Form 10-D CD 2017-CD4 Mortgage For: Jan 12

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/26/2024

1. GOOGL
2. MSFT
3. INTC
4. SNAP
5. TEAM

6. WDC
7. GOOG
8. SPY
9. BA
10. ROKU

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: December 11, 2021 to January 12, 2022

Commission File Number of issuing entity: 333-206705-08

Central Index Key Number of issuing entity: 0001702745

CD 2017-CD4 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-206705

Central Index Key Number of depositor: 0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541001

Citigroup Global Markets Realty Corp.
(Exact name of sponsor as specified in its charter)

Lainie Kaye (212) 250-2500
(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)

38-4032102
38-4032103
38-7170564
(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
A-M			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 January 12, 2022 a distribution was made to holders of the certificates issued by CD 2017-CD4 Mortgage Trust.

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

The following table presents the loss information for the trust assets for the CD 2017-CD4 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on January 12, 2022

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
3	5.64%	0	N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by CD 2017-CD4 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from December 11, 2021 to January 12, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 16, 2021. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of GACC is 0001541294.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of CREF is 0001701238.

Citigroup Global Markets Realty Corp. ("CGMRC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of CGMRC is 0001541001.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on January 24, 2022 under Commission File No. 333-206705-08 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on January 24, 2022 under Commission File No. 333-206705-08 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 6. Significant Obligors of Pool Assets.

The 95 Morton Street mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the Prospectus Supplement for CD 2017-CD4 Mortgage Trust. In accordance with Item 1112(b) of Regulation AB, the most recent unaudited net operating income of the significant obligor was $5,936,828.00 for the period from January 1, 2021 through September 30, 2021.

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by CD 2017-CD4 Mortgage Trust, relating to the January 12, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on January 24, 2022 under Commission File No. 333-206705-08 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on January 24, 2022 under Commission File No. 333-206705-08 and incorporated by reference herein).

(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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

/s/ Matt Smith
Matt Smith, Director

Date: January 24, 2022

/s/ R. Chris Jones
R. Chris Jones, Director

Date: January 24, 2022


Distribution Date:	01/12/22	CD 2017-CD4 Mortgage Trust
Determination Date:	01/06/22
Next Distribution Date:	02/11/22
Record Date:	12/31/21	Commercial Mortgage Pass-Through Certificates
		Series 2017-CD4


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Helaine M. Kaplan	(212) 250-5270
Certificate Interest Reconciliation Detail	4		60 Wall Street \| New York, NY 10005
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Exchangeable Certificate Detail	5		Association
Exchangeable Certificate Factor Detail	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Additional Information	7		10851 Mastin Street, Suite 300 \| Overland Park, KS 66210
Bond / Collateral Reconciliation - Cash Flows	8	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	9		General	(305) 229-6465
			200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131
Current Mortgage Loan and Property Stratification	10-14
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 1)	15-16	Representations Reviewer
Mortgage Loan Detail (Part 2)	17-18		David Rodgers	(212) 230-9090
Principal Prepayment Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	20		Bank, N.A.
Delinquency Loan Detail	21		Corporate Trust Services (CMBS)		[email protected];
Collateral Stratification and Historical Detail	22				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045
Specially Serviced Loan Detail - Part 1	23
		Controlling Class Rep.	RREF III Debt AIV, L.P.
Specially Serviced Loan Detail - Part 2	24		-
Modified Loan Detail	25
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through 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	12515DAM6	2.012000%	28,964,000.00	3,166,946.83	674,177.36	5,309.91	0.00	0.00	679,487.27	2,492,769.47	30.96%	30.00%
A-2	12515DAN4	3.030000%	90,250,000.00	90,250,000.00	0.00	227,881.25	0.00	0.00	227,881.25	90,250,000.00	30.96%	30.00%
A-SB	12515DAP9	3.317000%	53,102,000.00	53,102,000.00	0.00	146,782.78	0.00	0.00	146,782.78	53,102,000.00	30.96%	30.00%
A-3	12515DAQ7	3.248000%	192,000,000.00	192,000,000.00	0.00	519,680.00	0.00	0.00	519,680.00	192,000,000.00	30.96%	30.00%
A-4	12515DAR5	3.514000%	234,483,000.00	234,483,000.00	0.00	686,644.39	0.00	0.00	686,644.39	234,483,000.00	30.96%	30.00%
A-M	12515DAT1	3.746000%	70,573,000.00	70,573,000.00	0.00	220,305.38	0.00	0.00	220,305.38	70,573,000.00	22.44%	21.75%
B	12515DAU8	3.947000%	36,355,000.00	36,355,000.00	0.00	119,577.65	0.00	0.00	119,577.65	36,355,000.00	18.06%	17.50%
C	12515DAV6	4.349000%	39,564,000.00	39,564,000.00	0.00	143,386.53	0.00	0.00	143,386.53	39,564,000.00	13.29%	12.88%
D	12515DAF1	3.300000%	44,910,000.00	44,910,000.00	0.00	123,502.50	0.00	0.00	123,502.50	44,910,000.00	7.87%	7.63%
E	12515DAG9	3.300000%	21,386,000.00	21,386,000.00	0.00	58,811.50	0.00	0.00	58,811.50	21,386,000.00	5.29%	5.13%
F	12515DAH7	3.300000%	8,554,000.00	8,554,000.00	0.00	23,523.50	0.00	0.00	23,523.50	8,554,000.00	4.26%	4.13%
G*	12515DAJ3	3.300000%	35,286,789.00	35,286,789.00	0.00	75,893.64	0.00	0.00	75,893.64	35,286,789.00	0.00%	0.00%
VRR	N/A	4.641122%	45,022,523.00	43,664,783.13	35,483.03	167,765.10	0.00	0.00	203,248.13	43,629,300.10	0.00%	0.00%
S	12515DBM5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12515DAL8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			900,450,312.00	873,295,518.96	709,660.39	2,519,064.13	0.00	0.00	3,228,724.52	872,585,858.57

Notional Certificates
X-A	12515DAS3	1.272557%	669,372,000.00	643,574,946.84	0.00	682,487.98	0.00	0.00	682,487.98	642,900,769.47
X-B	12515DAA2	0.484626%	75,919,000.00	75,919,000.00	0.00	30,660.28	0.00	0.00	30,660.28	75,919,000.00
X-D	12515DAB0	1.341122%	44,910,000.00	44,910,000.00	0.00	50,191.50	0.00	0.00	50,191.50	44,910,000.00
X-E	12515DAC8	1.341122%	21,386,000.00	21,386,000.00	0.00	23,901.03	0.00	0.00	23,901.03	21,386,000.00
X-F	12515DAD6	1.341122%	8,554,000.00	8,554,000.00	0.00	9,559.97	0.00	0.00	9,559.97	8,554,000.00
X-G	12515DAE4	1.341122%	35,286,789.00	35,286,789.00	0.00	39,436.58	0.00	0.00	39,436.58	35,286,789.00
Notional SubTotal			855,427,789.00	829,630,735.84	0.00	836,237.34	0.00	0.00	836,237.34	828,956,558.47

Deal Distribution Total					709,660.39	3,355,301.47	0.00	0.00	4,064,961.86

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing
	the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the
	underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.												Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Realized Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	12515DAM6	109.34079651	23.27639000	0.18332792	0.00000000	0.00000000	0.00000000	0.00000000	23.45971793	86.06440650
A-2	12515DAN4	1,000.00000000	0.00000000	2.52500000	0.00000000	0.00000000	0.00000000	0.00000000	2.52500000	1,000.00000000
A-SB	12515DAP9	1,000.00000000	0.00000000	2.76416670	0.00000000	0.00000000	0.00000000	0.00000000	2.76416670	1,000.00000000
A-3	12515DAQ7	1,000.00000000	0.00000000	2.70666667	0.00000000	0.00000000	0.00000000	0.00000000	2.70666667	1,000.00000000
A-4	12515DAR5	1,000.00000000	0.00000000	2.92833335	0.00000000	0.00000000	0.00000000	0.00000000	2.92833335	1,000.00000000
A-M	12515DAT1	1,000.00000000	0.00000000	3.12166664	0.00000000	0.00000000	0.00000000	0.00000000	3.12166664	1,000.00000000
B	12515DAU8	1,000.00000000	0.00000000	3.28916655	0.00000000	0.00000000	0.00000000	0.00000000	3.28916655	1,000.00000000
C	12515DAV6	1,000.00000000	0.00000000	3.62416667	0.00000000	0.00000000	0.00000000	0.00000000	3.62416667	1,000.00000000
D	12515DAF1	1,000.00000000	0.00000000	2.75000000	0.00000000	0.00000000	0.00000000	0.00000000	2.75000000	1,000.00000000
E	12515DAG9	1,000.00000000	0.00000000	2.75000000	0.00000000	0.00000000	0.00000000	0.00000000	2.75000000	1,000.00000000
F	12515DAH7	1,000.00000000	0.00000000	2.75000000	0.00000000	0.00000000	0.00000000	0.00000000	2.75000000	1,000.00000000
G	12515DAJ3	1,000.00000000	0.00000000	2.15076640	0.59923361	9.43938282	0.00000000	0.00000000	2.15076640	1,000.00000000
VRR	N/A	969.84309675	0.78811732	3.72624830	0.02471896	0.38939133	0.00000000	0.00000000	4.51436562	969.05497944
S	12515DBM5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12515DAL8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12515DAS3	961.46081228	0.00000000	1.01959446	0.00000000	0.00000000	0.00000000	0.00000000	1.01959446	960.45363336
X-B	12515DAA2	1,000.00000000	0.00000000	0.40385516	0.00000000	0.00000000	0.00000000	0.00000000	0.40385516	1,000.00000000
X-D	12515DAB0	1,000.00000000	0.00000000	1.11760187	0.00000000	0.00000000	0.00000000	0.00000000	1.11760187	1,000.00000000
X-E	12515DAC8	1,000.00000000	0.00000000	1.11760170	0.00000000	0.00000000	0.00000000	0.00000000	1.11760170	1,000.00000000
X-F	12515DAD6	1,000.00000000	0.00000000	1.11760229	0.00000000	0.00000000	0.00000000	0.00000000	1.11760229	1,000.00000000
X-G	12515DAE4	1,000.00000000	0.00000000	1.11760183	0.00000000	0.00000000	0.00000000	0.00000000	1.11760183	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	12/01/21 - 12/30/21	30	0.00	5,309.91	0.00	5,309.91	0.00	0.00	0.00	5,309.91	0.00
A-2	12/01/21 - 12/30/21	30	0.00	227,881.25	0.00	227,881.25	0.00	0.00	0.00	227,881.25	0.00
A-SB	12/01/21 - 12/30/21	30	0.00	146,782.78	0.00	146,782.78	0.00	0.00	0.00	146,782.78	0.00
A-3	12/01/21 - 12/30/21	30	0.00	519,680.00	0.00	519,680.00	0.00	0.00	0.00	519,680.00	0.00
A-4	12/01/21 - 12/30/21	30	0.00	686,644.39	0.00	686,644.39	0.00	0.00	0.00	686,644.39	0.00
X-A	12/01/21 - 12/30/21	30	0.00	682,487.98	0.00	682,487.98	0.00	0.00	0.00	682,487.98	0.00
X-B	12/01/21 - 12/30/21	30	0.00	30,660.28	0.00	30,660.28	0.00	0.00	0.00	30,660.28	0.00
X-D	12/01/21 - 12/30/21	30	0.00	50,191.50	0.00	50,191.50	0.00	0.00	0.00	50,191.50	0.00
X-E	12/01/21 - 12/30/21	30	0.00	23,901.03	0.00	23,901.03	0.00	0.00	0.00	23,901.03	0.00
X-F	12/01/21 - 12/30/21	30	0.00	9,559.97	0.00	9,559.97	0.00	0.00	0.00	9,559.97	0.00
X-G	12/01/21 - 12/30/21	30	0.00	39,436.58	0.00	39,436.58	0.00	0.00	0.00	39,436.58	0.00
A-M	12/01/21 - 12/30/21	30	0.00	220,305.38	0.00	220,305.38	0.00	0.00	0.00	220,305.38	0.00
B	12/01/21 - 12/30/21	30	0.00	119,577.65	0.00	119,577.65	0.00	0.00	0.00	119,577.65	0.00
C	12/01/21 - 12/30/21	30	0.00	143,386.53	0.00	143,386.53	0.00	0.00	0.00	143,386.53	0.00
D	12/01/21 - 12/30/21	30	0.00	123,502.50	0.00	123,502.50	0.00	0.00	0.00	123,502.50	0.00
E	12/01/21 - 12/30/21	30	0.00	58,811.50	0.00	58,811.50	0.00	0.00	0.00	58,811.50	0.00
F	12/01/21 - 12/30/21	30	0.00	23,523.50	0.00	23,523.50	0.00	0.00	0.00	23,523.50	0.00
G	12/01/21 - 12/30/21	30	311,940.48	97,038.67	0.00	97,038.67	21,145.03	0.00	0.00	75,893.64	333,085.51
VRR	12/01/21 - 12/30/21	30	17,843.89	168,878.00	0.00	168,878.00	1,112.91	0.00	0.00	167,765.10	17,531.38
Totals			329,784.37	3,377,559.40	0.00	3,377,559.40	22,257.94	0.00	0.00	3,355,301.47	350,616.89




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
V-A (Cert)	12515DAW4	4.641122%	11,437,995.00	10,997,183.95	11,520.11	42,532.73	0.00	0.00	54,052.84	10,985,663.84
V-A (EC)	N/A	4.641122%	23,792,115.00	22,875,186.18	23,962.92	88,472.12	0.00	0.00	112,435.04	22,851,223.26
V-BC (Cert)	12515DBV5	4.641122%	1,297,277.00	1,297,277.00	0.00	5,017.35	0.00	0.00	5,017.35	1,297,277.00
V-BC (EC)	N/A	4.641122%	2,698,460.00	2,698,460.00	0.00	10,436.57	0.00	0.00	10,436.57	2,698,460.00
V-D (Cert)	12515DBR4	4.641122%	767,406.00	767,406.00	0.00	2,968.02	0.00	0.00	2,968.02	767,406.00
V-D (EC)	N/A	4.641122%	1,596,278.00	1,596,278.00	0.00	6,173.77	0.00	0.00	6,173.77	1,596,278.00
V-E (Cert)	12515DBS2	4.641122%	1,114,572.00	1,114,572.00	0.00	3,949.40	0.00	0.00	3,949.40	1,114,572.00
V-E (EC)	N/A	4.641122%	2,318,420.00	2,318,420.00	0.00	8,215.14	0.00	0.00	8,215.14	2,318,420.00
Regular Interest Total			45,022,523.00	43,664,783.13	35,483.03	167,765.10	0.00	0.00	203,248.13	43,629,300.10

Exchangeable Certificate Details
V-A	12515DAW4	4.641122%	35,230,110.00	10,997,183.95	11,520.11	42,532.73	0.00	0.00	54,052.84	10,985,663.84
V-BC	12515DBV5	4.641122%	3,995,737.00	1,297,277.00	0.00	5,017.35	0.00	0.00	5,017.35	1,297,277.00
V-D	12515DBR4	4.641122%	2,363,684.00	767,406.00	0.00	2,968.02	0.00	0.00	2,968.02	767,406.00
V-E	12515DBS2	4.641122%	3,432,992.00	1,114,572.00	0.00	3,949.40	0.00	0.00	3,949.40	1,114,572.00
V-2	12515DBT0	4.641122%	45,022,523.00	29,488,344.18	23,962.92	113,297.60	0.00	0.00	137,260.52	29,464,381.26
Exchangeable Certificates Total			90,045,046.00	43,664,783.13	35,483.03	167,765.10	0.00	0.00	203,248.13	43,629,300.10




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 29


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
V-A	12515DAW4	312.15298363	0.32699614	1.20728349	0.00000000	0.00000000	0.00000000	0.00000000	1.53427963	311.82598749
V-BC	12515DBV5	324.66526200	0.00000000	1.25567574	0.00000000	0.00000000	0.00000000	0.00000000	1.25567574	324.66526200
V-D	12515DBR4	324.66522598	0.00000000	1.25567546	0.00000000	0.00000000	0.00000000	0.00000000	1.25567546	324.66522598
V-E	12515DBS2	324.66489872	0.00000000	1.15042505	0.10524930	1.65796483	0.00000000	0.00000000	1.15042505	324.66489872
V-2	12515DBT0	654.96871821	0.53224294	2.51646493	0.01669342	0.26297038	0.00000000	0.00000000	3.04870787	654.43647527




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 29


	Additional Information
Total Available Distribution Amount (1)	4,064,961.86
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,503,437.19	Master Servicing Fee	5,615.69
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,640.03
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	376.00
ARD Interest	0.00	Operating Advisor Fee	1,660.72
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,503,437.19	Total Fees	13,292.45

Principal		Expenses/Reimbursements
Scheduled Principal	709,660.39	Reimbursement for Interest on Advances	4,040.35
Unscheduled Principal Collections		ASER Amount	(3,659.61)
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	21,877.19
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	709,660.39	Total Expenses/Reimbursements	22,257.93

		Interest Reserve Deposit	112,585.31

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,355,301.47
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	709,660.39
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,064,961.86
Total Funds Collected	4,213,097.58	Total Funds Distributed	4,213,097.55


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		873,295,519.07	873,295,519.07	Beginning Certificate Balance	873,295,518.96
(-) Scheduled Principal Collections		709,660.39	709,660.39	(-) Principal Distributions	709,660.39
(-) 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		872,585,858.68	872,585,858.68	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		874,209,627.14	874,209,627.14	Ending Certificate Balance	872,585,858.57
Ending Actual Collateral Balance		873,334,664.41	873,334,664.41



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.11)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.11)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.64%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP	Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP
	7,499,999 or less	14	72,962,465.92	8.36%	63	4.8155	1.819299	1.39 or less	16	295,218,945.91	33.83%	60	4.7600	0.650580
7,500,000 to 14,999,999		14	151,094,888.20	17.32%	63	4.7349	1.604941	1.40 to 1.44	2	31,860,517.85	3.65%	62	4.7542	1.414769
15,000,000 to 24,999,999		13	249,658,350.69	28.61%	61	4.7404	1.421709	1.45 to 1.54	2	12,187,905.03	1.40%	63	4.8202	1.495105
25,000,000 to 49,999,999		4	120,047,674.55	13.76%	61	4.7855	1.796154	1.55 to 1.99	17	390,823,366.59	44.79%	47	4.5878	1.764552
50,000,000 to 74,999,999		3	176,911,592.20	20.27%	61	4.5469	0.748776	2.00 to 2.49	8	109,330,383.94	12.53%	62	4.6419	2.223656
	75,000,000 or greater	1	95,000,000.00	10.89%	3	4.2620	1.910000	2.50 to 2.87	3	21,253,852.24	2.44%	63	4.5280	2.680423
	Totals	50	872,585,858.68	100.00%	55	4.6586	1.455545	2.88 or greater	1	5,000,000.00	0.57%	63	4.3600	2.930000
								Totals	50	872,585,858.68	100.00%	55	4.6586	1.455545
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


			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

Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP
							Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP
Arizona	4	22,899,295.06	2.62%	61	5.0762	1.148575
							Industrial	3	33,409,634.71	3.83%	63	4.7568	1.690858
California	10	213,736,974.39	24.49%	62	4.5587	1.656312
							Lodging	8	181,495,963.96	20.80%	60	4.6759	0.476322
Colorado	1	17,221,224.84	1.97%	63	4.6000	0.570000
							Mixed Use	1	28,252,629.81	3.24%	61	5.3100	1.120000
Florida	7	37,248,656.50	4.27%	63	4.8342	1.834559
							Multi-Family	2	17,438,273.19	2.00%	62	5.0328	1.256566
Georgia	3	20,478,623.54	2.35%	63	4.8234	1.997068
							Office	14	363,782,317.82	41.69%	46	4.5083	1.700628
Hawaii	2	73,781,565.33	8.46%	55	4.3077	0.106014
							Retail	14	130,817,927.69	14.99%	60	4.8207	1.528485
Illinois	2	16,500,000.00	1.89%	63	4.6100	1.620000
							Self Storage	13	110,478,224.38	12.66%	62	4.6887	2.214132
Indiana	1	18,449,075.26	2.11%	61	4.9200	1.680000
							Totals	56	872,585,858.68	100.00%	55	4.6586	1.455545
Kentucky	1	18,827,227.47	2.16%	61	4.7200	0.820000

Michigan	2	27,622,574.80	3.17%	63	4.6572	1.736339

Missouri	1	5,418,434.20	0.62%	63	4.7800	2.270000

Nevada	1	7,386,182.58	0.85%	63	4.7390	1.700000

New York	9	236,888,655.41	27.15%	38	4.5218	1.852643

Ohio	4	77,071,214.52	8.83%	61	4.9675	0.958800

South Carolina	1	22,295,182.88	2.56%	60	5.5000	0.650000

Tennessee	1	3,068,334.07	0.35%	63	4.9100	1.540000

Texas	4	28,761,834.92	3.30%	62	4.8600	1.621580

Washington	1	18,019,915.79	2.07%	61	5.0400	1.550000

Totals	56	872,585,858.68	100.00%	55	4.6586	1.455545


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP	Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP
	4.4999% or less	9	238,340,249.71	27.31%	38	4.2754	1.383889	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	16	371,567,972.24	42.58%	61	4.6591	1.484015	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% or greater	24	255,766,749.61	29.31%	62	5.0197	1.479757	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	50	872,585,858.68	100.00%	55	4.6586	1.455545	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	49	865,674,971.56	99.21%	55	4.6600	1.455190
								Totals	50	872,585,858.68	100.00%	55	4.6586	1.455545
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP	Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP
	59 months or less	3	168,781,565.33	19.34%	26	4.2820	1.121401	Interest Only	10	255,605,000.00	29.29%	39	4.3294	1.417632
60 months to 117 months		46	696,893,406.23	79.87%	62	4.7515	1.536031	59 months or greater	39	610,069,971.56	69.92%	61	4.7985	1.470926
	118 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	50	872,585,858.68	100.00%	55	4.6586	1.455545
	Totals	50	872,585,858.68	100.00%	55	4.6586	1.455545
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	1	6,910,887.12	0.79%	64	4.4900	NAP				None
Underwriter's Information		3	52,458,993.04	6.01%	62	4.6957	1.681155
	12 months or less	43	753,548,594.87	86.36%	54	4.6067	1.475549
	13 months to 24 months	1	28,252,629.81	3.24%	61	5.3100	1.120000
	25 months or greater	2	31,414,753.84	3.60%	61	5.2939	0.890946
	Totals	50	872,585,858.68	100.00%	55	4.6586	1.455545
(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.




© 2021 Computershare. All rights reserved. Confidential.												Page 14 of 29


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	30312417	OF	New York	NY	Actual/360	4.262%	348,655.28	0.00	0.00	N/A	04/06/22	--	95,000,000.00	95,000,000.00	01/06/22
2A4	30312146	OF	Sunnyvale	CA	Actual/360	4.550%	117,536.42	0.00	0.00	N/A	01/06/27	--	30,000,000.00	30,000,000.00	12/06/21
2A5	30312147	OF	Sunnyvale	CA	Actual/360	4.550%	97,947.02	0.00	0.00	N/A	01/06/27	--	25,000,000.00	25,000,000.00	12/06/21
2A6	30312148	OF	Sunnyvale	CA	Actual/360	4.550%	78,357.62	0.00	0.00	N/A	01/06/27	--	20,000,000.00	20,000,000.00	12/06/21
3	30298188	LO	Various	Various	Actual/360	4.720%	256,843.44	81,052.95	0.00	N/A	02/06/27	--	63,192,754.57	63,111,701.62	01/06/22
4	30312418	OF	Monterey Park	CA	Actual/360	4.700%	231,694.43	72,875.62	0.00	N/A	04/06/27	--	57,247,766.20	57,174,890.58	01/06/22
5	30312419	LO	Honolulu	HI	Actual/360	4.199%	204,769.37	0.00	0.00	N/A	11/01/26	--	56,625,000.00	56,625,000.00	01/01/22
6A1	30312420	SS	Long Island City	NY	Actual/360	4.735%	150,263.31	58,034.12	0.00	N/A	02/06/27	--	36,853,078.86	36,795,044.74	01/06/22
6A4	30312421	SS	Long Island City	NY	Actual/360	4.735%	37,565.83	14,508.53	0.00	N/A	02/06/27	--	9,213,269.55	9,198,761.02	01/06/22
7	30312385	MU	Cleveland	OH	Actual/360	5.310%	129,420.26	51,417.57	0.00	N/A	02/06/27	--	28,304,047.38	28,252,629.81	12/06/21
8	30312121	OF	Brooklyn	NY	Actual/360	4.730%	97,753.33	0.00	0.00	N/A	01/06/27	--	24,000,000.00	24,000,000.00	01/06/22
9	30312386	LO	Spartanburg	SC	Actual/360	5.500%	105,737.07	30,532.29	0.00	N/A	01/06/27	--	22,325,715.17	22,295,182.88	06/06/20
10	30312387	OF	New York	NY	Actual/360	4.470%	90,455.42	0.00	0.00	N/A	03/06/27	--	23,500,000.00	23,500,000.00	01/06/22
11	30312388	RT	Compton	CA	Actual/360	4.790%	83,005.42	27,047.41	0.00	N/A	03/06/27	--	20,123,881.51	20,096,834.10	01/06/22
12	30312389	OF	Carmel	IN	Actual/360	4.920%	78,281.66	28,106.94	0.00	N/A	02/06/27	--	18,477,182.20	18,449,075.26	11/06/21
13	30312390	RT	Lynnwood	WA	Actual/360	5.040%	78,322.90	26,834.54	0.00	N/A	02/06/27	--	18,046,750.33	18,019,915.79	01/06/22
14	30312391	RT	Kailua Kona	HI	Actual/360	4.665%	69,016.23	24,115.25	0.00	N/A	12/06/25	--	17,180,680.58	17,156,565.33	01/06/22
15	30312392	LO	Denver	CO	Actual/360	4.600%	68,310.12	23,965.87	0.00	N/A	04/06/27	--	17,245,190.71	17,221,224.84	01/06/22
16	30312393	OF	Troy	MI	Actual/360	4.540%	68,544.31	23,087.35	0.00	N/A	04/06/27	--	17,533,005.13	17,509,917.78	01/06/22
17	30312394	OF	Malibu	CA	Actual/360	4.210%	65,255.00	0.00	0.00	N/A	05/06/27	--	18,000,000.00	18,000,000.00	01/06/22
18	30312395	IN	Norwich	NY	Actual/360	4.900%	71,436.37	20,644.72	0.00	04/06/27	04/06/35	--	16,930,279.43	16,909,634.71	01/06/22
19	30312396	IN	Various	IL	Actual/360	4.610%	65,500.42	0.00	0.00	N/A	04/06/27	--	16,500,000.00	16,500,000.00	01/06/22
20	30312397	SS	Orangeburg	NY	Actual/360	4.820%	57,638.30	21,242.94	0.00	N/A	04/06/27	--	13,886,886.92	13,865,643.98	01/06/22
21	30312398	SS	Santa Monica	CA	Actual/360	4.200%	49,761.14	23,591.44	0.00	N/A	04/06/27	--	13,758,841.15	13,735,249.71	01/06/22
22	30298147	LO	Tempe	AZ	Actual/360	5.140%	58,153.61	15,476.78	0.00	N/A	01/06/27	--	13,138,760.44	13,123,283.66	01/06/22
23	30298385	RT	Irving	TX	Actual/360	4.693%	47,613.93	18,458.76	0.00	N/A	04/06/27	--	11,782,142.51	11,763,683.75	01/06/22
24	30312399	SS	Various	FL	Actual/360	4.820%	51,134.84	0.00	0.00	N/A	04/06/27	--	12,320,000.00	12,320,000.00	01/06/22
25	30312400	OF	Malibu	CA	Actual/360	4.700%	47,554.86	0.00	0.00	N/A	05/06/27	--	11,750,000.00	11,750,000.00	12/06/21




© 2021 Computershare. All rights reserved. Confidential.																Page 15 of 29


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
26	30312401	OF	Torrance	CA	Actual/360	4.430%	42,724.89	0.00	0.00	N/A	05/06/27	--	11,200,000.00	11,200,000.00	01/06/22
27	30312402	RT	Flint	MI	Actual/360	4.860%	42,386.18	15,462.47	0.00	N/A	03/06/27	--	10,128,119.49	10,112,657.02	01/06/22
28	30312403	MF	Palm Bay	FL	Actual/360	4.900%	41,063.45	14,662.86	0.00	N/A	04/06/27	--	9,731,957.57	9,717,294.71	01/06/22
29	30312404	LO	Roslyn	NY	Actual/360	4.790%	37,673.65	14,051.18	0.00	N/A	04/06/27	--	9,133,622.14	9,119,570.96	10/06/21
30	30312405	RT	Warner Robins	GA	Actual/360	4.830%	37,355.46	13,713.12	0.00	N/A	04/06/27	--	8,981,478.03	8,967,764.91	01/06/22
31	30312406	RT	New York	NY	Actual/360	4.300%	31,473.61	0.00	0.00	N/A	04/06/27	--	8,500,000.00	8,500,000.00	07/06/21
32	30298090	MF	Houston	TX	Actual/360	5.200%	34,623.04	11,213.99	0.00	N/A	01/06/27	--	7,732,192.47	7,720,978.48	01/06/22
33	30298418	RT	Las Vegas	NV	Actual/360	4.739%	30,188.46	11,490.30	0.00	N/A	04/06/27	--	7,397,672.88	7,386,182.58	01/06/22
34	30298439	OF	West Palm Beach	FL	Actual/360	4.490%	26,763.46	11,193.39	0.00	N/A	05/06/27	--	6,922,080.51	6,910,887.12	01/06/22
35	30298387	RT	Phoenix	AZ	Actual/360	5.050%	29,269.12	8,522.59	0.00	N/A	04/06/27	--	6,730,681.75	6,722,159.16	01/06/22
36	30312407	SS	Stone Mountain	GA	Actual/360	4.540%	27,366.11	0.00	0.00	N/A	03/06/27	--	7,000,000.00	7,000,000.00	01/06/22
37	30312408	OF	San Diego	CA	Actual/360	4.400%	25,688.67	0.00	0.00	N/A	04/06/27	--	6,780,000.00	6,780,000.00	01/06/22
38	30298440	RT	Palm Beach Gardens	FL	Actual/360	4.790%	22,043.10	8,221.43	0.00	N/A	04/06/27	--	5,344,140.52	5,335,919.09	01/06/22
39	30312409	OF	Creve Coeur	MO	Actual/360	4.780%	22,330.82	6,789.10	0.00	N/A	04/06/27	--	5,425,223.30	5,418,434.20	01/06/22
40	30312410	SS	Tampa	FL	Actual/360	4.830%	21,762.84	0.00	0.00	N/A	04/06/27	--	5,232,500.00	5,232,500.00	01/06/22
41	30298438	RT	Palm Beach Gardens	FL	Actual/360	4.790%	19,180.36	7,153.71	0.00	N/A	04/06/27	--	4,650,096.41	4,642,942.70	01/06/22
42	30312411	SS	Houston	TX	Actual/360	4.360%	18,772.22	0.00	0.00	N/A	04/06/27	--	5,000,000.00	5,000,000.00	01/06/22
43	30312412	RT	Massillon	OH	Actual/360	5.250%	20,526.86	6,393.07	0.00	N/A	04/06/27	--	4,540,503.63	4,534,110.56	12/06/21
44	30312413	RT	Loganville	GA	Actual/360	5.250%	20,421.59	6,360.29	0.00	N/A	04/06/27	--	4,517,218.92	4,510,858.63	01/06/22
45	30312414	SS	Fort Worth	TX	Actual/360	5.290%	19,505.53	4,789.62	0.00	N/A	04/06/27	--	4,281,962.31	4,277,172.69	01/06/22
46	30312415	RT	Columbia	TN	Actual/360	4.910%	12,992.63	4,621.12	0.00	N/A	04/06/27	--	3,072,955.19	3,068,334.07	01/06/22
47	30312416	SS	Various	AZ	Actual/360	4.860%	12,797.23	4,029.07	0.00	N/A	04/06/27	--	3,057,881.31	3,053,852.24	01/06/22
Totals							3,503,437.19	709,660.39	0.00				873,295,519.07	872,585,858.68
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.																Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	9,682,664.48	8,378,672.31	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
2A4	16,173,498.64	16,103,484.05	01/01/21	09/30/21	--	0.00	0.00	117,407.25	117,407.25	0.00	0.00
2A5	16,173,498.64	16,103,484.05	01/01/21	09/30/21	--	0.00	0.00	97,839.38	97,839.38	0.00	0.00
2A6	16,173,498.64	16,103,484.05	01/01/21	09/30/21	--	0.00	0.00	78,271.51	78,271.51	0.00	0.00
3	(764,952.80)	4,141,888.23	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,858,650.80	6,546,554.57	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
5	(9,944,765.15)	(5,699,277.52)	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
6A1	12,059,525.87	11,949,169.17	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
6A4	12,059,525.87	11,949,169.17	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
7	20,530,241.08	0.00	--	--	--	0.00	0.00	180,533.17	180,533.17	0.00	0.00
8	10,722,129.41	9,984,318.73	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	10/06/21	558,304.80	10,396.72	133,327.66	2,576,903.01	0.00	0.00
10	1,595,246.26	1,208,107.05	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,758,440.47	1,931,091.64	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	106,181.76	212,620.52	0.00	0.00
13	1,837,595.27	2,078,185.34	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,476,578.85	1,282,612.03	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
15	(356,883.15)	880,098.00	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,597,471.30	2,450,093.02	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,739,482.29	1,760,890.20	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,960,090.24	2,000,425.15	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,761,375.90	1,788,032.60	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,067,688.17	2,089,853.92	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,677,755.33	1,634,626.82	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
22	775,634.48	723,333.32	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,377,966.59	1,282,186.25	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,086,098.41	1,411,293.89	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
25	363,542.97	(55,465.17)	01/01/21	03/31/21	--	0.00	0.00	47,504.27	47,504.27	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
26	1,351,158.95	1,348,594.59	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,063,144.13	1,321,592.06	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
28	984,172.22	864,029.11	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	07/06/21	0.00	0.00	155,057.59	155,057.59	0.00	0.00
30	1,137,604.33	1,257,601.33	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
31	856,324.28	224,211.36	01/01/21	03/31/21	12/06/21	0.00	0.00	31,359.43	186,593.86	0.00	0.00
32	791,630.87	731,739.32	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
33	936,619.82	878,582.27	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
35	719,932.93	786,669.61	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
36	914,255.79	902,188.54	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
37	656,676.40	324,121.15	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
38	563,956.58	631,171.48	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,160,550.86	807,575.98	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
40	601,705.91	639,343.60	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
41	499,861.92	481,845.88	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
42	462,198.00	653,625.13	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
43	474,840.24	478,411.05	01/01/21	09/30/21	--	0.00	0.00	26,704.89	26,704.89	0.00	0.00
44	392,413.58	350,673.32	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
45	267,181.01	352,006.20	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
46	325,999.92	325,999.88	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
47	518,487.60	523,185.76	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	146,120,314.20	131,909,478.49				558,304.80	10,396.72	974,186.91	3,679,435.45	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
01/12/22	1	18,449,075.26	0	0.00	2	30,795,182.88	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.658649%	4.640974%	55
12/10/21	0	0.00	0	0.00	3	39,959,337.31	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.658798%	4.641122%	56
11/15/21	1	18,507,689.27	0	0.00	3	40,008,331.37	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.658961%	4.641284%	57
10/13/21	0	0.00	1	8,500,000.00	2	31,552,491.46	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.659109%	4.641430%	58
09/13/21	1	18,565,817.68	1	8,500,000.00	2	31,601,077.61	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.659270%	4.641590%	59
08/12/21	2	27,093,432.11	0	0.00	2	31,644,818.10	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.659415%	4.641734%	60
07/12/21	0	0.00	1	8,500,000.00	2	31,688,360.78	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.659559%	4.641877%	61
06/11/21	1	8,500,000.00	0	0.00	2	31,736,352.05	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.659718%	4.642034%	62
05/12/21	0	0.00	0	0.00	2	31,779,480.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.659860%	4.642176%	63
04/12/21	1	18,707,792.49	0	0.00	2	31,827,072.94	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.660017%	4.642331%	64
03/12/21	0	0.00	0	0.00	2	31,869,791.12	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.660158%	4.642471%	65
02/12/21	1	28,834,576.50	0	0.00	2	31,926,335.86	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.660342%	4.642654%	66
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29


						Delinquency Loan Detail
		Paid		Mortgage				Outstanding			Servicing	Resolution
		Through	Months	Loan		Current P&I	Outstanding P&I	Servicer	Actual Principal		Transfer	Strategy	Bankruptcy		Foreclosure
Pros ID	Loan ID	Date	Delinquent	Status¹		Advances	Advances	Advances	Balance		Date	Code²		Date	Date	REO Date
2A4	30312146	12/06/21	0	A		117,407.25	117,407.25	0.00		30,000,000.00
2A5	30312147	12/06/21	0	A		97,839.38	97,839.38	0.00		25,000,000.00
2A6	30312148	12/06/21	0	A		78,271.51	78,271.51	0.00		20,000,000.00
7	30312385	12/06/21	0	A		180,533.17	180,533.17	0.00		28,304,047.38	10/27/20	98
9	30312386	06/06/20	18	6		133,327.66	2,576,903.01	17,431.80		22,884,376.03	07/10/20	98
12	30312389	11/06/21	1	1		106,181.76	212,620.52	0.00		18,507,689.27	06/28/19	98
25	30312400	12/06/21	0	A		47,504.27	47,504.27	0.00		11,750,000.00
31	30312406	07/06/21	5	6		31,359.43	186,593.86	12,147.78		8,500,000.00	06/23/21	98
43	30312412	12/06/21	0	A		26,704.89	26,704.89	0.00		4,540,503.63
Totals						819,129.32	3,524,377.86	29,579.58	169,486,616.31
1 Mortgage Loan Status								2 Resolution Strategy Code
A - Payment Not Received But Still in Grace Period 0 - Current					4 - Performing Matured Balloon			1 - Modification			6 - DPO			10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days			1 - 30-59 Days Delinquent		5 - Non Performing Matured Balloon			2 - Foreclosure			7 - REO			11- Full Payoff
Delinquent								3 - Bankruptcy			8 - Resolved			12 - Reps and Warranties
			2 - 60-89 Days Delinquent		6 - 121+ Days Delinquent
								4 - Extension			9 - Pending Return to Master Servicer			13 -	TBD
			3 - 90-120 Days Delinquent
								5 - Note Sale			98 - Other




© 2021 Computershare. All rights reserved. Confidential.																Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		95,000,000	95,000,000	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		17,156,565	17,156,565	0			0
49 - 60 Months		198,764,445	176,469,262	22,295,183			0
> 60 Months		561,664,848	534,715,773	26,949,075			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Jan-22	872,585,859	823,341,601	18,449,075	0	30,795,183		0
Dec-21	873,295,519	833,336,182	0	0	39,959,337		0
Nov-21	874,068,856	815,552,835	18,507,689	0	40,008,331		0
Oct-21	874,772,358	834,719,867	0	8,500,000	31,552,491		0
Sep-21	875,539,759	816,872,864	18,565,818	8,500,000	31,601,078		0
Aug-21	876,237,154	817,498,903	27,093,432	0	31,644,818		0
Jul-21	876,931,652	836,743,291	0	8,500,000	31,688,361		0
Jun-21	877,690,375	837,454,023	8,500,000	0	31,736,352		0
May-21	878,378,840	846,599,359	0	0	31,779,481		0
Apr-21	879,131,747	828,596,881	18,707,792	0	31,827,073		0
Mar-21	879,814,226	847,944,435	0	0	31,869,791		0
Feb-21	880,696,405	819,935,492	28,834,577	0	31,926,336		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
7	30312385	28,252,629.81	28,304,047.38	362,000,000.00	12/01/17	17,748,054.08	1.12000	06/30/20	02/06/27	243
9	30312386	22,295,182.88	22,884,376.03	26,200,000.00	06/16/21	1,058,169.95	0.65000	12/31/19	01/06/27	299
12	30312389	18,449,075.26	18,507,689.27		--	6,644,721.00	1.68000	01/25/17	02/06/27	300
29	30312404	9,119,570.96	9,162,758.89	10,900,000.00	05/25/21	917,915.39	1.48000	09/30/19	04/06/27	302
31	30312406	8,500,000.00	8,500,000.00	11,900,000.00	10/04/21	220,771.36	2.38000	03/31/21	04/06/27	I/O
Totals		86,616,458.91	87,358,871.57	411,000,000.00		26,589,631.78




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
7	30312385	MU	OH	10/27/20	98
	1/6/2022 - Loan transferred for Imminent Monetary Default at borrowers request as a result of the Covid-19 pandemic. Negotiations for temporary relief are ongoing. Lender finalized a management change and deferral of FF&E reserves. Waiting
	on request from Borrower for partial payment deferral. Lender also reviewing a transfer related to the mez note holder.


9	30312386	LO	SC	07/10/20	98
	1/6/2022 - Loan transferred for Payment Default as a result of the Covid-19 pandemic. Discussions with Borrower are ongoing regarding request for relief. Special servicer and borrower continue to negotiate terms of relief and Special is also
	reviewing oth er remedies


12	30312389	OF	IN	06/28/19	98
	1/6/2022 - Continuing to monitor leasing activity and property performance. On January 15, 2020, the Special Servicer conditionally approved an LOI for 92,552SF. Special Servicer has documented a SNDA associated with the LOI. On
	September 21, 2020, the Bo rrower and APTIV Services US, LLC entered into a Lease of 81,212 SF of NRA. On January 8, 2021, the Guarantor passed away. The Borrower and Special Servicer are finalizing the documentation of the
	Replacement Guarantor.

29	30312404	LO	NY	07/01/20	1
	1/6/2022 - Loan transferred for Imminent Monetary Default at borrowers request as a result of the Covid-19 pandemic. Discussions with Borrower for relief continue and verbal deal reached. Counsel has drafted paperwork and deal has been
	finalized.


31	30312406	RT	NY	06/23/21	98
	1/6/2022 - Loan recently transferred for imminent monetary default at borrower’s request as a result of the Covid-19 pandemic. PNL signed and Borrower''s relief proposal is being reviewed. Special is dual tracking settlement discussions with
	litigation.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
3	30298188	64,443,060.49	4.72000%	64,443,060.49 4.72000%		8	09/23/20	09/23/20	09/25/20
22	30298147	13,379,398.33	5.14000%	13,379,398.33 5.14000%		8	09/23/20	09/23/20	09/29/20
Totals		77,822,458.82		77,822,458.82
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 25 of 29


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 29


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 27 of 29


				Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
7	0.00	0.00	6,093.23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	4,806.23	0.00	0.00	2,641.79	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	3,977.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	3,500.00	0.00	0.00	(6,301.40)	0.00	0.00	4,035.03	0.00	0.00	0.00
31	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5.32	0.00	0.00	0.00
Total	0.00	0.00	21,877.19	0.00	0.00	(3,659.61)	0.00	0.00	4,040.35	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		22,257.93




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29



	
		Prospectus Loan ID
		1
		12-07-2021
		01-06-2022
		CREFI
		04-05-2017
		95000000.00000000
		60
		04-06-2022
		0
		.04260000
		.04260000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		3
		342094.56000000
		95000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2022
		.00000000
		.00000000
		
			95 Morton Street
			95 Morton Street
			New York
			NY
			10024
			New York
			OF
			216512
			217084
			1911
			2000
			210000000.00000000
			MAI
			02-22-2017
			223000000.00000000
			09-01-2017
			MAI
			1.00000000
			.78740000
			6
			06-06-2019
			N
			PayPal
			120228
			10-31-2027
			Integral Ad Science
			50264
			03-31-2027
			12-31-2016
			01-01-2021
			09-30-2021
			14960899.00000000
			14132421.33330000
			4820807.00000000
			5753749.02330000
			10140092.00000000
			8378672.31000000
			9621746.00000000
			7860325.31000000
			UW
			CREFC
			4105134.74670000
			2.47000000
			2.04100000
			2.34000000
			1.91480000
			F
			09-30-2021
		
		false
		false
		95000000.00000000
		348655.28000000
		.04262000
		.00015600
		348655.28000000
		.00000000
		.00000000
		95000000.00000000
		95000000.00000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		12-07-2021
		01-06-2022
		DBNY
		12-30-2016
		75000000.00000000
		120
		01-06-2027
		360
		.04549797
		.04549797
		3
		1
		60
		02-06-2017
		true
		1
		PP
		5
		288311.79000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2026
		.00000000
		.00000000
		
			Moffett Place Google
			1170 Bordeaux Drive
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			314352
			314352
			2016
			272500000.00000000
			MAI
			11-29-2016
			311100000.00000000
			03-01-2018
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Google LLC
			314352
			11-30-2028
			01-01-2021
			09-30-2021
			17818954.00000000
			20276531.99990000
			2382878.00000000
			4173047.94670000
			15436076.00000000
			16103484.05320000
			15373206.00000000
			16040613.65320000
			UW
			CREFC
			8534028.97000000
			1.81000000
			1.88700000
			1.80000000
			1.87960000
			F
			09-01-2021
		
		false
		false
		75000000.00000000
		293841.06000000
		.04549797
		.00013000
		293841.06000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		12-06-2021
		false
		293518.14000000
		A
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		12-07-2021
		01-06-2022
		DBNY
		01-19-2017
		65000000.00000000
		120
		02-06-2027
		360
		.04720000
		.04720000
		3
		1
		36
		03-06-2017
		true
		1
		WL
		5
		259217.59000000
		65000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		true
		11-05-2026
		.00000000
		.00000000
		
			Embassy Suites Columbus Dublin
			5100 Upper Metro Place
			Columbus
			OH
			43017
			Franklin
			LO
			284
			284
			1999
			2017
			44300000.00000000
			MAI
			12-20-2016
			48100000.00000000
			12-20-2017
			MAI
			.75000000
			.45600000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			09-30-2021
			14397710.00000000
			6599414.65330000
			10469178.00000000
			5609993.34660000
			3928532.00000000
			989421.30670000
			3352623.00000000
			725444.70670000
			UW
			CREFC
			1564023.85330000
			.63260000
			.46380000
			F
		
		
			Embassy Suites Cleveland Rockside
			5800 Rockside Woods Blvd.
			Independence
			OH
			44131
			Cuyahoga
			LO
			271
			271
			2001
			2017
			35600000.00000000
			MAI
			12-21-2016
			39400000.00000000
			12-21-2017
			MAI
			.68000000
			.48900000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			09-30-2021
			12195856.81000000
			6553225.26660000
			9384473.81000000
			5605791.27990000
			2811383.00000000
			947433.98670000
			2323548.00000000
			685304.98670000
			UW
			CREFC
			1281134.02670000
			.73950000
			.53490000
			F
		
		
			Embassy Suites Cincinnati Rivercenter Covington
			10 East Rivercenter Boulevard
			Covington
			KY
			41011
			Kenton
			LO
			227
			227
			1990
			2017
			34300000.00000000
			MAI
			12-19-2016
			37200000.00000000
			12-19-2017
			MAI
			.74000000
			.56100000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			09-30-2021
			11434649.76000000
			7610503.40000000
			7851598.87000000
			5405470.46000000
			3583050.89000000
			2205032.94000000
			3125664.90000000
			1900612.82000000
			UW
			CREFC
			1209598.80000000
			1.82290000
			1.57130000
			F
		
		false
		false
		63192754.57000000
		337896.39000000
		.04720000
		.00015600
		256843.44000000
		81052.95000000
		.00000000
		63111701.62000000
		63111701.62000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		09-23-2020
		98
		.00000000
		02-06-2027
		.00000000
	
	
		Prospectus Loan ID
		4
		12-07-2021
		01-06-2022
		CREFI
		03-31-2017
		58725000.00000000
		120
		04-06-2027
		360
		.04700000
		.04700000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		233200.78000000
		58725000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			Los Angeles Corporate Center
			900,1000,1200 & 1255 Corporate Center Drive
			Monterey Park
			CA
			91754
			Los Angeles
			OF
			387597
			394893
			1983
			83600000.00000000
			MAI
			03-06-2017
			87750000.00000000
			08-01-2017
			MAI
			.93000000
			.82610000
			6
			06-06-2019
			N
			State Compensation Insurance Fund
			83021
			03-15-2023
			Department of Social Services
			46769
			09-30-2024
			County of Los Angeles Fire Department
			37132
			12-29-2027
			12-31-2016
			01-01-2021
			09-30-2021
			11427600.00000000
			10549050.12000000
			4520017.00000000
			4002495.54670000
			6907583.00000000
			6546554.57330000
			6159020.00000000
			5797991.57330000
			UW
			CREFC
			3654840.60000000
			2.47000000
			1.79120000
			2.20000000
			1.58640000
			F
			09-30-2021
		
		false
		false
		57247766.20000000
		304570.05000000
		.04700000
		.00015600
		231694.43000000
		72875.62000000
		.00000000
		57174890.58000000
		57174890.58000000
		01-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		12-07-2021
		01-06-2022
		JPMCB,DBNY,GSMC,Barclays,MSBNA
		10-24-2016
		56625000.00000000
		120
		11-01-2026
		0
		.04200000
		.04200000
		3
		1
		120
		12-01-2016
		true
		1
		A1
		3
		200916.18000000
		56625000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-30-2019
		04-30-2026
		04-30-2026
		.00000000
		.00000000
		
			Hilton Hawaiian Village Waikiki Beach Resort
			2005 Kalia Road
			Honolulu
			HI
			96815
			Honolulu
			LO
			2860
			2860
			1961
			2016
			2230000000.00000000
			MAI
			08-30-2016
			2230000000.00000000
			08-30-2016
			MAI
			.95000000
			6
			05-01-2019
			N
			09-30-2016
			07-01-2020
			06-30-2021
			374437742.47000000
			100816519.00000000
			226873258.16000000
			106515796.52000000
			147564484.31000000
			-5699277.52000000
			132586974.61000000
			-9731938.28000000
			UW
			CREFC
			54287287.00000000
			4.98000000
			-.10500000
			4.47000000
			-.17930000
			F
		
		false
		false
		56625000.00000000
		204769.37000000
		.04199500
		.00011750
		204769.37000000
		.00000000
		.00000000
		56625000.00000000
		56625000.00000000
		01-01-2022
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		12-07-2021
		01-06-2022
		DBNY
		02-02-2017
		50000000.00000000
		120
		02-06-2027
		360
		.04740000
		.04740000
		3
		1
		0
		03-06-2017
		true
		1
		PP
		2
		260371.79000000
		49803347.43000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			UOVO Art Storage
			41-45 21st Street 41-54 22nd Street
			Long Island City
			NY
			11101
			Queens
			SS
			275000
			275000
			556
			2014
			165000000.00000000
			MAI
			01-09-2017
			165000000.00000000
			01-09-2017
			MAI
			.84000000
			.93710000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			09-30-2021
			11241397.99000000
			15374299.88010000
			2760281.28000000
			3425130.70990000
			8481116.71000000
			11949169.17020000
			8451640.96000000
			11919693.17020000
			UW
			CREFC
			5436563.04000000
			1.56000000
			2.19790000
			1.55000000
			2.19250000
			F
		
		false
		false
		46066348.41000000
		260371.79000000
		.04735000
		.00019600
		187829.14000000
		72542.65000000
		.00000000
		45993805.76000000
		45993805.76000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		12-07-2021
		01-06-2022
		CREFI,DBNY,BANA
		01-31-2017
		30000000.00000000
		120
		02-06-2027
		300
		.05310000
		.05310000
		3
		1
		24
		03-06-2017
		true
		1
		PP
		5
		134593.75000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			Key Center
			127 Public Square
			Cleveland
			OH
			44114
			Cuyahoga
			OF
			1374352
			2389441
			1991
			2015
			304100000.00000000
			MAI
			12-01-2016
			362000000.00000000
			12-01-2017
			MAI
			6
			06-06-2019
			N
			12-31-2016
			67329103.00000000
			39219780.00000000
			28109323.00000000
			25327136.00000000
			UW
			CREFC
			2.37000000
			2.14000000
			F
			06-30-2020
		
		false
		false
		28304047.38000000
		180837.83000000
		.05310000
		.00020500
		129420.26000000
		51417.57000000
		.00000000
		28304047.38000000
		28252629.81000000
		12-06-2021
		false
		180533.17000000
		A
		Midland
		10-27-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		8
		12-07-2021
		01-06-2022
		CGMRC,DBNY
		01-05-2017
		24000000.00000000
		120
		01-06-2027
		0
		.04730000
		.04730000
		3
		1
		120
		02-06-2017
		true
		1
		PP
		3
		95913.89000000
		24000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			111 Livingston Street
			111 Livingston Street
			Brooklyn
			NY
			11201
			Kings
			OF
			407861
			434000
			1969
			2001
			219000000.00000000
			MAI
			10-26-2016
			219000000.00000000
			10-26-2016
			MAI
			.98000000
			.85660000
			6
			06-06-2019
			N
			OTDA
			121545
			05-31-2024
			The Legal Aid Society
			117200
			10-31-2037
			City University of NY
			45000
			08-31-2027
			09-30-2016
			01-01-2021
			09-30-2021
			18801753.00000000
			19856777.65340000
			9038441.00000000
			9872458.92340000
			9763312.00000000
			9984318.73000000
			8966501.00000000
			9187507.73000000
			UW
			CREFC
			5754833.25330000
			1.70000000
			1.73490000
			1.56000000
			1.59650000
			F
			09-30-2021
		
		false
		false
		24000000.00000000
		97753.33000000
		.04730000
		.00013000
		97753.33000000
		.00000000
		.00000000
		24000000.00000000
		24000000.00000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		12-07-2021
		01-06-2022
		BSP
		12-22-2016
		24000000.00000000
		120
		01-06-2027
		360
		.05500000
		.05500000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		136269.36000000
		23894196.35000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			Marriott Spartanburg
			299 North Church Street
			Spartanburg
			SC
			29306
			Spartanburg
			LO
			247
			247
			2004
			2013
			40100000.00000000
			MAI
			10-05-2016
			26200000.00000000
			06-16-2021
			MAI
			.79000000
			6
			06-06-2019
			N
			12-31-2016
			14282216.00000000
			10395028.00000000
			3887188.00000000
			3173077.00000000
			UW
			CREFC
			2.38000000
			1.94000000
			F
		
		false
		false
		22325715.17000000
		136269.36000000
		.05500000
		.00015600
		105737.07000000
		30532.29000000
		.00000000
		22884376.03000000
		22295182.88000000
		06-06-2020
		false
		2576903.01000000
		.00000000
		17431.80000000
		3
		Midland
		07-10-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		10
		12-07-2021
		01-06-2022
		DBNY
		02-09-2017
		23500000.00000000
		120
		03-06-2027
		0
		.04470000
		.04470000
		3
		1
		120
		04-06-2017
		true
		1
		WL
		3
		88753.30000000
		23500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			260 West 36th Street
			260 West 36th Street
			New York
			NY
			10018
			New York
			MU
			85145
			85145
			1907
			1986
			45000000.00000000
			MAI
			01-13-2017
			45000000.00000000
			01-13-2017
			MAI
			.97000000
			6
			06-06-2019
			N
			A&H Couture Corp.
			Apple Window Cleaning, Inc. & Aerial
			Aquis Body Spa, Inc.
			12-31-2016
			01-01-2021
			09-30-2021
			3175255.78000000
			2483840.64000000
			1131536.67000000
			1275733.59000000
			2043719.10000000
			1208107.05000000
			1941545.10000000
			1105933.05000000
			UW
			CREFC
			1065039.62670000
			1.92000000
			1.13430000
			1.82000000
			1.03840000
			F
			05-13-2021
		
		false
		false
		23500000.00000000
		90455.42000000
		.04470000
		.00015600
		90455.42000000
		.00000000
		.00000000
		23500000.00000000
		23500000.00000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		12-07-2021
		01-06-2022
		DBNY
		02-24-2017
		21000000.00000000
		120
		03-06-2027
		360
		.04790000
		.04790000
		3
		1
		24
		04-06-2017
		true
		1
		WL
		5
		84989.24000000
		21000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Gateway Plaza
			1540-1914 W. Rosecrans Avenue
			Compton
			CA
			90220
			Los Angeles
			RT
			131699
			127523
			1962
			30000000.00000000
			MAI
			11-20-2016
			30000000.00000000
			11-20-2016
			MAI
			.94000000
			1.00000000
			6
			06-06-2019
			N
			Food 4 Less
			47188
			02-28-2027
			General Discount
			20455
			01-31-2022
			Auto Zone
			8812
			08-30-2029
			12-31-2016
			01-01-2021
			06-30-2021
			2572765.00000000
			2663834.48000000
			714967.00000000
			732742.84000000
			1857798.00000000
			1931091.64000000
			1769503.00000000
			1843296.64000000
			UW
			CREFC
			1320633.96000000
			1.82000000
			1.46220000
			1.74000000
			1.39580000
			F
			09-21-2021
		
		false
		false
		20123881.51000000
		110052.83000000
		.04790000
		.00015600
		83005.42000000
		27047.41000000
		.00000000
		20096834.10000000
		20096834.10000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		12-07-2021
		01-06-2022
		CGMRC
		01-25-2017
		20000000.00000000
		120
		02-06-2027
		360
		.04920000
		.04920000
		3
		1
		0
		03-06-2017
		true
		1
		PP
		2
		106388.60000000
		19923762.67000000
		1
		1
		6
		0
		false
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			Hamilton Crossing I
			12722-12802 Hamilton Crossing
			Carmel
			IN
			46032
			Hamilton
			OF
			590917
			590917
			1989
			2000
			76100000.00000000
			MAI
			12-02-2016
			76100000.00000000
			12-02-2016
			MAI
			.89000000
			6
			06-06-2019
			N
			ADESA, INC
			177842
			07-31-2019
			AMERICAN SPECIALITY HEALTH INCORPORATED
			82001
			12-31-2024
			BYRIDER FRANCHISING, LLC
			70320
			02-29-2024
			12-31-2016
			10973297.39000000
			4339846.79000000
			6633450.60000000
			5903080.08000000
			UW
			CREFC
			1.89000000
			1.68000000
			F
			12-31-2018
		
		false
		false
		18477182.20000000
		106388.60000000
		.04920000
		.00013000
		78281.66000000
		28106.94000000
		.00000000
		18507689.27000000
		18449075.26000000
		11-06-2021
		false
		212620.52000000
		1
		Midland
		06-28-2019
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		13
		12-07-2021
		01-06-2022
		BSP
		01-31-2017
		19500000.00000000
		120
		02-06-2027
		360
		.05040000
		.05040000
		3
		1
		0
		03-06-2017
		true
		1
		WL
		2
		105157.44000000
		19427165.70000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			Lynnwood Town Center
			3105-3225 Alderwood Mall Blvd.
			Lynnwood
			WA
			98036
			Snohomish
			RT
			105357
			105357
			1986
			29800000.00000000
			MAI
			10-08-2016
			29800000.00000000
			10-08-2016
			MAI
			.97000000
			.97860000
			6
			06-06-2019
			N
			L) Michael's Stores, Inc #2118
			25000
			02-28-2026
			Marshall's #293
			25000
			01-31-2027
			T5G Enterprises, LLC dba Pure Hockey
			6507
			01-31-2030
			12-31-2016
			01-01-2021
			09-30-2021
			2262893.42000000
			2592689.69340000
			472381.01000000
			514504.34990000
			1790512.41000000
			2078185.34350000
			1664084.01000000
			1951756.34350000
			UW
			CREFC
			1261889.28000000
			1.42000000
			1.64690000
			1.32000000
			1.54670000
			F
			09-30-2021
		
		false
		false
		18046750.33000000
		105157.44000000
		.05040000
		.00015600
		78322.90000000
		26834.54000000
		.00000000
		18019915.79000000
		18019915.79000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		12-07-2021
		01-06-2022
		GACC
		12-04-2015
		18030000.00000000
		120
		12-06-2025
		360
		.04670000
		.04670000
		3
		1
		36
		01-06-2016
		true
		1
		WL
		5
		71065.12000000
		18030000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2025
		.00000000
		.00000000
		
			Kona Crossroads
			75-1027 Henry Street
			Kailua-Kona
			HI
			96740
			Hawaii
			RT
			74896
			74896
			1996
			27040000.00000000
			MAI
			01-23-2017
			27040000.00000000
			01-23-2017
			MAI
			.98000000
			.98400000
			6
			06-06-2019
			N
			SAFEWAY
			46130
			02-28-2026
			AUTOZONE PARTS
			8049
			07-31-2026
			AKAILUA
			4998
			05-31-2038
			12-31-2016
			01-01-2021
			09-30-2021
			2554603.43000000
			2287178.18660000
			949697.25000000
			1004566.16010000
			1604906.17000000
			1282612.02650000
			1496332.89000000
			1174039.02650000
			UW
			CREFC
			1117577.76000000
			1.88000000
			1.14770000
			1.75000000
			1.05050000
			F
			09-30-2021
		
		false
		false
		17180680.58000000
		93131.48000000
		.04665000
		.00015600
		69016.23000000
		24115.25000000
		.00000000
		17156565.33000000
		17156565.33000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		12-07-2021
		01-06-2022
		DBNY
		04-04-2017
		18000000.00000000
		120
		04-06-2027
		360
		.04600000
		.04600000
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		69958.33000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Embassy Suites Denver
			4444 Havana Street
			Denver
			CO
			80239
			Denver
			LO
			210
			210
			1985
			2013
			30500000.00000000
			MAI
			01-31-2017
			30500000.00000000
			01-31-2017
			MAI
			.80000000
			.54060000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			09-30-2021
			10471804.48000000
			6276746.66670000
			7353597.23000000
			5396648.66660000
			3118207.25000000
			880098.00010000
			2699335.07000000
			629028.13010000
			UW
			CREFC
			1107311.88000000
			3.71000000
			.79480000
			3.22000000
			.56810000
			F
		
		false
		false
		17245190.71000000
		92275.99000000
		.04600000
		.00015600
		68310.12000000
		23965.87000000
		.00000000
		17221224.84000000
		17221224.84000000
		01-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		12-07-2021
		01-06-2022
		DBNY
		04-06-2017
		18000000.00000000
		120
		04-06-2027
		360
		.04540000
		.04540000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		69045.83000000
		18000000.00000000
		1
		1
		2
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			1441 W. Long Lake Road
			1441 W. Long Lake Road
			Troy
			MI
			48098
			Oakland
			OF
			108119
			185173
			1999
			2013
			26850000.00000000
			MAI
			03-08-2017
			26850000.00000000
			03-08-2017
			MAI
			1.00000000
			.92450000
			6
			06-06-2019
			N
			Rockwell Automation
			24562
			04-30-2024
			Integrated Design Solutions
			18903
			09-30-2023
			The Travelers Indemnity Co
			15485
			06-30-2024
			12-31-2016
			01-01-2021
			06-30-2021
			3140216.65000000
			3533782.00000000
			884711.71000000
			1083688.98000000
			2255504.95000000
			2450093.02000000
			1911456.65000000
			1761997.02000000
			UW
			CREFC
			1099579.92000000
			2.72000000
			2.22820000
			2.31000000
			1.60240000
			F
			07-01-2021
		
		false
		false
		17533005.13000000
		91631.66000000
		.04540000
		.00035600
		68544.31000000
		23087.35000000
		.00000000
		17509917.78000000
		17509917.78000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		12-07-2021
		01-06-2022
		CREFI
		04-19-2017
		18000000.00000000
		120
		05-06-2027
		0
		.04210000
		.04210000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		64027.08000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Malibu Vista
			22761 Pacific Coast Highway
			Malibu
			CA
			90265
			Los Angeles
			OF
			32583
			32583
			1980
			2013
			36500000.00000000
			MAI
			03-02-2017
			36500000.00000000
			03-02-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			DUN & BRADSTREET
			32583
			08-31-2022
			CINGULAR
			09-30-2022
			12-31-2016
			01-01-2021
			09-30-2021
			2176263.00000000
			2272668.74670000
			416449.00000000
			511778.54340000
			1759814.00000000
			1760890.20330000
			1628714.00000000
			1629790.20330000
			UW
			CREFC
			768325.00000000
			2.29000000
			2.29190000
			2.12000000
			2.12120000
			F
			10-01-2021
		
		false
		false
		18000000.00000000
		65255.00000000
		.04210000
		.00015600
		65255.00000000
		.00000000
		.00000000
		18000000.00000000
		18000000.00000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		12-07-2021
		01-06-2022
		DBNY
		03-31-2017
		17350000.00000000
		120
		04-06-2035
		360
		.04900000
		.04900000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		7
		71829.80000000
		17350000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		11-05-2026
		11-05-2026
		.00000000
		.00000000
		
			Alvogen Pharma Us
			6826 NY-12
			Norwich
			NY
			13815
			Chenango
			IN
			385000
			385000
			1976
			2016
			26150000.00000000
			MAI
			03-02-2017
			26150000.00000000
			03-02-2017
			MAI
			1.00000000
			1.00000000
			6
			X
			Norwich Pharmaceuticals, Inc.
			385000
			12-21-2036
			01-01-2021
			09-30-2021
			2697942.05000000
			2116050.66670000
			845938.26000000
			115625.51990000
			1852003.79000000
			2000425.14680000
			1794253.79000000
			1942675.14680000
			UW
			CREFC
			1104973.08000000
			2.15000000
			1.81040000
			2.08000000
			1.75810000
			F
			11-29-2021
		
		false
		false
		16930279.43000000
		92081.09000000
		.04900000
		.00035600
		71436.37000000
		20644.72000000
		.00000000
		16909634.71000000
		16909634.71000000
		01-06-2022
		04-06-2027
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		12-07-2021
		01-06-2022
		CREFI
		03-22-2017
		16500000.00000000
		120
		04-06-2027
		360
		.04610000
		.04610000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		5
		64267.88000000
		16500000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		12-05-2026
		12-05-2026
		.00000000
		.00000000
		
			Wheeling Facility
			1351 S. Wheeling Road
			Wheeling
			IL
			60090
			Cook
			IN
			437533
			245038
			1960
			2009
			14900000.00000000
			MAI
			03-01-2017
			14900000.00000000
			03-01-2017
			MAI
			1.00000000
			1.00000000
			6
			X
			WHEELING
			245038
			02-06-2034
			BROADVIEW
			192495
			02-06-2034
			01-01-2021
			09-30-2021
			1052229.00000000
			1887527.02670000
			31567.00000000
			99494.42320000
			1020662.00000000
			1788032.60350000
			1020662.00000000
			1722402.60350000
			UW
			CREFC
			771214.62670000
			2.31850000
			2.23340000
			F
			09-30-2021
		
		
			Broadview Facility
			1900 S. 25th Avenue
			Broadview
			IL
			60155
			Cook
			IN
			192495
			192495
			1958
			1967
			10100000.00000000
			MAI
			03-01-2017
			10100000.00000000
			03-01-2017
			MAI
			1.00000000
			6
			X
			BROADVIEW
			192495
			02-06-2034
			643521.00000000
			19306.00000000
			624215.00000000
			624215.00000000
			UW
			CREFC
			F
			12-31-2018
		
		false
		false
		16500000.00000000
		65500.42000000
		.04610000
		.00015600
		65500.42000000
		.00000000
		.00000000
		16500000.00000000
		16500000.00000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		12-07-2021
		01-06-2022
		DBNY
		03-17-2017
		15000000.00000000
		120
		04-06-2027
		360
		.04820000
		.04820000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		78881.24000000
		14981368.76000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			33 Kings Highway
			33 Kings Highway
			Orangeburg
			NY
			10962
			Rockland
			SS
			105130
			105130
			247
			1972
			2016
			36000000.00000000
			MAI
			02-03-2017
			36000000.00000000
			02-03-2017
			MAI
			.54000000
			1.00000000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			09-30-2021
			2663300.49000000
			3074302.42670000
			825606.08000000
			984448.50350000
			1837694.42000000
			2089853.92320000
			1821924.92000000
			2074083.92320000
			UW
			CREFC
			946574.88000000
			1.94000000
			2.20780000
			1.92000000
			2.19110000
			F
		
		false
		false
		13886886.92000000
		78881.24000000
		.04820000
		.00015600
		57638.30000000
		21242.94000000
		.00000000
		13865643.98000000
		13865643.98000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		12-07-2021
		01-06-2022
		CREFI
		04-03-2017
		15000000.00000000
		120
		04-06-2027
		360
		.04200000
		.04200000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		73352.58000000
		14979147.42000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Santa Monica Mini Storage
			1620 14th Street 1621 Euclid Street
			Santa Monica
			CA
			90401
			Los Angeles
			SS
			56580
			56580
			1023
			1923
			2016
			28970000.00000000
			MAI
			02-20-2017
			28970000.00000000
			02-20-2017
			MAI
			.94000000
			.98040000
			6
			06-06-2019
			N
			01-31-2017
			01-01-2021
			09-30-2021
			2247073.00000000
			2531584.42660000
			681313.00000000
			896957.60330000
			1565760.00000000
			1634626.82330000
			1552181.00000000
			1621047.82330000
			UW
			CREFC
			880230.96000000
			1.78000000
			1.85700000
			1.76000000
			1.84160000
			F
		
		false
		false
		13758841.15000000
		73352.58000000
		.04200000
		.00015600
		49761.14000000
		23591.44000000
		.00000000
		13735249.71000000
		13735249.71000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		12-07-2021
		01-06-2022
		DBNY
		01-06-2017
		13500000.00000000
		120
		01-06-2027
		360
		.05140000
		.05140000
		3
		1
		36
		02-06-2017
		true
		1
		WL
		5
		58628.13000000
		13500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		10-05-2026
		.00000000
		.00000000
		
			Embassy Suites Tempe
			4400 South Rural Road
			Tempe
			AZ
			85282
			Maricopa
			LO
			224
			224
			1984
			2012
			21500000.00000000
			MAI
			12-01-2016
			21500000.00000000
			12-01-2016
			MAI
			.82000000
			.62100000
			6
			06-06-2019
			N
			10-31-2016
			01-01-2021
			09-30-2021
			10088904.17000000
			6220193.40000000
			7707775.93000000
			5496860.08320000
			2381128.24000000
			723333.31680000
			1977572.07000000
			474525.59680000
			UW
			CREFC
			883564.68000000
			3.38000000
			.81870000
			2.81000000
			.53710000
			F
		
		false
		false
		13138760.44000000
		73630.39000000
		.05140000
		.00015600
		58153.61000000
		15476.78000000
		.00000000
		13123283.66000000
		13123283.66000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		09-23-2020
		98
		.00000000
		.00000000
		01-06-2027
		.00000000
	
	
		Prospectus Loan ID
		23
		12-07-2021
		01-06-2022
		DBNY
		03-27-2017
		12750000.00000000
		120
		04-06-2027
		360
		.04690000
		.04690000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		66072.69000000
		12733790.43000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			MacArthur Shopping Center
			1111-1225 W Airport Freeway
			Irving
			TX
			75062
			Dallas
			MU
			124220
			124220
			1983
			2013
			19100000.00000000
			MAI
			01-11-2017
			19100000.00000000
			01-11-2017
			MAI
			.98000000
			.95390000
			6
			06-06-2019
			N
			Fiesta Mart
			42827
			12-31-2024
			LIBIR, LLC dba Liberty Dialysis
			7629
			12-31-2025
			Women, Infants and Children (WIC)
			6854
			08-31-2022
			12-31-2016
			01-01-2021
			09-30-2021
			1981156.45000000
			2153839.99990000
			694666.19000000
			871653.74980000
			1286490.26000000
			1282186.25010000
			1146813.09000000
			1142509.25010000
			UW
			CREFC
			792872.28000000
			1.62000000
			1.61710000
			1.45000000
			1.44100000
			F
			10-04-2021
		
		false
		false
		11782142.51000000
		66072.69000000
		.04693000
		.00015600
		47613.93000000
		18458.76000000
		.00000000
		11763683.75000000
		11763683.75000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		12-07-2021
		01-06-2022
		CREFI
		03-24-2017
		12320000.00000000
		120
		04-06-2027
		360
		.04820000
		.04820000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		5
		50172.63000000
		12320000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Storquest Bradenton
			3805 53rd Avenue E
			Bradenton
			FL
			34203
			Manatee
			SS
			103315
			103315
			923
			1993
			11400000.00000000
			MAI
			02-17-2017
			11400000.00000000
			02-17-2017
			MAI
			.80000000
			1.00000000
			6
			06-06-2019
			N
			01-31-2017
			01-01-2021
			06-30-2021
			1031487.00000000
			1267145.04000000
			354246.59000000
			438577.00000000
			677240.41000000
			828568.04000000
			666908.91000000
			818236.04000000
			UW
			CREFC
			371163.42000000
			2.23240000
			2.20450000
			F
		
		
			Storequest Sarasota
			5530 Pinkney Avenue
			Sarasota
			FL
			34233
			Sarasota
			SS
			78953
			78953
			645
			1982
			6800000.00000000
			MAI
			02-17-2017
			6800000.00000000
			02-17-2017
			MAI
			.88000000
			.91010000
			6
			06-06-2019
			N
			01-31-2017
			01-01-2021
			06-30-2021
			685863.00000000
			923641.14000000
			276253.61000000
			340915.29000000
			409609.39000000
			582725.85000000
			401714.09000000
			574830.85000000
			UW
			CREFC
			230908.08000000
			2.52360000
			2.48940000
			F
		
		false
		false
		12320000.00000000
		51134.84000000
		.04820000
		.00015600
		51134.84000000
		.00000000
		.00000000
		12320000.00000000
		12320000.00000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		12-07-2021
		01-06-2022
		DBNY
		04-17-2017
		11750000.00000000
		120
		05-06-2027
		360
		.04700000
		.04700000
		3
		1
		84
		06-06-2017
		true
		1
		WL
		5
		46660.01000000
		11750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Malibu Office
			22809 Pacific Coast Highway
			Malibu
			CA
			90265
			Los Angeles
			OF
			18643
			18643
			1989
			2016
			17270000.00000000
			MAI
			12-12-2016
			18100000.00000000
			02-16-2017
			MAI
			1.00000000
			6
			06-06-2019
			N
			01-01-2021
			03-31-2021
			1275297.00000000
			299861.00000000
			55465.17000000
			975435.00000000
			-55465.17000000
			943742.00000000
			-63388.42000000
			UW
			CREFC
			139980.03250000
			1.74000000
			-.39620000
			1.69000000
			-.45280000
			F
			09-30-2021
		
		false
		false
		11750000.00000000
		47554.86000000
		.04700000
		.00015600
		47554.86000000
		.00000000
		.00000000
		11750000.00000000
		11750000.00000000
		12-06-2021
		false
		47504.27000000
		A
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		12-07-2021
		01-06-2022
		DBNY
		04-10-2017
		11200000.00000000
		120
		05-06-2027
		0
		.04430000
		.04430000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		41920.93000000
		11200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Torrance Medical Office
			3565 Del Amo Boulevard
			Torrance
			CA
			90503
			Los Angeles
			OF
			55218
			55218
			1987
			2006
			23100000.00000000
			MAI
			03-10-2017
			23100000.00000000
			03-10-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			DaVita Medical Management f/k/a HEALTHCARE PARTNERS
			55218
			03-31-2028
			12-31-2016
			01-01-2021
			09-30-2021
			1490290.00000000
			1524016.80000000
			44709.00000000
			175422.21000000
			1445581.00000000
			1348594.59000000
			1434537.00000000
			1337550.59000000
			UW
			CREFC
			503051.12000000
			2.87000000
			2.68080000
			2.85000000
			2.65890000
			F
			09-30-2021
		
		false
		false
		11200000.00000000
		42724.89000000
		.04430000
		.00015600
		42724.89000000
		.00000000
		.00000000
		11200000.00000000
		11200000.00000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		12-07-2021
		01-06-2022
		DBNY
		02-10-2017
		10950000.00000000
		120
		03-06-2027
		360
		.04860000
		.04860000
		3
		1
		0
		04-06-2017
		true
		1
		WL
		2
		57848.65000000
		10924427.26000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2026
		.00000000
		.00000000
		
			Oak Brook Square
			3192 South Linden Road
			Flint
			MI
			48507
			Genesee
			RT
			152073
			152073
			1985
			14740000.00000000
			MAI
			01-04-2017
			14740000.00000000
			01-04-2017
			MAI
			.93000000
			.83250000
			6
			06-06-2019
			N
			HOBBY LOBBY
			54744
			10-31-2029
			TJ MAXX
			25000
			01-31-2025
			DOLLAR TREE
			10200
			07-31-2029
			11-30-2016
			01-01-2021
			09-30-2021
			1934722.06000000
			2087748.78650000
			592962.91000000
			766156.72330000
			1341759.15000000
			1321592.06320000
			1223730.30000000
			1203563.06320000
			UW
			CREFC
			694183.80000000
			1.93000000
			1.90380000
			1.76000000
			1.73380000
			F
			09-30-2021
		
		false
		false
		10128119.49000000
		57848.65000000
		.04860000
		.00015600
		42386.18000000
		15462.47000000
		.00000000
		10112657.02000000
		10112657.02000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		08-10-2020
		09-02-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		28
		12-07-2021
		01-06-2022
		DBNY
		04-03-2017
		10500000.00000000
		120
		04-06-2027
		360
		.04900000
		.04900000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		55726.31000000
		10487148.69000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Villas Of Palm Bay Apartments
			1800-1880 Mogra Circle NE
			Palm Bay
			FL
			32905
			Brevard
			MF
			160
			160
			2007
			14500000.00000000
			MAI
			01-12-2017
			14500000.00000000
			01-12-2017
			MAI
			.99000000
			.94380000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			09-30-2021
			1709477.00000000
			1921965.33350000
			760704.00000000
			1057936.22330000
			948772.23000000
			864029.11020000
			908772.23000000
			824029.11020000
			UW
			CREFC
			668715.72000000
			1.42000000
			1.29210000
			1.36000000
			1.23230000
			F
		
		false
		false
		9731957.57000000
		55726.31000000
		.04900000
		.00015600
		41063.45000000
		14662.86000000
		.00000000
		9717294.71000000
		9717294.71000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		12-07-2021
		01-06-2022
		DBNY
		03-30-2017
		9870000.00000000
		120
		04-06-2027
		360
		.04790000
		.04790000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		51724.83000000
		9857672.92000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		12-05-2026
		.00000000
		.00000000
		
			Roslyn Hotel
			1221 Old Northern Boulevard
			Roslyn
			NY
			11576
			Nassau
			LO
			77
			77
			1991
			2014
			14100000.00000000
			MAI
			02-01-2017
			10900000.00000000
			05-25-2021
			MAI
			.68000000
			6
			06-06-2019
			N
			12-31-2016
			3786580.85000000
			2585386.12000000
			1201194.74000000
			1049731.50000000
			UW
			CREFC
			1.94000000
			1.69000000
			F
		
		false
		true
		9133622.14000000
		51724.83000000
		.04790000
		.00015600
		37673.65000000
		14051.18000000
		.00000000
		9162758.89000000
		9119570.96000000
		10-06-2021
		false
		155057.59000000
		.00000000
		.00000000
		0
		Midland
		07-01-2020
		false
		.00000000
		1
		04-06-2027
	
	
		Prospectus Loan ID
		30
		12-07-2021
		01-06-2022
		DBNY
		03-27-2017
		9700000.00000000
		120
		04-06-2027
		360
		.04830000
		.04830000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		51068.58000000
		9687973.92000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Watson Central Shopping Center
			2191 - 2203 Watson Boulevard
			Warner Robins
			GA
			31093
			Houston
			RT
			227956
			227956
			1989
			13400000.00000000
			MAI
			11-04-2016
			13400000.00000000
			11-04-2016
			MAI
			.97000000
			.93660000
			6
			06-06-2019
			N
			Food Depot
			45000
			11-30-2022
			Big Lots
			41980
			08-31-2024
			Bargain Hunt
			35862
			04-30-2023
			12-31-2016
			01-01-2021
			09-30-2021
			1615983.00000000
			1616348.77330000
			350122.00000000
			358747.44010000
			1265861.00000000
			1257601.33320000
			1141667.00000000
			1133408.33320000
			UW
			CREFC
			612822.96000000
			2.07000000
			2.05210000
			1.86000000
			1.84950000
			F
			09-30-2021
		
		false
		false
		8981478.03000000
		51068.58000000
		.04830000
		.00045600
		37355.46000000
		13713.12000000
		.00000000
		8967764.91000000
		8967764.91000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		12-07-2021
		01-06-2022
		CREFI
		03-23-2017
		8500000.00000000
		120
		04-06-2027
		0
		.04300000
		.04300000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		30881.37000000
		8500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			50 Bond Street
			50 Bond Street
			New York
			NY
			10012
			New York
			RT
			6400
			6400
			1896
			2015
			19000000.00000000
			MAI
			02-15-2017
			11900000.00000000
			10-04-2021
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Lululemon Athletica
			6400
			01-31-2026
			12-31-2016
			01-01-2021
			03-31-2021
			879303.00000000
			250392.00000000
			81113.00000000
			26180.64000000
			798190.00000000
			224211.36000000
			784430.00000000
			220771.36000000
			UW
			CREFC
			92644.09000000
			2.15000000
			2.42010000
			2.12000000
			2.38300000
			F
			03-31-2021
		
		false
		false
		8500000.00000000
		31473.61000000
		.04300000
		.00015600
		31473.61000000
		.00000000
		.00000000
		8500000.00000000
		8500000.00000000
		07-06-2021
		false
		186593.86000000
		.00000000
		12147.78000000
		3
		Midland
		06-23-2021
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		32
		12-07-2021
		01-06-2022
		DBNY
		12-21-2016
		8347500.00000000
		120
		01-06-2027
		360
		.05200000
		.05200000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		45837.03000000
		8308589.38000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			Atrium Regency Apartments
			5655 Glenmont Drive
			Houston
			TX
			77081
			Harris
			MF
			122
			122
			1984
			2016
			11130000.00000000
			MAI
			11-21-2016
			11130000.00000000
			11-21-2016
			MAI
			.95000000
			.95900000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			1393345.00000000
			1515038.00000000
			594137.00000000
			783298.68000000
			799208.00000000
			731739.32000000
			774808.00000000
			707339.32000000
			UW
			CREFC
			550044.36000000
			1.45000000
			1.33030000
			1.41000000
			1.28600000
			F
		
		false
		false
		7732192.47000000
		45837.03000000
		.05200000
		.00015600
		34623.04000000
		11213.99000000
		.00000000
		7720978.48000000
		7720978.48000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		12-07-2021
		01-06-2022
		DBNY
		04-05-2017
		8000000.00000000
		120
		04-06-2027
		360
		.04740000
		.04740000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		41678.76000000
		7989914.57000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Apache Plaza
			5105-5195 South Fort Apache Road
			Las Vegas
			NV
			89148
			Clark
			RT
			42948
			42920
			2008
			12100000.00000000
			MAI
			12-28-2016
			12100000.00000000
			12-28-2016
			MAI
			.88000000
			.90110000
			6
			06-06-2019
			N
			Kavt Grill & Lounge
			3000
			05-31-2026
			Mattress Pro
			2939
			04-30-2023
			Lunar One LLC dba Squeeze
			2428
			06-30-2026
			12-31-2016
			01-01-2021
			09-30-2021
			1050270.13000000
			1193233.26660000
			202345.75000000
			314651.00010000
			847924.38000000
			878582.26650000
			820420.38000000
			851078.26650000
			UW
			CREFC
			500145.12000000
			1.70000000
			1.75670000
			1.64000000
			1.70170000
			F
			09-30-2021
		
		false
		false
		7397672.88000000
		41678.76000000
		.04739000
		.00015600
		30188.46000000
		11490.30000000
		.00000000
		7386182.58000000
		7386182.58000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		12-07-2021
		01-06-2022
		DBNY
		04-07-2017
		7500000.00000000
		120
		05-06-2027
		360
		.04490000
		.04490000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		37956.85000000
		7500000.00000000
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			62773
			10000000.00000000
			MAI
			02-09-2017
			.89000000
			3
			06-06-2019
			F
			01-31-2017
			1208880.16000000
			458317.21000000
			750562.95000000
			685235.35000000
			UW
			1.65000000
			1.50000000
		
		false
		false
		6922080.51000000
		37956.85000000
		.04490000
		.00015600
		26763.46000000
		11193.39000000
		.00000000
		6910887.12000000
		6910887.12000000
		01-06-2022
		false
		.00000000
		0
		Midland
		06-25-2020
		08-24-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		35
		12-07-2021
		01-06-2022
		DBNY
		03-27-2017
		7000000.00000000
		120
		04-06-2027
		360
		.05050000
		.05050000
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		29867.48000000
		7000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Garden Lakes
			10720 W Indian School Road
			Phoenix
			AZ
			85037
			Maricopa
			RT
			88077
			88077
			1988
			2015
			10750000.00000000
			MAI
			02-04-2017
			10750000.00000000
			02-04-2017
			MAI
			.90000000
			.93430000
			6
			06-06-2019
			N
			TVI Inc.
			35534
			12-31-2022
			Dollar General Store #10837
			8450
			12-31-2027
			Guardian Angels Preschool
			5278
			02-28-2031
			12-31-2016
			01-01-2021
			09-30-2021
			1126618.00000000
			1199496.58660000
			375619.00000000
			412826.97330000
			751000.00000000
			786669.61330000
			645307.22000000
			769054.61330000
			UW
			CREFC
			453500.52000000
			2.10000000
			1.73470000
			1.80000000
			1.69580000
			F
			12-31-2021
		
		false
		false
		6730681.75000000
		37791.71000000
		.05050000
		.00015600
		29269.12000000
		8522.59000000
		.00000000
		6722159.16000000
		6722159.16000000
		01-06-2022
		false
		.00000000
		0
		Midland
		06-23-2020
		07-28-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		36
		12-07-2021
		01-06-2022
		CGMRC
		03-01-2017
		7000000.00000000
		120
		03-06-2027
		0
		.04540000
		.04540000
		3
		1
		120
		04-06-2017
		true
		1
		WL
		3
		26851.16000000
		7000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Extra Space Stone Mountain
			5502 Memorial Drive
			Stone Mountain
			GA
			30083
			DeKalb
			SS
			105990
			105990
			1072
			1988
			1998
			12300000.00000000
			MAI
			02-11-2017
			12300000.00000000
			02-11-2017
			MAI
			.96000000
			.99350000
			6
			06-06-2019
			N
			12-31-2016
			07-01-2020
			06-30-2021
			1272643.00000000
			1387679.00000000
			486876.00000000
			485490.46000000
			785767.00000000
			902188.54000000
			775168.00000000
			891589.54000000
			UW
			CREFC
			322213.88000000
			2.44000000
			2.80000000
			2.41000000
			2.76710000
			F
		
		false
		false
		7000000.00000000
		27366.11000000
		.04540000
		.00045600
		27366.11000000
		.00000000
		.00000000
		7000000.00000000
		7000000.00000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		12-07-2021
		01-06-2022
		CREFI
		04-06-2017
		6780000.00000000
		120
		04-06-2027
		0
		.04400000
		.04400000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		25205.28000000
		6780000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			5015 Shoreham Place
			5015 Shoreham Place
			San Diego
			CA
			92122
			San Diego
			OF
			25600
			25600
			1984
			2015
			11200000.00000000
			MAI
			03-03-2017
			11200000.00000000
			03-03-2017
			MAI
			1.00000000
			.54490000
			6
			06-06-2019
			N
			loanDepot.com, LLC
			13950
			05-01-2023
			02-28-2017
			01-01-2021
			09-30-2021
			976409.00000000
			573669.71000000
			249389.00000000
			249548.56000000
			727020.00000000
			324121.15000000
			671979.00000000
			269080.15000000
			UW
			CREFC
			302463.37330000
			2.40000000
			1.07160000
			2.22000000
			.88960000
			F
			09-30-2021
		
		false
		false
		6780000.00000000
		25688.67000000
		.04400000
		.00015600
		25688.67000000
		.00000000
		.00000000
		6780000.00000000
		6780000.00000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		12-07-2021
		01-06-2022
		DBNY
		04-06-2017
		5775000.00000000
		120
		04-06-2027
		360
		.04790000
		.04790000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		30264.53000000
		5767787.35000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Shoppes at the Garden
			10800 N. Military Trail
			Palm Beach Gardens
			FL
			33401
			Palm Beach
			RT
			35044
			34192
			1970
			2016
			7700000.00000000
			MAI
			02-09-2017
			7700000.00000000
			02-09-2017
			MAI
			.95000000
			1.00000000
			6
			06-06-2019
			N
			Anywhere, Inc.
			3100
			03-31-2024
			The Escape Team LLC
			2795
			10-31-2023
			Katay #8, Inc. dba Crossroads Market and Deli
			2700
			06-30-2025
			01-31-2017
			01-01-2021
			09-30-2021
			890898.89000000
			1006565.73340000
			239885.23000000
			375394.25320000
			651013.66000000
			631171.48020000
			607431.43000000
			587589.48020000
			UW
			CREFC
			363174.36000000
			1.79000000
			1.73790000
			1.67000000
			1.61790000
			F
			09-30-2021
		
		false
		false
		5344140.52000000
		30264.53000000
		.04790000
		.00015600
		22043.10000000
		8221.43000000
		.00000000
		5335919.09000000
		5335919.09000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		12-07-2021
		01-06-2022
		CREFI
		03-31-2017
		5563000.00000000
		120
		04-06-2027
		360
		.04780000
		.04780000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		22467.05000000
		5563000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			SSM Health Hq
			10101 Woodfield Lane
			Creve Coeur
			MO
			63132
			St. Louis
			OF
			82742
			82742
			1982
			1999
			11300000.00000000
			MAI
			01-27-2017
			11300000.00000000
			01-27-2017
			MAI
			1.00000000
			.99490000
			6
			06-06-2019
			N
			SSM Health
			82322
			12-31-2024
			12-31-2016
			01-01-2021
			09-30-2021
			1526793.00000000
			1623882.74670000
			830302.00000000
			816306.76330000
			696490.00000000
			807575.98340000
			683252.00000000
			794336.98340000
			UW
			CREFC
			349439.04000000
			2.58000000
			2.31110000
			2.53000000
			2.27320000
			F
			11-30-2021
		
		false
		false
		5425223.30000000
		29119.92000000
		.04780000
		.00015600
		22330.82000000
		6789.10000000
		.00000000
		5418434.20000000
		5418434.20000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		12-07-2021
		01-06-2022
		CREFI
		03-30-2017
		5232500.00000000
		120
		04-06-2027
		360
		.04830000
		.04830000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		5
		21353.32000000
		5232500.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Storquest Manhattan
			5002 South Manhattan Avenue
			Tampa
			FL
			33611
			Hillsborough
			SS
			55200
			55200
			547
			1986
			4600000.00000000
			MAI
			02-17-2017
			4600000.00000000
			02-17-2017
			MAI
			.92000000
			.89950000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			516056.00000000
			632985.20000000
			250218.00000000
			278391.12000000
			265838.00000000
			354594.08000000
			260318.00000000
			349074.08000000
			UW
			CREFC
			130515.56000000
			2.71690000
			2.67460000
			F
		
		
			Fair Oaks
			3820 West Fair Oaks Avenue
			Tampa
			FL
			33611
			Hillsborough
			SS
			36704
			36704
			493
			1962
			4100000.00000000
			MAI
			02-17-2017
			4100000.00000000
			02-17-2017
			MAI
			.90000000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			461828.00000000
			568893.26000000
			250547.00000000
			284143.74000000
			211281.00000000
			284749.52000000
			207611.00000000
			281079.52000000
			UW
			CREFC
			125724.33000000
			2.26490000
			2.23570000
			F
		
		false
		false
		5232500.00000000
		21762.84000000
		.04830000
		.00015600
		21762.84000000
		.00000000
		.00000000
		5232500.00000000
		5232500.00000000
		01-06-2022
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		12-07-2021
		01-06-2022
		DBNY
		04-06-2017
		5025000.00000000
		120
		04-06-2027
		360
		.04790000
		.04790000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		26334.07000000
		5018724.05000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Sunny Plaza
			9089-9091 North Military Trail
			Palm Beach Gardens
			FL
			33401
			Palm Beach
			RT
			33517
			33306
			1986
			2016
			6700000.00000000
			MAI
			02-09-2017
			6700000.00000000
			02-09-2017
			MAI
			1.00000000
			.94260000
			6
			06-06-2019
			N
			Community TV
			2730
			04-30-2024
			Golden Nugget Gaming PBG, L.
			2457
			05-31-2026
			Papa Chiropractic
			2179
			12-31-2023
			01-31-2017
			01-01-2021
			09-30-2021
			692740.52000000
			747379.12000000
			194109.14000000
			265533.24000000
			498631.39000000
			481845.88000000
			453570.42000000
			437594.88000000
			UW
			CREFC
			316008.84000000
			1.58000000
			1.52480000
			1.44000000
			1.38480000
			F
			10-27-2021
		
		false
		false
		4650096.41000000
		26334.07000000
		.04790000
		.00015600
		19180.36000000
		7153.71000000
		.00000000
		4642942.70000000
		4642942.70000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		12-07-2021
		01-06-2022
		CREFI
		03-23-2017
		5000000.00000000
		120
		04-06-2027
		0
		.04360000
		.04360000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		18418.98000000
		5000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2027
		01-05-2027
		.00000000
		.00000000
		
			Champion Forest Self Storage
			14850 Cutten Road
			Houston
			TX
			77069
			Harris
			SS
			60083
			60083
			478
			2003
			10700000.00000000
			MAI
			02-23-2017
			10700000.00000000
			02-23-2017
			MAI
			.83000000
			.99790000
			6
			N
			01-31-2017
			01-01-2021
			09-30-2021
			1037719.00000000
			1169400.54660000
			413472.00000000
			515775.41350000
			624247.00000000
			653625.13310000
			618239.00000000
			647617.09310000
			UW
			CREFC
			221229.62670000
			2.82000000
			2.95450000
			2.80000000
			2.92740000
			F
		
		false
		false
		5000000.00000000
		18772.22000000
		.04360000
		.00063100
		18772.22000000
		.00000000
		.00000000
		5000000.00000000
		5000000.00000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		12-07-2021
		01-06-2022
		CREFI
		03-31-2017
		4875000.00000000
		120
		04-06-2027
		360
		.05250000
		.05250000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		26919.93000000
		4869408.20000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Massillon Citi Center
			155, 235 & 275 Lincoln Way West
			Massillon
			OH
			44647
			Stark
			RT
			50263
			49763
			1995
			6500000.00000000
			MAI
			01-17-2017
			6500000.00000000
			01-17-2017
			MAI
			.96000000
			.88860000
			6
			06-06-2019
			N
			DEALS #3384
			10704
			01-31-2023
			BW-3
			6926
			10-31-2022
			Bob Evans #2047
			4800
			08-31-2025
			12-31-2016
			01-01-2021
			09-30-2021
			744163.00000000
			747195.99990000
			237685.00000000
			268784.95330000
			506479.00000000
			478411.04660000
			450783.00000000
			422716.04660000
			UW
			CREFC
			323038.84000000
			1.57000000
			1.48100000
			1.40000000
			1.30860000
			F
			09-30-2021
		
		false
		false
		4540503.63000000
		26919.93000000
		.05250000
		.00065600
		20526.86000000
		6393.07000000
		.00000000
		4540503.63000000
		4534110.56000000
		12-06-2021
		false
		26704.89000000
		A
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		12-07-2021
		01-06-2022
		DBNY
		03-30-2017
		4850000.00000000
		120
		04-06-2027
		360
		.05250000
		.05250000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		26781.88000000
		4844436.87000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Walgreens Loganville
			4398 Atlanta Highway
			Loganville
			GA
			30052
			Walton
			RT
			14490
			14490
			2006
			7300000.00000000
			MAI
			11-11-2016
			7300000.00000000
			11-11-2016
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Walgreens
			14490
			07-31-2031
			01-01-2021
			09-30-2021
			409500.00000000
			420000.00000000
			11970.00000000
			69326.68330000
			397530.00000000
			350673.31670000
			396081.00000000
			349224.31670000
			UW
			CREFC
			321382.56000000
			1.24000000
			1.09110000
			1.23000000
			1.08660000
			F
			09-30-2021
		
		false
		false
		4517218.92000000
		26781.88000000
		.05250000
		.00015600
		20421.59000000
		6360.29000000
		.00000000
		4510858.63000000
		4510858.63000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		12-07-2021
		01-06-2022
		CREFI
		03-14-2017
		4380000.00000000
		120
		04-06-2027
		360
		.05290000
		.05290000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		19576.67000000
		4380000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Amsdell Gateway Self Storage
			4209 Alliance Gateway Freeway
			Fort Worth
			TX
			76177
			Tarrant
			SS
			49085
			49085
			400
			2002
			6100000.00000000
			MAI
			01-23-2017
			6100000.00000000
			01-23-2017
			MAI
			.86000000
			.89750000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			06-30-2021
			592338.00000000
			685920.00000000
			227002.00000000
			333913.80000000
			365335.00000000
			352006.20000000
			360427.00000000
			347097.20000000
			UW
			CREFC
			291541.80000000
			1.56000000
			1.20740000
			1.53000000
			1.19060000
			F
		
		false
		false
		4281962.31000000
		24295.15000000
		.05290000
		.00104400
		19505.53000000
		4789.62000000
		.00000000
		4277172.69000000
		4277172.69000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		12-07-2021
		01-06-2022
		CREFI
		04-07-2017
		3315000.00000000
		120
		04-06-2027
		360
		.04910000
		.04910000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		17613.75000000
		3310950.13000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Walgreens Columbia
			1202 S. James Campbell Boulevard
			Columbia
			TN
			38401
			Maury
			RT
			13650
			13650
			2003
			5130000.00000000
			MAI
			03-06-2017
			5130000.00000000
			03-06-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Walgreens
			13650
			09-30-2028
			12-31-2016
			01-01-2021
			06-30-2021
			327860.00000000
			325999.88000000
			9836.00000000
			318024.00000000
			325999.88000000
			318024.00000000
			325999.88000000
			UW
			CREFC
			211305.00000000
			1.50000000
			1.54280000
			1.50000000
			1.54280000
			F
			09-30-2021
		
		false
		false
		3072955.19000000
		17613.75000000
		.04910000
		.00015600
		12992.63000000
		4621.12000000
		.00000000
		3068334.07000000
		3068334.07000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		12-07-2021
		01-06-2022
		CREFI
		03-28-2017
		3185000.00000000
		120
		04-06-2027
		360
		.04860000
		.04860000
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		13078.41000000
		3185000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Chino Valley
			1272 N. Highway 89
			Chino Valley
			AZ
			86323
			Yavapai
			SS
			43800
			43800
			269
			1988
			2700000.00000000
			MAI
			02-24-2017
			2700000.00000000
			02-24-2017
			MAI
			.95000000
			1.00000000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			09-30-2021
			263786.00000000
			576073.76010000
			92054.00000000
			270523.15020000
			171732.00000000
			305550.60990000
			167352.00000000
			301170.60990000
			UW
			CREFC
			114930.52000000
			2.65860000
			2.62050000
			F
		
		
			Storit Prescott
			730 6th Street
			Prescott
			AZ
			86301
			Yavapai
			SS
			31096
			31096
			285
			1986
			1875000.00000000
			MAI
			02-24-2017
			1875000.00000000
			02-24-2017
			MAI
			.96000000
			1.00000000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			09-30-2021
			277697.00000000
			507020.59990000
			91922.00000000
			289385.45310000
			185775.00000000
			217635.14680000
			182665.00000000
			214525.14680000
			UW
			CREFC
			86985.08000000
			2.50200000
			2.46620000
			F
		
		false
		false
		3057881.31000000
		16826.30000000
		.04860000
		.00015600
		12797.23000000
		4029.07000000
		.00000000
		3053852.24000000
		3053852.24000000
		01-06-2022
		false
		.00000000
		0
		Midland
		false
		.00000000



	
		Item 2(c)(4)
		Original Loan Term Number
		For anticipated repayment date mortgage loans: the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(15)
		Loan Structure
		For each of the mortgage loans identified as Hilton Hawaiian Village (Asset Number 5),  the mortgage loan is evidenced by a senior pari passu note that is part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(26)
		Negative Amortization Indicator
		For anticipated repayment date mortgage loans: the mortgage loan provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate.  Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet at Securitization
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Number of Units/ Beds/Rooms
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Number of Units/Beds/Rooms at Securitization
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		For mortgage loans that are part of a loan combination, the valuation amount at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(17)
		Most Recent Value
		For mortgage loans that are part of a loan combination, the most recent value relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). For the mortgage loan identified as Key Center Cleveland (Asset Number 7), no occupancy is shown because the collateral for the mortgage loan consists of both an office building, and hotel.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10). For the mortgage loan identified as Uovo Art Storage (Asset Number 6), the occupancy is based on the private storage space (164,812 sq. ft). For the mortgage loan identified as 33 Kings Highway (Asset Number 20), the occupancy is based on the managed storage space measured in cubic feet (400,000 cu. ft.).
	
	
		Item 2(d)(27)(iii)
		Lease Expiration Third Largest Tenant Date
		For the mortgage loan identified as 260 West 36th Street (Asset Number 10), the third largest tenant, Quick fusing Inc., leases its space on a month-to-month basis.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For mortgage loans that are part of a loan combination, the revenue at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(v)
		Most Recent Revenue
		For mortgage loans that are part of a loan combination, the most recent revenue is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses at securitization are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vii)
		Operating Expenses
		For mortgage loans that are part of a loan combination, the operating expenses are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For mortgage loans that are part of a loan combination, the net operating income at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(ix)
		Most Recent Net Operating Income
		For mortgage loans that are part of a loan combination, the most recent net operating income is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xi)
		Most Recent Net Cash Flow
		For mortgage loans that are part of a loan combination, the most recent net cash flow is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust. 
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Ratio (Net Operating Income)
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Ratio (Net Cash Flow)
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xxi)
		Most Recent Annual Lease Rollover Review Date
		With respect to the mortgage loans identified as Key Center Cleveland (Asset Number 7), no occupancy is shown because the collateral for the mortgage loan consists of both an office building and hotel.
	
	
		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 April 2017 (or for mortgage loans having an initial payment due date subsequent to April 2017, the principal balance as of the mortgage loan origination date).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, and (iv) the CREFC intellectual property royalty license fee rate.
	
	
		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.

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

Create E-mail Alert Related Categories

SEC Filings

Sign 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!

Form 10-D CD 2017-CD4 Mortgage For: Jan 12

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

Registered/reporting pursuant to (check one)

Loss Information as reported on January 12, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D CD 2017-CD4 Mortgage For: Jan 12

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

Registered/reporting pursuant to (check one)

Loss Information as reported on January 12, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934