Form 10-D BANK 2017-BNK6 For: Nov 18
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: October 19, 2021 to November 18, 2021
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)
W. Todd Stillerman (980) 388-7451
(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 November 18, 2021 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 November 18, 2021
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
1 |
2.27% |
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 October 19, 2021 to November 18, 2021.
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 November 12, 2021. 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 November 9, 2021. The Central Index Key number for Wells Fargo is 0000740906.
Bank of America, National Association filed its most recent Form ABS-15G on November 12, 2021. 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 November 15, 2021. 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 16, 2021. 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 December 2, 2021 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 December 2, 2021 under Commission File No. 333-206847-06 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 2. Legal Proceedings.
Wells Fargo Bank: In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.
In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.
With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.
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 |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
*REO Account Balance | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
*Special Servicer |
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 |
10/18/2021 |
$5,352.35 |
Current Distribution Date |
11/18/2021 |
$5,535.49 |
Interest Reserve Account Balance | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
Gain-on-Sale Reserve Account Balance | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$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: November 29, 2021
Distribution Date: |
11/18/21 |
BANK 2017-BNK6 |
Determination Date: |
11/12/21 |
|
Next Distribution Date: |
12/17/21 |
|
Record Date: |
10/29/21 |
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 |
|
|
|
|
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 |
|
|
|
|||||
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Association |
|
|
|
|||||
Mortgage Loan Detail (Part 1) |
13-15 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
|
|
|
10851 Mastin Street,Suite 700 | Overland Park, KS 66210 |
|
|
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 |
|
|
|
|||||
Delinquency Loan Detail |
21 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|||||
Collateral Stratification and Historical Detail |
22 |
Representations Reviewer |
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
Specially Serviced Loan Detail - Part 1 |
23 |
|
|
|
|
|
|
|
600 Third Avenue,40th Floor | New York, NY 10016 |
|
|
Specially Serviced Loan Detail - Part 2 |
24 |
|
|
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Modified Loan Detail |
25 |
|
Bank, N.A. |
|
|
|
|||||
Historical Liquidated Loan Detail |
26 |
|
Corporate Trust Services (CMBS) |
|
|
|
|
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
27 |
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
|
|||||
Interest Shortfall Detail - Collateral Level |
28 |
Trustee |
Wilmington Trust, National Association |
|
|
|
|||||
Supplemental Notes |
29 |
|
General Contact |
(302) 636-4140 |
|
|
|
|
1100 North Market St., | Wilmington, DE 19890 |
|
|
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.
© Copyright 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 29 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through Rate |
|
Beginning |
Principal |
Interest |
Prepayment |
|
Total |
|
Credit |
Credit |
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
A-1 |
060352AA9 |
1.941000% |
31,100,000.00 |
280,422.55 |
280,422.55 |
453.58 |
0.00 |
0.00 |
280,876.13 |
0.00 |
0.00% |
30.00% |
A-2 |
060352AB7 |
3.075000% |
26,600,000.00 |
26,600,000.00 |
401,884.18 |
68,162.50 |
0.00 |
0.00 |
470,046.68 |
26,198,115.82 |
31.11% |
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 |
31.11% |
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 |
31.11% |
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 |
31.11% |
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 |
31.11% |
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 |
19.70% |
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 |
14.90% |
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 |
10.89% |
10.50% |
D |
060352AV3 |
3.100000% |
35,464,000.00 |
35,464,000.00 |
0.00 |
110,057.08 |
0.00 |
0.00 |
110,057.08 |
35,464,000.00 |
6.74% |
6.50% |
E |
060352AX9 |
2.783537% |
19,948,000.00 |
19,948,000.00 |
0.00 |
77,853.70 |
0.00 |
0.00 |
77,853.70 |
19,948,000.00 |
4.41% |
4.25% |
F |
060352AZ4 |
2.783537% |
8,866,000.00 |
8,866,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8,866,000.00 |
3.37% |
3.25% |
G* |
060352BB6 |
2.783537% |
28,814,330.00 |
28,814,330.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
BCC2DYB70 |
4.283537% |
46,662,596.37 |
45,040,513.34 |
35,910.88 |
158,809.88 |
0.00 |
0.00 |
194,720.76 |
45,004,602.46 |
0.00% |
0.00% |
Interest |
|
|
|
|
|
|
|
|
|
|
|
|
Regular SubTotal |
|
933,251,926.37 |
900,810,265.89 |
718,217.61 |
2,539,170.63 |
0.00 |
0.00 |
3,257,388.24 |
900,092,048.28 |
|
|
|
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
060352AG6 |
0.941253% |
620,612,000.00 |
589,792,422.55 |
0.00 |
462,619.68 |
0.00 |
0.00 |
462,619.68 |
589,110,115.82 |
|
|
X-B |
060352AH4 |
0.467787% |
172,885,000.00 |
172,885,000.00 |
0.00 |
67,394.44 |
0.00 |
0.00 |
67,394.44 |
172,885,000.00 |
|
|
X-D |
060352AM3 |
1.183537% |
35,464,000.00 |
35,464,000.00 |
0.00 |
34,977.46 |
0.00 |
0.00 |
34,977.46 |
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 |
855,769,752.55 |
0.00 |
637,026.99 |
0.00 |
0.00 |
637,026.99 |
855,087,445.82 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
718,217.61 |
3,176,197.62 |
0.00 |
0.00 |
3,894,415.23 |
|
|
|
|
|
||||||||||||
* |
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. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 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 |
Realized Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
060352AA9 |
9.01680225 |
9.01680225 |
0.01458457 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
9.03138682 |
0.00000000 |
A-2 |
060352AB7 |
1,000.00000000 |
15.10842782 |
2.56250000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
17.67092782 |
984.89157218 |
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 |
3.10334649 |
(0.52001325) |
0.00000000 |
0.00000000 |
0.00000000 |
3.10334649 |
1,000.00000000 |
E |
060352AX9 |
1,000.00000000 |
0.00000000 |
3.90283236 |
(1.58321837) |
0.62652196 |
0.00000000 |
0.00000000 |
3.90283236 |
1,000.00000000 |
F |
060352AZ4 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.31961426 |
4.52935484 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
G |
060352BB6 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.31961423 |
14.45687719 |
0.00000000 |
0.00000000 |
0.00000000 |
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 |
965.23804597 |
0.76958598 |
3.40336570 |
0.04216161 |
0.53249352 |
0.00000000 |
0.00000000 |
4.17295168 |
964.46845999 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
060352AG6 |
950.34002332 |
0.00000000 |
0.74542497 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.74542497 |
949.24061381 |
X-B |
060352AH4 |
1,000.00000000 |
0.00000000 |
0.38982237 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.38982237 |
1,000.00000000 |
X-D |
060352AM3 |
1,000.00000000 |
0.00000000 |
0.98628074 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.98628074 |
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 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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 |
10/01/21 - 10/30/21 |
30 |
0.00 |
453.58 |
0.00 |
453.58 |
0.00 |
0.00 |
0.00 |
453.58 |
0.00 |
|
A-2 |
10/01/21 - 10/30/21 |
30 |
0.00 |
68,162.50 |
0.00 |
68,162.50 |
0.00 |
0.00 |
0.00 |
68,162.50 |
0.00 |
|
A-SB |
10/01/21 - 10/30/21 |
30 |
0.00 |
109,359.25 |
0.00 |
109,359.25 |
0.00 |
0.00 |
0.00 |
109,359.25 |
0.00 |
|
A-3 |
10/01/21 - 10/30/21 |
30 |
0.00 |
151,562.50 |
0.00 |
151,562.50 |
0.00 |
0.00 |
0.00 |
151,562.50 |
0.00 |
|
A-4 |
10/01/21 - 10/30/21 |
30 |
0.00 |
610,125.00 |
0.00 |
610,125.00 |
0.00 |
0.00 |
0.00 |
610,125.00 |
0.00 |
|
A-5 |
10/01/21 - 10/30/21 |
30 |
0.00 |
703,048.85 |
0.00 |
703,048.85 |
0.00 |
0.00 |
0.00 |
703,048.85 |
0.00 |
|
X-A |
10/01/21 - 10/30/21 |
30 |
0.00 |
462,619.68 |
0.00 |
462,619.68 |
0.00 |
0.00 |
0.00 |
462,619.68 |
0.00 |
|
X-B |
10/01/21 - 10/30/21 |
30 |
0.00 |
67,394.44 |
0.00 |
67,394.44 |
0.00 |
0.00 |
0.00 |
67,394.44 |
0.00 |
|
X-D |
10/01/21 - 10/30/21 |
30 |
0.00 |
34,977.46 |
0.00 |
34,977.46 |
0.00 |
0.00 |
0.00 |
34,977.46 |
0.00 |
|
X-E |
10/01/21 - 10/30/21 |
30 |
0.00 |
24,935.00 |
0.00 |
24,935.00 |
0.00 |
0.00 |
0.00 |
24,935.00 |
0.00 |
|
X-F |
10/01/21 - 10/30/21 |
30 |
0.00 |
11,082.50 |
0.00 |
11,082.50 |
0.00 |
0.00 |
0.00 |
11,082.50 |
0.00 |
|
X-G |
10/01/21 - 10/30/21 |
30 |
0.00 |
36,017.91 |
0.00 |
36,017.91 |
0.00 |
0.00 |
0.00 |
36,017.91 |
0.00 |
|
A-S |
10/01/21 - 10/30/21 |
30 |
0.00 |
304,034.19 |
0.00 |
304,034.19 |
0.00 |
0.00 |
0.00 |
304,034.19 |
0.00 |
|
B |
10/01/21 - 10/30/21 |
30 |
0.00 |
135,453.18 |
0.00 |
135,453.18 |
0.00 |
0.00 |
0.00 |
135,453.18 |
0.00 |
|
C |
10/01/21 - 10/30/21 |
30 |
0.00 |
110,250.92 |
0.00 |
110,250.92 |
0.00 |
0.00 |
0.00 |
110,250.92 |
0.00 |
|
D |
10/01/21 - 10/30/21 |
30 |
18,394.23 |
91,615.33 |
0.00 |
91,615.33 |
(18,441.75) |
0.00 |
0.00 |
110,057.08 |
0.00 |
|
E |
10/01/21 - 10/30/21 |
30 |
43,977.89 |
46,271.66 |
0.00 |
46,271.66 |
(31,582.04) |
0.00 |
0.00 |
77,853.70 |
12,497.86 |
|
F |
10/01/21 - 10/30/21 |
30 |
19,546.22 |
20,565.70 |
0.00 |
20,565.70 |
20,565.70 |
0.00 |
0.00 |
0.00 |
40,157.26 |
|
G |
10/01/21 - 10/30/21 |
30 |
348,917.75 |
66,838.13 |
0.00 |
66,838.13 |
66,838.13 |
0.00 |
0.00 |
0.00 |
416,565.23 |
|
RR Interest |
10/01/21 - 10/30/21 |
30 |
22,798.78 |
160,777.25 |
0.00 |
160,777.25 |
1,967.37 |
0.00 |
0.00 |
158,809.88 |
24,847.53 |
|
Totals |
|
|
453,634.87 |
3,215,545.03 |
0.00 |
3,215,545.03 |
39,347.41 |
0.00 |
0.00 |
3,176,197.62 |
494,067.88 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 29 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,894,415.23 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© Copyright 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 |
3,233,115.21 |
Master Servicing Fee |
9,821.70 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,535.49 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
387.85 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,286.88 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
248.22 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,233,115.21 |
Total Fees |
17,570.14 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
718,217.61 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
34,937.70 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
4,409.71 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
718,217.61 |
Total Expenses/Reimbursements |
39,347.41 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,176,197.62 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
718,217.61 |
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 |
3,894,415.23 |
Total Funds Collected |
3,951,332.82 |
Total Funds Distributed |
3,951,332.78 |
|
|||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 29 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
900,810,266.84 |
900,810,266.84 |
Beginning Certificate Balance |
900,810,265.89 |
|
(-) Scheduled Principal Collections |
718,217.61 |
718,217.61 |
(-) Principal Distributions |
718,217.61 |
|
(-) 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 |
900,092,049.23 |
900,092,049.23 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
901,409,720.78 |
901,409,720.78 |
Ending Certificate Balance |
900,092,048.28 |
|
Ending Actual Collateral Balance |
900,722,922.70 |
900,722,922.70 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
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 |
4.28% |
|
|
|
|
|
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. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 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 |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
Defeased |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
|
5,000,000 or less |
33 |
97,775,947.65 |
10.86% |
67 |
4.0028 |
1.884655 |
1.30 or less |
18 |
214,702,609.73 |
23.85% |
61 |
4.4541 |
0.650374 |
5,000,001 to 10,000,000 |
17 |
126,655,736.71 |
14.07% |
74 |
4.3882 |
1.998255 |
1.31 to 1.40 |
5 |
23,553,145.95 |
2.62% |
67 |
4.2629 |
1.332010 |
|
10,000,001 to 15,000,000 |
5 |
61,308,528.27 |
6.81% |
67 |
4.5136 |
2.108764 |
1.41 to 1.50 |
3 |
39,713,318.94 |
4.41% |
58 |
4.6051 |
1.447926 |
|
15,000,001 to 25,000,000 |
10 |
199,205,361.13 |
22.13% |
58 |
4.0516 |
2.355337 |
1.51 to 1.60 |
5 |
60,868,560.42 |
6.76% |
67 |
4.1794 |
1.547901 |
|
25,000,001 to 50,000,000 |
10 |
334,301,757.78 |
37.14% |
61 |
4.0526 |
2.066700 |
1.61 to 1.70 |
5 |
38,279,199.27 |
4.25% |
67 |
4.3914 |
1.657741 |
|
|
50,000,001 or greater |
1 |
59,317,500.00 |
6.59% |
67 |
4.4860 |
1.262900 |
1.71 to 2.50 |
21 |
240,618,803.99 |
26.73% |
71 |
4.2526 |
2.008453 |
|
Totals |
78 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
2.51 to 3.00 |
4 |
70,125,912.95 |
7.79% |
67 |
3.9653 |
2.795916 |
|
|
|
|
|
|
|
|
3.01 or greater |
15 |
190,703,280.29 |
21.19% |
56 |
3.6102 |
3.860098 |
|
|
|
|
|
|
|
|
Totals |
78 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
Oklahoma |
3 |
1,178,089.54 |
0.13% |
56 |
4.2132 |
1.970558 |
Alabama |
3 |
11,657,816.80 |
1.30% |
58 |
4.7709 |
1.878951 |
Oregon |
1 |
1,357,265.92 |
0.15% |
67 |
4.4860 |
1.262900 |
Arizona |
3 |
21,764,433.22 |
2.42% |
62 |
4.3122 |
1.937156 |
Pennsylvania |
12 |
22,589,010.37 |
2.51% |
65 |
4.0595 |
2.143467 |
Arkansas |
1 |
214,351.07 |
0.02% |
67 |
4.4860 |
1.262900 |
South Carolina |
2 |
692,839.40 |
0.08% |
31 |
3.5628 |
3.657400 |
California |
28 |
217,345,838.42 |
24.15% |
71 |
4.0883 |
2.506103 |
Texas |
36 |
99,073,604.12 |
11.01% |
63 |
4.2243 |
1.868066 |
Colorado |
1 |
8,552,469.31 |
0.95% |
68 |
4.4500 |
1.866800 |
Virginia |
6 |
22,677,091.09 |
2.52% |
63 |
4.1455 |
2.739767 |
Connecticut |
3 |
25,909,484.52 |
2.88% |
61 |
4.4414 |
0.017998 |
Washington |
2 |
3,205,028.90 |
0.36% |
67 |
4.4860 |
1.262900 |
Florida |
7 |
55,156,275.36 |
6.13% |
37 |
4.4458 |
1.383964 |
Wisconsin |
4 |
4,190,099.12 |
0.47% |
36 |
3.6827 |
3.346379 |
Georgia |
1 |
616,789.66 |
0.07% |
30 |
5.2100 |
1.423200 |
Wyoming |
1 |
631,598.98 |
0.07% |
67 |
4.4860 |
1.262900 |
Illinois |
4 |
11,414,631.93 |
1.27% |
68 |
4.6406 |
1.410967 |
Totals |
188 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
Indiana |
8 |
16,680,170.75 |
1.85% |
49 |
4.0631 |
2.629045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Iowa |
1 |
512,351.82 |
0.06% |
31 |
3.5628 |
3.657400 |
|
|
|
|
|
|
|
Kentucky |
1 |
1,108,657.81 |
0.12% |
67 |
4.4860 |
1.262900 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Louisiana |
2 |
8,818,626.88 |
0.98% |
66 |
4.6741 |
1.424704 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Maryland |
3 |
45,216,872.22 |
5.02% |
63 |
4.3622 |
1.470787 |
Defeased |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
Michigan |
7 |
13,666,035.14 |
1.52% |
50 |
4.1032 |
2.652826 |
Industrial |
26 |
71,253,636.73 |
7.92% |
42 |
3.9869 |
2.727258 |
Minnesota |
4 |
4,180,566.71 |
0.46% |
42 |
3.8426 |
2.931617 |
Lodging |
69 |
125,623,534.56 |
13.96% |
67 |
4.6157 |
0.519928 |
Missouri |
5 |
13,531,756.65 |
1.50% |
60 |
4.3698 |
2.337001 |
Mixed Use |
2 |
117,209,141.90 |
13.02% |
67 |
3.5298 |
2.749558 |
Montana |
1 |
10,820,627.32 |
1.20% |
67 |
4.1800 |
1.903700 |
Mobile Home Park |
2 |
6,008,685.33 |
0.67% |
67 |
4.7437 |
1.890869 |
Nevada |
3 |
18,819,979.87 |
2.09% |
66 |
4.9094 |
3.151034 |
Multi-Family |
20 |
59,168,886.28 |
6.57% |
67 |
3.8554 |
1.500922 |
New Jersey |
2 |
7,393,500.42 |
0.82% |
68 |
3.9266 |
3.941384 |
Office |
29 |
172,869,168.30 |
19.21% |
56 |
4.1346 |
2.011274 |
New Mexico |
1 |
6,440,333.54 |
0.72% |
67 |
4.4580 |
1.286900 |
Other |
2 |
15,542,702.61 |
1.73% |
66 |
5.0371 |
2.667770 |
New York |
22 |
190,716,422.29 |
21.19% |
67 |
3.7027 |
2.143494 |
Retail |
20 |
248,212,142.07 |
27.58% |
67 |
4.2382 |
2.188940 |
North Carolina |
3 |
28,596,171.79 |
3.18% |
65 |
5.1080 |
(1.097811) |
Self Storage |
16 |
62,676,933.74 |
6.96% |
82 |
4.3496 |
2.140579 |
Ohio |
5 |
3,836,040.58 |
0.43% |
55 |
4.1870 |
2.038453 |
Totals |
188 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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 |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
Defeased |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
|
4.00000% or less |
33 |
312,013,455.48 |
34.66% |
60 |
3.6264 |
3.068733 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.00001% to 4.49999% |
22 |
356,427,089.32 |
39.60% |
64 |
4.2783 |
1.670118 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.5000% to 4.99999% |
18 |
167,448,561.44 |
18.60% |
71 |
4.6414 |
1.445060 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.00000% or greater |
3 |
42,675,725.30 |
4.74% |
66 |
5.1153 |
0.162247 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
78 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
49 months or greater |
76 |
878,564,831.54 |
97.61% |
64 |
4.1567 |
2.050684 |
|
|
|
|
|
|
|
|
Totals |
78 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
Defeased |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
|
60 months or less |
5 |
111,686,236.91 |
12.41% |
33 |
3.9846 |
2.536669 |
Interest Only |
21 |
409,415,500.00 |
45.49% |
61 |
3.9198 |
2.667733 |
61 months to 84 months |
70 |
759,168,666.03 |
84.34% |
67 |
4.1754 |
1.979300 |
240 months or less |
2 |
8,326,718.26 |
0.93% |
175 |
4.8304 |
1.993941 |
|
85 months to 111 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
241 months to 300 months |
2 |
44,817,346.61 |
4.98% |
66 |
4.8720 |
(0.106563) |
|
112 months to 120 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
301 months or greater |
51 |
416,005,266.67 |
46.22% |
64 |
4.2992 |
1.676950 |
|
|
121 months or greater |
1 |
7,709,928.60 |
0.86% |
187 |
4.8000 |
2.039600 |
Totals |
78 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
|
Totals |
78 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
|
|
|
|
|
|
|
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
2 |
21,527,217.69 |
2.39% |
44 |
4.6234 |
NAP |
|
|
|
None |
|
Underwriter's Information |
7 |
103,396,000.00 |
11.49% |
61 |
3.5274 |
3.873435 |
|
|
|
|
|
|
|
1 year or less |
64 |
760,010,338.06 |
84.44% |
64 |
4.2454 |
1.816435 |
|
|
|
|
|
|
1 year to 2 years |
3 |
10,248,300.66 |
1.14% |
68 |
3.7181 |
1.158779 |
|
|
|
|
|
|
2 years or greater |
2 |
4,910,192.82 |
0.55% |
68 |
4.5889 |
1.787346 |
|
|
|
|
|
|
Totals |
78 |
900,092,049.23 |
100.00% |
63 |
4.1678 |
2.033474 |
|
|
|
|
|
(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. |
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 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% |
110,760.42 |
0.00 |
0.00 |
N/A |
06/09/27 |
-- |
37,500,000.00 |
37,500,000.00 |
11/09/21 |
|
1A |
310941514 |
|
|
|
Actual/360 |
3.430% |
89,199.06 |
0.00 |
0.00 |
N/A |
06/09/27 |
-- |
30,200,000.00 |
30,200,000.00 |
11/09/21 |
|
1B |
453011573 |
|
|
|
Actual/360 |
3.430% |
65,865.53 |
0.00 |
0.00 |
N/A |
06/09/27 |
-- |
22,300,000.00 |
22,300,000.00 |
11/09/21 |
|
2A |
308170102 |
|
|
|
Actual/360 |
3.563% |
48,781.08 |
0.00 |
0.00 |
N/A |
06/05/24 |
-- |
15,900,000.00 |
15,900,000.00 |
11/05/21 |
|
2 |
308170002 |
Various Various |
Various |
Actual/360 |
3.563% |
138,059.66 |
0.00 |
0.00 |
N/A |
06/05/24 |
-- |
45,000,000.00 |
45,000,000.00 |
11/05/21 |
|
|
3 |
308170003 |
RT |
Torrance |
CA |
Actual/360 |
3.658% |
77,311.12 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
24,547,000.00 |
24,547,000.00 |
11/01/21 |
|
3A |
310941127 |
|
|
|
Actual/360 |
3.658% |
64,429.61 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
20,457,000.00 |
20,457,000.00 |
11/01/21 |
|
3B |
308170103 |
|
|
|
Actual/360 |
3.658% |
17,174.30 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
5,453,000.00 |
5,453,000.00 |
11/01/21 |
|
3C |
308170203 |
|
|
|
Actual/360 |
3.658% |
14,308.24 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
4,543,000.00 |
4,543,000.00 |
11/01/21 |
|
3D |
310941341 |
|
|
|
Actual/360 |
3.658% |
14,308.24 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
4,543,000.00 |
4,543,000.00 |
11/01/21 |
|
4 |
308170004 |
LO |
Various |
Various |
Actual/360 |
4.486% |
229,140.21 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
59,317,500.00 |
59,317,500.00 |
11/01/21 |
|
5 |
453011580 |
OF |
White Plains |
NY |
Actual/360 |
4.076% |
146,033.39 |
58,734.65 |
0.00 |
N/A |
07/01/27 |
-- |
41,606,270.66 |
41,547,536.01 |
11/01/21 |
|
6 |
300801624 |
RT |
Capitol Heights |
MD |
Actual/360 |
4.450% |
153,813.36 |
52,711.33 |
0.00 |
N/A |
06/01/27 |
-- |
40,139,768.51 |
40,087,057.18 |
11/01/21 |
|
7 |
310941728 |
OF |
San Jose |
CA |
Actual/360 |
4.140% |
107,181.72 |
0.00 |
0.00 |
N/A |
05/11/27 |
-- |
30,065,000.00 |
30,065,000.00 |
11/11/21 |
|
8 |
610941656 |
IN |
Lakeland |
FL |
Actual/360 |
4.570% |
118,058.33 |
0.00 |
0.00 |
N/A |
07/05/26 |
-- |
30,000,000.00 |
30,000,000.00 |
11/05/21 |
|
9 |
310932793 |
LO |
Greensboro |
NC |
Actual/360 |
5.160% |
120,815.97 |
57,368.98 |
0.00 |
N/A |
05/11/27 |
-- |
27,190,391.67 |
27,133,022.69 |
11/11/21 |
|
10 |
308170010 |
MU |
El Segundo |
CA |
Actual/360 |
3.860% |
90,600.83 |
48,335.50 |
0.00 |
N/A |
07/01/27 |
-- |
27,257,477.40 |
27,209,141.90 |
11/01/21 |
|
11 |
310939872 |
RT |
Pearland |
TX |
Actual/360 |
4.222% |
92,930.62 |
0.00 |
0.00 |
N/A |
07/11/27 |
-- |
25,560,000.00 |
25,560,000.00 |
11/11/21 |
|
12 |
600940183 |
LO |
Trumbull |
CT |
Actual/360 |
4.650% |
82,020.57 |
31,419.53 |
0.00 |
N/A |
07/11/27 |
-- |
20,483,804.11 |
20,452,384.58 |
03/11/20 |
|
13 |
610939655 |
OF |
Jacksonville |
FL |
Actual/360 |
4.350% |
75,659.57 |
28,880.91 |
0.00 |
N/A |
06/11/22 |
-- |
20,198,328.16 |
20,169,447.25 |
11/11/21 |
|
14 |
300801631 |
SS |
Various |
PA |
Actual/360 |
4.041% |
68,618.44 |
29,976.76 |
0.00 |
N/A |
06/01/27 |
-- |
19,719,360.39 |
19,689,383.63 |
11/01/21 |
|
15 |
310939896 |
OF |
Santa Rosa |
CA |
Actual/360 |
4.290% |
74,092.14 |
27,236.17 |
0.00 |
N/A |
06/11/27 |
-- |
20,056,524.30 |
20,029,288.13 |
11/11/21 |
|
16 |
310939307 |
OF |
Frisco |
TX |
Actual/360 |
4.600% |
71,317.48 |
27,879.21 |
0.00 |
N/A |
07/11/27 |
-- |
18,004,412.83 |
17,976,533.62 |
11/11/21 |
|
17 |
310939390 |
RT |
Tucson |
AZ |
Actual/360 |
4.430% |
67,587.16 |
33,128.52 |
0.00 |
N/A |
06/11/27 |
-- |
17,717,452.44 |
17,684,323.92 |
11/11/21 |
|
18 |
1648253 |
98 |
Las Vegas |
NV |
Actual/360 |
5.030% |
64,742.81 |
21,442.24 |
0.00 |
N/A |
06/01/27 |
-- |
14,947,355.19 |
14,925,912.95 |
11/01/21 |
|
19 |
410940573 |
SS |
Millbrae |
CA |
Actual/360 |
4.280% |
49,419.41 |
22,166.77 |
0.00 |
N/A |
06/11/27 |
-- |
13,408,944.66 |
13,386,777.89 |
11/11/21 |
|
20 |
310940549 |
RT |
Beverly Hills |
CA |
Actual/360 |
4.100% |
45,897.22 |
0.00 |
0.00 |
N/A |
05/11/27 |
-- |
13,000,000.00 |
13,000,000.00 |
11/11/21 |
|
21 |
1749660 |
LO |
Bozeman |
MT |
Actual/360 |
4.180% |
39,009.77 |
17,093.05 |
0.00 |
N/A |
06/01/27 |
-- |
10,837,720.37 |
10,820,627.32 |
11/01/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 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% |
43,401.08 |
15,209.88 |
0.00 |
N/A |
06/11/27 |
-- |
11,077,197.88 |
11,061,988.00 |
11/11/21 |
|
23 |
310939962 |
RT |
Norwalk |
CA |
Actual/360 |
4.590% |
45,453.75 |
0.00 |
0.00 |
N/A |
05/11/27 |
-- |
11,500,000.00 |
11,500,000.00 |
11/11/21 |
|
24 |
410937694 |
RT |
Opelika |
AL |
Actual/360 |
4.990% |
42,459.03 |
13,135.29 |
0.00 |
N/A |
02/11/27 |
-- |
9,881,214.04 |
9,868,078.75 |
11/11/21 |
|
25 |
1749302 |
OF |
Alexandria |
VA |
Actual/360 |
4.180% |
35,274.56 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
9,800,000.00 |
9,800,000.00 |
11/01/21 |
|
26 |
610941043 |
RT |
Chicago |
IL |
Actual/360 |
4.680% |
36,711.25 |
12,962.64 |
0.00 |
N/A |
07/11/27 |
-- |
9,109,491.92 |
9,096,529.28 |
11/11/21 |
|
27 |
300801639 |
RT |
Lakewood |
CO |
Actual/360 |
4.450% |
32,824.87 |
13,643.19 |
0.00 |
N/A |
07/01/27 |
-- |
8,566,112.50 |
8,552,469.31 |
11/01/21 |
|
28 |
410940249 |
SS |
Mission Viejo Aliso V |
CA |
Actual/360 |
4.800% |
31,976.95 |
26,429.22 |
0.00 |
N/A |
06/11/37 |
-- |
7,736,357.82 |
7,709,928.60 |
11/11/21 |
|
29 |
1749413 |
RT |
New Orleans |
LA |
Actual/360 |
4.730% |
34,239.22 |
10,336.68 |
0.00 |
N/A |
07/01/27 |
-- |
8,406,273.31 |
8,395,936.63 |
11/01/21 |
|
30 |
308170030 |
MF |
Tyler |
TX |
Actual/360 |
5.188% |
36,413.99 |
10,526.47 |
0.00 |
N/A |
06/01/22 |
-- |
8,150,966.27 |
8,140,439.80 |
11/01/21 |
|
31 |
410940643 |
RT |
Norwalk |
CA |
Actual/360 |
4.670% |
33,377.53 |
0.00 |
0.00 |
N/A |
07/11/27 |
-- |
8,300,000.00 |
8,300,000.00 |
11/11/21 |
|
32 |
300801637 |
LO |
Norfolk |
VA |
Actual/360 |
4.228% |
28,762.14 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
7,900,000.00 |
7,900,000.00 |
11/01/21 |
|
33 |
310939475 |
OF |
San Francisco |
CA |
Actual/360 |
4.020% |
25,374.02 |
0.00 |
0.00 |
N/A |
05/11/27 |
-- |
7,330,000.00 |
7,330,000.00 |
11/11/21 |
|
34 |
300801626 |
SS |
Houston |
TX |
Actual/360 |
4.500% |
25,664.63 |
10,512.70 |
0.00 |
N/A |
06/01/27 |
-- |
6,623,129.61 |
6,612,616.91 |
11/01/21 |
|
35 |
1749137 |
MF |
New Paltz |
NY |
Actual/360 |
4.500% |
27,125.00 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
7,000,000.00 |
7,000,000.00 |
11/01/21 |
|
36 |
410940660 |
SS |
Grass Valley |
CA |
Actual/360 |
4.240% |
25,036.83 |
9,357.99 |
0.00 |
N/A |
07/11/27 |
-- |
6,857,319.26 |
6,847,961.27 |
11/11/21 |
|
37 |
300801630 |
RT |
Santa Fe |
NM |
Actual/360 |
4.458% |
24,758.00 |
9,022.92 |
0.00 |
N/A |
06/01/27 |
-- |
6,449,356.46 |
6,440,333.54 |
11/01/21 |
|
38 |
1749246 |
RT |
Bedford |
TX |
Actual/360 |
3.940% |
20,331.49 |
10,476.09 |
0.00 |
N/A |
07/01/27 |
-- |
5,992,579.01 |
5,982,102.92 |
11/01/21 |
|
39 |
1749679 |
OF |
Marlton |
NJ |
Actual/360 |
3.830% |
20,794.24 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
6,305,000.00 |
6,305,000.00 |
11/01/21 |
|
41 |
1749249 |
RT |
Arlington |
TX |
Actual/360 |
3.940% |
17,203.57 |
8,864.38 |
0.00 |
N/A |
07/01/27 |
-- |
5,070,643.88 |
5,061,779.50 |
11/01/21 |
|
42 |
470105220 |
MF |
Long Beach |
NY |
Actual/360 |
3.650% |
15,715.28 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
5,000,000.00 |
5,000,000.00 |
11/01/21 |
|
43 |
470104450 |
MF |
Spring Valley |
NY |
Actual/360 |
3.740% |
15,341.62 |
4,754.14 |
0.00 |
N/A |
07/01/27 |
-- |
4,763,655.71 |
4,758,901.57 |
11/01/21 |
|
44 |
300801625 |
SS |
Fort Worth |
TX |
Actual/360 |
4.500% |
16,354.91 |
6,699.27 |
0.00 |
N/A |
06/01/27 |
-- |
4,220,621.90 |
4,213,922.63 |
11/01/21 |
|
45 |
410938782 |
RT |
Blue Jay |
CA |
Actual/360 |
4.200% |
15,732.50 |
0.00 |
0.00 |
N/A |
06/11/27 |
-- |
4,350,000.00 |
4,350,000.00 |
11/11/21 |
|
46 |
300801655 |
MH |
Kokomo |
IN |
Actual/360 |
4.680% |
16,207.83 |
6,171.29 |
0.00 |
N/A |
06/01/27 |
-- |
4,021,793.32 |
4,015,622.03 |
11/01/21 |
|
47 |
1749248 |
RT |
Temple |
TX |
Actual/360 |
4.160% |
14,245.89 |
6,681.58 |
0.00 |
N/A |
07/01/27 |
-- |
3,976,829.97 |
3,970,148.39 |
11/01/21 |
|
48 |
470105100 |
MF |
Forest Hills |
NY |
Actual/360 |
3.710% |
12,328.60 |
7,027.05 |
0.00 |
N/A |
07/01/27 |
-- |
3,859,051.31 |
3,852,024.26 |
11/01/21 |
|
49 |
1749596 |
RT |
Houghton |
MI |
Actual/360 |
4.680% |
16,321.50 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
4,050,000.00 |
4,050,000.00 |
11/01/21 |
|
50 |
470105060 |
MF |
Hartsdale |
NY |
Actual/360 |
3.710% |
11,718.78 |
6,715.17 |
0.00 |
N/A |
06/01/27 |
-- |
3,668,168.56 |
3,661,453.39 |
11/01/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 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 |
|
||||
51 |
470104140 |
MF |
Yonkers |
NY |
Actual/360 |
3.830% |
11,783.46 |
3,495.10 |
0.00 |
N/A |
06/01/27 |
-- |
3,572,851.98 |
3,569,356.88 |
11/01/21 |
|
52 |
470104430 |
MF |
Jackson Heights |
NY |
Actual/360 |
3.840% |
11,089.81 |
6,000.85 |
0.00 |
N/A |
06/01/27 |
-- |
3,353,772.38 |
3,347,771.53 |
11/01/21 |
|
53 |
470104740 |
MF |
New York |
NY |
Actual/360 |
3.760% |
11,656.00 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
3,600,000.00 |
3,600,000.00 |
11/01/21 |
|
54 |
470105010 |
MF |
Bronx |
NY |
Actual/360 |
3.620% |
10,011.09 |
5,940.86 |
0.00 |
N/A |
07/01/27 |
-- |
3,211,541.13 |
3,205,600.27 |
11/01/21 |
|
55 |
1749247 |
RT |
North Richland Hills |
TX |
Actual/360 |
3.960% |
11,006.49 |
5,622.43 |
0.00 |
N/A |
07/01/27 |
-- |
3,227,708.99 |
3,222,086.56 |
11/01/21 |
|
56 |
1749245 |
SS |
Fort Worth |
TX |
Actual/360 |
3.940% |
10,947.73 |
5,640.96 |
0.00 |
N/A |
07/01/27 |
-- |
3,226,773.67 |
3,221,132.71 |
11/01/21 |
|
57 |
300801636 |
SS |
Las Vegas |
NV |
Actual/360 |
4.600% |
13,150.89 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
3,320,000.00 |
3,320,000.00 |
11/01/21 |
|
58 |
470104640 |
MF |
Brooklyn |
NY |
Actual/360 |
3.840% |
9,132.26 |
4,914.86 |
0.00 |
N/A |
07/01/27 |
-- |
2,761,772.02 |
2,756,857.16 |
11/01/21 |
|
59 |
470104570 |
MF |
Jackson Heights |
NY |
Actual/360 |
3.720% |
8,814.11 |
5,028.34 |
0.00 |
N/A |
06/01/27 |
-- |
2,751,544.12 |
2,746,515.78 |
11/01/21 |
|
60 |
470101160 |
MF |
New York |
NY |
Actual/360 |
3.890% |
8,304.11 |
2,385.10 |
0.00 |
N/A |
06/01/27 |
-- |
2,479,043.27 |
2,476,658.17 |
11/01/21 |
|
61 |
470104550 |
MF |
Oyster Bay |
NY |
Actual/360 |
3.680% |
7,552.16 |
4,385.81 |
0.00 |
N/A |
06/01/27 |
-- |
2,383,220.65 |
2,378,834.84 |
11/01/21 |
|
62 |
470104320 |
MF |
East Islip |
NY |
Actual/360 |
3.810% |
7,500.14 |
2,248.66 |
0.00 |
N/A |
06/01/27 |
-- |
2,286,047.48 |
2,283,798.82 |
11/01/21 |
|
63 |
470104510 |
MF |
Elmhurst |
NY |
Actual/360 |
3.760% |
7,397.01 |
2,278.28 |
0.00 |
N/A |
06/01/27 |
-- |
2,284,594.81 |
2,282,316.53 |
11/01/21 |
|
64 |
300801634 |
MH |
Brandenton |
FL |
Actual/360 |
4.872% |
8,373.87 |
2,934.06 |
0.00 |
N/A |
07/01/27 |
-- |
1,995,997.36 |
1,993,063.30 |
11/01/21 |
|
65 |
600939800 |
RT |
Watsonville |
CA |
Actual/360 |
4.750% |
7,709.40 |
2,853.96 |
0.00 |
N/A |
06/11/27 |
-- |
1,884,811.07 |
1,881,957.11 |
11/11/21 |
|
66 |
470104890 |
MF |
Yonkers |
NY |
Actual/360 |
3.820% |
5,600.58 |
3,040.71 |
0.00 |
N/A |
07/01/27 |
-- |
1,702,591.98 |
1,699,551.27 |
11/01/21 |
|
67 |
410939766 |
RT |
San Francisco |
CA |
Actual/360 |
4.470% |
6,424.27 |
2,664.01 |
0.00 |
N/A |
06/11/27 |
-- |
1,669,002.99 |
1,666,338.98 |
11/11/21 |
|
68 |
470104340 |
MF |
New York |
NY |
Actual/360 |
3.810% |
5,156.35 |
1,545.95 |
0.00 |
N/A |
06/01/27 |
-- |
1,571,657.63 |
1,570,111.68 |
11/01/21 |
|
69 |
470104220 |
MF |
New York |
NY |
Actual/360 |
3.890% |
4,628.97 |
2,437.46 |
0.00 |
N/A |
07/01/27 |
-- |
1,381,897.20 |
1,379,459.74 |
11/01/21 |
|
70 |
410940226 |
98 |
Milton |
GA |
Actual/360 |
5.210% |
2,802.63 |
7,906.86 |
0.00 |
N/A |
05/11/24 |
-- |
624,696.52 |
616,789.66 |
11/11/21 |
|
71 |
470104770 |
MF |
New York |
NY |
Actual/360 |
4.160% |
3,084.15 |
767.35 |
0.00 |
N/A |
06/01/27 |
-- |
860,960.17 |
860,192.82 |
11/01/21 |
|
72 |
470104360 |
MF |
Brooklyn |
NY |
Actual/360 |
4.240% |
2,704.41 |
1,226.43 |
0.00 |
N/A |
07/01/27 |
-- |
740,708.00 |
739,481.57 |
11/01/21 |
|
Totals |
|
|
|
|
|
|
3,233,115.21 |
718,217.61 |
0.00 |
|
|
|
900,810,266.84 |
900,092,049.23 |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 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 |
176,389,397.20 |
132,452,012.60 |
01/01/21 |
09/30/21 |
-- |
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 |
52,874,483.00 |
12,832,319.00 |
01/01/21 |
03/31/21 |
-- |
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 |
56,374,602.79 |
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 |
24,051,546.00 |
19,374,373.96 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
11,781,735.00 |
5,481,213.52 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
3,853,110.79 |
2,491,244.67 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
4,730,287.98 |
3,206,565.61 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
5,072,056.00 |
2,590,906.92 |
01/01/21 |
06/30/21 |
-- |
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 |
2,998,555.82 |
2,147,003.63 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
2,266,629.67 |
1,096,213.80 |
01/01/21 |
06/30/21 |
-- |
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 |
01/11/21 |
8,786,747.75 |
377,552.53 |
77,741.11 |
1,766,951.50 |
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 |
2,297,479.33 |
1,942,709.27 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
2,762,061.00 |
2,296,441.85 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,721,910.99 |
1,150,865.01 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,694,416.02 |
1,586,272.37 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
2,336,475.00 |
1,406,126.50 |
01/01/21 |
06/30/21 |
-- |
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 |
1,068,417.53 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
164,438.00 |
1,512,058.25 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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 |
1,381,673.22 |
725,877.53 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
972,250.12 |
508,803.08 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
924,783.73 |
535,034.03 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,444,025.12 |
903,246.81 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
975,910.73 |
451,622.38 |
01/01/21 |
06/30/21 |
-- |
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 |
1,285,277.78 |
1,082,553.93 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
767,169.68 |
560,231.97 |
05/01/20 |
01/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
31 |
635,200.83 |
317,600.91 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
405,457.88 |
1,076,846.00 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
2,212.14 |
0.00 |
|
|
33 |
913,664.93 |
202,554.92 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
674,526.22 |
367,287.73 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
622,729.85 |
403,662.73 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
823,974.34 |
447,347.18 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
533,998.00 |
279,318.75 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
414,301.00 |
271,061.50 |
01/01/21 |
06/30/21 |
-- |
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 |
293,140.00 |
177,263.00 |
01/01/19 |
12/31/19 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
44 |
326,437.07 |
160,265.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
45 |
554,530.03 |
463,692.55 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
46 |
549,754.59 |
259,021.74 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
47 |
307,266.96 |
348,508.32 |
01/01/21 |
09/30/21 |
-- |
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 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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 |
|
51 |
149,495.00 |
163,873.00 |
12/31/19 |
12/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
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 |
428,411.00 |
311,633.00 |
01/01/19 |
12/31/19 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
55 |
342,584.06 |
185,185.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
56 |
302,497.34 |
304,843.89 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
57 |
599,568.31 |
594,393.30 |
01/01/21 |
09/30/21 |
-- |
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 |
204,947.00 |
213,320.00 |
12/31/19 |
12/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
61 |
201,381.00 |
227,233.00 |
01/01/20 |
12/31/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
62 |
150,217.00 |
160,428.00 |
08/01/19 |
07/31/20 |
-- |
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 |
|
|
64 |
260,711.91 |
198,476.20 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
65 |
130,185.00 |
44,490.72 |
01/01/21 |
03/31/21 |
-- |
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 |
374,401.48 |
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 |
185,672.52 |
139,254.39 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
71 |
255,543.00 |
14,671.00 |
11/01/18 |
10/31/19 |
-- |
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 |
375,434,096.84 |
205,404,515.84 |
|
|
|
8,786,747.75 |
377,552.53 |
77,741.11 |
1,766,951.50 |
2,212.14 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
05/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
31,569,037.25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.168946% |
4.137544% |
69 |
04/16/21 |
0 |
0.00 |
0 |
0.00 |
2 |
31,620,337.28 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.169139% |
4.137725% |
70 |
03/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
31,667,513.71 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.169316% |
4.137890% |
71 |
02/18/21 |
0 |
0.00 |
0 |
0.00 |
2 |
31,726,326.81 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.169537% |
4.138097% |
72 |
01/15/21 |
0 |
0.00 |
0 |
0.00 |
2 |
31,773,095.42 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.169711% |
4.138261% |
73 |
12/17/20 |
0 |
0.00 |
0 |
0.00 |
2 |
31,819,684.15 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.169885% |
4.138423% |
74 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© Copyright 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 |
19 |
6 |
77,741.11 |
1,766,951.50 |
1,257,777.80 |
21,083,258.05 |
05/20/20 |
13 |
|
|
|
|
Totals |
|
|
|
|
77,741.11 |
1,766,951.50 |
1,257,777.80 |
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 |
|
|
|
|
|
|
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
|
0 |
0 |
0 |
|
|
0 |
|
7 - 12 Months |
|
28,309,887 |
28,309,887 |
0 |
|
|
0 |
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
25 - 36 Months |
|
61,516,790 |
61,516,790 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
30,000,000 |
30,000,000 |
0 |
|
|
0 |
|
> 60 Months |
|
780,265,373 |
759,812,988 |
20,452,385 |
0 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
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 |
|
|
May-21 |
904,470,284 |
872,901,247 |
0 |
0 |
31,569,037 |
0 |
|
|
Apr-21 |
905,227,499 |
873,607,162 |
0 |
0 |
31,620,337 |
0 |
|
|
Mar-21 |
905,926,335 |
874,258,822 |
0 |
0 |
31,667,514 |
0 |
|
|
Feb-21 |
906,789,669 |
875,063,343 |
0 |
0 |
31,726,327 |
0 |
|
|
Jan-21 |
907,482,609 |
875,709,514 |
0 |
0 |
31,773,095 |
0 |
|
|
Dec-20 |
908,172,934 |
876,353,250 |
0 |
0 |
31,819,684 |
0 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 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 |
20,452,384.58 |
21,083,258.05 |
14,500,000.00 |
08/03/20 |
(603,196.00) |
(0.88620) |
06/30/21 |
07/11/27 |
307 |
Totals |
|
20,452,384.58 |
21,083,258.05 |
14,500,000.00 |
|
(603,196.00) |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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 |
|
|
|
|
10/20/2021 - Loan transferred to Special Servicing on 5/27/2020 for Imminent Default. The loan is past due for the April 11, 2020 payment. Subject Collateral is a 325-key full-service Marriott Hotel on 11.79 acres of land in Trumbull, CT. YTD |
|||||||
|
avera ge occupancy is 34.1% and August 2021 occupancy was 42.6%. Conference and dining services have begun in a limited capacity as COVID-19 restrictions are lifted. Borrower has chosen to walk away from the property. A stipulated |
|||||||
|
receivership and friend |
ly foreclosure was filed, and GF Management was appointed receiver by the court. |
|
|
|
|||
|
||||||||
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 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 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. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© Copyright 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.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© Copyright 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 |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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 |
4,409.71 |
0.00 |
0.00 |
34,937.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
4,409.71 |
0.00 |
0.00 |
34,937.70 |
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 |
39,347.41 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 28 of 29 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
Page 29 of 29 |
Prospectus Loan ID 1 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A.; Wells Fargo Bank, National Association 06-07-2017 37500000.00 120 06-09-2027 0.0343 0.0343 3 1 120 07-09-2017 false 1 A1 3 257250.00 37500000.00 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 4800000000.00 MAI 05-08-2017 0.95 0.91 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 01-01-2021 09-30-2021 334764417.70 224416691.00 107458009.00 91964678.43 227306408.70 132452012.57 221544793.97 128130801.32 UW CREFC 45074811.57 4.45 2.9384 4.33 2.8426 F F 06-30-2021 false false 37500000.00 110760.42 0.0343 0.0001208 110760.42 0.00 0.00 37500000.00 37500000.00 11-09-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 1A 10-13-2021 11-12-2021 06-07-2017 30200000.00 120 06-09-2027 0.0343 0.0343 3 1 120 07-09-2017 1 A1 3 30200000.00 1 0 true true false false false NA NA N false false 30200000.00 89199.06 0.0343 0.0001208 89199.06 0.00 0.00 30200000.00 30200000.00 11-09-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 1B 10-13-2021 11-12-2021 06-07-2017 22300000.00 120 06-09-2027 0.0343 0.0343 3 1 120 07-09-2017 1 A1 3 22300000.00 1 0 true true false false false NA NA N false false 22300000.00 65865.53 0.0343 0.0001208 65865.53 0.00 0.00 22300000.00 22300000.00 11-09-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 10-13-2021 11-12-2021 Bank of America, N.A. 05-19-2017 45000000.00 84 06-05-2024 0.0356283 0.0356283 3 1 84 07-05-2017 true 1 A1 3 180813.62 45000000.00 1 41 41 0 true true false false false 03-04-2024 Gateway Net Lease Portfolio 5296943 785215000.00 1 1 08-05-2019 N 01-01-2021 03-31-2021 79004104.40 14468010.00 29231518.63 1635691.00 49772585.77 12832319.00 45081162.07 11659450.00 UW 3187867.00 3.90 4.0253 3.54 3.6574 F F false false 45000000.00 138059.66 0.0356283 0.0001333 138059.66 0.00 0.00 45000000.00 45000000.00 11-05-2021 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 2-001 10-13-2021 11-12-2021 BAE SYSTEMS 4300 AIRPORT EXPRESSWAY Fort Wayne IN 46801 Allen IN 333750 333750 2015 65400000.00 MAI 02-22-2017 1 1 6 BAE Systems Inc. 333750 08-31-2025 01-01-2021 03-31-2021 6796683.60 1215141.00 2514772.93 27092.00 4281910.67 1188049.00 3981535.67 1112955.00 UW CREFC 258411.00 4.5975 4.3069 F 03-31-2021 false Prospectus Loan ID 2-002 10-13-2021 11-12-2021 FEDEX (STRATFORD) 825 LORDSHIP BOULEVARD Stratford CT 06615 Fairfield IN 225198 225198 2016 63000000.00 MAI 02-24-2017 1 1 6 FEDEX GROUP PACKAGE SYSTEM 225198 06-30-2026 01-01-2021 03-31-2021 5379160.23 920838.00 1990289.28 60900.00 3388870.94 859938.00 3186192.74 809268.00 UW CREFC 248920.00 3.4546 3.2511 F 03-31-2021 false Prospectus Loan ID 2-003 10-13-2021 11-12-2021 FEDEX (BALTIMORE) 101 BETHLEHEM BOULEVARD Edgemere MD 21219 Baltimore IN 306016 306016 2016 58000000.00 MAI 02-27-2017 1 1 6 Federal Express 306016 01-31-2032 01-01-2021 03-31-2021 5375272.86 1234851.00 1988850.96 412714.00 3386421.90 822137.00 3111007.50 753283.00 UW CREFC 229165.00 3.5875 3.287 F 03-31-2021 false Prospectus Loan ID 2-004 10-13-2021 11-12-2021 HARMAN 30001 CABOT DRIVE Novi MI 48377 Oakland OF 188042 188042 2015 46200000.00 MAI 03-02-2017 1 1 6 Harman Becker Automotive 188000 10-31-2030 01-01-2021 03-31-2021 5387146.76 904707.00 1993244.30 263395.00 3393902.46 641312.00 3224664.66 599002.00 UW CREFC 182537.00 3.5133 3.2815 F 03-31-2021 false Prospectus Loan ID 2-005 10-13-2021 11-12-2021 GE AVIATION (LAFAYETTE) 3720 US HIGHWAY 52 S Lafayette IN 47905 Tippecanoe IN 306406 306406 2015 44000000.00 MAI 02-22-2017 1 1 6 GE Aviation Services 306406 09-13-2030 01-01-2021 03-31-2021 4259069.01 726843.00 1575855.53 1763.00 2683213.47 725080.00 2407448.07 656139.00 UW CREFC 173876.00 4.17 3.7736 F 03-31-2021 false Prospectus Loan ID 2-006 10-13-2021 11-12-2021 GODADDY 2155 EAST GODADDY WAY Tempe AZ 85284 Maricopa OF 150000 150000 2014 39000000.00 MAI 02-24-2017 1 1 6 GO DADDY.COM INC. 150000 05-31-2025 01-01-2021 03-31-2021 3876583.04 978506.00 1434335.72 213253.00 2442247.31 765253.00 2307247.31 731503.00 UW CREFC 154122.00 4.9652 4.7462 F 03-31-2021 false Prospectus Loan ID 2-007 10-13-2021 11-12-2021 CARRIER 16011 APPLEWHITE ROAD San Antonio TX 78264 Bexar IN 517000 517000 2014 38500000.00 MAI 02-23-2017 1 1 6 Carrier 517000 09-30-2026 01-01-2021 03-31-2021 3465588.01 597611.00 1282267.56 21400.00 2183320.45 576211.00 1722043.45 460891.00 UW CREFC 152105.00 3.7882 3.03 F 03-31-2021 false Prospectus Loan ID 2-008 10-13-2021 11-12-2021 EMERUS 8686 NEW TRAILS DRIVE The Woodlands TX 77381 Montgomery OF 95640 95640 2000 31300000.00 MAI 02-24-2017 1 1 6 Emerus Holdings 95640 12-31-2026 01-01-2021 03-31-2021 3397542.61 585795.00 1257090.76 2883.00 2140451.84 582912.00 2054375.84 561392.00 UW CREFC 123689.00 4.7127 4.5387 F 03-31-2021 false Prospectus Loan ID 2-009 10-13-2021 11-12-2021 CARDINAL HEALTH 6000 ROSA PARKS BOULEVARD Detroit MI 48208 Wayne IN 275951 275951 2015 30450000.00 MAI 02-21-2017 1 1 6 CARDINAL HEALTH 275951 04-30-2030 01-01-2021 03-31-2021 2790425.14 534735.00 1032457.30 13821.00 1757967.84 520914.00 1509611.94 458825.00 UW CREFC 120307.00 4.3298 3.8137 F 03-31-2021 false Prospectus Loan ID 2A 10-13-2021 11-12-2021 05-19-2017 15900000.00 84 06-05-2024 0.0356283 0.0356283 3 1 84 07-05-2017 1 A1 3 15900000.00 1 0 true true false false false NA NA N false false 15900000.00 48781.08 0.0356283 0.0001333 48781.08 0.00 0.00 15900000.00 15900000.00 11-05-2021 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 2-010 10-13-2021 11-12-2021 TE CONNECTIVITY 501 SHENANDOAH DRIVE Shakopee MN 55379 Scott IN 176648 176648 2014 30150000.00 MAI 02-27-2017 1 1 6 Tyco International 176648 04-30-2024 01-01-2021 03-31-2021 2932121.49 513834.00 1084884.95 913.00 1847236.54 512921.00 1688253.34 473175.00 UW CREFC 119121.00 4.3058 3.9722 F 03-31-2021 false Prospectus Loan ID 2-011 10-13-2021 11-12-2021 FCA LLC 2348 FM 464 Seguin TX 78155 Guadalupe IN 300000 300000 2012 28400000.00 MAI 02-22-2017 1 1 6 Caterpillar Inc. 300000 08-31-2022 01-01-2021 03-31-2021 2747455.67 499489.00 1016558.60 1617.00 1730897.07 497872.00 1460897.07 430372.00 UW CREFC 170166.00 2.9258 2.5291 F 03-31-2021 false Prospectus Loan ID 2-012 10-13-2021 11-12-2021 FEDEX (STAUNTON) 7 INDUSTRY WAY Staunton VA 24401 Staunton IN 225198 225198 2016 23900000.00 MAI 03-02-2017 1 1 6 Federal Express 225198 06-30-2026 01-01-2021 03-31-2021 2190820.09 373881.00 810603.43 30789.00 1380216.66 343092.00 1177538.46 292422.00 UW CREFC 94442.00 3.6328 3.0963 F 03-31-2021 false Prospectus Loan ID 2-013 10-13-2021 11-12-2021 QUADPACKAGING (PROTEUS) 1 & 3 WEST WORLD PACKAGING CIRCLE Franklin WI 53132 Milwaukee IN 205000 205000 2006 20000000.00 MAI 02-24-2017 1 1 6 QUAD 205000 12-16-2021 01-01-2021 03-31-2021 1815034.70 309750.00 671562.84 2460.00 1143471.86 307290.00 954471.86 260040.00 UW CREFC 79018.00 3.8888 3.2908 F 03-31-2021 false Prospectus Loan ID 2-014 10-13-2021 11-12-2021 QUADPACKAGING (TRANSPAK) 2 & 4 WEST WORLD PACKAGING CIRCLE Franklin WI 53132 Milwaukee IN 218000 218000 2006 19800000.00 MAI 02-24-2017 1 1 6 QUAD 218000 12-16-2021 01-01-2021 03-31-2021 1797748.65 306800.00 665167.00 1547.00 1132581.65 305253.00 945381.65 258453.00 UW CREFC 78247.00 3.9011 3.303 F 03-31-2021 false Prospectus Loan ID 2-015 10-13-2021 11-12-2021 T-MOBILE 820 TOM MARTIN DRIVE Birmingham AL 35211 Jefferson OF 66500 66500 1996 2014 18475000.00 MAI 02-23-2017 1 1 6 T-Mobile 66500 02-28-2025 01-01-2021 03-31-2021 1801998.28 450618.00 666739.36 112932.00 1135258.92 337686.00 1075408.92 322723.00 UW CREFC 73027.00 4.6241 4.4192 F 03-31-2021 false Prospectus Loan ID 2-016 10-13-2021 11-12-2021 SIKORSKY AIRCRAFT 1727 SOUTH MAIN STREET Dallas TX 75261 Tarrant IN 150975 150975 2008 17900000.00 MAI 02-17-2017 1 1 6 Sikorsky Aircraft Corporation 150975 01-31-2026 01-01-2021 03-31-2021 1858179.78 441880.00 687526.52 87111.00 1170653.26 354769.00 1034775.76 320799.00 UW CREFC 70713.00 5.017 4.5366 F 03-31-2021 false Prospectus Loan ID 2-017 10-13-2021 11-12-2021 VATTEROTT COLLEGE 8580 EVANS AVENUE Berkeley MO 63121 St. Louis OF 90000 90000 2007 16600000.00 MAI 02-15-2017 1 1 6 Vetterott 90000 12-31-2024 01-01-2021 03-31-2021 2127329.07 9.00 787111.75 22875.00 1340217.31 -22866.00 1259217.31 -43116.00 UW CREFC 65611.00 -0.3485 -0.6571 F 03-31-2021 false Prospectus Loan ID 2-018 10-13-2021 11-12-2021 COMCAST 12645 CORPORATE LAKES DRIVE Fort Myers FL 33931 Lee OF 57260 57260 2008 14900000.00 MAI 02-24-2017 1 1 6 COMCAST 57260 06-30-2024 01-01-2021 03-31-2021 1666825.58 361676.00 616725.46 70268.00 1050100.11 291408.00 998566.11 278525.00 UW CREFC 58849.00 4.9517 4.7328 F 03-31-2021 false Prospectus Loan ID 2-019 10-13-2021 11-12-2021 ALFA LAVAL 5400 INTERNATIONAL TRADE DRIVE Richmond VA 23231 Henrico IN 180252 180252 1990 2005 13600000.00 MAI 02-24-2017 1 1 6 Alfa Laval Inc 180252 12-31-2030 01-01-2021 03-31-2021 1711601.74 346273.00 633292.64 36975.00 1078309.10 309298.00 916082.30 268741.00 UW CREFC 53688.00 5.761 5.0056 F 03-31-2021 false Prospectus Loan ID 2-020 10-13-2021 11-12-2021 LKQ CORPORATION (NEW BRAUNFELS) 5545 GOODWIN LANE New Braunfels TX 78130 Comal IN 98771 98771 2016 13400000.00 MAI 02-22-2017 1 1 6 LKQ CORPORATION 98771 08-31-2033 01-01-2021 03-31-2021 1447775.36 252218.00 535676.88 520.00 912098.47 251698.00 821777.17 229117.00 UW CREFC 80316.00 3.1338 2.8526 F 03-31-2021 false Prospectus Loan ID 2-021 10-13-2021 11-12-2021 HITACHI 1375 NORTH 28TH AVENUE Irving TX 75261 Dallas OF 72056 72056 2000 2012 12800000.00 MAI 02-22-2017 1 1 6 Hitachi High Technologies 72056 04-30-2022 01-01-2021 03-31-2021 1371194.23 255105.00 507341.86 51471.00 863852.36 203634.00 799001.96 187421.00 UW CREFC 50603.00 4.0241 3.7037 F 03-31-2021 false Prospectus Loan ID 2-022 10-13-2021 11-12-2021 CAMERON 2503 SOUTH MAIN STREET Mansfield PA 16933 Tioga IN 75000 75000 2013 12175000.00 MAI 02-21-2017 1 1 6 Cameron 75000 12-14-2023 01-01-2021 03-31-2021 1619000.90 363193.00 599030.33 56514.00 1019970.57 306679.00 952605.57 289837.00 UW CREFC 48111.00 6.3744 6.0243 F 03-31-2021 false Prospectus Loan ID 2-023 10-13-2021 11-12-2021 ALLIANCE DATA 220 WEST SCHROCK ROAD Westerville OH 43081 Franklin OF 100800 100800 1990 2005 11550000.00 MAI 02-17-2017 1 1 6 ALLIANCE DATA 100800 07-31-2024 01-01-2021 03-31-2021 1395792.44 242928.00 516443.20 3341.00 879349.24 239587.00 788629.24 216907.00 UW CREFC 45619.00 5.2519 4.7547 F 03-31-2021 false Prospectus Loan ID 2-024 10-13-2021 11-12-2021 SYNCHRONY FINANCIAL 140 WEKIVA SPRINGS ROAD Longwood FL 32779 Seminole OF 67775 67775 1983 10750000.00 MAI 02-22-2017 1 1 6 Synchrony Financial 67775 05-31-2025 01-01-2021 03-31-2021 1093021.89 188195.00 404418.10 586.00 688603.79 187609.00 627606.29 172359.00 UW CREFC 42475.00 4.4169 4.0578 F 03-31-2021 false Prospectus Loan ID 2-025 10-13-2021 11-12-2021 BAXALTA (BARRY POINTE) 9500 NE 82ND TERRACE Kansas City MO 64158 Clay OF 16686 16686 2017 8250000.00 MAI 08-08-2017 1 1 6 Baxalta 16686 10-31-2032 01-01-2021 03-31-2021 725110.02 119583.00 268290.71 50511.00 456819.31 69072.00 441807.31 65318.00 UW CREFC 32569.00 2.1207 2.0055 F 03-31-2021 false Prospectus Loan ID 2-026 10-13-2021 11-12-2021 BAXALTA (CASSELBERRY) 1385 STATE ROAD 436 Casselberry FL 32707 Seminole OF 16694 16694 2017 7850000.00 MAI 10-09-2017 1 1 6 Baxalta US inc. 16686 10-31-2032 01-01-2021 03-31-2021 730163.99 117876.00 270160.68 3690.00 460003.32 114186.00 444978.72 110430.00 UW CREFC 31026.00 3.6803 3.5592 F 03-31-2021 false Prospectus Loan ID 2-027 10-13-2021 11-12-2021 BAXALTA (MOUNDS VIEW) 2325 COUNTY ROAD 10 Mounds View MN 55112 Ramsey OF 16694 16694 2015 7420000.00 MAI 02-27-2017 1 1 6 Baxalta US Inc 16694 11-30-2030 01-01-2021 03-31-2021 705096.89 121743.00 260885.85 2818.00 444211.04 118925.00 429199.04 115171.00 UW CREFC 29306.00 4.058 3.9299 F 03-31-2021 false Prospectus Loan ID 2-028 10-13-2021 11-12-2021 BAXALTA (GRAND RAPIDS) 4020 SPARKS DRIVE SE Grand Rapids MI 42595 Kent OF 16694 16694 2014 7400000.00 MAI 02-20-2017 1 1 6 Baxalta US Inc. 16694 11-30-2030 01-01-2021 03-31-2021 706976.41 122068.00 261581.27 9337.00 445395.14 112731.00 430372.34 108975.00 UW CREFC 29246.00 3.8545 3.7261 F 03-31-2021 false Prospectus Loan ID 2-029 10-13-2021 11-12-2021 GERDAU 4265 WEST TOMPKINS AVENUE Las Vegas NV 89103 Clark IN 46976 46976 1986 2015 7400000.00 MAI 03-01-2017 1 1 6 Gerdau Ameristeel US 46976 03-31-2025 01-01-2021 03-31-2021 915967.17 154740.00 338907.85 4550.00 577059.32 150190.00 534780.92 139620.00 UW CREFC 29246.00 5.1354 4.7739 F 03-31-2021 false Prospectus Loan ID 2-030 10-13-2021 11-12-2021 BAXALTA (WAUSAU) 3201 RIB MOUNTAIN DRIVE Wausau WI 54401 Marathon OF 16694 16694 2015 7200000.00 MAI 02-17-2017 1 1 6 Baxalta US Inc 16694 10-31-2030 01-01-2021 03-31-2021 655724.43 113219.00 242618.04 2885.00 413106.39 110334.00 398092.59 106580.00 UW CREFC 28475.00 3.8747 3.7429 F 03-31-2021 false Prospectus Loan ID 2-031 10-13-2021 11-12-2021 BAXALTA (SPRINGFIELD) 1815 MCCURRY ROAD Springfield MO 65807 Greene OF 16694 16694 2015 7000000.00 MAI 02-27-2017 1 1 6 BAXALTA US Inc. 16694 11-30-2030 01-01-2021 03-31-2021 660941.76 115145.00 244548.45 1968.00 416393.31 113177.00 401368.71 109421.00 UW CREFC 27645.00 4.0939 3.958 F 03-31-2021 false Prospectus Loan ID 2-032 10-13-2021 11-12-2021 LKQ (SALISBURY) 1001 CARRIER DRIVE Charlotte NC 28216 Mecklenburg IN 205100 205100 1960 2005 7000000.00 MAI 02-23-2017 1 1 6 LKQ CORPORATION 205100 08-06-2030 01-01-2021 03-31-2021 700201.31 126809.00 259074.49 2582.00 441126.83 124227.00 285018.23 85199.00 UW CREFC 27645.00 4.4936 3.0818 F 03-31-2021 false Prospectus Loan ID 2-033 10-13-2021 11-12-2021 BAXALTA (ANKENY) 725 SE ORALABOR ROAD Ankeny IA 50021 Polk OF 16694 16694 2015 6600000.00 MAI 03-01-2017 1 1 6 Baxalta US Inc. 16694 11-30-2030 01-01-2021 03-31-2021 621470.78 108269.00 229944.19 4365.00 391526.59 103904.00 376431.79 100130.00 UW CREFC 26102.00 3.9806 3.8361 F 03-31-2021 false Prospectus Loan ID 2-034 10-13-2021 11-12-2021 H&E EQUIPMENT SERVICES (SAN ANTONIO) 5327 AND 5423 TEX-CON ROAD San Antonio TX 78220 Bexar IN 26535 26535 2015 5800000.00 MAI 02-23-2017 1 1 6 H & E EQUIPMENT SERVICES INC 26535 11-30-2030 01-01-2021 03-31-2021 614374.57 110331.00 227318.59 142.00 387055.98 110189.00 363174.48 104219.00 UW CREFC 22899.00 4.8119 4.5512 F 03-31-2021 false Prospectus Loan ID 2-035 10-13-2021 11-12-2021 H&E EQUIPMENT SERVICES (NEW ORLEANS) 4202 ALMONASTER AVENUE New Orleans LA 70126 Orleans Parish IN 18808 18808 2015 5450000.00 MAI 02-27-2017 1 1 6 H & E EQUIPMENT SERVICES INC 18808 12-31-2030 01-01-2021 03-31-2021 617480.69 111831.00 228467.85 355.00 389012.83 111476.00 372085.63 107244.00 UW CREFC 21534.00 5.1767 4.9802 F 03-31-2021 false Prospectus Loan ID 2-036 10-13-2021 11-12-2021 GE AVIATION (POMPANO) 2705 GATEWAY DRIVE Pompano Beach FL 33069 Broward IN 30892 30892 1985 2012 5100000.00 MAI 02-22-2017 1 1 6 GE Aviation Services 30892 08-14-2022 01-01-2021 03-31-2021 559537.06 99690.00 207028.71 31691.00 352508.35 67999.00 324705.55 61048.00 UW CREFC 20170.00 3.3712 3.0266 F 03-31-2021 false Prospectus Loan ID 2-037 10-13-2021 11-12-2021 SAINT-GOBAIN 30 SIBLEY DRIVE Russellville AL 35654 Franklin IN 102950 102950 2009 4600000.00 MAI 02-17-2017 1 1 6 Saint-Gobain Cermanics and Platics Inc 99750 09-01-2024 01-01-2021 03-31-2021 562737.46 99368.00 208212.86 4681.00 354524.60 94687.00 261869.60 71523.00 UW CREFC 18153.00 5.216 3.94 F 03-31-2021 false Prospectus Loan ID 2-038 10-13-2021 11-12-2021 H&E EQUIPMENT SERVICES (COLUMBIA) 1031 BUCKNER PARK DRIVE Columbia SC 29203 Richland IN 19380 19380 2015 4550000.00 MAI 02-20-2017 1 1 6 H & E EQUIPMENT SERVICES INC 19380 10-31-2030 01-01-2021 03-31-2021 485578.82 87333.00 179664.17 762.00 305914.66 86571.00 288472.66 82210.00 UW CREFC 17975.00 4.8161 4.5735 F 03-31-2021 false Prospectus Loan ID 2-039 10-13-2021 11-12-2021 H&E EQUIPMENT SERVICES (YUKON) 10700 NW 4TH STREET Yukon OK 73099 Oklahoma City IN 19608 19608 2015 4490000.00 MAI 02-20-2017 1 1 6 H & E EQUIPMENT SERVICES INC 19608 06-30-2030 01-01-2021 03-31-2021 474788.18 84559.00 175671.63 388.00 299116.56 84171.00 281469.36 79759.00 UW CREFC 17738.00 4.7452 4.4965 F 03-31-2021 false Prospectus Loan ID 2-040 10-13-2021 11-12-2021 LKQ CORPORATION (TOLEDO) 6180 HAGMAN ROAD Toledo OH 43612 Lucas IN 207998 207998 1975 2013 4475000.00 MAI 02-22-2017 1 1 6 LKQ CORPORATION 207998 06-17-2027 01-01-2021 03-31-2021 474633.77 81669.00 175614.49 15608.00 299019.28 66061.00 151973.68 29299.00 UW CREFC 17678.00 3.7369 1.6573 F 03-31-2021 false Prospectus Loan ID 2-041 10-13-2021 11-12-2021 H&E EQUIPMENT SERVICES (GREER) 585 BROOKSHIRE ROAD Greer SC 29651 Spartanburg IN 19608 19608 2015 4380000.00 MAI 02-17-2017 1 1 6 H & E EQUIPMENT SERVICES INC 19608 11-30-2030 01-01-2021 03-31-2021 489949.95 88901.00 181281.48 2218.00 308668.47 86683.00 291021.27 82271.00 UW CREFC 17322.00 5.0042 4.7495 F 03-31-2021 false Prospectus Loan ID 3 10-13-2021 11-12-2021 Bank of America, N.A.; Wells Fargo Bank, National Association 05-12-2017 24547000.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 true 1 A1 3 181482.10 24547000.00 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 1155000000.00 MAI 04-23-2017 0.85 0.84 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 12-31-2019 12-31-2020 81259520.17 78619672.00 21915628.00 22245069.21 59343892.17 56374602.79 56965433.59 53996142.79 UW CREFC 13480747.20 3.48 4.1818 3.34 4.0054 F F 12-31-2020 false false 24547000.00 77311.12 0.036575 0.0001208 77311.12 0.00 0.00 24547000.00 24547000.00 11-01-2021 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 3B 10-13-2021 11-12-2021 05-12-2017 5453000.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 1 A1 3 5453000.00 1 0 true true false false false NA NA N false false 5453000.00 17174.30 0.036575 0.0001208 17174.30 0.00 0.00 5453000.00 5453000.00 11-01-2021 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 3D 10-13-2021 11-12-2021 05-12-2017 4543000.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 1 A1 3 4543000.00 1 0 true true false false false NA NA N false false 4543000.00 14308.24 0.036575 0.0001208 14308.24 0.00 0.00 4543000.00 4543000.00 11-01-2021 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 3A 10-13-2021 11-12-2021 05-12-2017 20457000.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 1 A1 3 20457000.00 1 0 true true false false false NA NA N false false 20457000.00 64429.61 0.036575 0.0001208 64429.61 0.00 0.00 20457000.00 20457000.00 11-01-2021 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 3C 10-13-2021 11-12-2021 05-12-2017 4543000.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 1 A1 3 4543000.00 1 0 true true false false false NA NA N false false 4543000.00 14308.24 0.036575 0.0001208 14308.24 0.00 0.00 4543000.00 4543000.00 11-01-2021 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 4 10-13-2021 11-12-2021 Bank of America, N.A. 05-24-2017 59317500.00 120 06-01-2027 0.04486 0.04486 3 1 120 07-01-2017 true 1 PP 3 221748.59 59317500.00 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 956000000.00 04-23-2017 0.75 0.65 X 03-31-2017 01-01-2021 06-30-2021 213600210.39 69842760.00 142270818.05 50468386.04 71329392.34 19374373.96 71329392.34 16580660.92 UW 13128003.00 2.72 1.4758 2.72 1.2629 F F false false 59317500.00 229140.21 0.04486 0.0001333 229140.21 0.00 0.00 59317500.00 59317500.00 11-01-2021 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 4-001 10-13-2021 11-12-2021 LARKSPUR LANDING SUNNYVALE 748 NORTH MATHILDA AVENUE Sunnyvale CA 94085 Santa Clara LO 126 126 2000 52100000.00 MAI 04-23-2017 0.84 0.54 6 03-31-2017 01-01-2021 06-30-2021 7774225.49 1003440.00 3602264.79 1005014.00 4171960.70 -1574.00 4171960.70 -41712.00 UW CREFC 775438.00 -0.002 -0.0537 F 03-31-2017 false Prospectus Loan ID 4-002 10-13-2021 11-12-2021 LARKSPUR LANDING MILPITAS 40 RANCH DRIVE Milpitas CA 95035 Santa Clara LO 124 124 1998 43900000.00 MAI 04-23-2017 0.86 0.51 6 03-31-2017 01-01-2021 06-30-2021 6764027.71 874136.00 3201870.65 945972.00 3562157.06 -71836.00 3562157.06 -106801.00 UW CREFC 653392.00 -0.1099 -0.1634 F 03-31-2017 false Prospectus Loan ID 4-003 10-13-2021 11-12-2021 LARKSPUR LANDING CAMPBELL 550 WEST HAMILTON AVENUE Campbell CA 95008 Santa Clara LO 117 117 2000 38600000.00 MAI 04-23-2017 0.84 0.67 6 03-31-2017 01-01-2021 06-30-2021 6059570.36 1431134.00 2860144.28 1037699.00 3199426.08 393435.00 3199426.08 336190.00 UW CREFC 574509.00 0.6848 0.5851 F 03-31-2017 false Prospectus Loan ID 4-004 10-13-2021 11-12-2021 LARKSPUR LANDING SAN FRANCISCO 690 GATEWAY BOULEVARD South San Francisco CA 94080 San Mateo LO 111 111 1999 31800000.00 MAI 04-23-2017 0.85 0.68 6 03-31-2017 01-01-2021 06-30-2021 5697513.67 1356828.00 3270928.78 1147096.00 2426584.89 209732.00 2426584.89 155459.00 UW CREFC 473300.00 0.4431 0.3284 F 03-31-2017 false Prospectus Loan ID 4-005 10-13-2021 11-12-2021 LARKSPUR LANDING PLEASANTON 5535 JOHNSON DRIVE Pleasanton CA 94588 Alameda LO 124 124 1997 31100000.00 MAI 04-23-2017 0.83 0.59 6 03-31-2017 01-01-2021 06-30-2021 5193352.27 1126091.00 2754990.64 976053.00 2438361.63 150038.00 2438361.63 104994.00 UW CREFC 462882.00 0.3241 0.2268 F 03-31-2017 false Prospectus Loan ID 4-006 10-13-2021 11-12-2021 LARKSPUR LANDING BELLEVUE 15805 SOUTHEAST 37TH STREET Bellevue WA 98006 King LO 126 126 1998 27700000.00 MAI 04-23-2017 0.79 0.51 6 03-31-2017 01-01-2021 06-30-2021 4692424.57 864714.00 2518898.81 743668.00 2173525.76 121046.00 2173525.76 86457.00 UW CREFC 412277.00 0.2936 0.2097 F 03-31-2017 false Prospectus Loan ID 4-007 10-13-2021 11-12-2021 LARKSPUR LANDING SACRAMENTO 555 HOWE AVENUE Sacramento CA 95825 Sacramento LO 124 124 1998 20700000.00 MAI 04-23-2017 0.83 0.70 6 03-31-2017 01-01-2021 06-30-2021 4214257.41 1502099.00 2397345.46 972934.00 1816911.95 529165.00 1816911.95 469081.00 UW CREFC 308092.00 1.7175 1.5225 F 03-31-2017 false Prospectus Loan ID 4-008 10-13-2021 11-12-2021 HAMPTON INN ANN ARBOR NORTH 2300 GREEN ROAD Ann Arbor MI 48105 Washtenaw LO 129 129 1988 2015 20200000.00 MAI 04-23-2017 0.74 0.27 6 03-31-2017 01-01-2021 06-30-2021 4826300.89 518562.00 2990175.06 778126.00 1836125.83 -259564.00 1836125.83 -280306.00 UW CREFC 300650.00 -0.8633 -0.9323 F 03-31-2017 false Prospectus Loan ID 4-009 10-13-2021 11-12-2021 LARKSPUR LANDING HILLSBORO 3133 NORTHEAST SHUTE ROAD Hillsboro OR 97124 Washington LO 124 124 1997 20200000.00 MAI 04-23-2017 0.74 0.64 6 03-31-2017 01-01-2021 06-30-2021 3941272.47 1211916.00 2232509.56 770647.00 1708762.91 441269.00 1708762.91 392792.00 UW CREFC 300650.00 1.4677 1.3064 F 03-31-2017 false Prospectus Loan ID 4-010 10-13-2021 11-12-2021 LARKSPUR LANDING RENTON 1701 EAST VALLEY ROAD Renton WA 98057 King LO 127 127 1998 20000000.00 MAI 04-23-2017 0.80 0.62 6 03-31-2017 01-01-2021 06-30-2021 4423019.58 1254910.00 2728887.63 924554.00 1694131.95 330356.00 1694131.95 280160.00 UW CREFC 297674.00 1.1097 0.9411 F 03-31-2017 false Prospectus Loan ID 4-011 10-13-2021 11-12-2021 HOLIDAY INN ARLINGTON NORTHEAST RANGERS BALLPARK 1311 WET N WILD WAY Arlington TX 76011 Tarrant LO 147 147 2008 2013 19200000.00 MAI 04-23-2017 0.78 0.76 6 03-31-2017 01-01-2021 06-30-2021 5568855.87 1836805.00 4031608.96 1335460.00 1537246.91 501345.00 1537246.91 427873.00 UW CREFC 285766.00 1.7543 1.4972 F 03-31-2017 false Prospectus Loan ID 4-012 10-13-2021 11-12-2021 RESIDENCE INN TOLEDO MAUMEE 1370 ARROWHEAD DRIVE Maumee OH 43537 Lucas LO 108 108 2008 2016 19000000.00 MAI 04-23-2017 0.82 0.69 6 03-31-2017 01-01-2021 06-30-2021 4066425.26 1304655.00 2597554.27 890746.00 1468870.99 413909.00 1468870.99 361723.00 UW CREFC 282789.00 1.4636 1.2791 F 03-31-2017 false Prospectus Loan ID 4-013 10-13-2021 11-12-2021 RESIDENCE INN WILLIAMSBURG 1648 RICHMOND ROAD Williamsburg VA 23185 Williamsburg LO 108 108 1999 2012 18200000.00 MAI 04-23-2017 0.73 0.60 6 03-31-2017 01-01-2021 06-30-2021 3955705.92 1499310.00 2596961.83 928827.00 1358744.09 570483.00 1358744.09 510511.00 UW CREFC 270882.00 2.106 1.8846 F 03-31-2017 false Prospectus Loan ID 4-014 10-13-2021 11-12-2021 HAMPTON INN SUITES WACO SOUTH 2501 MARKETPLACE DRIVE Waco TX 76711 McLennan LO 123 123 2008 2013 16800000.00 MAI 04-23-2017 0.78 0.75 6 03-31-2017 01-01-2021 06-30-2021 4293843.80 1657526.00 2879052.88 1077260.04 1414790.92 580265.96 1414790.92 513964.92 UW CREFC 250045.00 2.3206 2.0554 F 03-31-2017 false Prospectus Loan ID 4-015 10-13-2021 11-12-2021 HOLIDAY INN LOUISVILLE AIRPORT FAIR EXPO 447 FARMINGTON AVENUE Louisville KY 40209 Jefferson LO 106 106 2008 16500000.00 MAI 04-23-2017 0.73 0.37 6 03-31-2017 01-01-2021 06-30-2021 4185313.68 915691.00 2796547.04 809119.00 1388766.64 106572.00 1388766.64 69944.00 UW CREFC 245580.00 0.4339 0.2848 F 03-31-2017 false Prospectus Loan ID 4-016 10-13-2021 11-12-2021 COURTYARD TYLER 7424 SOUTH BROADWAY AVENUE Tyler TX 75703 Smith LO 121 121 2010 2016 16200000.00 MAI 04-23-2017 0.59 0.75 6 03-31-2017 01-01-2021 06-30-2021 3341363.81 1517134.00 2088003.93 856287.00 1253359.88 660847.00 1253359.88 600162.00 UW CREFC 241115.00 2.7407 2.4891 F 03-31-2017 false Prospectus Loan ID 4-017 10-13-2021 11-12-2021 HILTON GARDEN INN EDISON RARITAN CENTER 50 RARITAN CENTER PARKWAY Edison NJ 08837 Middlesex LO 132 132 2002 2014 16200000.00 MAI 04-23-2017 0.78 0.61 6 03-31-2017 01-01-2021 06-30-2021 5848958.22 1765722.00 4531560.94 1555479.00 1317397.28 210243.00 1317397.28 139614.00 UW CREFC 241115.00 0.8719 0.579 F 03-31-2017 false Prospectus Loan ID 4-018 10-13-2021 11-12-2021 HILTON GARDEN INN ST. PAUL OAKDALE 420 INWOOD AVENUE NORTH Oakdale MN 55128 Washington LO 116 116 2005 2013 16000000.00 MAI 04-23-2017 0.80 0.29 6 03-31-2017 01-01-2021 06-30-2021 4891093.80 529410.00 3201247.25 675142.00 1689846.55 -145732.00 1689846.55 -166908.00 UW CREFC 238138.00 -0.6119 -0.7008 F 03-31-2017 false Prospectus Loan ID 4-019 10-13-2021 11-12-2021 RESIDENCE INN GRAND RAPIDS WEST 3451 RIVERTOWN POINT COURT SOUTHWEST Grandville MI 49418 Kent LO 90 90 2000 2017 15800000.00 MAI 04-23-2017 0.73 0.51 6 03-31-2017 01-01-2021 06-30-2021 3115120.03 788221.00 2008993.40 645236.00 1106126.63 142985.00 1106126.63 111456.00 UW CREFC 235162.00 0.608 0.4739 F 03-31-2017 false Prospectus Loan ID 4-020 10-13-2021 11-12-2021 PEORIA, AZ RESIDENCE INN 8435 WEST PARADISE LANE Peoria AZ 85382 Maricopa LO 90 90 1998 2013 15700000.00 MAI 04-23-2017 0.81 0.85 6 03-31-2017 01-01-2021 06-30-2021 3248247.54 1771165.00 2090220.60 851544.00 1158026.94 919621.00 1158026.94 848774.00 UW CREFC 233673.00 3.9355 3.6323 F 03-31-2017 false Prospectus Loan ID 4-021 10-13-2021 11-12-2021 HAMPTON INN SUITES BLOOMINGTON NORMAL 320 SOUTH TOWANDA AVENUE Normal IL 61761 Mclean LO 128 128 2007 2015 15600000.00 MAI 04-23-2017 0.71 0.58 6 03-31-2017 01-01-2021 06-30-2021 3738690.02 1210780.00 2341747.33 805432.00 1396942.69 405348.00 1396942.69 356917.00 UW CREFC 232184.00 1.7458 1.5372 F 03-31-2017 false Prospectus Loan ID 4-022 10-13-2021 11-12-2021 COURTYARD CHICO 2481 CARMICHAEL DRIVE Chico CA 95928 Butte LO 90 90 2005 2015 15300000.00 MAI 04-23-2017 0.85 0.72 6 03-31-2017 01-01-2021 06-30-2021 3850183.69 1879694.00 2410998.29 1076226.00 1439185.40 803468.00 1439185.40 728280.00 UW CREFC 227720.00 3.5283 3.1981 F 03-31-2017 false Prospectus Loan ID 4-023 10-13-2021 11-12-2021 HAMPTON INN SUITES SOUTH BEND 52709 INDIANA STATE ROAD 933 South Bend IN 46637 St. Joseph LO 117 117 1997 2014 14800000.00 MAI 04-23-2017 0.70 0.59 6 03-31-2017 01-01-2021 06-30-2021 3810166.59 1416913.00 2577956.96 936084.00 1232209.63 480829.00 1232209.63 424152.00 UW CREFC 220279.00 2.1828 1.9255 F 03-31-2017 false Prospectus Loan ID 4-024 10-13-2021 11-12-2021 HAMPTON INN SUITES KOKOMO 2920 SOUTH REED ROAD Kokomo IN 46902 Howard LO 105 105 1997 2013 14800000.00 MAI 04-23-2017 0.78 0.77 6 03-31-2017 01-01-2021 06-30-2021 3680914.74 979446.00 2425349.07 557103.00 1255565.67 422343.00 1255565.67 383165.00 UW CREFC 220279.00 1.9173 1.7394 F 03-31-2017 false Prospectus Loan ID 4-025 10-13-2021 11-12-2021 COURTYARD WICHITA FALLS 3800 TARRY STREET Wichita Falls TX 76308 Wichita LO 93 93 2009 2017 14100000.00 MAI 04-23-2017 0.77 0.89 6 03-31-2017 01-01-2021 06-30-2021 3121444.24 1652543.00 2025834.01 977452.00 1095610.23 675091.00 1095610.23 608989.00 UW CREFC 209859.00 3.2168 2.9018 F 03-31-2017 false Prospectus Loan ID 4-026 10-13-2021 11-12-2021 HAMPTON INN MOREHEAD 4035 ARENDELL STREET Morehead City NC 28557 Carteret LO 118 118 1991 2017 13700000.00 MAI 04-23-2017 0.67 0.69 6 03-31-2017 01-01-2021 06-30-2021 3154358.38 1846664.00 2060292.92 1048948.00 1094065.46 797716.00 1094065.46 723849.00 UW CREFC 203907.00 3.9121 3.5498 F 03-31-2017 false Prospectus Loan ID 4-027 10-13-2021 11-12-2021 RESIDENCE INN CHICO 2485 CARMICHAEL DRIVE Chico CA 95928 Butte LO 78 78 2005 2014 13300000.00 MAI 04-23-2017 0.88 0.82 6 03-31-2017 01-01-2021 06-30-2021 3273835.32 1900830.00 2065655.53 953316.00 1208179.79 947514.00 1208179.79 871481.00 UW CREFC 197953.00 4.7865 4.4024 F 03-31-2017 false Prospectus Loan ID 4-028 10-13-2021 11-12-2021 COURTYARD LUFKIN 2130 SOUTH FIRST STREET Lufkin TX 75901 Angelina LO 101 101 2009 2017 12700000.00 MAI 04-23-2017 0.65 0 6 03-31-2017 01-01-2021 06-30-2021 2752596.61 1585819.00 2014311.29 883722.00 738285.32 702097.00 738285.32 638664.00 UW CREFC 189022.00 3.7143 3.3787 F 03-31-2017 false Prospectus Loan ID 4-029 10-13-2021 11-12-2021 HAMPTON INN CARLISLE 1164 HARRISBURG PIKE Carlisle PA 17013 Cumberland LO 97 97 1997 2014 12600000.00 MAI 04-23-2017 0.76 0.53 6 03-31-2017 01-01-2021 06-30-2021 3439195.81 1007031.00 2322290.35 759317.00 1116905.46 247714.00 1116905.46 207433.00 UW CREFC 187534.00 1.3209 1.1061 F 03-31-2017 false Prospectus Loan ID 4-030 10-13-2021 11-12-2021 SPRINGHILL SUITES WILLIAMSBURG 1644 RICHMOND ROAD Williamsburg VA 23185 James City LO 120 120 2002 2012 12600000.00 MAI 04-23-2017 0.72 0.31 6 03-31-2017 01-01-2021 06-30-2021 3361901.57 813272.00 2485793.86 671707.00 876107.71 141565.00 876107.71 109034.00 UW CREFC 187534.00 0.7548 0.5814 F 03-31-2017 false Prospectus Loan ID 4-031 10-13-2021 11-12-2021 FAIRFIELD INN BLOOMINGTON 120 SOUTH FAIRFIELD DRIVE Bloomington IN 47404 Monroe LO 105 105 1995 2015 12500000.00 MAI 04-23-2017 0.87 0.35 6 03-31-2017 01-01-2021 06-30-2021 3018966.29 516469.00 1747736.36 504697.00 1271229.93 11772.00 1271229.93 -8887.00 UW CREFC 186046.00 0.0632 -0.0477 F 03-31-2017 false Prospectus Loan ID 4-032 10-13-2021 11-12-2021 WACO RESIDENCE INN 501 SOUTH UNIVERSITY PARKS DRIVE Waco TX 76706 Mclennan LO 78 78 1997 2012 12200000.00 MAI 04-23-2017 0.82 0.69 6 03-31-2017 01-01-2021 06-30-2021 3136681.51 1061971.00 2224447.09 671276.00 912234.42 390695.00 912234.42 348216.00 UW CREFC 181580.00 2.1516 1.9177 F 03-31-2017 false Prospectus Loan ID 4-033 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS FISHERS 9791 NORTH BY NORTHEAST BOULEVARD Fishers IN 46037 Hamilton LO 115 115 2000 2012 11400000.00 MAI 04-23-2017 0.67 0.46 6 03-31-2017 01-01-2021 06-30-2021 3176450.68 958393.00 2225022.83 814621.00 951427.85 143772.00 951427.85 105436.00 UW CREFC 169674.00 0.8473 0.6214 F 03-31-2017 false Prospectus Loan ID 4-034 10-13-2021 11-12-2021 LARKSPUR LANDING FOLSOM 121 IRON POINT ROAD Folsom CA 95630 Sacramento LO 84 84 2000 11100000.00 MAI 04-23-2017 0.86 0.71 6 03-31-2017 01-01-2021 06-30-2021 2902482.94 1127050.00 2043618.56 871859.00 858864.38 255191.00 858864.38 210109.00 UW CREFC 165208.00 1.5446 1.2717 F 03-31-2017 false Prospectus Loan ID 4-035 10-13-2021 11-12-2021 SPRINGHILL SUITES CHICAGO NAPERVILLE WARRENVILLE 4305 WEAVER PARKWAY Warrenville IL 60555 Peoria LO 128 128 1997 2013 10500000.00 MAI 04-23-2017 0.67 0.41 6 03-31-2017 01-01-2021 06-30-2021 3321572.96 756512.00 2653750.92 653297.00 667822.04 103215.00 667822.04 72955.00 UW CREFC 156278.00 0.6604 0.4668 F 03-31-2017 false Prospectus Loan ID 4-036 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES PARIS 3025 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 84 84 2009 10400000.00 MAI 04-23-2017 0.73 0.90 6 03-31-2017 01-01-2021 06-30-2021 2343673.37 1372110.00 1545193.44 739700.00 798479.93 632410.00 798479.93 577526.00 UW CREFC 154790.00 4.0855 3.731 F 03-31-2017 false Prospectus Loan ID 4-037 10-13-2021 11-12-2021 TOLEDO HOMEWOOD SUITES 1410 ARROWHEAD DRIVE Maumee OH 43537 Lucas LO 78 78 1997 2014 10400000.00 MAI 04-23-2017 0.82 0.63 6 03-31-2017 01-01-2021 06-30-2021 2929713.56 736720.00 1985508.58 659722.00 944204.98 76998.00 944204.98 47529.00 UW CREFC 154790.00 0.4974 0.307 F 03-31-2017 false Prospectus Loan ID 4-038 10-13-2021 11-12-2021 GRAND RAPIDS HOMEWOOD SUITES 3920 STAHL DRIVE SOUTHEAST Grand Rapids MI 49546 Kent LO 78 78 1997 2013 10100000.00 MAI 04-23-2017 0.84 0.66 6 03-31-2017 01-01-2021 06-30-2021 3009146.02 900350.00 2269573.82 733089.00 739572.20 167261.00 739572.20 131247.00 UW CREFC 150325.00 1.1126 0.873 F 03-31-2017 false Prospectus Loan ID 4-039 10-13-2021 11-12-2021 FAIRFIELD INN LAUREL 13700 BALTIMORE AVENUE Laurel MD 20707 Prince Georges LO 109 109 1988 2013 9400000.00 MAI 04-23-2017 0.80 0.64 6 03-31-2017 01-01-2021 06-30-2021 3127939.44 744310.00 2470468.78 448489.00 657470.66 295821.00 657470.66 266049.00 UW CREFC 139906.00 2.1144 1.9016 F 03-31-2017 false Prospectus Loan ID 4-040 10-13-2021 11-12-2021 CHEYENNE FAIRFIELD INN & SUITES 1415 STILLWATER AVENUE Cheyenne WY 82009 Laramie LO 60 60 1994 2013 9400000.00 MAI 04-23-2017 0.75 0.57 6 03-31-2017 01-01-2021 06-30-2021 1961942.25 928273.00 1208351.12 799714.00 753591.13 128559.00 753591.13 91428.00 UW CREFC 139906.00 0.9188 0.6534 F 03-31-2017 false Prospectus Loan ID 4-041 10-13-2021 11-12-2021 COURTYARD AKRON STOW 4047 BRIDGEWATER PARKWAY Stow OH 44224 Summit LO 101 101 2005 2014 9200000.00 MAI 04-23-2017 0.66 0.45 6 03-31-2017 01-01-2021 06-30-2021 3168034.53 744785.00 2281919.25 619011.00 886115.28 125774.00 886115.28 95983.00 UW CREFC 136930.00 0.9185 0.7009 F 03-31-2017 false Prospectus Loan ID 4-042 10-13-2021 11-12-2021 TOWNEPLACE SUITES BLOOMINGTON 105 SOUTH FRANKLIN ROAD Bloomington IN 47404 Monroe LO 83 83 2000 2013 8700000.00 MAI 04-23-2017 0.89 0.77 6 03-31-2017 01-01-2021 06-30-2021 2441632.72 1382251.00 1591527.53 892382.00 850105.19 489869.00 850105.19 434579.00 UW CREFC 129488.00 3.7831 3.3561 F 03-31-2017 false Prospectus Loan ID 4-043 10-13-2021 11-12-2021 LARKSPUR LANDING ROSEVILLE 1931 TAYLOR ROAD Roseville CA 95661 Placer LO 90 90 1999 8700000.00 MAI 04-23-2017 0.80 0.45 6 03-31-2017 01-01-2021 06-30-2021 2851065.01 465033.00 2064916.12 476748.00 786148.89 -11715.00 786148.89 -30316.00 UW CREFC 129488.00 -0.0904 -0.2341 F 03-31-2017 false Prospectus Loan ID 4-044 10-13-2021 11-12-2021 HAMPTON INN DANVILLE 97 OLD VALLEY SCHOOL ROAD Danville PA 17821 Montour LO 71 71 1998 2013 8600000.00 MAI 04-23-2017 0.80 0.60 6 03-31-2017 01-01-2021 06-30-2021 2591370.88 848366.00 1862761.82 608290.00 728609.06 240076.00 728609.06 206141.00 UW CREFC 127999.00 1.8756 1.6104 F 03-31-2017 false Prospectus Loan ID 4-045 10-13-2021 11-12-2021 HOLIDAY INN NORWICH 10 LAURA BOULEVARD Norwich CT 06360 New London LO 135 135 1975 2013 8500000.00 MAI 04-23-2017 0.57 0.45 6 03-31-2017 01-01-2021 06-30-2021 4801904.31 1176975.00 4049771.83 1133019.00 752132.48 43956.00 752132.48 -3123.00 UW CREFC 115014.00 0.3821 -0.0271 F 03-31-2017 false Prospectus Loan ID 4-046 10-13-2021 11-12-2021 HAMPTON INN SUITES LONGVIEW NORTH 3044 NORTH EASTMAN ROAD Longview TX 75605 Gregg LO 91 91 2008 2013 8400000.00 MAI 04-23-2017 0.64 0.79 6 03-31-2017 01-01-2021 06-30-2021 2322687.98 1136537.00 1672244.75 745484.00 650443.23 391053.00 650443.23 345591.00 UW CREFC 125023.00 3.1278 2.7642 F 03-31-2017 false Prospectus Loan ID 4-047 10-13-2021 11-12-2021 SPRINGHILL SUITES PEORIA WESTLAKE 2701 WEST LAKE AVENUE Peoria IL 61615 Peoria LO 124 124 2000 2013 8400000.00 MAI 04-23-2017 0.63 0.26 6 03-31-2017 01-01-2021 06-30-2021 2918585.80 487800.00 2448540.17 694550.00 470045.63 -206750.00 470045.63 -226262.00 UW CREFC 125023.00 -1.6536 -1.8097 F 03-31-2017 false Prospectus Loan ID 4-048 10-13-2021 11-12-2021 HAMPTON INN SUITES BUDA 1201 CABELAS DRIVE Buda TX 78610 Hays LO 74 74 2008 8300000.00 MAI 04-23-2017 0.75 0.74 6 03-31-2017 01-01-2021 06-30-2021 2627746.12 953578.00 1774143.21 616451.00 853602.91 337127.00 853602.91 298984.00 UW CREFC 123534.00 2.729 2.4202 F 03-31-2017 false Prospectus Loan ID 4-049 10-13-2021 11-12-2021 SHAWNEE HAMPTON INN 4851 NORTH KICKAPOO Shawnee OK 74804 Pottawatomie LO 63 63 1996 2013 8300000.00 MAI 04-23-2017 0.78 0.83 6 03-31-2017 01-01-2021 06-30-2021 1892474.48 979966.00 1273699.36 534585.00 618775.12 445381.00 618775.12 406182.00 UW CREFC 123535.00 3.6053 3.2879 F 03-31-2017 false Prospectus Loan ID 4-050 10-13-2021 11-12-2021 RACINE FAIRFIELD INN 6421 WASHINGTON Racine WI 53406 Racine LO 62 62 1991 2016 8100000.00 MAI 04-23-2017 0.69 0.41 6 03-31-2017 01-01-2021 06-30-2021 1812261.44 354043.00 1208438.02 364976.00 603823.42 -10933.00 603823.42 -25095.00 UW CREFC 120557.00 -0.0906 -0.2081 F 03-31-2017 false Prospectus Loan ID 4-051 10-13-2021 11-12-2021 HAMPTON INN SELINSGROVE SHAMOKIN DAM 3 STETLER AVENUE Shamokin Dam PA 17876 Snyder LO 75 75 1996 2013 7900000.00 MAI 04-23-2017 0.76 0.64 6 03-31-2017 01-01-2021 06-30-2021 2433055.21 968638.00 1745776.25 590389.00 687278.96 378249.00 687278.96 339503.00 UW CREFC 117581.00 3.2169 2.8873 F 03-31-2017 false Prospectus Loan ID 4-052 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES TERRELL 300 TANGER DRIVE Terrell TX 75160 Kaufman LO 68 68 2007 2013 7500000.00 MAI 04-23-2017 0.84 0.78 6 03-31-2017 01-01-2021 06-30-2021 2149391.69 986678.00 1543906.27 671834.00 605485.42 314844.00 605485.42 275377.00 UW CREFC 111627.00 2.8205 2.4669 F 03-31-2017 false Prospectus Loan ID 4-053 10-13-2021 11-12-2021 WESTCHASE HOMEWOOD SUITES 2424 ROGERDALE ROAD Houston TX 77042 Harris LO 96 96 1998 2016 9800000.00 MAI 04-23-2017 0.63 0.59 6 03-31-2017 01-01-2021 06-30-2021 2958058.30 921116.00 2578316.38 702442.00 379741.92 218674.00 379741.92 181829.00 UW CREFC 108043.00 2.0239 1.6829 F 03-31-2017 false Prospectus Loan ID 4-054 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES TYLER SOUTH 2421 EAST SOUTHEAST LOOP 323 Tyler TX 75701 Smith LO 88 88 2000 2015 7200000.00 MAI 04-23-2017 0.66 0.86 6 03-31-2017 01-01-2021 06-30-2021 2128672.62 1314045.00 1528792.13 798605.00 599880.49 515440.00 599880.49 462878.00 UW CREFC 107163.00 4.8098 4.3193 F 03-31-2017 false Prospectus Loan ID 4-055 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES HUNTSVILLE 148 INTERSTATE 45 SOUTH Huntsville TX 77340 Walker LO 87 87 2008 2013 6900000.00 MAI 04-23-2017 0.66 0.79 6 03-31-2017 01-01-2021 06-30-2021 2360887.22 1175664.00 1671500.71 762285.00 689386.51 413379.00 689386.51 366352.00 UW CREFC 102698.00 4.0251 3.5672 F 03-31-2017 false Prospectus Loan ID 4-056 10-13-2021 11-12-2021 HAMPTON INN SWEETWATER 302 SOUTHEAST GEORGIA AVENUE Sweetwater TX 79556 Nolan LO 72 72 2009 6300000.00 MAI 04-23-2017 0.63 0.61 6 03-31-2017 01-01-2021 06-30-2021 1585685.68 611455.00 1185317.14 475054.00 400368.54 136401.00 400368.54 111943.00 UW CREFC 93767.00 1.4546 1.1938 F 03-31-2017 false Prospectus Loan ID 4-057 10-13-2021 11-12-2021 COMFORT SUITES BUDA AUSTIN SOUTH 15295 SOUTH INTERSTATE 35 BUILDING 800 Buda TX 78610 Hays LO 72 72 2009 5300000.00 MAI 04-23-2017 0.77 0.77 6 03-31-2017 01-01-2021 06-30-2021 2082208.20 803703.00 1540639.66 628899.00 541568.54 174804.00 541568.54 142656.00 UW CREFC 78884.00 2.2159 1.8084 F 03-31-2017 false Prospectus Loan ID 4-058 10-13-2021 11-12-2021 FAIRFIELD INN & SUITES WEATHERFORD 175 ALFORD DRIVE Weatherford TX 76086 Parker LO 86 86 2009 2016 5000000.00 MAI 04-23-2017 0.63 0.81 6 03-31-2017 01-01-2021 06-30-2021 1659115.99 1159858.00 1347397.85 753044.00 311718.14 406814.00 311718.14 360420.00 UW CREFC 74419.00 5.4665 4.8431 F 03-31-2017 false Prospectus Loan ID 4-059 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES ALTUS 2812 EAST BROADWAY STREET Altus OK 73521 Jackson LO 68 68 2008 2013 4600000.00 MAI 04-23-2017 0.67 0.88 6 03-31-2017 01-01-2021 06-30-2021 1417146.80 996247.00 1205198.63 594529.00 211948.17 401718.00 211948.17 361868.00 UW CREFC 60303.00 6.6616 6.0008 F 03-31-2017 false Prospectus Loan ID 4-060 10-13-2021 11-12-2021 COMFORT INN & SUITES PARIS 3035 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 56 56 2009 3600000.00 MAI 04-23-2017 0.67 0.91 6 03-31-2017 01-01-2021 06-30-2021 1157261.69 770614.00 906202.05 522130.00 251059.64 248484.00 251059.64 217659.00 UW CREFC 53581.00 4.6375 4.0622 F 03-31-2017 false Prospectus Loan ID 4-061 10-13-2021 11-12-2021 HAMPTON INN SUITES DECATUR 110 US-287 Decatur TX 76234 Wise LO 74 74 2008 2013 3600000.00 MAI 04-23-2017 0.65 0.77 6 03-31-2017 01-01-2021 06-30-2021 1550317.01 855481.00 1370105.36 575608.00 180211.65 279873.00 180211.65 245654.00 UW CREFC 51274.00 5.4583 4.791 F 03-31-2017 false Prospectus Loan ID 4-062 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES TEXARKANA EAST 5210 CROSSROADS PARKWAY Texarkana AR 71854 Miller LO 88 88 2009 4100000.00 MAI 04-23-2017 0.67 0.77 6 03-31-2017 01-01-2021 06-30-2021 1638961.03 920824.00 1472078.16 739155.00 166882.87 181669.00 166882.87 144836.00 UW CREFC 47481.00 3.8261 3.0503 F 03-31-2017 false Prospectus Loan ID 4-063 10-13-2021 11-12-2021 MANKATO FAIRFIELD INN 141 APACHE PLACE Mankato MN 56001 Blue Earth LO 61 61 1997 2016 3600000.00 MAI 04-23-2017 0.58 0.43 6 03-31-2017 01-01-2021 06-30-2021 1236472.48 431044.00 1086924.16 411701.00 149548.32 19343.00 149548.32 2101.00 UW CREFC 42549.00 0.4546 0.0493 F 03-31-2017 false Prospectus Loan ID 4-064 10-13-2021 11-12-2021 CANDLEWOOD SUITES TEXARKANA 2901 SOUTH COWHORN CREEK LOOP Texarkana TX 75503 Bowie LO 80 80 2009 2014 2600000.00 MAI 04-23-2017 0.75 0.90 6 03-31-2017 01-01-2021 06-30-2021 1239140.45 847853.00 1123516.34 580527.00 115624.11 267326.00 115624.11 233412.00 UW CREFC 32897.00 8.1261 7.0952 F 03-31-2017 false Prospectus Loan ID 4-065 10-13-2021 11-12-2021 COUNTRY INN & SUITES HOUSTON INTERCONTINENTAL AIRPORT EAST 20611 HIGHWAY 59 Humble TX 77338 Harris LO 62 62 2001 2017 3200000.00 MAI 04-23-2017 0.54 0.55 6 03-31-2017 01-01-2021 06-30-2021 1363324.41 425587.00 1253517.03 484054.00 109807.38 -58467.00 109807.38 -75491.00 UW CREFC 31242.00 -1.8714 -2.4163 F 03-31-2017 false Prospectus Loan ID 5 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-08-2017 42500000.00 120 07-01-2027 360 0.04076 0.04076 3 1 36 08-01-2017 false 1 PP 5 0.00 42500000.00 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 173000000.00 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 01-01-2021 06-30-2021 24385810.00 11283816.00 12817560.00 5802602.48 11568250.00 5481213.52 10427247.00 4910712.02 UW CREFC 3179928.00 1.82 1.7236 1.64 1.5442 F F 09-30-2021 false false 41606270.66 204768.04 0.04076 0.0001333 146033.39 58734.65 0.00 41547536.01 41547536.01 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 10-13-2021 11-12-2021 Bank of America, N.A. 05-18-2017 41000000.00 120 06-01-2027 360 0.0445 0.0445 3 1 36 07-01-2017 true 1 WL 5 152041.67 41000000.00 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 61400000.00 MAI 03-21-2017 1 0.90 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 01-01-2021 09-30-2021 5077186.00 3741239.00 1357462.00 1249994.33 3719724.00 2491244.67 3443359.00 2283970.92 UW CREFC 1858722.21 1.50 1.3402 1.39 1.2287 F F 09-30-2021 false false 40139768.51 206524.69 0.0445 0.0001566 153813.36 52711.33 0.00 40087057.18 40087057.18 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-09-2017 30065000.00 120 05-11-2027 0.0414 0.0414 3 1 120 06-11-2017 true 1 PP 3 103724.25 30065000.00 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 83000000.00 MAI 04-24-2017 1 1 6 08-11-2019 N TSMC North America 155613 09-18-2031 12-31-2016 01-01-2021 09-30-2021 6414224.00 4568646.00 1611174.00 1362080.39 4803050.00 3206565.61 4771927.00 3183223.36 UW CREFC 1832966.92 1.97 1.7493 1.96 1.7366 F F 09-30-2021 false false 30065000.00 107181.72 0.0414 0.0001899 107181.72 0.00 0.00 30065000.00 30065000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-06-2017 30000000.00 108 07-05-2026 0.0457 0.0457 3 1 108 08-05-2017 false 1 PP 3 0.00 30000000.00 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 88000000.00 MAI 08-31-2016 1 1 6 08-05-2019 N Amazon.com 1016080 07-31-2029 03-31-2017 01-01-2021 06-30-2021 6742925.00 3604838.00 1784404.00 1013931.08 4958522.00 2590906.92 4856914.00 2540102.92 UW CREFC 1753938.00 1.69 1.4771 1.65 1.4482 F F 07-22-2021 false false 30000000.00 118058.33 0.0457 0.0001333 118058.33 0.00 0.00 30000000.00 30000000.00 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 10-13-2021 11-12-2021 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 91000000.00 MAI 04-05-2017 0.47 0.20 6 08-11-2019 N 02-28-2017 08-01-2020 07-31-2021 36070460.00 11774136.00 25493178.00 15268483.56 10577282.00 -3494347.56 8773759.00 -4083054.36 UW CREFC 3207329.00 3.30 -1.0894 2.74 -1.273 F F false false 27190391.67 178184.95 0.0516 0.00019 120815.97 57368.98 0.00 27133022.67 27133022.69 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-30-2017 29600000.00 120 07-01-2027 360 0.0386 0.0386 3 1 0 08-01-2017 true 1 WL 2 0.00 29600000.00 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 55000000.00 MAI 04-27-2017 0.91 0.47 6 08-01-2019 N Pacific Theatres 72796 08-13-2022 Continental Developement Corp 13260 08-31-2028 General Dynamics Mission Sys 8853 01-31-2027 03-31-2017 01-01-2021 06-30-2021 4100861.71 2676229.00 1086609.47 529225.37 3014252.24 2147003.63 2791334.12 2035544.63 UW CREFC 833618.00 1.81 2.5755 1.67 2.4418 F F 06-30-2021 false false 27257477.40 138936.33 0.0386 0.0003316 90600.83 48335.50 0.00 27209141.90 27209141.90 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-14-2017 25560000.00 120 07-11-2027 0.042222 0.042222 3 1 120 08-11-2017 true 1 WL 3 0.00 25560000.00 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 42210000.00 MAI 05-05-2017 0.97 0.80 6 08-11-2019 N Ross Dress for Less 27041 01-31-2026 Spirit Halloween Superstores LLC 25000 11-15-2021 Marmaxx OPERATING CORP. 23358 11-30-2024 04-30-2017 01-01-2021 06-30-2021 3838679.00 1922551.00 1329828.00 826337.20 2508850.00 1096213.80 2365034.00 1024305.80 UW CREFC 545592.68 2.29 2.0092 2.16 1.8774 F F 09-30-2021 false false 25560000.00 92930.62 0.042222 0.0001566 92930.62 0.00 0.00 25560000.00 25560000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-23-2017 22000000.00 120 07-11-2027 360 0.0465 0.0465 3 1 0 08-11-2017 true 1 WL 2 0.00 22000000.00 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 35100000.00 MAI 05-02-2017 14500000.00 08-03-2020 MAI 0.61 0.31 08-11-2019 N 05-31-2017 01-01-2021 06-30-2021 15811246.00 2585525.00 12513619.00 3059445.00 3297627.00 -473920.00 2507065.00 -603196.00 UW CREFC 680641.00 2.42 -0.6962 1.84 -0.8862 F F false false 20483804.11 113440.10 0.0465 0.0004316 82020.57 31419.53 0.00 21083258.05 20452384.58 03-11-2020 1 false 1766951.50 0 1257777.80 3 0 Wells Fargo Bank, NA 05-20-2020 false 0.00 13 0 Prospectus Loan ID 13 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-02-2017 21000000.00 60 06-11-2022 360 0.0435 0.0435 3 1 24 07-11-2017 true 1 WL 5 76125.00 21000000.00 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 28300000.00 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 4616505.00 2529719.00 2010056.00 1441191.73 2606448.00 1088527.27 2282028.00 845211.52 UW CREFC 940864.32 2.08 1.1569 1.82 0.8983 F F 09-30-2021 false false 20198328.16 104540.48 0.0435 0.0003566 75659.57 28880.91 0.00 20169447.25 20169447.25 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 10-13-2021 11-12-2021 Bank of America, N.A. 06-01-2017 20550000.00 120 06-01-2027 360 0.04041 0.04041 3 1 24 07-01-2017 true 1 WL 5 69202.13 20550000.00 1 8 8 5 true true false false false 02-28-2027 Budget Store & Lock Portfolio PA PA SS 244105 2228 2228 30380000.00 05-03-2017 0.86 0.95 08-01-2019 N 03-31-2017 01-01-2021 09-30-2021 2606581.00 2613439.00 611117.00 670729.73 1995464.00 1942709.27 1958849.00 1915248.02 UW 887356.50 1.69 2.1893 1.66 2.1583 F F false false 19719360.39 98595.20 0.04041 0.0001566 68618.44 29976.76 0.00 19689383.64 19689383.63 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14-001 10-13-2021 11-12-2021 BUDGET 4TH 1614 SOUTH 4TH STREET Allentown PA 18103 Lehigh SS 48850 48850 386 386 1988 8290000.00 MAI 05-03-2017 0.94 1 6 03-31-2017 01-01-2021 09-30-2021 668632.00 609679.00 140841.00 161611.12 527791.00 448067.88 520464.00 442572.63 UW CREFC 242139.00 1.8504 1.8277 F 04-30-2017 false Prospectus Loan ID 14-002 10-13-2021 11-12-2021 BUDGET MICKLEY 184 MICKLEY ROAD Whitehall PA 18052 Lehigh SS 44800 44800 330 330 1998 6200000.00 MAI 05-03-2017 0.94 0.88 6 03-31-2017 01-01-2021 09-30-2021 495003.00 464956.00 90126.00 107711.93 404877.00 357244.07 398157.00 352204.07 UW CREFC 181093.50 1.9727 1.9448 F 04-30-2017 false Prospectus Loan ID 14-003 10-13-2021 11-12-2021 BUDGET INDEPENDENCE 3949 INDEPENDENCE DRIVE Schnecksville PA 18078 Lehigh SS 50885 50885 356 356 2002 4300000.00 MAI 05-02-2017 0.73 0.99 6 03-31-2017 01-01-2021 09-30-2021 387506.00 452539.00 98026.00 106744.92 289480.00 345794.08 281847.00 340069.33 UW CREFC 125597.25 2.7531 2.7076 F 04-30-2017 false Prospectus Loan ID 14-004 10-13-2021 11-12-2021 BUDGET WERLEY RD 767 WERLEY ROAD Allentown PA 18104 Lehigh SS 33460 33460 141 141 2002 4250000.00 MAI 05-03-2017 0.82 0.90 6 03-31-2017 01-01-2021 09-30-2021 366742.00 369025.00 84180.00 91191.37 282562.00 277833.63 277543.00 274069.38 UW CREFC 124136.25 2.2381 2.2078 F 04-30-2017 false Prospectus Loan ID 14-005 10-13-2021 11-12-2021 BUDGET E ALLEN 802-818 EAST ALLEN STREET Allentown PA 18109 Lehigh SS 20268 20268 224 224 1989 2320000.00 MAI 05-03-2017 0.97 0.97 6 03-31-2017 01-01-2021 09-30-2021 212717.00 221382.00 61641.00 63100.50 151076.00 158281.50 148036.00 156001.50 UW CREFC 67764.00 2.3357 2.3021 F 04-30-2017 false Prospectus Loan ID 14-006 10-13-2021 11-12-2021 BUDGET WASHINGTON 333 WASHINGTON STREET Freemansburg PA 18017 Northampton SS 11330 11330 197 197 1987 1950000.00 MAI 05-03-2017 0.96 0.93 6 03-31-2017 01-01-2021 09-30-2021 170090.00 152207.00 47261.00 55412.92 122829.00 96794.08 121130.00 95519.83 UW CREFC 56956.50 1.6994 1.677 F 04-30-2017 false Prospectus Loan ID 14-007 10-13-2021 11-12-2021 BUDGET QUEBEC 1014 NORTH QUEBEC STREET Allentown PA 18109 Lehigh SS 24852 24852 466 466 1915 1997 1610000.00 MAI 05-03-2017 0.75 0.96 6 03-31-2017 01-01-2021 09-30-2021 171032.00 214888.00 54529.00 49621.35 116503.00 165266.65 112775.00 162470.65 UW CREFC 47025.75 3.5143 3.4549 F 04-30-2017 false Prospectus Loan ID 14-008 10-13-2021 11-12-2021 BUDGET EMMAUS 2333 W EMMAUS AVENUE Allentown PA 18103 Lehigh SS 9660 9660 128 128 1999 1460000.00 MAI 05-03-2017 0.93 0.98 6 03-31-2017 01-01-2021 09-30-2021 134859.00 128763.00 34513.00 35335.62 100346.00 93427.38 98897.00 92340.63 UW CREFC 42644.25 2.1908 2.1653 F 04-30-2017 false Prospectus Loan ID 15 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-02-2017 20500000.00 120 06-11-2027 360 0.0429 0.0429 3 1 36 07-11-2017 true 1 WL 5 73287.50 20500000.00 1 6 6 0 true true false false false 02-10-2027 Various CA OF 235363 33640000.00 04-21-2017 0.86 0.94 08-11-2019 N 04-30-2017 01-01-2021 09-30-2021 4309974.00 3910960.00 2046370.00 1614518.15 2263604.00 2296441.85 1887449.00 2014324.85 UW 911954.79 1.86 2.5181 1.55 2.2087 F F false false 20056524.30 101328.31 0.0429 0.0001566 74092.14 27236.17 0.00 20029288.13 20029288.13 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15-001 10-13-2021 11-12-2021 WATERFALL TOWERS 2455 BENNETT VALLEY ROAD Santa Rosa CA 95404 Sonoma OF 94945 94945 1981 2005 13700000.00 MAI 04-21-2017 0.89 0.95 6 INTERFAITH SHELTER NETWORK INC 5648 11-30-2025 HECTOR VELAZQUEZ 4719 09-30-2025 Soka Gakkai International 4670 07-31-2022 04-30-2017 01-01-2021 09-30-2021 1867725.00 3910960.00 824414.00 1614518.15 1043311.00 2296441.85 833452.00 2014324.85 UW CREFC 911954.79 2.5181 2.2087 F 06-30-2021 false Prospectus Loan ID 15-002 10-13-2021 11-12-2021 LAKES BUILDING 2227 2227 CAPRICORN WAY Santa Rosa CA 95407 Sonoma OF 79037 79037 1988 2004 13200000.00 MAI 04-21-2017 0.91 0.97 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 01-01-2021 09-30-2021 1516687.00 0.00 753455.00 0.00 763232.00 0.00 662446.00 0.00 UW CREFC 0.00 0.00 C 09-29-2021 false Prospectus Loan ID 15-003 10-13-2021 11-12-2021 LAKES BUILDING 2255 2255 CHALLENGER WAY Santa Rosa CA 95407 Sonoma OF 17357 17357 1988 2004 1960000.00 MAI 04-21-2017 0.60 0.73 6 COUNTY OF SONOMA 7116 06-30-2028 LILLIPUT CHILDRENS SERVICES 2152 06-30-2022 DAVID TOWNSEND 2012 11-02-2021 04-30-2017 01-01-2021 09-30-2021 217960.00 0.00 160049.00 0.00 57910.00 0.00 23744.00 0.00 UW CREFC 0.00 0.00 C 09-01-2021 false Prospectus Loan ID 15-004 10-13-2021 11-12-2021 LAKES BUILDING 2235 2235 CHALLENGER WAY Santa Rosa CA 95407 Sonoma OF 16688 16688 1988 2004 1930000.00 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 01-01-2021 09-30-2021 162825.00 0.00 134622.00 0.00 28203.00 0.00 6962.00 0.00 UW CREFC 0.00 0.00 C 09-29-2021 false Prospectus Loan ID 15-005 10-13-2021 11-12-2021 LAKES BUILDING 2245 2245 CHALLENGER WAY Santa Rosa CA 95407 Sonoma OF 13270 13270 1988 2004 1550000.00 MAI 04-21-2017 1 1 6 COUNTY OF SONOMA 13270 02-28-2033 04-30-2017 01-01-2021 09-30-2021 301640.00 0.00 88887.00 0.00 212754.00 0.00 207915.00 0.00 UW CREFC 0.00 0.00 C 09-29-2021 false Prospectus Loan ID 15-006 10-13-2021 11-12-2021 LAKES BUILDING 2225 2225 CHALLENGER WAY Santa Rosa CA 95407 Sonoma OF 14066 14066 1988 2004 1300000.00 MAI 04-21-2017 1 1 6 COUNTY OF SONOMA 14066 02-28-2031 04-30-2017 01-01-2021 09-30-2021 243136.00 0.00 84942.00 0.00 158194.00 0.00 152931.00 0.00 UW CREFC 0.00 0.00 C 09-29-2021 false Prospectus Loan ID 16 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-26-2017 19350000.00 120 07-11-2027 360 0.046 0.046 3 1 0 08-11-2017 true 1 WL 2 0.00 19350000.00 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 25800000.00 MAI 04-25-2017 1 0.81 6 08-11-2019 N Randstad Professionals US LP 40991 04-30-2021 Schlumberger Technology Corp 39190 02-28-2022 The University of North Texas 9997 12-31-2025 04-30-2017 01-01-2021 06-30-2021 3002673.00 1715439.00 1072824.00 564573.99 1929850.00 1150865.01 1827406.00 1099643.01 UW CREFC 595180.14 1.62 1.9336 1.54 1.8475 F F 07-01-2021 false false 18004412.83 99196.69 0.046 0.0001566 71317.48 27879.21 0.00 17976533.62 17976533.62 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-01-2017 18250000.00 120 06-11-2027 300 0.0443 0.0443 3 1 36 07-11-2017 false 1 WL 5 67372.92 18250000.00 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 27500000.00 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 01-01-2021 09-30-2021 2627806.00 2282724.00 869714.00 696451.63 1758092.00 1586272.37 1677243.00 1525635.62 UW CREFC 906441.00 1.45 1.75 1.39 1.6831 F F 09-30-2021 false false 17717452.44 100715.68 0.0443 0.0001566 67587.16 33128.52 0.00 17684323.92 17684323.92 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 10-13-2021 11-12-2021 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 68500000.00 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 01-01-2021 06-30-2021 12300280.08 1415612.00 10630843.31 9485.50 1669436.77 1406126.50 1669436.77 1406126.50 UW CREFC 517110.30 1.61 2.7192 1.61 2.7192 F F false false 14947355.19 86185.05 0.0503 0.0001566 64742.81 21442.24 0.00 14925912.95 14925912.95 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 10-13-2021 11-12-2021 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 22000000.00 MAI 04-27-2017 0.83 3 08-11-2019 F 05-31-2017 1873556.00 700260.00 1173296.00 1161672.00 UW F false false 13408944.66 71586.18 0.0428 0.0001566 49419.41 22166.77 0.00 13386777.89 13386777.89 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-05-2017 13000000.00 120 05-11-2027 0.041 0.041 3 1 120 06-11-2017 true 1 WL 3 44416.67 13000000.00 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 34700000.00 MAI 04-18-2017 1 1 6 08-11-2019 N FOGO DE CHAO 11000 06-17-2033 Matsuhisa 4175 02-28-2023 GYU-KAKU Restaurant 3266 12-31-2026 03-31-2017 12-31-2019 12-31-2020 1648417.00 1249534.67 290000.00 181117.14 1358417.00 1068417.53 1331856.00 1041857.53 UW CREFC 541883.33 2.51 1.9716 2.46 1.9226 F F 02-28-2021 false false 13000000.00 45897.22 0.041 0.0001566 45897.22 0.00 0.00 13000000.00 13000000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-01-2017 11500000.00 120 06-01-2027 360 0.0418 0.0418 3 1 12 07-01-2017 true 1 WL 5 40058.33 11500000.00 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 21400000.00 MAI 05-09-2017 18200000.00 09-03-2020 MAI 0.80 0.56 08-01-2019 N 03-31-2017 10-01-2020 09-30-2021 5743759.00 5759825.00 3929126.00 4247766.75 1814633.00 1512058.25 1584883.00 1281665.25 UW CREFC 673233.84 2.70 2.2459 2.35 1.9037 F F false true 10837720.37 56102.82 0.0418 0.0001566 39009.77 17093.05 0.00 10820627.32 10820627.32 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-09-2020 08-31-2021 false 0.00 8 01-06-2021 98 06-01-2027 0 Prospectus Loan ID 22 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-16-2017 11500000.00 120 06-11-2027 360 0.0455 0.0455 3 1 24 07-11-2017 true 1 WL 5 43604.17 11500000.00 1 2 2 0 true true false false false 03-10-2027 Various MO SS 150005 1268 1268 20000000.00 04-19-2017 0.91 0.96 08-11-2019 N 05-31-2017 01-01-2021 06-30-2021 2047566.00 1277992.00 968877.00 552114.47 1078689.00 725877.53 1063336.00 718201.03 UW 351666.00 1.53 2.0641 1.51 2.0422 F F false false 11077197.88 58610.96 0.0455 0.0006316 43401.08 15209.88 0.00 11061988.00 11061988.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22-001 10-13-2021 11-12-2021 EZ - ROCK HILL 9715 MANCHESTER ROAD St. Louis MO 63119 St. Louis SS 76400 76400 620 620 2015 10200000.00 MAI 04-19-2017 0.93 0.96 6 05-31-2017 01-01-2021 06-30-2021 1069733.00 1277992.00 506598.00 552114.47 563135.00 725877.53 555142.00 718201.03 UW CREFC 351666.00 2.0641 2.0422 F 04-10-2017 false Prospectus Loan ID 22-002 10-13-2021 11-12-2021 EZ - CRESTWOOD 9900 BIG BEND ROAD St. Louis MO 63122 St. Louis SS 73605 73605 648 648 2014 9800000.00 MAI 04-19-2017 0.90 0.96 6 05-31-2017 01-01-2021 06-30-2021 977833.00 0.00 462279.00 0.00 515554.00 0.00 508194.00 0.00 UW CREFC 0.00 0.00 C 04-10-2017 false Prospectus Loan ID 23 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-09-2017 11500000.00 120 05-11-2027 360 0.0459 0.0459 3 1 60 06-11-2017 true 1 WL 5 43987.50 11500000.00 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 15900000.00 MAI 03-28-2017 1 0.90 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 01-01-2021 06-30-2021 1376000.00 759990.00 371177.00 251186.92 1004823.00 508803.08 939325.00 476054.58 UW CREFC 266857.50 1.42 1.9066 1.33 1.7839 F F 10-01-2021 false false 11500000.00 45453.75 0.0459 0.0001566 45453.75 0.00 0.00 11500000.00 11500000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 01-31-2017 10368000.00 120 02-11-2027 360 0.0499 0.0499 3 1 18 03-11-2017 false 1 WL 5 43113.60 10368000.00 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 14850000.00 MAI 11-07-2016 0.94 1 6 08-11-2019 N Matress Firm 4500 08-31-2025 ALUMNI HALL 4000 01-31-2022 Aspen Dental Management Inc 3500 09-30-2025 08-31-2016 01-01-2021 06-30-2021 1201005.00 641719.00 242446.00 106684.97 958559.00 535034.03 926851.00 519180.03 UW CREFC 333566.00 1.44 1.6039 1.39 1.5564 F F 09-30-2021 false true 9881214.04 55594.32 0.0499 0.0001566 42459.03 13135.29 0.00 9868078.75 9868078.75 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 04-11-2020 98 02-11-2027 Prospectus Loan ID 25 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 05-26-2017 9800000.00 120 06-01-2027 0.0418 0.0418 3 1 120 07-01-2017 true 1 WL 3 34136.67 9800000.00 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 18700000.00 MAI 04-27-2017 0.74 0.85 6 08-01-2019 N National School Board Assoc. 20215 04-30-2025 American College of Osteopathic Surgeon 7867 11-30-2029 Virginia CVS Pharmacy L.L.C. 6896 01-31-2032 04-30-2017 01-01-2021 09-30-2021 1435363.01 1430950.00 524412.00 527703.19 910951.00 903246.81 827046.00 840318.06 UW CREFC 311781.59 2.19 2.897 1.99 2.6952 F F 09-30-2021 false false 9800000.00 35274.56 0.0418 0.0001566 35274.56 0.00 0.00 9800000.00 9800000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-27-2017 9600000.00 120 07-11-2027 360 0.0468 0.0468 3 1 12 08-11-2017 false 1 WL 5 0.00 9600000.00 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 15625000.00 MAI 05-26-2017 1 1 6 08-11-2019 N Whole Foods Market Group 40400 12-31-2050 03-31-2017 01-01-2021 06-30-2021 1174119.00 700993.00 370782.00 249370.62 803337.00 451622.38 763701.00 431804.38 UW CREFC 298043.34 1.35 1.5152 1.28 1.4487 F F 06-30-2021 false false 9109491.92 49673.89 0.0468 0.0004566 36711.25 12962.64 0.00 9096529.28 9096529.28 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 10-13-2021 11-12-2021 Bank of America, N.A. 06-26-2017 9225000.00 120 07-01-2027 360 0.0445 0.0445 3 1 0 08-01-2017 true 1 WL 2 0.00 9225000.00 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 13500000.00 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 1618335.00 1241090.00 521319.00 409572.12 1097016.00 831517.88 1029326.00 780750.38 UW CREFC 418212.00 1.97 1.9882 1.85 1.8668 F F 09-30-2021 false false 8566112.50 46468.06 0.0445 0.0001566 32824.87 13643.19 0.00 8552469.31 8552469.31 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 10-13-2021 11-12-2021 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 24840000.00 03-27-2017 MAI 1 N 01-01-2021 09-30-2021 1967420.00 884866.07 1082553.93 1072170.93 CREFC 525655.50 2.0594 2.0396 F F false false 7736357.82 58406.17 0.048 0.0001566 31976.95 26429.22 0.00 7709928.60 7709928.60 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-30-2017 8565000.00 120 07-01-2027 360 0.0473 0.0473 3 1 36 08-01-2017 true 1 WL 5 0.00 8565000.00 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 12550000.00 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 05-01-2020 01-31-2021 1128087.80 757276.00 305342.63 197044.03 822745.17 560231.97 777742.17 526479.72 UW CREFC 401183.00 1.54 1.3964 1.45 1.3123 F F 09-30-2021 false false 8406273.31 44575.90 0.0473 0.0001566 34239.22 10336.68 0.00 8395936.63 8395936.63 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 10-13-2021 11-12-2021 Bank of America, N.A. 05-11-2017 8560000.00 60 06-01-2022 360 0.05188 0.05188 3 1 12 07-01-2017 true 1 WL 5 37007.73 8560000.00 1 1 5 true true false false false 02-28-2022 Defeased TX Smith MF 200 200 1979 12475000.00 MAI 04-12-2017 0.94 3 08-01-2019 F 02-28-2017 1721535.00 942042.00 779493.00 729493.00 UW F false false 8150966.27 46940.46 0.05188 0.0008316 36413.99 10526.47 0.00 8140439.80 8140439.80 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-28-2017 8300000.00 120 07-11-2027 0.0467 0.0467 3 1 120 08-11-2017 false 1 WL 3 0.00 8300000.00 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 13500000.00 MAI 05-04-2017 1 1 6 08-11-2019 N CVS 24130 01-31-2041 05-31-2017 01-01-2021 06-30-2021 840327.00 320809.00 194378.00 3208.09 645949.00 317600.91 643536.00 316394.41 UW CREFC 195958.39 1.64 1.6207 1.64 1.6145 F F 06-30-2021 false false 8300000.00 33377.53 0.0467 0.0001566 33377.53 0.00 0.00 8300000.00 8300000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 10-13-2021 11-12-2021 Bank of America, N.A. 06-09-2017 7900000.00 120 07-01-2027 360 0.04228 0.04228 3 1 60 08-01-2017 true 1 WL 5 0.00 7900000.00 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 13500000.00 MAI 05-01-2017 0.80 0.70 6 08-01-2019 N 04-30-2017 10-01-2020 09-30-2021 2901861.00 2840925.00 1761781.00 1764079.00 1140080.00 1076846.00 1024006.00 963209.00 UW CREFC 338651.01 2.45 3.1798 2.20 2.8442 F F false false 7900000.00 28762.14 0.04228 0.0001566 28762.14 0.00 0.00 7900000.00 7900000.00 11-01-2021 1 false 0 2212.14 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-04-2017 7330000.00 120 05-11-2027 0.0402 0.0402 3 1 120 06-11-2017 true 1 WL 3 24555.50 7330000.00 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 19700000.00 MAI 03-17-2017 1 0.75 6 08-11-2019 N Sun Basket Inc. 4467 11-08-2021 Plickers Inc. a Delaware C-Corpora 1588 02-28-2022 Handle Inc 1494 10-31-2022 04-30-2017 01-01-2021 06-30-2021 1579980.00 426221.00 418152.00 223666.08 1161828.00 202554.92 1151671.00 197476.92 UW CREFC 148970.05 3.89 1.3597 3.85 1.3256 F F 09-30-2021 false false 7330000.00 25374.02 0.0402 0.0001566 25374.02 0.00 0.00 7330000.00 7330000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 10-13-2021 11-12-2021 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 1 5 false true false false false 02-28-2027 STORAGE CHOICE - WEST AIRPORT 8633 WEST AIRPORT BOULEVARD Houston TX 77071 Harris SS 101875 101875 624 624 2001 10200000.00 MAI 04-05-2017 0.85 0.97 6 08-01-2019 N 02-28-2017 01-01-2021 06-30-2021 1144833.00 668678.00 523515.00 301390.27 621318.00 367287.73 606030.00 359643.73 UW CREFC 217064.00 1.43 1.692 1.40 1.6568 F F false false 6623129.61 36177.33 0.045 0.0001566 25664.63 10512.70 0.00 6612616.91 6612616.91 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 05-26-2017 7000000.00 120 06-01-2027 0.045 0.045 3 1 120 07-01-2017 true 1 WL 3 26250.00 7000000.00 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 13000000.00 MAI 03-27-2017 1 1 6 08-01-2019 N 12-31-2016 01-01-2021 06-30-2021 1829331.63 1009429.00 1099612.67 605766.27 729718.96 403662.73 694718.96 386162.73 UW CREFC 159250.00 2.28 2.5347 2.18 2.4248 F F false false 7000000.00 27125.00 0.045 0.0001566 27125.00 0.00 0.00 7000000.00 7000000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-21-2017 7000000.00 120 07-11-2027 360 0.0424 0.0424 3 1 36 08-11-2017 true 1 WL 5 0.00 7000000.00 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 10040000.00 MAI 05-09-2017 0.99 0.98 6 08-11-2019 N 05-31-2017 01-01-2021 06-30-2021 1001191.00 605631.00 316451.00 158283.82 684740.00 447347.18 672152.00 441053.18 UW CREFC 206368.92 1.66 2.1677 1.63 2.1372 F F false false 6857319.26 34394.82 0.0424 0.0001566 25036.83 9357.99 0.00 6847961.27 6847961.27 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 10-13-2021 11-12-2021 Bank of America, N.A. 05-30-2017 6700000.00 120 06-01-2027 360 0.04458 0.04458 3 1 24 07-01-2017 true 1 WL 5 24890.50 6700000.00 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 9700000.00 MAI 04-25-2016 0.98 0.87 6 X CVS 30100 03-27-2026 The Running Hub 1980 01-31-2023 Dulce LLC 1980 11-30-2025 12-31-2016 01-01-2021 06-30-2021 787345.00 364725.00 164387.00 85406.25 622958.00 279318.75 586025.85 260852.75 UW CREFC 202685.50 1.54 1.378 1.45 1.2869 F F 06-30-2021 false false 6449356.46 33780.92 0.04458 0.0001566 24758.00 9022.92 0.00 6440333.54 6440333.54 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-29-2017 6500000.00 120 07-01-2027 360 0.0394 0.0394 3 1 0 08-01-2017 true 1 WL 2 0.00 6500000.00 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 12000000.00 MAI 05-12-2017 0.90 0.61 6 08-01-2019 N Dollar Tree 12616 05-31-2026 CYCLE GEAR 5660 05-31-2022 GREEN OAKS PHYSICAL 3050 10-31-2024 12-31-2016 01-01-2021 06-30-2021 1159226.00 482638.00 326320.00 211576.50 832906.00 271061.50 771003.00 240110.00 UW CREFC 184845.50 2.25 1.4664 2.09 1.2989 F F 06-30-2021 false false 5992579.01 30807.58 0.0394 0.0001566 20331.49 10476.09 0.00 5982102.92 5982102.92 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-27-2017 6305000.00 120 07-01-2027 360 0.0383 0.0383 3 1 60 08-01-2017 true 1 WL 5 0.00 6305000.00 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 11350000.00 MAI 05-17-2017 0.92 0.49 6 08-01-2019 N GANNETT FLEMING ENGINEER 16000 04-30-2023 RECONSTRUCTIVE ORTHOP 8457 09-30-2021 PARKER YOUNG & ANTINOFF 6480 05-31-2028 03-31-2017 01-01-2021 09-30-2021 2262603.80 1513865.00 1113133.15 560903.60 1149470.65 952961.40 958063.17 809405.40 UW CREFC 183794.00 3.25 5.1849 2.71 4.4038 F F 10-11-2021 false false 6305000.00 20794.24 0.0383 0.0001566 20794.24 0.00 0.00 6305000.00 6305000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 10-13-2021 11-12-2021 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 10300000.00 04-24-2017 6 03-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 12-30-2019 Prospectus Loan ID 41 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-29-2017 5500000.00 120 07-01-2027 360 0.0394 0.0394 3 1 0 08-01-2017 true 1 WL 2 0.00 5500000.00 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 9960000.00 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 307564.00 256514.66 130009.67 668351.96 177554.33 637294.96 162025.83 UW CREFC 156407.50 2.14 1.1352 2.04 1.0359 F F 06-30-2021 false false 5070643.88 26067.95 0.0394 0.0001566 17203.57 8864.38 0.00 5061779.50 5061779.50 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44 10-13-2021 11-12-2021 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 1 5 false true false false false 02-28-2027 STORAGE CHOICE - MIRA VISTA 5600 BRYANT IRVIN ROAD Fort Worth TX 76132 Tarrant SS 56400 56400 561 561 2001 6900000.00 MAI 04-04-2017 0.89 0.97 6 08-01-2019 N 02-28-2017 01-01-2021 06-30-2021 704336.00 361354.00 310089.00 201089.00 394247.00 160265.00 385776.00 156029.50 UW CREFC 138325.00 1.43 1.1586 1.39 1.1279 F F false false 4220621.90 23054.18 0.045 0.0001566 16354.91 6699.27 0.00 4213922.63 4213922.63 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-31-2017 4350000.00 120 06-11-2027 360 0.042 0.042 3 1 60 07-11-2017 true 1 WL 5 15225.00 4350000.00 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 8500000.00 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 01-01-2021 09-30-2021 747861.00 651309.00 221497.00 187616.45 526364.00 463692.55 495057.00 440213.05 UW CREFC 139055.00 2.06 3.3345 1.94 3.1657 F F 10-01-2021 false false 4350000.00 15732.50 0.042 0.0001566 15732.50 0.00 0.00 4350000.00 4350000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 10-13-2021 11-12-2021 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 7160000.00 MAI 04-03-2017 0.81 0.87 6 08-01-2019 N 05-31-2017 01-01-2021 06-30-2021 688190.00 425676.00 254275.00 166654.26 433915.00 259021.74 420200.00 252164.22 UW CREFC 134275.00 1.62 1.929 1.56 1.8779 F F false false 4021793.32 22379.12 0.0468 0.0007316 16207.83 6171.29 0.00 4015622.03 4015622.03 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-29-2017 4300000.00 120 07-01-2027 360 0.0416 0.0416 3 1 0 08-01-2017 true 1 WL 2 0.00 4300000.00 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 7580000.00 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 01-01-2021 09-30-2021 692676.00 500181.00 136986.00 151672.68 555690.00 348508.32 530073.00 329294.82 UW CREFC 188347.00 2.21 1.8503 2.11 1.7483 F F 09-30-2021 false false 3976829.97 20927.47 0.0416 0.0001566 14245.89 6681.58 0.00 3970148.39 3970148.39 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-23-2017 4050000.00 120 07-01-2027 360 0.0468 0.0468 3 1 60 08-01-2017 true 1 WL 5 0.00 4050000.00 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 6000000.00 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 350000.00 417173.00 10500.00 12515.00 339500.00 404658.00 338218.75 403377.00 UW CREFC 192172.00 1.35 2.1057 1.34 2.099 F F false false 4050000.00 16321.50 0.0468 0.0001566 16321.50 0.00 0.00 4050000.00 4050000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 55 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-29-2017 3500000.00 120 07-01-2027 360 0.0396 0.0396 3 1 0 08-01-2017 true 1 WL 2 0.00 3500000.00 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 7100000.00 MAI 05-12-2017 0.80 0.78 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 01-01-2021 06-30-2021 691276.00 353136.00 250174.00 167951.00 441102.00 185185.00 377239.00 153253.50 UW CREFC 99773.52 2.21 1.856 1.89 1.536 F F 09-30-2021 false false 3227708.99 16628.92 0.0396 0.0001566 11006.49 5622.43 0.00 3222086.56 3222086.56 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 56 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 06-29-2017 3500000.00 120 07-01-2027 360 0.0394 0.0394 3 1 0 08-01-2017 true 1 WL 2 0.00 3500000.00 1 1 1 5 false true false false false 02-28-2027 ALL STORAGE BASSWOOD 5624 BASSWOOD BOULEVARD Fort Worth TX 76137 Tarrant SS 75775 75775 528 528 2001 5900000.00 MAI 05-19-2017 0.84 0.92 6 08-01-2019 N 04-30-2017 01-01-2021 09-30-2021 691744.38 570286.00 237757.78 265442.11 453986.60 304843.89 442615.40 296315.64 UW CREFC 149298.21 2.28 2.0418 2.22 1.9847 F F false false 3226773.67 16588.69 0.0394 0.0001566 10947.73 5640.96 0.00 3221132.71 3221132.71 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 57 10-13-2021 11-12-2021 Bank of America, N.A. 06-06-2017 3320000.00 120 07-01-2027 360 0.046 0.046 3 1 60 08-01-2017 true 1 WL 5 0.00 3320000.00 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 5760000.00 MAI 04-12-2017 0.79 0.72 6 08-01-2019 N 03-31-2017 01-01-2021 09-30-2021 562218.00 819235.00 220081.00 224841.70 342137.00 594393.30 325297.00 581763.30 UW CREFC 116236.90 1.68 5.1136 1.59 5.0049 F F false false 3320000.00 13150.89 0.046 0.0001566 13150.89 0.00 0.00 3320000.00 3320000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 64 10-13-2021 11-12-2021 Bank of America, N.A. 06-09-2017 2137500.00 120 07-01-2027 360 0.04872 0.04872 3 1 0 08-01-2017 true 1 WL 2 0.00 2137500.00 1 1 1 5 false true true false false 07-31-2019 03-31-2027 03-31-2027 MERMAID MANOR MHC 3720 14TH STREET W. Brandenton FL 34205 Manatee MH 82 82 1952 2850000.00 MAI 03-03-2017 0.95 0.99 6 X 04-30-2017 01-01-2021 09-30-2021 414528.00 355477.00 195390.00 157000.80 219138.00 198476.20 214638.00 195101.20 UW CREFC 101771.25 1.61 1.9502 1.58 1.917 F F false false 1995997.36 11307.93 0.04872 0.0001566 8373.87 2934.06 0.00 1993063.31 1993063.30 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 65 10-13-2021 11-12-2021 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 3300000.00 MAI 04-25-2017 0.91 0.76 6 08-11-2019 N Mattress Firm 4940 10-31-2023 Panda Express 2100 05-31-2027 The Lab Barbershop 1000 08-31-2022 06-15-2017 01-01-2021 03-31-2021 267698.00 65288.00 82222.00 20797.28 185476.00 44490.72 175463.00 41987.72 UW CREFC 31690.00 1.46 1.4039 1.38 1.3249 F F 03-31-2021 false false 1884811.07 10563.36 0.0475 0.0009316 7709.40 2853.96 0.00 1881957.11 1881957.11 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 67 10-13-2021 11-12-2021 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 9310000.00 MAI 04-16-2017 1 0.57 6 08-11-2019 N Antique & Art Exchange 4218 08-31-2021 Woven Arts Inc. 3376 05-31-2024 Henry Calvin Fabrics 3039 07-31-2024 05-31-2017 12-31-2019 12-31-2020 587543.00 672131.00 240253.00 297729.52 347290.00 374401.48 328639.00 355750.48 UW CREFC 109059.00 3.18 3.433 3.01 3.262 F F 12-31-2020 false false 1669002.99 9088.28 0.0447 0.0001566 6424.27 2664.01 0.00 1666338.98 1666338.98 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 70 10-13-2021 11-12-2021 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 1 0 false true false false false 02-10-2024 WELLS FARGO MILTON 15800 BIRMINGHAM HIGHWAY Milton GA 30004 Fulton 98 4025 4025 3950000.00 MAI 04-05-2017 1 1 6 08-11-2019 N Wachovia 4025 12-31-2026 03-31-2017 01-01-2021 09-30-2021 181922.00 140661.00 1819.00 1406.61 180102.00 139254.39 177332.00 137176.14 UW CREFC 96385.41 1.40 1.4447 1.38 1.4232 F F 09-30-2021 false false 624696.52 10709.49 0.0521 0.0001566 2802.63 7906.86 0.00 616789.66 616789.66 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 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
- Building Your Credit: Applying for Credit Cards Online Responsibly
- MDEX Revolutionizes Digital Asset Market with Introduction of NFT Trading Functionality
- Hotel Villa Fontaine Premier/Grand Haneda Airport Offers Rooms Featuring JAL, Hatsune Miku, Love Live! Nijigasaki High School Idol Club, Other Popular Content
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!