland
			FL
			33811
			Polk
			IN
			1016080
			1016080
			2014
			88000000
			MAI
			08-31-2016
			1
			1
			6
			08-05-2019
			N
			Amazon.com
			1016080
			07-31-2029
			03-31-2017
			12-31-2020
			12-31-2021
			6742925
			7183209
			1784404
			2027040.84
			4958522
			5156168.16
			4856914
			5054560.16
			UW
			CREFC
			2935768
			1.69
			1.7563
			1.65
			1.7217
			F
			F
			12-31-2021
		
		false
		false
		30000000
		114250
		0.0457
		0.0001333
		114250
		0
		0
		30000000
		30000000
		05-05-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-01-2017
		29905737.09
		120
		05-11-2027
		300
		0.0516
		0.0516
		3
		1
		0
		06-11-2017
		true
		1
		PP
		2
		178184.95
		29905737.09
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-10-2027
		
			SHERATON HOTEL GREENSBORO
			3121 WEST GATE CITY BOULEVARD
			Greensboro
			NC
			27407
			Guilford
			LO
			985
			985
			1970
			2015
			91000000
			MAI
			04-05-2017
			0.47
			0.2
			6
			08-11-2019
			N
			02-28-2017
			08-01-2020
			07-31-2021
			36070460
			11774136
			25493178
			15268483.56
			10577282
			-3494347.56
			8773759
			-4083054.36
			UW
			CREFC
			3207329
			3.3
			-1.0894
			2.74
			-1.273
			F
			F
		
		false
		false
		26826730.45
		178184.95
		0.0516
		0.00019
		115354.94
		62830.01
		0
		26763900.41
		26763900.44
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-30-2017
		29600000
		120
		07-01-2027
		360
		0.0386
		0.0386
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		0
		29600000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-31-2027
		
			2041 ROSECRANS 831 NASH
			2041 ROSECRANS AVENUE; 831 SOUTH NASH STREET; 871 SOUTH NASH STREET
			El Segundo
			CA
			90245
			Los Angeles
			MU
			157092
			157092
			1975
			2012
			55000000
			MAI
			04-27-2017
			0.91
			0.48
			6
			08-01-2019
			N
			Continental Developement Corp
			13260
			08-31-2028
			General Dynamics Mission Sys
			8853
			01-31-2027
			Chin Chin & The Butcher Bake
			8622
			07-31-2029
			03-31-2017
			12-31-2020
			12-31-2021
			4100861.71
			3270699.12
			1086609.47
			1100869.06
			3014252.24
			2169830.06
			2791334.12
			1946912.06
			UW
			CREFC
			1667236
			1.81
			1.3014
			1.67
			1.1677
			F
			F
			12-31-2021
		
		false
		false
		26953354.03
		138936.33
		0.0386
		0.0003316
		86699.96
		52236.37
		0
		26901117.66
		26901117.66
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-14-2017
		25560000
		120
		07-11-2027
		0.042222
		0.042222
		3
		1
		120
		08-11-2017
		true
		1
		WL
		3
		0
		25560000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2027
		
			CENTER AT PEARLAND PARKWAY
			2610, 2620, 2630, 2650, 2670, 2680 & 2682 PEARLAND PARKWAY
			Pearland
			TX
			77581
			Brazoria
			RT
			153117
			153117
			2014
			42210000
			MAI
			05-05-2017
			0.97
			0.95
			6
			08-11-2019
			N
			Ross Dress for Less
			27041
			01-31-2026
			Marmaxx OPERATING CORP.
			23358
			11-30-2024
			Petco
			13500
			01-31-2026
			04-30-2017
			01-01-2021
			09-30-2021
			3838679
			2948740
			1329828
			1221031.35
			2508850
			1727708.65
			2365034
			1619846.65
			UW
			CREFC
			821387
			2.29
			2.1034
			2.16
			1.972
			F
			F
			12-31-2021
		
		false
		false
		25560000
		89932.86
		0.042222
		0.0001566
		89932.86
		0
		0
		25560000
		25560000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		12
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-23-2017
		22000000
		120
		07-11-2027
		360
		0.0465
		0.0465
		3
		1
		0
		08-11-2017
		true
		1
		WL
		2
		0
		22000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		04-10-2027
		
			TRUMBULL MARRIOTT
			180 HAWLEY LANE
			Trumbull
			CT
			06611
			Fairfield
			LO
			325
			325
			1986
			2012
			35100000
			MAI
			05-02-2017
			21000000
			12-01-2021
			MAI
			0.61
			0.31
			6
			08-11-2019
			N
			05-31-2017
			01-01-2021
			06-30-2021
			15811246
			2585525
			12513619
			3059445
			3297627
			-473920
			2507065
			-603196
			UW
			CREFC
			680641
			2.42
			-0.6962
			1.84
			-0.8862
			F
			F
		
		false
		false
		20282786.3
		113440.1
		0.0465
		0.0004316
		78595.8
		34844.3
		0
		21083258.05
		20247942
		03-11-2020
		1
		false
		2349485.6
		0
		1258767.37
		3
		0
		Wells Fargo Bank, NA
		05-20-2020
		false
		0
		13
		0
	
	
		Prospectus Loan ID
		13
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-02-2017
		21000000
		60
		06-11-2022
		360
		0.0435
		0.0435
		3
		1
		24
		07-11-2017
		true
		1
		WL
		5
		76125
		21000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2022
		
			GRAN PARK AT THE AVENUES
			10199 SOUTHSIDE BOULEVARD; 7406 & 7411 FULLERTON STREET
			Jacksonville
			FL
			32256
			Duval
			OF
			241469
			241469
			1992
			28300000
			MAI
			03-27-2017
			0.95
			0.73
			6
			08-11-2019
			N
			Progressive Casualty Insurance
			27748
			06-30-2024
			ModivCare Solutions  LLC
			22784
			06-30-2026
			TAYLOR ENGINEERING
			18231
			09-30-2025
			05-31-2017
			01-01-2021
			09-30-2021
			4616505
			2529719
			2010056
			1441191.73
			2606448
			1088527.27
			2282028
			845211.52
			UW
			CREFC
			940864.32
			2.08
			1.1569
			1.82
			0.8983
			F
			F
			12-31-2021
		
		false
		false
		20013631.81
		104540.48
		0.0435
		0.0003566
		72549.42
		31991.06
		0
		19981640.75
		19981640.75
		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
		Bank of America, N.A.
		06-01-2017
		20550000
		120
		06-01-2027
		360
		0.04041
		0.04041
		3
		1
		24
		07-01-2017
		true
		1
		WL
		5
		69202.13
		20550000
		1
		8
		8
		5
		true
		true
		false
		false
		false
		02-28-2027
		
			Budget Store & Lock Portfolio PA
			PA
			SS
			244105
			2228
			2228
			30380000
			05-03-2017
			0.86
			0.91
			08-01-2019
			N
			03-31-2017
			01-01-2022
			03-31-2022
			2606581
			889476
			611117
			227651.53
			1995464
			661824.47
			1958849
			652670.72
			UW
			295789.5
			1.69
			2.2374
			1.66
			2.2065
			F
			F
		
		false
		false
		19529064.73
		98595.2
		0.04041
		0.0001566
		65764.13
		32831.07
		0
		19496233.67
		19496233.66
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14-001
		04-12-2022
		05-11-2022
		
			BUDGET 4TH
			1614 SOUTH 4TH STREET
			Allentown
			PA
			18103
			Lehigh
			SS
			48850
			48850
			386
			386
			1988
			8290000
			MAI
			05-03-2017
			0.94
			0.99
			6
			03-31-2017
			01-01-2022
			03-31-2022
			668632
			221450
			140841
			55057.5
			527791
			166392.5
			520464
			164560.75
			UW
			CREFC
			80713
			2.0615
			2.0388
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		14-002
		04-12-2022
		05-11-2022
		
			BUDGET MICKLEY
			184 MICKLEY ROAD
			Whitehall
			PA
			18052
			Lehigh
			SS
			44800
			44800
			330
			330
			1998
			6200000
			MAI
			05-03-2017
			0.94
			0.86
			6
			03-31-2017
			01-01-2022
			03-31-2022
			495003
			156613
			90126
			36218.14
			404877
			120394.86
			398157
			118714.86
			UW
			CREFC
			60365
			1.9944
			1.9666
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		14-003
		04-12-2022
		05-11-2022
		
			BUDGET INDEPENDENCE
			3949 INDEPENDENCE DRIVE
			Schnecksville
			PA
			18078
			Lehigh
			SS
			50885
			50885
			356
			356
			2002
			4300000
			MAI
			05-02-2017
			0.73
			0.91
			6
			03-31-2017
			01-01-2022
			03-31-2022
			387506
			156041
			98026
			36904.23
			289480
			119136.77
			281847
			117228.52
			UW
			CREFC
			41866.75
			2.8456
			2.8
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		14-004
		04-12-2022
		05-11-2022
		
			BUDGET WERLEY RD
			767 WERLEY ROAD
			Allentown
			PA
			18104
			Lehigh
			SS
			33460
			33460
			141
			141
			2002
			4250000
			MAI
			05-03-2017
			0.82
			0.88
			6
			03-31-2017
			01-01-2022
			03-31-2022
			366742
			123161
			84180
			31480.83
			282562
			91680.17
			277543
			90425.42
			UW
			CREFC
			41379
			2.2156
			2.1852
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		14-005
		04-12-2022
		05-11-2022
		
			BUDGET E ALLEN
			802-818 EAST ALLEN STREET
			Allentown
			PA
			18109
			Lehigh
			SS
			20268
			20268
			224
			224
			1989
			2320000
			MAI
			05-03-2017
			0.97
			0.96
			6
			03-31-2017
			01-01-2022
			03-31-2022
			212717
			75365
			61641
			21200.45
			151076
			54164.55
			148036
			53404.55
			UW
			CREFC
			22588
			2.3979
			2.3642
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		14-006
		04-12-2022
		05-11-2022
		
			BUDGET WASHINGTON
			333 WASHINGTON STREET
			Freemansburg
			PA
			18017
			Northampton
			SS
			11330
			11330
			197
			197
			1987
			1950000
			MAI
			05-03-2017
			0.96
			0.87
			6
			03-31-2017
			01-01-2022
			03-31-2022
			170090
			50008
			47261
			18868.99
			122829
			31139.01
			121130
			30714.26
			UW
			CREFC
			18986
			1.6401
			1.6177
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		14-007
		04-12-2022
		05-11-2022
		
			BUDGET QUEBEC
			1014 NORTH QUEBEC STREET
			Allentown
			PA
			18109
			Lehigh
			SS
			24852
			24852
			466
			466
			1915
			1997
			1610000
			MAI
			05-03-2017
			0.75
			0.85
			6
			03-31-2017
			01-01-2022
			03-31-2022
			171032
			66614
			54529
			16168.92
			116503
			50445.08
			112775
			49513.08
			UW
			CREFC
			15676
			3.2179
			3.1585
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		14-008
		04-12-2022
		05-11-2022
		
			BUDGET EMMAUS
			2333 W EMMAUS AVENUE
			Allentown
			PA
			18103
			Lehigh
			SS
			9660
			9660
			128
			128
			1999
			1460000
			MAI
			05-03-2017
			0.93
			0.98
			6
			03-31-2017
			01-01-2022
			03-31-2022
			134859
			40224
			34513
			11752.47
			100346
			28471.53
			98897
			28109.28
			UW
			CREFC
			14215.75
			2.0028
			1.9773
			F
			04-30-2017
		
		false
	
	
		Prospectus Loan ID
		15
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-02-2017
		20500000
		120
		06-11-2027
		360
		0.0429
		0.0429
		3
		1
		36
		07-11-2017
		true
		1
		WL
		5
		73287.5
		20500000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		02-10-2027
		
			Various
			CA
			OF
			235363
			33640000
			04-21-2017
			0.86
			0.93
			08-11-2019
			N
			04-30-2017
			01-01-2022
			03-31-2022
			4309974
			1315023
			2046370
			550571.92
			2263604
			764451.08
			1887449
			670412.08
			UW
			303984.93
			1.86
			2.5147
			1.55
			2.2054
			F
			F
		
		false
		false
		19882011.8
		101328.31
		0.0429
		0.0001566
		71078.19
		30250.12
		0
		19851761.68
		19851761.68
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		15-001
		04-12-2022
		05-11-2022
		
			WATERFALL TOWERS
			2455 BENNETT VALLEY ROAD
			Santa Rosa
			CA
			95404
			Sonoma
			OF
			94945
			94945
			1981
			2005
			13700000
			MAI
			04-21-2017
			0.89
			0.93
			6
			INTERFAITH SHELTER NETWORK INC
			5716
			11-30-2025
			NATIONS FINEST
			4758
			01-31-2024
			HECTOR VELAZQUEZ
			4719
			09-30-2025
			04-30-2017
			01-01-2022
			03-31-2022
			1867725
			1315023
			824414
			550571.92
			1043311
			764451.08
			833452
			670412.08
			UW
			CREFC
			303984.93
			2.5147
			2.2054
			F
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		15-002
		04-12-2022
		05-11-2022
		
			LAKES BUILDING 2227
			2227 CAPRICORN WAY
			Santa Rosa
			CA
			95407
			Sonoma
			OF
			79037
			79037
			1988
			2004
			13200000
			MAI
			04-21-2017
			0.91
			0.95
			6
			County of Sonoma
			51834
			06-30-2023
			COUNTY OF SONOMA
			21721
			07-31-2028
			County of Sonoma
			1896
			05-22-2023
			04-30-2017
			01-01-2022
			03-31-2022
			1516687
			0
			753455
			0
			763232
			0
			662446
			0
			UW
			CREFC
			0
			0
			C
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		15-003
		04-12-2022
		05-11-2022
		
			LAKES BUILDING 2255
			2255 CHALLENGER WAY
			Santa Rosa
			CA
			95407
			Sonoma
			OF
			17357
			17357
			1988
			2004
			1960000
			MAI
			04-21-2017
			0.6
			0.82
			6
			COUNTY OF SONOMA
			7116
			06-30-2028
			LILLIPUT CHILDRENS SERVICES
			2152
			06-30-2022
			DAVID TOWNSEND
			2012
			04-28-2022
			04-30-2017
			01-01-2022
			03-31-2022
			217960
			0
			160049
			0
			57910
			0
			23744
			0
			UW
			CREFC
			0
			0
			C
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		15-004
		04-12-2022
		05-11-2022
		
			LAKES BUILDING 2235
			2235 CHALLENGER WAY
			Santa Rosa
			CA
			95407
			Sonoma
			OF
			16688
			16688
			1988
			2004
			1930000
			MAI
			04-21-2017
			0.49
			0.84
			6
			COUNTY OF SONOMA
			9647
			06-30-2028
			MATTHEW P PEREIRA
			3506
			10-31-2027
			wooden spoon technologies
			848
			07-31-2023
			04-30-2017
			01-01-2022
			03-31-2022
			162825
			0
			134622
			0
			28203
			0
			6962
			0
			UW
			CREFC
			0
			0
			C
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		15-005
		04-12-2022
		05-11-2022
		
			LAKES BUILDING 2245
			2245 CHALLENGER WAY
			Santa Rosa
			CA
			95407
			Sonoma
			OF
			13270
			13270
			1988
			2004
			1550000
			MAI
			04-21-2017
			1
			1
			6
			COUNTY OF SONOMA
			13270
			02-28-2033
			04-30-2017
			01-01-2022
			03-31-2022
			301640
			0
			88887
			0
			212754
			0
			207915
			0
			UW
			CREFC
			0
			0
			C
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		15-006
		04-12-2022
		05-11-2022
		
			LAKES BUILDING 2225
			2225 CHALLENGER WAY
			Santa Rosa
			CA
			95407
			Sonoma
			OF
			14066
			14066
			1988
			2004
			1300000
			MAI
			04-21-2017
			1
			1
			6
			COUNTY OF SONOMA
			14066
			02-28-2031
			04-30-2017
			01-01-2022
			03-31-2022
			243136
			0
			84942
			0
			158194
			0
			152931
			0
			UW
			CREFC
			0
			0
			C
			03-01-2022
		
		false
	
	
		Prospectus Loan ID
		16
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-26-2017
		19350000
		120
		07-11-2027
		360
		0.046
		0.046
		3
		1
		0
		08-11-2017
		true
		1
		WL
		2
		0
		19350000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-10-2027
		
			HALL OFFICE G4
			3011 INTERNET BOULEVARD
			Frisco
			TX
			75034
			Collin
			OF
			117452
			117452
			2004
			25800000
			MAI
			04-25-2017
			1
			0.53
			6
			08-11-2019
			N
			Schlumberger Technology Corp
			39190
			02-28-2022
			The University of North Texas
			19916
			12-31-2025
			Gateway Mortgage Group
			3891
			09-30-2023
			04-30-2017
			12-31-2020
			12-31-2021
			3002673
			2994798
			1072824
			1272311.85
			1929850
			1722486.15
			1827406
			1620042.15
			UW
			CREFC
			1190360.28
			1.62
			1.447
			1.54
			1.3609
			F
			F
			01-13-2022
		
		false
		false
		17826253.73
		99196.69
		0.046
		0.0001566
		68333.97
		30862.72
		0
		17795391.01
		17795391.01
		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
		Wells Fargo Bank, National Association
		06-01-2017
		18250000
		120
		06-11-2027
		300
		0.0443
		0.0443
		3
		1
		36
		07-11-2017
		false
		1
		WL
		5
		67372.92
		18250000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2027
		
			CROSSROADS FESTIVAL RETAIL CENTER
			4755, 4811, 4821, 4841 & 4857 EAST GRANT ROAD AND 2460 NORTH SWAN ROAD
			Tucson
			AZ
			85712
			Pima
			RT
			136269
			136269
			1986
			27500000
			MAI
			05-02-2017
			0.94
			0.96
			6
			08-11-2019
			N
			Bed Bath & Beyond
			36518
			01-31-2032
			ROAD HOUSE
			32500
			11-30-2032
			Grasky Endurance Coaching
			4637
			10-31-2023
			03-31-2017
			01-01-2022
			03-31-2022
			2627806
			709677
			869714
			219525.68
			1758092
			490151.32
			1677243
			469939.07
			UW
			CREFC
			302147
			1.45
			1.6222
			1.39
			1.5553
			F
			F
			12-31-2021
		
		false
		false
		17508051.01
		100715.68
		0.0443
		0.0001566
		64633.89
		36081.79
		0
		17471969.22
		17471969.22
		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
		Morgan Stanley Bank, N.A.
		05-04-2017
		15980881.62
		120
		06-01-2027
		360
		0.0503
		0.0503
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		86185.05
		15980881.62
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-28-2027
		
			MAJESTIC INDUSTRIAL PORTFOLIO
			1335 EAST SUNSET ROAD; 3165 WEST SUNSET ROAD; 3455 WEST SUNSET ROAD; 3655 WEST SUNSET ROAD; 6670 SOUTH VALLEY VIEW BOULEVARD
			Las Vegas
			NV
			89118
			Clark
			98
			1487620
			1487620
			1999
			68500000
			MAI
			02-09-2017
			1
			1
			6
			08-01-2019
			N
			DYNAMEX OPERATIONS WEST, INC.
			146500
			02-28-2021
			FREEMAN AUDIO VISUAL
			137250
			11-30-2023
			CORT BUSINESS SERVICES CORP.
			121450
			05-31-2027
			12-31-2016
			12-31-2020
			12-31-2021
			12300280.08
			2883958
			10630843.31
			14868
			1669436.77
			2869090
			1669436.77
			2869090
			UW
			CREFC
			1034220.6
			1.61
			2.7741
			1.61
			2.7741
			F
			F
		
		false
		false
		14808923.35
		86185.05
		0.0503
		0.0001566
		62074.07
		24110.98
		0
		14784812.37
		14784812.37
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-01-2017
		14480130.49
		120
		06-11-2027
		360
		0.0428
		0.0428
		3
		1
		0
		07-11-2017
		true
		1
		WL
		2
		71586.18
		14480130.49
		1
		1
		0
		false
		true
		false
		false
		false
		03-10-2027
		
			Defeased
			CA
			San Mateo
			SS
			75140
			1032
			1032
			1950
			1999
			22000000
			MAI
			04-27-2017
			0.83
			3
			08-11-2019
			F
			05-31-2017
			1873556
			700260
			1173296
			1161672
			UW
			F
		
		false
		false
		13268329.76
		71586.18
		0.0428
		0.0001566
		47323.71
		24262.47
		0
		13244067.29
		13244067.29
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		20
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-05-2017
		13000000
		120
		05-11-2027
		0.041
		0.041
		3
		1
		120
		06-11-2017
		true
		1
		WL
		3
		44416.67
		13000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-10-2027
		
			NORTH LA CIENEGA
			127-129, 133, 157-161 NORTH LA CIENEGA BOULEVARD
			Beverly Hills
			CA
			90211
			Los Angeles
			RT
			23301
			23301
			1936
			2016
			34700000
			MAI
			04-18-2017
			1
			1
			6
			08-11-2019
			N
			FOGO DE CHAO
			11000
			06-17-2033
			Matsuhisa
			4150
			02-28-2023
			VR Partners Inc.
			3266
			12-31-2026
			03-31-2017
			12-31-2020
			12-31-2021
			1648417
			2052582
			290000
			228902.1
			1358417
			1823679.9
			1331856
			1797119.9
			UW
			CREFC
			540403
			2.51
			3.3746
			2.46
			3.3255
			F
			F
			10-05-2021
		
		false
		false
		13000000
		44416.67
		0.041
		0.0001566
		44416.67
		0
		0
		13000000
		13000000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-01-2017
		11500000
		120
		06-01-2027
		360
		0.0418
		0.0418
		3
		1
		12
		07-01-2017
		true
		1
		WL
		5
		40058.33
		11500000
		1
		1
		1
		5
		true
		true
		false
		false
		true
		02-28-2027
		
			HILTON GARDEN INN BOZEMAN
			2023 COMMERCE WAY
			Bozeman
			MT
			59715
			Gallatin
			LO
			123
			123
			2005
			2017
			21400000
			MAI
			05-09-2017
			18200000
			09-03-2020
			MAI
			0.8
			0.75
			08-01-2019
			N
			03-31-2017
			04-01-2021
			03-31-2022
			5743759
			7189528
			3929126
			4667109.25
			1814633
			2522418.75
			1584883
			2234837.63
			UW
			CREFC
			673234
			2.7
			3.7467
			2.35
			3.3195
			F
			F
		
		false
		true
		10729195.92
		56102.82
		0.0418
		0.0001566
		37373.37
		18729.45
		0
		10710466.47
		10710466.47
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		06-09-2020
		08-31-2021
		false
		8
		01-06-2021
		98
		06-01-2027
	
	
		Prospectus Loan ID
		22
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-16-2017
		11500000
		120
		06-11-2027
		360
		0.0455
		0.0455
		3
		1
		24
		07-11-2017
		true
		1
		WL
		5
		43604.17
		11500000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		03-10-2027
		
			Various
			MO
			SS
			150005
			1268
			1268
			20000000
			04-19-2017
			0.91
			0.93
			08-11-2019
			N
			05-31-2017
			12-31-2020
			12-31-2021
			2047566
			2607584
			968877
			1252739.3
			1078689
			1354844.7
			1063336
			1339491.7
			UW
			703332
			1.53
			1.9263
			1.51
			1.9044
			F
			F
		
		false
		false
		10979427.12
		58610.96
		0.0455
		0.0006316
		41630.33
		16980.63
		0
		10962446.49
		10962446.49
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22-001
		04-12-2022
		05-11-2022
		
			EZ - ROCK HILL
			9715 MANCHESTER ROAD
			St. Louis
			MO
			63119
			St. Louis
			SS
			76400
			76400
			620
			620
			2015
			10200000
			MAI
			04-19-2017
			0.93
			0.93
			6
			05-31-2017
			12-31-2020
			12-31-2021
			1069733
			2607584
			506598
			1252739.3
			563135
			1354844.7
			555142
			1339491.7
			UW
			CREFC
			703332
			1.9263
			1.9044
			F
			04-10-2017
		
		false
	
	
		Prospectus Loan ID
		22-002
		04-12-2022
		05-11-2022
		
			EZ - CRESTWOOD
			9900 BIG BEND ROAD
			St. Louis
			MO
			63122
			St. Louis
			SS
			73605
			73605
			648
			648
			2014
			9800000
			MAI
			04-19-2017
			0.9
			0.93
			6
			05-31-2017
			12-31-2020
			12-31-2021
			977833
			0
			462279
			0
			515554
			0
			508194
			0
			UW
			CREFC
			0
			0
			C
			04-10-2017
		
		false
	
	
		Prospectus Loan ID
		23
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-09-2017
		11500000
		120
		05-11-2027
		360
		0.0459
		0.0459
		3
		1
		60
		06-11-2017
		true
		1
		WL
		5
		43987.5
		11500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-10-2027
		
			NORWALK PLAZA
			11752, 11758-11788, 11790 FIRESTONE BOULEVARD
			Norwalk
			CA
			90650
			Los Angeles
			RT
			59746
			59746
			1988
			2017
			15900000
			MAI
			03-28-2017
			1
			0.9
			6
			08-11-2019
			N
			T J Maxx
			25000
			05-31-2025
			Fashion Q
			7060
			06-30-2024
			La Michocana
			3300
			04-30-2027
			05-31-2017
			12-31-2020
			12-31-2021
			1376000
			1475331
			371177
			579073.21
			1004823
			896257.79
			939325
			830760.79
			UW
			CREFC
			535181.25
			1.42
			1.6746
			1.33
			1.5522
			F
			F
			04-01-2022
		
		false
		false
		11500000
		43987.5
		0.0459
		0.0001566
		43987.5
		0
		0
		11500000
		11500000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		01-31-2017
		10368000
		120
		02-11-2027
		360
		0.0499
		0.0499
		3
		1
		18
		03-11-2017
		false
		1
		WL
		5
		43113.6
		10368000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		11-10-2026
		
			THE CROSSROADS OF OPELIKA
			2015-2023, 2055-2065, 2105-2119 & 2125-2145 INTERSTATE DRIVE
			Opelika
			AL
			36801
			Lee
			RT
			33777
			33777
			2015
			14850000
			MAI
			11-07-2016
			0.94
			1
			6
			08-11-2019
			N
			Matress Firm
			4500
			08-31-2025
			ALUMNI HALL
			4000
			01-31-2025
			Aspen Dental Management  Inc
			3500
			09-30-2025
			08-31-2016
			12-31-2020
			12-31-2021
			1201005
			1326421
			242446
			220116.25
			958559
			1106304.75
			926851
			1074596.75
			UW
			CREFC
			667131.84
			1.44
			1.6583
			1.39
			1.6107
			F
			F
			12-31-2021
		
		false
		true
		9796055.37
		55594.32
		0.0499
		0.0001566
		40735.26
		14859.06
		0
		9781196.31
		9781196.31
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
		04-11-2020
		98
		02-11-2027
	
	
		Prospectus Loan ID
		25
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		05-26-2017
		9800000
		120
		06-01-2027
		0.0418
		0.0418
		3
		1
		120
		07-01-2017
		true
		1
		WL
		3
		34136.67
		9800000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2027
		
			1680 DUKE STREET
			1680 DUKE STREET
			Alexandria
			VA
			22314
			Alexandria
			OF
			47755
			47755
			1984
			2017
			18700000
			MAI
			04-27-2017
			0.74
			0.85
			6
			08-01-2019
			N
			National School Board Assoc.
			20215
			04-30-2033
			American College of Osteopathic Surgeon
			7867
			11-30-2029
			Virginia CVS Pharmacy  L.L.C.
			6896
			01-31-2032
			04-30-2017
			01-01-2022
			03-31-2022
			1435363.01
			473911
			524412
			159309.08
			910951
			314601.92
			827046
			293625.67
			UW
			CREFC
			102410.01
			2.19
			3.0719
			1.99
			2.8671
			F
			F
			03-31-2022
		
		false
		false
		9800000
		34136.67
		0.0418
		0.0001566
		34136.67
		0
		0
		9800000
		9800000
		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
		Wells Fargo Bank, National Association
		06-27-2017
		9600000
		120
		07-11-2027
		360
		0.0468
		0.0468
		3
		1
		12
		08-11-2017
		false
		1
		WL
		5
		0
		9600000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2027
		
			WHOLE FOODS SAUGANASH
			6020 NORTH CICERO AVENUE
			Chicago
			IL
			60646
			Cook
			RT
			41148
			41148
			2007
			15625000
			MAI
			05-26-2017
			1
			1
			6
			08-11-2019
			N
			Whole Foods Market Group
			40400
			12-31-2050
			03-31-2017
			12-31-2020
			12-31-2021
			1174119
			1395716
			370782
			526951.79
			803337
			868764.21
			763701
			829128.21
			UW
			CREFC
			596086.68
			1.35
			1.4574
			1.28
			1.3909
			F
			F
			12-01-2021
		
		false
		false
		9026180.42
		49673.89
		0.0468
		0.0004566
		35202.1
		14471.79
		0
		9011708.63
		9011708.63
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		06-26-2017
		9225000
		120
		07-01-2027
		360
		0.0445
		0.0445
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		0
		9225000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2027
		
			WESTGATE CENTRE
			3225, 3255, AND 3265 SOUTH WADSWORTH BOULEVARD
			Lakewood
			CO
			80227
			Jefferson
			RT
			92833
			92833
			1985
			2015
			13500000
			MAI
			04-26-2017
			0.93
			0.94
			6
			08-01-2019
			N
			STATE OF COLORADO
			16081
			03-31-2027
			Planet Fitness
			15834
			09-09-2027
			Rotech
			7233
			07-31-2022
			05-31-2017
			01-01-2021
			09-30-2021
			1618335
			1241090
			521319
			409572.12
			1097016
			831517.88
			1029326
			780750.38
			UW
			CREFC
			418212
			1.97
			1.9882
			1.85
			1.8668
			F
			F
			09-30-2021
		
		false
		false
		8479223.72
		46468.06
		0.0445
		0.0001566
		31443.79
		15024.27
		0
		8464199.45
		8464199.45
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-15-2017
		8977593.83
		240
		06-11-2037
		240
		0.048
		0.048
		3
		1
		0
		07-11-2017
		1
		WL
		2
		8977593.83
		1
		1
		1
		0
		false
		true
		false
		false
		false
		
			ALISO VIEJO SELF STORAGE & MISSION VIEJO RV STORAG
			CA
			92656
			SS
			03-27-2017
			24840000
			03-27-2017
			MAI
			0.99
			N
			01-01-2022
			03-31-2022
			711246
			288610.82
			422635.18
			419174.18
			CREFC
			175219
			2.412
			2.3922
			F
			F
		
		false
		false
		7572025.51
		58406.17
		0.048
		0.0001566
		30288.1
		28118.07
		0
		7543907.44
		7543907.44
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		29
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-30-2017
		8565000
		120
		07-01-2027
		360
		0.0473
		0.0473
		3
		1
		36
		08-01-2017
		true
		1
		WL
		5
		0
		8565000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2027
		
			THE SHOPPES AT MID-CITY
			510/520/530/550/560 NORTH CARROLLTON AVENUE
			New Orleans
			LA
			70119
			Orleans Parish
			RT
			37671
			37671
			2016
			12550000
			MAI
			03-01-2017
			1
			1
			6
			08-01-2019
			N
			Marshalls
			20001
			10-31-2026
			Petco
			12500
			01-31-2027
			T-Mobile
			1960
			06-30-2026
			05-01-2021
			07-31-2021
			1128087.8
			250830
			305342.63
			65747.4
			822745.17
			185082.6
			777742.17
			173831.85
			UW
			CREFC
			133727.7
			1.54
			1.384
			1.45
			1.2998
			F
			F
			09-30-2021
		
		false
		false
		8339186.97
		44575.9
		0.0473
		0.0001566
		32870.3
		11705.6
		0
		8327481.37
		8327481.37
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		30
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		05-11-2017
		8560000
		60
		360
		0.05188
		0.05188
		3
		1
		12
		07-01-2017
		1
		WL
		5
		37007.73
		8560000
		1
		1
		5
		true
		true
		false
		false
		02-28-2022
		
			Defeased
			1979
			12475000
			04-12-2017
			3
			02-28-2017
			F
		
		false
		false
		0
		0
		0
		0
		1
		0
		2
		03-11-2022
	
	
		Prospectus Loan ID
		31
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-28-2017
		8300000
		120
		07-11-2027
		0.0467
		0.0467
		3
		1
		120
		08-11-2017
		false
		1
		WL
		3
		0
		8300000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2027
		
			CVS - NORWALK
			11623 ROSECRANS AVENUE
			Norwalk
			CA
			90650
			Los Angeles
			RT
			24130
			24130
			1956
			2016
			13500000
			MAI
			05-04-2017
			1
			1
			6
			08-11-2019
			N
			CVS
			24130
			01-31-2041
			05-31-2017
			12-31-2020
			12-31-2021
			840327
			641617
			194378
			6416.17
			645949
			635200.83
			643536
			632787.83
			UW
			CREFC
			392993.47
			1.64
			1.6163
			1.64
			1.6101
			F
			F
			12-31-2021
		
		false
		false
		8300000
		32300.83
		0.0467
		0.0001566
		32300.83
		0
		0
		8300000
		8300000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		06-09-2017
		7900000
		120
		07-01-2027
		360
		0.04228
		0.04228
		3
		1
		60
		08-01-2017
		true
		1
		WL
		5
		0
		7900000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2027
		
			HAMPTON INN NORFOLK
			1511 USAA DRIVE
			Norfolk
			VA
			23502
			Norfolk City County
			LO
			88
			88
			2007
			2016
			13500000
			MAI
			05-01-2017
			0.8
			0.78
			6
			08-01-2019
			N
			04-30-2017
			12-31-2020
			12-31-2021
			2901861
			3170976
			1761781
			1907468.16
			1140080
			1263507.84
			1024006
			1136668.8
			UW
			CREFC
			338651.01
			2.45
			3.731
			2.2
			3.3564
			F
			F
		
		false
		false
		7900000
		27834.33
		0.04228
		0.0001566
		27834.33
		0
		0
		7900000
		7900000
		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
		Wells Fargo Bank, National Association
		05-04-2017
		7330000
		120
		05-11-2027
		0.0402
		0.0402
		3
		1
		120
		06-11-2017
		true
		1
		WL
		3
		24555.5
		7330000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2027
		
			580 HOWARD
			580 HOWARD STREET
			San Francisco
			CA
			94105
			San Francisco
			OF
			24105
			24105
			1908
			2000
			19700000
			MAI
			03-17-2017
			1
			0.44
			6
			08-11-2019
			N
			Sun Basket  Inc.
			4467
			04-11-2022
			Plickers  Inc. a Delaware C-Corpora
			1588
			02-28-2022
			Zenysis Technologies  Inc.
			1494
			10-31-2022
			04-30-2017
			12-31-2020
			12-31-2021
			1579980
			774624
			418152
			401435.44
			1161828
			373188.56
			1151671
			363032.56
			UW
			CREFC
			298758.61
			3.89
			1.2491
			3.85
			1.2151
			F
			F
			12-31-2021
		
		false
		false
		7330000
		24555.5
		0.0402
		0.0001566
		24555.5
		0
		0
		7330000
		7330000
		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
		Bank of America, N.A.
		05-22-2017
		7130597.67
		120
		06-01-2027
		360
		0.045
		0.045
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		36177.33
		7130597.67
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			Defeased
			TX
			Harris
			SS
			101875
			624
			624
			2001
			10200000
			MAI
			04-05-2017
			0.85
			3
			08-01-2019
			F
			02-28-2017
			1144833
			523515
			621318
			606030
			UW
			F
		
		false
		false
		6556122.65
		36177.33
		0.045
		0.0001566
		24585.46
		11591.87
		0
		6544530.78
		6544530.78
		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
		Morgan Stanley Bank, N.A.
		05-26-2017
		7000000
		120
		06-01-2027
		0.045
		0.045
		3
		1
		120
		07-01-2017
		true
		1
		WL
		3
		26250
		7000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2027
		
			SOUTHSIDE TERRACE APARTMENTS
			4 SOUTHSIDE AVENUE
			New Paltz
			NY
			12561
			Ulster
			MF
			140
			140
			1970
			13000000
			MAI
			03-27-2017
			1
			0.94
			6
			08-01-2019
			N
			12-31-2016
			12-31-2020
			12-31-2021
			1829331.63
			2098032
			1099612.67
			1344483.41
			729718.96
			753548.59
			694718.96
			718548.59
			UW
			CREFC
			319375
			2.28
			2.3594
			2.18
			2.2498
			F
			F
		
		false
		false
		7000000
		26250
		0.045
		0.0001566
		26250
		0
		0
		7000000
		7000000
		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
		Wells Fargo Bank, National Association
		06-21-2017
		7000000
		120
		07-11-2027
		360
		0.0424
		0.0424
		3
		1
		36
		08-11-2017
		true
		1
		WL
		5
		0
		7000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2027
		
			GRASS VALLEY SELF STORAGE
			946 GOLDEN GATE TERRACE
			Grass Valley
			CA
			95945
			Nevada
			SS
			83920
			83920
			567
			567
			1985
			10040000
			MAI
			05-09-2017
			0.99
			0.96
			6
			08-11-2019
			N
			05-31-2017
			01-01-2022
			03-31-2022
			1001191
			314553
			316451
			81979.18
			684740
			232573.82
			672152
			229426.82
			UW
			CREFC
			103184.46
			1.66
			2.2539
			1.63
			2.2234
			F
			F
		
		false
		false
		6797419.82
		34394.82
		0.0424
		0.0001566
		24017.55
		10377.27
		0
		6787042.55
		6787042.55
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		05-30-2017
		6700000
		120
		06-01-2027
		360
		0.04458
		0.04458
		3
		1
		24
		07-01-2017
		true
		1
		WL
		5
		24890.5
		6700000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		07-31-2019
		02-28-2027
		02-28-2027
		
			EL MERCADO CENTER
			511 WEST CORDOVA ROAD
			Santa Fe
			NM
			87505
			Santa Fe
			RT
			53064
			53064
			1950
			2006
			9700000
			MAI
			04-25-2016
			0.98
			0.96
			6
			X
			CVS
			30100
			03-27-2026
			Missing Link  Sports llc
			4460
			09-30-2026
			The Running Hub
			1980
			01-31-2023
			12-31-2016
			01-01-2022
			03-31-2022
			787345
			192015
			164387
			44235.54
			622958
			147779.46
			586025.85
			138546.46
			UW
			CREFC
			101342.76
			1.54
			1.4582
			1.45
			1.3671
			F
			F
			03-31-2022
		
		false
		false
		6391495.6
		33780.92
		0.04458
		0.0001566
		23744.41
		10036.51
		0
		6381459.09
		6381459.09
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		38
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-29-2017
		6500000
		120
		07-01-2027
		360
		0.0394
		0.0394
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		0
		6500000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			CIMARRON SHOPPING CENTER
			1220 AIRPORT FREEWAY
			Bedford
			TX
			76022
			Tarrant
			RT
			89642
			89642
			1984
			12000000
			MAI
			05-12-2017
			0.9
			0.67
			6
			08-01-2019
			N
			Dollar Tree
			12616
			05-31-2026
			CYCLE GEAR
			5660
			05-31-2027
			GREEN OAKS PHYSICAL
			3050
			10-31-2024
			12-31-2016
			12-31-2020
			12-31-2021
			1159226
			976044
			326320
			442775.74
			832906
			533268.26
			771003
			471365.26
			UW
			CREFC
			369691
			2.25
			1.4424
			2.09
			1.275
			F
			F
			12-31-2021
		
		false
		false
		5926563.12
		30807.58
		0.0394
		0.0001566
		19458.88
		11348.7
		0
		5915214.42
		5915214.42
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		39
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-27-2017
		6305000
		120
		07-01-2027
		360
		0.0383
		0.0383
		3
		1
		60
		08-01-2017
		true
		1
		WL
		5
		0
		6305000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2027
		
			EVESHAM CORPORATE CENTER
			2, 4A, 4B, 5 EVES DRIVE
			Marlton
			NJ
			08053
			Burlington
			OF
			134794
			134794
			1985
			11350000
			MAI
			05-17-2017
			0.92
			0.49
			6
			08-01-2019
			N
			GANNETT FLEMING ENGINEER
			16000
			04-30-2023
			Baratz/CORA Capital Advisors
			15500
			10-31-2031
			RECONSTRUCTIVE ORTHOP
			8457
			09-30-2021
			03-31-2017
			01-01-2021
			09-30-2021
			2262603.8
			1513865
			1113133.15
			560903.6
			1149470.65
			952961.4
			958063.17
			809405.4
			UW
			CREFC
			183794
			3.25
			5.1849
			2.71
			4.4038
			F
			F
			02-01-2022
		
		false
		false
		6305000
		20123.46
		0.0383
		0.0001566
		20123.46
		0
		0
		6305000
		6305000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-31-2017
		6292073.72
		120
		360
		0.0475
		0.0475
		3
		1
		0
		07-11-2017
		1
		WL
		2
		32863.78
		6292073.72
		1
		1
		5
		false
		true
		true
		false
		08-10-2019
		12-10-2026
		12-10-2026
		
			TOWNE PLACE SUITES - BEND, OR
			1998
			10300000
			04-24-2017
			6
			03-31-2017
			F
		
		false
		false
		0
		0
		0
		0
		1
		0
		9
		12-30-2019
	
	
		Prospectus Loan ID
		41
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-29-2017
		5500000
		120
		07-01-2027
		360
		0.0394
		0.0394
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		0
		5500000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			RUSH CREEK
			2602 WEST PIONEER PARKWAY AKA 2216 SOUTH BOWEN ROAD AND 2221 CORZINE ROAD
			Arlington
			TX
			76013
			Tarrant
			RT
			75931
			75931
			1984
			9960000
			MAI
			05-12-2017
			0.94
			0.86
			6
			08-01-2019
			N
			Wal-Mart
			46046
			06-30-2027
			T-Mobile
			4000
			08-11-2021
			H & R Block Tax Services  Inc.
			2800
			04-30-2024
			12-31-2016
			01-01-2021
			06-30-2021
			924866.62
			307564
			256514.66
			130009.67
			668351.96
			177554.33
			637294.96
			162025.83
			UW
			CREFC
			156407.5
			2.14
			1.1352
			2.04
			1.0359
			F
			F
			06-30-2021
		
		false
		false
		5014784.3
		26067.95
		0.0394
		0.0001566
		16465.21
		9602.74
		0
		5005181.56
		5005181.56
		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
		National Cooperative Bank, N.A.
		06-20-2017
		5000000
		120
		07-01-2027
		0.0365
		0.0365
		3
		1
		120
		08-01-2017
		true
		1
		WL
		3
		15715.28
		5000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			Oakwood Apartment Corp.
			1 East Broadway
			Long Beach
			NY
			11561
			Nassau
			CH
			0
			107
			107
			1961
			2004
			25600000
			MAI
			06-11-2017
			25600000
			06-11-2017
			MAI
			96
			95
			6
			N
			0
			0
			0
			06-19-2017
			01-01-2020
			12-31-2020
			2411901
			993229
			804722
			790038
			1607179
			203191
			1563979
			203191
			UW
			CREFC
			185035
			8.69
			1.1
			8.45
			1.1
			F
		
		false
		false
		5000000
		15208.33
		0.0365
		0.0009
		15208.33
		5000000
		5000000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		43
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-21-2017
		5000000
		120
		07-01-2027
		480
		0.0374
		0.0374
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		20095.76
		5000000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			Ramapo Towers Owners Corp.
			30/40 South Cole Avenue
			Spring Valley
			NY
			10977
			Rockland
			CH
			0
			148
			148
			1964
			2005
			11200000
			MAI
			05-26-2017
			11200000
			05-26-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-01-2004
			12-30-2019
			12-29-2020
			1852658
			1770892
			983929
			1409127
			868729
			361765
			868729
			361765
			UW
			CREFC
			241149
			3.31
			1.5
			3.31
			1.5
			F
		
		false
		false
		4732916.08
		20095.76
		0.0374
		0.0009
		14750.92
		5344.84
		4727571.24
		4727571.24
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		44
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		05-22-2017
		4544008.32
		120
		06-01-2027
		360
		0.045
		0.045
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		23054.18
		4544008.32
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			Defeased
			TX
			Tarrant
			SS
			56400
			561
			561
			2001
			6900000
			MAI
			04-04-2017
			0.89
			3
			08-01-2019
			F
			02-28-2017
			704336
			310089
			394247
			385776
			UW
			F
		
		false
		false
		4177921.39
		23054.18
		0.045
		0.0001566
		15667.21
		7386.97
		0
		4170534.42
		4170534.42
		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
		Wells Fargo Bank, National Association
		05-31-2017
		4350000
		120
		06-11-2027
		360
		0.042
		0.042
		3
		1
		60
		07-11-2017
		true
		1
		WL
		5
		15225
		4350000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2027
		
			BLUEJAY SHOPPING CENTER
			27175 HIGHWAY 189
			Blue Jay
			CA
			92317
			San Bernardino
			RT
			32611
			32611
			1995
			8500000
			MAI
			03-01-2017
			0.96
			0.95
			6
			08-11-2019
			N
			Rite Aid
			18568
			05-31-2025
			Post Office
			6454
			11-30-2025
			Cigar Shop
			1750
			06-20-2024
			04-30-2017
			01-01-2022
			03-31-2022
			747861
			232377
			221497
			68077
			526364
			164300
			495057
			156473.5
			UW
			CREFC
			45675
			2.06
			3.5971
			1.94
			3.4258
			F
			F
			04-01-2022
		
		false
		false
		4350000
		15225
		0.042
		0.0001566
		15225
		0
		0
		4350000
		4350000
		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
		Bank of America, N.A.
		05-17-2017
		4319488.38
		120
		06-01-2027
		360
		0.0468
		0.0468
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		22379.12
		4319488.38
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			HOLIDAY NORTH MHC
			3000 APPERSON WAY
			Kokomo
			IN
			46901
			Howard
			MH
			211
			211
			1973
			7160000
			MAI
			04-03-2017
			0.81
			0.88
			6
			08-01-2019
			N
			05-31-2017
			01-01-2022
			03-31-2022
			688190
			228689
			254275
			83823.93
			433915
			144865.07
			420200
			141436.31
			UW
			CREFC
			67137
			1.62
			2.1577
			1.56
			2.1066
			F
			F
		
		false
		false
		3982295.11
		22379.12
		0.0468
		0.0007316
		15530.95
		6848.17
		0
		3975446.94
		3975446.94
		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
		Morgan Stanley Bank, N.A.
		06-29-2017
		4300000
		120
		07-01-2027
		360
		0.0416
		0.0416
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		0
		4300000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			SOUTH LOOP SHOPPING CENTER
			2603 AND 2715 THORNTON LANE
			Temple
			TX
			76502
			Bell
			RT
			88298
			88298
			1974
			1998
			7580000
			MAI
			05-12-2017
			0.96
			0.85
			6
			08-01-2019
			N
			Big Lots
			33298
			01-31-2027
			CSL Plasma
			13500
			01-31-2036
			Harbor Freight Tools  USA  Inc.
			12000
			09-30-2023
			05-31-2017
			12-31-2020
			12-31-2021
			692676
			650163
			136986
			209306.44
			555690
			440856.56
			530073
			415238.56
			UW
			CREFC
			251129.64
			2.21
			1.7554
			2.11
			1.6534
			F
			F
			12-31-2021
		
		false
		false
		3934540.3
		20927.47
		0.0416
		0.0001566
		13639.74
		7287.73
		0
		3927252.57
		3927252.57
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		48
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-22-2017
		4200000
		120
		07-01-2027
		360
		0.0371
		0.0371
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		19355.65
		4200000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			Lafayette Owners Corp.
			69-40 Yellowstone Boulevard
			Forest Hills
			NY
			11375
			Queens
			CH
			0
			123
			123
			1941
			2007
			47100000
			MAI
			06-11-2017
			47100000
			06-11-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			07-09-2007
			01-01-2020
			12-31-2020
			2194126
			1901904
			977074
			1541804
			1217052
			360100
			1217052
			360100
			UW
			CREFC
			232268
			1.55
			1.55
			F
		
		false
		false
		3814960.74
		19355.65
		0.0371
		0.0009
		11794.59
		7561.06
		3807399.68
		3807399.68
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		49
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-23-2017
		4050000
		120
		07-01-2027
		360
		0.0468
		0.0468
		3
		1
		60
		08-01-2017
		true
		1
		WL
		5
		0
		4050000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2027
		
			WALGREENS HOUGHTON
			1001 AND 1007 MEMORIAL ROAD
			Houghton
			MI
			49931
			Houghton
			RT
			14550
			14550
			2015
			6000000
			MAI
			04-29-2017
			1
			1
			6
			08-01-2019
			N
			WALGREEN CO.
			14550
			10-31-2035
			12-31-2016
			12-31-2017
			12-31-2018
			350000
			417173
			10500
			12515
			339500
			404658
			338218.75
			403377
			UW
			CREFC
			192172
			1.35
			2.1057
			1.34
			2.099
			F
			F
		
		false
		false
		4050000
		15795
		0.0468
		0.0001566
		15795
		0
		0
		4050000
		4050000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		50
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-31-2017
		4000000
		120
		06-01-2027
		360
		0.0371
		0.0371
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		18433.95
		3993932.72
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			Hartsdale Manor Owners Corp.
			26,28,30,51,55,59 Fieldstone Drive
			Hartsdale
			NY
			10530
			Westchester
			CH
			0
			145
			145
			1968
			2007
			24330000
			MAI
			05-30-2017
			24330000
			05-30-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-21-2007
			01-01-2020
			12-31-2020
			2196260
			1263161
			783800
			960057
			1412460
			303104
			1412460
			303104
			UW
			CREFC
			221207
			1.37
			1.37
			F
		
		false
		false
		3626042.98
		18433.95
		0.0371
		0.0009
		11210.52
		7223.43
		3618819.55
		3618819.55
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		51
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-01-2017
		3750000
		120
		06-01-2027
		480
		0.0383
		0.0383
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		15278.56
		3746690.19
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			Hudson Hills Tenant Corp.
			222-250 North Broadway
			Yonkers
			NY
			10701
			Westchester
			CH
			0
			106
			106
			1957
			2005
			11500000
			MAI
			05-05-2017
			11500000
			05-05-2017
			MAI
			96
			95
			6
			N
			0
			0
			0
			07-13-2007
			12-31-2019
			12-30-2020
			1286054
			1047374
			686833
			776028
			599221
			271346
			599221
			271346
			UW
			CREFC
			183343
			1.48
			1.48
			F
		
		false
		false
		3550183.49
		15278.56
		0.0383
		0.0009
		11331
		3947.56
		3546235.93
		3546235.93
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		52
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-30-2017
		3650000
		120
		06-01-2027
		360
		0.0384
		0.0384
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		17090.66
		3644589.34
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			The Southview Owners Corp.
			90-11 35th Avenue
			Jackson Heights
			NY
			11372
			Queens
			CH
			0
			111
			111
			1956
			2014
			23400000
			MAI
			05-11-2017
			23400000
			05-11-2017
			MAI
			95
			100
			6
			N
			0
			0
			0
			05-17-2010
			01-01-2020
			12-31-2020
			1635156
			1245345
			742000
			1041080
			893156
			204265
			893156
			204265
			UW
			CREFC
			205088
			1
			1
			F
		
		false
		false
		3316037.58
		17090.66
		0.0384
		0.0009
		10611.32
		6479.34
		3309558.24
		3309558.24
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-31-2017
		3600000
		120
		06-01-2027
		0.0376
		0.0376
		3
		1
		120
		07-01-2017
		true
		1
		WL
		3
		11656
		3600000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			Midtown Manor Apartments, Ltd.
			211 East 35th Street
			New York
			NY
			10016
			New York
			CH
			0
			69
			69
			1929
			2007
			42800000
			MAI
			05-10-2017
			42800000
			05-10-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-26-2014
			01-01-2020
			12-31-2020
			2576131
			1568657
			1241100
			1314116
			1335031
			254541
			1335031
			254541
			UW
			CREFC
			137616
			9.71
			1.85
			9.71
			1.85
			F
		
		false
		false
		3600000
		11280
		0.0376
		0.0009
		11280
		3600000
		3600000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		54
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-22-2017
		3500000
		120
		07-01-2027
		360
		0.0362
		0.0362
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		15951.95
		3500000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			3875 Owners Corp.
			3875 Waldo Avenue
			Bronx
			NY
			10463
			Bronx
			CH
			0
			105
			105
			1930
			2014
			31700000
			MAI
			06-16-2017
			31700000
			06-16-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			02-14-2001
			12-31-2020
			12-30-2021
			1542994
			1228007
			567900
			1010457
			975094
			217550
			975094
			217550
			UW
			CREFC
			191423
			6.17
			1.14
			6.17
			1.14
			F
		
		false
		false
		3174326.13
		15951.95
		0.0362
		0.0009
		9575.88
		6376.07
		3167950.06
		3167950.06
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-29-2017
		3500000
		120
		07-01-2027
		360
		0.0396
		0.0396
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		0
		3500000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			GREATER RICHLAND SHOPPING CENTER
			7201-7301 BOULEVARD 26
			North Richland Hills
			TX
			76180
			Tarrant
			RT
			110244
			110244
			1967
			1995
			7100000
			MAI
			05-12-2017
			0.8
			0.79
			6
			08-01-2019
			N
			Kroger
			50923
			10-16-2027
			Dollar General
			9310
			09-30-2023
			AUTOGRAPHS INK
			4905
			06-30-2025
			05-31-2017
			12-31-2020
			12-31-2021
			691276
			741133
			250174
			319516.98
			441102
			421616.02
			377239
			357753.02
			UW
			CREFC
			199547
			2.21
			2.1128
			1.89
			1.7928
			F
			F
			12-31-2021
		
		false
		false
		3192265.04
		16628.92
		0.0396
		0.0001566
		10534.47
		6094.45
		0
		3186170.59
		3186170.59
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		56
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		06-29-2017
		3500000
		120
		03-01-2027
		360
		0.0394
		0.0394
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		0
		3500000
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		
			Defeased
			TX
			Tarrant
			SS
			75775
			528
			528
			2001
			5900000
			MAI
			05-19-2017
			0.84
			3
			08-01-2019
			F
			04-30-2017
			691744.38
			237757.78
			453986.6
			442615.4
			UW
			F
		
		false
		false
		3191226.7
		16588.69
		0.0394
		0.0001566
		10477.86
		6110.83
		0
		3185115.87
		3185115.87
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		57
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		06-06-2017
		3320000
		120
		07-01-2027
		360
		0.046
		0.046
		3
		1
		60
		08-01-2017
		true
		1
		WL
		5
		0
		3320000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2027
		
			FT. KNOX LV STORAGE
			3375 GLEN AVENUE
			Las Vegas
			NV
			89121
			Clark
			SS
			99650
			99650
			842
			842
			1994
			5760000
			MAI
			04-12-2017
			0.79
			0.73
			6
			08-01-2019
			N
			03-31-2017
			01-01-2022
			03-31-2022
			562218
			302599
			220081
			81811.49
			342137
			220787.51
			325297
			216577.51
			UW
			CREFC
			38180
			1.68
			5.7828
			1.59
			5.6725
			F
			F
		
		false
		false
		3320000
		12726.67
		0.046
		0.0001566
		12726.67
		0
		0
		3320000
		3320000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		58
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-07-2017
		3000000
		120
		07-01-2027
		360
		0.0384
		0.0384
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		14047.12
		3000000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			Plaza Prospect Apartments, Inc.
			10 Plaza Street
			Brooklyn
			NY
			11238
			Kings
			CH
			0
			122
			122
			1959
			2012
			126200000
			MAI
			06-05-2017
			126200000
			06-05-2017
			MAI
			97
			95
			6
			N
			0
			0
			0
			06-05-2017
			01-01-2020
			12-31-2020
			6973467
			1777998
			1694338
			1574326
			5279129
			203672
			5238129
			203672
			UW
			CREFC
			168565
			31.32
			1.21
			31.07
			1.21
			F
		
		false
		false
		2730859.78
		14047.12
		0.0384
		0.0009
		8738.75
		5308.37
		2725551.41
		2725551.41
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		59
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-31-2017
		3000000
		120
		06-01-2027
		360
		0.0372
		0.0372
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		13842.45
		2995457.55
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			Jaxboro Corp.
			34-41 85th Street
			Jackson Heights
			NY
			11372
			Queens
			CH
			0
			143
			143
			1946
			2011
			53300000
			MAI
			05-17-2017
			53300000
			05-17-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			10-29-2008
			01-01-2020
			12-31-2020
			2230488
			1624824
			1243197
			1332944
			987291
			291880
			987291
			291880
			UW
			CREFC
			166109
			1.76
			1.76
			F
		
		false
		false
		2719994.65
		13842.45
		0.0372
		0.0009
		8431.98
		5410.47
		2714584.18
		2714584.18
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		60
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-30-2017
		2600000
		120
		06-01-2027
		480
		0.0389
		0.0389
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		10689.21
		2597739.12
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			Jacob Cram Cooperative, Inc.
			307-309 West Broadway
			New York
			NY
			10013
			New York
			CH
			0
			7
			7
			1892
			2006
			27520000
			MAI
			04-07-2017
			27520000
			04-07-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			08-10-2007
			01-01-2020
			12-31-2020
			1082856
			571353
			211677
			423843
			871179
			147510
			871179
			147510
			UW
			CREFC
			128271
			1.15
			1.15
			F
		
		false
		false
		2463537.94
		10689.21
		0.0389
		0.0009
		7985.97
		2703.24
		2460834.7
		2460834.7
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		61
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-30-2017
		2600000
		120
		06-01-2027
		360
		0.0368
		0.0368
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		11937.97
		2596035.36
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			Lexington Estates, Inc.
			200 Lexington Ave
			Oyster Bay
			NY
			11771
			Nassau
			CH
			0
			96
			96
			1963
			2012
			20500000
			MAI
			05-09-2017
			20500000
			05-09-2017
			MAI
			98
			95
			6
			N
			0
			0
			0
			05-09-2017
			01-01-2021
			12-31-2021
			2053482
			1021270
			776859
			834764
			1276623
			186506
			1256623
			186506
			UW
			CREFC
			143256
			8.91
			1.3
			8.77
			1.3
			F
		
		false
		false
		2355722.49
		11937.97
		0.0368
		0.0009
		7224.22
		4713.75
		2351008.74
		2351008.74
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		62
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-31-2017
		2400000
		120
		06-01-2027
		480
		0.0381
		0.0381
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		9748.8
		2397871.2
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			Great River Owners, Inc.
			100 Connetquot Avenue
			East Islip
			NY
			11730
			Suffolk
			CH
			0
			50
			50
			1971
			2011
			8400000
			MAI
			05-15-2017
			8400000
			05-15-2017
			MAI
			95
			100
			6
			N
			0
			0
			0
			05-01-2008
			08-01-2020
			07-31-2021
			1017972
			400877
			282233
			241464
			735739
			159413
			735739
			159413
			UW
			CREFC
			116986
			1.36
			1.36
			F
		
		false
		false
		2271474.24
		9748.8
		0.0381
		0.0009
		7211.93
		2536.87
		2268937.37
		2268937.37
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		63
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-31-2017
		2400000
		120
		06-01-2027
		480
		0.0376
		0.0376
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		9675.29
		2397844.71
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			83-06 Vietor Avenue Realty Corp.
			83-06 Vietor Avenue
			Elmhurst
			NY
			11373
			Queens
			CH
			0
			86
			86
			1938
			2007
			21100000
			MAI
			05-18-2017
			21100000
			05-18-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-16-2007
			01-01-2020
			12-31-2020
			1156099
			904801
			649350
			863073
			506749
			41728
			506749
			41728
			UW
			CREFC
			116103
			0.36
			0.36
			F
		
		false
		false
		2269857.32
		9675.29
		0.0376
		0.0009
		7112.22
		2563.07
		2267294.25
		2267294.25
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		64
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		06-09-2017
		2137500
		120
		360
		0.04872
		0.04872
		3
		1
		0
		08-01-2017
		1
		WL
		2
		0
		2137500
		1
		1
		5
		false
		true
		true
		false
		07-31-2019
		03-31-2027
		03-31-2027
		
			MERMAID MANOR MHC
			1952
			2850000
			03-03-2017
			6
			04-30-2017
			F
		
		false
		false
		0
		0
		0
		0
		1
		0
		9
		11-23-2021
	
	
		Prospectus Loan ID
		65
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-01-2017
		2022452.27
		120
		06-11-2027
		360
		0.0475
		0.0475
		3
		1
		0
		07-11-2017
		true
		1
		WL
		2
		10563.36
		2022452.27
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-10-2027
		
			20 OHLONE PARKWAY
			20 OHLONE PARKWAY
			Watsonville
			CA
			95076
			Santa Cruz
			RT
			10540
			10540
			2007
			3300000
			MAI
			04-25-2017
			0.91
			0.76
			6
			08-11-2019
			N
			Mattress Firm
			4940
			10-31-2023
			Matrix rehab
			2500
			02-01-2027
			Panda Express
			2100
			05-31-2027
			06-15-2017
			12-31-2020
			12-31-2021
			267698
			304733
			82222
			102751.58
			185476
			201981.42
			175463
			191968.42
			UW
			CREFC
			126760
			1.46
			1.5934
			1.38
			1.5144
			F
			F
			02-01-2022
		
		false
		false
		1866514.39
		10563.36
		0.0475
		0.0009316
		7388.29
		3175.07
		0
		1863339.32
		1863339.32
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		66
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-22-2017
		1850000
		120
		07-01-2027
		360
		0.0382
		0.0382
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		8641.29
		1850000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			55 Halley Street, Inc.
			55 Halley Street
			Yonkers
			NY
			10704
			Westchester
			CH
			0
			53
			53
			1957
			2002
			7090000
			MAI
			05-31-2017
			7090000
			05-31-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-06-2007
			01-01-2020
			12-31-2020
			731939
			527414
			358942
			392566
			372997
			134848
			372997
			134848
			UW
			CREFC
			103695
			1.3
			1.3
			F
		
		false
		false
		1683474.49
		8641.29
		0.0382
		0.0009
		5359.06
		3282.23
		1680192.26
		1680192.26
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		67
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		06-08-2017
		1797616.72
		120
		06-11-2027
		360
		0.0447
		0.0447
		3
		1
		0
		07-11-2017
		true
		1
		WL
		2
		9088.28
		1797616.72
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-10-2027
		
			VERMONT CENTER SHOWROOMS
			121-181 VERMONT STREET; 320-380 15TH STREET
			San Francisco
			CA
			94103
			San Francisco
			RT
			18466
			18466
			1983
			9310000
			MAI
			04-16-2017
			1
			0.34
			6
			08-11-2019
			N
			Woven Arts Inc.
			3376
			05-31-2024
			Henry Calvin Fabrics
			3039
			07-31-2024
			HENRY CALVIN FABRICS
			3039
			07-31-2019
			05-31-2017
			12-31-2020
			12-31-2021
			587543
			357188
			240253
			277782.57
			347290
			79405.43
			328639
			60754.43
			UW
			CREFC
			109059
			3.18
			0.728
			3.01
			0.557
			F
			F
			12-31-2021
		
		false
		false
		1652034.21
		9088.28
		0.0447
		0.0001566
		6153.83
		2934.45
		0
		1649099.76
		1649099.76
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		68
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-30-2017
		1650000
		120
		06-01-2027
		480
		0.0381
		0.0381
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		6702.3
		1648536.45
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			100 Bank Street Owners Corp.
			100 Bank Street
			New York
			NY
			10014
			New York
			CH
			0
			52
			52
			1952
			1992
			56110000
			MAI
			05-12-2017
			56110000
			05-12-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-20-2007
			01-01-2020
			12-31-2020
			1725143
			1037980
			562481
			947006
			1162662
			90974
			1162662
			90974
			UW
			CREFC
			80428
			1.13
			1.13
			F
		
		false
		false
		1561638.52
		6702.3
		0.0381
		0.0009
		4958.2
		1744.1
		1559894.42
		1559894.42
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		69
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-20-2017
		1500000
		120
		07-01-2027
		360
		0.0389
		0.0389
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		7066.43
		1500000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			42 West 17th Street Owners Corp
			40 West 17th Street
			New York
			NY
			10011
			New York
			CH
			0
			21
			21
			1910
			2002
			54250000
			MAI
			05-01-2017
			54250000
			05-01-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-01-2017
			01-01-2020
			12-31-2020
			2402938
			1260975
			829522
			860819
			1573416
			400156
			1556616
			400156
			UW
			CREFC
			84797
			18.56
			4.72
			18.36
			4.72
			F
		
		false
		false
		1366552.14
		7066.43
		0.0389
		0.0009
		4429.91
		2636.52
		1363915.62
		1363915.62
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		70
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		05-11-2017
		987382.06
		84
		05-11-2024
		120
		0.0521
		0.0521
		3
		1
		0
		06-11-2017
		true
		1
		WL
		2
		10709.49
		987382.06
		1
		1
		0
		false
		true
		false
		false
		false
		02-10-2024
		
			Defeased
			GA
			Fulton
			98
			4025
			3950000
			MAI
			04-05-2017
			1
			3
			08-11-2019
			F
			03-31-2017
			181922
			1819
			180102
			177332
			UW
			F
		
		false
		false
		576370.7
		10709.49
		0.0521
		0.0001566
		2502.41
		8207.08
		0
		568163.62
		568163.62
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		71
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		05-31-2017
		900000
		120
		06-01-2027
		480
		0.0416
		0.0416
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		3851.5
		899268.5
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2026
		02-28-2027
		
			84-86 Development Corp.
			84-86 Thomas Street
			New York
			NY
			10013
			New York
			CH
			0
			12
			12
			1923
			2007
			35540000
			MAI
			05-18-2017
			35540000
			05-18-2017
			MAI
			95
			95
			6
			N
			0
			0
			0
			01-26-2007
			11-01-2019
			10-31-2020
			1016207
			601416
			364430
			472215
			651777
			129201
			651777
			129201
			UW
			CREFC
			46218
			2.8
			2.8
			F
		
		false
		false
		855915.39
		3851.5
		0.0416
		0.0009
		2967.17
		884.33
		855031.06
		855031.06
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		72
		04-12-2022
		05-11-2022
		National Cooperative Bank, N.A.
		06-12-2017
		800000
		120
		07-01-2027
		360
		0.0424
		0.0424
		3
		1
		0
		08-01-2017
		true
		1
		WL
		2
		3930.84
		800000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2026
		03-31-2027
		
			1485 East Sixteenth Owners Corp.
			1485 East 16th Street
			Brooklyn
			NY
			11230
			Kings
			CH
			0
			53
			53
			1937
			2007
			8200000
			MAI
			05-01-2017
			8200000
			05-01-2017
			MAI
			96
			95
			6
			N
			0
			0
			0
			04-11-2017
			01-01-2020
			12-31-2020
			823419
			568300
			488886
			400465
			334533
			167835
			307533
			167835
			UW
			CREFC
			47170
			7.09
			3.56
			6.52
			3.56
			F
		
		false
		false
		732932.64
		3930.84
		0.0424
		0.0009
		2589.7
		1341.14
		731591.5
		731591.5
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		1A
		04-12-2022
		05-11-2022
		06-07-2017
		30200000
		120
		06-09-2027
		0.0343
		0.0343
		3
		1
		120
		07-09-2017
		1
		A1
		3
		30200000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		30200000
		86321.67
		0.0343
		0.0001208
		86321.67
		0
		0
		30200000
		30200000
		05-09-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		1B
		04-12-2022
		05-11-2022
		06-07-2017
		22300000
		120
		06-09-2027
		0.0343
		0.0343
		3
		1
		120
		07-09-2017
		1
		A1
		3
		22300000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		22300000
		63740.83
		0.0343
		0.0001208
		63740.83
		0
		0
		22300000
		22300000
		05-09-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2A
		04-12-2022
		05-11-2022
		05-19-2017
		15900000
		84
		06-05-2024
		0.0356283
		0.0356283
		3
		1
		84
		07-05-2017
		1
		A1
		3
		15900000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		15900000
		47207.5
		0.0356283
		0.0001333
		47207.5
		0
		0
		15900000
		15900000
		05-05-2022
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		3A
		04-12-2022
		05-11-2022
		05-12-2017
		20457000
		120
		06-01-2027
		0.036575
		0.036575
		3
		1
		120
		07-01-2017
		1
		A1
		3
		20457000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		20457000
		62351.23
		0.036575
		0.0001208
		62351.23
		0
		0
		20457000
		20457000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		KeyBank National Association
		false
	
	
		Prospectus Loan ID
		3B
		04-12-2022
		05-11-2022
		05-12-2017
		5453000
		120
		06-01-2027
		0.036575
		0.036575
		3
		1
		120
		07-01-2017
		1
		A1
		3
		5453000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		5453000
		16620.29
		0.036575
		0.0001208
		16620.29
		0
		0
		5453000
		5453000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		KeyBank National Association
		false
	
	
		Prospectus Loan ID
		3C
		04-12-2022
		05-11-2022
		05-12-2017
		4543000
		120
		06-01-2027
		0.036575
		0.036575
		3
		1
		120
		07-01-2017
		1
		A1
		3
		4543000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		4543000
		13846.69
		0.036575
		0.0001208
		13846.69
		0
		0
		4543000
		4543000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		KeyBank National Association
		false
	
	
		Prospectus Loan ID
		3D
		04-12-2022
		05-11-2022
		05-12-2017
		4543000
		120
		06-01-2027
		0.036575
		0.036575
		3
		1
		120
		07-01-2017
		1
		A1
		3
		4543000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		4543000
		13846.69
		0.036575
		0.0001208
		13846.69
		0
		0
		4543000
		4543000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		KeyBank National Association
		false
	





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 90000000 however this is now split into Asset Number 1, 1A, and 1B reflecting A1 Pari Passu Notes with Original Loan Amounts of 37500000, 30200000, and 22300000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 2 (adding loan 2A), and assets 3 (adding 3A, 3B, 3C, 3D) each are an A1 pari passu loan structure.
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Nos. 1, 2 and 3, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and multiple subordinate pari-passu notes.  In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		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(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(23)
		Defeasance Option Start Date
		With respect to Asset Nos. 1, 2, 3, 4, 5, 7, 8 and 9 the defeasance option start date specified assumes that no other companion loans forming part of the related whole loan that remain to be securitized are actually securitized.  If any such remaining companion loans are securitized, the defeasance option start date will generally be two years following the securitization date of the last-securitized such companion loan in the related whole loan, subject to an outside date that occurs a fixed period of time from the loan origination date, typically 3 years.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		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)
		Report Period End Scheduled Balance Amount
		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(f)(1)
		Primary Servicer
		With respect to the primary servicers, "NCB" represents National Cooperative Bank, N.A., "Wells Fargo Bank, NA" represents Wells Fargo Bank, National Association, "Midland Loan Services" represents Midland Loan Services, a Division of PNC Bank, National Association
	





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

You May Also Be Interested In





Related Categories

SEC Filings