Close

Form 10-D BANK 2017-BNK8 For: Nov 18

December 2, 2021 1:42 PM 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:  333-206582-12

Central Index Key Number of issuing entity:  0001718322

BANK 2017-BNK8
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206582

Central Index Key Number of depositor:  0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor 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):  0000740906

Wells Fargo Bank, 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)

Jane Lam (212) 761-4000
(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)

38-4046715
38-4046716
38-7187336
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 18, 2021 a distribution was made to holders of the certificates issued by BANK 2017-BNK8.

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

No assets securitized by Bank of America, National Association, Wells Fargo Bank, National Association, Morgan Stanley Mortgage Capital Holdings LLC, and National Cooperative Bank, N.A. (each a "Securitizer") and held by BANK 2017-BNK8 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.

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.

Wells Fargo Bank, National Association filed its most recent Form ABS-15G on November 9, 2021. The CIK number for Wells Fargo Bank, National Association is 0000740906.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on November 15, 2021. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

National Cooperative Bank, N.A. filed its most recent Form ABS-15G on February 16, 2021. The CIK number for National Cooperative Bank, N.A. 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. 333-206582-12 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. 333-206582-12 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-BNK8, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

*REO Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2017-BNK8, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

10/18/2021

$5,473.29

  Current Distribution Date

11/18/2021

$5,663.27

 

Interest Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  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-BNK8, 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.

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: November 22, 2021

 

 

 

     

Distribution Date:

11/18/21

BANK 2017-BNK8

Determination Date:

11/12/21

 

Next Distribution Date:

12/17/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-BNK8

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 761-4000

[email protected]

Certificate Interest Reconciliation Detail

4

 

1585 Broadway, | New York, NY 10036

 

 

 

 

General 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

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Kathleen Luzik

(703) 302-1902

 

Mortgage Loan Detail (Part 1)

13-14

 

2011 Crystal Drive,Suite 800 | Arlington, VA 22202

 

 

Mortgage Loan Detail (Part 2)

15-16

General Special Servicer

LNR Partners,LLC

 

 

Principal Prepayment Detail

17

 

Job Warshaw

 

[email protected]

Historical Detail

18

 

1601 Washington Avenue,Suite 700 | Miami Beach, FL 33139

 

 

Delinquency Loan Detail

19

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Collateral Stratification and Historical Detail

20

 

David Rodgers

(212) 310-9821

 

Specially Serviced Loan Detail - Part 1

21

 

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

 

 

Specially Serviced Loan Detail - Part 2

22

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Modified Loan Detail

23

 

Corporate Trust Services (CMBS)

 

[email protected];

Historical Liquidated Loan Detail

24

 

 

 

[email protected]

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

 

 

 

General Contact

(302) 636-4140

 

Supplemental Notes

27

 

 

 

 

 

 

 

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 27

 


 
 

 

                         

 

 

 

 

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

06650AAA5

2.122000%

17,200,000.00

4,050,949.43

352,781.45

7,163.43

0.00

0.00

359,944.88

3,698,167.98

30.38%

30.00%

A-2

06650AAB3

2.583000%

11,400,000.00

11,400,000.00

0.00

24,538.50

0.00

0.00

24,538.50

11,400,000.00

30.38%

30.00%

A-SB

06650AAC1

3.314000%

37,700,000.00

37,700,000.00

0.00

104,114.83

0.00

0.00

104,114.83

37,700,000.00

30.38%

30.00%

A-3

06650AAD9

3.229000%

330,000,000.00

330,000,000.00

0.00

887,975.00

0.00

0.00

887,975.00

330,000,000.00

30.38%

30.00%

A-4

06650AAE7

3.488000%

355,686,000.00

355,686,000.00

0.00

1,033,860.64

0.00

0.00

1,033,860.64

355,686,000.00

30.38%

30.00%

A-S

06650AAH0

3.731000%

65,799,000.00

65,799,000.00

0.00

204,580.06

0.00

0.00

204,580.06

65,799,000.00

24.18%

23.88%

B

06650AAJ6

4.061203%

77,884,000.00

77,884,000.00

0.00

263,585.62

0.00

0.00

263,585.62

77,884,000.00

16.84%

16.63%

C

06650AAK3

4.205203%

48,342,000.00

48,342,000.00

0.00

169,406.61

0.00

0.00

169,406.61

48,342,000.00

12.28%

12.13%

D

06650AAU1

2.600000%

56,399,000.00

56,399,000.00

0.00

122,197.83

0.00

0.00

122,197.83

56,399,000.00

6.96%

6.88%

E

06650AAW7

2.800000%

28,200,000.00

28,200,000.00

0.00

65,800.00

0.00

0.00

65,800.00

28,200,000.00

4.30%

4.25%

F

06650AAY3

4.205203%

10,743,000.00

10,743,000.00

0.00

37,647.08

0.00

0.00

37,647.08

10,743,000.00

3.29%

3.25%

G

06650ABA4

4.205203%

34,913,677.00

34,913,677.00

0.00

120,232.57

0.00

0.00

120,232.57

34,913,677.00

0.00%

0.00%

RR

BCC2ES2T4

4.205203%

56,540,351.46

55,848,296.16

18,567.44

195,599.78

0.00

0.00

214,167.22

55,829,728.72

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

V

06650ABD8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06650ABE6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,130,807,028.46

1,116,965,922.59

371,348.89

3,236,701.95

0.00

0.00

3,608,050.84

1,116,594,573.70

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

06650AAF4

0.863217%

751,986,000.00

738,836,949.42

0.00

531,480.45

0.00

0.00

531,480.45

738,484,167.98

 

 

X-B

06650AAG2

0.220895%

192,025,000.00

192,025,000.00

0.00

35,347.82

0.00

0.00

35,347.82

192,025,000.00

 

 

X-D

06650AAL1

1.605203%

56,399,000.00

56,399,000.00

0.00

75,443.21

0.00

0.00

75,443.21

56,399,000.00

 

 

X-E

06650AAN7

1.405203%

28,200,000.00

28,200,000.00

0.00

33,022.27

0.00

0.00

33,022.27

28,200,000.00

 

 

Notional SubTotal

 

1,028,610,000.00

1,015,460,949.42

0.00

675,293.75

0.00

0.00

675,293.75

1,015,108,167.98

 

 

 

Deal Distribution Total

 

 

 

371,348.89

3,911,995.70

0.00

0.00

4,283,344.59

 

 

 

 

*

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 27

 


 
 

 

                     

 

 

 

 

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

06650AAA5

235.52031570

20.51054942

0.41647849

0.00000000

0.00000000

0.00000000

0.00000000

20.92702791

215.00976628

A-2

06650AAB3

1,000.00000000

0.00000000

2.15250000

0.00000000

0.00000000

0.00000000

0.00000000

2.15250000

1,000.00000000

A-SB

06650AAC1

1,000.00000000

0.00000000

2.76166658

0.00000000

0.00000000

0.00000000

0.00000000

2.76166658

1,000.00000000

A-3

06650AAD9

1,000.00000000

0.00000000

2.69083333

0.00000000

0.00000000

0.00000000

0.00000000

2.69083333

1,000.00000000

A-4

06650AAE7

1,000.00000000

0.00000000

2.90666667

0.00000000

0.00000000

0.00000000

0.00000000

2.90666667

1,000.00000000

A-S

06650AAH0

1,000.00000000

0.00000000

3.10916670

0.00000000

0.00000000

0.00000000

0.00000000

3.10916670

1,000.00000000

B

06650AAJ6

1,000.00000000

0.00000000

3.38433594

0.00000000

0.00000000

0.00000000

0.00000000

3.38433594

1,000.00000000

C

06650AAK3

1,000.00000000

0.00000000

3.50433598

0.00000000

0.00000000

0.00000000

0.00000000

3.50433598

1,000.00000000

D

06650AAU1

1,000.00000000

0.00000000

2.16666661

0.00000000

0.00000000

0.00000000

0.00000000

2.16666661

1,000.00000000

E

06650AAW7

1,000.00000000

0.00000000

2.33333333

0.00000000

0.00000000

0.00000000

0.00000000

2.33333333

1,000.00000000

F

06650AAY3

1,000.00000000

0.00000000

3.50433585

0.00000000

0.00000000

0.00000000

0.00000000

3.50433585

1,000.00000000

G

06650ABA4

1,000.00000000

0.00000000

3.44370975

0.06062610

3.76460864

0.00000000

0.00000000

3.44370975

1,000.00000000

RR Interest

BCC2ES2T4

987.75997527

0.32839272

3.45947231

0.00197027

0.12234979

0.00000000

0.00000000

3.78786503

987.43158255

V

06650ABD8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06650ABE6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06650AAF4

982.51423487

0.00000000

0.70676908

0.00000000

0.00000000

0.00000000

0.00000000

0.70676908

982.04510188

X-B

06650AAG2

1,000.00000000

0.00000000

0.18407926

0.00000000

0.00000000

0.00000000

0.00000000

0.18407926

1,000.00000000

X-D

06650AAL1

1,000.00000000

0.00000000

1.33766928

0.00000000

0.00000000

0.00000000

0.00000000

1.33766928

1,000.00000000

X-E

06650AAN7

1,000.00000000

0.00000000

1.17100248

0.00000000

0.00000000

0.00000000

0.00000000

1.17100248

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 3 of 27

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Additional

 

 

 

 

 

 

 

  Accrued

    Net Aggregate

   Distributable

      Interest

 

      Interest

 

 

 

 

 

Accrual

   Prior Interest

  Certificate

    Prepayment

  Certificate

      Shortfalls /

    Payback of Prior

     Distribution

   Interest

   Cumulative

 

Class

Accrual Period

Days

   Shortfalls

   Interest

    Interest Shortfall

  Interest

     (Paybacks)

    Realized Losses

      Amount

   Distribution

   Interest Shortfalls

 

A-1

10/01/21 - 10/30/21

30

0.00

7,163.43

0.00

7,163.43

0.00

0.00

0.00

7,163.43

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

24,538.50

0.00

24,538.50

0.00

0.00

0.00

24,538.50

0.00

 

A-SB

10/01/21 - 10/30/21

30

0.00

104,114.83

0.00

104,114.83

0.00

0.00

0.00

104,114.83

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

887,975.00

0.00

887,975.00

0.00

0.00

0.00

887,975.00

0.00

 

A-4

10/01/21 - 10/30/21

30

0.00

1,033,860.64

0.00

1,033,860.64

0.00

0.00

0.00

1,033,860.64

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

531,480.45

0.00

531,480.45

0.00

0.00

0.00

531,480.45

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

35,347.82

0.00

35,347.82

0.00

0.00

0.00

35,347.82

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

75,443.21

0.00

75,443.21

0.00

0.00

0.00

75,443.21

0.00

 

X-E

10/01/21 - 10/30/21

30

0.00

33,022.27

0.00

33,022.27

0.00

0.00

0.00

33,022.27

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

204,580.06

0.00

204,580.06

0.00

0.00

0.00

204,580.06

0.00

 

B

10/01/21 - 10/30/21

30

0.00

263,585.62

0.00

263,585.62

0.00

0.00

0.00

263,585.62

0.00

 

C

10/01/21 - 10/30/21

30

0.00

169,406.61

0.00

169,406.61

0.00

0.00

0.00

169,406.61

0.00

 

D

10/01/21 - 10/30/21

30

0.00

122,197.83

0.00

122,197.83

0.00

0.00

0.00

122,197.83

0.00

 

E

10/01/21 - 10/30/21

30

0.00

65,800.00

0.00

65,800.00

0.00

0.00

0.00

65,800.00

0.00

 

F

10/01/21 - 10/30/21

30

0.00

37,647.08

0.00

37,647.08

0.00

0.00

0.00

37,647.08

0.00

 

G

10/01/21 - 10/30/21

30

128,868.05

122,349.25

0.00

122,349.25

2,116.68

0.00

0.00

120,232.57

131,436.33

 

RR Interest

10/01/21 - 10/30/21

30

6,782.53

195,711.19

0.00

195,711.19

111.40

0.00

0.00

195,599.78

6,917.70

 

V

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

135,650.58

3,914,223.79

0.00

3,914,223.79

2,228.08

0.00

0.00

3,911,995.70

138,354.03

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,283,344.59

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,930,468.70

Master Servicing Fee

7,994.23

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,663.74

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

480.92

ARD Interest

0.00

Operating Advisor Fee

1,556.33

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

259.69

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,930,468.70

Total Fees

16,244.92

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

371,348.89

Reimbursement for Interest on Advances

15.42

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

1,492.90

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)

884.77

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

(165.00)

Total Principal Collected

371,348.89

Total Expenses/Reimbursements

2,228.09

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,911,995.70

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

371,348.89

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,283,344.59

Total Funds Collected

4,301,817.59

Total Funds Distributed

4,301,817.60

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,116,965,923.33

1,116,965,923.33

Beginning Certificate Balance

1,116,965,922.59

(-) Scheduled Principal Collections

371,348.89

371,348.89

(-) Principal Distributions

371,348.89

(-) 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

1,116,594,574.44

1,116,594,574.44

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,117,013,616.04

1,117,013,616.04

Ending Certificate Balance

1,116,594,573.70

Ending Actual Collateral Balance

1,116,594,574.42

1,116,594,574.42

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.74)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.74)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.21%

 

 

 

 

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 27

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

5,000,000 or less

19

63,773,756.65

5.71%

67

4.3678

1.802823

1.40 or less

12

154,630,980.72

13.85%

68

4.6850

0.327743

5,000,001 to 10,000,000

12

86,240,472.01

7.72%

65

4.1878

2.012273

1.41 to 1.50

1

7,172,618.82

0.64%

71

4.2890

1.489900

10,000,001 to 20,000,000

6

72,085,352.91

6.46%

71

4.4166

1.866473

1.51 to 1.60

4

15,112,892.09

1.35%

70

4.5510

1.535553

20,000,001 to 30,000,000

4

87,749,313.27

7.86%

71

4.2814

1.890607

1.61 to 1.80

5

142,334,365.62

12.75%

72

4.1827

1.766568

30,000,001 to 45,000,000

3

125,000,000.00

11.19%

69

3.7182

3.127496

1.81 to 2.00

7

119,849,822.75

10.73%

70

4.0331

1.872601

45,000,001 to 55,000,000

2

101,380,000.00

9.08%

71

4.1861

2.332522

2.01 to 2.25

9

228,998,924.52

20.51%

70

4.0880

2.172103

 

55,000,001 or greater

7

580,365,679.60

51.98%

71

4.0316

2.079685

2.26 to 2.50

2

60,000,000.00

5.37%

72

4.1117

2.422583

 

Totals

53

1,116,594,574.44

100.00%

70

4.0863

2.170298

2.51 or greater

13

388,494,969.92

34.79%

70

3.8023

3.140663

 

 

 

 

 

 

 

 

Totals

53

1,116,594,574.44

100.00%

70

4.0863

2.170298

(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 27

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

1

4,902,279.92

0.44%

71

4.5200

1.526800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

23

89,393,830.19

8.01%

72

4.1177

2.408308

Arizona

6

54,647,913.18

4.89%

71

4.3272

1.902879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

5

91,004,581.29

8.15%

66

4.8593

(0.197190)

California

8

221,094,478.79

19.80%

68

3.8759

2.107088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

15

183,381,586.30

16.42%

71

4.0034

2.190207

Colorado

1

3,246,390.05

0.29%

71

4.8100

2.243600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

23

596,647,575.22

53.43%

71

3.9450

2.437509

Florida

6

21,166,282.17

1.90%

72

4.4658

1.893861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

3,270,697.96

0.29%

59

4.1700

0.950300

Georgia

2

23,585,226.67

2.11%

71

3.8585

2.690305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

15

145,320,069.74

13.01%

70

4.2785

1.801305

Illinois

3

9,017,962.57

0.81%

71

3.8766

2.631323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

1

7,576,233.75

0.68%

71

3.8400

1.948000

Indiana

1

1,375,515.82

0.12%

72

4.1800

2.409100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

83

1,116,594,574.44

100.00%

70

4.0863

2.170298

Iowa

1

3,126,172.31

0.28%

72

4.1800

2.409100

 

 

 

 

 

 

 

Kansas

2

7,589,409.60

0.68%

70

4.3917

1.530000

 

 

 

 

 

 

 

Massachusetts

4

168,454,555.83

15.09%

72

4.4329

0.794216

 

 

 

 

 

 

 

Michigan

1

2,098,042.56

0.19%

70

4.6500

1.643600

 

 

 

 

 

 

 

New Jersey

1

51,380,000.00

4.60%

71

4.1920

2.258000

 

 

 

 

 

 

 

New Mexico

1

2,825,000.00

0.25%

10

4.6300

2.189200

 

 

 

 

 

 

 

New York

13

252,438,785.57

22.61%

70

3.8985

2.671772

 

 

 

 

 

 

 

North Carolina

1

7,912,666.67

0.71%

71

3.7700

2.709400

 

 

 

 

 

 

 

Ohio

8

27,502,965.23

2.46%

70

4.0054

2.362610

 

 

 

 

 

 

 

Pennsylvania

3

10,291,778.80

0.92%

70

4.5556

1.786996

 

 

 

 

 

 

 

Texas

10

68,703,963.11

6.15%

71

4.1190

2.127294

 

 

 

 

 

 

 

Utah

1

5,910,000.00

0.53%

71

4.3590

2.083200

 

 

 

 

 

 

 

Virginia

3

86,878,329.37

7.78%

72

3.9636

2.724679

 

 

 

 

 

 

 

Washington

2

17,836,523.61

1.60%

71

4.7838

1.538609

 

 

 

 

 

 

 

West Virginia

1

7,470,000.00

0.67%

71

4.3590

2.083200

 

 

 

 

 

 

 

Wisconsin

3

57,140,332.62

5.12%

70

4.0591

2.130109

 

 

 

 

 

 

 

Totals

83

1,116,594,574.44

100.00%

70

4.0863

2.170298

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 9 of 27

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

4.4999% or less

38

948,091,324.85

84.91%

71

3.9645

2.450880

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

12

147,935,455.61

13.25%

67

4.7291

0.477758

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

3

20,567,793.98

1.84%

71

5.0761

1.410338

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

53

1,116,594,574.44

100.00%

70

4.0863

2.170298

37 months to 48 months

13

365,144,898.72

32.70%

72

4.2979

1.581902

 

 

 

 

 

 

 

 

49 months or greater

40

751,449,675.72

67.30%

69

3.9834

2.456212

 

 

 

 

 

 

 

 

Totals

53

1,116,594,574.44

100.00%

70

4.0863

2.170298

(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 27

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

59 months or less

3

14,946,666.48

1.34%

21

4.4873

1.231359

Interest Only

22

741,320,000.00

66.39%

70

3.9301

2.513820

60 months to 115 months

50

1,101,647,907.96

98.66%

71

4.0808

2.183037

238 months or less

2

7,589,409.60

0.68%

70

4.3917

1.530000

 

116 months or greater

0

0.00

0.00%

0

0.0000

0.000000

239 months to 299 months

4

23,865,508.13

2.14%

69

4.6991

1.449109

 

Totals

53

1,116,594,574.44

100.00%

70

4.0863

2.170298

300 months or greater

25

343,819,656.71

30.79%

70

4.3737

1.493813

 

 

 

 

 

 

 

 

Totals

53

1,116,594,574.44

100.00%

70

4.0863

2.170298

(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 27

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

3

59,593,876.23

5.34%

69

3.6278

4.319821

 

 

 

None

 

 

1 year or less

48

1,045,440,428.97

93.63%

70

4.1082

2.053366

 

 

 

 

 

 

1 year to 2 years

2

11,560,269.24

1.04%

71

4.4711

1.663953

 

 

 

 

 

 

2 years or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

53

1,116,594,574.44

100.00%

70

4.0863

2.170298

 

 

 

 

 

(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 27

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original                           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated               Maturity                       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                                Accrual Type               Gross Rate

Interest

Principal

Adjustments                       Repay Date                         Date

Date

Balance

Balance

Date

 

1

300801691

Various              Various

Various

Actual/360

3.770%

324,638.89

0.00

0.00

N/A

10/01/27

--

100,000,000.00

100,000,000.00

11/01/21

 

1A

300801693

 

 

 

Actual/360

3.770%

32,463.89

0.00

0.00

N/A

10/01/27

--

10,000,000.00

10,000,000.00

11/01/21

 

2

300801700

OF

Boston

MA

Actual/360

4.146%

357,016.67

0.00

0.00

N/A

11/01/27

--

100,000,000.00

100,000,000.00

11/01/21

 

3

310941011

MF

New York

NY

Actual/360

3.937%

311,897.89

0.00

0.00

N/A

10/11/27

--

92,000,000.00

92,000,000.00

11/11/21

 

4

300801673

OF

San Francisco

CA

Actual/360

3.926%

275,528.86

0.00

0.00

09/10/27

09/10/29

--

81,500,000.00

81,500,000.00

11/10/21

 

5

453011612

OF

Santa Monica

CA

Actual/360

3.563%

122,708.33

0.00

0.00

N/A

08/09/27

--

40,000,000.00

40,000,000.00

11/09/21

 

5A

310942257

 

 

 

Actual/360

3.563%

122,708.33

0.00

0.00

N/A

08/09/27

--

40,000,000.00

40,000,000.00

11/09/21

 

6

300801697

OF

Arlington

VA

Actual/360

3.939%

264,569.50

0.00

0.00

N/A

11/01/27

--

78,000,000.00

78,000,000.00

11/01/21

 

7

300801694

LO

Various

MA

Actual/360

4.852%

286,423.87

98,879.67

0.00

N/A

11/01/27

--

68,553,435.50

68,454,555.83

11/01/21

 

8

453011578

OF

New York

NY

Actual/360

3.752%

195,157.89

0.00

0.00

N/A

08/09/27

--

60,411,123.77

60,411,123.77

11/09/21

 

8A

453011634

 

 

 

Actual/360

3.752%

30,992.98

0.00

0.00

N/A

08/09/27

--

9,593,876.23

9,593,876.23

11/09/21

 

9

310941875

OF

Pennington

NJ

Actual/360

4.192%

185,470.38

0.00

0.00

N/A

10/11/27

--

51,380,000.00

51,380,000.00

11/11/21

 

10

1749205

Various             Various

Various

Actual/360

4.180%

179,972.22

0.00

0.00

N/A

11/05/27

--

50,000,000.00

50,000,000.00

11/05/21

 

11

310942451

RT

Pleasant Prairie

WI

Actual/360

3.995%

154,806.25

0.00

0.00

N/A

09/01/27

--

45,000,000.00

45,000,000.00

11/01/21

 

12

310941493

RT

Tucson

AZ

Actual/360

4.580%

95,979.70

36,997.25

0.00

N/A

11/11/27

--

24,336,310.52

24,299,313.27

11/11/21

 

13

1749773

RT

Staten Island

NY

Actual/360

4.110%

78,215.58

0.00

0.00

N/A

10/01/27

--

22,100,000.00

22,100,000.00

11/01/21

 

14

310942919

IN

Various

Various

Actual/360

4.359%

79,951.32

0.00

0.00

N/A

10/06/27

--

21,300,000.00

21,300,000.00

11/06/21

 

15

300801689

MF

Poughkeepsie

NY

Actual/360

4.026%

69,506.56

0.00

0.00

N/A

10/01/27

--

20,050,000.00

20,050,000.00

11/01/21

 

16

1750550

LO

Silverdale

WA

Actual/360

5.090%

60,167.81

28,309.04

0.00

N/A

10/01/27

--

13,727,365.98

13,699,056.94

11/01/21

 

17

300801687

MF

Middletown

NY

Actual/360

4.026%

47,146.59

0.00

0.00

N/A

10/01/27

--

13,600,000.00

13,600,000.00

11/01/21

 

18

300801688

MF

Middletown

NY

Actual/360

4.026%

43,159.93

0.00

0.00

N/A

10/01/27

--

12,450,000.00

12,450,000.00

11/01/21

 

19

1750301

MF

Corpus Christi

TX

Actual/360

4.350%

42,052.55

15,631.39

0.00

N/A

11/01/27

--

11,226,488.05

11,210,856.66

11/01/21

 

20

610942002

OF

Ontario

CA

Actual/360

4.550%

43,098.61

0.00

0.00

N/A

11/11/27

--

11,000,000.00

11,000,000.00

11/11/21

 

21

410941985

OF

Pleasanton

CA

Actual/360

4.440%

38,762.86

13,059.17

0.00

N/A

10/11/27

--

10,138,498.48

10,125,439.31

11/11/21

 

22

300801684

LO

Morgan Hill

CA

Actual/360

4.559%

34,790.86

11,126.87

0.00

N/A

10/01/22

--

8,862,095.39

8,850,968.52

11/01/21

 

23

1750426

SS

Grand Prairie

TX

Actual/360

3.840%

25,096.06

13,299.40

0.00

N/A

10/01/27

--

7,589,533.15

7,576,233.75

11/01/21

 

24

610941568

RT

Lake Jackson

TX

Actual/360

4.340%

27,581.14

9,710.59

0.00

N/A

10/11/27

--

7,380,118.94

7,370,408.35

11/11/21

 

25

410941262

RT

Texarkana

TX

Actual/360

4.289%

26,525.95

9,552.53

0.00

N/A

10/11/27

--

7,182,171.35

7,172,618.82

11/11/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original                                   Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated           Maturity                                 Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                    Accrual Type                 Gross Rate

Interest

Principal

Adjustments                        Repay Date                Date

Date

Balance

Balance

Date

 

26

300801695

OF

Greenacres

FL

Actual/360

4.532%

27,063.31

9,300.76

0.00

N/A

11/01/27

--

6,934,767.16

6,925,466.40

11/01/21

 

27

470106360

MF

Riverdale

NY

Actual/360

3.600%

20,017.35

11,807.82

0.00

N/A

10/01/27

--

6,457,208.07

6,445,400.25

11/01/21

 

28

1750425

RT

Tucson

AZ

Actual/360

4.090%

22,892.64

0.00

0.00

N/A

10/01/27

--

6,500,000.00

6,500,000.00

11/01/21

 

29

410940618

OF

Erdenheim

PA

Actual/360

4.870%

23,529.20

8,205.09

0.00

N/A

08/11/27

--

5,610,725.42

5,602,520.33

11/11/21

 

30

1750485

OF

Boca Raton

FL

Actual/360

4.880%

21,711.61

7,411.54

0.00

N/A

11/01/27

--

5,166,696.72

5,159,285.18

11/01/21

 

31

470105350

MF

Kansas City

KS

Actual/360

4.380%

17,542.09

16,215.83

0.00

N/A

09/01/27

--

4,651,018.67

4,634,802.84

11/01/21

 

32

300801686

RT

Birmingham

AL

Actual/360

4.520%

19,108.37

7,092.87

0.00

N/A

10/01/27

--

4,909,372.79

4,902,279.92

11/01/21

 

33

600941871

RT

Lake Jackson

TX

Actual/360

4.420%

17,774.90

10,617.12

0.00

N/A

10/11/27

--

4,670,094.61

4,659,477.49

11/11/21

 

34

300801682

RT

Lake Havasu City

AZ

Actual/360

4.330%

17,715.81

7,612.55

0.00

N/A

10/01/27

--

4,751,315.71

4,743,703.16

11/01/21

 

35

410941201

OF

Tucson

AZ

Actual/360

4.290%

18,655.54

6,305.82

0.00

N/A

10/11/27

--

5,050,000.00

5,043,694.18

11/11/21

 

36

410941592

RT

Gardena

CA

Actual/360

4.660%

18,367.88

5,714.54

0.00

N/A

07/11/27

--

4,577,348.09

4,571,633.55

11/11/21

 

37

309091037

MF

Tyler

TX

Actual/360

5.035%

18,436.85

4,805.92

0.00

N/A

10/01/27

--

4,252,340.39

4,247,534.47

11/01/21

 

38

300801690

MF

East Fishkill

NY

Actual/360

4.026%

13,519.98

0.00

0.00

N/A

10/01/27

--

3,900,000.00

3,900,000.00

11/01/21

 

39

600936845

98

Toledo

OH

Actual/360

4.170%

11,765.27

5,776.37

0.00

N/A

10/11/26

--

3,276,474.33

3,270,697.96

11/11/21

 

40

470105270

MF

Topeka

KS

Actual/360

4.410%

11,259.26

10,305.72

0.00

N/A

09/01/27

--

2,964,912.48

2,954,606.76

11/01/21

 

41

600941597

RT

Aurora

CO

Actual/360

4.810%

13,461.32

3,609.95

0.00

N/A

10/11/27

--

3,250,000.00

3,246,390.05

11/11/21

 

42

309091042

RT

Tucker

GA

Actual/360

4.420%

12,217.62

0.00

0.00

N/A

11/01/27

--

3,210,000.00

3,210,000.00

11/01/21

 

43

470106620

MF

New York

NY

Actual/360

3.710%

9,584.17

0.00

0.00

N/A

11/01/27

--

3,000,000.00

3,000,000.00

11/01/21

 

44

470105710

MF

New York

NY

Actual/360

3.710%

8,854.68

4,970.78

0.00

N/A

10/01/27

--

2,771,658.98

2,766,688.20

11/01/21

 

45

410941378

RT

Carlsbad

NM

Actual/360

4.630%

11,263.12

0.00

0.00

N/A

09/11/22

--

2,825,000.00

2,825,000.00

11/11/21

 

46

309091046

RT

Avondale

AZ

Actual/360

5.070%

11,459.85

3,691.17

0.00

N/A

08/01/27

--

2,624,893.74

2,621,202.57

11/01/21

 

47

470106600

MF

New York

NY

Actual/360

3.710%

7,986.81

0.00

0.00

N/A

11/01/27

--

2,500,000.00

2,500,000.00

11/01/21

 

48

470106170

MF

Mamaroneck

NY

Actual/360

3.660%

7,065.85

5,665.29

0.00

N/A

10/01/27

--

2,241,941.03

2,236,275.74

11/01/21

 

49

410941967

RT

Commerce Township

MI

Actual/360

4.650%

8,413.68

3,188.15

0.00

N/A

09/11/27

--

2,101,230.71

2,098,042.56

11/11/21

 

50

470106290

MF

Flushing

NY

Actual/360

3.690%

4,410.07

2,485.69

0.00

N/A

11/01/27

--

1,387,907.07

1,385,421.38

11/01/21

 

Totals

 

 

 

 

 

 

3,930,468.70

371,348.89

0.00

 

 

 

1,116,965,923.33

1,116,594,574.44

 

 

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 14 of 27

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent                        Most Recent                   Appraisal

 

 

 

 

     Cumulative

    Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

       Appraisal

     Cumulative

     Current P&I

    Cumulative P&I

     Servicer

     NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

     Reduction Amount

     ASER

     Advances

    Advances

    Advances

     from Principal

Defease Status

 

1

37,335,466.62

31,040,693.54

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

 

 

2

12,874,073.65

9,408,780.77

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,968,793.26

6,053,333.46

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

23,490,924.57

11,455,709.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

59,805,804.42

40,832,037.92

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

11,162,450.00

4,535,904.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

(3,703,602.00)

(2,688,691.46)

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

58,957,797.03

27,096,469.03

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

4,700,967.26

1,309,721.37

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

12,524,791.99

6,584,176.51

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

80,192.27

0.00

 

 

11

15,568,207.37

6,520,184.39

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,251,954.44

1,072,812.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,751,824.17

859,426.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

8,272,641.00

3,893,007.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,271,303.99

1,069,628.94

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

268,064.00

1,423,164.34

07/01/20

06/30/21

--

0.00

30,956.54

0.00

0.00

0.00

0.00

 

 

17

1,556,431.91

789,650.06

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,366,765.82

686,746.69

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,066,211.14

301,037.49

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,016,665.00

790,671.38

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

703,511.52

329,909.84

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

651,628.09

606,119.06

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

674,400.51

689,198.61

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

779,817.79

657,964.33

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

798,821.72

358,777.94

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 15 of 27

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent                          Most Recent                    Appraisal

 

 

 

 

      Cumulative

     Current

 

 

 

Most Recent

Most Recent

NOI Start  

NOI End

Reduction

     Appraisal

      Cumulative

     Current P&I

      Cumulative P&I

      Servicer

      NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

     Reduction Amount

      ASER

      Advances

      Advances

     Advances

       from Principal

Defease Status

 

26

667,538.00

0.00

--

--

10/12/21

1,736,225.66

18,605.02

0.00

0.00

0.00

0.00

 

 

27

392,804.00

420,970.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

587,089.33

297,298.80

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

362,718.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

493,370.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

621,206.00

621,623.00

05/01/19

04/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

651,255.29

414,030.58

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

0.00

344,690.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

671,168.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

648,586.28

348,284.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

317,556.39

136,441.60

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

495,068.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

499,135.10

258,227.90

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

207,890.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

376,976.00

394,771.00

02/01/20

01/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

304,018.00

181,287.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

374,373.15

384,149.00

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

135,540.00

226,317.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

137,217.00

162,438.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

292,050.00

219,037.50

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

273,674.00

234,360.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

63,101.00

199,916.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

453,144.00

455,241.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

184,860.16

61,092.80

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

4,201.00

6,264.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

272,967,537.15

161,405,591.01

 

 

 

1,736,225.66

49,561.56

0.00

0.00

80,192.27

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 16 of 27

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

                        Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 
 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

        30-59 Days

 

          60-89 Days

 

     90 Days or More

 

        Foreclosure

 

        REO

 

           Modifications

 

 

        Curtailments

 

        Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

     Balance

#

      Balance

#

      Balance

#

       Balance

#

       Balance

#

        Balance

 

#

        Amount

#

      Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.086282%

4.067847%

70

10/18/21

0

0.00

0

0.00

1

6,934,767.16

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.086441%

4.067999%

71

09/17/21

0

0.00

0

0.00

1

6,944,902.65

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.086609%

4.068161%

72

08/17/21

0

0.00

1

6,954,127.85

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.086763%

4.068309%

73

07/16/21

1

6,963,317.19

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.086916%

4.068455%

74

06/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.087081%

4.068615%

75

05/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.087233%

4.068760%

76

04/16/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.087397%

4.068918%

77

03/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.087547%

4.065952%

78

02/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.087737%

4.066129%

79

01/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.087886%

4.066267%

80

12/17/20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.088033%

4.066403%

81

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 
 

 

                             

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

           Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                             Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period                                           0 - Current

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 27

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

        Total

           Performing

 Non-Performing

                       REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

11,675,969

11,675,969

0

 

 

0

 

13 - 24 Months

0

0

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

3,270,698

3,270,698

0

 

 

0

 

> 60 Months

 

1,101,647,908

1,101,647,908

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

   Total

Current

     30-59 Days

     60-89 Days

     90+ Days

      REO/Foreclosure

 

 

Nov-21

1,116,594,574

1,116,594,574

0

0

 

0

0

 

Oct-21

1,116,965,923

1,110,031,156

0

0

 

6,934,767

0

 

Sep-21

1,117,354,968

1,110,410,065

0

0

 

6,944,903

0

 

Aug-21

1,117,713,461

1,110,759,333

0

6,954,128

 

0

0

 

Jul-21

1,118,070,550

1,111,107,233

6,963,317

0

 

0

0

 

Jun-21

1,118,455,407

1,118,455,407

0

0

 

0

0

 

May-21

1,118,809,589

1,118,809,589

0

0

 

0

0

 

Apr-21

1,119,191,644

1,119,191,644

0

0

 

0

0

 

Mar-21

1,119,542,943

1,119,542,943

0

0

 

0

0

 

Feb-21

1,119,980,942

1,119,980,942

0

0

 

0

0

 

Jan-21

1,120,329,147

1,120,329,147

0

0

 

0

0

 

Dec-20

1,120,675,988

1,120,675,988

0

0

 

0

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 20 of 27

 


 
 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

       Ending Scheduled

 

 

 

      Net Operating

 

 

 

Remaining

Pros ID

Loan ID

       Balance

         Actual Balance

     Appraisal Value

Appraisal Date

      Income

DSCR

DSCR Date

Maturity Date

Amort Term

26

300801695

6,925,466.40

6,925,466.40

7,800,000.00

08/27/20

592,562.00

1.75360

12/31/19

11/01/27

311

Totals

 

6,925,466.40

6,925,466.40

7,800,000.00

 

592,562.00

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

26

300801695

OF

FL

06/10/20

9

 

 

 

 

Loan originally transferred to Midland, as Special Servicer, on 6/10/20 due to Delinquent Payments. Subject is a 50,413 NRSF Class B multi-tenant suburban medical office property comprised of a single-story, 12,182 SF building (Bldg 5700) and

 

a three -story, 39,252 SF building (Bldg 5702) located in Greenacres, Florida. Notice of Default was sent on 7/27/20. Lender conditionally approved a loan reinstatement with Borrower and the transaction closed in October 2021.

 

 

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 22 of 27

 


 
 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

       Balance

Rate

       Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

7

300801694

69,874,760.14

4.85200%

69,874,760.14                                         4.85200%

10

09/04/20

08/01/20

10/13/20

Totals

 

69,874,760.14

 

69,874,760.14

 

 

 

 

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 23 of 27

 


 
 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

               Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹               Number                Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 24 of 27

 


 
 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

             Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID               Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 25 of 27

 


 
 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

    Modified

 

 

      Deferred

 

 

 

 

 

      Non-

 

    Reimbursement of

    Other

    Interest

 

       Interest

       Interest

 

 

 

 

 

      Recoverable

     Interest on

     Advances from

    Shortfalls /

    Reduction /

Pros ID

      Adjustments

       Collected

      Monthly

      Liquidation

    Work Out

       ASER

      PPIS / (PPIE)

        Interest

      Advances

       Interest

     (Refunds)

     (Excess)

16

0.00

0.00

0.00

0.00

884.77

0.00

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

1,492.90

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(165.00)

0.00

41

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

3.42

0.00

0.00

0.00

46

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12.00

0.00

0.00

0.00

Total

0.00

0.00

1,492.90

0.00

884.77

0.00

0.00

0.00

15.42

0.00

(165.00)

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

2,228.09

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 26 of 27

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 



  
    Prospectus Loan ID
    1
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    09-29-2017
    100000000.00
    120
    10-01-2027
    0.0377
    0.0377
    3
    1
    120
    11-01-2017
    true
    1
    PP
    3
    357102.78
    100000000.00
    1
    10
    10
    0
    true
    true
    true
    false
    false
    10-31-2019
    04-30-2027
    04-30-2027
    
      Griffin Portfolio
      3708698
      610000000.00
      09-21-2017
      0.98
      0.97
      X
      06-30-2017
      01-01-2021
      09-30-2021
      54906442.08
      43871129.00
      16595713.12
      12830435.47
      38310728.96
      31040693.54
      35653001.86
      29047397.54
      UW
      10720935.27
      2.67
      2.8953
      2.49
      2.7094
      F
      F
    
    false
    false
    100000000.00
    324638.89
    0.0377
    0.0001471
    324638.89
    0.00
    0.00
    100000000.00
    100000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1-001
    10-13-2021
    11-12-2021
    
      RESTORATION HARDWARE DISTRIBUTION
      825 ROGERS ROAD
      Patterson
      CA
      95363
      Stanislaus
      IN
      1501387
      1501387
      2015
      120000000.00
      MAI
      09-01-2017
      1
      1
      6
      Restoration Hardware
      1501387
      08-31-2030
      06-30-2017
      01-01-2021
      09-30-2021
      7923304.10
      6771904.00
      1806767.12
      1379299.62
      6116536.97
      5392604.38
      5666120.87
      5054791.63
      UW
      CREFC
      2229955.28
      2.4182
      2.2667
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-002
    10-13-2021
    11-12-2021
    
      STATE FARM REGIONAL HQ
      64 & 66 PERIMETER CENTER EAST
      Atlanta
      GA
      30346
      DeKalb
      OF
      584785
      584785
      1971
      2012
      122000000.00
      MAI
      09-06-2017
      0.90
      0.90
      6
      State Farm
      503201
      12-31-2023
      BCD TRAVEL
      7081
      11-30-2023
      ABB Enterprise
      5575
      01-31-2022
      06-30-2017
      01-01-2021
      09-30-2021
      12485699.20
      9818985.00
      4833549.00
      3632943.39
      7652150.20
      6186041.61
      7067365.20
      5747452.86
      UW
      CREFC
      1985831.94
      3.115
      2.8942
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-003
    10-13-2021
    11-12-2021
    
      NORTH POINTE I
      6380 & 6440 AVIATION WAY
      West Chester
      OH
      45069
      Butler
      OF
      409798
      409798
      2010
      61000000.00
      MAI
      09-06-2017
      1
      1
      6
      General Electric Company
      204889
      07-31-2025
      General Electric Company
      204889
      07-31-2027
      06-30-2017
      01-01-2021
      09-30-2021
      6609735.27
      5360553.00
      1798899.00
      1892725.10
      4810836.27
      3467827.90
      4401038.27
      3160479.40
      UW
      CREFC
      1133560.15
      3.0592
      2.7881
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-004
    10-13-2021
    11-12-2021
    
      CORPORATE CAMPUS AT NORTERRA
      25500 & 25600 NORTH NORTERRA PARKWAY
      Phoenix
      AZ
      85085
      Maricopa
      OF
      232648
      232648
      2000
      60000000.00
      MAI
      09-06-2017
      1
      1
      6
      CIGNA
      232648
      07-31-2023
      06-30-2017
      01-01-2021
      09-30-2021
      6336044.88
      4683200.00
      2530233.00
      1555226.48
      3805811.88
      3127973.52
      3573163.88
      2953487.52
      UW
      CREFC
      1114977.64
      2.8054
      2.6489
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-005
    10-13-2021
    11-12-2021
    
      CHRISTUS HEALTH HQ
      919 HIDDEN RIDGE
      Irving
      TX
      75038
      Dallas
      OF
      253340
      253340
      1997
      2012
      55690000.00
      MAI
      09-08-2017
      1
      1
      6
      CHRISTUS HEALTH
      247721
      11-30-2024
      FITNESS CENTER
      2386
      12-31-2050
      NTX food management LLC
      2117
      01-31-2023
      06-30-2017
      01-01-2021
      09-30-2021
      6395756.33
      5203001.00
      2651837.00
      1866481.67
      3743919.33
      3336519.33
      3490579.33
      3146514.33
      UW
      CREFC
      1034884.07
      3.224
      3.0404
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-006
    10-13-2021
    11-12-2021
    
      DUKE BRIDGES I
      7668 WARREN PARKWAY
      Frisco
      TX
      75034
      Collin
      OF
      158135
      158135
      2005
      42270000.00
      MAI
      09-08-2017
      1
      1
      6
      T-Mobile
      158135
      04-30-2027
      06-30-2017
      01-01-2021
      09-30-2021
      4202307.71
      3432663.00
      1106492.00
      790309.54
      3095815.71
      2642353.46
      2937680.71
      2523752.21
      UW
      CREFC
      785501.79
      3.3639
      3.2129
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-007
    10-13-2021
    11-12-2021
    
      WELLS FARGO OPERATIONS CENTER
      8740 RESEARCH DRIVE
      Charlotte
      NC
      28262
      Mecklenburg
      OF
      155579
      155579
      1984
      2014
      41500000.00
      MAI
      09-06-2017
      1
      1
      6
      Wells Fargo Bank
      155579
      01-31-2025
      06-30-2017
      01-01-2021
      09-30-2021
      3002029.25
      2412403.00
      367890.00
      437867.21
      2634139.25
      1974535.79
      2478560.25
      1857850.79
      UW
      CREFC
      771192.18
      2.5603
      2.409
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-008
    10-13-2021
    11-12-2021
    
      ACE HARDWARE HQ
      2200 - 2222 KENSINGTON COURT
      Oak Brook
      IL
      60523
      DuPage
      OF
      206030
      206030
      1974
      2012
      35000000.00
      MAI
      09-05-2017
      1
      1
      6
      ACE Hardware
      206030
      11-30-2024
      06-30-2017
      01-01-2021
      09-30-2021
      2998139.96
      2188039.00
      328603.00
      367885.17
      2669536.96
      1820153.83
      2463506.96
      1665631.33
      UW
      CREFC
      650403.11
      2.7985
      2.5609
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-009
    10-13-2021
    11-12-2021
    
      ROYAL RIDGE V
      3929 WEST JOHN CARPENTER FREEWAY
      Irving
      TX
      75063
      Dallas
      OF
      119611
      119611
      2004
      32900000.00
      MAI
      09-08-2017
      1
      1
      6
      NEC Corporation of America
      119611
      03-31-2026
      06-30-2017
      01-01-2021
      09-30-2021
      3034445.71
      2538002.00
      915275.00
      638127.94
      2119170.71
      1899874.07
      1999559.71
      1810166.57
      UW
      CREFC
      611379.02
      3.1075
      2.9607
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1A
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    09-29-2017
    10000000.00
    120
    10-01-2027
    0.0377
    0.0377
    3
    1
    120
    11-01-2017
    1
    PP
    3
    10000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      X
    
    false
    false
    10000000.00
    32463.89
    0.0377
    0.0001471
    32463.89
    0.00
    0.00
    10000000.00
    10000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1-010
    10-13-2021
    11-12-2021
    
      COMCAST REGIONAL HQ
      15815 25TH AVENUE
      Lynnwood
      WA
      98087
      Unincorporated Snohomish
      OF
      87385
      87385
      2007
      21700000.00
      MAI
      09-05-2017
      1
      1
      6
      COMCAST
      87385
      07-31-2027
      06-30-2017
      01-01-2021
      09-30-2021
      1918979.67
      1462379.00
      256168.00
      269569.35
      1662811.67
      1192809.65
      1575426.67
      1127270.90
      UW
      CREFC
      403250.09
      2.9579
      2.7954
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    2
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    10-13-2017
    100000000.00
    120
    11-01-2027
    0.04146
    0.04146
    3
    1
    120
    12-01-2017
    true
    1
    PP
    3
    0.00
    100000000.00
    1
    1
    1
    3
    true
    true
    true
    false
    false
    11-30-2019
    07-31-2027
    07-31-2027
    
      PARK SQUARE
      31 SAINT JAMES AVENUE
      Boston
      MA
      02116
      Suffolk
      OF
      503312
      503312
      1910
      2017
      281000000.00
      MAI
      08-09-2017
      0.96
      0.87
      6
      X
      31 ST JAMES AVE TENANT
      136920
      07-31-2032
      Bay State College Inc
      34510
      09-30-2029
      HNTB Corporation
      26281
      06-30-2023
      07-31-2017
      01-01-2021
      09-30-2021
      21269911.39
      16211969.00
      7975516.94
      6803188.23
      13294394.45
      9408780.77
      12692095.50
      8957056.52
      UW
      CREFC
      5058120.00
      1.98
      1.8601
      1.89
      1.7708
      F
      F
      09-30-2021
    
    false
    false
    100000000.00
    357016.67
    0.04146
    0.000148
    357016.67
    0.00
    0.00
    100000000.00
    100000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    10-06-2017
    92000000.00
    120
    10-11-2027
    0.03937
    0.03937
    3
    1
    120
    11-11-2017
    true
    1
    WL
    3
    311897.89
    92000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-10-2027
    
      THE NEW SCHOOL
      318-320 EAST 15TH STREET
      New York
      NY
      10003
      New York
      MF
      648
      648
      1965
      2008
      161500000.00
      MAI
      07-06-2017
      1
      1
      6
      12-11-2019
      N
      06-30-2017
      01-01-2021
      09-30-2021
      10473210.00
      8357868.00
      2107881.00
      2304534.54
      8365329.00
      6053333.46
      8323329.00
      6021833.46
      UW
      CREFC
      2756774.90
      2.28
      2.1958
      2.27
      2.1843
      F
      F
    
    false
    false
    92000000.00
    311897.89
    0.03937
    0.000138
    311897.89
    0.00
    0.00
    92000000.00
    92000000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    08-30-2017
    81500000.00
    120
    09-10-2029
    0.03926
    0.03926
    3
    1
    120
    10-10-2017
    true
    1
    PP
    3
    275528.86
    81500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-09-2027
    
      222 SECOND STREET
      222 SECOND STREET
      San Francisco
      CA
      94105
      San Francisco
      OF
      452418
      452418
      2015
      516000000.00
      MAI
      07-26-2017
      1
      1
      6
      12-10-2019
      N
      Linked Incorporated
      156659
      12-31-2025
      Linked Incorporated
      148664
      12-31-2026
      Linked Incorporated
      76212
      12-31-2027
      01-01-2021
      06-30-2021
      35316832.05
      18594709.00
      12580939.41
      7138999.50
      22735892.65
      11455709.50
      21310775.95
      10743151.00
      UW
      CREFC
      5785724.00
      1.96
      1.9799
      1.84
      1.8568
      F
      F
      06-30-2021
    
    false
    false
    81500000.00
    275528.86
    0.03926
    0.0001196
    275528.86
    0.00
    0.00
    81500000.00
    81500000.00
    11-10-2021
    09-10-2027
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.; Wells Fargo Bank, National Association; Deutsche Bank AG, New York Branch
    07-28-2017
    40000000.00
    120
    08-09-2027
    0.035625
    0.035625
    3
    1
    120
    09-09-2017
    true
    1
    A1
    3
    245416.67
    40000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-08-2027
    
      COLORADO CENTER
      2401, 2425, 2501 AND 2525 COLORADO AVENUE; 2400, 2450 AND 2500 BROADWAY
      Santa Monica
      CA
      90404
      Los Angeles
      OF
      1176161
      1176161
      1984
      2016
      1212500000.00
      MAI
      07-10-2017
      0.92
      0.80
      6
      12-09-2019
      N
      Hulu
      261823
      02-28-2029
      Edmunds.com  Inc.
      195594
      01-31-2028
      Rubin Postaer and Associates
      194788
      06-30-2033
      12-31-2016
      01-01-2021
      09-30-2021
      73131017.98
      55952394.00
      17770483.00
      15120356.08
      55360534.98
      40832037.92
      51965080.57
      38285446.67
      UW
      CREFC
      14913020.87
      5.14
      2.738
      4.83
      2.5672
      F
      F
      06-30-2021
    
    false
    false
    40000000.00
    122708.33
    0.035625
    0.0001071
    122708.33
    0.00
    0.00
    40000000.00
    40000000.00
    11-09-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5A
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.; Wells Fargo Bank, National Association; Deutsche Bank AG, New York Branch
    07-28-2017
    40000000.00
    120
    08-09-2027
    0.035625
    0.035625
    3
    1
    120
    09-09-2017
    1
    A1
    3
    40000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    40000000.00
    122708.33
    0.035625
    0.0001071
    122708.33
    0.00
    0.00
    40000000.00
    40000000.00
    11-09-2021
    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.
    10-12-2017
    78000000.00
    120
    11-01-2027
    360
    0.03939
    0.03939
    3
    1
    60
    12-01-2017
    true
    1
    WL
    5
    0.00
    78000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    04-30-2027
    
      1235 SOUTH CLARK STREET
      1235 SOUTH CLARK STREET
      Arlington
      VA
      22202
      Arlington
      OF
      384025
      384025
      1981
      2008
      115000000.00
      MAI
      08-22-2017
      0.83
      0.92
      6
      12-01-2019
      N
      INTL JUSTICE MISSION THE
      74833
      03-31-2024
      USA
      64855
      02-08-2032
      USA
      57216
      04-19-2024
      07-31-2017
      01-01-2021
      06-30-2021
      13324018.00
      6955967.00
      4340255.00
      2420063.00
      8983763.00
      4535904.00
      8488059.00
      4288052.50
      UW
      CREFC
      1553279.00
      2.03
      2.9202
      1.91
      2.7606
      F
      F
      09-30-2021
    
    false
    false
    78000000.00
    264569.50
    0.03939
    0.000138
    264569.50
    0.00
    0.00
    78000000.00
    78000000.00
    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
    Bank of America, N.A.
    10-06-2017
    73000000.00
    120
    11-01-2027
    360
    0.04852
    0.04852
    3
    1
    0
    12-01-2017
    true
    1
    WL
    2
    0.00
    73000000.00
    1
    3
    3
    5
    false
    true
    true
    false
    true
    11-30-2019
    07-31-2027
    07-31-2027
    
      DHG Greater Boston Hotel Portfolio
      MA
      LO
      623
      623
      108800000.00
      0.74
      0.20
      X
      07-31-2017
      07-01-2020
      06-30-2021
      31998851.00
      5889882.00
      22348776.00
      8578573.46
      9650075.00
      -2688691.46
      8370121.00
      -2924286.74
      UW
      4623642.00
      2.09
      -0.5815
      1.81
      -0.6324
      F
      F
    
    false
    true
    68553435.50
    385303.54
    0.04852
    0.000138
    286423.87
    98879.67
    0.00
    68454555.83
    68454555.83
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-01-2020
    98
    11-01-2027
  
  
    Prospectus Loan ID
    7-001
    10-13-2021
    11-12-2021
    
      CROWNE PLAZA BOSTON NATICK
      1360 WORCESTER STREET
      Natick
      MA
      01760
      Middlesex
      LO
      251
      251
      1985
      2017
      43200000.00
      MAI
      08-30-2017
      0.72
      0.19
      6
      07-31-2017
      07-01-2020
      06-30-2021
      13246343.00
      2480062.00
      9504253.00
      3272027.86
      3742090.00
      -791965.86
      3212236.00
      -891168.34
      UW
      CREFC
      1836789.00
      -0.4311
      -0.4851
      F
      07-31-2017
    
    false
    98
  
  
    Prospectus Loan ID
    7-002
    10-13-2021
    11-12-2021
    
      HOLIDAY INN BOSTON-BUNKER HILL
      30 WASHINGTON STREET
      Somerville
      MA
      02143
      Middlesex
      LO
      184
      184
      1974
      2017
      38800000.00
      MAI
      08-28-2017
      0.80
      0.24
      6
      07-31-2017
      07-01-2020
      06-30-2021
      10266957.00
      1905280.00
      7076955.00
      2878619.40
      3190002.00
      -973339.40
      2779324.00
      -1049550.60
      UW
      CREFC
      1646777.00
      -0.591
      -0.6373
      F
      07-31-2017
    
    false
    98
  
  
    Prospectus Loan ID
    7-003
    10-13-2021
    11-12-2021
    
      HAMPTON INN BOSTON NATICK
      319 SPEEN STREET
      Natick
      MA
      01760
      Middlesex
      LO
      188
      188
      1976
      2017
      26800000.00
      MAI
      08-30-2017
      0.72
      0.16
      6
      07-31-2017
      07-01-2020
      06-30-2021
      8485551.00
      1504540.00
      5767568.00
      2427926.20
      2717983.00
      -923386.20
      2378561.00
      -983567.80
      UW
      CREFC
      1140076.00
      -0.8099
      -0.8627
      F
      07-31-2017
    
    false
    98
  
  
    Prospectus Loan ID
    8
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.; Societe Generale
    07-26-2017
    60411123.77
    120
    08-09-2027
    0.03751544
    0.03751544
    3
    1
    120
    09-09-2017
    false
    1
    A1
    3
    226150.86
    60411123.77
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-08-2027
    
      237 PARK AVENUE
      237 PARK AVENUE
      New York
      NY
      10017
      New York
      OF
      1251717
      1251717
      1914
      2017
      1310000000.00
      MAI
      05-22-2017
      0.96
      0.97
      6
      12-09-2019
      N
      The New York and Presbyterian Hospital
      479016
      12-29-2048
      JPMorgan Chase Bank  N.A.
      270533
      12-31-2025
      Wunderman Thompson LLC
      192733
      05-31-2027
      12-31-2016
      01-01-2021
      06-30-2021
      88903875.06
      41117000.00
      31737396.00
      14020530.97
      57166479.06
      27096469.03
      54245034.81
      25635747.03
      UW
      CREFC
      6600216.00
      4.32
      4.1053
      4.10
      3.884
      F
      F
      09-30-2021
    
    false
    false
    60411123.77
    195157.89
    0.03751544
    0.0001071
    195157.89
    0.00
    0.00
    60411123.77
    60411123.77
    11-09-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8A
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.; Societe Generale
    07-26-2017
    9593876.23
    120
    08-09-2027
    0.03751544
    0.03751544
    3
    1
    120
    09-09-2017
    1
    A1
    3
    9593876.23
    1
    5
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    9593876.23
    30992.98
    0.03751544
    0.0001071
    30992.98
    0.00
    0.00
    9593876.23
    9593876.23
    11-09-2021
    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
    09-29-2017
    51380000.00
    120
    10-11-2027
    0.04192
    0.04192
    3
    1
    120
    11-11-2017
    true
    1
    WL
    3
    185470.38
    51380000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2027
    
      PRINCETON PLACE
      1700, 1750, 1800 AMERICAN BOULEVARD
      Pennington
      NJ
      08534
      Mercer
      OF
      306534
      306534
      2001
      2015
      74000000.00
      MAI
      08-01-2017
      0.87
      0.90
      6
      12-11-2019
      N
      Horizon Healthcare Services  I
      142029
      06-30-2034
      Pershing
      44042
      10-31-2031
      Janssen Global/Johns
      39681
      01-31-2022
      06-30-2017
      01-01-2021
      03-31-2021
      8701791.00
      2517846.00
      3570930.00
      1208124.63
      5130862.00
      1309721.37
      4755523.00
      1215886.62
      UW
      CREFC
      538462.40
      2.35
      2.4323
      2.18
      2.258
      F
      F
      03-31-2021
    
    false
    false
    51380000.00
    185470.38
    0.04192
    0.000138
    185470.38
    0.00
    0.00
    51380000.00
    51380000.00
    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.; Barclays Bank PLC
    10-12-2017
    50000000.00
    120
    11-05-2027
    360
    0.0418
    0.0418
    3
    1
    60
    12-05-2017
    true
    1
    PP
    5
    0.00
    50000000.00
    1
    21
    21
    5
    true
    true
    false
    false
    false
    05-04-2027
    
      U.S. Industrial Portfolio III
      2886593
      166300000.00
      06-16-2017
      1
      1
      12-05-2019
      N
      06-30-2017
      01-01-2021
      06-30-2021
      15292243.27
      7897059.00
      3981652.87
      1312882.49
      11310590.40
      6584176.51
      10415415.95
      6136589.01
      UW
      2547217.00
      1.60
      2.5848
      1.48
      2.4091
      F
      F
    
    false
    false
    50000000.00
    179972.22
    0.0418
    0.000158
    179972.22
    0.00
    0.00
    50000000.00
    50000000.00
    11-05-2021
    1
    false
    0
    80192.27
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10-001
    10-13-2021
    11-12-2021
    
      2121 GARDNER STREET
      2121 GARDNER STREET
      Elliston
      VA
      24087
      Montgomery
      IN
      378270
      378270
      2000
      21900000.00
      MAI
      06-05-2017
      1
      1
      6
      Rowe Fine Furniture  Inc.
      378270
      07-31-2028
      06-30-2017
      01-01-2021
      06-30-2021
      2062450.00
      978842.00
      387747.00
      163006.00
      1674703.00
      815836.00
      1549874.00
      753421.50
      UW
      CREFC
      348781.00
      2.3391
      2.1601
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-002
    10-13-2021
    11-12-2021
    
      975 COTTONWOOD AVENUE
      975 COTTONWOOD AVENUE
      Hartland
      WI
      53029
      Waukesha
      IN
      175042
      175042
      2000
      13500000.00
      MAI
      05-23-2017
      1
      1
      6
      Dorner Mfg. Corp.
      175042
      10-31-2035
      06-30-2017
      01-01-2021
      06-30-2021
      1223928.00
      601337.00
      205261.57
      101641.50
      1018666.43
      499695.50
      967904.23
      474314.50
      UW
      CREFC
      215002.00
      2.3241
      2.206
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-003
    10-13-2021
    11-12-2021
    
      4925 BULLS BAY HIGHWAY
      4925 BULLS BAY HIGHWAY
      Jacksonville
      FL
      32219
      Duval
      IN
      198408
      198408
      2006
      13150000.00
      MAI
      05-30-2017
      1
      1
      6
      Southeastern Aluminum Products
      198408
      02-28-2027
      06-30-2017
      01-01-2021
      06-30-2021
      1243942.00
      636624.00
      257215.69
      115494.00
      986726.31
      521130.00
      913315.51
      484424.50
      UW
      CREFC
      209428.00
      2.4883
      2.313
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-004
    10-13-2021
    11-12-2021
    
      1500 SOUTHEAST 37TH STREET
      1500 SOUTHEAST 37TH STREET
      Grimes
      IA
      50111
      Polk
      IN
      248257
      248257
      1961
      2017
      10000000.00
      MAI
      05-25-2017
      1
      1
      6
      National Carwash Solutions  Inc
      248257
      08-31-2032
      06-30-2017
      01-01-2021
      06-30-2021
      992306.00
      485940.00
      275561.12
      77169.00
      716744.88
      408771.00
      674541.19
      387669.00
      UW
      CREFC
      159261.00
      2.5666
      2.4341
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-005
    10-13-2021
    11-12-2021
    
      1501 INDUSTRIAL BOULEVARD
      1501 INDUSTRIAL BOULEVARD
      Harleysville
      PA
      19438
      Montgomery
      IN
      112253
      112253
      1973
      2013
      9800000.00
      MAI
      06-01-2017
      1
      1
      6
      Accupac  Inc.
      112253
      03-31-2032
      06-30-2017
      01-01-2021
      06-30-2021
      872202.11
      417445.00
      213930.65
      73644.00
      658271.46
      343801.00
      621228.16
      325279.50
      UW
      CREFC
      156076.00
      2.2027
      2.0841
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-006
    10-13-2021
    11-12-2021
    
      10450 MEDALLION DRIVE
      10450 MEDALLION DRIVE
      Cincinnati
      OH
      45241
      Hamilton
      IN
      151506
      151506
      1998
      9800000.00
      MAI
      05-24-2017
      1
      1
      6
      KDM Signs  Inc.
      151506
      07-31-2025
      06-30-2017
      01-01-2021
      06-30-2021
      1118726.00
      517536.00
      335116.52
      76001.00
      783609.48
      441535.00
      719976.88
      409718.50
      UW
      CREFC
      156076.00
      2.8289
      2.6251
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-007
    10-13-2021
    11-12-2021
    
      1001 DDC WAY
      1001 DDC WAY
      Fairfield
      OH
      45014
      Butler
      OF
      66444
      66444
      1981
      2004
      8510000.00
      MAI
      05-25-2017
      1
      1
      6
      DDC Center Holdings Corp.
      66444
      07-31-2025
      06-30-2017
      01-01-2021
      06-30-2021
      814158.00
      412140.00
      127549.16
      66348.50
      686608.84
      345791.50
      622823.04
      313898.50
      UW
      CREFC
      135531.00
      2.5513
      2.316
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-008
    10-13-2021
    11-12-2021
    
      1152 ARMORLITE DRIVE
      1152 ARMORLITE DRIVE
      San Marcos
      CA
      92069
      San Diego
      IN
      44313
      44313
      1986
      6930000.00
      MAI
      06-02-2017
      1
      1
      6
      The San Diego Union
      44313
      12-31-2027
      06-30-2017
      01-01-2021
      06-30-2021
      436922.01
      311340.00
      101352.12
      53895.00
      335569.89
      257445.00
      306323.59
      242822.00
      UW
      CREFC
      110368.00
      2.3326
      2.2001
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-009
    10-13-2021
    11-12-2021
    
      3800 WEST BROWARD BOULEVARD
      3800 WEST BROWARD BOULEVARD
      Plantation
      FL
      33312
      Broward
      OF
      32688
      32688
      1956
      2010
      6800000.00
      MAI
      06-01-2017
      1
      1
      6
      The Chrysalis Center  Inc.
      32688
      12-31-2027
      06-30-2017
      01-01-2021
      06-30-2021
      631482.00
      353256.00
      82761.64
      53225.50
      548720.36
      300030.50
      504264.76
      277802.50
      UW
      CREFC
      108297.00
      2.7704
      2.5651
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-010
    10-13-2021
    11-12-2021
    
      2900 & 2950 HILL AVENUE
      2900 & 2950 HILL AVENUE
      Toledo
      OH
      43607
      Lucas
      IN
      237698
      237698
      1955
      6750000.00
      MAI
      05-25-2017
      1
      1
      6
      Decorative Panels International
      237698
      11-30-2030
      06-30-2017
      01-01-2021
      06-30-2021
      846184.00
      376848.00
      305151.68
      57322.50
      541032.32
      319525.50
      503000.64
      300509.50
      UW
      CREFC
      107501.00
      2.9723
      2.7954
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-011
    10-13-2021
    11-12-2021
    
      1700 HIGHLAND ROAD
      1700 HIGHLAND ROAD
      Twinsburg
      OH
      44087
      Summit
      IN
      115169
      115169
      1986
      6525000.00
      MAI
      06-02-2017
      1
      1
      6
      TAC Materials  Inc.
      115169
      08-31-2028
      06-30-2017
      01-01-2021
      06-30-2021
      660594.00
      347958.00
      153879.88
      52288.00
      506714.12
      295670.00
      482528.22
      283577.00
      UW
      CREFC
      103917.00
      2.8452
      2.7288
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-012
    10-13-2021
    11-12-2021
    
      1972 SALEM INDUSTRIAL DRIVE
      1972 SALEM INDUSTRIAL DRIVE
      Salem
      VA
      24153
      Salem city
      IN
      317144
      317144
      1972
      6500000.00
      MAI
      06-05-2017
      1
      1
      6
      Rowe Fine Furniture  Inc.
      317144
      07-31-2028
      06-30-2017
      01-01-2021
      06-30-2021
      736290.27
      358700.00
      200126.81
      54408.68
      536163.46
      304291.32
      475906.42
      274162.82
      UW
      CREFC
      103520.00
      2.9394
      2.6484
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-013
    10-13-2021
    11-12-2021
    
      1800 UNIVERSITY PARKWAY
      1800 UNIVERSITY PARKWAY
      Sarasota
      FL
      34243
      Sarasota
      IN
      105752
      105752
      1965
      6400000.00
      MAI
      05-30-2017
      1
      1
      6
      CA Florida Holdings  Inc
      105752
      01-31-2032
      06-30-2017
      01-01-2021
      06-30-2021
      630659.00
      308949.00
      151061.18
      50489.94
      479597.82
      258459.06
      442584.62
      239952.56
      UW
      CREFC
      101927.00
      2.5357
      2.3541
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-014
    10-13-2021
    11-12-2021
    
      621 HUNT VALLEY CIRCLE
      621 HUNT VALLEY CIRCLE
      New Kensington
      PA
      15068
      Westmoreland
      IN
      61796
      61796
      2002
      2009
      5200000.00
      MAI
      05-25-2017
      1
      1
      6
      Bacharach  Inc.
      61796
      12-31-2024
      06-30-2017
      01-01-2021
      06-30-2021
      595335.00
      300384.00
      104090.70
      42747.06
      491244.30
      257636.94
      469615.70
      246822.44
      UW
      CREFC
      82815.00
      3.1109
      2.9804
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-015
    10-13-2021
    11-12-2021
    
      5000 ASKINS LANE
      5000 ASKINS LANE
      Houston
      TX
      77093
      Harris
      IN
      100040
      100040
      1978
      4850000.00
      MAI
      06-01-2017
      1
      1
      6
      Sigma Corporation
      100040
      07-31-2031
      06-30-2017
      01-01-2021
      06-30-2021
      484886.00
      229182.00
      145674.73
      38791.56
      339211.27
      190390.44
      279187.27
      160378.44
      UW
      CREFC
      77241.00
      2.4648
      2.0763
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-016
    10-13-2021
    11-12-2021
    
      900 CHADDICK DRIVE
      900 CHADDICK DRIVE
      Wheeling
      IL
      60090
      Cook
      IN
      75902
      75902
      1982
      4700000.00
      MAI
      06-02-2017
      1
      1
      6
      NAF Machinery  Inc.
      75902
      07-31-2026
      06-30-2017
      01-01-2021
      06-30-2021
      0.00
      217875.00
      314806.00
      42842.62
      -314806.00
      175032.38
      -322396.20
      171237.38
      UW
      CREFC
      74852.00
      2.3383
      2.2876
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-017
    10-13-2021
    11-12-2021
    
      6600 CHAPEK PARKWAY
      6600 CHAPEK PARKWAY
      Cuyahoga Heights
      OH
      44125
      Cuyahoga
      IN
      157950
      157950
      1952
      4500000.00
      MAI
      06-02-2017
      1
      1
      6
      Northern Stamping Co.
      157950
      11-30-2031
      06-30-2017
      01-01-2021
      06-30-2021
      496986.00
      229620.00
      169620.72
      38187.01
      327365.28
      191432.99
      303672.78
      179586.49
      UW
      CREFC
      71668.00
      2.6711
      2.5058
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-018
    10-13-2021
    11-12-2021
    
      53208 COLUMBIA DRIVE
      53208 COLUMBIA DRIVE
      Elkhart
      IN
      46514
      Elkhart
      IN
      117938
      117938
      2005
      4400000.00
      MAI
      06-01-2017
      1
      1
      6
      LTI Flexible Products  Inc
      117938
      10-31-2026
      06-30-2017
      01-01-2021
      06-30-2021
      540532.00
      258906.00
      123783.66
      37020.12
      416748.34
      221885.88
      374290.54
      200656.88
      UW
      CREFC
      70075.00
      3.1664
      2.8634
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-019
    10-13-2021
    11-12-2021
    
      7750 HUB PARKWAY
      7750 HUB PARKWAY
      Valley View
      OH
      44125
      Cuyahoga
      IN
      83404
      83404
      1971
      4225000.00
      MAI
      06-02-2017
      1
      1
      6
      Northern Stamping Co.
      83404
      11-30-2031
      06-30-2017
      01-01-2021
      06-30-2021
      496986.00
      215620.00
      169620.72
      35837.50
      327365.28
      179782.50
      312352.56
      172276.50
      UW
      CREFC
      67288.00
      2.6718
      2.5602
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-020
    10-13-2021
    11-12-2021
    
      21699 TORRENCE AVENUE & 2701 KALVELAGE DRIVE
      21699 TORRENCE AVENUE & 2701 KALVELAGE DRIVE
      Sauk Village
      IL
      60411
      Cook
      IN
      67995
      67995
      1977
      2800000.00
      MAI
      06-01-2017
      1
      1
      6
      Sigma Corporation
      67995
      07-31-2031
      06-30-2017
      01-01-2021
      06-30-2021
      318473.00
      150384.00
      87695.47
      24335.00
      230777.53
      126049.00
      210379.03
      115849.50
      UW
      CREFC
      44593.00
      2.8266
      2.5979
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    10-021
    10-13-2021
    11-12-2021
    
      3221 CHERRY PALM DRIVE
      3221 CHERRY PALM DRIVE
      Tampa
      FL
      33619
      Hillsborough
      IN
      38624
      38624
      1988
      2700000.00
      MAI
      05-30-2017
      1
      1
      6
      AMPHENOL
      38624
      10-31-2025
      06-30-2017
      01-01-2021
      06-30-2021
      339738.00
      188173.00
      73688.76
      58188.00
      266049.24
      129985.00
      250536.84
      122229.00
      UW
      CREFC
      43000.00
      3.0229
      2.8425
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    11
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association; Citi Real Estate Funding Inc.
    08-16-2017
    45000000.00
    120
    09-01-2027
    0.03995
    0.03995
    3
    1
    120
    10-01-2017
    true
    1
    PP
    3
    154806.25
    45000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-28-2027
    
      PLEASANT PRAIRIE PREMIUM OUTLETS
      11211 120TH AVENUE; 11601 108TH STREET; 110TH STREET
      Pleasant Prairie
      WI
      53158
      Kenosha
      RT
      402615
      402615
      1987
      290000000.00
      MAI
      07-20-2017
      0.93
      0.86
      6
      12-01-2019
      N
      Nike
      20200
      01-31-2028
      Old Navy Clothing Co.
      16115
      01-31-2022
      UNDER ARMOUR RETAIL
      11250
      09-30-2025
      06-30-2017
      01-01-2021
      06-30-2021
      22589594.00
      10748827.00
      6316284.00
      4228642.61
      16273310.00
      6520184.39
      15604536.00
      6185797.39
      UW
      CREFC
      2928556.92
      2.77
      2.2264
      2.66
      2.1122
      F
      F
      06-30-2021
    
    false
    false
    45000000.00
    154806.25
    0.03995
    0.0001196
    154806.25
    0.00
    0.00
    45000000.00
    45000000.00
    11-01-2021
    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
    10-13-2017
    26000000.00
    120
    11-11-2027
    360
    0.0458
    0.0458
    3
    1
    0
    12-11-2017
    true
    1
    WL
    2
    0.00
    26000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-10-2027
    
      TUCSON PLACE SHOPPING CENTER
      405-625 EAST WETMORE ROAD; 4485 NORTH FIRST AVENUE
      Tucson
      AZ
      85705
      Pima
      RT
      273519
      273519
      1989
      2004
      34700000.00
      MAI
      09-07-2017
      0.97
      0.97
      6
      12-11-2019
      N
      Wal-Mart
      86922
      05-31-2024
      Best Buy
      50712
      04-30-2024
      OfficeMax
      24607
      01-31-2025
      07-31-2017
      01-01-2021
      06-30-2021
      3574240.00
      1616999.00
      1061194.00
      544187.00
      2513046.00
      1072812.00
      2370680.00
      1001628.50
      UW
      CREFC
      797861.50
      1.57
      1.3446
      1.49
      1.2553
      F
      F
      09-30-2021
    
    false
    false
    24336310.52
    132976.95
    0.0458
    0.000138
    95979.70
    36997.25
    0.00
    24299313.27
    24299313.27
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.
    09-22-2017
    22100000.00
    120
    10-01-2027
    0.0411
    0.0411
    3
    1
    120
    11-01-2017
    true
    1
    WL
    3
    78215.58
    22100000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    05-31-2027
    
      TOTTENVILLE SHOPPING CENTER
      7001 AMBOY ROAD
      Staten Island
      NY
      10307
      Richmond
      RT
      49046
      49046
      1931
      2016
      34500000.00
      MAI
      08-25-2017
      0.97
      0.97
      6
      12-01-2019
      N
      Walgreens
      12384
      12-31-2050
      VILLA MONTE (VILLA MONTE PIZZERIA & RESTAURANT  IN
      3691
      09-30-2029
      RE/MAX ELITE (STATEN BROOK REALTY  LLC)
      3255
      01-31-2023
      07-31-2017
      01-01-2021
      06-30-2021
      2323136.95
      1284055.00
      604162.44
      424628.32
      1718974.51
      859426.68
      1661620.02
      830749.18
      UW
      CREFC
      459201.15
      1.87
      1.8715
      1.80
      1.8091
      F
      F
      06-09-2021
    
    false
    false
    22100000.00
    78215.58
    0.0411
    0.000138
    78215.58
    0.00
    0.00
    22100000.00
    22100000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    10-13-2021
    11-12-2021
    Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG
    09-25-2017
    21300000.00
    120
    10-06-2027
    0.04359
    0.04359
    3
    1
    120
    11-06-2017
    true
    1
    PP
    3
    79951.33
    21300000.00
    1
    3
    3
    0
    true
    true
    true
    false
    false
    11-05-2019
    04-05-2027
    04-05-2027
    
      Cabela's Industrial Portfolio
      IN
      2894885
      133000000.00
      07-01-2017
      1
      1
      11-06-2019
      N
      01-01-2021
      06-30-2021
      11896414.00
      3893007.00
      2790022.00
      0.00
      9106392.00
      3893007.00
      8237926.00
      3241657.50
      UW
      1556042.00
      2.90
      2.5018
      2.63
      2.0832
      F
      F
    
    false
    false
    21300000.00
    79951.32
    0.04359
    0.0001196
    79951.32
    0.00
    0.00
    21300000.00
    21300000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    10-13-2021
    11-12-2021
    
      CABELAS PRAIRIE DU CHIEN
      501 CLIFF HAVEN ROAD
      Prairie du Chien
      WI
      53821
      Crawford
      IN
      1130862
      1130862
      1996
      49500000.00
      MAI
      07-01-2017
      1
      1
      6
      CABELA'S
      1138309
      04-30-2042
      01-01-2021
      06-30-2021
      3893007.00
      0.00
      3893007.00
      3241657.50
      CREFC
      1556042.00
      2.5018
      2.0832
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    14-002
    10-13-2021
    11-12-2021
    
      CABELAS TRIADELPHIA
      100 DISTRIBUTION ROAD
      Triadelphia
      WV
      26059
      Ohio
      IN
      1165360
      1165360
      2005
      2006
      46600000.00
      MAI
      07-01-2017
      1
      1
      6
      CABELA'S
      1165360
      04-30-2042
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    14-003
    10-13-2021
    11-12-2021
    
      CABELAS TOOELE
      2000 WEST CABELAS WAY
      Tooele
      UT
      84074
      Tooele
      IN
      598663
      598663
      2015
      36900000.00
      MAI
      07-01-2017
      1
      1
      6
      CABELA'S
      600177
      04-30-2042
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    15
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    09-29-2017
    20050000.00
    120
    10-01-2027
    0.040258
    0.040258
    3
    1
    120
    11-01-2017
    true
    1
    WL
    3
    69506.56
    20050000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2027
    
      VILLAGE CREST POUGHKEEPSIE APARTMENTS
      510 MALONEY ROAD
      Poughkeepsie
      NY
      12603
      Dutchess
      MF
      246
      246
      1975
      30900000.00
      MAI
      09-06-2017
      1
      0.97
      6
      12-01-2019
      N
      07-31-2017
      01-01-2021
      06-30-2021
      3431017.00
      2024450.00
      1420045.00
      954821.06
      2010972.00
      1069628.94
      1949472.00
      1038878.94
      UW
      CREFC
      408070.76
      2.46
      2.6211
      2.38
      2.5458
      F
      F
    
    false
    false
    20050000.00
    69506.56
    0.040258
    0.000138
    69506.56
    0.00
    0.00
    20050000.00
    20050000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.
    09-21-2017
    15000000.00
    120
    10-01-2027
    300
    0.0509
    0.0509
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    88476.85
    14977268.98
    1
    1
    1
    5
    false
    true
    false
    false
    false
    06-30-2027
    
      BEST WESTERN PLUS SILVERDALE BEACH HOTEL
      3073 NW BUCKLIN HILL ROAD
      Silverdale
      WA
      98383
      Kitsap
      LO
      151
      151
      1987
      2017
      28500000.00
      MAI
      09-01-2017
      0.85
      0.66
      6
      12-01-2019
      N
      07-31-2017
      07-01-2020
      06-30-2021
      5610026.00
      4124922.00
      3326302.00
      2701757.66
      2283724.00
      1423164.34
      2059322.90
      1258167.46
      UW
      CREFC
      1061722.20
      2.15
      1.3404
      1.94
      1.185
      F
      F
    
    false
    false
    13727365.98
    88476.85
    0.0509
    0.000138
    60167.81
    28309.04
    0.00
    13699056.94
    13699056.94
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-09-2020
    04-06-2021
    false
    8
  
  
    Prospectus Loan ID
    17
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    09-29-2017
    13600000.00
    120
    10-01-2027
    0.040258
    0.040258
    3
    1
    120
    11-01-2017
    true
    1
    WL
    3
    47146.59
    13600000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2027
    
      COUNTRY MANOR APARTMENTS
      100-700 STRATFORD LANE
      Middletown
      NY
      10940
      Orange
      MF
      180
      180
      1973
      21400000.00
      MAI
      09-06-2017
      0.94
      0.98
      6
      12-01-2019
      N
      07-31-2017
      01-01-2021
      06-30-2021
      2439245.00
      1428760.00
      1061005.00
      639109.94
      1378240.00
      789650.06
      1333240.00
      767150.06
      UW
      CREFC
      276796.11
      2.48
      2.8528
      2.40
      2.7715
      F
      F
    
    false
    false
    13600000.00
    47146.59
    0.040258
    0.000138
    47146.59
    0.00
    0.00
    13600000.00
    13600000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    09-29-2017
    12450000.00
    120
    10-01-2027
    0.040258
    0.040258
    3
    1
    120
    11-01-2017
    true
    1
    WL
    3
    43159.93
    12450000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2027
    
      STEVENS MANOR APARTMENTS
      644 SILVERLAKE-SCOTCHTOWN ROAD
      Middletown
      NY
      10941
      Orange
      MF
      162
      162
      1971
      19300000.00
      MAI
      09-06-2017
      0.95
      0.97
      6
      12-01-2019
      N
      07-31-2017
      01-01-2021
      06-30-2021
      2142498.00
      1245274.00
      930317.00
      558527.31
      1212181.00
      686746.69
      1171681.00
      666496.69
      UW
      CREFC
      253390.55
      2.39
      2.7102
      2.31
      2.6303
      F
      F
    
    false
    false
    12450000.00
    43159.93
    0.040258
    0.000138
    43159.93
    0.00
    0.00
    12450000.00
    12450000.00
    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
    Morgan Stanley Bank, N.A.
    10-02-2017
    11587500.00
    120
    11-01-2027
    360
    0.0435
    0.0435
    3
    1
    24
    12-01-2017
    true
    1
    WL
    5
    0.00
    11587500.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-31-2027
    
      CROSSWINDS APARTMENTS
      6617 WEBER ROAD
      Corpus Christi
      TX
      78413
      Nueces
      MF
      176
      176
      1999
      15700000.00
      MAI
      07-21-2017
      0.93
      0.99
      6
      12-01-2019
      N
      03-31-2017
      01-01-2021
      03-31-2021
      2049550.17
      550787.00
      1014511.51
      249749.51
      1035038.67
      301037.49
      991038.67
      290037.49
      UW
      CREFC
      173052.00
      1.50
      1.7395
      1.43
      1.676
      F
      F
    
    false
    false
    11226488.05
    57683.94
    0.0435
    0.000138
    42052.55
    15631.39
    0.00
    11210856.66
    11210856.66
    11-01-2021
    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
    10-13-2017
    11000000.00
    120
    11-11-2027
    360
    0.0455
    0.0455
    3
    1
    60
    12-11-2017
    true
    1
    WL
    5
    0.00
    11000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-10-2019
    08-10-2027
    08-10-2027
    
      EMPIRE TOWER IV
      3800 CONCOURS STREET
      Ontario
      CA
      91764
      San Bernardino
      OF
      76452
      76452
      2004
      17700000.00
      MAI
      08-02-2017
      1
      0.83
      6
      X
      National General Mgmt Corp
      36566
      04-30-2027
      MGR Real Estate Inc
      9415
      07-31-2027
      MGR TECHNICAL SERVICES LLC
      9319
      09-30-2027
      07-31-2017
      01-01-2021
      09-30-2021
      1780297.00
      1299729.00
      677842.00
      509057.62
      1102455.00
      790671.38
      1013012.00
      723589.88
      UW
      CREFC
      380936.10
      1.64
      2.0756
      1.51
      1.8995
      F
      F
      09-30-2021
    
    false
    false
    11000000.00
    43098.61
    0.0455
    0.000138
    43098.61
    0.00
    0.00
    11000000.00
    11000000.00
    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
    Wells Fargo Bank, National Association
    09-29-2017
    10300000.00
    120
    10-11-2027
    360
    0.0444
    0.0444
    3
    1
    36
    11-11-2017
    true
    1
    WL
    5
    39380.33
    10300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2027
    
      PARK PLAZA II
      4683 CHABOT DRIVE
      Pleasanton
      CA
      94588
      Alameda
      OF
      51882
      51882
      1987
      14220000.00
      MAI
      08-18-2017
      0.90
      0.73
      6
      12-11-2019
      N
      Ware Malcomb
      5875
      01-31-2022
      Fidelity National Title Co.
      5090
      01-31-2023
      Certent  Inc.
      4207
      06-30-2021
      07-31-2017
      01-01-2021
      06-30-2021
      1601232.00
      588779.00
      594353.00
      258869.16
      1006879.00
      329909.84
      849994.00
      251466.84
      UW
      CREFC
      310932.10
      1.62
      1.061
      1.37
      0.8087
      F
      F
      06-30-2021
    
    false
    false
    10138498.48
    51822.03
    0.0444
    0.000138
    38762.86
    13059.17
    0.00
    10125439.31
    10125439.31
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    09-22-2017
    9000000.00
    60
    10-01-2022
    360
    0.04559
    0.04559
    3
    1
    36
    11-01-2017
    true
    1
    WL
    5
    35332.25
    9000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    05-31-2022
    
      LA QUINTA - MORGAN HILL, CA
      17043 CONDIT ROAD
      Morgan Hill
      CA
      95037
      Santa Clara
      LO
      104
      104
      2016
      19500000.00
      MAI
      08-30-2017
      0.70
      0
      6
      12-01-2019
      N
      07-31-2017
      07-01-2020
      06-30-2021
      3641019.00
      2118769.00
      2267176.00
      1512649.94
      1373843.00
      606119.06
      1228202.00
      521368.30
      UW
      CREFC
      506391.00
      2.49
      1.1969
      2.23
      1.0295
      F
      F
    
    false
    false
    8862095.39
    45917.73
    0.04559
    0.000138
    34790.86
    11126.87
    0.00
    8850968.52
    8850968.52
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.
    09-19-2017
    8200000.00
    120
    10-01-2027
    360
    0.0384
    0.0384
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    38395.46
    8188719.21
    1
    1
    1
    5
    false
    true
    false
    false
    false
    05-31-2027
    
      GRAND PRAIRIE WEST ALL STORAGE
      1102 WEST PIONEER PARKWAY
      Grand Prairie
      TX
      75051
      Dallas
      SS
      121828
      121828
      772
      772
      2001
      15000000.00
      MAI
      08-04-2017
      0.85
      0.98
      6
      12-01-2019
      N
      05-31-2017
      01-01-2021
      09-30-2021
      1305378.60
      1045736.00
      420993.14
      356537.39
      884385.46
      689198.61
      863023.81
      673177.11
      UW
      CREFC
      345559.14
      1.92
      1.9944
      1.87
      1.948
      F
      F
    
    false
    false
    7589533.15
    38395.46
    0.0384
    0.000138
    25096.06
    13299.40
    0.00
    7576233.75
    7576233.75
    11-01-2021
    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
    09-12-2017
    7500000.00
    120
    10-11-2027
    360
    0.0434
    0.0434
    3
    1
    36
    11-11-2017
    true
    1
    WL
    5
    28029.17
    7500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2027
    
      FOUR CORNERS SHOPPING CENTER
      120 CIRCLE WAY; 310 THIS WAY
      Lake Jackson
      TX
      77566
      Brazoria
      RT
      65541
      65541
      1979
      2015
      11000000.00
      MAI
      07-23-2017
      0.91
      0.86
      6
      12-11-2019
      N
      Goodwill - Lake Jackson
      24396
      05-31-2025
      Aaron Rents
      8640
      09-30-2023
      Dolgencorp  Inc.
      8040
      05-31-2024
      06-30-2017
      01-01-2021
      09-30-2021
      1118540.00
      911720.00
      286981.00
      253755.67
      831559.00
      657964.33
      769296.00
      611266.33
      UW
      CREFC
      335625.57
      1.86
      1.9604
      1.72
      1.8212
      F
      F
      09-30-2021
    
    false
    false
    7380118.94
    37291.73
    0.0434
    0.000438
    27581.14
    9710.59
    0.00
    7370408.35
    7370408.35
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    09-21-2017
    7300000.00
    120
    10-11-2027
    360
    0.04289
    0.04289
    3
    1
    36
    11-11-2017
    true
    1
    WL
    5
    26961.13
    7300000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-10-2019
    04-10-2027
    04-10-2027
    
      RICHMOND RANCH
      117 & 220-250 RICHMOND RANCH ROAD & 2507-2535 RICHMOND ROAD
      Texarkana
      TX
      75503
      Bowie
      RT
      58555
      58555
      2005
      11300000.00
      MAI
      08-21-2017
      0.94
      0.80
      6
      12-11-2019
      N
      Petsmart
      19107
      03-31-2025
      CiCi's Pizza
      4600
      12-31-2026
      Eyemart Express
      3500
      03-31-2027
      06-30-2017
      01-01-2021
      06-30-2021
      1192643.00
      533686.00
      386032.00
      174908.06
      806611.00
      358777.94
      734110.00
      322527.44
      UW
      CREFC
      216470.88
      1.86
      1.6573
      1.70
      1.4899
      F
      F
      09-30-2021
    
    false
    false
    7182171.35
    36078.48
    0.04289
    0.000138
    26525.95
    9552.53
    0.00
    7172618.82
    7172618.82
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    10-13-2021
    11-12-2021
    Bank of America, N.A.
    10-11-2017
    7150000.00
    120
    11-01-2027
    360
    0.04532
    0.04532
    3
    1
    24
    12-01-2017
    true
    1
    WL
    5
    0.00
    7150000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-31-2027
    
      5700 LAKE WORTH ROAD
      5700 AND 5702 LAKE WORTH ROAD
      Greenacres
      FL
      33463
      Palm Beach
      OF
      51053
      51053
      1986
      10100000.00
      MAI
      10-03-2017
      7800000.00
      08-27-2020
      MAI
      0.98
      0.94
      6
      12-01-2019
      N
      Ferber Dental Group
      6260
      06-30-2022
      Greenacres Dialysis Center
      4950
      03-06-2023
      Legacy Church Ministries
      3600
      10-31-2024
      06-30-2017
      12-31-2018
      12-31-2019
      1037614.00
      1082318.00
      327106.00
      414780.00
      710508.00
      667538.00
      635532.00
      592562.00
      UW
      CREFC
      337899.00
      1.63
      1.9755
      1.46
      1.7536
      F
      F
      10-25-2021
    
    false
    false
    6934767.16
    36364.07
    0.04532
    0.000138
    27063.31
    9300.76
    0.00
    6925466.40
    6925466.40
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-10-2020
    false
    0.00
    9
    0
  
  
    Prospectus Loan ID
    28
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.
    09-28-2017
    6500000.00
    120
    10-01-2027
    0.0409
    0.0409
    3
    1
    120
    11-01-2017
    true
    1
    WL
    3
    22892.64
    6500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2027
    
      ST. MARYS PLAZA
      1501-1551 WEST ST. MARYS ROAD
      Tucson
      AZ
      85745
      Pima
      RT
      78204
      78204
      1980
      10700000.00
      MAI
      08-11-2017
      0.92
      0.85
      6
      12-01-2019
      N
      Safeway
      36953
      11-30-2022
      Dollar Tree
      12080
      01-31-2024
      Mars Properties  LLC
      2940
      03-31-2026
      06-30-2017
      01-01-2021
      06-30-2021
      1017587.18
      449350.00
      287595.91
      152051.20
      729991.27
      297298.80
      700248.47
      280888.30
      UW
      CREFC
      134401.95
      2.71
      2.212
      2.60
      2.0899
      F
      F
      06-30-2021
    
    false
    false
    6500000.00
    22892.64
    0.0409
    0.000138
    22892.64
    0.00
    0.00
    6500000.00
    6500000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    07-14-2017
    6000000.00
    120
    08-11-2027
    360
    0.0487
    0.0487
    3
    1
    0
    09-11-2017
    false
    1
    WL
    2
    31734.29
    5979385.15
    1
    1
    1
    0
    false
    true
    false
    false
    false
    05-10-2027
    
      THE CHILDRENS HOSPITAL OF PHILADELPHIA
      821 BETHLEHEM PIKE
      Erdenheim
      PA
      19038
      Montgomery
      OF
      13810
      13810
      2017
      8000000.00
      MAI
      03-01-2018
      1
      1
      6
      12-11-2019
      N
      Chops  Inc.
      13810
      09-30-2032
      01-01-2021
      09-30-2021
      675587.00
      362718.00
      193702.00
      0.00
      481885.00
      362718.00
      480504.00
      361682.25
      UW
      CREFC
      285608.25
      1.27
      1.2699
      1.26
      1.2663
      F
      F
      09-30-2021
    
    false
    false
    5610725.42
    31734.29
    0.0487
    0.000138
    23529.20
    8205.09
    0.00
    5602520.33
    5602520.33
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.
    10-10-2017
    5500000.00
    120
    11-01-2027
    360
    0.0488
    0.0488
    3
    1
    0
    12-01-2017
    true
    1
    WL
    2
    0.00
    5500000.00
    1
    1
    1
    5
    false
    true
    false
    false
    false
    07-31-2027
    
      MERIDIAN CENTER
      6501 & 6531 PARK OF COMMERCE BLVD
      Boca Raton
      FL
      33487
      Palm Beach
      OF
      51978
      51978
      1987
      8600000.00
      MAI
      08-21-2017
      0.91
      0.75
      6
      12-01-2019
      N
      Premier Eye Care of Florida  LLC
      19450
      11-30-2025
      JTech Solutions Inc
      14804
      05-31-2026
      Phoenix Medical Services  PC
      3550
      06-30-2024
      12-31-2016
      12-31-2019
      12-31-2020
      1078458.29
      904292.00
      421403.33
      410921.76
      657054.96
      493370.24
      574409.94
      410724.24
      UW
      CREFC
      349478.00
      1.88
      1.4117
      1.64
      1.1752
      F
      F
      04-27-2021
    
    false
    false
    5166696.72
    29123.15
    0.0488
    0.000638
    21711.61
    7411.54
    0.00
    5159285.18
    5159285.18
    11-01-2021
    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.
    09-26-2017
    5159000.00
    120
    10-01-2027
    360
    0.0452
    0.0452
    3
    1
    12
    11-01-2017
    true
    1
    WL
    5
    20079.97
    5159000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2027
    
      CENTER POINT SHOPPING CENTER
      2532 CENTER POINT PARKWAY
      Birmingham
      AL
      35215
      Jefferson
      RT
      109174
      109174
      1977
      7370000.00
      MAI
      08-01-2017
      0.94
      0.77
      6
      12-01-2019
      N
      Dollar Tree
      19950
      06-30-2023
      Dollar General
      10340
      04-30-2025
      PHP of Alabama
      9200
      01-31-2027
      07-31-2017
      01-01-2021
      09-30-2021
      906596.00
      672693.00
      222570.00
      258662.42
      684026.00
      414030.58
      612062.00
      360057.58
      UW
      CREFC
      235811.16
      2.18
      1.7557
      1.95
      1.5268
      F
      F
      09-30-2021
    
    false
    false
    4909372.79
    26201.24
    0.0452
    0.000138
    19108.37
    7092.87
    0.00
    4902279.92
    4902279.92
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    09-29-2017
    5150000.00
    120
    10-11-2027
    300
    0.0442
    0.0442
    3
    1
    0
    11-11-2017
    true
    1
    WL
    2
    28392.02
    5141209.45
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-10-2027
    
      BRAZOS SQUARE
      120 HIGHWAY 332 WEST
      Lake Jackson
      TX
      77566
      Brazoria
      RT
      65408
      65408
      1985
      2006
      9445000.00
      MAI
      09-15-2017
      0.86
      0.84
      6
      12-11-2019
      N
      Texas Dow Employees Cr. Union
      14375
      09-30-2021
      Tony's Pho & Seafood
      5803
      08-31-2029
      Tony's day spa
      4500
      01-31-2022
      06-30-2017
      01-01-2021
      06-30-2021
      1049157.00
      511160.00
      355614.00
      166470.00
      693543.00
      344690.00
      631405.00
      313621.00
      UW
      CREFC
      170352.00
      2.04
      2.0233
      1.85
      1.841
      F
      F
      06-01-2021
    
    false
    false
    4670094.61
    28392.02
    0.0442
    0.000713
    17774.90
    10617.12
    0.00
    4659477.49
    4659477.49
    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.
    09-15-2017
    5100000.00
    120
    10-01-2027
    360
    0.0433
    0.0433
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    25328.36
    5093687.56
    1
    1
    1
    5
    false
    true
    false
    false
    false
    05-31-2027
    
      LAKE HAVASU CENTER
      1795 NORTH KIOWA BOULEVARD
      Lake Havasu City
      AZ
      86403
      Mohave
      RT
      108251
      108251
      1990
      2012
      9000000.00
      MAI
      08-15-2017
      1
      1
      6
      12-01-2019
      N
      Hobby Lobby
      58252
      07-31-2021
      99 Cents Only Store
      20560
      01-31-2022
      Ashley Furniture
      18789
      07-13-2024
      07-31-2017
      12-31-2019
      12-31-2020
      827572.00
      849602.00
      167206.00
      178433.52
      660366.00
      671168.48
      594534.00
      605336.48
      UW
      CREFC
      303940.00
      2.17
      2.2082
      1.96
      1.9916
      F
      F
      12-31-2020
    
    false
    false
    4751315.71
    25328.36
    0.0433
    0.000138
    17715.81
    7612.55
    0.00
    4743703.16
    4743703.16
    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
    Wells Fargo Bank, National Association
    09-26-2017
    5050000.00
    120
    10-11-2027
    360
    0.0429
    0.0429
    3
    1
    48
    11-11-2017
    true
    1
    WL
    5
    18655.54
    5050000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2027
    
      ORANGE GROVE MEDICAL PLAZA
      1845 WEST ORANGE GROVE ROAD
      Tucson
      AZ
      85704
      Pima
      OF
      34489
      34489
      1991
      7000000.00
      MAI
      07-12-2017
      0.88
      1
      6
      12-11-2019
      N
      Arizona Oncology
      12317
      10-31-2025
      Simonmed Imaging  Inc.
      5965
      06-30-2029
      Hanger Prosthetics & Orthotics  Inc.
      3000
      12-31-2022
      08-31-2017
      01-01-2021
      06-30-2021
      810241.00
      473958.00
      255422.00
      125673.56
      554820.00
      348284.44
      524833.00
      333290.44
      UW
      CREFC
      109526.08
      1.85
      3.1799
      1.75
      3.043
      F
      F
      06-27-2021
    
    false
    false
    5050000.00
    24961.36
    0.0429
    0.000138
    18655.54
    6305.82
    0.00
    5043694.18
    5043694.18
    11-11-2021
    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
    07-06-2017
    4665000.00
    120
    07-11-2027
    360
    0.0466
    0.0466
    3
    1
    36
    08-11-2017
    true
    1
    WL
    5
    18719.61
    4665000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2027
    
      CRENSHAW PLAZA
      14730 CRENSHAW BOULEVARD
      Gardena
      CA
      90249
      Los Angeles
      RT
      26504
      26504
      1955
      2016
      7170000.00
      MAI
      05-01-2017
      1
      0.77
      6
      12-11-2019
      N
      Auto Zone
      8250
      05-22-2026
      Easter Seals
      3778
      02-28-2022
      Joy Coin Laundry
      2904
      02-28-2024
      05-31-2017
      01-01-2021
      06-30-2021
      610672.00
      249915.00
      183541.00
      113473.40
      427131.00
      136441.60
      391635.00
      118693.60
      UW
      CREFC
      144494.52
      1.48
      0.9442
      1.36
      0.8214
      F
      F
      06-30-2021
    
    false
    false
    4577348.09
    24082.42
    0.0466
    0.000138
    18367.88
    5714.54
    0.00
    4571633.55
    4571633.55
    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.
    09-25-2017
    4312500.00
    120
    10-01-2027
    360
    0.05035
    0.05035
    3
    1
    36
    11-01-2017
    true
    1
    WL
    5
    18697.68
    4312500.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2027
    
      BROADSTONE APARTMENTS
      2720 SOUTH BROADWAY AVENUE
      Tyler
      TX
      75701
      Smith
      MF
      100
      100
      1974
      5875000.00
      MAI
      08-17-2017
      0.91
      0.93
      6
      12-01-2019
      N
      07-31-2017
      12-31-2019
      12-31-2020
      861644.00
      1034182.00
      418423.00
      539113.54
      443221.00
      495068.46
      418221.00
      470068.46
      UW
      CREFC
      230447.00
      1.59
      2.1482
      1.50
      2.0398
      F
      F
    
    false
    false
    4252340.39
    23242.77
    0.05035
    0.000913
    18436.85
    4805.92
    0.00
    4247534.47
    4247534.47
    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
    Bank of America, N.A.
    09-29-2017
    3900000.00
    120
    10-01-2027
    0.040258
    0.040258
    3
    1
    120
    11-01-2017
    true
    1
    WL
    3
    13519.98
    3900000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2027
    
      HOPEWELL GARDEN APARTMENTS
      228 ROUTE 376
      East Fishkill
      NY
      12533
      Dutchess
      MF
      69
      69
      1960
      6300000.00
      MAI
      09-06-2017
      0.97
      0.97
      6
      12-01-2019
      N
      07-31-2017
      01-01-2021
      06-30-2021
      855702.00
      512164.00
      406355.00
      253936.10
      449347.00
      258227.90
      432097.00
      249602.90
      UW
      CREFC
      79375.36
      2.82
      3.2532
      2.71
      3.1445
      F
      F
    
    false
    false
    3900000.00
    13519.98
    0.040258
    0.000138
    13519.98
    0.00
    0.00
    3900000.00
    3900000.00
    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
    Wells Fargo Bank, National Association
    09-22-2016
    3600000.00
    120
    10-11-2026
    360
    0.0417
    0.0417
    3
    1
    0
    11-11-2016
    false
    1
    WL
    2
    17541.64
    3535733.06
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-10-2026
    
      SECOR VILLAGE
      3436 SECOR ROAD
      Toledo
      OH
      43606
      Lucas
      98
      78485
      78485
      5260000.00
      MAI
      08-23-2016
      1
      1
      6
      12-11-2019
      N
      N: Stephen J. Collins Secor-Executive  LLC
      78485
      12-31-2050
      09-30-2016
      12-31-2019
      12-31-2020
      249975.00
      229172.00
      2500.00
      21282.00
      247475.00
      207890.00
      239627.00
      200041.00
      UW
      CREFC
      210500.00
      1.18
      0.9876
      1.14
      0.9503
      F
      F
      03-11-2021
    
    false
    false
    3276474.33
    17541.64
    0.0417
    0.000713
    11765.27
    5776.37
    0.00
    3270697.94
    3270697.96
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    09-28-2017
    3250000.00
    120
    10-11-2027
    360
    0.0481
    0.0481
    3
    1
    48
    11-11-2017
    true
    1
    WL
    5
    13461.32
    3250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2027
    
      SOUTHLANDS - AURORA
      23963 EAST PROSPECT AVENUE
      Aurora
      CO
      80016
      Arapahoe
      RT
      12278
      12278
      2005
      4750000.00
      MAI
      08-04-2017
      1
      1
      6
      12-11-2019
      N
      Five Guys Burger and Fries
      3107
      11-30-2024
      Smile Brands Inc.
      2995
      05-31-2026
      Mad Greens
      2577
      12-31-2026
      06-30-2017
      01-01-2021
      06-30-2021
      507392.00
      339761.00
      256438.00
      158474.00
      250954.00
      181287.00
      243019.00
      177319.50
      UW
      CREFC
      79031.00
      1.23
      2.2938
      1.19
      2.2436
      F
      F
      06-30-2021
    
    false
    false
    3250000.00
    17071.27
    0.0481
    0.000913
    13461.32
    3609.95
    0.00
    3246390.05
    3246390.05
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    10-13-2021
    11-12-2021
    Morgan Stanley Bank, N.A.
    10-10-2017
    3210000.00
    120
    11-01-2027
    0.0442
    0.0442
    3
    1
    120
    12-01-2017
    true
    1
    WL
    3
    0.00
    3210000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-31-2027
    
      TUCKER SHOPS
      4070 - 4076 LAVISTA ROAD
      Tucker
      GA
      30084
      DeKalb
      RT
      7793
      7793
      2017
      6750000.00
      MAI
      09-09-2017
      1
      1
      6
      12-01-2019
      N
      Aspen Dental Management  Inc
      3500
      06-30-2027
      Starbuck's Coffee
      2200
      06-30-2027
      WILLY'S MEXICAN GRILL
      2093
      09-30-2027
      07-01-2020
      06-30-2021
      442992.80
      576916.00
      74295.46
      192767.00
      368697.34
      384149.00
      354124.43
      369576.00
      UW
      CREFC
      143852.61
      2.56
      2.6704
      2.46
      2.5691
      F
      F
      06-30-2021
    
    false
    false
    3210000.00
    12217.62
    0.0442
    0.000813
    12217.62
    0.00
    0.00
    3210000.00
    3210000.00
    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
    09-01-2017
    2825000.00
    60
    09-11-2022
    0.0463
    0.0463
    3
    1
    60
    10-11-2017
    false
    1
    WL
    3
    11263.12
    2825000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2022
    
      WALGREENS CARLSBAD NM
      1401 WEST PIERCE STREET
      Carlsbad
      NM
      88220
      Eddy
      RT
      14560
      14560
      2004
      4920000.00
      MAI
      06-08-2017
      1
      1
      6
      12-11-2019
      N
      Walgreens
      14560
      12-31-2050
      12-31-2016
      01-01-2021
      09-30-2021
      286150.00
      221250.00
      2861.00
      2212.50
      283288.00
      219037.50
      281832.00
      217945.50
      UW
      CREFC
      99551.44
      2.14
      2.2002
      2.13
      2.1892
      F
      F
      06-30-2021
    
    false
    false
    2825000.00
    11263.12
    0.0463
    0.000138
    11263.12
    0.00
    0.00
    2825000.00
    2825000.00
    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
    Morgan Stanley Bank, N.A.
    07-12-2017
    2800000.00
    120
    08-01-2027
    360
    0.0507
    0.0507
    3
    1
    0
    09-01-2017
    true
    1
    WL
    2
    15151.02
    2790785.91
    1
    1
    1
    5
    false
    true
    false
    false
    false
    04-30-2027
    
      SANCTUARY SHOPPING CENTER
      10740 WEST LOWER BUCKEYE ROAD
      Avondale
      AZ
      85323
      Maricopa
      RT
      16022
      16022
      2006
      3900000.00
      MAI
      05-22-2017
      1
      1
      6
      12-01-2019
      N
      Brighter Angels Daycare Center
      5587
      08-31-2025
      Carniceria Los Almos
      3600
      12-31-2021
      Mariscos 7 Mares
      2545
      04-30-2022
      12-31-2016
      01-01-2021
      09-30-2021
      475090.50
      386264.00
      156036.51
      151904.00
      319053.99
      234360.00
      291656.37
      213812.25
      UW
      CREFC
      136359.00
      1.75
      1.7186
      1.60
      1.568
      F
      F
      09-30-2021
    
    false
    false
    2624893.74
    15151.02
    0.0507
    0.000913
    11459.85
    3691.17
    0.00
    2621202.57
    2621202.57
    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
    Wells Fargo Bank, National Association
    09-08-2017
    2250000.00
    120
    09-11-2027
    360
    0.0465
    0.0465
    3
    1
    0
    10-11-2017
    true
    1
    WL
    2
    11601.83
    2244512.92
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-10-2027
    
      THE SHOPS AT COMMERCE VILLAGE
      2220 UNION LAKE ROAD
      Commerce Township
      MI
      48382
      Oakland
      RT
      14742
      14742
      2005
      3000000.00
      MAI
      08-08-2017
      0.96
      1
      6
      12-11-2019
      N
      Wilson's Sports Bar
      3361
      04-30-2027
      BIGGBY COFFEE
      1810
      04-30-2025
      Specs Eyewear Studio  LLC
      1612
      10-21-2025
      07-31-2017
      01-01-2021
      03-31-2021
      311164.00
      85870.00
      88680.00
      24777.20
      222485.00
      61092.80
      206949.00
      57208.80
      UW
      CREFC
      34805.50
      1.60
      1.7552
      1.49
      1.6436
      F
      F
      03-31-2021
    
    false
    false
    2101230.71
    11601.83
    0.0465
    0.000138
    8413.68
    3188.15
    0.00
    2098042.56
    2098042.56
    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 110000000 however this is now split into Asset Number 1 and 1A reflecting Pari Passu Notes with Original Loan Amounts of 100000000 and 10000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 5 (adding loan 5A), and assets 8 (adding 8A) each are a pari passu loan structure.
	
	
		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)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only/Amortizing" mortgage loan, the value shown reflects the annual amortizing debt service payment.  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)(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)(xvi)
		Most Recent Debt Service Coverage Net Operating Income 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(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow 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)(3)
		Report Period Beginning Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in November 2017 (or for loans originated after such date, as of the loan origination date).
	
	
		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 Name
		With respect to the primary servicers, "NCB" represents National Cooperative Bank, N.A., and "Wells Fargo Bank, NA" represents Wells Fargo Bank, National Association
	





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

You May Also Be Interested In





Related Categories

SEC Filings