Form 10-D BANK 2017-BNK6 For: May 17
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, 2022. The 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:
(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 |
|
|
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 |
|
|
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) |
|
|
Historical Liquidated Loan Detail |
26 |
|
|
|
|
|
|
|
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 |
|
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
- YPF SA reports
- Robbins LLP Reminds IRobot Corporation Shareholders of the Pending May 7, 2024 Lead Plaintiff Deadline
- Victory Sells Tahlo Lake Property in British Columbia
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!