Close

Form 10-D CFCRE 2016-C7 Mortgage For: Jun 11

June 22, 2021 12:40 PM EDT

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:   May 13, 2021 to June 11, 2021

Commission File Number of issuing entity:  333-207567-04

Central Index Key Number of issuing entity:  0001690110

CFCRE 2016-C7 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207567

Central Index Key Number of depositor:  0001515166

CCRE Commercial Mortgage Securities, L.P.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001238163

Société Générale
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001685185

UBS AG
(Exact name of sponsor as specified in its charter)

Gary Stellato (212) 915-1294
(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)

38-4021786
38-4021787
38-7170509
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
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-SB

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  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 June 11, 2021 a distribution was made to holders of the certificates issued by CFCRE 2016-C7 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 CFCRE 2016-C7 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 11, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

3

7.54%

3

$4,059,931.25

No assets securitized by CCRE Commercial Mortgage Securities, L.P. (the "Depositor") and held by CFCRE 2016-C7 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 May 13, 2021 to June 11, 2021.

The Depositor 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 the Depositor is 0001515166.

Cantor Commercial Real Estate Lending, L.P. ("CCREL"), 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 CCREL is 0001558761.

Société Générale  ("Société"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 10, 2021. The CIK number of Société is 0001238163.

UBS AG ("UBS AG"), 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 UBS AG is 0001685185.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 22, 2021 under Commission File No. 333-207567-04 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 22, 2021 under Commission File No. 333-207567-04 and incorporated by reference herein).

Part II - OTHER INFORMATION

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 CFCRE 2016-C7 Mortgage Trust, relating to the June 11, 2021 distribution.

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

 

SIGNATURES

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

CCRE Commercial Mortgage Securities, L.P.
(Depositor)

 

/s/ Gary Stellato
Gary Stellato, Secretary

Date: June 22, 2021

 

 

 

       

 

 

For Additional Information, please contact

 

 

CFCRE 2016-C7 Mortgage Trust

CTSLink Customer Service

 

 

 

1-866-846-4526

 

Wells Fargo Bank, N.A.

Commercial Mortgage Pass-Through Certificates

Reports Available www.ctslink.com

Corporate Trust Services

Series 2016-C7

Payment Date:

6/11/21

8480 Stagecoach Circle

 

Record Date:

5/28/21

Frederick, MD 21701-4747

 

Determination Date:

6/7/21

 

               

 

 

 

DISTRIBUTION DATE STATEMENT

 

 

 

 

 

Table of Contents

 

 

 

 

 

 

STATEMENT SECTIONS

 

PAGE(s)

 

 

 

 

Certificate Distribution Detail

 

2

 

 

 

 

Certificate Factor Detail

 

3

 

 

 

 

Reconciliation Detail

 

4

 

 

 

 

Other Required Information

 

5

 

 

 

 

Cash Reconciliation

 

6

 

 

 

 

Current Mortgage Loan and Property Stratification Tables

7 - 9

 

 

 

 

Mortgage Loan Detail

 

10 - 11

 

 

 

 

NOI Detail

 

12 - 13

 

 

 

 

Principal Prepayment Detail

 

14

 

 

 

 

Historical Detail

 

15

 

 

 

 

Delinquency Loan Detail

 

16

 

 

 

 

Specially Serviced Loan Detail

 

17 - 18

 

 

 

 

Advance Summary

 

19

 

 

 

 

Modified Loan Detail

 

20

 

 

 

 

Historical Liquidated Loan Detail

 

21

 

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

22

 

 

 

 

Interest Shortfall Reconciliation Detail

 

23 - 24

 

 

 

 

 

 

 

 

 

Operating Advisor/

 

Depositor

 

Master Servicer

Special Servicer

Asset Representations Reviewer

CCRE Commercial Mortgage Securities, L.P.

Midland Loan Services, a Division of PNC Bank,

Midland Loan Services, a Division of PNC

Park Bridge Lender Services LLC

 

 

National Association

Bank, National Association

 

 

110 East 59th Street

10851 Mastin Street

10851 Mastin Street

600 Third Avenue,

 

6th Floor

 

Building 82, Suite 300

Building 82, Suite 300

40th Floor

 

New York, NY 10022

Overland Park, KS 66210

Overland Park, KS 66210

New York, NY 10016

 

Contact:

[email protected]

Contact:

askmidlandls.com

Contact:

askmidlandls.com

Contact:

David Rodgers

 

 

Phone Number:

(913) 253-9000

Phone Number:

(913) 253-9000

Phone Number:

(212) 230-9025

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

Copyright 2021, Wells Fargo Bank, N.A.

Page 1 of 24

 


 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

   

Pass-Through

                 

Class

CUSIP

 

Original

Beginning

Principal

Interest

Prepayment

Realized Loss /

Total

Ending

Current

   

Rate

Balance

Balance

Distribution

Distribution

Penalties

Additional Trust

Distribution

Balance

Subordination

               

Fund Expenses

   

Level (1)

 

A-1

12532BAA5

1.971300%

20,266,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

A-2

12532BAC1

3.585300%

184,000,000.00

181,118,933.35

364,461.98

541,138.09

0.00

0.00

905,600.07

180,754,471.37

29.76%

A-SB

12532BAB3

3.643600%

28,337,000.00

28,337,000.00

0.00

86,040.58

0.00

0.00

86,040.58

28,337,000.00

29.76%

A-3

12532BAD9

3.838500%

224,436,000.00

224,436,000.00

0.00

717,914.66

0.00

0.00

717,914.66

224,436,000.00

29.76%

A-M

12532BAE7

4.161500%

42,439,000.00

42,439,000.00

0.00

147,174.92

0.00

0.00

147,174.92

42,439,000.00

22.89%

B

12532BAF4

4.475189%

35,095,000.00

35,095,000.00

0.00

130,880.64

0.00

0.00

130,880.64

35,095,000.00

17.20%

C

12532BAG2

4.555589%

32,645,000.00

32,645,000.00

0.00

123,931.01

0.00

0.00

123,931.01

32,645,000.00

11.91%

D

12532BAL1

4.555589%

35,094,000.00

35,094,000.00

0.00

133,228.21

0.00

0.00

133,228.21

35,094,000.00

6.22%

E

12532BAN7

3.456000%

16,323,000.00

16,323,000.00

0.00

47,010.24

0.00

0.00

47,010.24

16,323,000.00

3.58%

F

12532BAQ0

3.456000%

7,346,000.00

7,346,000.00

0.00

21,156.48

0.00

0.00

21,156.48

7,346,000.00

2.39%

G

12532BAS6

3.456000%

26,932,725.00

14,752,931.26

0.00

35,207.54

0.00

0.00

35,207.54

14,752,931.26

0.00%

V

12532BBC0

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

R

12532BBE6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

 

Totals

   

652,913,725.02

617,586,864.61

364,461.98

1,983,682.37

0.00

0.00

2,348,144.35

617,222,402.63

 

 

 

     

Original

Beginning

     

Ending

 

 

 

Class

CUSIP

Pass-Through

Notional

Notional

Interest

Prepayment

Total

Notional

 

 

 

   

Rate

Amount

Amount

Distribution

Penalties

Distribution

Amount

 

 

 

 

X-A

12532BAH0

0.835511%

457,039,000.00

433,891,933.35

302,101.27

0.00

302,101.27

433,527,471.37

 

 

 

X-B

12532BAJ6

0.252101%

77,534,000.00

77,534,000.00

16,288.67

0.00

16,288.67

77,534,000.00

 

 

 

X-E

12532BAW7

1.099589%

16,323,000.00

16,323,000.00

14,957.17

0.00

14,957.17

16,323,000.00

 

 

 

X-F

12532BAY3

1.099589%

7,346,000.00

7,346,000.00

6,731.32

0.00

6,731.32

7,346,000.00

 

 

 

X-G

12532BBA4

1.099589%

26,932,725.00

14,752,931.26

13,518.47

0.00

13,518.47

14,752,931.26

 

 

 

 

(1) Calculated by taking (A) the sum of the ending certificate balance of all classes 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).

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 2 of 24

 


 

               

 

 

 

Certificate Factor Detail

 

 

 

 

 

   

Beginning

Principal

Interest

Prepayment

Realized Loss /

Ending

Class

CUSIP

       

Additional Trust

 
   

Balance

Distribution

Distribution

Penalties

 

Balance

           

Fund Expenses

 

A-1

12532BAA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12532BAC1

984.34202908

1.98077163

2.94096788

0.00000000

0.00000000

982.36125745

A-SB

12532BAB3

1,000.00000000

0.00000000

3.03633342

0.00000000

0.00000000

1,000.00000000

A-3

12532BAD9

1,000.00000000

0.00000000

3.19875002

0.00000000

0.00000000

1,000.00000000

A-M

12532BAE7

1,000.00000000

0.00000000

3.46791677

0.00000000

0.00000000

1,000.00000000

B

12532BAF4

1,000.00000000

0.00000000

3.72932441

0.00000000

0.00000000

1,000.00000000

C

12532BAG2

1,000.00000000

0.00000000

3.79632440

0.00000000

0.00000000

1,000.00000000

D

12532BAL1

1,000.00000000

0.00000000

3.79632444

0.00000000

0.00000000

1,000.00000000

E

12532BAN7

1,000.00000000

0.00000000

2.88000000

0.00000000

0.00000000

1,000.00000000

F

12532BAQ0

1,000.00000000

0.00000000

2.88000000

0.00000000

0.00000000

1,000.00000000

G

12532BAS6

547.76972104

0.00000000

1.30724017

0.00000000

0.00000000

547.76972104

V

12532BBC0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12532BBE6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

   

Beginning

   

Ending

 

 

Class

CUSIP

Notional

Interest

Prepayment

Notional

 

 

   

Amount

Distribution

Penalties

Amount

 

 

X-A

12532BAH0

949.35428563

0.66099670

0.00000000

948.55684388

 

 

X-B

12532BAJ6

1,000.00000000

0.21008422

0.00000000

1,000.00000000

 

 

X-E

12532BAW7

1,000.00000000

0.91632482

0.00000000

1,000.00000000

 

 

X-F

12532BAY3

1,000.00000000

0.91632453

0.00000000

1,000.00000000

 

 

X-G

12532BBA4

547.76972104

0.50193473

0.00000000

547.76972104

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 3 of 24

 


 

                       

 

 

 

 

 

Reconciliation Detail

 

 

 

 

Principal Reconciliation

 

 

 

 

 

 

 

 

 

 

 

Loan Group

Stated Beginning Principal

Unpaid Beginning

            Scheduled Principal

Unscheduled

Principal

Realized Loss

Stated Ending

Unpaid Ending

Current Principal

 

Balance

 

Principal Balance

 

 

Principal

Adjustments

 

Principal Balance

Principal Balance

Distribution Amount

 

Total

617,586,864.61

618,106,942.92

364,461.98

0.00

0.00

0.00

617,222,402.63

617,825,114.80

364,461.98

 

 

Certificate Interest Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Distributable

 

 

 

Remaining Unpaid

 

Accrual

Accrual

 

 

 

 

WAC CAP

Interest

Interest

 

Class

 

 

Certificate

Prepayment

Certificate

Certificate Interest

 

 

 

Distributable

 

Dates

Days

 

 

 

 

 

Shortfall

Shortfall/(Excess)

Distribution

 

 

 

 

Interest

Interest Shortfall

Interest

Adjustment

 

 

 

Certificate Interest

 

A-1

N/A

N/A

0.00

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

05/01/2021 - 05/30/2021

30

541,138.09

0.00

541,138.09

0.00

0.00

0.00

541,138.09

0.00

A-SB

05/01/2021 - 05/30/2021

30

86,040.58

0.00

86,040.58

0.00

0.00

0.00

86,040.58

0.00

A-3

05/01/2021 - 05/30/2021

30

717,914.66

0.00

717,914.66

0.00

0.00

0.00

717,914.66

0.00

X-A

05/01/2021 - 05/30/2021

30

302,101.27

0.00

302,101.27

0.00

0.00

0.00

302,101.27

0.00

X-B

05/01/2021 - 05/30/2021

30

16,288.67

0.00

16,288.67

0.00

0.00

0.00

16,288.67

0.00

X-E

05/01/2021 - 05/30/2021

30

14,957.17

0.00

14,957.17

0.00

0.00

0.00

14,957.17

0.00

X-F

05/01/2021 - 05/30/2021

30

6,731.32

0.00

6,731.32

0.00

0.00

0.00

6,731.32

0.00

X-G

05/01/2021 - 05/30/2021

30

13,518.47

0.00

13,518.47

0.00

0.00

0.00

13,518.47

0.00

A-M

05/01/2021 - 05/30/2021

30

147,174.92

0.00

147,174.92

0.00

0.00

0.00

147,174.92

0.00

B

05/01/2021 - 05/30/2021

30

130,880.64

0.00

130,880.64

0.00

0.00

0.00

130,880.64

0.00

C

05/01/2021 - 05/30/2021

30

123,931.01

0.00

123,931.01

0.00

0.00

0.00

123,931.01

0.00

D

05/01/2021 - 05/30/2021

30

133,228.21

0.00

133,228.21

0.00

0.00

0.00

133,228.21

0.00

E

05/01/2021 - 05/30/2021

30

47,010.24

0.00

47,010.24

0.00

0.00

0.00

47,010.24

0.00

F

05/01/2021 - 05/30/2021

30

21,156.48

0.00

21,156.48

0.00

0.00

0.00

21,156.48

0.00

G

05/01/2021 - 05/30/2021

30

42,488.44

0.00

42,488.44

0.00

0.00

7,280.90

35,207.54

543,039.08

 

Totals

 

 

2,344,560.17

0.00

2,344,560.17

0.00

0.00

7,280.90

2,337,279.27

543,039.08

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 4 of 24

 


 

             

 

Other Required Information

 

 

 

 

 

Available Distribution Amount (1)

2,701,741.25

Appraisal Reduction Amount

 

 

 

 

 

Loan

Loan

Appraisal

Cumulative

Date Appraisal

 

 

Number

Group

Reduction

ASER

Reduction

 

 

 

 

Amount

Amount

Effected

 

Controlling Class Information

 

Total

 

 

 

 

Controlling Class: G

 

 

 

 

 

 

Effective as of: 12/21/2016

 

 

 

 

 

 

Controlling Class Representative: Eightfold Real Estate Capital, L.P.

 

 

 

 

 

 

Effective as of: 12/21/2016

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 5 of 24

 


 

       

 

Cash Reconciliation Detail

 

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest:

 

Fees:

 

Scheduled Interest

2,360,628.91

Master Servicing Fee - Midland Loan Services

9,204.86

Interest reductions due to Nonrecoverability Determinations

0.00

Trustee Fee - Wells Fargo Bank, N.A.

0.00

Interest Adjustments

0.00

Certificate Administration Fee - Wells Fargo Bank, N.A.

4,887.34

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

265.91

ARD Interest

0.00

Operating Advisor Fee - Park Bridge Lender Services LLC

1,508.54

Net Prepayment Interest Shortfall

0.00

Asset Representations Reviewer Monitor Fee - Park Bridge

202.09

Net Prepayment Interest Excess

0.00

Lender Services LLC

 

Extension Interest

0.00

Total Fees

16,068.74

Interest Reserve Withdrawal

0.00

Additional Trust Fund Expenses:

 

Total Interest Collected

              2,360,628.91

Reimbursement for Interest on Advances

90.35

 

 

ASER Amount

0.00

Principal:

 

Special Servicing Fee

7,190.53

Scheduled Principal

364,461.98

Rating Agency Expenses

0.00

Unscheduled Principal

0.00

Attorney Fees & Expenses

0.00

Principal Prepayments

0.00

Bankruptcy Expense

0.00

Collection of Principal after Maturity Date

0.00

 

 

Recoveries from Liquidation and Insurance Proceeds

0.00

Taxes Imposed on Trust Fund

0.00

Excess of Prior Principal Amounts paid

0.00

Non-Recoverable Advances

0.00

Curtailments

0.00

Workout Delayed Reimbursement Amounts

0.00

Negative Amortization

0.00

Other Expenses

0.00

Principal Adjustments

0.00

Total Additional Trust Fund Expenses

7,280.88

Total Principal Collected

364,461.98

Interest Reserve Deposit

0.00

 

 

Payments to Certificateholders & Others:

 

Other:

 

Interest Distribution

2,337,279.27

Prepayment Penalties/Yield Maintenance

0.00

Principal Distribution

364,461.98

Repayment Fees

0.00

Prepayment Penalties/Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Borrower Option Extension Fees

0.00

Excess Liquidation Proceeds

0.00

Equity Payments Paid

0.00

Net Swap Counterparty Payments Received

0.00

Net Swap Counterparty Payments Paid

0.00

Total Other Collected:

0.00

Total Payments to Certificateholders & Others

2,701,741.25

Total Funds Collected

2,725,090.89

Total Funds Distributed

2,725,090.87

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

Page 6 of 24

 


 

                           

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

Property Type (1)

 

 

 

 

 

 

State (1)

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

Property

# of

Scheduled

 

WAM

WAC

Weighted

State

# of

Scheduled

 

WAM

 

Weighted

 

 

 

Agg.

 

 

 

 

 

 

Agg.

 

WAC

 

Type

Props

Balance

Bal.

(2)

 

Avg DSCR (3)

 

Props

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

Industrial

8

64,275,832.58

10.41

66

5.1429

0.850287

Arizona

1

1,605,777.09

0.26

6

6.1670

1.320000

 

 

 

 

 

 

 

Arkansas

1

8,552,248.57

1.39

66

4.8835

1.800000

Lodging

4

120,238,570.64

19.48

64

4.6550

(0.119398)

California

6

79,530,359.40

12.89

64

4.3297

1.405890

Mixed Use

5

66,624,665.90

10.79

65

4.4999

1.411144

Florida

2

6,782,142.12

1.10

65

4.8251

1.899233

Mobile Home Park

1

4,706,747.69

0.76

66

5.3359

0.880000

Georgia

2

18,814,783.79

3.05

66

5.4138

1.239076

 

 

 

 

 

 

 

Hawaii

1

56,625,000.00

9.17

65

4.1995

(0.260000)

Multi-Family

5

72,922,568.04

11.81

66

4.7954

1.351537

Illinois

3

25,246,731.51

4.09

65

4.3368

2.255017

Office

4

62,935,000.00

10.20

65

3.9180

2.441762

Indiana

1

3,734,194.63

0.60

66

5.6890

1.280000

Retail

34

225,519,017.78

36.54

65

4.1155

2.255641

Kentucky

3

10,154,736.63

1.65

66

4.9960

1.747880

 

 

 

 

 

 

 

Louisiana

1

3,294,378.00

0.53

66

4.5930

2.020000

Totals

61

617,222,402.63

100.00

65

4.4386

1.457133

Maryland

1

13,200,000.00

2.14

66

5.0560

(1.730000)

 

 

 

 

 

 

 

Massachusetts

1

6,609,234.94

1.07

66

5.3630

1.260000

 

 

 

 

 

 

 

Michigan

3

6,262,689.48

1.01

66

4.7909

2.298617

 

 

 

 

 

 

 

Minnesota

2

6,815,064.00

1.10

66

4.5930

2.020000

 

 

 

 

 

 

 

Missouri

4

13,557,953.00

2.20

66

4.5930

2.020000

 

 

 

 

 

 

 

Nebraska

1

3,300,349.00

0.53

66

4.5930

2.020000

 

 

Seasoning

 

 

 

 

New Jersey

1

52,166,669.56

8.45

66

4.4398

1.380000

 

 

 

 

 

 

 

New York

2

64,366,604.83

10.43

65

4.6330

0.650400

 

 

 

 

 

 

 

North Carolina

1

20,736,700.61

3.36

63

4.6400

0.250000

 

# of

Scheduled

% of

WAM

 

Weighted

Ohio

5

29,677,175.21

4.81

66

5.3889

1.463196

Seasoning

 

Balance

Agg.

(2)

WAC

Avg DSCR (3)

Pennsylvania

2

22,209,275.50

3.60

66

4.9491

1.439651

 

Loans

 

Bal.

 

 

 

South Dakota

2

6,408,518.00

1.04

66

4.5930

2.020000

 

 

 

 

 

 

 

Tennessee

6

19,938,150.00

3.23

66

4.5930

2.020000

12 months or less

0

0.00

0.00

0

0.0000

0.000000

Texas

5

43,346,186.06

7.02

65

4.4249

1.623713

13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

Virginia

1

40,500,000.00

6.56

65

2.9882

4.000000

 

 

 

 

 

 

 

Washington

1

50,000,000.00

8.10

65

3.6739

2.580000

25 months to 36 months

0

0.00

0.00

0

0.0000

0.000000

Wyoming

2

3,787,480.69

0.61

66

5.3510

1.510000

37 months to 48 months

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

49 months or greater

38

617,222,402.63

100.00

65

4.4386

1.457133

Totals

61

617,222,402.63

100.00

65

4.4386

1.457133

 

Totals

38

617,222,402.63

100.00

65

4.4386

1.457133

 

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 7 of 24

 


 

                                   

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

Scheduled

# of

Scheduled

% of

WAM

 

Weighted

                         Anticipated Remaining

# of

Scheduled

% of

WAM

 

Weighted

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

Agg.

 

WAC

 

Balance

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

Term (2)

 

Loans

Balance

Bal.

(2)

 

Avg DSCR (3)

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,999,999 or less

16

70,000,852.98

11.34

64

4.6712

2.009900

                          112 months or less

 

38

617,222,402.63

100.00

65

4.4386

1.457133

10,000,000 to 19,999,999

10

146,721,696.37

23.77

65

4.5261

1.425218

                          113 months or greater

0

0.00

0.00

0

0.0000

0.000000

20,000,000 to 29,999,999

5

112,385,603.89

18.21

65

4.6200

1.660599

 

 

 

 

 

 

 

 

 

 

30,000,000 to 39,999,999

4

129,322,579.83

20.95

66

4.4555

1.366158

 

Totals

 

38

617,222,402.63

100.00

65

4.4386

1.457133

40,000,000 or greater

3

158,791,669.56

25.73

65

4.1130

1.173031

 

 

 

 

 

 

 

 

 

 

 

Totals

38

617,222,402.63

100.00

65

4.4386

1.457133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

 

 

Remaining Amortization

 

# of

Scheduled

 

WAM

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

Term

 

 

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

 

 

 

Interest Only

 

16

329,720,975.00

53.42

65

3.9964

1.869479

 

 

 

 

 

 

 

299 months or less

 

3

27,205,947.71

4.41

63

5.1397

1.090321

 

 

 

 

 

 

 

300 months to 359 months

19

260,295,479.92

42.17

65

4.9254

0.973146

 

 

 

 

 

 

 

360 months or greater

 

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

 

 

Totals

 

 

38

617,222,402.63

100.00

65

4.4386

1.457133

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 8 of 24

 


 

                                 

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

Debt Service Coverage Ratio (3)

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Debt Service

# of

Scheduled

% of

WAM

 

Weighted

 

 

Age of Most

# of

Scheduled

% of

WAM

 

Weighted

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratio

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

Recent NOI

Loans

Balance

Agg.

(2)

WAC

Avg DSCR (3)

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

1.39 or less

14

279,724,679.79

45.32

65

4.8682

0.511145

 

         Underwriter's Information

5

119,475,363.29

19.36

66

4.9902

1.674405

1.40 to 1.44

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

 

 

 

1.45 to 1.54

4

28,124,757.52

4.56

66

4.9590

1.496253

 

           12 months or less

33

497,747,039.34

80.64

65

4.3062

1.404981

1.55 to 1.99

8

118,212,978.88

19.15

65

4.0798

1.733584

 

           13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

2.00 to 2.49

6

94,719,986.44

15.35

66

4.4963

2.127424

 

             25 months or greater

0

0.00

0.00

0

0.0000

0.000000

2.50 or greater

6

96,440,000.00

15.62

65

3.4237

3.192367

 

 

 

 

 

 

 

 

 

 

Totals

38

617,222,402.63

100.00

65

4.4386

1.457133

 

Totals

 

38

617,222,402.63

100.00

65

4.4386

1.457133

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

 

 

Note

 

# of

Scheduled

 

WAM

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

Rate

 

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

 

 

 

 3.7499% or less

 

6

131,500,000.00

21.31

65

3.4356

2.767909

 

 

 

 

 

 

 

                    3.7500% to 4.2499%

7

137,654,514.99

22.30

65

4.1427

1.030328

 

 

 

 

 

 

 

                     4.2500% to 4.7499%

6

140,628,356.61

22.78

66

4.5403

1.541857

 

 

 

 

 

 

 

                     4.7500% to 5.2499%

10

123,876,405.69

20.07

66

5.0004

0.634158

 

 

 

 

 

 

 

                      5.2500% to 5.7499%

6

77,198,005.81

12.51

65

5.4699

1.171588

 

 

 

 

 

 

 

                        5.7500% or greater

3

6,365,119.53

1.03

51

5.8702

1.215310

 

 

 

 

 

 

 

 

 

Totals

 

38

617,222,402.63

100.00

65

4.4386

1.457133

 

 

 

 

 

 

 

(1) 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.

 

 

 

 

 

(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) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. As NCF DSCRs are reported in the Loan Periodic File, the most current NCF DSCR is

used in the stratification section of this report. If no updated NCF DSCRs are reported, the most current NOI DSCR is used. If no updated DSCR information is provided, then information from the offering document is

used. If the DSCRs reported by the Master Servicer are based on a period of less than 12 months, they are normalized based on the Most Recent Financial as of Start and End Dates reported in the Loan Periodic File.

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 9 of 24

 


 

                                   

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Property

 

 

Interest

Principal

Gross

Anticipated

Maturity

Neg.

Beginning

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR

Type (1)

City

State

Payment

Payment

Coupon

Repayment

Date

Amort

Scheduled

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

Date

 

(Y/N)

Balance

Balance

Date

Date

Amount

(2)

(3)

 

30312004

1

LO

Honolulu

HI

204,769.37

0.00

4.199%

N/A

11/1/26

N

56,625,000.00

56,625,000.00

6/1/21

 

 

 

 

30312011

2

MF

Jersey City

NJ

199,729.67

75,101.21

4.440%

N/A

12/6/26

N

52,241,770.77

52,166,669.56

6/6/21

 

 

 

 

30311997

3

OF

Kirkland

WA

158,181.81

0.00

3.674%

N/A

11/6/26

N

50,000,000.00

50,000,000.00

6/6/21

 

 

 

 

30312012

7

RT

Various

Various

129,995.83

0.00

4.593%

12/1/26

12/1/31

N

32,868,038.00

32,868,038.00

6/1/21

 

 

 

 

30312013

8

IN

Various

Various

137,869.33

40,383.12

5.363%

N/A

12/6/26

N

29,853,872.93

29,813,489.81

6/6/21

 

 

 

 

30311998

9

LO

New York

NY

136,127.59

34,096.78

5.200%

N/A

12/6/26

N

30,400,701.61

30,366,604.83

3/6/20

9/8/20

 

1

 

30312014

10

RT

Various

Various

119,000.30

0.00

4.593%

12/1/26

12/1/31

N

30,087,937.00

30,087,937.00

6/1/21

 

 

 

 

30312015

11

RT

Richardson

TX

73,552.41

36,850.64

4.045%

N/A

11/1/26

N

21,116,365.63

21,079,514.99

6/1/21

 

 

 

 

30312016

12

LO

Charlotte

NC

82,986.08

32,897.39

4.640%

N/A

9/1/26

N

20,769,598.00

20,736,700.61

6/1/21

 

 

 

8

30312017

13

MF

Various

Various

101,809.13

26,305.35

5.689%

N/A

12/6/26

N

20,782,203.83

20,755,898.48

6/6/21

 

 

 

 

30312018

14

RT

Chicago

IL

67,980.42

0.00

4.155%

N/A

11/6/26

N

19,000,000.00

19,000,000.00

6/6/21

 

 

 

 

30297981

15

MU

Bethlehem

PA

68,942.74

20,353.16

4.810%

N/A

12/6/26

N

16,645,019.06

16,624,665.90

6/6/21

 

 

 

 

30312019

16

MU

Venice

CA

68,489.33

0.00

4.971%

N/A

12/6/26

N

16,000,000.00

16,000,000.00

6/6/21

 

 

 

8

30297980

17

RT

Lubbock

TX

54,135.27

22,404.92

4.974%

N/A

12/6/26

N

12,639,075.99

12,616,671.07

5/6/21

 

 

 

 

30312010

18

LO

Los Angeles

CA

58,459.11

17,507.74

5.419%

N/A

5/6/26

N

12,527,772.94

12,510,265.20

5/6/21

 

 

 

 

30312020

19

IN

Rockville

MD

57,469.87

0.00

5.056%

N/A

12/6/26

N

13,200,000.00

13,200,000.00

4/6/21

 

 

 

 

30312021

20

IN

Spring Valley

CA

43,067.02

12,667.13

4.985%

N/A

12/1/26

N

10,032,761.33

10,020,094.20

6/1/21

 

 

 

 

30297969

21

IN

Jonesboro

AR

36,007.55

10,303.59

4.883%

N/A

12/6/26

N

8,562,552.16

8,552,248.57

6/6/21

 

 

 

 

30311999

23

OF

Cleveland

OH

29,108.92

0.00

4.840%

N/A

11/6/26

N

6,985,000.00

6,985,000.00

6/6/21

 

 

 

 

30312023

25

RT

Brunswick

GA

26,831.36

7,360.31

5.533%

N/A

12/6/26

N

5,631,484.25

5,624,123.94

6/6/21

 

 

 

 

30312001

26

OF

Various

TX

25,039.09

0.00

4.887%

N/A

11/6/26

N

5,950,000.00

5,950,000.00

6/6/21

 

 

 

 

30297972

28

MH

Buckeye Lake

OH

21,653.89

5,944.15

5.336%

N/A

12/6/26

N

4,712,691.84

4,706,747.69

6/6/21

 

 

 

 

30312024

29

RT

Rock Springs

WY

17,475.67

5,142.61

5.351%

N/A

12/6/26

N

3,792,623.30

3,787,480.69

6/6/21

 

 

 

 

30312025

30

RT

Austin

TX

12,661.61

0.00

3.974%

N/A

11/1/26

N

3,700,000.00

3,700,000.00

6/1/21

 

 

 

 

30312026

31

RT

Brooksville

FL

15,459.37

4,482.25

5.035%

N/A

11/6/26

N

3,565,603.37

3,561,121.12

6/6/21

 

 

 

 

30312027

32

RT

Oswego

IL

11,404.34

0.00

4.075%

N/A

11/1/26

N

3,250,000.00

3,250,000.00

6/1/21

 

 

 

 

30297984

33

RT

Collinsville

IL

14,915.89

3,732.09

5.773%

N/A

12/6/26

N

3,000,463.60

2,996,731.51

11/6/20

2/8/21

 

3

 

30312028

34

IN

Holland

MI

10,525.67

0.00

4.544%

N/A

12/6/26

N

2,690,000.00

2,690,000.00

6/6/21

 

 

 

 

30312003

35

RT

Adrian

MI

8,012.32

4,892.33

4.465%

N/A

11/6/26

N

2,083,903.77

2,079,011.44

5/6/21

 

 

 

 

30312029

36

RT

New Philadelphia

OH

8,761.05

2,198.81

5.765%

N/A

12/6/26

N

1,764,809.74

1,762,610.93

6/6/21

 

 

 

 

30312030

37

RT

Show Low

AZ

8,537.20

1,838.40

6.167%

N/A

12/6/21

N

1,607,615.49

1,605,777.09

6/6/21

 

 

 

 

30312005

04A2B

RT

Fresno

CA

111,197.00

0.00

3.587%

N/A

11/1/26

N

36,000,000.00

36,000,000.00

6/1/21

 

 

 

 

30312006

04A2D

RT

Fresno

CA

15,444.03

0.00

3.587%

N/A

11/1/26

N

5,000,000.00

5,000,000.00

6/1/21

 

 

 

 

30312007

05A2

RT

Woodbridge

VA

51,463.67

0.00

2.988%

N/A

11/1/26

N

20,000,000.00

20,000,000.00

6/1/21

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 10 of 24

 

 


 

                                                       

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

 

 

Loan

 

 

Property

 

 

 

Interest

Principal

Gross

Anticipated

Maturity

Neg.

Beginning

 

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR

Type (1)

 

      City

State

Payment

Payment

Coupon

Repayment

Date

 

Amort

Scheduled

 

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date

 

 

 

(Y/N)

Balance

 

Balance

Date

Date

 

Amount

(2)

(3)

 

30312008

05A3

RT

Woodbridge

VA

32,808.09

0.00

 

2.988%

N/A

11/1/26

N

12,750,000.00

 

12,750,000.00

6/1/21

 

 

 

 

 

30312009

05A8

RT

Woodbridge

VA

19,942.17

0.00

 

2.988%

N/A

11/1/26

N

7,750,000.00

 

7,750,000.00

6/1/21

 

 

 

 

 

30297936

06A2

MU

New York

NY

53,300.62

0.00

 

4.127%

N/A

11/6/26

N

15,000,000.00

 

15,000,000.00

6/6/21

 

 

 

 

8

30297938

06A4

MU

New York

NY

67,514.12

0.00

 

4.127%

N/A

11/6/26

N

19,000,000.00

 

19,000,000.00

6/6/21

 

 

 

 

8

 

 

 

 

Totals

 

 

 

 

 

 

 

2,360,628.91

364,461.98

 

 

 

 

 

 

617,586,864.61

617,222,402.63

 

 

 

0.00

 

 

 

 

 

 

(1) Property Type Code

 

 

 

 

 

(2) Resolution Strategy Code

 

 

 

 

 

(3) Modification Code

 

 

 

MF

-

Multi-Family

 

SS

-

Self Storage

 

1

- Modification

7

- REO

 

11

-

Full Payoff

 

1 -

Maturity Date Extension

6

- Capitalization on Interest

RT

-

Retail

 

 

98

-

Other

 

2

- Foreclosure

8

- Resolved

 

12

-

Reps and Warranties

2 -

Amortization Change

7

- Capitalization on Taxes

HC

-

Health Care

 

SE

-

Securities

 

3

- Bankruptcy

9

- Pending Return

13

-

TBD

 

 

3 -

Principal Write-Off

8

- Other

 

 

IN

-

Industrial

 

CH

-

Cooperative Housing

4

- Extension

 

to Master Servicer

98

-

Other

 

4 -

Blank

 

9

- Combination

 

 

MH

-

Mobile Home Park

WH      -

Warehouse

 

5

- Note Sale

10        - Deed in Lieu Of

 

 

 

 

 

5 - Temporary Rate Reduction

10

- Forbearance

 

 

OF

-

Office

 

 

ZZ

-

Missing Information

6

- DPO

 

 

Foreclosure

 

 

 

 

 

 

 

 

 

 

 

 

 

MU

-

Mixed Use

 

SF

-

Single Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LO

-

Lodging

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 11 of 24

 

 


 

                     

 

 

 

 

NOI Detail

 

 

 

 

 

 

 

 

Loan

 

 

 

 

Ending

Most

Most

Most Recent

Most Recent

 

Number

ODCR

Property

City

State

Scheduled

Recent

Recent

NOI Start

NOI End

 

 

 

Type

 

 

Balance

Fiscal NOI (1)

NOI (1)

Date

Date

 

 

30312004

1

Lodging

Honolulu

HI

56,625,000.00

(9,944,765.15)

0.00

 

 

 

30312011

2

Multi-Family

Jersey City

NJ

52,166,669.56

4,916,089.87

1,149,459.85

1/1/21

3/31/21

 

30311997

3

Office

Kirkland

WA

50,000,000.00

7,199,353.00

0.00

 

 

 

30312012

7

Retail

Various

Various

32,868,038.00

3,080,640.00

0.00

 

 

 

30312013

8

Industrial

Various

Various

29,813,489.81

3,121,264.00

0.00

 

 

 

30311998

9

Lodging

New York

NY

30,366,604.83

(914,394.07)

0.00

 

 

 

30312014

10

Retail

Various

Various

30,087,937.00

2,819,520.00

0.00

 

 

 

30312015

11

Retail

Richardson

TX

21,079,514.99

2,037,460.87

627,949.31

1/1/21

3/31/21

 

30312016

12

Lodging

Charlotte

NC

20,736,700.61

401,103.53

130,077.17

1/1/21

3/31/21

 

30312017

13

Multi-Family

Various

Various

20,755,898.48

2,481,932.26

2,319,740.36

 

 

 

30312018

14

Retail

Chicago

IL

19,000,000.00

1,914,759.00

0.00

 

 

 

30297981

15

Mixed Use

Bethlehem

PA

16,624,665.90

1,663,690.01

0.00

 

 

 

30312019

16

Mixed Use

Venice

CA

16,000,000.00

684,102.50

0.00

 

 

 

30297980

17

Retail

Lubbock

TX

12,616,671.07

1,423,041.99

307,166.82

1/1/21

3/31/21

 

30312010

18

Lodging

Los Angeles

CA

12,510,265.20

3,268,598.53

0.00

 

 

 

30312020

19

Industrial

Rockville

MD

13,200,000.00

(1,106,111.12)

0.00

 

 

 

30312021

20

Industrial

Spring Valley

CA

10,020,094.20

1,225,889.89

0.00

 

 

 

30297969

21

Industrial

Jonesboro

AR

8,552,248.57

1,047,986.34

0.00

 

 

 

30311999

23

Office

Cleveland

OH

6,985,000.00

818,967.00

0.00

 

 

 

30312023

25

Retail

Brunswick

GA

5,624,123.94

543,542.91

0.00

 

 

 

30312001

26

Office

Various

TX

5,950,000.00

579,030.00

0.00

 

 

 

30297972

28

Mobile Home Park

Buckeye Lake

OH

4,706,747.69

304,569.66

0.00

 

 

 

30312024

29

Retail

Rock Springs

WY

3,787,480.69

434,780.99

0.00

 

 

 

30312025

30

Retail

Austin

TX

3,700,000.00

367,257.93

0.00

 

 

 

30312026

31

Retail

Brooksville

FL

3,561,121.12

485,448.96

0.00

 

 

 

30312027

32

Retail

Oswego

IL

3,250,000.00

382,099.50

0.00

 

 

 

30297984

33

Retail

Collinsville

IL

2,996,731.51

337,106.42

253,644.74

1/1/21

3/31/21

 

30312028

34

Industrial

Holland

MI

2,690,000.00

417,607.00

0.00

 

 

 

30312003

35

Retail

Adrian

MI

2,079,011.44

336,824.96

0.00

 

 

 

30312029

36

Retail

New Philadelphia

OH

1,762,610.93

211,456.72

0.00

 

 

 

30312030

37

Retail

Show Low

AZ

1,605,777.09

170,268.93

0.00

 

 

 

30312005

04A2B

Retail

Fresno

CA

36,000,000.00

22,081,820.36

0.00

 

 

 

30312006

04A2D

Retail

Fresno

CA

5,000,000.00

22,081,820.36

0.00

 

 

 

30312007

05A2

Retail

Woodbridge

VA

20,000,000.00

36,932,274.66

0.00

 

 

 

30312008

05A3

Retail

Woodbridge

VA

12,750,000.00

36,932,274.66

0.00

 

 

 

30312009

05A8

Retail

Woodbridge

VA

7,750,000.00

36,932,274.66

0.00

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 12 of 24

 


 

                   

 

 

 

 

NOI Detail

 

 

 

 

Loan

 

 

 

 

Ending

Most

Most

Most Recent

Most Recent

Number

ODCR

Property

City

State

Scheduled

Recent

Recent

NOI Start

NOI End

 

 

Type

 

 

Balance

Fiscal NOI (1)

NOI (1)

Date

Date

30297936

06A2

Mixed Use

New York

NY

15,000,000.00

14,749,089.10

3,879,514.68

1/1/21

3/31/21

30297938

06A4

Mixed Use

New York

NY

19,000,000.00

14,749,089.10

3,879,514.68

1/1/21

3/31/21

 

 

 

 

Total

 

 

 

 

617,222,402.63

 

 

 

 

(1) The Most Recent Fiscal NOI and Most Recent NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Master Servicer did not report NOI figures

in their loan level reporting.

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 13 of 24

 


 

             

 

 

Principal Prepayment Detail

 

 

Loan Number

Loan Group

Offering Document

Principal Prepayment Amount

Prepayment Penalties

 

 

 

Cross-Reference

Payoff Amount

Curtailment Amount

Prepayment Premium Yield Maintenance Premium

 

 

 

No Principal Prepayments this Period

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 14 of 24

 


 

                                       
               

Historical Detail

                 
       

Delinquencies

             

Prepayments

Rate and Maturities

Distribution

 

30-59 Days

 

60-89 Days

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

WAM

Date

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

 

6/11/21

1

 

0

 

2

 

0

 

0

 

1

 

0

 

0

 

4.438577%

65

   

$13,200,000.00

 

$0.00

 

$33,363,336.34

 

$0.00

 

$0.00

 

$16,000,000.00

 

$0.00

 

$0.00

4.408363%

 

5/12/21

0

 

0

 

2

 

0

 

0

 

0

 

0

 

0

 

4.438850%

66

   

$0.00

 

$0.00

 

$33,401,165.21

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.408635%

 

4/12/21

1

 

0

 

2

 

0

 

0

 

0

 

0

 

0

 

4.439154%

67

   

$16,000,000.00

 

$0.00

 

$33,443,680.22

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.408937%

 

3/12/21

0

 

0

 

2

 

0

 

2

 

0

 

0

 

2

 

4.439423%

68

   

$0.00

 

$0.00

 

$33,481,147.06

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$1,780,512.51

4.409206%

 

2/12/21

1

 

0

 

4

 

0

 

2

 

0

 

0

 

0

 

4.458829%

69

   

$12,587,330.07

 

$0.00

 

$44,543,701.31

 

$0.00

 

$11,010,647.47

 

$0.00

 

$0.00

 

$0.00

4.427630%

 

1/12/21

0

 

0

 

4

 

0

 

2

 

0

 

0

 

0

 

4.459116%

70

   

$0.00

 

$0.00

 

$44,602,200.82

 

$0.00

 

$11,032,082.85

 

$0.00

 

$0.00

 

$0.00

4.427915%

 

12/11/20

0

 

1

 

3

 

0

 

2

 

0

 

0

 

0

 

4.459401%

71

   

$0.00

 

$3,020,747.32

 

$41,639,684.43

 

$0.00

 

$11,053,416.66

 

$0.00

 

$0.00

 

$0.00

4.428198%

 

11/13/20

0

 

1

 

3

 

1

 

0

 

0

 

0

 

0

 

4.459718%

72

   

$0.00

 

$3,024,843.28

 

$41,700,131.51

 

$6,116,889.30

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.428512%

 

10/13/20

0

 

1

 

3

 

1

 

0

 

2

 

0

 

0

 

4.460000%

73

   

$0.00

 

$3,028,436.31

 

$41,754,205.90

 

$6,128,555.04

 

$0.00

 

$34,000,000.00

 

$0.00

 

$0.00

4.428791%

 

9/14/20

0

 

1

 

3

 

1

 

0

 

0

 

0

 

0

 

4.460313%

74

   

$0.00

 

$3,032,495.46

 

$41,814,146.89

 

$6,141,104.20

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.429102%

 

8/12/20

1

 

0

 

3

 

1

 

0

 

2

 

0

 

0

 

4.460591%

75

   

$3,036,050.64

 

$0.00

 

$41,867,700.72

 

$6,152,655.20

 

$0.00

 

$37,075,634.62

 

$0.00

 

$0.00

4.429378%

 

7/10/20

0

 

0

 

3

 

1

 

0

 

0

 

0

 

0

 

4.460868%

76

   

$0.00

 

$0.00

 

$41,921,009.94

 

$6,164,151.46

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.429652%

 

Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 15 of 24

 


 

                                             

 

 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

 

 

Offering

# of

 

Current

Outstanding

 

Status of

Resolution

 

 

 

Actual

 

Outstanding

 

 

 

Loan Number

Document

Months

Paid Through

P & I

P & I

 

 

Mortgage

Strategy

Servicing

             Foreclosure

Principal

 

Servicing

 

Bankruptcy

REO

 

 

Cross-Reference

Delinq.

Date

Advances

Advances **

 

Loan (1)

Code (2)

Transfer Date

 

        Date

Balance

 

Advances

 

Date

Date

 

30311998

 

9

14

3/6/20

169,013.10

2,540,718.22

6

1

6/10/20

 

 

30,896,400.24

1,422.90

 

 

30297980

 

17

0

5/6/21

76,485.77

76,485.77

B

 

 

 

 

12,639,075.99

0.00

 

 

 

30312010

 

18

0

5/6/21

75,912.91

75,912.91

B

 

 

 

 

12,527,772.94

0.00

 

 

 

30312020

 

19

1

4/6/21

57,029.18

112,974.04

1

 

 

 

 

13,200,000.00

0.00

 

 

 

30297984

 

33

6

11/6/20

18,599.48

130,447.15

6

3

11/1/19

 

 

3,024,843.28

44,196.34

 

 

30312003

 

35

0

5/6/21

12,774.55

12,774.55

B

 

 

 

 

2,083,903.77

0.00

 

 

 

 

 

 

 

 

Totals

 

6

 

 

409,814.99

2,949,312.64

 

 

 

 

 

74,371,996.22

45,619.24

 

 

 

Totals By Delinquency Code:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Status Code

=

1 (1 loan)

 

57,029.18

112,974.04

 

 

 

 

 

13,200,000.00

0.00

 

 

 

Total for Status Code

=

6 (2 loans)

 

187,612.58

2,671,165.37

 

 

 

 

 

33,921,243.52

45,619.24

 

 

Total for Status Code

=

B (3 loans)

 

165,173.23

165,173.23

 

 

 

 

 

27,250,752.70

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Status of Mortgage Loan

 

 

 

 

 

 

 

 

 

(2) Resolution Strategy Code

 

 

A

- Payment Not Received

0

- Current

 

4

-

Performing Matured Balloon

1 -

Modification

7

-

REO

 

11

- Full Payoff

 

 

But Still in Grace Period

1

- 30-59 Days Delinquent

5

-

Non Performing Matured Balloon

2 -

Foreclosure

8

-

Resolved

 

12

- Reps and Warranties

 

Or Not Yet Due

 

2

- 60-89 Days Delinquent

6

-

121+ Days Delinquent

 

3 -

Bankruptcy

9

-

Pending Return

13

- TBD

 

B

- Late Payment But Less

3

- 90-120 Days Delinquent

 

 

 

 

 

 

4 -

Extension

 

 

to Master Servicer

98

- Other

 

 

Than 30 Days Delinquent

 

 

 

 

 

 

 

 

 

5 -

Note Sale

10           -

Deed In Lieu Of

 

 

 

** Outstanding P & I Advances include the current period advance.

 

 

 

 

 

 

6 -

DPO

 

 

Foreclosure

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16 of 24

 


 

                                           

 

 

 

 

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

 

 

 

 

Offering

 

Servicing

Resolution

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

Remaining

Loan

 

 

 

 

 

 

Scheduled

Property

 

 

Interest

Actual

 

 

 

DSCR

 

 

Note

Maturity

 

 

Document

 

Transfer

Strategy

 

 

 

 

 

State

 

 

      Operating

 

DSCR

 

 

 

Amortization

Number

 

 

 

 

 

 

Balance

Type (2)

 

 

Rate

Balance

 

 

 

Date

 

 

Date

Date

 

 

Cross-Reference

 

Date

Code (1)

 

 

 

 

 

 

 

 

       Income

 

 

 

 

 

Term

 

30311998

9

 

6/10/20

1

 

 

30,366,604.83

LO

 

NY

5.200%

30,896,400.24

(971,009.71)

12/31/20

(0.48)

 

1/6/17

12/6/26

305

30297984

33

 

11/1/19

3

 

 

2,996,731.51

RT

 

IL

5.773%

3,024,843.28

218,964.74

3/31/21

0.98

 

1/6/17

12/6/26

305

 

 

 

 

 

 

 

 

 

(1) Resolution Strategy Code

 

 

 

 

 

 

(2) Property Type Code

 

 

 

 

 

1

-

Modification

7

-

REO

 

11

- Full Payoff

 

MF

-

Multi-Family

SS

-

Self Storage

 

 

 

2

-

Foreclosure

8

-

Resolved

 

12

- Reps and Warranties

 

RT

-

Retail

 

98

-

Other

 

 

 

3

-

Bankruptcy

9

-

Pending Return

13

- TBD

 

 

HC

-

Health Care

SE

-

Securities

 

 

 

4

-

Extension

 

 

 

to Master Servicer

98

- Other

 

 

IN

-

Industrial

 

CH             -

Cooperative Housing

 

 

5

-

Note Sale

 

10 -

Deed in Lieu Of

 

 

 

 

MH

-

Mobile Home Park

WH            -

Warehouse

 

 

 

6

-

DPO

 

 

 

Foreclosure

 

 

 

 

 

OF

-

Office

 

ZZ

-

Missing Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MU

-

Mixed Use

 

SF

-

Single Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LO

-

Lodging

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 17 of 24

 


 

                         

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

Offering

Resolution

Site

 

 

 

 

 

 

 

 

 

Loan

 

 

 

 

Appraisal

Appraisal

Other REO

 

 

 

 

Document

Strategy

Inspection

Phase 1 Date

 

 

 

 

 

 

Comments from Special Servicer

Number

 

 

 

 

Date

Value

 

Property Revenue

 

 

 

 

Cross-Reference

Code (1)

Date

 

 

 

 

 

 

 

 

 

 

30311998

9

1

 

 

 

 

 

 

 

6/4/2021: Loan transferred to Special Servicing due to COVID relief request and

 

 

 

 

 

 

 

 

 

 

delinquency. The collateral consists of a 60-key, independent boutique hotel in Midtown

 

 

 

 

 

 

 

 

 

 

Manhattan. The property has experienced continued financial loss resulting from COVID and

 

 

 

 

 

 

 

 

 

 

has essentially been closed since the pandemic began. Given property cash flow

 

 

 

 

 

 

 

 

 

 

deterioration the owner is seeking a loan modification. Counsel engaged; NOD sent and debt

 

 

 

 

 

 

 

 

 

 

accelerated. There is a moratorium on lender enforcement through August 2021. The

 

 

 

 

 

 

 

 

 

 

Special Servicer will pursue enforcement of the loan documents (subject to jurisdictional

 

 

 

 

 

 

 

 

 

 

hurdles) while continuing to analyze and negotiate the merits of the Borrower's proposal for

 

 

 

 

 

 

 

 

 

 

a loan modification.

 

 

 

 

30297984

33

3

 

 

 

 

 

 

 

6/01/21: Loan transferred to Special Servicing on 11/1/19 for non-monetary default.

 

 

 

 

 

 

 

 

 

 

Collateral is a 67,807 SF retail center located in Collinsville, IL, ~17 miles NE of St. Louis

 

 

 

 

 

 

 

 

 

 

CBD.

Borrower failed to comply with the lockbox activation after a failed DSCR test (1.20x)

 

 

 

 

 

 

 

 

 

 

based on the YE 2018 financials and 1Q19 DSCR test (1.07x) that triggered the springing

 

 

 

 

 

 

 

 

 

 

cash sweeps. Lockbox springs if DSCR is less than 1.25x, and cash sweep triggers if DSCR

 

 

 

 

 

 

 

 

 

 

is less than 1.20x. Borrower had also failed to provide 2Q and 3Q 2019 financial reporting.

 

 

 

 

 

 

 

 

 

 

Borrower has since submitted the missing financials and cash management accounts have

 

 

 

 

 

 

 

 

 

 

been set up, but a true up payment has not been paid and not all tenants are paying directly

 

 

 

 

 

 

 

 

 

 

into the Lockbox appropriately. There are also outstanding deferred maintenance and

 

 

 

 

 

 

 

 

 

 

incomplete Required Repairs pending from loan origination. Borrower also entered into a

 

 

 

 

 

 

 

 

 

 

lease and subsequent amendment without Lender consent. The Loan is currently past due

 

 

 

 

 

 

 

 

 

 

for the December 2020 payment. Borrow

 

 

 

 

 

 

 

 

(1) Resolution Strategy Code

 

 

 

 

 

 

 

 

1

- Modification

7

-

REO

 

11

-

Full Payoff

 

 

 

 

2

- Foreclosure

8

-

Resolved

12

-

Reps and Warranties

 

 

 

 

3

- Bankruptcy

9

-

Pending Return

13

-

TBD

 

 

 

 

4

- Extension

 

 

to Master Servicer

98

-

Other

 

 

 

 

5

- Note Sale

10

-

Deed in Lieu Of

 

 

 

 

 

 

 

6

- DPO

 

 

Foreclosure

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 18 of 24

 


 

             

 

 

 

Advance Summary

 

 

 

 

 

Current P&I

Outstanding P&I

Outstanding Servicing

Current Period Interest

 

 

Loan Group

 

 

 

on P&I and Servicing

 

 

 

Advances

Advances

Advances

Advances Paid

 

 

Totals

409,814.99

2,949,312.64

0.00

90.35

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 19 of 24

 


 

                 

 

 

 

 

Modified Loan Detail

 

 

 

Offering

 

 

Pre-Modification

Post-Modification

 

 

 

Loan

 

Pre-Modification

Post-Modification

 

 

Modification

 

 

 

Document

 

 

Interest

Interest

 

Modification Description

 

Number

 

Balance

Balance

 

 

Date

 

 

 

Cross-Reference

 

 

Rate

Rate

 

 

 

30312016

12

21,107,183.17

21,107,183.17

4.6400%

4.6400%

8/1/20

Please refer to Servicer Reports for modification comments

 

30312019

16

16,000,000.00

16,000,000.00

4.9710%

4.9710%

7/21/20

Please refer to Servicer Reports for modification comments

 

30312019

16

 

0.00

4.9710%

4.9710%

2/5/21

Please refer to Servicer Reports for modification comments

 

30297936

06A2

15,000,000.00

15,000,000.00

4.1265%

4.1265%

7/2/20

Please refer to Servicer Reports for modification comments

 

30297938

06A4

19,000,000.00

19,000,000.00

4.1265%

4.1265%

7/2/20

Please refer to Servicer Reports for modification comments

 

 

 

 

 

Totals

 

71,107,183.17

71,107,183.17

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 20 of 24

 


 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Beginning

Fees,

Most Recent

Gross Sales

Net Proceeds

Net Proceeds

 

Date of Current

Current Period

Cumulative

Loss to Loan

Distribution

 

 

 

 

 

 

 

Realized

 

 

 

 

 

ODCR

Scheduled

Advances,

Appraised Value

Proceeds or

Received on

Available for

 

Period Adj.

Adjustment

Adjustment

with Cum

Date

 

 

 

 

 

 

 

Loss to Trust

 

 

 

 

 

 

Balance

and Expenses *

or BPO

Other Proceeds

Liquidation

Distribution

 

to Trust

to Trust

to Trust

Adj. to Trust

9/12/18

22

7,418,280.88

884,301.91

6,400,000.00

5,336,874.89

5,336,874.89

4,452,572.98

2,965,707.90

 

0.00

(10,561.47)

2,976,269.37

3/12/21

24

6,080,609.36

1,069,210.88

 

1,477,642.71

1,477,642.71

408,431.83

5,672,177.53

 

0.00

0.00

5,672,177.53

3/12/21

27

4,930,038.11

684,470.49

 

2,083,161.77

2,083,161.77

1,398,691.28

3,531,346.84

 

0.00

0.00

3,531,346.84

 

 

 

 

Current Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Cumulative Total

18,428,928.35

2,637,983.28

6,400,000.00

8,897,679.37

8,897,679.37

6,259,696.09

12,169,232.27

 

0.00

(10,561.47)

12,179,793.74

 

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

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 21 of 24

 


 

                       

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

 

 

 

 

 

Distribution

Offering

Beginning

Aggregate

Prior Realized

Amts Covered by

Interest

Modification

Additional

Realized Loss

Recoveries of

(Recoveries)/

 

Document

Balance

Realized Loss

Loss Applied

Credit Support/

(Shortages)/

/Appraisal

(Recoveries)

Applied to

Realized Losses

Losses Applied to

Date

Cross-Reference

at Liquidation

on Loans

to Certificates

Deal Structure

Excesses

Reduction Adj.

/Expenses

Certificates to Date

Paid as Cash

Certificate Interest

 

9/12/18

22

7,418,280.88

2,965,707.90

0.00

0.00

0.00

0.00

0.00

2,965,707.90

0.00

0.00

11/13/18

22

7,418,280.88

2,968,457.92

2,965,707.90

0.00

0.00

0.00

2,750.02

2,968,457.92

0.00

0.00

1/11/19

22

7,418,280.88

2,969,832.92

2,968,457.92

0.00

0.00

0.00

1,375.00

2,969,832.92

0.00

0.00

3/12/20

22

7,418,280.88

2,970,102.87

2,969,832.92

0.00

0.00

0.00

269.95

2,970,102.87

0.00

0.00

9/14/20

22

7,418,280.88

2,971,544.87

2,970,102.87

0.00

0.00

0.00

1,442.00

2,971,544.87

0.00

0.00

10/13/20

22

7,418,280.88

2,976,269.37

2,971,544.87

0.00

0.00

0.00

4,724.50

2,976,269.37

0.00

0.00

3/12/21

24

6,080,609.36

5,672,177.53

0.00

0.00

0.00

0.00

0.00

5,672,177.53

0.00

0.00

3/12/21

27

4,930,038.11

3,531,346.84

0.00

0.00

0.00

0.00

0.00

3,531,346.84

0.00

0.00

 

 

 

 

 

Totals

 

 

 

0.00

0.00

0.00

10,561.47

 

0.00

0.00

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 22 of 24

 


 

                     

 

 

 

Interest Shortfall Reconciliation Detail - Part 1

 

 

 

 

Offering

Stated Principal

Current Ending

Special Servicing Fees

 

 

 

Non-Recoverable

 

Modified Interest

 

 

 

 

 

 

 

 

 

Interest on

 

Document

Balance at

Scheduled

 

 

 

        ASER

(PPIS) Excess

(Scheduled

 

Rate (Reduction)

 

 

 

 

 

 

 

 

 

Advances

 

Cross-Reference

Contribution

Balance

Monthly

Liquidation

Work Out

 

 

Interest)

 

/Excess

 

9

31,000,000.00

30,366,604.83

6,544.60

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

16,000,000.00

16,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

90.35

0.00

33

3,187,500.00

2,996,731.51

645.93

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

Totals

50,187,500.00

49,363,336.34

7,190.53

0.00

0.00

0.00

0.00

0.00

90.35

0.00

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 23 of 24

 


 

           

 

 

 

Interest Shortfall Reconciliation Detail - Part 2

 

 

Offering

Stated Principal

Current Ending

Reimb of Advances to the Servicer                             Other (Shortfalls)/ Refunds

 

Document

Balance at

Scheduled

 

                Comments

 

 

 

 

 

Left to Reimburse

 

Cross-Reference

Contribution

Balance

Current Month

Master Servicer

 

 

 

 

 

 

 

There are no Interest Shortfalls for the above columns for this Period.

 

 

 

 

 

Totals

 

 

 

 

 

Interest Shortfall Reconciliation Detail Part 2 Total

 

0.00

 

Interest Shortfall Reconciliation Detail Part 1 Total

 

7,280.88

 

Total Interest Shortfall Allocated to Trust

 

7,280.88

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

Page 24 of 24

 



	
		Prospectus Loan ID
		1
		1
		05-07-2021
		06-07-2021
		JPMCB/DBNY/GSMC/Barclays/MSBNA
		10-24-2016
		56625000.00000000
		120
		11-01-2026
		0
		.04199500
		.04199500
		3
		1
		120
		12-01-2016
		true
		1
		A1
		3
		198163.91000000
		56625000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2018
		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
			.94600000
			6
			01-01-2019
			N
			09-30-2016
			374437742.00000000
			226873258.00000000
			147564484.00000000
			132586975.00000000
			UW
			CREFC
			4.98000000
			4.47000000
			F
			F
		
		false
		false
		56625000.00000000
		204769.37000000
		.04199500
		.00013820
		204769.37000000
		.00000000
		.00000000
		56625000.00000000
		56625000.00000000
		06-01-2021
		1
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		05-07-2021
		06-07-2021
		CCRE
		11-14-2016
		56000000.00000000
		120
		12-06-2026
		360
		.04439821
		.04439821
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		56000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			25 Senate Place
			25 Senate Place
			Jersey City
			NJ
			07306
			Hudson
			MF
			250987
			271
			265
			2016
			101000000.00000000
			MAI
			10-18-2016
			.97000000
			.99260000
			6
			01-06-2019
			N
			01-01-2021
			03-31-2021
			6918215.00000000
			1726296.95000000
			1942766.00000000
			576837.10000000
			4975448.00000000
			1149459.85000000
			4922448.00000000
			1136209.85000000
			UW
			CREFC
			824363.74000000
			1.52000000
			1.39440000
			1.50000000
			1.37830000
			F
			F
		
		false
		false
		52241770.77000000
		274830.88000000
		.04439821
		.00038770
		199729.67000000
		75101.21000000
		.00000000
		52166669.56000000
		52166669.56000000
		06-06-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		1
		05-07-2021
		06-07-2021
		CCRE
		11-03-2016
		50000000.00000000
		120
		11-06-2026
		0
		.03673900
		.03673900
		3
		1
		120
		12-06-2016
		true
		1
		PP
		3
		153079.17000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2019
		07-05-2026
		07-05-2026
		.00000000
		.00000000
		
			Google Kirkland Campus Phase II
			451 Seventh Avenue South
			Kirkland
			WA
			98033
			King
			OF
			180844
			180844
			2015
			146000000.00000000
			MAI
			07-27-2016
			1.00000000
			6
			X
			Google
			306364
			11-30-2027
			9585766.00000000
			2460526.00000000
			7125240.00000000
			6908227.00000000
			UW
			CREFC
			2.64000000
			2.56000000
			F
			F
			12-31-2020
		
		false
		false
		50000000.00000000
		158181.81000000
		.03673900
		.00039270
		158181.81000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-06-2021
		1
		false
		.00000000
		0
		BPC
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		1
		05-07-2021
		06-07-2021
		SG/JPMCB
		10-06-2016
		41000000.00000000
		120
		11-01-2026
		0
		.03587000
		.03587000
		3
		1
		120
		12-01-2016
		true
		1
		PP
		3
		122555.83000000
		41000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		12-31-2018
		07-31-2026
		07-31-2026
		.00000000
		.00000000
		
			Fresno Fashion Fair Mall
			645 East Shaw Avenue
			Fresno
			CA
			93710
			Fresno
			RT
			809960
			536093
			1970
			2006
			565000000.00000000
			MAI
			08-24-2016
			565000000.00000000
			08-24-2016
			MAI
			.88200000
			6
			01-01-2019
			N
			Macy's
			176410
			09-20-2033
			JCPenney
			153769
			11-30-2022
			Macy's Men's & Children's
			76650
			04-30-2021
			06-30-2016
			32392464.00000000
			6099950.00000000
			26292514.00000000
			25299225.00000000
			UW
			CREFC
			2.22000000
			2.14000000
			F
			F
			12-31-2020
		
		false
		false
		41000000.00000000
		126641.03000000
		.03587000
		.00015070
		126641.03000000
		.00000000
		.00000000
		41000000.00000000
		41000000.00000000
		06-01-2021
		1
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		1
		05-07-2021
		06-07-2021
		SG/CCRE/BANA/Barclays
		10-05-2016
		40500000.00000000
		120
		11-01-2026
		0
		.02988213
		.02988213
		3
		1
		120
		12-01-2016
		true
		1
		A1
		3
		100852.19000000
		40500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2018
		.00000000
		.00000000
		
			Potomac Mills
			2700 Potomac Mills Circle
			Woodbridge
			VA
			22192
			Prince William
			RT
			1459997
			1459997
			1985
			2012
			765000000.00000000
			MAI
			09-12-2016
			765000000.00000000
			09-12-2016
			MAI
			.97700000
			6
			01-01-2019
			N
			COSTCO WAREHOUSE
			148663
			05-31-2032
			J.C. PENNEY
			107021
			02-28-2022
			BURLINGTON COAT FACTORY
			80000
			12-31-2042
			08-31-2016
			53920492.00000000
			13594604.00000000
			40325888.00000000
			38713977.00000000
			UW
			CREFC
			4.57000000
			4.39000000
			F
			F
			12-31-2020
		
		false
		false
		40500000.00000000
		104213.93000000
		.02988213
		.00015070
		104213.93000000
		.00000000
		.00000000
		40500000.00000000
		40500000.00000000
		06-01-2021
		1
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		1
		05-07-2021
		06-07-2021
		UBSAG/Citi
		11-04-2016
		34000000.00000000
		120
		11-06-2026
		0
		.04126500
		.04126500
		3
		1
		120
		12-06-2016
		true
		1
		PP
		3
		116917.50000000
		34000000.00000000
		1
		1
		1
		3
		true
		true
		false
		false
		true
		01-05-2019
		.00000000
		.00000000
		
			681 Fifth Avenue
			681 Fifth Avenue
			New York
			NY
			10022
			New York
			MU
			82573
			82573
			1913
			2009
			440000000.00000000
			MAI
			10-01-2016
			.90800000
			.65670000
			6
			01-06-2019
			N
			TOMMY HILFIGER RETAIL
			22510
			05-31-2023
			Metropole Realty Advisors
			7636
			03-31-2029
			VERA BRADLEY SALES
			5877
			03-31-2026
			06-30-2016
			01-01-2021
			03-31-2021
			20376202.00000000
			5800296.77000000
			4785552.00000000
			1920782.09000000
			15590650.00000000
			3879514.68000000
			15022133.00000000
			3737385.43000000
			UW
			CREFC
			2248799.17330000
			1.73000000
			1.72510000
			1.67000000
			1.66190000
			F
			F
			03-31-2021
		
		false
		false
		34000000.00000000
		120814.74000000
		.04126500
		.00015070
		120814.74000000
		.00000000
		.00000000
		34000000.00000000
		34000000.00000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
		07-02-2020
		98
		.00000000
		11-06-2026
		.00000000
	
	
		Prospectus Loan ID
		7
		1
		05-07-2021
		06-07-2021
		CCRE
		11-15-2016
		32868038.00000000
		120
		12-01-2031
		0
		.04593000
		.04593000
		3
		1
		120
		01-01-2017
		true
		1
		WL
		7
		.00000000
		32868038.00000000
		1
		10
		10
		5
		true
		true
		true
		false
		false
		01-31-2019
		09-30-2026
		09-30-2026
		.00000000
		.00000000
		
			Walgreens - Nashville
			5600 Charlotte Pike
			Nashville
			TN
			37209
			Davidson
			RT
			16380
			16380
			1999
			7100000.00000000
			MAI
			09-23-2016
			1.00000000
			6
			X
			5600 Chrolotte Pike
			16380
			11-30-2031
			370923.00000000
			7418.00000000
			363505.00000000
			360229.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Munford
			43 Tabb Drive
			Munford
			TN
			38058
			Tipton
			RT
			14560
			14560
			2008
			6300000.00000000
			MAI
			09-19-2016
			1.00000000
			6
			X
			43 Tabb Dr
			14560
			11-30-2031
			329710.00000000
			6594.00000000
			323116.00000000
			320204.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Cordova
			8046 Macon Road
			Cordova
			TN
			38018
			Shelby
			RT
			15120
			15120
			1998
			6250000.00000000
			MAI
			09-19-2016
			1.00000000
			6
			X
			8046 Macon Rd
			15120
			11-30-2031
			326217.00000000
			6524.00000000
			319693.00000000
			316669.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Omaha
			5038 Center Street
			Omaha
			NE
			68106
			Douglas
			RT
			15680
			15680
			1999
			6140000.00000000
			MAI
			09-27-2016
			1.00000000
			6
			X
			5038 Center St
			15680
			11-30-2031
			320324.00000000
			6406.00000000
			313918.00000000
			310782.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Newport
			102 East Broadway
			Newport
			TN
			37821
			Cocke
			RT
			14820
			14820
			2007
			5850000.00000000
			MAI
			09-23-2016
			1.00000000
			6
			X
			102 E Broadway
			14820
			11-30-2031
			319745.00000000
			6395.00000000
			313350.00000000
			310386.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Newberry
			14040 W. Newberry Road
			Newberry
			FL
			32669
			Alachua
			RT
			14490
			14490
			2008
			6000000.00000000
			MAI
			09-22-2016
			6000000.00000000
			09-22-2016
			MAI
			1.00000000
			6
			X
			14040 W. Newberry Road
			14490
			11-30-2031
			312625.00000000
			6253.00000000
			306373.00000000
			303475.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Yankton
			2020 Broadway Avenue
			Yankton
			SD
			57078
			Yankton
			RT
			14420
			14420
			2006
			5690000.00000000
			MAI
			09-21-2016
			1.00000000
			6
			X
			2020 Broadway Ave
			14420
			11-30-2031
			311115.00000000
			6222.00000000
			304892.00000000
			302008.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Pierre
			100 East Sioux Avenue
			Pierre
			SD
			57501
			Hughes
			RT
			14550
			14550
			2006
			5690000.00000000
			MAI
			09-21-2016
			1.00000000
			6
			X
			100 E Sioux Ave
			14550
			11-30-2031
			310882.00000000
			6218.00000000
			304664.00000000
			301754.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Manchester
			806 McArthur Street
			Manchester
			TN
			37355
			Coffee
			RT
			13650
			13650
			2005
			5400000.00000000
			MAI
			09-23-2016
			5400000.00000000
			09-23-2016
			MAI
			1.00000000
			6
			X
			806 Mcarthur St
			13650
			11-30-2031
			294502.00000000
			5890.00000000
			288612.00000000
			285882.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Lexington
			603 West Church Street
			Lexington
			TN
			38351
			Henderson
			RT
			14820
			14820
			2005
			5400000.00000000
			MAI
			09-27-2016
			1.00000000
			6
			X
			603 W Church St
			14820
			11-30-2031
			294055.00000000
			5881.00000000
			288173.00000000
			285209.00000000
			UW
			CREFC
			F
			12-31-2020
		
		false
		false
		32868038.00000000
		129995.83000000
		.04593000
		.00038770
		129995.83000000
		.00000000
		.00000000
		32868038.00000000
		32868038.00000000
		06-01-2021
		12-01-2026
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		1
		05-07-2021
		06-07-2021
		CCRE
		11-18-2016
		31875000.00000000
		120
		12-06-2026
		360
		.05363000
		.05363000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		31875000.00000000
		1
		4
		4
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Fedex Distribution - Athens
			1655 Olympic Drive
			Athens
			GA
			30601
			Clarke
			WH
			140218
			140218
			2006
			2015
			19500000.00000000
			MAI
			09-09-2016
			1.00000000
			6
			01-06-2019
			N
			FedEx Ground Package System, Inc.
			140218
			08-31-2023
			12-31-2015
			1319762.00000000
			13198.00000000
			1306565.00000000
			1229445.00000000
			UW
			CREFC
			F
			01-25-2021
		
		
			Fedex Distribution - Middleborough
			17 Cowan Drive
			Middleborough
			MA
			02346
			Plymouth
			WH
			73137
			73137
			2006
			2016
			10000000.00000000
			MAI
			09-08-2016
			1.00000000
			6
			01-06-2019
			N
			FedEx Ground Package System, Inc.
			73137
			05-31-2024
			12-31-2015
			651145.00000000
			6511.00000000
			644634.00000000
			604408.00000000
			UW
			CREFC
			F
			01-25-2021
		
		
			Fedex Distribution - New Stanton
			2000 Labonte Drive
			New Stanton
			PA
			15672
			Westmoreland
			WH
			140985
			140985
			2006
			2016
			9500000.00000000
			MAI
			09-07-2016
			1.00000000
			6
			01-06-2019
			N
			FedEx Ground Package System, Inc.
			140985
			08-31-2023
			12-31-2015
			550199.00000000
			5502.00000000
			544697.00000000
			467155.00000000
			UW
			CREFC
			F
			01-25-2021
		
		
			Fedex Distribution - Cambridge
			8705 Commerce Drive
			Cambridge
			OH
			43725
			Guernsey
			WH
			84252
			84252
			2006
			6580000.00000000
			MAI
			09-02-2016
			1.00000000
			6
			01-06-2019
			N
			FedEx Ground Package System, Inc.
			84252
			09-14-2023
			12-31-2015
			436346.00000000
			4363.00000000
			431982.00000000
			385644.00000000
			UW
			CREFC
			F
			01-25-2021
		
		false
		false
		29853872.93000000
		178252.45000000
		.05363000
		.00038770
		137869.33000000
		40383.12000000
		.00000000
		29813489.81000000
		29813489.81000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		1
		05-07-2021
		06-07-2021
		CCRE
		11-08-2016
		31000000.00000000
		120
		12-06-2026
		360
		.05200000
		.05200000
		3
		1
		36
		01-06-2017
		true
		1
		WL
		5
		.00000000
		31000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Library Hotel
			299 Madison Ave
			New York
			NY
			10074
			New York
			LO
			60
			60
			1913
			2000
			50500000.00000000
			MAI
			10-01-2016
			.93200000
			6
			01-06-2019
			N
			08-31-2016
			8992447.00000000
			5761337.00000000
			3231110.00000000
			2871412.00000000
			UW
			CREFC
			1.58000000
			1.41000000
			F
			F
		
		false
		false
		30400701.61000000
		170224.37000000
		.05200000
		.00046270
		136127.59000000
		34096.78000000
		.00000000
		30896400.24000000
		30366604.83000000
		03-06-2020
		1
		false
		2540718.22000000
		.00000000
		1422.90000000
		3
		BPC
		06-10-2020
		false
		.00000000
		1
	
	
		Prospectus Loan ID
		10
		1
		05-07-2021
		06-07-2021
		CCRE
		11-15-2016
		30087937.00000000
		120
		12-01-2031
		0
		.04593000
		.04593000
		3
		1
		120
		01-01-2017
		true
		1
		WL
		7
		.00000000
		30087937.00000000
		1
		9
		9
		5
		true
		true
		true
		false
		false
		01-31-2019
		09-30-2026
		09-30-2026
		.00000000
		.00000000
		
			Walgreens - Saint Louis
			4218 Lindell Blvd
			Saint Louis
			MO
			63108
			St. Louis
			RT
			135765
			16335
			2002
			6490000.00000000
			MAI
			09-22-2016
			1.00000000
			6
			X
			4218 Lindell Blvd
			16335
			11-30-2031
			354766.00000000
			7095.00000000
			347670.00000000
			344403.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Brooklyn Park
			7700 Brooklyn Blvd
			Brooklyn Park
			MN
			55443
			Hennepin
			RT
			15120
			15120
			1997
			6050000.00000000
			MAI
			09-27-2016
			1.00000000
			6
			X
			7700 Brooklyn blvd
			15120
			11-30-2031
			330727.00000000
			6615.00000000
			324113.00000000
			321089.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Woodbury
			1965 Donegal Dr
			Woodbury
			MN
			55125
			Washington
			RT
			15120
			15120
			2000
			6050000.00000000
			MAI
			09-27-2016
			1.00000000
			6
			X
			Walgreens
			15120
			11-30-2031
			330727.00000000
			6615.00000000
			324113.00000000
			321089.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Saint Peters
			909 Jungermann Rd
			Saint Peters
			MO
			63376
			St. Charles
			RT
			15120
			15120
			2001
			5950000.00000000
			MAI
			09-20-2016
			5950000.00000000
			09-20-2016
			MAI
			1.00000000
			6
			X
			Walgreens
			15120
			11-30-2031
			325293.00000000
			6506.00000000
			318787.00000000
			315763.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Lake Saint Louis
			3497 Technology Dr
			Lake Saint Louis
			MO
			63367
			St. Charles
			RT
			14820
			14820
			2006
			5850000.00000000
			MAI
			09-20-2016
			1.00000000
			6
			X
			3497 Technology Dr
			14820
			11-30-2031
			320080.00000000
			6402.00000000
			313678.00000000
			310714.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Pineville
			3100 Highway 28 East
			Pineville
			LA
			71360
			Rapides Parish
			RT
			14820
			14820
			2005
			5850000.00000000
			MAI
			09-28-2016
			1.00000000
			6
			X
			Walgreens
			14820
			11-30-2031
			319745.00000000
			6395.00000000
			313350.00000000
			310386.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Saint Joseph
			4022 North Belt Highway
			Saint Joseph
			MO
			64506
			Buchanan
			RT
			14820
			14820
			2007
			5775000.00000000
			MAI
			09-27-2016
			1.00000000
			6
			X
			Walgreens
			14820
			11-30-2031
			315766.00000000
			6315.00000000
			309451.00000000
			306487.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Shepherdsville
			152 North Buckman Street
			Shepherdsville
			KY
			40106
			Bullitt
			RT
			14490
			14490
			2006
			6000000.00000000
			MAI
			09-23-2016
			1.00000000
			6
			X
			Walgreens
			14490
			11-30-2031
			312625.00000000
			6253.00000000
			306373.00000000
			303475.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Walgreens - Paducah
			521 Lone Oak Road
			Paducah
			KY
			42003
			McCracken
			RT
			15120
			15120
			2001
			5675000.00000000
			MAI
			09-23-2016
			1.00000000
			6
			X
			Walgreens
			15120
			11-30-2031
			310538.00000000
			6211.00000000
			304328.00000000
			301304.00000000
			UW
			CREFC
			F
			12-31-2020
		
		false
		false
		30087937.00000000
		119000.30000000
		.04593000
		.00038770
		119000.30000000
		.00000000
		.00000000
		30087937.00000000
		30087937.00000000
		06-01-2021
		12-01-2026
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		1
		05-07-2021
		06-07-2021
		SG
		10-07-2016
		23000000.00000000
		120
		11-01-2026
		360
		.04045000
		.04045000
		3
		1
		0
		12-01-2016
		true
		1
		WL
		2
		110403.05000000
		22967126.12000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-31-2018
		.00000000
		.00000000
		
			Lennox Shopping Center
			1300-1380 West Campbell Road and 2060-2160 N. Coit Road
			Richardson
			TX
			75080
			Dallas
			RT
			182936
			182936
			1996
			35885000.00000000
			MAI
			09-02-2016
			.94400000
			.90950000
			6
			01-01-2019
			N
			TOM THUMB
			70658
			07-12-2023
			SALON D' ELEGANCE
			7943
			04-30-2023
			STRING BEAN
			5721
			02-29-2024
			08-31-2016
			01-01-2021
			03-31-2021
			3545963.00000000
			944371.93000000
			1278088.00000000
			316422.62000000
			2267876.00000000
			627949.31000000
			2101289.00000000
			586302.56000000
			UW
			CREFC
			331209.15000000
			1.71000000
			1.89590000
			1.59000000
			1.77020000
			F
			F
			03-31-2021
		
		false
		false
		21116365.63000000
		110403.05000000
		.04045000
		.00018770
		73552.41000000
		36850.64000000
		.00000000
		21079514.99000000
		21079514.99000000
		06-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		1
		05-07-2021
		06-07-2021
		SG
		08-31-2016
		22500000.00000000
		120
		09-01-2026
		360
		.04640000
		.04640000
		3
		1
		0
		10-01-2016
		true
		1
		WL
		2
		115883.47000000
		22415921.58000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		12-31-2018
		.00000000
		.00000000
		
			Embassy Suites - Ayrsley
			1917 Ayrsley Town Blvd.
			Charlotte
			NC
			28273
			Mecklenburg
			LO
			170
			170
			2015
			37200000.00000000
			MAI
			07-27-2016
			.64100000
			.40930000
			6
			01-01-2019
			N
			09-30-2016
			01-01-2021
			03-31-2021
			8466760.00000000
			886522.14000000
			5600071.00000000
			756444.97000000
			2866689.00000000
			130077.17000000
			2443351.00000000
			85751.06000000
			UW
			CREFC
			347650.41000000
			2.06000000
			.37420000
			1.76000000
			.24670000
			F
			F
		
		false
		false
		20769598.00000000
		115883.47000000
		.04640000
		.00018770
		82986.08000000
		32897.39000000
		.00000000
		20736700.61000000
		20736700.61000000
		06-01-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
		08-01-2020
		98
		.00000000
		.00000000
		09-01-2026
	
	
		Prospectus Loan ID
		13
		1
		05-07-2021
		06-07-2021
		CCRE
		11-21-2016
		22100000.00000000
		120
		12-06-2026
		360
		.05689000
		.05689000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		22100000.00000000
		1
		4
		4
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Dover Place Apartments
			34850 Lakeshore Blvd.
			Eastlake
			OH
			44095
			Lake
			MF
			474
			229
			1986
			18950000.00000000
			MAI
			11-08-2016
			.94800000
			.96410000
			6
			01-06-2019
			N
			10-31-2016
			04-01-2020
			03-31-2021
			1766265.00000000
			3894921.00000000
			595932.00000000
			1575180.64000000
			1170333.00000000
			2319740.36000000
			1097282.00000000
			2168534.36000000
			UW
			CREFC
			1537373.76000000
			1.50890000
			1.41050000
			F
		
		
			Cedarwood Apartments
			1306 Cedarbook Court
			Goshen
			IN
			46526
			Elkhart
			MF
			90
			90
			1984
			6000000.00000000
			MAI
			11-08-2016
			.97800000
			6
			01-06-2019
			N
			10-31-2016
			643058.00000000
			261548.00000000
			381510.00000000
			352800.00000000
			UW
			CREFC
			F
		
		
			Willowood Apartments
			220 Tupelo Trail #10
			Frankfort
			KY
			40601
			Franklin
			MF
			110
			110
			1984
			6000000.00000000
			MAI
			11-10-2016
			.92700000
			6
			01-06-2019
			N
			10-31-2016
			726316.00000000
			323014.00000000
			403301.00000000
			368211.00000000
			UW
			CREFC
			F
		
		
			Amberidge Apartments
			32864 Amberidge Drive
			Roseville
			MI
			48066
			Macomb
			MF
			45
			45
			1985
			2400000.00000000
			MAI
			11-11-2016
			.95600000
			6
			01-06-2019
			N
			10-31-2016
			353178.00000000
			188062.00000000
			165115.00000000
			150760.00000000
			UW
			CREFC
			F
		
		false
		false
		20782203.83000000
		128114.48000000
		.05689000
		.00038770
		101809.13000000
		26305.35000000
		.00000000
		20755898.48000000
		20755898.48000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		1
		05-07-2021
		06-07-2021
		CCRE
		10-24-2016
		19000000.00000000
		120
		11-06-2026
		0
		.04155000
		.04155000
		3
		1
		120
		12-06-2016
		true
		1
		WL
		3
		65787.50000000
		19000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2019
		08-05-2026
		08-05-2026
		.00000000
		.00000000
		
			Mariano's - Bronzeville
			3701 S. Dr. Martin Luther King Jr. Drive
			Chicago
			IL
			60653
			Cook
			RT
			73680
			73680
			2016
			37175000.00000000
			MAI
			10-02-2016
			1.00000000
			6
			X
			ROUNDYS SUPERMARKET
			73680
			10-31-2036
			2044031.00000000
			40881.00000000
			2003150.00000000
			1995782.00000000
			UW
			CREFC
			2.50000000
			2.49000000
			F
			F
			12-31-2020
		
		false
		false
		19000000.00000000
		67980.42000000
		.04155000
		.00038770
		67980.42000000
		.00000000
		.00000000
		19000000.00000000
		19000000.00000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		1
		05-07-2021
		06-07-2021
		UBSAG
		11-21-2016
		17000000.00000000
		120
		12-06-2026
		360
		.04810000
		.04810000
		3
		1
		36
		01-06-2017
		true
		1
		WL
		5
		.00000000
		17000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Plaza on 8th
			1417, 1425, 1469 8th Avenue and 1457 and 1481
			Bethlehem
			PA
			18018
			Lehigh
			MU
			66683
			66683
			2010
			26300000.00000000
			MAI
			10-03-2016
			.96800000
			6
			01-06-2019
			N
			St. Luke's Physicians Group, Inc
			20600
			05-31-2030
			Etowah Dialysis, LLC
			13983
			09-30-2031
			St Luke's Hospital of Bethlehem, Pennsylvania
			13373
			03-31-2033
			08-31-2016
			1841525.00000000
			222512.00000000
			1619014.00000000
			1565930.00000000
			UW
			CREFC
			1.51000000
			1.46000000
			C
			F
			03-31-2021
		
		false
		false
		16645019.06000000
		89295.90000000
		.04810000
		.00018770
		68942.74000000
		20353.16000000
		.00000000
		16624665.90000000
		16624665.90000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		1
		05-07-2021
		06-07-2021
		CCRE
		11-18-2016
		16000000.00000000
		120
		12-06-2026
		0
		.04971000
		.04971000
		3
		1
		120
		01-06-2017
		true
		1
		WL
		3
		.00000000
		16000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		true
		01-05-2019
		.00000000
		.00000000
		
			431 Ocean Front Walk
			425-431 Ocean Front Walk
			Los Angeles
			CA
			90291
			Los Angeles
			RT
			8850
			8274
			1940
			2007
			16900000.00000000
			MAI
			08-08-2016
			16900000.00000000
			08-08-2016
			MAI
			1.00000000
			6
			01-06-2019
			N
			SU CASA SUITES
			5900
			12-31-2022
			Fig Tree Restaurant
			2500
			08-31-2028
			Rachel Lee
			450
			12-31-2015
			941377.00000000
			183298.00000000
			758080.00000000
			745101.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			80 Windward Avenue
			80 Windward Avenue and 1605-1607 & 1611 Pacific Avenue
			Los Angeles
			CA
			90294
			Los Angeles
			MU
			6613
			6513
			1905
			2016
			10600000.00000000
			MAI
			08-08-2016
			10600000.00000000
			08-08-2016
			MAI
			1.00000000
			6
			01-06-2019
			N
			Paloma Realty
			3500
			04-30-2022
			Gran Blanco
			1913
			03-31-2029
			Eggslut
			1200
			10-31-2023
			12-31-2015
			567098.00000000
			101121.00000000
			465977.00000000
			446763.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			1711-1715 Pacific Avenue
			1711-1715 Pacific Avenue
			Los Angeles
			CA
			90294
			Los Angeles
			MU
			4010
			4254
			1950
			8000000.00000000
			MAI
			08-08-2016
			8000000.00000000
			08-08-2016
			MAI
			1.00000000
			6
			01-06-2019
			N
			EDL
			1980
			04-30-2021
			Paper Scissors Rock Hair Salon
			1000
			12-31-2020
			Bunge
			550
			12-31-2022
			12-31-2015
			487086.00000000
			77941.00000000
			409145.00000000
			396596.00000000
			UW
			CREFC
			F
			12-31-2020
		
		false
		false
		16000000.00000000
		68489.33000000
		.04971000
		.00038770
		68489.33000000
		.00000000
		.00000000
		16000000.00000000
		16000000.00000000
		06-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		02-05-2021
		98
		.00000000
		12-06-2026
		.00000000
	
	
		Prospectus Loan ID
		17
		1
		05-07-2021
		06-07-2021
		UBSAG
		11-21-2016
		13750000.00000000
		120
		12-06-2026
		330
		.04974000
		.04974000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		13750000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Lubbock Parkade
			7020 Quaker Avenue
			Lubbock
			TX
			79424
			Lubbock
			RT
			160531
			160555
			1985
			20740000.00000000
			MAI
			09-07-2016
			.99300000
			.72230000
			6
			01-06-2019
			N
			Mardel
			40000
			12-31-2025
			T.J. Maxx
			30754
			03-31-2025
			Tuesday Morning
			13000
			03-31-2027
			09-30-2016
			01-01-2021
			03-31-2021
			1911913.00000000
			441134.00000000
			505262.00000000
			133967.18000000
			1406651.00000000
			307166.82000000
			1304407.00000000
			281605.82000000
			UW
			CREFC
			229620.57000000
			1.53000000
			1.33770000
			1.42000000
			1.22640000
			F
			F
			04-30-2021
		
		false
		false
		12639075.99000000
		76540.19000000
		.04974000
		.00018770
		54135.27000000
		22404.92000000
		.00000000
		12639075.99000000
		12616671.07000000
		05-06-2021
		1
		false
		76485.77000000
		B
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		1
		05-07-2021
		06-07-2021
		CCRE
		04-18-2016
		13500000.00000000
		120
		05-06-2026
		360
		.05419000
		.05419000
		3
		1
		0
		06-06-2016
		true
		1
		PP
		2
		75966.85000000
		13401781.65000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Residence Inn By Marriott Lax
			5933 West Century Boulevard
			Los Angeles
			CA
			90045
			Los Angeles
			LO
			231
			231
			1982
			2015
			82500000.00000000
			MAI
			03-01-2017
			.92900000
			6
			01-06-2019
			N
			09-30-2016
			16817010.00000000
			10521958.00000000
			6295052.00000000
			5622371.00000000
			UW
			CREFC
			1.74000000
			1.56000000
			F
			F
		
		false
		false
		12527772.94000000
		75966.85000000
		.05419000
		.00035070
		58459.11000000
		17507.74000000
		.00000000
		12527772.94000000
		12510265.20000000
		05-06-2021
		1
		false
		75912.91000000
		B
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		1
		05-07-2021
		06-07-2021
		CCRE
		11-15-2016
		13200000.00000000
		120
		12-06-2026
		360
		.05056000
		.05056000
		3
		1
		60
		01-06-2017
		true
		1
		WL
		5
		.00000000
		13200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Kirlin Industries
			501-515 Dover Road
			Rockville
			MD
			20850
			Montgomery
			OF
			95000
			95000
			1999
			20500000.00000000
			MAI
			10-18-2016
			1.00000000
			6
			01-06-2019
			N
			Kirlin Group, LLC
			95000
			11-01-2020
			1303875.00000000
			39116.00000000
			1264759.00000000
			1203009.00000000
			UW
			CREFC
			1.48000000
			1.41000000
			F
			F
			03-31-2021
		
		false
		false
		13200000.00000000
		57469.87000000
		.05056000
		.00038770
		57469.87000000
		.00000000
		.00000000
		13200000.00000000
		13200000.00000000
		04-06-2021
		1
		false
		112974.04000000
		1
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		1
		05-07-2021
		06-07-2021
		SG
		11-21-2016
		10400000.00000000
		120
		12-01-2026
		360
		.04985000
		.04985000
		3
		1
		24
		01-01-2017
		true
		1
		WL
		5
		.00000000
		10400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2018
		.00000000
		.00000000
		
			2500 Sweetwater Springs
			2500 Sweetwater Springs Blvd.
			Spring Valley
			CA
			91977
			San Diego
			IN
			175600
			175600
			10
			1971
			2005
			16970000.00000000
			MAI
			10-25-2016
			.90600000
			6
			01-01-2019
			N
			UNITED SITE SERVICES OF CALIFORNIA
			48424
			12-31-2020
			TRU-DUCT
			36250
			05-31-2023
			Coastal Trading Ventures, Inc
			31800
			05-31-2022
			09-30-2016
			1448477.00000000
			329440.00000000
			1119036.00000000
			987336.00000000
			UW
			CREFC
			1.67000000
			1.48000000
			F
			F
			12-31-2020
		
		false
		false
		10032761.33000000
		55734.15000000
		.04985000
		.00018770
		43067.02000000
		12667.13000000
		.00000000
		10020094.20000000
		10020094.20000000
		06-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		1
		05-07-2021
		06-07-2021
		UBSAG
		11-18-2016
		8742500.00000000
		120
		12-06-2026
		360
		.04883500
		.04883500
		3
		1
		36
		01-06-2017
		true
		1
		WL
		5
		.00000000
		8742500.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-05-2026
		09-05-2026
		.00000000
		.00000000
		
			Duravant FMH Conveyors
			9701 E Highland Drive
			Jonesboro
			AR
			72401
			Craighead
			IN
			195000
			195000
			2016
			13550000.00000000
			MAI
			10-06-2016
			1.00000000
			6
			01-06-2019
			X
			FMH Conveyors
			195000
			10-31-2031
			1110574.00000000
			205711.00000000
			904862.00000000
			858651.00000000
			UW
			CREFC
			1.63000000
			1.55000000
			F
			F
			12-31-2020
		
		false
		false
		8562552.16000000
		46311.14000000
		.04883500
		.00018770
		36007.55000000
		10303.59000000
		.00000000
		8552248.57000000
		8552248.57000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		1
		05-07-2021
		06-07-2021
		CCRE
		09-27-2016
		7625000.00000000
		120
		10-06-2026
		360
		.04850000
		.04850000
		3
		1
		0
		11-06-2016
		true
		1
		WL
		2
		40236.50000000
		7607155.76000000
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		
			Gander Mountain
			52000
			2014
			10750000.00000000
			MAI
			07-14-2016
			1.00000000
			6
			01-06-2019
			12-31-2015
			741000.00000000
			14820.00000000
			726180.00000000
			684580.00000000
			UW
			1.50000000
			1.42000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		1
		false
		Midland
		false
		2965707.90000000
		6
		08-28-2018
	
	
		Prospectus Loan ID
		23
		1
		05-07-2021
		06-07-2021
		CCRE
		10-27-2016
		6985000.00000000
		120
		11-06-2026
		360
		.04839500
		.04839500
		3
		1
		60
		12-06-2016
		true
		1
		WL
		5
		28169.92000000
		6985000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Fresenius Cleveland
			2429 MLK Jr. Drive
			Cleveland
			OH
			44105
			Cuyahoga
			OF
			31365
			31365
			2016
			10790000.00000000
			MAI
			10-20-2016
			1.00000000
			6
			01-06-2019
			N
			FRESENIUS MEDICAL CARE CHICAGO
			31365
			1004552.00000000
			360598.00000000
			643954.00000000
			609453.00000000
			UW
			CREFC
			1.46000000
			1.38000000
			F
			F
			12-31-2020
		
		false
		false
		6985000.00000000
		29108.92000000
		.04839500
		.00086270
		29108.92000000
		.00000000
		.00000000
		6985000.00000000
		6985000.00000000
		06-06-2021
		1
		false
		.00000000
		0
		BPC
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		1
		05-07-2021
		06-07-2021
		CCRE
		11-18-2016
		6632500.00000000
		120
		12-06-2026
		300
		.05529000
		.05529000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		6632500.00000000
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		
			Shopko Neenah
			94225
			1989
			9800000.00000000
			MAI
			10-17-2016
			1.00000000
			6
			01-06-2019
			711866.00000000
			14237.00000000
			697629.00000000
			641094.00000000
			UW
			1.42000000
			1.31000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		1
		false
		BPC
		false
		5672177.53000000
		6
		03-08-2021
	
	
		Prospectus Loan ID
		25
		1
		05-07-2021
		06-07-2021
		CCRE
		11-18-2016
		6000000.00000000
		120
		12-06-2026
		360
		.05533000
		.05533000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		6000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Altama Village
			106 Altama Village Drive
			Brunswick
			GA
			31525
			Glynn
			RT
			80260
			80260
			1992
			9200000.00000000
			MAI
			02-01-2017
			.98500000
			6
			01-06-2019
			N
			Harbor Freight Tools USA, Inc.
			15038
			03-31-2024
			Moran Foods, Inc.
			15000
			12-31-2022
			Citi Trends, Inc. #111
			12519
			09-30-2025
			12-31-2015
			825482.00000000
			172981.00000000
			652502.00000000
			596321.00000000
			UW
			CREFC
			1.59000000
			1.45000000
			F
			F
			12-31-2020
		
		false
		false
		5631484.25000000
		34191.67000000
		.05533000
		.00038770
		26831.36000000
		7360.31000000
		.00000000
		5624123.94000000
		5624123.94000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		1
		05-07-2021
		06-07-2021
		CCRE
		10-31-2016
		5950000.00000000
		120
		11-06-2026
		360
		.04887000
		.04887000
		3
		1
		60
		12-06-2016
		true
		1
		WL
		5
		24231.38000000
		5950000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Fresenius Houston
			4810 East Sam Houston Pkwy N
			Houston
			TX
			77049
			Harris
			OF
			8403
			8403
			2015
			4710000.00000000
			MAI
			10-04-2016
			1.00000000
			6
			01-06-2019
			N
			HOUSTON TX #9815
			8403
			11-30-2030
			Crockett TX #4489
			8317
			01-05-2031
			Unknown
			309012.00000000
			27188.00000000
			281824.00000000
			272581.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Fresenius Crockett
			2001 East Bowie Avenue
			Crockett
			TX
			75835
			Houston
			OF
			8317
			8317
			2015
			4525000.00000000
			MAI
			10-05-2016
			1.00000000
			6
			01-06-2019
			N
			Fresenius Medical Care
			8317
			01-05-2031
			355661.00000000
			64364.00000000
			291297.00000000
			282148.00000000
			UW
			CREFC
			F
			09-30-2018
		
		false
		false
		5950000.00000000
		25039.09000000
		.04887000
		.00086270
		25039.09000000
		.00000000
		.00000000
		5950000.00000000
		5950000.00000000
		06-06-2021
		1
		false
		.00000000
		0
		BPC
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		1
		05-07-2021
		06-07-2021
		CCRE
		11-18-2016
		5377500.00000000
		120
		12-06-2026
		300
		.05529000
		.05529000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		5377500.00000000
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		
			Shopko Winona
			84375
			1986
			8000000.00000000
			MAI
			10-20-2016
			1.00000000
			6
			01-06-2019
			585958.00000000
			11719.00000000
			574238.00000000
			523613.00000000
			UW
			1.45000000
			1.32000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		1
		false
		BPC
		false
		3531346.83000000
		6
		03-05-2021
	
	
		Prospectus Loan ID
		28
		1
		05-07-2021
		06-07-2021
		UBSAG
		11-18-2016
		4950000.00000000
		120
		12-06-2026
		360
		.05335900
		.05335900
		3
		1
		12
		01-06-2017
		true
		1
		WL
		5
		.00000000
		4950000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Leisure Village Mobile Home Park
			4711 Walnut Road 500 Hilton Rd, 19 1st ST, 44 7th ST
			Buckeye Lake
			OH
			43008
			Licking
			MH
			269
			269
			1970
			7510000.00000000
			MAI
			10-06-2016
			.87700000
			6
			01-06-2019
			N
			09-30-2016
			937038.00000000
			398450.00000000
			538588.00000000
			525138.00000000
			UW
			CREFC
			1.63000000
			1.59000000
			F
			F
		
		false
		false
		4712691.84000000
		27598.04000000
		.05335900
		.00018770
		21653.89000000
		5944.15000000
		.00000000
		4706747.69000000
		4706747.69000000
		06-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		1
		05-07-2021
		06-07-2021
		CCRE
		11-22-2016
		4050000.00000000
		120
		12-06-2026
		360
		.05351000
		.05351000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		4050000.00000000
		1
		2
		2
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Rock Springs Plaza III
			1977 Dewar Drive
			Rock Springs
			WY
			82901
			Sweetwater
			RT
			15623
			15623
			7
			2006
			3460000.00000000
			MAI
			10-07-2016
			3460000.00000000
			10-07-2016
			MAI
			1.00000000
			6
			01-06-2019
			N
			Alliance Physical therapy
			3375
			12-31-2022
			Solar Nails
			2390
			10-31-2023
			Suncity Tans
			2288
			09-30-2022
			12-31-2015
			306553.00000000
			58763.00000000
			247790.00000000
			233885.00000000
			UW
			CREFC
			F
			01-01-2021
		
		
			Rock Springs Plaza
			101 Gateway Boulevard
			Rock Springs
			WY
			82901
			Sweetwater
			RT
			13205
			13165
			2004
			2700000.00000000
			MAI
			10-07-2016
			2700000.00000000
			10-07-2016
			MAI
			1.00000000
			6
			01-06-2019
			N
			Complete Chropractic
			3000
			07-31-2023
			Black Market Vapes
			2800
			11-30-2023
			Game Stop
			1825
			01-31-2021
			12-31-2015
			221205.00000000
			40699.00000000
			180505.00000000
			168753.00000000
			UW
			CREFC
			F
			08-31-2020
		
		false
		false
		3792623.30000000
		22618.28000000
		.05351000
		.00038770
		17475.67000000
		5142.61000000
		.00000000
		3787480.69000000
		3787480.69000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		05-07-2021
		06-07-2021
		SG
		10-20-2016
		3700000.00000000
		120
		11-01-2026
		0
		.03974000
		.03974000
		3
		1
		120
		12-01-2016
		true
		1
		WL
		3
		12253.17000000
		3700000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2018
		.00000000
		.00000000
		
			The Shoppes at Lakeline
			14009 Research Boulevard
			Austin
			TX
			78717
			Williamson
			RT
			9800
			9800
			2015
			7150000.00000000
			MAI
			09-29-2016
			1.00000000
			6
			01-01-2019
			N
			New Cingular Wireless
			5000
			12-31-2025
			Saddles Blazin, LLC
			2600
			12-31-2025
			Potbelly Sandwich Works
			2200
			12-31-2025
			527613.00000000
			157185.00000000
			370429.00000000
			358669.00000000
			UW
			CREFC
			2.48000000
			2.41000000
			F
			F
			12-31-2020
		
		false
		false
		3700000.00000000
		12661.61000000
		.03974000
		.00018770
		12661.61000000
		.00000000
		.00000000
		3700000.00000000
		3700000.00000000
		06-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		1
		05-07-2021
		06-07-2021
		CCRE
		10-17-2016
		3700000.00000000
		120
		11-06-2026
		360
		.05035000
		.05035000
		3
		1
		24
		12-06-2016
		true
		1
		WL
		5
		15524.58000000
		3700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Sunrise Plaza
			31070-31182 Cortex Boulevard
			Brooksville
			FL
			34602
			Hernando
			RT
			86835
			86815
			1991
			5500000.00000000
			MAI
			09-07-2016
			.79700000
			6
			01-06-2019
			N
			Winn-Dixie Stores Leasing, LLC #0652
			43750
			04-10-2025
			Jericho Road Ministries, Inc.
			6000
			09-30-2022
			Fitness24 of Ridge Manor, LLC
			5000
			07-31-2030
			08-31-2016
			607388.00000000
			209718.00000000
			397670.00000000
			341241.00000000
			UW
			CREFC
			1.66000000
			1.43000000
			F
			F
			12-31-2020
		
		false
		false
		3565603.37000000
		19941.62000000
		.05035000
		.00038770
		15459.37000000
		4482.25000000
		.00000000
		3561121.12000000
		3561121.12000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		1
		05-07-2021
		06-07-2021
		SG
		10-31-2016
		3250000.00000000
		120
		11-01-2026
		0
		.04075000
		.04075000
		3
		1
		120
		12-01-2016
		true
		1
		WL
		3
		11036.46000000
		3250000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2018
		.00000000
		.00000000
		
			Oswego Commons
			2800 U.S. Highway 34
			Oswego
			IL
			60543
			Kendall
			RT
			11010
			11010
			2016
			6300000.00000000
			MAI
			09-26-2016
			1.00000000
			6
			01-01-2019
			N
			AT&T
			4500
			03-31-2026
			Mattress Firm
			4000
			04-30-2026
			Five Guys
			2510
			10-31-2026
			511084.00000000
			125038.00000000
			386045.00000000
			366778.00000000
			UW
			CREFC
			2.87000000
			2.73000000
			F
			F
			12-31-2020
		
		false
		false
		3250000.00000000
		11404.34000000
		.04075000
		.00018770
		11404.34000000
		.00000000
		.00000000
		3250000.00000000
		3250000.00000000
		06-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		05-07-2021
		06-07-2021
		UBSAG
		11-23-2016
		3187500.00000000
		120
		12-06-2026
		360
		.05773000
		.05773000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		3187500.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			The Orchards Shopping Center
			1900-1975 Vandaia Street
			Collinsville
			IL
			62234
			Madison
			RT
			66907
			67807
			16
			1961
			4690000.00000000
			MAI
			09-08-2016
			.85300000
			.86250000
			6
			01-06-2019
			N
			KROGER LIMITED PARTNERS
			20873
			10-08-2023
			DG RETAIL, LLC
			11000
			12-31-2025
			Habitat for Humanity
			10381
			10-31-2024
			09-30-2016
			01-01-2021
			03-31-2021
			512177.00000000
			532367.92000000
			147565.00000000
			278723.18000000
			364612.00000000
			253644.74000000
			329931.00000000
			218964.74000000
			UW
			CREFC
			223775.76000000
			1.63000000
			1.13350000
			1.47000000
			.97850000
			F
			F
			04-13-2021
		
		false
		false
		3000463.60000000
		18647.98000000
		.05773000
		.00018770
		14915.89000000
		3732.09000000
		.00000000
		3024843.28000000
		2996731.51000000
		11-06-2020
		1
		false
		130447.15000000
		.00000000
		44196.34000000
		3
		Midland
		11-01-2019
		false
		.00000000
		3
	
	
		Prospectus Loan ID
		34
		1
		05-07-2021
		06-07-2021
		CCRE
		11-08-2016
		2690000.00000000
		120
		12-06-2026
		0
		.04544000
		.04544000
		3
		1
		120
		01-06-2017
		true
		1
		WL
		3
		.00000000
		2690000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			JR Automation
			4190 Sunnyside Drive
			Holland
			MI
			49424
			Ottawa
			WH
			88259
			88259
			1999
			2016
			5170000.00000000
			MAI
			10-17-2016
			1.00000000
			6
			01-06-2019
			N
			JR Automation Technologies, LLC
			88259
			01-31-2031
			362140.00000000
			10864.00000000
			351275.00000000
			307146.00000000
			UW
			CREFC
			2.83000000
			2.48000000
			F
			F
			12-31-2020
		
		false
		false
		2690000.00000000
		10525.67000000
		.04544000
		.00038770
		10525.67000000
		.00000000
		.00000000
		2690000.00000000
		2690000.00000000
		06-06-2021
		1
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		1
		05-07-2021
		06-07-2021
		CCRE
		11-03-2016
		2330000.00000000
		120
		11-06-2026
		300
		.04465000
		.04465000
		3
		1
		0
		12-06-2016
		true
		1
		WL
		2
		12904.65000000
		2325764.89000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Walgreens Adrian
			706 S Main Street
			Adrian
			MI
			49221
			Lenawee
			RT
			13650
			13650
			2002
			5330000.00000000
			MAI
			09-01-2016
			1.00000000
			6
			01-06-2019
			N
			Walgreens
			13650
			02-28-2078
			331550.00000000
			10630.00000000
			320921.00000000
			310944.00000000
			UW
			CREFC
			2.07000000
			2.01000000
			F
			F
			12-31-2020
		
		false
		false
		2083903.77000000
		12904.65000000
		.04465000
		.00086270
		8012.32000000
		4892.33000000
		.00000000
		2083903.77000000
		2079011.44000000
		05-06-2021
		1
		false
		12774.55000000
		B
		BPC
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		1
		05-07-2021
		06-07-2021
		CCRE
		11-21-2016
		1875000.00000000
		120
		12-06-2026
		360
		.05765000
		.05765000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		1875000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Shoppes Of New Philadelphia
			503-515 Mill Avenue Se
			New Philadelphia
			OH
			44663
			Tuscarawas
			RT
			14959
			14959
			2007
			2950000.00000000
			MAI
			09-23-2016
			1.00000000
			6
			01-06-2019
			N
			Verizon
			4120
			12-31-2024
			Sumo Hibachi
			4000
			07-31-2025
			Eagle Financial
			2377
			07-07-2025
			09-30-2016
			261532.00000000
			70835.00000000
			190697.00000000
			178580.00000000
			UW
			CREFC
			1.45000000
			1.36000000
			F
			F
			12-31-2020
		
		false
		false
		1764809.74000000
		10959.86000000
		.05765000
		.00058770
		8761.05000000
		2198.81000000
		.00000000
		1762610.93000000
		1762610.93000000
		06-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		1
		05-07-2021
		06-07-2021
		CCRE
		11-16-2016
		1700000.00000000
		60
		12-06-2021
		360
		.06167000
		.06167000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		.00000000
		1700000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2019
		.00000000
		.00000000
		
			Show Low Retail
			5551 South White Mountain Road
			Show Low
			AZ
			85901
			Navajo
			RT
			6405
			6405
			2016
			2810000.00000000
			MAI
			09-26-2016
			1.00000000
			6
			01-06-2019
			N
			Firestaff Management
			2437
			09-30-2026
			Nationwide Vision Center
			1615
			09-30-2026
			PHX Management
			1178
			08-31-2026
			230367.00000000
			50527.00000000
			179840.00000000
			173756.00000000
			UW
			CREFC
			1.44000000
			1.40000000
			F
			F
			12-31-2020
		
		false
		false
		1607615.49000000
		10375.60000000
		.06167000
		.00038770
		8537.20000000
		1838.40000000
		.00000000
		1605777.09000000
		1605777.09000000
		06-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	





	
		Item 2(c)(1)
		Originator Name
		It should be noted that there is only one originator listed for each loan however, some loans were the product of more than one originator.
	
	
		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 Code
		With respect to Asset No. 1 and Asset No. 5, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and multiple subordinate pari-passu notes.  In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(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)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(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.  The number of units/beds/rooms for the property securing the mortgage loan identified as Boulevard Apartments (Asset Number 28) has been revised from the Exhibit 102 that was filed on November 29, 2016 to present the correct number of units/beds/rooms.
	
	
		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.  The number of units/beds/rooms at securitization for the property securing the mortgage loan identified as Boulevard Apartments (Asset Number 28) has been revised from the Exhibit 102 that was filed on November 29, 2016 to present the correct number of units/beds/rooms at securitization.
	
	
		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). The presentation of the percentage of rentable space occupied by tenants has been revised from the Exhibit 102 that was filed on November 29, 2016 and is now presented in decimal format.
	
	
		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).
	
	
		Item 2(d)(25)(i)
		Largest Tenant
		For the mortgage loans identified as Walgreens Pool 1 (Asset Number 15), Walgreens Pool 2 (Asset Number 16) and Walgreens Pool 4 (Asset Number 17), the date of lease expiration for the largest tenant at each of the properties securing these mortgage loans is 1/31/2077.
	
	
		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
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment.  With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(3)
		Report Period Beginning Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in November 2016 (or for loans originated after such date, as of the loan origination date).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount 
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association, and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.
	
	
		Item 3(a)(2)
		Asset Number Type
		For mortgage loans that are part of a loan combination, the note identifier is added to the prospectus id.  For example if annex loan 2 is the A3 note of a pari passu structure the file will reflect 02A3 rather than 02.
	
	
		Item Number
		Column/Field Name
		Comment
	





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

You May Also Be Interested In





Related Categories

SEC Filings