Form 10-D CFCRE 2017-C8 Mortgage For: Jul 16
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: June 18, 2021 to July 16, 2021
Commission File Number of issuing entity: 333-207567-05
Central Index Key Number of issuing entity: 0001703075
CFCRE 2017-C8 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): 0001592182
LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(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)
38-4032153
38-4032154
38-7187247
(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-2 |
|
|
X |
|
A-SB |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
X |
|
X-C |
|
|
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 July 16, 2021 a distribution was made to holders of the certificates issued by CFCRE 2017-C8 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 2017-C8 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on July 16, 2021
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
5 |
10.92% |
1 |
$0.00 |
No assets securitized by CCRE Commercial Mortgage Securities, L.P. (the "Depositor") and held by CFCRE 2017-C8 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 June 18, 2021 to July 16, 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.
LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of LMF is 0001592182.
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 July 27, 2021 under Commission File No. 333-207567-05 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on July 27, 2021 under Commission File No. 333-207567-05 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:
(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: July 26, 2021
|
|
For Additional Information, please contact |
|
|
|||
|
CFCRE 2017-C8 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 2017-C8 |
Payment Date: |
7/16/21 |
8480 Stagecoach Circle |
|
Record Date: |
6/30/21 |
Frederick, MD 21701-4747 |
|
Determination Date: |
7/12/21 |
|
|
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 - 20 |
|
|
|
|
Advance Summary |
|
|
21 |
|
|
|
|
Modified Loan Detail |
|
|
22 |
|
|
|
|
Historical Liquidated Loan Detail |
|
|
23 |
|
|
|
|
Historical Bond/Collateral Loss Reconciliation Detail |
|
24 |
|
|
|
|
|
Interest Shortfall Reconciliation Detail |
|
|
25 - 26 |
|
|
|
|
Defeased Loan Detail |
|
|
27 |
|
|
|
|||||||
|
|
|
|
|
|
Operating Advisor/ |
|
|
Depositor |
Master Servicer |
Special Servicer |
Asset Representations Reviewer |
|||
CCRE Commercial Mortgage Securities, L.P. |
Wells Fargo Bank, National Association |
Rialto Capital Advisors, LLC |
|
Park Bridge Lender Services LLC |
|||
|
|||||||
110 East 59th Street |
Three Wells Fargo, MAC D1050-084 |
200 S. Biscayne Blvd. |
|
600 Third Avenue, |
|
||
6th Floor |
|
401 S. Tryon Street, 8th Floor |
Suite 3550 |
|
|
40th Floor |
|
New York, NY 10022 |
Charlotte, NC 28202 |
Miami, FL 33131 |
|
|
New York, NY 10016 |
||
|
|||||||
Contact: |
Contact: [email protected] |
Contact: |
General |
|
Contact: |
David Rodgers |
|
|
|
|
Phone Number: |
(305) 229-6465 |
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 27 |
|
|
|
|
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 |
12532CAW5 |
1.964800% |
24,296,843.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
A-2 |
12532CAX3 |
2.981600% |
46,884,211.00 |
45,446,717.04 |
16,087,474.90 |
112,919.94 |
0.00 |
0.00 |
16,200,394.84 |
29,359,242.14 |
32.08% |
A-SB |
12532CAY1 |
3.367400% |
36,236,843.00 |
36,236,843.00 |
0.00 |
101,686.62 |
0.00 |
0.00 |
101,686.62 |
36,236,843.00 |
32.08% |
A-3 |
12532CAZ8 |
3.304800% |
155,000,000.00 |
155,000,000.00 |
0.00 |
426,870.00 |
0.00 |
0.00 |
426,870.00 |
155,000,000.00 |
32.08% |
A-4 |
12532CBA2 |
3.571900% |
188,844,211.00 |
188,844,211.00 |
0.00 |
562,110.53 |
0.00 |
0.00 |
562,110.53 |
188,844,211.00 |
32.08% |
A-M |
12532CBB0 |
3.846000% |
32,232,632.00 |
32,232,632.00 |
0.00 |
103,305.59 |
0.00 |
0.00 |
103,305.59 |
32,232,632.00 |
26.73% |
B |
12532CBC8 |
4.198500% |
38,678,948.00 |
38,678,948.00 |
0.00 |
135,327.97 |
0.00 |
0.00 |
135,327.97 |
38,678,948.00 |
20.32% |
C |
12532CBD6 |
4.942752% |
32,232,632.00 |
32,232,632.00 |
0.00 |
132,764.93 |
0.00 |
0.00 |
132,764.93 |
32,232,632.00 |
14.97% |
D |
12532CAA3 |
3.000000% |
38,678,948.00 |
38,678,948.00 |
0.00 |
96,697.37 |
0.00 |
0.00 |
96,697.37 |
38,678,948.00 |
8.56% |
E |
12532CAC9 |
3.224200% |
17,727,369.00 |
17,727,369.00 |
0.00 |
47,630.49 |
0.00 |
0.00 |
47,630.49 |
17,727,369.00 |
5.61% |
F |
12532CAE5 |
3.224200% |
7,251,579.00 |
7,251,579.00 |
0.00 |
19,483.78 |
0.00 |
0.00 |
19,483.78 |
7,251,579.00 |
4.41% |
G |
12532CAG0 |
3.224200% |
26,596,519.00 |
26,596,519.00 |
0.00 |
108,636.06 |
0.00 |
0.00 |
108,636.06 |
26,596,519.00 |
0.00% |
V |
12532CAS4 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
R |
12532CAU9 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
|||||||||||
Totals |
|
|
644,660,735.02 |
618,926,398.04 |
16,087,474.90 |
1,847,433.28 |
0.00 |
0.00 |
17,934,908.18 |
602,838,923.14 |
|
|
|||||||||||
|
|||||||||||
|
|
|
Original |
Beginning |
|
|
|
Ending |
|
|
|
Class |
CUSIP |
Pass-Through |
Notional |
Notional |
Interest |
Prepayment |
Total |
Notional |
|
|
|
|
|
Rate |
Amount |
Amount |
Distribution |
Penalties |
Distribution |
Amount |
|
|
|
|
|||||||||||
X-A |
12532CBE4 |
1.588604% |
451,262,108.00 |
425,527,771.04 |
563,329.11 |
0.00 |
563,329.11 |
409,440,296.14 |
|
|
|
X-B |
12532CBF1 |
0.944480% |
70,911,580.00 |
70,911,580.00 |
55,812.14 |
0.00 |
55,812.14 |
70,911,580.00 |
|
|
|
X-C |
12532CBG9 |
0.040000% |
32,232,632.00 |
32,232,632.00 |
1,074.42 |
0.00 |
1,074.42 |
32,232,632.00 |
|
|
|
X-D |
12532CAJ4 |
1.982752% |
38,678,948.00 |
38,678,948.00 |
63,908.98 |
0.00 |
63,908.98 |
38,678,948.00 |
|
|
|
X-E |
12532CAL9 |
1.758552% |
17,727,369.00 |
17,727,369.00 |
25,978.75 |
0.00 |
25,978.75 |
17,727,369.00 |
|
|
|
X-F |
12532CAN5 |
1.758552% |
7,251,579.00 |
7,251,579.00 |
10,626.90 |
0.00 |
10,626.90 |
7,251,579.00 |
|
|
|
X-G |
12532CAQ8 |
1.758552% |
26,596,519.00 |
26,596,519.00 |
38,976.14 |
0.00 |
38,976.14 |
26,596,519.00 |
|
|
|
|
|||||||||||
(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 27 |
|
|
|
Certificate Factor Detail |
|
|
|
|
|
|||||||
|
|||||||
|
|
Beginning |
Principal |
Interest |
Prepayment |
Realized Loss / |
Ending |
Class |
CUSIP |
|
|
|
|
Additional Trust |
|
|
|
Balance |
Distribution |
Distribution |
Penalties |
|
Balance |
|
|
|
|
|
|
Fund Expenses |
|
A-1 |
12532CAW5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-2 |
12532CAX3 |
969.33948702 |
343.13203863 |
2.40848545 |
0.00000000 |
0.00000000 |
626.20744839 |
A-SB |
12532CAY1 |
1,000.00000000 |
0.00000000 |
2.80616664 |
0.00000000 |
0.00000000 |
1,000.00000000 |
A-3 |
12532CAZ8 |
1,000.00000000 |
0.00000000 |
2.75400000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
A-4 |
12532CBA2 |
1,000.00000000 |
0.00000000 |
2.97658333 |
0.00000000 |
0.00000000 |
1,000.00000000 |
A-M |
12532CBB0 |
1,000.00000000 |
0.00000000 |
3.20500014 |
0.00000000 |
0.00000000 |
1,000.00000000 |
B |
12532CBC8 |
1,000.00000000 |
0.00000000 |
3.49875002 |
0.00000000 |
0.00000000 |
1,000.00000000 |
C |
12532CBD6 |
1,000.00000000 |
0.00000000 |
4.11896025 |
0.00000000 |
0.00000000 |
1,000.00000000 |
D |
12532CAA3 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
E |
12532CAC9 |
1,000.00000000 |
0.00000000 |
2.68683356 |
0.00000000 |
0.00000000 |
1,000.00000000 |
F |
12532CAE5 |
1,000.00000000 |
0.00000000 |
2.68683276 |
0.00000000 |
0.00000000 |
1,000.00000000 |
G |
12532CAG0 |
1,000.00000000 |
0.00000000 |
4.08459694 |
0.00000000 |
0.00000000 |
1,000.00000000 |
V |
12532CAS4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
12532CAU9 |
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 |
12532CBE4 |
942.97252860 |
1.24834126 |
0.00000000 |
907.32257125 |
|
|
X-B |
12532CBF1 |
1,000.00000000 |
0.78706665 |
0.00000000 |
1,000.00000000 |
|
|
X-C |
12532CBG9 |
1,000.00000000 |
0.03333330 |
0.00000000 |
1,000.00000000 |
|
|
X-D |
12532CAJ4 |
1,000.00000000 |
1.65229365 |
0.00000000 |
1,000.00000000 |
|
|
X-E |
12532CAL9 |
1,000.00000000 |
1.46545999 |
0.00000000 |
1,000.00000000 |
|
|
X-F |
12532CAN5 |
1,000.00000000 |
1.46546014 |
0.00000000 |
1,000.00000000 |
|
|
X-G |
12532CAQ8 |
1,000.00000000 |
1.46546020 |
0.00000000 |
1,000.00000000 |
|
|
|
|||||||
|
|||||||
|
|||||||
|
|||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
Page 3 of 27 |
|
|
|
|
|
Reconciliation Detail |
|
|
|
|
||
Principal Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
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 |
618,926,398.04 |
619,888,260.74 |
587,474.90 |
15,500,000.00 |
0.00 |
0.00 |
602,838,923.14 |
603,715,026.77 |
16,087,474.90 |
||
|
|||||||||||
|
|||||||||||
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 |
06/01/2021 - 06/30/2021 |
30 |
112,919.94 |
0.00 |
112,919.94 |
0.00 |
0.00 |
0.00 |
112,919.94 |
0.00 |
|
A-SB |
06/01/2021 - 06/30/2021 |
30 |
101,686.62 |
0.00 |
101,686.62 |
0.00 |
0.00 |
0.00 |
101,686.62 |
0.00 |
|
A-3 |
06/01/2021 - 06/30/2021 |
30 |
426,870.00 |
0.00 |
426,870.00 |
0.00 |
0.00 |
0.00 |
426,870.00 |
0.00 |
|
A-4 |
06/01/2021 - 06/30/2021 |
30 |
562,110.53 |
0.00 |
562,110.53 |
0.00 |
0.00 |
0.00 |
562,110.53 |
0.00 |
|
X-A |
06/01/2021 - 06/30/2021 |
30 |
563,329.11 |
0.00 |
563,329.11 |
0.00 |
0.00 |
0.00 |
563,329.11 |
0.00 |
|
X-B |
06/01/2021 - 06/30/2021 |
30 |
55,812.14 |
0.00 |
55,812.14 |
0.00 |
0.00 |
0.00 |
55,812.14 |
0.00 |
|
X-C |
06/01/2021 - 06/30/2021 |
30 |
1,074.42 |
0.00 |
1,074.42 |
0.00 |
0.00 |
0.00 |
1,074.42 |
0.00 |
|
X-D |
06/01/2021 - 06/30/2021 |
30 |
63,908.98 |
0.00 |
63,908.98 |
0.00 |
0.00 |
0.00 |
63,908.98 |
0.00 |
|
X-E |
06/01/2021 - 06/30/2021 |
30 |
25,978.75 |
0.00 |
25,978.75 |
0.00 |
0.00 |
0.00 |
25,978.75 |
0.00 |
|
X-F |
06/01/2021 - 06/30/2021 |
30 |
10,626.90 |
0.00 |
10,626.90 |
0.00 |
0.00 |
0.00 |
10,626.90 |
0.00 |
|
X-G |
06/01/2021 - 06/30/2021 |
30 |
38,976.14 |
0.00 |
38,976.14 |
0.00 |
0.00 |
0.00 |
38,976.14 |
0.00 |
|
A-M |
06/01/2021 - 06/30/2021 |
30 |
103,305.59 |
0.00 |
103,305.59 |
0.00 |
0.00 |
0.00 |
103,305.59 |
0.00 |
|
B |
06/01/2021 - 06/30/2021 |
30 |
135,327.97 |
0.00 |
135,327.97 |
0.00 |
0.00 |
0.00 |
135,327.97 |
0.00 |
|
C |
06/01/2021 - 06/30/2021 |
30 |
132,764.93 |
0.00 |
132,764.93 |
0.00 |
0.00 |
0.00 |
132,764.93 |
0.00 |
|
D |
06/01/2021 - 06/30/2021 |
30 |
96,697.37 |
0.00 |
96,697.37 |
0.00 |
0.00 |
0.00 |
96,697.37 |
0.00 |
|
E |
06/01/2021 - 06/30/2021 |
30 |
47,630.49 |
0.00 |
47,630.49 |
0.00 |
0.00 |
0.00 |
47,630.49 |
0.00 |
|
F |
06/01/2021 - 06/30/2021 |
30 |
19,483.78 |
0.00 |
19,483.78 |
0.00 |
0.00 |
0.00 |
19,483.78 |
0.00 |
|
G |
06/01/2021 - 06/30/2021 |
30 |
71,460.41 |
0.00 |
71,460.41 |
37,175.65 |
0.00 |
0.00 |
108,636.06 |
468,903.92 |
|
|
|||||||||||
Totals |
|
|
2,569,964.07 |
0.00 |
2,569,964.07 |
37,175.65 |
0.00 |
0.00 |
2,607,139.72 |
468,903.92 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 4 of 27 |
|
|
Other Required Information |
|
|
|
|
|
|
|||||||
|
|||||||
|
|||||||
Available Distribution Amount (1) |
18,694,614.62 |
Appraisal Reduction Amount |
|
|
|
||
|
|||||||
|
|
|
Loan |
Loan |
Appraisal |
Cumulative |
Date Appraisal |
|
|
|
Number |
Group |
Reduction |
ASER |
Reduction |
|
|
|
|
|
Amount |
Amount |
Effected |
|
|||||||
|
|
|
407004694 |
|
2,001,389.84 |
107,880.02 |
12/11/20 |
|
|
|
407004691 |
|
0.00 |
52,653.77 |
4/12/21 |
Controlling Class Information |
|
|
|
|
|
|
|
|
|
|
Total |
|
2,001,389.84 |
160,533.79 |
|
Controlling Class: G |
|
|
|
|
|
|
|
Effective as of: 6/8/2017 |
|
|
|
|
|
|
|
Controlling Class Representative: |
RREF III-D CF 2017-C8, LLC |
|
|
|
|
|
|
Effective as of: 6/8/2017 |
|
|
|
|
|
|
|
|
|||||||
|
|||||||
|
|||||||
|
|||||||
(1) The Available Distribution Amount includes any Prepayment Premiums . |
|
|
|
|
|
|
|
|
|||||||
|
|||||||
|
|||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
Page 5 of 27 |
|
Cash Reconciliation Detail |
|
|
|
|||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest: |
|
Fees: |
|
Scheduled Interest |
2,585,115.42 |
Master Servicing Fee - Wells Fargo Bank, N.A. |
7,632.02 |
Interest reductions due to Nonrecoverability Determinations |
0.00 |
Trustee Fee - Wilmington Trust, N.A. |
290.00 |
Interest Adjustments |
0.00 |
Certificate Administrator Fee - Wells Fargo Bank, N.A. |
4,919.30 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
257.89 |
ARD Interest |
0.00 |
Operating Advisor Fee - Park Bridge Lender Services LLC |
1,850.97 |
Net Prepayment Interest Shortfall |
0.00 |
Asset Representations Reviewer Fee - Park Bridge Lender |
201.15 |
Net Prepayment Interest Excess |
0.00 |
Services LLC |
|
Extension Interest |
0.00 |
Total Fees |
15,151.33 |
Interest Reserve Withdrawal |
0.00 |
Additional Trust Fund Expenses: |
|
Total Interest Collected |
2,585,115.42 |
Reimbursement for Interest on Advances |
0.00 |
|
ASER Amount |
9,773.45 |
|
Principal: |
|
Special Servicing Fee |
(46,949.10) |
Scheduled Principal |
587,474.90 |
Rating Agency Expenses |
0.00 |
Unscheduled Principal |
15,500,000.00 |
Attorney Fees & Expenses |
0.00 |
Principal Prepayments |
15,500,000.00 |
Bankruptcy Expense |
0.00 |
Collection of Principal after Maturity Date |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Recoveries from Liquidation and Insurance Proceeds |
0.00 |
Non-Recoverable Advances |
0.00 |
Excess of Prior Principal Amounts paid |
0.00 |
Workout Delayed Reimbursement Amounts |
0.00 |
Curtailments |
0.00 |
Other Expenses |
0.00 |
Negative Amortization |
0.00 |
||
Principal Adjustments |
0.00 |
Total Additional Trust Fund Expenses |
(37,175.65) |
Total Principal Collected |
16,087,474.90 |
Interest Reserve Deposit |
0.00 |
|
|
Payments to Certificateholders & Others: |
|
Other: |
|
Interest Distribution |
2,607,139.72 |
Prepayment Penalties/Yield Maintenance |
0.00 |
Principal Distribution |
16,087,474.90 |
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 |
18,694,614.62 |
Total Funds Collected |
18,672,590.32 |
Total Funds Distributed |
18,672,590.30 |
|
|||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
Page 6 of 27 |
|
|
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. |
|
|
|
|
|||||||||||||
Defeased |
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
NAP |
Defeased |
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
NAP |
|
|
|
|
|
|
|
Alaska |
1 |
16,936,567.85 |
2.81 |
68 |
5.7300 |
0.125800 |
Industrial |
4 |
40,338,887.78 |
6.69 |
69 |
5.1999 |
1.714038 |
Arizona |
2 |
8,026,236.80 |
1.33 |
69 |
5.4480 |
1.975525 |
Lodging |
10 |
75,899,256.87 |
12.59 |
67 |
5.6325 |
0.419077 |
Arkansas |
1 |
2,351,578.68 |
0.39 |
69 |
5.4700 |
0.953200 |
Mixed Use |
4 |
85,477,665.90 |
14.18 |
69 |
5.1028 |
1.019709 |
California |
5 |
91,365,430.86 |
15.16 |
68 |
4.9406 |
1.454209 |
|
|
|
|
|
|
|
Connecticut |
1 |
4,493,045.36 |
0.75 |
69 |
5.2230 |
0.909000 |
Multi-Family |
4 |
28,494,557.86 |
4.73 |
68 |
5.3676 |
1.707375 |
Delaware |
1 |
4,964,565.54 |
0.82 |
70 |
5.7500 |
0.529800 |
Office |
15 |
155,870,202.85 |
25.86 |
68 |
4.5060 |
2.050066 |
Florida |
3 |
21,477,675.10 |
3.56 |
69 |
5.3031 |
1.439453 |
Other |
7 |
16,250,000.00 |
2.70 |
70 |
5.0300 |
0.026400 |
Georgia |
2 |
20,054,897.33 |
3.33 |
68 |
5.6542 |
0.558966 |
Retail |
17 |
160,772,928.82 |
26.67 |
67 |
4.9496 |
1.514530 |
Illinois |
1 |
2,553,000.00 |
0.42 |
69 |
5.1520 |
1.846400 |
|
|
|
|
|
|
|
Indiana |
2 |
40,472,885.89 |
6.71 |
68 |
4.8444 |
1.240406 |
Self Storage |
3 |
14,920,130.01 |
2.47 |
70 |
4.6500 |
1.821900 |
Kentucky |
1 |
1,682,365.92 |
0.28 |
70 |
5.0300 |
0.026400 |
|
|
|
|
|
|
|
Maine |
2 |
11,906,232.69 |
1.98 |
69 |
5.2600 |
1.241274 |
Totals |
65 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
Michigan |
5 |
19,803,887.34 |
3.29 |
68 |
4.9620 |
1.690800 |
|
|
|
|
|
|
|
Missouri |
4 |
8,946,784.79 |
1.48 |
67 |
4.9306 |
1.272930 |
|
|
|
|
|
|
|
Nevada |
2 |
7,658,878.92 |
1.27 |
69 |
5.0284 |
2.118125 |
|
|
Seasoning |
|
|
|
|
New York |
8 |
71,077,859.70 |
11.79 |
70 |
4.3142 |
2.421075 |
|
|
|
|
|
|
|
North Carolina |
1 |
9,245,463.91 |
1.53 |
67 |
5.1800 |
1.850200 |
|
|
|
|
|
|
|
Ohio |
4 |
83,411,431.09 |
13.84 |
66 |
5.1078 |
0.909629 |
|
# of |
Scheduled |
% of |
WAM |
|
Weighted |
Rhode Island |
1 |
11,567,822.17 |
1.92 |
69 |
5.3060 |
1.724400 |
Seasoning |
|
Balance |
Agg. |
(2) |
WAC |
Avg DSCR (3) |
Tennessee |
2 |
20,727,448.49 |
3.44 |
63 |
5.0892 |
0.025918 |
|
Loans |
|
Bal. |
|
|
|
Texas |
12 |
73,439,117.86 |
12.18 |
69 |
5.1120 |
1.590348 |
|
|
|
|
|
|
|
Virginia |
1 |
16,331,043.07 |
2.71 |
69 |
5.3060 |
1.724400 |
Defeased |
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
NAP |
Washington |
2 |
29,529,410.73 |
4.90 |
65 |
4.0824 |
2.172148 |
12 months or less |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
Totals |
65 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
13 months to 24 months |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
25 months to 36 months |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
37 months to 48 months |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
49 months or greater |
42 |
578,023,630.10 |
95.88 |
68 |
4.9749 |
1.428389 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
43 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
See footnotes on last page of this section. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 7 of 27 |
|
|
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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Defeased |
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
|
NAP |
|
Defeased |
|
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
NAP |
|
9,999,999 or less |
23 |
138,142,312.74 |
22.92 |
66 |
5.3026 |
1.497397 |
108 months or less |
|
42 |
578,023,630.10 |
95.88 |
68 |
4.9749 |
1.428389 |
|||
10,000,000 to 19,999,999 |
10 |
133,858,612.04 |
22.20 |
67 |
5.0610 |
1.031422 |
109 months or greater |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
||||
20,000,000 to 29,999,999 |
4 |
102,836,915.79 |
17.06 |
68 |
5.1993 |
0.816592 |
|
|
|
|
|
|
|
|
|
|
|
30,000,000 to 39,999,999 |
3 |
104,185,789.53 |
17.28 |
69 |
4.4519 |
2.089642 |
|
Totals |
|
43 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
||
40,000,000 or greater |
2 |
99,000,000.00 |
16.42 |
70 |
4.7187 |
1.808456 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Totals |
43 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
|
|
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
|
|
|
|
||||||
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
|
|
|
|
|
Remaining Amortization |
|
# of |
Scheduled |
|
WAM |
|
Weighted |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
Agg. |
|
WAC |
|
|
|
|
|
|
|
|
|
|
Term |
|
|
Loans |
Balance |
|
(2) |
|
Avg DSCR (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
Defeased |
|
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
|
NAP |
|
|
|
|
|
|
|
|
Interest Only |
|
6 |
139,550,000.00 |
23.15 |
68 |
4.4632 |
1.862785 |
|
|
|
|
|||
|
|
|
299 months or less |
|
9 |
129,599,671.56 |
21.50 |
65 |
5.2947 |
0.939006 |
|
|
|
|
|||
|
|
|
300 months to 359 months |
27 |
308,873,958.54 |
51.24 |
69 |
5.0720 |
1.437467 |
|
|
|
|
||||
|
|
|
360 months or greater |
|
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
|
|
|
|||
|
|||||||||||||||||
|
|
|
|
Totals |
|
|
43 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
|
|
|
|
|
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
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. |
|
|
|
|
||||||||||||||||
Defeased |
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
NAP |
|
Defeased |
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
NAP |
||
1.39 or less |
16 |
197,477,753.42 |
32.76 |
68 |
5.3795 |
0.378825 |
|
|
|
|
|
|
|
|
|
|
1.40 to 1.44 |
2 |
9,823,698.76 |
1.63 |
68 |
5.1295 |
1.425748 |
|
Underwriter's Information |
2 |
12,418,700.79 |
2.06 |
68 |
4.9349 |
1.454453 |
||
1.45 to 1.54 |
4 |
25,663,480.24 |
4.26 |
55 |
5.1695 |
1.493372 |
|
12 months or less |
36 |
512,750,043.73 |
85.06 |
69 |
4.9262 |
1.530229 |
||
1.55 to 1.99 |
12 |
226,051,080.39 |
37.50 |
69 |
4.9334 |
1.768916 |
|
13 months to 24 months |
3 |
47,128,075.03 |
7.82 |
68 |
5.4912 |
0.310454 |
||
2.00 to 2.49 |
5 |
58,248,733.57 |
9.66 |
69 |
4.5158 |
2.313448 |
|
|
|
|
|
|
|
|
|
|
2.50 or greater |
3 |
60,758,883.72 |
10.08 |
68 |
4.1474 |
2.697237 |
|
25 months or greater |
1 |
5,726,810.55 |
0.95 |
9 |
5.1775 |
1.453500 |
||
Totals |
43 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
|
Totals |
|
43 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
|
|
||||||||||||||||
|
||||||||||||||||
|
|
|
|
|
|
|
Note Rate |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
|
|
|
|
|
Note |
|
# of |
Scheduled |
|
WAM |
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agg. |
|
WAC |
|
|
|
|
|
|
|
|
|
Rate |
|
Loans |
Balance |
|
(2) |
|
Avg DSCR (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Defeased |
|
1 |
24,815,293.04 |
4.12 |
3 |
5.3000 |
NAP |
|
|
|
|
|
|
|
|
|
3.7499% or less |
|
1 |
22,500,000.00 |
3.73 |
64 |
3.6739 |
2.578400 |
|
|
|
|
|
|
|
|
3.7500% to 4.2499% |
1 |
32,500,000.00 |
5.39 |
70 |
4.1500 |
2.271800 |
|
|
|
|
|
|||
|
|
4.2500% to 4.7499% |
5 |
113,486,664.75 |
18.83 |
69 |
4.5348 |
2.222793 |
|
|
|
|
|
|||
|
|
4.7500% to 5.2499% |
18 |
242,746,718.23 |
40.27 |
67 |
4.9805 |
1.375661 |
|
|
|
|
|
|||
|
|
5.2500% to 5.7499% |
12 |
122,612,992.95 |
20.34 |
68 |
5.4906 |
0.983482 |
|
|
|
|
|
|||
|
|
5.7500% or greater |
5 |
44,177,254.17 |
7.33 |
69 |
5.9130 |
(0.293978) |
|
|
|
|
|
|||
|
||||||||||||||||
|
|
|
Totals |
|
43 |
602,838,923.14 |
100.00 |
65 |
4.9883 |
1.433395 |
|
|
|
|
|
|
|
||||||||||||||||
(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 27 |
|
|
|
|
|
|
|
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) |
|
|||||||||||||||||
300571696 |
1 |
RT |
Saint Clairsville |
OH |
219,083.33 |
0.00 |
4.780% |
N/A |
5/6/27 |
N |
55,000,000.00 |
55,000,000.00 |
7/6/21 |
|
|
|
|
307860002 |
2 |
MU |
Los Angeles |
CA |
170,210.33 |
0.00 |
4.642% |
N/A |
5/6/27 |
N |
44,000,000.00 |
44,000,000.00 |
7/6/21 |
|
|
|
|
300571677 |
3 |
RT |
Merrillville |
IN |
148,619.32 |
70,858.27 |
4.840% |
N/A |
3/6/27 |
N |
36,847,764.08 |
36,776,905.81 |
7/6/21 |
|
|
|
|
307860004 |
4 |
OF |
New York |
NY |
125,960.36 |
47,738.24 |
4.324% |
5/6/27 |
5/6/32 |
N |
34,956,621.96 |
34,908,883.72 |
7/6/21 |
|
|
|
|
407004699 |
5 |
OF |
New York |
NY |
112,395.83 |
0.00 |
4.150% |
N/A |
5/6/27 |
N |
32,500,000.00 |
32,500,000.00 |
7/6/21 |
|
|
|
|
300571676 |
6 |
LO |
Various |
Various |
142,367.24 |
61,699.73 |
5.730% |
N/A |
3/6/27 |
N |
29,815,129.74 |
29,753,430.01 |
7/6/21 |
|
|
|
10 |
407004692 |
7 |
IN |
Various |
Various |
123,558.63 |
45,038.12 |
5.306% |
N/A |
4/6/27 |
N |
27,943,903.36 |
27,898,865.24 |
7/6/21 |
|
|
|
|
300571694 |
8 |
OF |
Colorado Springs |
CO |
109,753.81 |
34,625.40 |
5.300% |
N/A |
10/6/21 |
N |
24,849,918.44 |
24,815,293.04 |
7/6/21 |
|
|
|
|
407004694 |
9 |
MU |
Cleveland |
OH |
111,399.83 |
30,722.66 |
5.885% |
N/A |
4/6/27 |
N |
22,715,343.20 |
22,684,620.54 |
6/6/20 |
12/11/20 |
2,001,389.84 |
13 |
|
307860010 |
10 |
OF |
Kirkland |
WA |
68,885.62 |
0.00 |
3.674% |
N/A |
11/6/26 |
N |
22,500,000.00 |
22,500,000.00 |
7/6/21 |
|
|
|
|
307500114 |
11 |
Various |
Various |
MI |
42,001.58 |
14,121.09 |
4.962% |
N/A |
3/6/27 |
N |
10,157,575.58 |
10,143,454.49 |
10/6/20 |
|
|
5 |
|
307860012 |
12 |
98 |
Various |
Various |
68,114.58 |
0.00 |
5.030% |
N/A |
5/6/27 |
N |
16,250,000.00 |
16,250,000.00 |
7/6/21 |
|
|
|
|
407004687 |
13 |
OF |
San Francisco |
CA |
75,666.67 |
0.00 |
5.675% |
N/A |
3/6/27 |
N |
16,000,000.00 |
16,000,000.00 |
7/6/21 |
|
|
|
|
407004698 |
14 |
SS |
Various |
TX |
57,910.79 |
24,591.10 |
4.650% |
N/A |
5/6/27 |
N |
14,944,721.11 |
14,920,130.01 |
7/6/21 |
|
|
|
|
407004691 |
15 |
LO |
Pittsburgh |
PA |
76,621.67 |
15,500,000.00 |
5.932% |
N/A |
3/6/22 |
N |
15,500,000.00 |
0.00 |
7/6/21 |
4/12/21 |
|
11 |
|
303161079 |
16 |
LO |
Nashville |
TN |
60,952.31 |
23,085.39 |
5.116% |
N/A |
7/1/26 |
N |
14,296,867.89 |
14,273,782.50 |
2/1/21 |
2/11/21 |
|
1 |
10 |
300571695 |
17 |
OF |
Coppell |
TX |
58,929.02 |
18,902.19 |
5.060% |
N/A |
5/6/27 |
N |
13,975,260.52 |
13,956,358.33 |
7/6/21 |
|
|
|
|
407004686 |
18 |
MU |
Walnut Creek |
CA |
62,467.17 |
0.00 |
5.242% |
N/A |
1/6/27 |
N |
14,300,000.00 |
14,300,000.00 |
7/6/21 |
|
|
|
|
307860019 |
19 |
RT |
Euless |
TX |
49,442.86 |
18,768.32 |
4.970% |
N/A |
4/6/27 |
N |
11,937,914.65 |
11,919,146.33 |
7/6/21 |
|
|
|
|
300571671 |
20 |
MF |
Houston |
TX |
52,585.71 |
16,130.39 |
5.210% |
N/A |
3/6/27 |
N |
12,111,870.77 |
12,095,740.38 |
7/6/21 |
|
|
|
|
307860021 |
21 |
OF |
St Petersburg |
FL |
38,146.27 |
13,916.05 |
4.733% |
N/A |
4/6/27 |
N |
9,671,567.07 |
9,657,651.02 |
7/6/21 |
|
|
|
|
307350208 |
22 |
OF |
Los Angeles |
CA |
36,958.33 |
0.00 |
4.435% |
N/A |
12/6/26 |
N |
10,000,000.00 |
10,000,000.00 |
7/6/21 |
|
|
|
|
407004693 |
23 |
RT |
Various |
Various |
42,074.67 |
0.00 |
5.152% |
N/A |
4/6/27 |
N |
9,800,000.00 |
9,800,000.00 |
7/6/21 |
|
|
|
|
307860024 |
24 |
LO |
Tampa |
FL |
45,124.90 |
12,154.50 |
5.955% |
N/A |
4/6/27 |
N |
9,093,178.58 |
9,081,024.08 |
5/6/20 |
7/12/21 |
|
1 |
|
300571660 |
25 |
RT |
Hickory |
NC |
39,957.05 |
10,995.42 |
5.180% |
N/A |
2/6/27 |
N |
9,256,459.33 |
9,245,463.91 |
7/6/21 |
|
|
|
|
300571675 |
26 |
MF |
Lawrenceville |
GA |
33,343.14 |
10,473.28 |
5.520% |
N/A |
3/6/27 |
N |
7,248,508.45 |
7,238,035.17 |
7/6/21 |
|
|
|
|
300571672 |
27 |
LO |
Seattle |
WA |
31,620.44 |
10,391.47 |
5.390% |
N/A |
3/6/27 |
N |
7,039,802.20 |
7,029,410.73 |
7/6/21 |
|
|
|
|
407004689 |
28 |
OF |
Mission Viejo |
CA |
30,908.03 |
9,368.94 |
5.242% |
N/A |
3/6/27 |
N |
7,074,799.80 |
7,065,430.86 |
7/6/21 |
|
|
|
|
300571673 |
29 |
MF |
Houston |
TX |
30,970.40 |
9,967.15 |
5.450% |
N/A |
3/6/27 |
N |
6,819,170.78 |
6,809,203.63 |
7/6/21 |
|
|
|
|
300571687 |
30 |
RT |
Portland |
ME |
28,975.65 |
9,915.47 |
5.260% |
N/A |
4/6/27 |
N |
6,610,415.38 |
6,600,499.91 |
7/6/21 |
|
|
|
|
407004695 |
31 |
RT |
Lima |
OH |
24,792.57 |
19,414.26 |
5.178% |
N/A |
4/6/22 |
N |
5,746,224.81 |
5,726,810.55 |
7/6/21 |
|
|
|
|
300571688 |
33 |
RT |
Bangor |
ME |
23,291.73 |
7,970.42 |
5.260% |
N/A |
4/6/27 |
N |
5,313,703.20 |
5,305,732.78 |
7/6/21 |
|
|
|
|
300571680 |
34 |
RT |
McKinney |
TX |
24,780.00 |
0.00 |
5.310% |
N/A |
3/6/27 |
N |
5,600,000.00 |
5,600,000.00 |
7/6/21 |
|
|
|
|
407004700 |
35 |
LO |
Georgetown |
DE |
23,837.11 |
10,134.64 |
5.750% |
N/A |
5/6/27 |
N |
4,974,700.18 |
4,964,565.54 |
7/6/21 |
|
|
|
|
|
|||||||||||||||||
See footnotes on last page of this section. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|||||||||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) |
|
||||||||||||||||||||||||||||
307860036 |
36 |
OF |
Various |
MO |
21,130.73 |
0.00 |
4.859% |
N/A |
11/6/26 |
N |
5,218,000.00 |
|
5,218,000.00 |
7/6/21 |
|
|
|
|
|
|||||||||
307860037 |
37 |
LO |
Eagle Pass |
TX |
24,193.89 |
9,055.69 |
6.177% |
N/A |
|
5/6/27 |
N |
4,700,123.72 |
|
4,691,068.03 |
7/6/21 |
|
|
|
|
|
||||||||
300571679 |
38 |
RT |
Show Low |
AZ |
21,150.03 |
6,426.18 |
5.420% |
N/A |
|
3/6/27 |
N |
4,682,662.98 |
|
4,676,236.80 |
7/6/21 |
|
|
|
|
|
||||||||
307860039 |
39 |
MU |
New Haven |
CT |
19,585.54 |
6,790.48 |
5.223% |
N/A |
|
4/6/27 |
N |
4,499,835.84 |
|
4,493,045.36 |
7/6/21 |
|
|
|
|
|
||||||||
307860040 |
40 |
OF |
Las Vegas |
NV |
16,684.96 |
6,451.91 |
4.919% |
N/A |
|
4/6/27 |
N |
4,070,330.83 |
|
4,063,878.92 |
7/6/21 |
|
|
|
|
|
||||||||
407004697 |
41 |
LO |
Tucson |
AZ |
15,317.88 |
0.00 |
5.487% |
N/A |
|
5/6/27 |
N |
3,350,000.00 |
|
3,350,000.00 |
7/6/21 |
|
|
|
|
|
||||||||
307860042 |
42 |
LO |
Liverpool |
NY |
13,462.65 |
5,592.25 |
5.850% |
N/A |
|
4/6/27 |
N |
2,761,568.23 |
|
2,755,975.98 |
7/6/21 |
|
|
|
13 |
|
||||||||
307860043 |
43 |
MF |
Hot Springs |
AR |
10,734.84 |
3,412.86 |
5.470% |
N/A |
|
4/6/27 |
N |
2,354,991.54 |
|
2,351,578.68 |
7/6/21 |
|
|
|
|
|
||||||||
307500214 |
11A |
OT |
Various |
MI |
40,001.50 |
13,448.66 |
4.962% |
N/A |
|
3/6/27 |
N |
9,673,881.55 |
|
9,660,432.89 |
10/6/20 |
|
|
|
5 |
|
||||||||
300571709 |
3A |
RT |
Merrillville |
IN |
11,146.45 |
5,314.37 |
4.840% |
N/A |
|
3/6/27 |
N |
2,763,582.27 |
|
2,758,267.90 |
7/6/21 |
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Totals |
|
|
|
|
|
|
|
|
2,585,115.42 |
16,087,474.90 |
|
|
|
|
|
|
618,926,398.04 |
602,838,923.14 |
|
|
|
2,001,389.84 |
|
|
||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
|
(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 27 |
|
|
|
|
|
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 |
|
|
||||||||||
300571696 |
1 |
Retail |
Saint Clairsville |
OH |
55,000,000.00 |
4,968,560.62 |
0.00 |
|
|
|
307860002 |
2 |
Mixed Use |
Los Angeles |
CA |
44,000,000.00 |
4,345,265.00 |
4,165,267.00 |
4/1/20 |
3/31/21 |
|
300571677 |
3 |
Retail |
Merrillville |
IN |
36,776,905.81 |
5,260,443.00 |
0.00 |
|
|
|
307860004 |
4 |
Office |
New York |
NY |
34,908,883.72 |
18,715,843.00 |
0.00 |
|
|
|
407004699 |
5 |
Office |
New York |
NY |
32,500,000.00 |
2,982,160.37 |
780,096.64 |
1/1/21 |
3/31/21 |
|
300571676 |
6 |
Lodging |
Various |
Various |
29,753,430.01 |
3,395,917.85 |
1,756,773.01 |
4/1/20 |
3/31/21 |
|
407004692 |
7 |
Industrial |
Various |
Various |
27,898,865.24 |
5,292,490.45 |
0.00 |
|
|
|
300571694 |
8 |
Office |
Colorado Springs |
CO |
24,815,293.04 |
0.00 |
0.00 |
|
|
|
407004694 |
9 |
Mixed Use |
Cleveland |
OH |
22,684,620.54 |
0.00 |
(463,534.00) |
1/1/20 |
3/31/20 |
|
307860010 |
10 |
Office |
Kirkland |
WA |
22,500,000.00 |
7,199,353.00 |
0.00 |
|
|
|
307500114 |
11 |
Various |
Various |
MI |
10,143,454.49 |
7,463,197.00 |
0.00 |
|
|
|
307860012 |
12 |
Other |
Various |
Various |
16,250,000.00 |
800,266.00 |
11,380.00 |
1/1/21 |
3/31/21 |
|
407004687 |
13 |
Office |
San Francisco |
CA |
16,000,000.00 |
3,085,063.22 |
(116,251.47) |
1/1/21 |
3/31/21 |
|
407004698 |
14 |
Self Storage |
Various |
TX |
14,920,130.01 |
1,839,051.38 |
0.00 |
|
|
|
407004691 |
15 |
Lodging |
Pittsburgh |
PA |
0.00 |
(413,169.06) |
(395,653.44) |
4/1/20 |
3/31/21 |
|
303161079 |
16 |
Lodging |
Nashville |
TN |
14,273,782.50 |
968,190.56 |
0.00 |
|
|
|
300571695 |
17 |
Office |
Coppell |
TX |
13,956,358.33 |
1,599,832.00 |
0.00 |
|
|
|
407004686 |
18 |
Mixed Use |
Walnut Creek |
CA |
14,300,000.00 |
1,281,054.00 |
0.00 |
|
|
|
307860019 |
19 |
Retail |
Euless |
TX |
11,919,146.33 |
1,003,001.87 |
263,488.18 |
1/1/21 |
3/31/21 |
|
300571671 |
20 |
Multi-Family |
Houston |
TX |
12,095,740.38 |
1,343,852.13 |
367,816.08 |
1/1/21 |
3/31/21 |
|
307860021 |
21 |
Office |
St Petersburg |
FL |
9,657,651.02 |
7,378,512.44 |
1,837,725.22 |
1/1/21 |
3/31/21 |
|
307350208 |
22 |
Office |
Los Angeles |
CA |
10,000,000.00 |
6,911,916.80 |
1,847,235.41 |
1/1/21 |
3/31/21 |
|
407004693 |
23 |
Retail |
Various |
Various |
9,800,000.00 |
1,035,769.54 |
237,755.12 |
1/1/21 |
3/31/21 |
|
307860024 |
24 |
Lodging |
Tampa |
FL |
9,081,024.08 |
467,300.98 |
242,948.73 |
4/1/20 |
3/31/21 |
|
300571660 |
25 |
Retail |
Hickory |
NC |
9,245,463.91 |
1,076,625.36 |
274,651.48 |
1/1/21 |
3/31/21 |
|
300571675 |
26 |
Multi-Family |
Lawrenceville |
GA |
7,238,035.17 |
798,511.70 |
364,744.77 |
1/1/21 |
6/30/21 |
|
300571672 |
27 |
Lodging |
Seattle |
WA |
7,029,410.73 |
653,175.83 |
492,927.69 |
4/1/20 |
3/31/21 |
|
407004689 |
28 |
Office |
Mission Viejo |
CA |
7,065,430.86 |
818,425.80 |
193,636.86 |
1/1/21 |
3/31/21 |
|
300571673 |
29 |
Multi-Family |
Houston |
TX |
6,809,203.63 |
1,257,216.02 |
0.00 |
|
|
|
300571687 |
30 |
Retail |
Portland |
ME |
6,600,499.91 |
580,000.00 |
145,000.00 |
1/1/21 |
3/31/21 |
|
407004695 |
31 |
Retail |
Lima |
OH |
5,726,810.55 |
776,916.00 |
0.00 |
|
|
|
300571688 |
33 |
Retail |
Bangor |
ME |
5,305,732.78 |
465,000.00 |
116,250.00 |
1/1/21 |
3/31/21 |
|
300571680 |
34 |
Retail |
McKinney |
TX |
5,600,000.00 |
485,737.60 |
119,677.64 |
1/1/21 |
3/31/21 |
|
407004700 |
35 |
Lodging |
Georgetown |
DE |
4,964,565.54 |
261,612.42 |
0.00 |
|
|
|
307860036 |
36 |
Office |
Various |
MO |
5,218,000.00 |
575,143.00 |
0.00 |
|
|
|
307860037 |
37 |
Lodging |
Eagle Pass |
TX |
4,691,068.03 |
841,767.55 |
0.00 |
|
|
|
|
||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 12 of 27 |
|
|
|
|
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 |
|
|||||||||
300571679 |
38 |
Retail |
Show Low |
AZ |
4,676,236.80 |
535,058.81 |
139,000.25 |
1/1/21 |
3/31/21 |
307860039 |
39 |
Mixed Use |
New Haven |
CT |
4,493,045.36 |
653,043.21 |
81,004.28 |
1/1/21 |
3/31/21 |
307860040 |
40 |
Office |
Las Vegas |
NV |
4,063,878.92 |
679,999.24 |
177,632.87 |
1/1/21 |
3/31/21 |
407004697 |
41 |
Lodging |
Tucson |
AZ |
3,350,000.00 |
547,784.84 |
0.00 |
|
|
307860042 |
42 |
Lodging |
Liverpool |
NY |
2,755,975.98 |
2,975.55 |
0.00 |
|
|
307860043 |
43 |
Multi-Family |
Hot Springs |
AR |
2,351,578.68 |
198,100.00 |
46,010.00 |
1/1/21 |
3/31/21 |
307500214 |
11A |
Various |
Various |
MI |
9,660,432.89 |
0.00 |
0.00 |
|
|
300571709 |
3A |
Retail |
Merrillville |
IN |
2,758,267.90 |
0.00 |
0.00 |
|
|
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
Total |
|
|
|
|
602,838,923.14 |
|
|
|
|
|
|||||||||
(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 27 |
|
|
Principal Prepayment Detail |
|
|
|
||
|
|
Offering Document |
Principal Prepayment Amount |
Prepayment Penalties |
|
||
Loan Number |
Loan Group |
Cross-Reference |
Payoff Amount |
Curtailment Amount |
Prepayment Premium |
Yield Maintenance Premium |
|
407004691 |
|
15 |
15,500,000.00 |
0.00 |
0.00 |
0.00 |
|
|
|||||||
|
|||||||
|
|||||||
|
|||||||
Totals |
|
|
15,500,000.00 |
0.00 |
0.00 |
0.00 |
|
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
Page 14 of 27 |
|
|
|
|
|
|
|
|
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 |
|
7/16/21 |
0 |
|
0 |
|
5 |
|
0 |
|
0 |
|
1 |
|
0 |
|
1 |
|
4.988304% |
65 |
|
|
|
$0.00 |
|
$0.00 |
|
$65,843,314.50 |
|
$0.00 |
|
$0.00 |
|
$14,273,782.50 |
|
$0.00 |
|
$15,500,000.00 |
4.930729% |
|
|
6/17/21 |
0 |
|
0 |
|
6 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.012128% |
65 |
|
|
|
$0.00 |
|
$0.00 |
|
$81,436,846.80 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.948742% |
|
|
5/17/21 |
1 |
|
0 |
|
6 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.012278% |
66 |
|
|
|
$16,000,000.00 |
|
$0.00 |
|
$81,520,007.90 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.955145% |
|
|
4/16/21 |
0 |
|
0 |
|
6 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.012498% |
67 |
|
|
|
$0.00 |
|
$0.00 |
|
$81,612,744.42 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.955352% |
|
|
3/17/21 |
0 |
|
0 |
|
6 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.012693% |
68 |
|
|
|
$0.00 |
|
$0.00 |
|
$81,695,087.05 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.955536% |
|
|
2/18/21 |
0 |
|
1 |
|
5 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.012954% |
69 |
|
|
|
$0.00 |
|
$15,500,000.00 |
|
$66,307,020.79 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.949542% |
|
|
1/15/21 |
1 |
|
2 |
|
3 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.013144% |
70 |
|
|
|
$15,500,000.00 |
|
$19,964,932.35 |
|
$46,423,526.19 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.955960% |
|
|
12/17/20 |
2 |
|
0 |
|
3 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.013333% |
71 |
|
|
|
$19,989,095.11 |
|
$0.00 |
|
$46,480,422.54 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.956138% |
|
|
11/18/20 |
0 |
|
0 |
|
3 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.013542% |
72 |
|
|
|
$0.00 |
|
$0.00 |
|
$46,544,327.02 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.984187% |
|
|
10/19/20 |
0 |
|
0 |
|
5 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.013728% |
73 |
|
|
|
$0.00 |
|
$0.00 |
|
$66,640,489.18 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.984375% |
|
|
9/17/20 |
0 |
|
2 |
|
3 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.013935% |
74 |
|
|
|
$0.00 |
|
$37,468,510.85 |
|
$29,261,920.04 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.984585% |
|
|
8/17/20 |
2 |
|
2 |
|
2 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5.014119% |
75 |
|
|
|
$17,328,603.52 |
|
$32,205,363.45 |
|
$20,090,177.01 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.958004% |
|
|
Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 15 of 27 |
|
|
|
|
|
|
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 |
||
|
||||||||||||||||||||
407004694 |
9 |
12 |
6/6/20 |
131,606.25 |
1,733,434.10 |
6 |
13 |
6/1/20 |
|
|
23,054,314.56 |
1,151,218.07 |
|
|
||||||
307500114 |
11 |
8 |
10/6/20 |
55,987.32 |
504,716.85 |
6 |
5 |
4/28/20 |
|
|
10,264,312.41 |
0.00 |
|
|
|
|||||
303161079 |
16 |
4 |
2/1/21 |
83,847.19 |
419,889.75 |
6 |
1 |
6/9/20 |
|
|
14,388,281.65 |
0.00 |
|
|
|
|||||
307860024 |
24 |
13 |
5/6/20 |
57,133.61 |
801,369.24 |
6 |
1 |
5/14/20 |
|
|
9,236,973.80 |
9,300.00 |
|
|
||||||
307500214 |
11A |
8 |
10/6/20 |
53,321.26 |
480,682.70 |
6 |
5 |
4/28/20 |
|
|
9,775,535.67 |
0.00 |
|
|
||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
Totals |
5 |
|
|
381,895.62 |
3,940,092.64 |
|
|
|
|
|
66,719,418.09 |
1,160,518.07 |
|
|
|||||
|
||||||||||||||||||||
Totals By Delinquency Code: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total for Status Code = 6 (5 loans) |
|
381,895.62 |
3,940,092.64 |
|
|
|
|
|
66,719,418.09 |
1,160,518.07 |
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
|
|
|
(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 27 |
|
|
|
|
|
|
|
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 |
||
|
|||||||||||||||||||||
407004694 |
9 |
|
6/1/20 |
13 |
|
|
22,684,620.54 |
MU |
|
OH |
5.885% |
23,054,314.56 |
(486,645.00) |
3/31/20 |
(1.14) |
|
5/6/17 |
4/6/27 |
308 |
||
307500114 |
11 |
|
4/28/20 |
5 |
|
|
10,143,454.49 |
Various |
|
MI |
4.962% |
10,264,312.41 |
7,034,219.00 |
12/31/19 |
1.69 |
|
4/6/17 |
3/6/27 |
310 |
||
407004691 |
15 |
|
1/21/21 |
11 |
|
|
0.00 |
LO |
|
PA |
5.932% |
0.00 |
(460,045.44) |
3/31/21 |
(0.49) |
|
4/6/17 |
3/6/22 |
1,000 |
||
303161079 |
16 |
|
6/9/20 |
1 |
|
|
14,273,782.50 |
LO |
|
TN |
5.116% |
14,388,281.65 |
121,802.56 |
12/31/20 |
0.03 |
|
8/1/16 |
7/1/26 |
299 |
||
307860024 |
24 |
|
5/14/20 |
1 |
|
|
9,081,024.08 |
LO |
|
FL |
5.955% |
9,236,973.80 |
173,295.17 |
3/31/21 |
0.25 |
|
5/6/17 |
4/6/27 |
308 |
||
307860042 |
42 |
|
8/22/19 |
13 |
|
|
2,755,975.98 |
LO |
|
NY |
5.850% |
2,755,975.98 |
(52,662.45) |
12/31/20 |
(0.23) |
|
5/6/17 |
4/6/27 |
248 |
||
307500214 |
11A |
|
4/28/20 |
5 |
|
|
9,660,432.89 |
|
|
|
4.962% |
9,775,535.67 |
6,920,356.00 |
|
1.47 |
|
4/6/17 |
3/6/27 |
310 |
||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|
|
|
(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 27 |
|
|
|
|
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 |
|
|
|
|
||||||
407004694 |
9 |
13 |
|
11/7/20 |
24,700,000.00 |
Loan transferred to special servicing due to Imminent Monetary Default as a result of |
|
|
|
|
|
|
COVID-19. Borrower has provided the requested due diligence. Borrower has begun |
|
|
|
|
|
|
cooperating with addressing current defaults and complying with the loan documents. The s |
|
|
|
|
|
|
pecial servicer will continue to dual track settlement discussions and enforcement of lender's |
|
|
|
|
|
|
rights. |
|
||||||
|
||||||
|
||||||
|
||||||
307500114 |
11 |
5 |
|
|
100,850,000.00 |
Please refer to Servicer Reports for comments as they are too lengthy to include for this |
|
|
|
|
|
|
cycle. |
|
||||||
|
||||||
|
||||||
|
||||||
407004691 |
15 |
11 |
|
3/19/21 |
13,600,000.00 |
Loan recently transferred for Imminent Monetary Default at Borrowers request as a result of |
|
|
|
|
|
|
the Covid-19 pandemic. Borrower has property under contract for sale. Estimated closing |
|
|
|
|
|
|
date is 07/06/2021. |
|
||||||
|
||||||
|
||||||
|
||||||
See footnotes on last page of this section. |
|
|
|
|
||
|
||||||
|
||||||
|
||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
Page 18 of 27 |
|
|
|
|
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 |
|
|
|
|
||||||
303161079 |
16 |
1 |
|
10/21/20 |
100,000,000.00 |
Loan transferred for Imminent Monetary Default at Borrower's request as a result of the |
|
|
|
|
|
|
Covid-19 pandemic. Special Servicer and Borrower have finalized a relief agreement. |
|
||||||
|
||||||
|
||||||
|
||||||
307860024 |
24 |
1 |
|
6/23/21 |
12,900,000.00 |
Loan recently transferred for Imminent Monetary Default at borrower's request as a result of |
|
|
|
|
|
|
the Covid-19 pandemic. Borrower and Special Servicer are currently working to finalize a |
|
|
|
|
|
|
relief agreement. |
|
||||||
|
||||||
|
||||||
|
||||||
307860042 |
42 |
13 |
|
11/1/17 |
5,100,000.00 |
The loan was transferred to special servicing for Imminent Default. The Loan DSCR has |
|
|
|
|
|
|
been below a 1.0X. Special Servicer is evaluating potential options including foreclosure. |
|
||||||
|
||||||
|
||||||
|
||||||
See footnotes on last page of this section. |
|
|
|
|
||
|
||||||
|
||||||
|
||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
Page 19 of 27 |
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
307500214 |
11A |
5 |
|
|
|
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include for this |
||
|
|
|
|
|
|
|
|
|
|
cycle. |
|
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
|
|
|
(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 20 of 27 |
|
|
|
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 |
381,895.62 |
3,940,092.64 |
1,136,179.97 |
0.00 |
|
|
||||||
|
||||||
|
||||||
|
||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
Page 21 of 27 |
|
|
|
|
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 |
|
|
|
300571676 |
6 |
30,509,639.23 |
30,509,639.23 |
5.7300% |
5.7300% |
7/6/20 |
Please refer to Servicer Reports for modification comments |
|
|
||||||||
303161079 |
16 |
14,556,345.15 |
14,556,345.15 |
5.1160% |
5.1160% |
5/26/21 |
Please refer to Servicer Reports for modification comments |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Totals |
|
45,065,984.38 |
45,065,984.38 |
|
|
|
|
|
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
Page 22 of 27 |
|
|
|
|
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 |
7/16/21 |
15 |
15,500,000.00 |
793,310.71 |
13,600,000.00 |
17,116,384.25 |
17,116,384.25 |
16,323,073.54 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
Current Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
Cumulative Total |
15,500,000.00 |
793,310.71 |
13,600,000.00 |
17,116,384.25 |
17,116,384.25 |
16,323,073.54 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
|
||||||||||||
* Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|
||||||
|
||||||||||||
|
||||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 23 of 27 |
|
|
|
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 |
7/16/21 |
15 |
15,500,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
Totals |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
|
|||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 24 of 27 |
|
|
|
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 |
23,954,954.59 |
22,684,620.54 |
5,000.00 |
0.00 |
0.00 |
9,773.45 |
0.00 |
0.00 |
0.00 |
|
0.00 |
11 |
10,500,000.00 |
10,143,454.49 |
2,116.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
15 |
15,500,000.00 |
0.00 |
(17,413.98) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
16 |
15,257,048.25 |
14,273,782.50 |
(48,666.67) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
24 |
9,582,259.77 |
9,081,024.08 |
5,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
42 |
2,991,605.38 |
2,755,975.98 |
5,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
11A |
10,000,000.00 |
9,660,432.89 |
2,015.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
Totals |
87,785,867.99 |
68,599,290.48 |
(46,949.10) |
0.00 |
0.00 |
9,773.45 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 25 of 27 |
|
|
|
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 |
|
(37,175.65) |
|
||
Total Interest Shortfall Allocated to Trust |
|
(37,175.65) |
|
||
|
|||||
|
|||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
Page 26 of 27 |
|
|
Defeased Loan Detail |
|
|
|
|
|
Offering Document |
Ending Scheduled |
|
|
|
|
Loan Number |
|
|
Maturity Date |
Note Rate |
Defeasance Status |
|
|
Cross-Reference |
Balance |
|
|
|
|
300571694 |
8 |
24,815,293.04 |
10/6/21 |
5.300 |
Full Defeasance |
|
|
||||||
|
||||||
|
||||||
|
||||||
Totals |
|
24,815,293.04 |
|
|
|
|
|
||||||
Copyright 2021, Wells Fargo Bank, N.A. |
|
|
|
|
|
Page 27 of 27 |
Prospectus Loan ID 1 06-12-2021 07-12-2021 RMF 04-12-2017 55000000.00 120 05-06-2027 360 0.0478 0.0478 3 1 60 06-06-2017 true 1 WL 5 222126.16 55000000.00 1 1 1 0 true true true false false 05-05-2019 02-05-2027 02-05-2027 OHIO VALLEY PLAZA 50585 VALLEY PLAZA DRIVE Saint Clairsville OH 43950 Belmont RT 657669 657669 1996 87560000.00 MAI 03-02-2017 1 0.98 6 X Wal-Mart 200659 01-31-2027 Lowes 130497 11-30-2021 Sam's Wholesale Club 113661 04-15-2022 12-31-2016 12-31-2019 12-31-2020 6022356.00 5751409.92 912832.00 782849.30 5109525.00 4968560.62 4682040.00 4541076.62 UW CREFC 2672816.65 1.48 1.8589 1.36 1.6989 F F 03-31-2021 false false 55000000.00 219083.33 0.0478 0.0001924 219083.33 0.00 0.00 55000000.00 55000000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 06-12-2021 07-12-2021 CCRE 05-01-2017 44000000.00 120 05-06-2027 0.046421 0.046421 3 1 120 06-06-2017 true 1 WL 3 172574.37 44000000.00 1 1 1 0 true true true false false 07-05-2019 02-05-2027 02-05-2027 PERSHING SQUARE BUILDING 448 SOUTH HILL STREET Los Angeles CA 90013 Los Angeles MU 153381 153381 1924 2017 75000000.00 MAI 03-23-2017 0.97 0.87 6 X Instride/Attainment Holdco 18523 08-31-2021 Pershing Hill LLC (Perch) 14969 12-31-2031 Hill Corner (Mrs. Fish) 10415 12-31-2031 02-28-2017 04-01-2020 03-31-2021 6390108.00 5458085.00 1787133.00 1292818.00 4602975.00 4165267.00 4411249.00 3973576.00 UW CREFC 2042524.00 2.22 2.0392 2.13 1.9454 F F 02-01-2021 false false 44000000.00 170210.33 0.046421 0.0004674 170210.33 0.00 0.00 44000000.00 44000000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 06-12-2021 07-12-2021 RMF 03-03-2017 40000000.00 120 03-06-2027 330 0.0484 0.0484 3 1 0 04-06-2017 true 1 PP 2 235938.41 39835646.82 1 1 1 0 false true true false false 06-05-2019 11-05-2026 11-05-2026 CROSSINGS AT HOBART 1939-3101 EAST 80TH AVENUE Merrillville IN 46410 Lake RT 772383 772383 1988 2016 91800000.00 MAI 04-24-2017 0.98 0.99 6 X Walmart Real Estate 206408 03-31-2023 Hobby Lobby 60000 08-31-2024 American Signature Furniture Stores 48230 01-31-2025 12-31-2016 12-31-2019 12-31-2020 9202949.00 8661689.00 3466333.00 3401246.00 5736616.00 5260443.00 5239701.00 4763527.00 UW CREFC 3753067.00 1.53 1.4016 1.40 1.2692 F F 04-09-2021 false false 36847764.08 219477.59 0.0484 0.0002274 148619.32 70858.27 0.00 36776905.81 36776905.81 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3A 06-12-2021 07-12-2021 RMF 03-03-2017 3000000.00 120 03-06-2027 330 0.0484 0.0484 3 1 0 04-06-2017 1 PP 2 2987673.51 1 0 false true false false false NA NA X F false false 2763582.27 16460.82 0.0484 0.0002274 11146.45 5314.37 0.00 2758267.90 2758267.90 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 06-12-2021 07-12-2021 AREF/CREFI 04-21-2017 35000000.00 120 05-06-2032 360 0.04324 0.04324 3 1 48 06-06-2017 true 1 PP 5 173698.60 35000000.00 1 5 5 0 true true false false false 05-05-2027 Yeshiva University Portfolio New York NY New York OF 696371 346000000.00 02-06-2017 1 1 07-06-2019 N 12-31-2019 12-31-2020 18026336.00 19822032.00 1106189.00 18026336.00 18715843.00 16400766.00 17090273.00 UW 6137678.00 2.16 3.0493 1.97 2.7844 F F false false 34956621.96 173698.60 0.04324 0.0001599 125960.36 47738.24 0.00 34908883.72 34908883.72 07-06-2021 05-06-2027 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-001 06-12-2021 07-12-2021 2495 AMSTERDAM AVENUE 2495 AMSTERDAM AVENUE New York NY 10033 New York OF 295694 295694 1969 108000000.00 MAI 02-06-2017 1 1 6 Yeshiva U 295694 04-30-2037 12-31-2019 12-31-2020 6932640.00 19822032.00 1106189.00 6932640.00 18715843.00 6267292.00 17090273.00 UW CREFC 6137678.00 3.0493 2.7844 F 12-31-2020 false Prospectus Loan ID 4-002 06-12-2021 07-12-2021 215 LEXINGTON AVENUE 215 LEXINGTON AVENUE New York NY 10016 New York OF 111270 111270 1962 78700000.00 MAI 02-06-2017 1 1 6 Yeshiva U 111270 04-30-2037 12-31-2019 12-31-2020 3656369.00 0.00 0.00 3656369.00 0.00 3423910.00 0.00 UW CREFC 0.00 0.00 C 03-31-2021 false Prospectus Loan ID 4-003 06-12-2021 07-12-2021 2520 AMSTERDAM AVENUE 2520 AMSTERDAM AVENUE New York NY 10033 New York OF 163321 163321 1967 60000000.00 MAI 02-06-2017 1 1 6 Yeshiva U 163321 04-30-2037 12-31-2019 12-31-2020 3692217.00 0.00 0.00 3692217.00 0.00 3325581.00 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 4-004 06-12-2021 07-12-2021 245 LEXINGTON AVENUE 245 LEXINGTON AVENUE New York NY 10016 New York OF 87927 87927 1969 56300000.00 MAI 02-06-2017 1 1 6 Yeshiva U 87927 04-30-2037 12-31-2019 12-31-2020 2748419.00 0.00 0.00 2748419.00 0.00 2506448.00 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 4-005 06-12-2021 07-12-2021 253 LEXINGTON AVENUE 253 LEXINGTON AVENUE New York NY 10016 New York OF 38159 38159 1911 43000000.00 MAI 02-06-2017 1 1 6 Yeshiva U 38159 04-30-2037 12-31-2019 12-31-2020 996691.00 0.00 0.00 996691.00 0.00 877535.00 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 5 06-12-2021 07-12-2021 CCRE 04-26-2017 32500000.00 120 05-06-2027 0.0415 0.0415 3 1 120 06-06-2017 true 1 WL 3 113956.89 32500000.00 1 1 1 0 true true false false false 12-05-2026 380 LAFAYETTE STREET 380 LAFAYETTE STREET New York NY 10003 New York OF 45678 45678 1888 2016 59000000.00 MAI 04-03-2017 1 1 6 07-06-2019 N Select Equity 45678 04-25-2037 02-28-2017 01-01-2021 03-31-2021 3183821.00 977455.00 764686.00 197358.36 2419134.00 780096.64 2362878.00 766032.64 UW CREFC 337187.50 1.77 2.3135 1.73 2.2718 F F 03-31-2021 false false 32500000.00 112395.83 0.0415 0.0003924 112395.83 0.00 0.00 32500000.00 32500000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 06-12-2021 07-12-2021 RMF; Citi; Barlcays 03-02-2017 32500000.00 120 03-06-2027 300 0.0573 0.0573 3 1 0 04-06-2017 true 1 PP 2 204066.97 32363040.86 1 2 2 0 false true false false true 12-05-2026 Atlanta and Anchorage Hotel Portfolio Various Various LO 993 993 182000000.00 0.65 0.30 07-06-2019 N 01-31-2017 04-01-2020 03-31-2021 50254774.00 14828927.00 32299376.00 13072153.99 17955398.00 1756773.01 15672769.00 1090211.94 UW 8664998.00 2.07 0.2027 1.81 0.1258 F F false true 29815129.74 204066.97 0.0573 0.0002387 142367.24 61699.73 0.00 29753430.02 29753430.01 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 07-06-2020 98 03-06-2027 Prospectus Loan ID 6-001 06-12-2021 07-12-2021 HILTON ANCHORAGE 500 WEST 3RD AVENUE Anchorage AK 99501 Anchorage LO 606 606 1958 2009 103600000.00 MAI 12-12-2016 0.58 0.25 6 01-31-2017 04-01-2020 03-31-2021 23010897.00 7488528.00 14435058.00 6450821.00 8575839.00 1037707.00 7655403.00 738165.88 UW CREFC 4932383.00 0.2103 0.1496 F 01-31-2017 false 98 Prospectus Loan ID 6-002 06-12-2021 07-12-2021 RENAISSANCE ATLANTA 1 HARTSFIELD CENTRE PARKWAY Atlanta GA 30354 Fulton LO 387 387 1992 2013 78400000.00 MAI 12-30-2016 0.76 0.39 6 01-31-2017 04-01-2020 03-31-2021 27243877.00 7340399.00 17864317.00 6621332.99 9379560.00 719066.01 8017366.00 352046.06 UW CREFC 3732615.00 0.1926 0.0943 F 01-31-2017 false 98 Prospectus Loan ID 7 06-12-2021 07-12-2021 CCRE 03-08-2017 29000000.00 120 04-06-2027 324 0.05306 0.05306 3 1 24 05-06-2017 true 1 PP 5 168596.75 29000000.00 1 2 2 0 true true false false false 02-05-2027 EIP Logistics Portfolio Various Various IN 1084470 57900000.00 0.87 0.91 07-06-2019 N 12-31-2016 12-31-2019 12-31-2020 5707390.00 6631678.00 1415568.00 1339187.55 4291822.00 5292490.45 3931822.00 4932490.45 UW 2860331.00 1.50 1.8503 1.37 1.7244 F F false false 27943903.36 168596.75 0.05306 0.0004441 123558.63 45038.12 0.00 27898865.23 27898865.24 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7-001 06-12-2021 07-12-2021 MERCURY PAPER, INC. 495 RADIO STATION ROAD Strasburg VA 22657 Shenandoah IN 407248 407248 2008 33000000.00 MAI 03-16-2017 1 1 6 Mercury paper Inc 407248 07-31-2024 12-31-2016 12-31-2019 12-31-2020 3025885.00 3314283.00 375058.00 391874.09 2650827.00 2922408.91 2515638.00 2787219.91 UW CREFC 1687595.29 1.7317 1.6515 F 12-31-2020 false Prospectus Loan ID 7-002 06-12-2021 07-12-2021 PRECISION PARK 200 FRENCHTOWN ROAD North Kingstown RI 02852 Washington IN 677222 677222 1960 2017 24900000.00 MAI 01-11-2017 0.79 0.86 6 Amtrol Inc 228088 04-30-2023 Anvil International 206748 03-31-2022 Dryvit Systems Inc 121445 09-30-2028 12-31-2016 12-31-2019 12-31-2020 2681505.00 3317395.00 1040510.00 947313.46 1640995.00 2370081.54 1416184.00 2145270.54 UW CREFC 1172735.71 2.0209 1.8292 F 12-31-2020 false Prospectus Loan ID 8 06-12-2021 07-12-2021 RMF 04-10-2017 26000000.00 60 10-06-2021 360 0.053 0.053 3 1 12 05-06-2017 true 1 WL 5 116428.24 26000000.00 1 1 0 true true false false false 10-05-2021 Defeased CO El Paso OF 323629 1984 39100000.00 MAI 02-16-2017 0.85 3 07-06-2019 F 12-31-2016 5853620.00 2613816.00 3239804.00 2689635.00 UW F false false 24849918.44 144379.21 0.053 0.0001924 109753.81 34625.40 0.00 24815293.04 24815293.04 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 06-12-2021 07-12-2021 CCRE 03-28-2017 24000000.00 120 04-06-2027 360 0.05885 0.05885 3 1 0 05-06-2017 true 1 WL 2 142122.49 23954954.59 1 1 1 0 false true false false false 01-05-2027 FLATS EAST BANK PHASE I 1010 FRONT AVENUE AND 1051, 1060, 1091, 1111 AND 1121 WEST 10TH STREET Cleveland OH 44113 Cuyahoga MU 128070 128070 2013 36520000.00 MAI 12-05-2016 24700000.00 11-07-2020 MAI 0.79 0.72 6 07-06-2019 N EB FITNESS 16071 12-31-2017 BOLD EATERY 5689 12-31-2025 LAGO FLATS 5060 08-31-2028 02-28-2017 01-01-2020 03-31-2020 8132914.00 577786.00 5484864.00 1041320.00 2648050.00 -463534.00 2339305.00 -486645.00 UW CREFC 426367.00 1.55 -1.0871 1.37 -1.1413 F F false false 22715343.20 142122.49 0.05885 0.0003924 111399.83 30722.66 0.00 23054314.56 22684620.54 06-06-2020 1 false 1733434.10 1136168.07 15050 3 0 Wells Fargo Bank, NA 06-01-2020 false 0.00 13 0 Prospectus Loan ID 10 06-12-2021 07-12-2021 CCRE 11-03-2016 22500000.00 120 11-06-2026 0.036739 0.036739 3 1 120 12-06-2016 true 1 PP 3 69842.37 22500000.00 1 1 1 0 true true true false false 07-05-2019 07-05-2026 07-05-2026 GOOGLE KIRKLAND CAMPUS PHASE II 451 SEVENTH AVENUE SOUTH Kirkland WA 98033 King OF 180844 180844 2015 146000000.00 MAI 07-27-2016 1 1 6 X Google Inc. 180844 01-31-2029 55324 01-31-2029 12-31-2019 12-31-2020 9585766.00 10101689.00 2460526.00 2902336.00 7125240.00 7199353.00 6908227.00 6982340.00 UW CREFC 2707970.00 2.64 2.6585 2.56 2.5784 F F 12-31-2020 false false 22500000.00 68885.62 0.036739 0.0003349 68885.62 0.00 0.00 22500000.00 22500000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 06-12-2021 07-12-2021 UBSAG 03-02-2017 10500000.00 120 03-06-2027 360 0.04962 0.04962 3 1 24 04-06-2017 true 1 PP 5 85944.83 10500000.00 1 5 5 0 true true false false false 09-05-2026 Art Van Portfolio Various MI Various 1407911 100850000.00 1 1 07-06-2019 N 12-31-2018 12-31-2019 7134388.00 7694018.00 214032.00 230821.00 6920356.00 7463197.00 6491378.00 7034219.00 UW 4160072.00 1.57 1.794 1.47 1.6908 F F false false 10157575.58 56122.67 0.04962 0.0001599 42001.58 14121.09 0.00 10264312.41 10143454.49 10-06-2020 1 false 504716.85 0 0 3 0 Wells Fargo Bank, NA 04-28-2020 false 0.00 5 0 Prospectus Loan ID 11-001 06-12-2021 07-12-2021 WARREN DISTRIBUTION CENTER 6340 AND 6500 EAST 14 MILE ROAD Warren MI 48092 Macomb IN 1056890 1056890 1969 2015 57000000.00 MAI 01-30-2017 63500000.00 06-08-2020 MAI 1 1 6 ART VAN 1056890 02-28-2037 12-31-2018 12-31-2019 3978976.00 7694018.00 119369.00 230821.00 3859607.00 7463197.00 3656785.00 7034219.00 UW CREFC 4160072.00 1.794 1.6908 F 12-31-2020 false Prospectus Loan ID 11-002 06-12-2021 07-12-2021 COMSTOCK PARK RETAIL 4273 ALPINE AVENUE NORTHWEST Comstock Park MI 49321 Kent RT 96400 96400 1999 16300000.00 MAI 01-27-2017 9880000.00 06-11-2020 MAI 1 1 6 Love's Furniture 96400 09-30-2040 12-31-2018 12-31-2019 1178427.00 0.00 35353.00 0.00 1143074.00 0.00 1063572.00 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 11-003 06-12-2021 07-12-2021 GRAND RAPIDS RETAIL 4375 28TH STREET SOUTHEAST Kentwood MI 49512 Kent RT 79212 79212 1986 2001 13400000.00 MAI 01-27-2017 8100000.00 06-11-2020 MAI 1 1 6 ART VAN 79212 02-28-2037 12-31-2018 12-31-2019 968421.00 0.00 29053.00 0.00 939369.00 0.00 870988.00 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 11-004 06-12-2021 07-12-2021 BLOOMFIELD HILLS RETAIL 2300 SOUTH TELEGRAPH ROAD Bloomfield Hills MI 48302 Oakland RT 46388 46388 2004 2016 7800000.00 MAI 01-31-2017 5750000.00 06-03-2020 MAI 1 1 6 Love's Furniture 46388 09-30-2040 12-31-2018 12-31-2019 566984.00 0.00 17010.00 0.00 549974.00 0.00 506512.00 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 11-005 06-12-2021 07-12-2021 MATTRESS DISTRIBUTION CENTER 30450 AND 30500 LITTLE MACK AVENUE Roseville MI 48066 Macomb IN 129021 129021 1968 2012 6350000.00 MAI 01-31-2017 5700000.00 06-08-2020 MAI 1 1 6 Love's Furniture 129021 09-30-2040 12-31-2018 12-31-2019 441580.00 0.00 13247.00 0.00 428333.00 0.00 393521.00 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 11A 06-12-2021 07-12-2021 UBSAG 03-02-2017 10000000.00 120 03-06-2027 360 0.04962 0.04962 3 1 24 04-06-2017 1 PP 5 10000000.00 1 0 true true false false false NA NA N F false false 9673881.55 53450.16 0.04962 0.0001599 40001.50 13448.66 0.00 9775535.67 9660432.89 10-06-2020 1 false 480682.70 0 0 3 0 Wells Fargo Bank, NA 04-28-2020 false 0.00 5 0 Prospectus Loan ID 12 06-12-2021 07-12-2021 CCRE 05-01-2017 16250000.00 120 05-06-2027 0.0503 0.0503 3 1 120 06-06-2017 true 1 WL 3 69060.62 16250000.00 1 7 7 0 true true false false false 03-05-2027 MVP Parking Portfolio Various Various 98 791 791 29460000.00 1 1 07-06-2019 N 01-01-2021 03-31-2021 1884402.00 100128.00 304937.00 88748.00 1579465.00 11380.00 1555530.00 5395.00 UW 204326.00 1.91 0.0556 1.88 0.0264 F F false false 16250000.00 68114.58 0.0503 0.0006674 68114.58 0.00 0.00 16250000.00 16250000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12-001 06-12-2021 07-12-2021 WHITE FRONT GARAGE PARTNERS 205 2ND AVENUE NORTH Nashville TN 37201 Davidson 98 155 155 155 1958 2013 11700000.00 MAI 03-12-2017 1 1 6 PREMIER PARKING 155 09-30-2026 01-01-2021 03-31-2021 665000.00 51837.00 25614.00 17127.00 639386.00 34710.00 631444.00 32724.00 UW CREFC 81145.00 0.4277 0.4032 F 05-06-2017 false Prospectus Loan ID 12-002 06-12-2021 07-12-2021 ST. LOUIS SEVENTH & CERRE 700 SOUTH 7TH STREET St. Louis MO 63102 Saint Louis City 98 152 152 152 1985 3730000.00 MAI 03-14-2017 1 1 6 ST. LOUIS PARKING COMPANY (LOT) 152 01-31-2022 01-01-2021 03-31-2021 233539.00 0.00 23607.00 6454.00 209932.00 -6454.00 206132.00 -7404.00 UW CREFC 25870.00 -0.2494 -0.2862 C 05-06-2017 false Prospectus Loan ID 12-003 06-12-2021 07-12-2021 MVP HOUSTON SAN JACINTO LOT 415 1/2 SAN JACINTO STREET Houston TX 77002 Harris 98 85 85 85 1960 1975 3300000.00 MAI 03-15-2017 1 1 6 IPARK SERVICES (LOT) 85 11-30-2026 01-01-2021 03-31-2021 266760.00 14172.00 110284.00 28737.00 156476.00 -14565.00 154257.00 -15120.00 UW CREFC 22887.00 -0.6363 -0.6606 F 05-06-2017 false Prospectus Loan ID 12-004 06-12-2021 07-12-2021 MVP LOUISVILLE STATION BROADWAY 300 WEST BROADWAY Louisville KY 40202 Jefferson 98 165 165 165 1988 3050000.00 MAI 03-07-2017 1 1 6 RIVERSIDE PARKING (LOT) 165 08-22-2021 01-01-2021 03-31-2021 215000.00 0.00 51620.00 12189.00 163380.00 -12189.00 159255.00 -13220.00 UW CREFC 21150.00 -0.5763 -0.625 C 05-06-2017 false Prospectus Loan ID 12-005 06-12-2021 07-12-2021 ST. LOUIS BROADWAY GROUP 619 SOUTH BROADWAY St. Louis MO 63102 Saint Louis City 98 152 152 152 1970 3030000.00 MAI 03-14-2017 1 1 6 ST. LOUIS PARKING COMPANY (LOT) 152 01-31-2022 01-01-2021 03-31-2021 190600.00 0.00 26355.00 6220.00 164245.00 -6220.00 160445.00 -7170.00 UW CREFC 21027.00 -0.2958 -0.3409 C 05-06-2017 false Prospectus Loan ID 12-006 06-12-2021 07-12-2021 MVP HOUSTON PRESTON LOT 1102 PRESTON STREET Houston TX 77002 Harris 98 46 46 46 1960 2950000.00 MAI 03-15-2017 1 1 6 IPARK SERVICES (LOT) 46 11-30-2026 01-01-2021 03-31-2021 216600.00 10369.00 45564.00 11151.00 171036.00 -782.00 169886.00 -1070.00 UW CREFC 20455.00 -0.0382 -0.0523 F 05-06-2017 false Prospectus Loan ID 12-007 06-12-2021 07-12-2021 MVP INDIANAPOLIS MERIDIAN LOT 239 SOUTH MERIDIAN STREET Indianapolis IN 46225 Marion 98 36 36 36 1939 1700000.00 MAI 03-08-2017 1 1 6 Denison Parking 36 01-26-2026 01-01-2021 03-31-2021 96903.00 23750.00 21893.00 6870.00 75010.00 16880.00 74110.00 16655.00 UW CREFC 11792.00 1.4314 1.4123 F 09-30-2017 false Prospectus Loan ID 13 06-12-2021 07-12-2021 CCRE 02-10-2017 16000000.00 120 03-06-2027 360 0.05675 0.05675 3 1 60 04-06-2017 true 1 PP 5 92610.74 16000000.00 1 1 1 0 true true false false false 10-05-2026 340 BRYANT 340 BRYANT STREET San Francisco CA 94107 San Francisco OF 62270 62270 1932 2015 52000000.00 MAI 01-09-2017 1 1 6 07-06-2019 N WeWork 37433 02-28-2029 Logitech Inc. 14597 04-01-2022 WeWork 10240 03-31-2028 01-01-2021 03-31-2021 4393984.00 135200.00 1261563.00 251451.47 3132422.00 -116251.47 3057696.00 -134932.97 UW CREFC 435556.25 1.47 -0.2669 1.43 -0.3097 F F 03-31-2021 false false 16000000.00 75666.67 0.05675 0.0002862 75666.67 0.00 0.00 16000000.00 16000000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 06-12-2021 07-12-2021 CCRE 04-26-2017 16000000.00 120 05-06-2027 360 0.0465 0.0465 3 1 0 06-06-2017 true 1 WL 2 82501.89 15981564.78 1 3 3 0 false true false false false 03-05-2027 Rearden Storage Portfolio Various TX Various SS 249554 29120000.00 0.92 0.94 07-06-2019 N 02-28-2017 12-31-2019 12-31-2020 2550564.00 2851694.00 969599.00 1012642.62 1580966.00 1839051.38 1545715.00 1803800.38 UW 990023.00 1.60 1.8575 1.56 1.8219 F F false false 14944721.11 82501.89 0.0465 0.0003924 57910.79 24591.10 0.00 14920130.01 14920130.01 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14-001 06-12-2021 07-12-2021 FOREST CENTRAL SELF STORAGE 11550 FOREST CENTRAL DRIVE Dallas TX 75243 Dallas SS 77757 77757 1996 13300000.00 MAI 03-21-2017 0.93 0.93 6 02-28-2017 12-31-2019 12-31-2020 1066548.00 1106143.00 366854.00 386741.29 699694.00 719401.71 688410.00 708116.71 UW CREFC 439323.00 1.6375 1.6118 F 02-28-2017 false Prospectus Loan ID 14-002 06-12-2021 07-12-2021 CARROLLTON SELF STORAGE 2422 MARSH LANE Carrollton TX 75006 Dallas SS 112722 112722 1995 11220000.00 MAI 03-23-2017 0.90 0.94 6 02-28-2017 12-31-2019 12-31-2020 1017548.00 1100295.00 378942.00 373567.89 638606.00 726727.11 624277.00 712397.11 UW CREFC 396009.00 1.8351 1.7989 F 02-28-2017 false Prospectus Loan ID 14-003 06-12-2021 07-12-2021 FRAME STREET SELF STORAGE 816 FRAME STREET Denton TX 76209 Denton SS 59075 59075 1986 4600000.00 MAI 03-24-2017 0.97 0.93 6 02-28-2017 12-31-2019 12-31-2020 466468.00 645256.00 223803.00 252333.44 242665.00 392922.56 233029.00 383286.56 UW CREFC 154691.00 2.54 2.4777 F 02-28-2017 false Prospectus Loan ID 15 06-12-2021 07-12-2021 CCRE 02-22-2017 15500000.00 60 03-06-2022 0.05932 0.05932 3 1 60 04-06-2017 true 1 WL 3 77685.86 15500000.00 1 1 1 0 true true false false false 12-05-2021 COURTYARD MARRIOTT SHADYSIDE 5308 LIBERTY AVENUE Pittsburgh PA 15232 Allegheny LO 132 132 2003 2014 27500000.00 MAI 01-01-2017 13600000.00 03-19-2021 MAI 0.67 0.26 6 07-06-2019 N 12-31-2016 04-01-2020 03-31-2021 5818989.00 1609820.00 3919281.00 2005473.44 1899708.00 -395653.44 1666949.00 -460045.44 UW CREFC 932230.32 2.04 -0.4244 1.79 -0.4934 F F false false 15500000.00 76621.67 0.05932 0.0003924 76621.67 0.00 15500000.00 0.00 0.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA 01-21-2021 false 0.00 0 3 07-07-2021 11 0 Prospectus Loan ID 16 06-12-2021 07-12-2021 SG 06-10-2016 15450000.00 120 07-01-2026 360 0.05116 0.05116 3 1 0 08-01-2016 true 1 PP 2 84037.70 15257048.25 1 1 1 5 false true false false true 03-31-2026 HOLIDAY INN EXPRESS NASHVILLE - DOWNTOWN 920 BROADWAY Nashville TN 37203 Davidson LO 287 287 1968 2016 113000000.00 MAI 02-27-2018 100000000.00 10-21-2020 MAI 0.80 0.37 6 07-01-2019 N 01-31-2017 12-31-2019 12-31-2020 19603998.00 6555841.00 9660974.00 5587650.44 9943024.00 968190.56 9158865.00 121802.56 UW CREFC 4732220.00 2.10 0.2045 1.94 0.0257 F F false false 14296867.89 84037.70 0.05116 0.0001599 60952.31 23085.39 0.00 14388281.65 14273782.50 02-01-2021 1 false 419889.75 0 0 3 0 Wells Fargo Bank, NA 06-09-2020 false 0.00 1 05-26-2021 98 07-01-2026 0 Prospectus Loan ID 17 06-12-2021 07-12-2021 RMF 04-11-2017 14400000.00 120 05-06-2027 360 0.0506 0.0506 3 1 24 06-06-2017 true 1 WL 5 61563.33 14400000.00 1 1 1 0 true true false false false 11-05-2026 BRINKS OFFICE 555 DIVIDEND DRIVE Coppell TX 75019 Dallas OF 101844 101844 2002 2017 22550000.00 MAI 05-01-2017 1 1 6 07-06-2019 N Brink's Incorporated 101844 04-30-2027 12-31-2016 12-31-2019 12-31-2020 2381652.00 1599832.00 796571.00 0.00 1585081.00 1599832.00 1467960.00 1482711.00 UW CREFC 933975.00 1.70 1.7129 1.57 1.5875 F F 05-26-2021 false false 13975260.52 77831.21 0.0506 0.0001924 58929.02 18902.19 0.00 13956358.33 13956358.33 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 06-12-2021 07-12-2021 CCRE 12-16-2016 14300000.00 120 01-06-2027 0.05242 0.05242 3 1 120 02-06-2017 true 1 WL 3 63334.77 14300000.00 1 1 1 0 true true false false false 10-05-2026 CENTRE PLACE I 1231 SOUTH CALIFORNIA BOULEVARD Walnut Creek CA 94596 Contra Costa MU 17707 17707 2010 26500000.00 MAI 09-08-2016 1 1 6 07-06-2019 N Charles Schwab & Co. Inc. 13157 01-31-2026 THE HABIT BURGER GRILL 1800 11-30-2025 Baja Fresh 1550 07-31-2021 12-31-2015 12-31-2018 12-31-2019 1740030.00 1787494.00 477531.00 506440.00 1262499.00 1281054.00 1223544.00 1242099.00 UW CREFC 760017.00 1.66 1.6855 1.61 1.6343 F F 12-31-2019 false false 14300000.00 62467.17 0.05242 0.0003924 62467.17 0.00 0.00 14300000.00 14300000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 06-12-2021 07-12-2021 UBSAG 03-29-2017 12750000.00 120 04-06-2027 360 0.0497 0.0497 3 1 0 05-06-2017 true 1 WL 2 68211.18 12720884.42 1 1 1 0 false true false false false 01-05-2027 EULESS TOWN CENTER 1201 AIRPORT FREEWAY Euless TX 76040 Tarrant RT 239519 239519 1982 19700000.00 MAI 02-23-2017 0.80 0.80 6 07-06-2019 N IT'Z FEC Euless LLC 61453 10-31-2025 Channel Control Merchants 35848 11-30-2026 Ross 27200 01-31-2026 01-31-2017 01-01-2021 03-31-2021 1888728.00 439131.00 540427.00 175642.82 1348301.00 263488.18 1209353.00 228750.93 UW CREFC 204633.54 1.65 1.2876 1.48 1.1178 F F 04-23-2021 false false 11937914.65 68211.18 0.0497 0.0001924 49442.86 18768.32 0.00 11919146.33 11919146.33 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 06-12-2021 07-12-2021 RMF 02-13-2017 12500000.00 120 03-06-2027 360 0.0521 0.0521 3 1 24 04-06-2017 true 1 WL 5 55024.59 12500000.00 1 1 1 0 true true false false false 12-05-2026 TOWN PARK APARTMENTS 10201 HARWIN DRIVE Houston TX 77036 Harris MF 340 340 1976 2016 18470000.00 MAI 01-10-2017 0.94 0.87 6 07-06-2019 N 12-31-2016 01-01-2021 03-31-2021 2714464.00 717495.00 1366959.00 349678.92 1347505.00 367816.08 1262505.00 346566.08 UW CREFC 206148.30 1.63 1.7842 1.53 1.6811 F F false false 12111870.77 68716.10 0.0521 0.0001924 52585.71 16130.39 0.00 12095740.38 12095740.38 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 06-12-2021 07-12-2021 UBSAG 04-07-2017 10000000.00 120 04-06-2027 360 0.04733 0.04733 3 1 24 05-06-2017 true 1 PP 5 39989.47 10000000.00 1 1 1 0 true true false false false 12-05-2026 BAYPOINT COMMERCE CENTER 877 EXECUTIVE CENTER DRIVE St. Petersburg FL 33702 Pinellas OF 689778 689778 1971 2016 62000000.00 MAI 01-05-2017 0.85 0.90 6 07-06-2019 N VP HOLDINGS INC 49013 12-31-2022 Wright National Flood Insurance 35168 01-31-2024 Cross Border 31322 08-31-2026 12-31-2016 01-01-2021 03-31-2021 11530554.00 3186107.00 5810777.00 1348381.78 5719777.00 1837725.22 4467708.00 1524707.97 UW CREFC 624747.81 2.29 2.9415 1.79 2.4405 F F 04-13-2021 false false 9671567.07 52062.32 0.04733 0.0001599 38146.27 13916.05 0.00 9657651.02 9657651.02 07-06-2021 1 false 0 11.90 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 06-12-2021 07-12-2021 UBSAG 12-06-2016 10000000.00 120 12-06-2026 0.04435 0.04435 3 1 120 01-06-2017 true 1 PP 3 37471.64 10000000.00 1 1 1 0 true true true false false 01-05-2019 09-05-2026 09-05-2026 CENTER WEST 10877 WILSHIRE BOULEVARD Los Angeles CA 90024 Los Angeles OF 349298 349298 1985 209000000.00 MAI 10-20-2016 0.57 0.52 6 X Merrill Lynch 23121 04-30-2022 AURORA CAPITAL PARTNERS 22911 03-31-2021 Wells Fargo Bank 16894 07-31-2024 08-31-2016 01-01-2021 03-31-2021 13841932.00 3318235.41 6099920.00 1471000.00 7742012.00 1847235.41 6990633.00 1659390.91 UW CREFC 887000.00 2.15 2.0825 1.94 1.8707 F F 03-31-2021 false false 10000000.00 36958.33 0.04435 0.0001599 36958.33 0.00 0.00 10000000.00 10000000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23 06-12-2021 07-12-2021 CCRE 03-15-2017 9800000.00 120 04-06-2027 360 0.05152 0.05152 3 1 60 05-06-2017 true 1 WL 5 53522.65 9800000.00 1 4 4 0 true true true false false 04-05-2019 01-05-2027 01-05-2027 Persis STNL Portfolio Various Various RT 21514 17175000.00 1 1 X 01-01-2021 03-31-2021 955898.00 247281.00 36682.00 9525.88 919215.00 237755.12 900447.00 233063.12 UW 126223.71 1.43 1.8836 1.40 1.8464 F F false false 9800000.00 42074.67 0.05152 0.0003924 42074.67 0.00 0.00 9800000.00 9800000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23-001 06-12-2021 07-12-2021 OUTBACK STEAKHOUSE LAS VEGAS 7380 SOUTH LAS VEGAS BOULEVARD Las Vegas NV 89123 Clark RT 6317 6317 2005 2016 6300000.00 MAI 02-27-2017 1 1 6 T-Bird Southwest Restaurant Group LLC 6205 03-14-2032 01-01-2021 03-31-2021 353545.00 89733.00 12980.00 3652.16 340565.00 86080.84 334241.00 84499.84 UW CREFC 46303.68 1.859 1.8249 F 03-31-2021 false Prospectus Loan ID 23-002 06-12-2021 07-12-2021 OUTBACK STEAKHOUSE SANFORD 180 HICKMAN DRIVE Sanford FL 32771 Seminole RT 6194 6194 1996 4800000.00 MAI 02-24-2017 1 1 6 Outback Steakhouse 6220 03-14-2032 01-01-2021 03-31-2021 267400.00 72280.00 11142.00 2851.27 256258.00 69428.73 250054.00 67877.73 UW CREFC 35278.00 1.968 1.924 F 03-31-2021 false Prospectus Loan ID 23-003 06-12-2021 07-12-2021 OUTBACK STEAKHOUSE NAPERVILLE 2855 WEST OGDEN AVENUE Naperville IL 60540 DuPage RT 6227 6227 1994 2016 4475000.00 MAI 03-01-2017 1 1 6 Outback Steakhouse 6220 03-14-2032 01-01-2021 03-31-2021 249273.00 63268.00 10810.00 2570.63 238462.00 60697.37 232222.00 59137.37 UW CREFC 32882.61 1.8458 1.7984 F 03-31-2021 false Prospectus Loan ID 23-004 06-12-2021 07-12-2021 PANDA EXPRESS CAMILLUS 3604 WEST GENESEE STREET Camillus NY 13219 Onondaga RT 2776 2776 2015 1600000.00 MAI 02-17-2017 1 1 6 Panda Express 3000 02-14-2036 01-01-2021 03-31-2021 85680.00 22000.00 1750.00 451.82 83930.00 21548.18 83930.00 21548.18 UW CREFC 11759.42 1.8324 1.8324 F 03-31-2021 false Prospectus Loan ID 24 06-12-2021 07-12-2021 UBSAG 04-06-2017 9600000.00 120 04-06-2027 360 0.05955 0.05955 3 1 0 05-06-2017 true 1 WL 2 57279.40 9582259.77 1 1 1 0 false true false false false 01-05-2027 SPRINGHILL SUITES TAMPA 1051 SOUTH FALKENBURG ROAD Tampa FL 33619 Hillsborough LO 103 103 2008 2015 15100000.00 MAI 02-10-2017 12900000.00 06-23-2021 MAI 0.78 0.46 6 07-06-2019 N 01-31-2017 04-01-2020 03-31-2021 3201966.00 1741339.00 1993591.00 1498390.27 1208376.00 242948.73 1080297.00 173295.17 UW CREFC 687353.00 1.76 0.3534 1.57 0.2521 F F false false 9093178.58 57279.40 0.05955 0.0001924 45124.90 12154.50 0.00 9236973.80 9081024.08 05-06-2020 1 false 801369.24 0 9300 3 0 Wells Fargo Bank, NA 05-14-2020 false 0.00 1 0 Prospectus Loan ID 25 06-12-2021 07-12-2021 RMF 01-26-2017 9300000.00 120 02-06-2027 360 0.0518 0.0518 3 1 48 03-06-2017 true 1 WL 5 40702.57 9300000.00 1 1 1 0 true true false false false 11-05-2026 HICKORY CORNERS 1718 US HIGHWAY 70 SOUTHEAST Hickory NC 28602 Catawba RT 156474 156474 1986 13500000.00 MAI 11-06-2016 0.99 0.94 6 07-06-2019 N Hamrick's 50022 03-31-2021 Conn's Homeplus 44994 05-31-2027 Gabrial brothers 31900 03-31-2029 11-30-2016 01-01-2021 03-31-2021 1342349.00 362238.00 276001.00 87586.52 1066348.00 274651.48 958877.00 247783.73 UW CREFC 133918.81 1.74 2.0508 1.57 1.8502 F F 05-10-2021 false false 9256459.33 50952.47 0.0518 0.0001924 39957.05 10995.42 0.00 9245463.91 9245463.91 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA 10-16-2018 02-18-2020 false 0.00 8 0 Prospectus Loan ID 26 06-12-2021 07-12-2021 RMF 02-28-2017 7700000.00 120 03-06-2027 360 0.0552 0.0552 3 1 0 04-06-2017 true 1 WL 2 43816.42 7677064.51 1 1 1 0 false true false false false 12-05-2026 GWINNETT MF PORTFOLIO 1000 HAMPTON SQUARE DRIVE Lawrenceville GA 30046 Gwinnett MF 129 129 1983 10800000.00 MAI 10-27-2016 1 0.98 6 07-06-2019 N 01-31-2017 01-01-2021 06-30-2021 1083787.00 702555.00 393886.00 337810.23 689901.00 364744.77 657651.00 348619.77 UW CREFC 262898.52 1.31 1.3873 1.25 1.326 F F false false 7248508.45 43816.42 0.0552 0.0001924 33343.14 10473.28 0.00 7238035.21 7238035.17 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 06-12-2021 07-12-2021 RMF 02-17-2017 7490000.00 120 03-06-2027 360 0.0539 0.0539 3 1 0 04-06-2017 true 1 WL 2 42011.91 7467029.67 1 1 1 0 false true false false false 09-05-2026 COMFORT INN & SUITES-SEATTLE 13700 AURORA AVENUE NORTH Seattle WA 98133 King LO 72 72 1990 2016 10900000.00 MAI 12-16-2016 0.77 0.52 6 07-06-2019 N 12-31-2016 04-01-2020 03-31-2021 2235578.00 1334951.40 1332651.00 842023.71 902927.00 492927.69 813504.00 439529.63 UW CREFC 504143.00 1.79 0.9777 1.61 0.8718 F F false false 7039802.20 42011.91 0.0539 0.0001924 31620.44 10391.47 0.00 7029410.73 7029410.73 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 06-12-2021 07-12-2021 CCRE 02-08-2017 7300000.00 120 03-06-2027 360 0.052425 0.052425 3 1 24 04-06-2017 true 1 WL 5 40276.97 7300000.00 1 1 1 0 true true true false false 07-05-2019 10-05-2026 10-05-2026 HIGHPARK CORPORATE CENTER 23436-23456 MADERO Mission Viejo CA 92691 Orange OF 67141 67141 1985 13600000.00 MAI 12-20-2016 0.89 0.73 6 X FUSION LEARNING INC. 12133 06-30-2025 ORANGE COUNTY CHARTER SCHOOL 11110 11-30-2025 FDM LLC 4415 10-31-2024 10-31-2016 01-01-2021 03-31-2021 1349650.00 344234.00 462925.00 150597.14 886725.00 193636.86 806156.00 173494.36 UW CREFC 120830.91 1.83 1.6025 1.67 1.4358 F F 03-31-2021 false false 7074799.80 40276.97 0.052425 0.0003924 30908.03 9368.94 0.00 7065430.86 7065430.86 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 06-12-2021 07-12-2021 RMF 02-21-2017 7250000.00 120 03-06-2027 360 0.0545 0.0545 3 1 0 04-06-2017 true 1 WL 2 40937.55 7228062.16 1 1 1 0 false true false false false 12-05-2026 OAK LEAF VILLAGE APARTMENTS 100 DYNA DRIVE Houston TX 77060 Harris MF 228 228 1973 12320000.00 MAI 12-12-2016 0.97 0.96 6 07-06-2019 N 12-31-2016 12-31-2019 12-31-2020 2033167.00 2185357.00 1056850.00 928140.98 976316.00 1257216.02 907916.00 1188816.02 UW CREFC 491251.00 1.99 2.5592 1.85 2.4199 F F false false 6819170.78 40937.55 0.0545 0.0001924 30970.40 9967.15 0.00 6809203.63 6809203.63 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 06-12-2021 07-12-2021 RMF 03-27-2017 7035000.00 120 04-06-2027 360 0.0526 0.0526 3 1 0 05-06-2017 true 1 WL 2 38891.12 7019882.67 1 1 1 0 false true false false false 01-05-2027 WALGREENS PORTLAND 340 ALLEN AVENUE Portland ME 04103 Cumberland RT 14096 14096 2010 10500000.00 MAI 12-28-2016 1 1 6 07-06-2019 N Walgreens 14096 12-31-2050 02-28-2017 01-01-2021 03-31-2021 580000.00 145000.00 0.00 0.00 580000.00 145000.00 580000.00 145000.00 UW CREFC 116673.25 1.24 1.2427 1.24 1.2427 F F 03-31-2021 false false 6610415.38 38891.12 0.0526 0.0001924 28975.65 9915.47 0.00 6600499.91 6600499.91 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31 06-12-2021 07-12-2021 CCRE 03-31-2017 6600000.00 60 04-06-2022 240 0.051775 0.051775 3 1 0 05-06-2017 true 1 WL 2 44206.83 6569417.92 1 2 2 0 false true false false false 01-05-2022 Rite Aid Portfolio Lima OH Lima OH Allen RT 29128 2006 11000000.00 11-28-2016 1 1 07-06-2019 N 12-31-2016 12-31-2016 12-31-2017 764982.00 800944.00 22949.00 24028.00 742033.00 776916.00 736207.00 771090.00 UW 530482.00 1.40 1.4645 1.39 1.4535 F F false false 5746224.81 44206.83 0.051775 0.0003924 24792.57 19414.26 0.00 5726810.55 5726810.55 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31-001 06-12-2021 07-12-2021 RITE AID WEST ROBB 302 WEST ROBB AVENUE Lima OH 45801 Allen RT 14564 14564 2006 6110000.00 MAI 11-28-2016 1 1 6 Rite Aid 14564 01-31-2027 12-31-2016 12-31-2016 12-31-2017 424897.00 800944.00 12747.00 24028.00 412151.00 776916.00 409238.00 771090.00 UW CREFC 530482.00 1.4645 1.4535 F 12-31-2017 false Prospectus Loan ID 31-002 06-12-2021 07-12-2021 RITE AID 506 WEST MARKET 506 WEST MARKET STREET Lima OH 45801 Allen RT 14564 14564 2006 4890000.00 MAI 11-28-2016 1 1 6 Rite Aid 14564 01-31-2027 12-31-2016 12-31-2016 12-31-2017 340085.00 0.00 10203.00 0.00 329882.00 0.00 326969.00 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 32 06-12-2021 07-12-2021 RMF 04-05-2017 6400000.00 120 360 0.0545 0.0545 3 1 0 05-06-2017 1 WL 2 36137.98 6386793.08 1 1 0 false true true false 04-05-2019 01-05-2027 01-05-2027 AAAABCO MINI STORAGE 1973 2016 12720000.00 03-11-2017 6 LESLIES POOLMART, INC. 34138 01-31-2023 02-28-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 08-29-2019 Prospectus Loan ID 33 06-12-2021 07-12-2021 RMF 03-27-2017 5655000.00 120 04-06-2027 360 0.0526 0.0526 3 1 0 05-06-2017 true 1 WL 2 31262.15 5642848.13 1 1 1 0 false true false false false 01-05-2027 WALGREENS BANGOR 97 OAK STREET Bangor ME 04401 Penobscot RT 11500 11500 2009 8500000.00 MAI 12-28-2016 1 1 6 07-06-2019 N Walgreens 11500 12-31-2050 02-28-2017 01-01-2021 03-31-2021 465000.00 116250.00 0.00 0.00 465000.00 116250.00 465000.00 116250.00 UW CREFC 93786.00 1.24 1.2395 1.24 1.2395 F F 03-31-2021 false false 5313703.20 31262.15 0.0526 0.0001924 23291.73 7970.42 0.00 5305732.78 5305732.78 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 06-12-2021 07-12-2021 RMF 03-09-2017 5600000.00 120 03-06-2027 360 0.0531 0.0531 3 1 60 04-06-2017 true 1 WL 5 25124.17 5600000.00 1 1 1 0 true true true false false 04-05-2019 09-05-2026 09-05-2026 ORCHID CENTRE 4150 WEST ELDORADO PARKWAY McKinney TX 75070 Collin RT 24363 24363 2001 8275000.00 MAI 01-11-2017 0.86 0.88 6 X End Zone Bar and Grill 3912 02-28-2027 AMP Industries LLC 3136 05-31-2026 Pharma 1 2150 12-31-2027 12-31-2016 01-01-2021 03-31-2021 771885.00 205620.00 292590.00 85942.36 479296.00 119677.64 457856.00 114317.89 UW CREFC 74340.00 1.28 1.6098 1.23 1.5377 F F 03-31-2021 false false 5600000.00 24780.00 0.0531 0.0001924 24780.00 0.00 0.00 5600000.00 5600000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 06-12-2021 07-12-2021 CCRE 05-01-2017 5400000.00 120 05-06-2027 300 0.0575 0.0575 3 1 0 06-06-2017 true 1 WL 2 33971.75 5392765.75 1 1 1 0 false true false false false 03-05-2027 MICROTEL GEORGETOWN 22297 DUPONT BOULEVARD Georgetown DE 19947 Sussex LO 78 78 2014 8700000.00 MAI 01-01-2017 0.42 0.29 6 07-06-2019 N 02-28-2017 12-31-2019 12-31-2020 1837778.00 1140163.00 1119126.00 878550.58 718652.00 261612.42 645141.00 216005.90 UW CREFC 407661.00 1.76 0.6417 1.58 0.5298 F F false false 4974700.18 33971.75 0.0575 0.0003924 23837.11 10134.64 0.00 4964565.54 4964565.54 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 06-12-2021 07-12-2021 CCRE 11-03-2016 5218000.00 120 11-06-2026 360 0.048595 0.048595 3 1 60 12-06-2016 true 1 WL 5 27565.01 5218000.00 1 2 2 0 true true false false false 09-05-2026 KB St. Louis Dialysis Portfolio Various MO St. Louis OF 15752 2016 8040000.00 10-05-2016 1 1 07-06-2019 N 12-31-2015 12-31-2019 12-31-2020 664351.00 763283.00 159457.00 188140.00 504893.00 575143.00 487566.00 557816.00 UW 257794.85 1.53 2.231 1.47 2.1637 F F false false 5218000.00 21130.73 0.048595 0.0008674 21130.73 0.00 0.00 5218000.00 5218000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36-001 06-12-2021 07-12-2021 FRESENIUS ST. LOUIS 2840 TARGET DRIVE St. Louis MO 63136 St. Louis OF 7700 7700 2016 5280000.00 MAI 10-05-2016 1 1 6 Fresenius Medical Care 7700 10-05-2031 12-31-2015 12-31-2019 12-31-2020 425408.00 457788.00 77808.00 77846.00 347599.00 379942.00 339129.00 371472.00 UW CREFC 170144.60 2.233 2.1832 F 12-31-2020 false Prospectus Loan ID 36-002 06-12-2021 07-12-2021 DAVITA ST. LOUIS 8980 NATURAL BRIDGE ROAD Bel-Ridge MO 63121 St. Louis OF 8052 8052 2016 2760000.00 MAI 10-05-2016 1 1 6 Davita Inc/DVA Healthcare 8052 10-31-2031 12-31-2015 12-31-2019 12-31-2020 238943.00 305495.00 81649.00 110294.00 157294.00 195201.00 148437.00 186344.00 UW CREFC 87650.25 2.227 2.1259 F 12-31-2020 false Prospectus Loan ID 37 06-12-2021 07-12-2021 UBSAG 05-01-2017 5075000.00 120 05-06-2027 300 0.06177 0.06177 3 1 0 06-06-2017 true 1 WL 2 33249.58 5068744.77 1 2 2 0 false true false false false 02-05-2027 Texas Hotel Pair Eagle Pass TX Maverick LO 118 118 10000000.00 01-31-2017 0.72 0.75 07-06-2019 N 02-28-2017 12-31-2019 12-31-2020 2578399.00 2718566.00 1614756.00 1876798.45 963642.00 841767.55 860506.00 733024.91 UW 398995.00 2.42 2.1097 2.16 1.8371 F F false false 4700123.72 33249.58 0.06177 0.0001924 24193.89 9055.69 0.00 4691068.03 4691068.03 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37-001 06-12-2021 07-12-2021 COMFORT INN & SUITES 402 SOUTH TEXAS DRIVE Eagle Pass TX 78852 Maverick LO 60 60 2013 6900000.00 MAI 01-31-2017 0.81 0.76 6 02-28-2017 12-31-2019 12-31-2020 1697537.00 1640747.00 1032810.00 1105697.24 664727.00 535049.76 596826.00 469419.88 UW CREFC 275307.00 1.9434 1.705 F 02-28-2017 false Prospectus Loan ID 37-002 06-12-2021 07-12-2021 MOTEL 6 2338 EAST MAIN STREET Eagle Pass TX 78852 Maverick LO 58 58 2009 3100000.00 MAI 01-31-2017 0.63 0.74 6 02-28-2017 12-31-2019 12-31-2020 880861.00 1077819.00 581947.00 771101.21 298915.00 306717.79 263680.00 263605.03 UW CREFC 123688.00 2.4797 2.1312 F 02-28-2017 false Prospectus Loan ID 38 06-12-2021 07-12-2021 RMF 03-07-2017 4900000.00 120 03-06-2027 360 0.0542 0.0542 3 1 12 04-06-2017 true 1 WL 5 22439.05 4900000.00 1 1 1 0 true true false false false 12-05-2026 PARK PINEWAY PLAZA 4421 SOUTH WHITE MOUNTAIN ROAD Show Low AZ 85901 Navajo RT 85851 85851 1989 7700000.00 MAI 02-01-2017 1 1 6 07-06-2019 N Big Lots 29351 01-31-2026 Sportsman's Warehouse 26165 06-30-2025 Harbor Freight Tools USA Inc. 15759 09-30-2026 12-31-2016 01-01-2021 03-31-2021 667799.00 176615.00 124869.00 37614.75 542929.00 139000.25 495711.00 127195.75 UW CREFC 82729.00 1.64 1.6801 1.50 1.5374 F F 03-31-2021 false false 4682662.98 27576.21 0.0542 0.0001924 21150.03 6426.18 0.00 4676236.80 4676236.80 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 06-12-2021 07-12-2021 UBSAG 03-29-2017 4791000.00 120 04-06-2027 360 0.05223 0.05223 3 1 0 05-06-2017 true 1 WL 2 26376.02 4780623.87 1 1 1 0 false true false false false 12-05-2026 123 CHURCH STREET 123 CHURCH STREET New Haven CT 06510 New Haven MU 38874 38874 1832 2013 6730000.00 MAI 02-15-2017 1 0.48 6 07-06-2019 N Square 9 Softworks 10825 12-31-2027 CVS 8874 01-23-2032 01-01-2021 03-31-2021 828164.00 141430.00 334051.00 60425.72 494113.00 81004.28 457818.00 71930.53 UW CREFC 79128.00 1.56 1.0237 1.45 0.909 F F 03-31-2021 false false 4499835.84 26376.02 0.05223 0.0001924 19585.54 6790.48 0.00 4493045.36 4493045.36 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 06-12-2021 07-12-2021 UBSAG 03-17-2017 4350000.00 120 04-06-2027 360 0.04919 0.04919 3 1 0 05-06-2017 true 1 WL 2 23136.87 4339960.92 1 1 1 0 false true false false false 01-05-2027 SUMMERHILL OFFICE PLAZA 7473 WEST LAKE MEAD BOULEVARD Las Vegas NV 89128 Clark OF 54352 54352 1999 8550000.00 MAI 02-01-2017 1 0.98 6 07-06-2019 N Summerhill Executive 27476 06-30-2025 Procare Hospice A California Corp 4426 06-02-2021 ACCURATE BUILDING INSPECTIONS 3216 10-31-2023 01-31-2017 01-01-2021 03-31-2021 879260.00 250219.00 257703.00 72586.13 621557.00 177632.87 565858.00 163708.12 UW CREFC 69410.50 2.24 2.5591 2.04 2.3585 F F 03-31-2021 false false 4070330.83 23136.87 0.04919 0.0001924 16684.96 6451.91 0.00 4063878.92 4063878.92 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 06-12-2021 07-12-2021 CCRE 04-20-2017 3350000.00 120 05-06-2027 360 0.05487 0.05487 3 1 60 06-06-2017 true 1 WL 5 18993.62 3350000.00 1 1 1 0 true true false false false 02-05-2027 COMFORT SUITES TUCSON 515 WEST AUTO MALL DRIVE Tucson AZ 85705 Pima LO 86 86 1998 2014 6400000.00 MAI 01-10-2017 0.69 0.58 6 07-06-2019 N 03-31-2017 12-31-2019 12-31-2020 1910205.00 1607757.00 1413258.00 1059972.16 496947.00 547784.84 420538.00 483474.56 UW CREFC 186878.00 2.18 2.9312 1.85 2.5871 F F false false 3350000.00 15317.88 0.05487 0.0003924 15317.88 0.00 0.00 3350000.00 3350000.00 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 06-12-2021 07-12-2021 UBSAG 04-10-2017 3000000.00 120 04-06-2027 300 0.0585 0.0585 3 1 0 05-06-2017 true 1 WL 2 19054.90 2991605.38 1 1 1 0 false true false false false 01-05-2027 BEST WESTERN SYRACUSE-LIVERPOOL 136 TRANSISTOR PARKWAY Liverpool NY 13088 Onondaga LO 61 61 2003 2011 4700000.00 MAI 11-01-2017 0.72 0.51 6 07-06-2019 N 02-28-2017 12-31-2019 12-31-2020 1390950.00 859258.00 946547.00 856282.45 444403.00 2975.55 388765.00 -52662.45 UW CREFC 228659.00 1.94 0.013 1.70 -0.2303 F F false false 2761568.23 19054.90 0.0585 0.0001924 13462.65 5592.25 0.00 2755975.98 2755975.98 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA 08-22-2019 false 0.00 13 0 Prospectus Loan ID 43 06-12-2021 07-12-2021 CCRE 03-31-2017 2500000.00 120 04-06-2027 360 0.0547 0.0547 3 1 0 05-06-2017 true 1 WL 2 14147.70 2494863.17 1 1 1 0 false true true false false 07-05-2019 02-05-2027 02-05-2027 BENT TREE APARTMENTS 410 OAKWOOD AVENUE Hot Springs AR 71913 Garland MF 74 74 1992 3900000.00 MAI 03-07-2017 0.96 0.92 6 X 02-28-2017 01-01-2021 03-31-2021 468944.00 117919.00 239694.00 71909.00 229250.00 46010.00 207050.00 40460.00 UW CREFC 42443.00 1.35 1.084 1.22 0.9532 F F false false 2354991.54 14147.70 0.0547 0.0008674 10734.84 3412.86 0.00 2351578.68 2351578.68 07-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item 2(a)(2) Asset Number With respect to Asset Number 3, original file reflected one loan with Original Loan Amount of 43000000 however this is now split into Asset Number 3 and 3A reflecting Pari Passu Notes with Original Loan Amounts of 40000000 and 3000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 3. Similar splits are reported for assets 11 (adding loan 11A) each are a pari passu loan structure. Item 2(a)(2) Asset Number With respect to each property the Asset Number has been updated from decimal to CREFC standard, for example 4.01 and 4.02 on original file has been updated to 4-001 and 4-002 respectively. Item 2(c)(15) Loan Structure Code With respect to Asset No. 3, Asset No. 4, Asset No. 6, Asset No. 7, Asset No. 10, Asset No. 11, Asset No. 13, Asset No. 16, Asset No. 21 and Asset No. 22, the related mortgage loan is part of a mortgage loan structure evidenced by multiple senior pari-passu notes. In each case, one or more of the other notes evidencing the mortgage loan, are outside the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(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. 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. 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. 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. 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. 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.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- ASCO 2024 | Ascentage Pharma to Present Four Studies, Including an Oral Report Featuring the Latest Data of Olverembatinib in SDH-Deficient GIST
- COOLA Celebrates 20 Years of Innovation With a Modern New Look
- Hanryu Holdings, Inc. Announces Receipt of a Delinquency Compliance Alert Notice from Nasdaq
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!