Form 10-D BANK 2017-BNK8 For: Nov 18
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: October 19, 2021 to November 18, 2021
Commission File Number of issuing entity: 333-206582-12
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:
(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 |
|
Certificate Interest Reconciliation Detail |
4 |
|
1585 Broadway, | New York, NY 10036 |
|
|
|
|
General Master Servicer |
Wells Fargo Bank, National Association |
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
Investor Relations |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 |
|
|
Bond / Collateral Reconciliation - Balances |
7 |
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 |
|
|
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) |
|
|
Historical Liquidated Loan Detail |
24 |
|
|
|
|
|
|
|
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
- Utility Bill Auditing For Car Dealerships, Expense Negotiation Service Announced
- Adlai Nortye Announces Appointment of Dr. Archie Tse as the Head of Research & Development
- ConTemporary Locums Ushers in a New Era: Introducing Era Locums
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!