Close

Form 10-D BANK 2017-BNK6 For: Nov 18

December 2, 2021 11:06 AM EST

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:

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2017-BNK6, relating to the November 18, 2021 distribution.

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

 

SIGNATURES

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

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

 

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

Date: 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

 

[email protected]

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)

 

[email protected];

 

 

 

 

 

[email protected]

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





Related Categories

SEC Filings