Close

Form 10-D CFCRE 2017-C8 Mortgage For: Sep 17

September 28, 2021 3:41 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   August 18, 2021 to September 17, 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 September 17, 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 September 17, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

5.44%

4

$671,900.99

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 August 18, 2021 to September 17, 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 September 28, 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 September 28, 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:

(99.1) Monthly report distributed to holders of the certificates issued by CFCRE 2017-C8 Mortgage Trust, relating to the September 17, 2021 distribution.

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

 

SIGNATURES

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

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

 

/s/ Marshall Insley
Marshall Insley,CEO

Date: September 28, 2021

 

 

 

     

Distribution Date:

09/17/21

CFCRE 2017-C8 Mortgage Trust

Determination Date:

09/13/21

 

Next Distribution Date:

10/18/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C8

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

CCRE Commercial Mortgage Securities, L.P.

 

 

Certificate Factor Detail

3

 

Anthony Orso

 

[email protected]

Certificate Interest Reconciliation Detail

4

 

110 East 59th Street,6th Floor | New York, NY 10022

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

13-14

 

200 S. Biscayne Blvd.,Suite 3550 | Miami, FL 33131

 

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

18

 

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

 

 

Delinquency Loan Detail

19

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Collateral Stratification and Historical Detail

20

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

 

[email protected]

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 2

22

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Modified Loan Detail

23

 

General Contact

(302) 636-4140

 

Historical Liquidated Loan Detail

24

 

1100 North Market St., | Wilmington, DE 19890

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

Controlling Class Rep.

RREF III-D CF 2017-C8, LLC

 

 

Interest Shortfall Detail - Collateral Level

26

 

-

 

 

Supplemental Notes

27

 

, | ,

 

 

 

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

   

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

12532CAW5

1.964800%

24,296,843.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12532CAX3

2.981600%

46,884,211.00

28,822,188.81

17,605,720.86

71,613.53

0.00

0.00

17,677,334.39

11,216,467.95

32.77%

30.00%

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

32.77%

30.00%

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

32.77%

30.00%

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

32.77%

30.00%

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

27.23%

25.00%

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

20.58%

19.00%

C

12532CBD6

5.084296%

32,232,632.00

32,232,632.00

0.00

136,566.87

0.00

0.00

136,566.87

32,232,632.00

15.05%

14.00%

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

8.40%

8.00%

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

5.35%

5.25%

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

4.11%

4.13%

G

12532CAG0

3.224200%

26,596,519.00

26,596,519.00

0.00

81,863.43

0.00

2,687,603.96

81,863.43

23,908,915.04

0.00%

0.00%

V

12532CAS4

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12532CAU9

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

644,660,735.02

602,301,869.81

17,605,720.86

1,783,156.18

0.00

2,687,603.96

19,388,877.04

582,008,544.99

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

12532CBE4

1.713375%

451,262,108.00

408,903,242.81

0.00

583,837.02

0.00

0.00

583,837.02

391,297,521.95

 

 

X-B

12532CBF1

1.086024%

70,911,580.00

70,911,580.00

0.00

64,176.38

0.00

0.00

64,176.38

70,911,580.00

 

 

X-C

12532CBG9

0.040000%

32,232,632.00

32,232,632.00

0.00

1,074.42

0.00

0.00

1,074.42

32,232,632.00

 

 

X-D

12532CAJ4

2.124296%

38,678,948.00

38,678,948.00

0.00

68,471.28

0.00

0.00

68,471.28

38,678,948.00

 

 

X-E

12532CAL9

1.900096%

17,727,369.00

17,727,369.00

0.00

28,069.75

0.00

0.00

28,069.75

17,727,369.00

 

 

X-F

12532CAN5

1.900096%

7,251,579.00

7,251,579.00

0.00

11,482.25

0.00

0.00

11,482.25

7,251,579.00

 

 

X-G

12532CAQ8

1.900096%

26,596,519.00

26,596,519.00

0.00

42,113.28

0.00

0.00

42,113.28

23,908,915.04

 

 

Notional SubTotal

 

644,660,735.00

602,301,869.81

0.00

799,224.38

0.00

0.00

799,224.38

582,008,544.99

 

 

 

Deal Distribution Total

 

 

 

17,605,720.86

2,582,380.56

0.00

2,687,603.96

20,188,101.42

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the

 

underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12532CAW5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12532CAX3

614.75256158

375.51492250

1.52745516

0.00000000

0.00000000

0.00000000

0.00000000

377.04237766

239.23763908

A-SB

12532CAY1

1,000.00000000

0.00000000

2.80616664

0.00000000

0.00000000

0.00000000

0.00000000

2.80616664

1,000.00000000

A-3

12532CAZ8

1,000.00000000

0.00000000

2.75400000

0.00000000

0.00000000

0.00000000

0.00000000

2.75400000

1,000.00000000

A-4

12532CBA2

1,000.00000000

0.00000000

2.97658333

0.00000000

0.00000000

0.00000000

0.00000000

2.97658333

1,000.00000000

A-M

12532CBB0

1,000.00000000

0.00000000

3.20500014

0.00000000

0.00000000

0.00000000

0.00000000

3.20500014

1,000.00000000

B

12532CBC8

1,000.00000000

0.00000000

3.49875002

0.00000000

0.00000000

0.00000000

0.00000000

3.49875002

1,000.00000000

C

12532CBD6

1,000.00000000

0.00000000

4.23691339

0.00000000

0.00000000

0.00000000

0.00000000

4.23691339

1,000.00000000

D

12532CAA3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

12532CAC9

1,000.00000000

0.00000000

2.68683356

0.00000000

0.00000000

0.00000000

0.00000000

2.68683356

1,000.00000000

F

12532CAE5

1,000.00000000

0.00000000

2.68683276

0.00000000

0.00000000

0.00000000

0.00000000

2.68683276

1,000.00000000

G

12532CAG0

1,000.00000000

0.00000000

3.07797535

(0.39114216)

4.69652626

0.00000000

101.05096686

3.07797535

898.94903314

V

12532CAS4

0.00000000

0.00000000

0.00000000

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

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12532CBE4

906.13245730

0.00000000

1.29378694

0.00000000

0.00000000

0.00000000

0.00000000

1.29378694

867.11805625

X-B

12532CBF1

1,000.00000000

0.00000000

0.90501974

0.00000000

0.00000000

0.00000000

0.00000000

0.90501974

1,000.00000000

X-C

12532CBG9

1,000.00000000

0.00000000

0.03333330

0.00000000

0.00000000

0.00000000

0.00000000

0.03333330

1,000.00000000

X-D

12532CAJ4

1,000.00000000

0.00000000

1.77024670

0.00000000

0.00000000

0.00000000

0.00000000

1.77024670

1,000.00000000

X-E

12532CAL9

1,000.00000000

0.00000000

1.58341320

0.00000000

0.00000000

0.00000000

0.00000000

1.58341320

1,000.00000000

X-F

12532CAN5

1,000.00000000

0.00000000

1.58341376

0.00000000

0.00000000

0.00000000

0.00000000

1.58341376

1,000.00000000

X-G

12532CAQ8

1,000.00000000

0.00000000

1.58341323

0.00000000

0.00000000

0.00000000

0.00000000

1.58341323

898.94903314

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

71,613.53

0.00

71,613.53

0.00

0.00

0.00

71,613.53

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

101,686.62

0.00

101,686.62

0.00

0.00

0.00

101,686.62

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

426,870.00

0.00

426,870.00

0.00

0.00

0.00

426,870.00

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

562,110.53

0.00

562,110.53

0.00

0.00

0.00

562,110.53

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

583,837.02

0.00

583,837.02

0.00

0.00

0.00

583,837.02

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

64,176.38

0.00

64,176.38

0.00

0.00

0.00

64,176.38

0.00

 

X-C

08/01/21 - 08/30/21

30

0.00

1,074.42

0.00

1,074.42

0.00

0.00

0.00

1,074.42

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

68,471.28

0.00

68,471.28

0.00

0.00

0.00

68,471.28

0.00

 

X-E

08/01/21 - 08/30/21

30

0.00

28,069.75

0.00

28,069.75

0.00

0.00

0.00

28,069.75

0.00

 

X-F

08/01/21 - 08/30/21

30

0.00

11,482.25

0.00

11,482.25

0.00

0.00

0.00

11,482.25

0.00

 

X-G

08/01/21 - 08/30/21

30

0.00

42,113.28

0.00

42,113.28

0.00

0.00

0.00

42,113.28

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

103,305.59

0.00

103,305.59

0.00

0.00

0.00

103,305.59

0.00

 

B

08/01/21 - 08/30/21

30

0.00

135,327.97

0.00

135,327.97

0.00

0.00

0.00

135,327.97

0.00

 

C

08/01/21 - 08/30/21

30

0.00

136,566.87

0.00

136,566.87

0.00

0.00

0.00

136,566.87

0.00

 

D

08/01/21 - 08/30/21

30

0.00

96,697.37

0.00

96,697.37

0.00

0.00

0.00

96,697.37

0.00

 

E

08/01/21 - 08/30/21

30

0.00

47,630.49

0.00

47,630.49

0.00

0.00

0.00

47,630.49

0.00

 

F

08/01/21 - 08/30/21

30

0.00

19,483.78

0.00

19,483.78

0.00

0.00

0.00

19,483.78

0.00

 

G

08/01/21 - 08/30/21

30

135,314.27

71,460.41

0.00

71,460.41

(10,403.02)

0.00

0.00

81,863.43

124,911.25

 

Totals

 

 

135,314.27

2,571,977.54

0.00

2,571,977.54

(10,403.02)

0.00

0.00

2,582,380.56

124,911.25

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

20,188,101.42

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,587,085.86

Master Servicing Fee

7,542.93

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,948.35

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

259.32

ARD Interest

0.00

Operating Advisor Fee

1,865.44

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

202.27

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,587,085.86

Total Fees

15,108.32

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

539,452.30

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

11,525.55

Principal Prepayments

17,066,268.56

Special Servicing Fees (Monthly)

(21,928.57)

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

17,605,720.86

Total Expenses/Reimbursements

(10,403.02)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,582,380.56

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

17,605,720.86

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

20,188,101.42

Total Funds Collected

20,192,806.72

Total Funds Distributed

20,192,806.72

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

602,301,869.81

602,301,869.81

Beginning Certificate Balance

602,301,869.81

(-) Scheduled Principal Collections

539,452.30

539,452.30

(-) Principal Distributions

17,605,720.86

(-) Unscheduled Principal Collections

17,066,268.56

17,066,268.56

(-) Realized Losses

2,687,603.96

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

2,687,603.96

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

2,687,603.96

2,687,603.96

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

582,008,544.99

582,008,544.99

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

603,223,796.80

603,223,796.80

Ending Certificate Balance

582,008,544.99

Ending Actual Collateral Balance

582,675,626.03

582,675,626.03

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

                         Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.12

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

 

9,999,999 or less

22

128,175,326.91

22.02%

64

5.3281

1.550168

1.39 or less

16

197,613,790.61

33.95%

66

5.3683

0.485080

10,000,000 to 19,999,999

9

123,529,590.13

21.22%

65

5.0693

1.001616

1.40 to 1.44

2

9,796,948.35

1.68%

66

5.1296

1.414030

20,000,000 to 29,999,999

4

102,585,209.91

17.63%

66

5.1983

0.929737

1.45 to 1.54

2

10,635,117.02

1.83%

35

5.4437

1.488703

30,000,000 to 39,999,999

3

103,965,516.99

17.86%

67

4.4515

2.033915

1.55 to 1.99

12

220,345,098.82

37.86%

67

4.9421

1.756970

 

40,000,000 or greater

2

99,000,000.00

17.01%

68

4.7187

1.795578

2.00 to 2.49

6

80,693,402.82

13.86%

66

4.2807

2.338629

 

Totals

41

582,008,544.99

100.00%

63

4.9888

1.452532

2.50 or greater

2

38,171,286.32

6.56%

68

4.4261

2.767084

 

 

 

 

 

 

 

 

Totals

41

582,008,544.99

100.00%

63

4.9888

1.452532

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

Alaska

1

16,871,220.33

2.90%

66

5.7300

0.560200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

2

27,816,426.77

4.78%

67

5.3060

1.746000

Arizona

2

8,014,707.61

1.38%

67

5.4480

2.076728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

10

75,655,922.77

13.00%

65

5.6325

0.715868

Arkansas

1

2,345,421.99

0.40%

67

5.4700

1.088100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

4

85,410,834.10

14.68%

67

5.1023

1.000460

California

5

91,348,631.09

15.70%

66

4.9406

1.443608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

4

28,422,563.24

4.88%

66

5.3675

1.768784

Connecticut

1

4,480,681.27

0.77%

67

5.2230

0.870000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

15

155,694,365.56

26.75%

66

4.5058

2.034142

Delaware

1

4,945,738.53

0.85%

68

5.7500

1.529200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

7

16,250,000.00

2.79%

68

5.0300

0.026400

Florida

3

21,430,740.62

3.68%

67

5.3031

1.632545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

14

153,131,011.06

26.31%

65

4.9490

1.460354

Georgia

2

19,986,577.16

3.43%

66

5.6541

0.836808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

3

14,874,520.48

2.56%

68

4.6500

1.821900

Illinois

1

2,553,000.00

0.44%

67

5.1520

1.834700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

60

582,008,544.99

100.00%

63

4.9888

1.452532

Indiana

2

40,330,260.12

6.93%

66

4.8444

1.115866

 

 

 

 

 

 

 

 

Kentucky

1

1,682,365.92

0.29%

68

5.0300

0.026400

 

 

 

 

 

 

 

 

Maine

2

11,873,709.90

2.04%

67

5.2600

1.241274

 

 

 

 

 

 

 

 

Missouri

4

8,946,784.79

1.54%

65

4.9306

1.272930

 

 

 

 

 

 

 

 

Nevada

2

7,647,007.69

1.31%

67

5.0285

2.126135

 

 

 

 

 

 

 

 

New York

8

70,979,892.91

12.20%

68

4.3140

2.410527

 

 

 

 

 

 

 

 

North Carolina

1

9,225,995.46

1.59%

65

5.1800

1.606500

 

 

 

 

 

 

 

 

Ohio

4

83,319,531.32

14.32%

64

5.1073

0.914488

 

 

 

 

 

 

 

 

Rhode Island

1

11,533,640.36

1.98%

67

5.3060

1.746000

 

 

 

 

 

 

 

 

Tennessee

2

20,685,044.61

3.55%

61

5.0892

0.025918

 

 

 

 

 

 

 

 

Texas

12

73,261,310.08

12.59%

67

5.1120

1.598870

 

 

 

 

 

 

 

 

Virginia

1

16,282,786.41

2.80%

67

5.3060

1.746000

 

 

 

 

 

 

 

 

Washington

2

29,510,595.81

5.07%

63

4.0816

2.105882

 

 

 

 

 

 

 

 

Totals

60

582,008,544.99

100.00%

63

4.9888

1.452532

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

 

3.7499% or less

1

22,500,000.00

3.87%

62

3.6739

2.490400

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.7500% to 4.2499%

1

32,500,000.00

5.58%

68

4.1500

2.235700

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.7499%

5

113,328,003.61

19.47%

67

4.5348

2.187040

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 5.2499%

16

222,562,311.58

38.24%

65

4.9821

1.336757

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.2500% to 5.7499%

12

122,309,857.89

21.02%

66

5.4906

1.115006

49 months or greater

40

557,255,643.94

95.75%

66

4.9750

1.448202

 

5.7500% or greater

5

44,055,470.86

7.57%

67

5.9130

(0.077541)

Totals

41

582,008,544.99

100.00%

63

4.9888

1.452532

 

Totals

41

582,008,544.99

100.00%

63

4.9888

1.452532

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

 

108 months or less

40

557,255,643.94

95.75%

66

4.9750

1.448202

Interest Only

6

139,550,000.00

23.98%

66

4.4632

1.811415

 

109 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

9

129,134,136.34

22.19%

63

5.2947

1.048925

 

Totals

41

582,008,544.99

100.00%

63

4.9888

1.452532

300 months to 359 months

25

288,571,507.60

49.58%

67

5.0795

1.451231

 

 

 

 

 

 

 

 

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

41

582,008,544.99

100.00%

63

4.9888

1.452532

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

24,752,901.05

4.25%

1

5.3000

NAP

 

 

 

None

 

Underwriter's Information

1

2,748,317.26

0.47%

66

4.8400

1.400000

 

 

 

 

 

 

12 months or less

36

511,887,795.36

87.95%

67

4.9258

1.557683

 

 

 

 

 

 

13 months to 24 months

2

36,930,152.83

6.35%

66

5.6360

(0.066539)

 

 

 

 

 

 

25 months or greater

1

5,689,378.49

0.98%

7

5.1775

1.453500

 

 

 

 

 

 

Totals

41

582,008,544.99

100.00%

63

4.9888

1.452532

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original     Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity    Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                   Accrual Type        Gross Rate

Interest

Principal

Adjustments               Repay Date     Date

Date

Balance

Balance

Date

 

1

300571696

RT

Saint Clairsville

OH

Actual/360

4.78025%

226,386.11

0.00

0.00

N/A

05/06/27

--

55,000,000.00

55,000,000.00

09/06/21

 

2

307860002

MU

Los Angeles

CA

Actual/360

4.64225%

175,884.01

0.00

0.00

N/A

05/06/27

--

44,000,000.00

44,000,000.00

09/06/21

 

3

300571677

RT

Merrillville

IN

Actual/360

4.84025%

153,002.07

66,475.52

0.00

N/A

03/06/27

--

36,710,706.19

36,644,230.67

09/06/21

 

3A

300571709

 

 

 

Actual/360

4.84025%

11,475.15

4,985.67

0.00

N/A

03/06/27

--

2,753,302.93

2,748,317.26

09/06/21

 

4

307860004

OF

New York

NY

Actual/360

4.32425%

129,818.51

43,880.09

0.00

05/06/27

05/06/32

--

34,865,166.41

34,821,286.32

09/06/21

 

5

407004699

OF

New York

NY

Actual/360

4.15025%

116,142.36

0.00

0.00

N/A

05/06/27

--

32,500,000.00

32,500,000.00

09/06/21

 

6

300571676

LO

Various

Various

Actual/360

5.73025%

146,525.86

57,541.11

0.00

N/A

03/06/27

--

29,696,171.42

29,638,630.31

09/06/21

 

7

407004692

IN

Various

Various

Actual/360

5.30625%

127,283.56

41,313.19

0.00

N/A

04/06/27

--

27,857,739.96

27,816,426.77

09/06/21

 

8

300571694

OF

Colorado Springs

CO

Actual/360

5.30025%

113,112.19

31,267.02

0.00

N/A

10/06/21

--

24,784,168.07

24,752,901.05

09/06/21

 

9

407004694

MU

Cleveland

OH

Actual/360

5.88525%

114,819.80

27,302.69

0.00

N/A

04/06/27

--

22,657,455.52

22,630,152.83

06/06/20

 

10

307860010

OF

Kirkland

WA

Actual/360

3.67425%

71,181.81

0.00

0.00

N/A

11/06/26

--

22,500,000.00

22,500,000.00

09/06/21

 

11

307500114

Various     Various

MI

Actual/360

4.96225%

43,286.68

8,754,090.36

0.00

N/A

03/06/27

--

10,130,673.11

0.00

09/06/21

 

11A

307500214

 

 

 

Actual/360

4.96225%

41,225.41

8,337,238.94

0.00

N/A

03/06/27

--

9,648,260.15

0.00

09/06/21

 

12

307860012

98

Various

Various

Actual/360

5.03025%

70,385.07

0.00

0.00

N/A

05/06/27

--

16,250,000.00

16,250,000.00

09/06/21

 

13

407004687

OF

San Francisco

CA

Actual/360

5.67525%

78,188.89

0.00

0.00

N/A

03/06/27

--

16,000,000.00

16,000,000.00

09/06/21

 

14

407004698

SS

Various

TX

Actual/360

4.65025%

59,651.56

22,850.33

0.00

N/A

05/06/27

--

14,897,370.81

14,874,520.48

09/06/21

 

16

303161079

LO

Nashville

TN

Actual/360

5.11625%

62,789.16

21,248.54

0.00

N/A

07/01/26

--

14,252,627.16

14,231,378.62

06/01/21

 

17

300571695

OF

Coppell

TX

Actual/360

5.06025%

60,736.79

17,094.42

0.00

N/A

05/06/27

--

13,939,338.07

13,922,243.65

09/06/21

 

18

407004686

MU

Walnut Creek

CA

Actual/360

5.24225%

64,549.41

0.00

0.00

N/A

01/06/27

--

14,300,000.00

14,300,000.00

09/06/21

 

19

307860019

RT

Euless

TX

Actual/360

4.97025%

50,937.02

17,274.16

0.00

N/A

04/06/27

--

11,901,945.79

11,884,671.63

09/06/21

 

20

300571671

MF

Houston

TX

Actual/360

5.21025%

54,201.37

14,514.73

0.00

N/A

03/06/27

--

12,081,290.48

12,066,775.75

09/06/21

 

21

307860021

OF

St Petersburg

FL

Actual/360

4.73325%

39,309.33

12,752.99

0.00

N/A

04/06/27

--

9,644,949.80

9,632,196.81

09/06/21

 

22

307350208

OF

Los Angeles

CA

Actual/360

4.43525%

38,190.28

0.00

0.00

N/A

12/06/26

--

10,000,000.00

10,000,000.00

09/06/21

 

23

407004693

RT

Various

Various

Actual/360

5.15225%

43,477.16

0.00

0.00

N/A

04/06/27

--

9,800,000.00

9,800,000.00

09/06/21

 

24

307860024

LO

Tampa

FL

Actual/360

5.95525%

46,511.80

10,767.60

0.00

N/A

04/06/27

--

9,070,311.41

9,059,543.81

05/06/20

 

25

300571660

RT

Hickory

NC

Actual/360

5.18025%

41,196.58

9,755.89

0.00

N/A

02/06/27

--

9,235,751.35

9,225,995.46

09/06/21

 

26

300571675

MF

Lawrenceville

GA

Actual/360

5.52025%

34,360.06

9,456.36

0.00

N/A

03/06/27

--

7,228,623.54

7,219,167.18

09/06/21

 

27

300571672

LO

Seattle

WA

Actual/360

5.39025%

32,582.67

9,429.24

0.00

N/A

03/06/27

--

7,020,025.05

7,010,595.81

09/06/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State        Accrual Type            Gross Rate

Interest

Principal

Adjustments              Repay Date       Date

Date

Balance

Balance

Date

 

28

407004689

OF

Mission Viejo

CA

Actual/360

5.24225%

31,858.17

8,418.80

0.00

N/A

03/06/27

--

7,057,049.89

7,048,631.09

09/06/21

 

29

300571673

MF

Houston

TX

Actual/360

5.45025%

31,913.82

9,023.73

0.00

N/A

03/06/27

--

6,800,222.05

6,791,198.32

09/06/21

 

30

300571687

RT

Portland

ME

Actual/360

5.26025%

29,855.86

9,035.26

0.00

N/A

04/06/27

--

6,591,505.39

6,582,470.13

09/06/21

 

31

407004695

RT

Lima

OH

Actual/360

5.17825%

25,449.17

18,757.66

0.00

N/A

04/06/22

--

5,708,136.15

5,689,378.49

09/06/21

 

33

300571688

RT

Bangor

ME

Actual/360

5.26025%

23,999.27

7,262.88

0.00

N/A

04/06/27

--

5,298,502.65

5,291,239.77

09/06/21

 

34

300571680

RT

McKinney

TX

Actual/360

5.31025%

25,606.00

0.00

0.00

N/A

03/06/27

--

5,600,000.00

5,600,000.00

09/06/21

 

35

407004700

LO

Georgetown

DE

Actual/360

5.75025%

24,535.00

9,436.75

0.00

N/A

05/06/27

--

4,955,175.28

4,945,738.53

09/06/21

 

36

307860036

OF

Various

MO

Actual/360

4.85925%

21,835.08

0.00

0.00

N/A

11/06/26

--

5,218,000.00

5,218,000.00

09/06/21

 

37

307860037

LO

Eagle Pass

TX

Actual/360

6.17725%

24,908.05

8,341.53

0.00

N/A

05/06/27

--

4,682,770.63

4,674,429.10

09/06/21

 

38

300571679

RT

Show Low

AZ

Actual/360

5.42025%

21,798.19

5,778.02

0.00

N/A

03/06/27

--

4,670,485.63

4,664,707.61

09/06/21

 

39

307860039

MU

New Haven

CT

Actual/360

5.22325%

20,180.10

6,195.92

0.00

N/A

04/06/27

--

4,486,877.19

4,480,681.27

09/06/21

 

40

307860040

OF

Las Vegas

NV

Actual/360

4.91925%

17,188.71

5,948.16

0.00

N/A

04/06/27

--

4,057,955.85

4,052,007.69

09/06/21

 

41

407004697

LO

Tucson

AZ

Actual/360

5.48725%

15,828.47

0.00

0.00

N/A

05/06/27

--

3,350,000.00

3,350,000.00

09/06/21

 

42

307860042

LO

Liverpool

NY

Actual/360

5.85025%

13,857.18

5,197.72

0.00

N/A

04/06/27

--

2,750,804.31

2,745,606.59

09/06/21

 

43

307860043

MF

Hot Springs

AR

Actual/360

5.47025%

11,062.12

3,085.58

0.00

N/A

04/06/27

--

2,348,507.57

2,345,421.99

09/06/21

 

Totals

 

 

 

 

 

 

2,587,085.86

17,605,720.86

0.00

 

 

 

602,301,869.81

582,008,544.99

 

 

(1) Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

4,968,560.62

2,479,371.03

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

4,345,265.00

2,067,496.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

5,260,443.00

2,391,163.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

18,715,843.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

2,982,160.37

1,552,635.15

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

3,395,917.85

5,818,037.67

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

5,292,490.45

2,677,145.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

9

0.00

(463,534.00)

01/01/20

03/31/20

09/13/21

2,284,045.18

129,504.81

129,831.34

1,995,078.18

1,363,947.18

0.00

 

 

10

7,199,353.00

3,462,090.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

7,463,197.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

800,266.00

11,380.00

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

3,085,063.22

(61,393.72)

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,839,051.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

968,190.56

0.00

--

--

08/11/21

0.00

0.00

251,930.70

251,930.70

0.00

0.00

 

 

17

1,599,832.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,281,054.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,003,001.87

263,488.18

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,343,852.13

814,431.30

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

7,378,512.44

1,837,725.22

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

11.90

0.00

 

 

22

6,911,916.80

3,303,891.88

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,035,769.54

477,719.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

467,300.98

583,846.75

07/01/20

06/30/21

07/12/21

0.00

0.00

57,129.13

915,849.89

0.00

0.00

 

 

25

1,076,625.36

514,446.84

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

798,511.70

364,744.77

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

653,175.83

492,927.69

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent            Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

818,425.80

383,331.58

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,257,216.02

298,443.57

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

580,000.00

290,000.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

776,916.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

465,000.00

232,500.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

485,737.60

220,714.23

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

261,612.42

688,663.07

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

575,143.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

841,767.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

535,058.81

306,578.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

653,043.21

155,832.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

679,999.24

358,904.60

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

547,784.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

2,975.55

9,892.54

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

198,100.00

103,465.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

98,544,134.14

31,635,938.01

 

 

 

2,284,045.18

129,504.81

438,891.17

3,162,858.77

1,363,959.08

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

                                Prepayment Penalties

Pros ID

Loan Number

       Amount

Prepayment / Liquidation Code

         Prepayment Premium Amount

        Yield Maintenance Amount

11

307500114

8,741,254.37

Disposition

0.00

0.00

11A

307500214

8,325,014.19

Disposition

0.00

0.00

Totals

 

17,066,268.56

 

0.00

0.00

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 17 of 27

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/17/21

0

0.00

0

0.00

2

31,689,696.64

0

0.00

0

0.00

0

0.00

0

0.00

2

17,066,268.56

4.988828%

4.938344%

63

08/17/21

0

0.00

0

0.00

5

65,759,327.35

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.988126%

4.930559%

64

07/16/21

0

0.00

0

0.00

5

65,843,314.50

0

0.00

0

0.00

1

14,273,782.50

0

0.00

1

15,500,000.00

4.988304%

4.930729%

65

06/17/21

0

0.00

0

0.00

6

81,436,846.80

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.012128%

4.948742%

65

05/17/21

1

16,000,000.00

0

0.00

6

81,520,007.90

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.012278%

4.955145%

66

04/16/21

0

0.00

0

0.00

6

81,612,744.42

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.012498%

4.955352%

67

03/17/21

0

0.00

0

0.00

6

81,695,087.05

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.012693%

4.955536%

68

02/18/21

0

0.00

1

15,500,000.00

5

66,307,020.79

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.012954%

4.949542%

69

01/15/21

1

15,500,000.00

2

19,964,932.35

3

46,423,526.19

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.013144%

4.955960%

70

12/17/20

2

19,989,095.11

0

0.00

3

46,480,422.54

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.013333%

4.956138%

71

11/18/20

0

0.00

0

0.00

3

46,544,327.02

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.013542%

4.984187%

72

10/19/20

0

0.00

0

0.00

5

66,640,489.18

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.013728%

4.984375%

73

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

    Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

    Current P&I

      Outstanding P&I

     Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                          Advances

      Advances

      Advances

Balance

Date

Code²

 

Date

Date

REO Date

9

407004694            06/06/20

14

6

129,831.34

1,995,078.18

1,379,497.18

23,054,314.56

06/01/20

2

 

 

 

 

24

307860024            05/06/20

15

6

57,129.13

915,849.89

15,800.00

9,236,973.80

05/14/20

1

 

 

 

 

Totals

 

 

 

 

186,960.47

2,910,928.07

1,395,297.18

32,291,288.36

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

                 REO/Foreclosure

 

 

Past Maturity

 

0

0

 

0

 

0

 

0 - 6 Months

 

24,752,901

24,752,901

 

0

 

0

 

7 - 12 Months

 

5,689,378

5,689,378

 

0

 

0

 

13 - 24 Months

 

0

0

 

0

 

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

14,231,379

14,231,379

 

0

 

0

 

> 60 Months

 

537,334,887

505,645,190

31,689,697

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

      30-59 Days

       60-89 Days

90+ Days

      REO/Foreclosure

 

 

Sep-21

582,008,545

550,318,848

0

0

31,689,697

0

 

Aug-21

602,301,870

536,542,542

0

0

65,759,327

0

 

Jul-21

602,838,923

536,995,609

0

0

65,843,315

0

 

Jun-21

618,926,398

537,489,551

0

0

81,436,847

0

 

May-21

619,458,450

521,938,442

16,000,000

0

81,520,008

0

 

Apr-21

619,993,694

538,380,949

0

0

81,612,744

0

 

Mar-21

620,477,746

538,782,659

0

0

81,695,087

0

 

Feb-21

621,106,428

539,299,408

0

15,500,000

66,307,021

0

 

Jan-21

621,576,030

539,687,571

15,500,000

19,964,932

46,423,526

0

 

Dec-20

622,043,512

555,573,994

19,989,095

0

46,480,423

0

 

Nov-20

622,556,701

576,012,374

0

0

46,544,327

0

 

Oct-20

623,019,756

556,379,267

0

0

66,640,489

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

9

407004694

22,630,152.83

23,054,314.56

26,400,000.00

08/19/21

(486,645.00)

(1.14130)

03/31/20

04/06/27

306

11

307500114

0.00

-

100,850,000.00

--

7,034,219.00

1.69080

12/31/19

03/06/27

308

11A

307500214

0.00

-

 

--

6,920,356.00

1.47000

--

03/06/27

308

16

303161079

14,231,378.62

14,296,867.90

101,000,000.00

07/07/21

121,802.56

0.02570

12/31/20

07/01/26

297

24

307860024

9,059,543.81

9,236,973.80

12,900,000.00

06/23/21

489,676.91

0.71240

06/30/21

04/06/27

306

42

307860042

2,745,606.59

2,745,606.59

5,100,000.00

11/01/17

(4,016.96)

(0.07020)

03/31/21

04/06/27

246

Totals

 

48,666,681.85

49,333,762.85

246,250,000.00

 

14,075,392.51

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

9

407004694

MU

OH

06/01/20

2

 

 

 

                        Loan transferred to special servicing due to Imminent Monetary Default as a result of COVID-19. Borrower has provided the requested due diligence. The special servicer will continue to dual track settlement discussions and enforcement of

                        lender's rights.

 

 

 

 

 

 

 

 

11

307500114

Various

MI

04/28/20

8

 

 

 

 

Special Servicer comments are not available for this cycle.

 

 

 

 

 

 

11A

307500214

Various

Various

04/28/20

8

 

 

 

                      Special Servicer comments are not available for this cycle.

 

 

 

 

 

 

16

303161079

LO

TN

06/09/20

1

 

 

 

                      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. Forbearance and Modification executed and closed 5/26/2021.

 

 

24

307860024

LO

FL

05/14/20

1

 

 

 

 

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.

 

 

 

42

307860042

LO

NY

08/22/19

13

 

 

 

                     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.

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

6

300571676

30,509,639.23

5.73003%

30,509,639.23                      5.73003%

10

06/23/20

07/06/20

07/13/20

16

303161079

14,556,345.15

5.11603%

14,556,345.15                      5.11603%

10

05/26/21

05/26/21

--

Totals

 

45,065,984.38

 

45,065,984.38

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 23 of 27

 


 

 

                           

 

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

 

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

11

307500114

09/17/21

10,130,673.11

100,850,000.00

9,483,152.88

729,062.52

9,483,152.88

8,754,090.36

1,376,582.75

0.00

0.00

1,376,582.75

13.11%

11A

307500214

09/17/21

9,648,260.15

0.00

9,030,635.41

693,396.47

9,030,635.41

8,337,238.94

1,311,021.21

0.00

0.00

1,311,021.21

13.11%

15

407004691

07/16/21

15,500,000.00

13,600,000.00

17,116,384.25

793,310.71

17,116,384.25

16,323,073.54

0.00

0.00

0.00

0.00

0.00%

32

300571690

09/17/19

6,201,597.57

13,030,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

Current Period Totals

19,778,933.26

100,850,000.00

18,513,788.29

1,422,458.99

18,513,788.29

17,091,329.30

2,687,603.96

0.00

0.00

2,687,603.96

 

Cumulative Totals

41,480,530.83

127,480,000.00

35,630,172.54

2,215,769.70

35,630,172.54

33,414,402.84

2,687,603.96

0.00

0.00

2,687,603.96

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

11

307500114

09/17/21

0.00

0.00

1,376,582.75

0.00

0.00

1,376,582.75

0.00

0.00

1,376,582.75

15

407004691

07/16/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

32

300571690

09/25/19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11A

307500214

09/17/21

0.00

0.00

1,311,021.21

0.00

0.00

1,311,021.21

0.00

0.00

1,311,021.21

Current Period Totals

 

0.00

0.00

2,687,603.96

0.00

0.00

2,687,603.96

0.00

0.00

2,687,603.96

Cumulative Totals

 

0.00

0.00

2,687,603.96

0.00

0.00

2,687,603.96

0.00

0.00

2,687,603.96

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

9

0.00

0.00

5,000.00

0.00

0.00

11,525.55

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

0.00

(22,024.24)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11A

0.00

0.00

(19,904.33)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

(21,928.57)

0.00

0.00

11,525.55

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

(10,403.02)

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 27 of 27

 



  
    Prospectus Loan ID
    1
    08-12-2021
    09-13-2021
    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
      0.97
      6
      X
      Wal-Mart
      200659
      01-31-2027
      Lowes
      130497
      11-30-2021
      Sam's Wholesale Club
      113661
      04-15-2022
      12-31-2016
      01-01-2021
      06-30-2021
      6022356.00
      2915399.00
      912832.00
      436027.97
      5109525.00
      2479371.03
      4682040.00
      2265629.03
      UW
      CREFC
      1329105.55
      1.48
      1.8654
      1.36
      1.7046
      F
      F
      06-30-2021
    
    false
    false
    55000000.00
    226386.11
    0.0478
    0.0001924
    226386.11
    0.00
    0.00
    55000000.00
    55000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    08-12-2021
    09-13-2021
    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
      0.81
      6
      X
      Pershing Hill LLC (Perch)
      14969
      12-31-2031
      Instride/Attainment Holdco
      11603
      02-28-2022
      Hill Corner (Mrs. Fish)
      10415
      12-31-2031
      02-28-2017
      01-01-2021
      06-30-2021
      6390108.00
      2711014.00
      1787133.00
      643518.00
      4602975.00
      2067496.00
      4411249.00
      1971651.00
      UW
      CREFC
      1032609.00
      2.22
      2.0022
      2.13
      1.9093
      F
      F
      07-01-2021
    
    false
    false
    44000000.00
    175884.01
    0.046421
    0.0004674
    175884.01
    0.00
    0.00
    44000000.00
    44000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    08-12-2021
    09-13-2021
    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
      0.82
      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
      01-01-2021
      06-30-2021
      9202949.00
      4468715.00
      3466333.00
      2077551.50
      5736616.00
      2391163.50
      5239701.00
      2142705.50
      UW
      CREFC
      1876533.50
      1.53
      1.2742
      1.40
      1.1418
      F
      F
      07-02-2021
    
    false
    false
    36710706.19
    219477.59
    0.0484
    0.0002274
    153002.07
    66475.52
    0.00
    36644230.67
    36644230.67
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3A
    08-12-2021
    09-13-2021
    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
    2753302.93
    16460.82
    0.0484
    0.0002274
    11475.15
    4985.67
    0.00
    2748317.26
    2748317.26
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    08-12-2021
    09-13-2021
    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
    34865166.41
    173698.60
    0.04324
    0.0001599
    129818.51
    43880.09
    0.00
    34821286.32
    34821286.32
    09-06-2021
    05-06-2027
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    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
      06-30-2021
      3183821.00
      1950118.00
      764686.00
      397482.85
      2419134.00
      1552635.15
      2362878.00
      1524507.15
      UW
      CREFC
      681868.05
      1.77
      2.277
      1.73
      2.2357
      F
      F
      06-30-2021
    
    false
    false
    32500000.00
    116142.36
    0.0415
    0.0003924
    116142.36
    0.00
    0.00
    32500000.00
    32500000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    08-12-2021
    09-13-2021
    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
      0.56
      07-06-2019
      N
      01-31-2017
      07-01-2020
      06-30-2021
      50254774.00
      21528197.00
      32299376.00
      15710159.33
      17955398.00
      5818037.67
      15672769.00
      4854599.02
      UW
      8664998.00
      2.07
      0.6714
      1.81
      0.5602
      F
      F
    
    false
    true
    29696171.42
    204066.97
    0.0573
    0.0002387
    146525.86
    57541.11
    0.00
    29638630.32
    29638630.31
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    07-06-2020
    98
    03-06-2027
  
  
    Prospectus Loan ID
    6-001
    08-12-2021
    09-13-2021
    
      HILTON ANCHORAGE
      500 WEST 3RD AVENUE
      Anchorage
      AK
      99501
      Anchorage
      LO
      606
      606
      1958
      2009
      103600000.00
      MAI
      12-12-2016
      0.58
      0.41
      6
      01-31-2017
      07-01-2020
      06-30-2021
      23010897.00
      11297120.00
      14435058.00
      7591388.00
      8575839.00
      3705732.00
      7655403.00
      3253847.20
      UW
      CREFC
      4932383.00
      0.7513
      0.6596
      F
      01-31-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-002
    08-12-2021
    09-13-2021
    
      RENAISSANCE ATLANTA
      1 HARTSFIELD CENTRE PARKWAY
      Atlanta
      GA
      30354
      Fulton
      LO
      387
      387
      1992
      2013
      78400000.00
      MAI
      12-30-2016
      0.76
      0.71
      6
      01-31-2017
      07-01-2020
      06-30-2021
      27243877.00
      10231077.00
      17864317.00
      8118771.33
      9379560.00
      2112305.67
      8017366.00
      1600751.82
      UW
      CREFC
      3732615.00
      0.5659
      0.4288
      F
      01-31-2017
    
    false
    98
  
  
    Prospectus Loan ID
    7
    08-12-2021
    09-13-2021
    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
      01-01-2021
      06-30-2021
      5707390.00
      3359980.00
      1415568.00
      682834.72
      4291822.00
      2677145.28
      3931822.00
      2497145.28
      UW
      1430164.52
      1.50
      1.8719
      1.37
      1.746
      F
      F
    
    false
    false
    27857739.96
    168596.75
    0.05306
    0.0004441
    127283.56
    41313.19
    0.00
    27816426.76
    27816426.77
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7-001
    08-12-2021
    09-13-2021
    
      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
      01-01-2021
      06-30-2021
      3025885.00
      1690220.00
      375058.00
      196695.62
      2650827.00
      1493524.38
      2515638.00
      1425929.88
      UW
      CREFC
      843797.66
      1.77
      1.6898
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-002
    08-12-2021
    09-13-2021
    
      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
      01-01-2021
      06-30-2021
      2681505.00
      1669760.00
      1040510.00
      486139.10
      1640995.00
      1183620.90
      1416184.00
      1071215.40
      UW
      CREFC
      586366.86
      2.0185
      1.8268
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8
    08-12-2021
    09-13-2021
    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
    24784168.07
    144379.21
    0.053
    0.0001924
    113112.19
    31267.02
    0.00
    24752901.05
    24752901.05
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    08-12-2021
    09-13-2021
    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
      26400000.00
      08-19-2021
      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
    22657455.52
    142122.49
    0.05885
    0.0003924
    114819.80
    27302.69
    0.00
    23054314.56
    22630152.83
    06-06-2020
    1
    false
    1995078.18
    1363947.18
    15550
    3
    0
    Wells Fargo Bank, NA
    06-01-2020
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    10
    08-12-2021
    09-13-2021
    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
      GOOGLE
      55324
      01-31-2029
      01-01-2021
      06-30-2021
      9585766.00
      4944122.00
      2460526.00
      1482032.00
      7125240.00
      3462090.00
      6908227.00
      3353583.00
      UW
      CREFC
      1346586.00
      2.64
      2.571
      2.56
      2.4904
      F
      F
      06-30-2021
    
    false
    false
    22500000.00
    71181.81
    0.036739
    0.0003349
    71181.81
    0.00
    0.00
    22500000.00
    22500000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    08-12-2021
    09-13-2021
    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
    10130673.11
    56122.67
    0.04962
    0.0001599
    43286.68
    12835.99
    8740778.04
    0.00
    0.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    04-28-2020
    false
    0.00
    1377059.08
    3
    08-13-2021
    8
    0
  
  
    Prospectus Loan ID
    11-001
    08-12-2021
    09-13-2021
    
      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
      30000000.00
      03-22-2021
      MAI
      1
      1
      6
      ART VAN
      1056890
      09-30-2040
      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
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    11-002
    08-12-2021
    09-13-2021
    
      COMSTOCK PARK RETAIL
      4273 ALPINE AVENUE NORTHWEST
      Comstock Park
      MI
      49321
      Kent
      RT
      96400
      96400
      1999
      16300000.00
      MAI
      01-27-2017
      4075000.00
      03-26-2021
      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
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    11-003
    08-12-2021
    09-13-2021
    
      GRAND RAPIDS RETAIL
      4375 28TH STREET SOUTHEAST
      Kentwood
      MI
      49512
      Kent
      RT
      79212
      79212
      1986
      2001
      13400000.00
      MAI
      01-27-2017
      8500000.00
      03-26-2021
      MAI
      1
      1
      6
      Love's Furniture
      79212
      09-30-2040
      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
      07-01-2021
    
    false
  
  
    Prospectus Loan ID
    11-004
    08-12-2021
    09-13-2021
    
      BLOOMFIELD HILLS RETAIL
      2300 SOUTH TELEGRAPH ROAD
      Bloomfield Hills
      MI
      48302
      Oakland
      RT
      46388
      46388
      2004
      2016
      7800000.00
      MAI
      01-31-2017
      7250000.00
      03-26-2021
      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
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    11-005
    08-12-2021
    09-13-2021
    
      MATTRESS DISTRIBUTION CENTER
      30450 AND 30500 LITTLE MACK AVENUE
      Roseville
      MI
      48066
      Macomb
      IN
      129021
      129021
      1968
      2012
      6350000.00
      MAI
      01-31-2017
      6280000.00
      03-23-2021
      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
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    11A
    08-12-2021
    09-13-2021
    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
    9648260.15
    53450.16
    0.04962
    0.0001599
    41225.41
    12224.75
    8325490.51
    0.00
    0.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    04-28-2020
    false
    0.00
    1310544.89
    3
    08-13-2021
    8
    0
  
  
    Prospectus Loan ID
    12
    08-12-2021
    09-13-2021
    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
    70385.07
    0.0503
    0.0006674
    70385.07
    0.00
    0.00
    16250000.00
    16250000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12-001
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    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
      06-30-2021
      4393984.00
      433226.00
      1261563.00
      494619.72
      3132422.00
      -61393.72
      3057696.00
      -98756.72
      UW
      CREFC
      880791.53
      1.47
      -0.0697
      1.43
      -0.1121
      F
      F
      06-30-2021
    
    false
    false
    16000000.00
    78188.89
    0.05675
    0.0002862
    78188.89
    0.00
    0.00
    16000000.00
    16000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    08-12-2021
    09-13-2021
    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
    14897370.81
    82501.89
    0.0465
    0.0003924
    59651.56
    22850.33
    0.00
    14874520.48
    14874520.48
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    CCRE
    02-22-2017
    15500000.00
    60
    0.05932
    0.05932
    3
    1
    60
    04-06-2017
    1
    WL
    3
    77685.86
    15500000.00
    1
    1
    0
    true
    true
    false
    false
    12-05-2021
    
      COURTYARD MARRIOTT SHADYSIDE
      2003
      2014
      27500000.00
      01-01-2017
      6
      12-31-2016
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    0
    3
    07-07-2021
  
  
    Prospectus Loan ID
    16
    08-12-2021
    09-13-2021
    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
      101000000.00
      07-07-2021
      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
    14252627.16
    84037.70
    0.05116
    0.0001599
    62789.16
    21248.54
    0.00
    14296867.90
    14231378.62
    06-01-2021
    1
    false
    251930.70
    0
    0
    2
    0
    Wells Fargo Bank, NA
    06-09-2020
    false
    0.00
    1
    05-26-2021
    98
    07-01-2026
    0
  
  
    Prospectus Loan ID
    17
    08-12-2021
    09-13-2021
    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
    13939338.07
    77831.21
    0.0506
    0.0001924
    60736.79
    17094.42
    0.00
    13922243.65
    13922243.65
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    08-12-2021
    09-13-2021
    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
    64549.41
    0.05242
    0.0003924
    64549.41
    0.00
    0.00
    14300000.00
    14300000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    08-12-2021
    09-13-2021
    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
    11901945.79
    68211.18
    0.0497
    0.0001924
    50937.02
    17274.16
    0.00
    11884671.63
    11884671.63
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    08-12-2021
    09-13-2021
    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
      0.91
      6
      07-06-2019
      N
      12-31-2016
      01-01-2021
      06-30-2021
      2714464.00
      1550954.00
      1366959.00
      736522.70
      1347505.00
      814431.30
      1262505.00
      771931.30
      UW
      CREFC
      412296.00
      1.63
      1.9753
      1.53
      1.8722
      F
      F
    
    false
    false
    12081290.48
    68716.10
    0.0521
    0.0001924
    54201.37
    14514.73
    0.00
    12066775.75
    12066775.75
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    08-12-2021
    09-13-2021
    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
    9644949.80
    52062.32
    0.04733
    0.0001599
    39309.33
    12752.99
    0.00
    9632196.81
    9632196.81
    09-06-2021
    1
    false
    0
    11.90
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    08-12-2021
    09-13-2021
    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
      Wells Fargo Bank
      16894
      07-31-2024
      Mar Vista Investment Partners
      16567
      02-28-2022
      08-31-2016
      01-01-2021
      06-30-2021
      13841932.00
      6205628.00
      6099920.00
      2901736.12
      7742012.00
      3303891.88
      6990633.00
      2928202.88
      UW
      CREFC
      1798639.00
      2.15
      1.8368
      1.94
      1.628
      F
      F
      08-31-2021
    
    false
    false
    10000000.00
    38190.28
    0.04435
    0.0001599
    38190.28
    0.00
    0.00
    10000000.00
    10000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    08-12-2021
    09-13-2021
    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
      06-30-2021
      955898.00
      496816.00
      36682.00
      19096.86
      919215.00
      477719.14
      900447.00
      468335.14
      UW
      255253.00
      1.43
      1.8715
      1.40
      1.8347
      F
      F
    
    false
    false
    9800000.00
    43477.16
    0.05152
    0.0003924
    43477.16
    0.00
    0.00
    9800000.00
    9800000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23-001
    08-12-2021
    09-13-2021
    
      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
      06-30-2021
      353545.00
      180364.00
      12980.00
      7322.28
      340565.00
      173041.72
      334241.00
      169879.72
      UW
      CREFC
      93636.34
      1.848
      1.8142
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    23-002
    08-12-2021
    09-13-2021
    
      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
      06-30-2021
      267400.00
      145283.00
      11142.00
      5717.00
      256258.00
      139566.00
      250054.00
      136464.00
      UW
      CREFC
      71340.53
      1.9563
      1.9128
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    23-003
    08-12-2021
    09-13-2021
    
      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
      06-30-2021
      249273.00
      127169.00
      10810.00
      5153.93
      238462.00
      122015.07
      232222.00
      118895.07
      UW
      CREFC
      66495.95
      1.8349
      1.788
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    23-004
    08-12-2021
    09-13-2021
    
      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
      06-30-2021
      85680.00
      44000.00
      1750.00
      903.65
      83930.00
      43096.35
      83930.00
      43096.35
      UW
      CREFC
      23780.18
      1.8122
      1.8122
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    24
    08-12-2021
    09-13-2021
    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
      0.59
      6
      07-06-2019
      N
      01-31-2017
      07-01-2020
      06-30-2021
      3201966.00
      2354246.00
      1993591.00
      1770399.25
      1208376.00
      583846.75
      1080297.00
      489676.91
      UW
      CREFC
      687353.00
      1.76
      0.8494
      1.57
      0.7124
      F
      F
    
    false
    false
    9070311.41
    57279.40
    0.05955
    0.0001924
    46511.80
    10767.60
    0.00
    9236973.80
    9059543.81
    05-06-2020
    1
    false
    915849.89
    0
    15800
    3
    0
    Wells Fargo Bank, NA
    05-14-2020
    false
    0.00
    1
    0
  
  
    Prospectus Loan ID
    25
    08-12-2021
    09-13-2021
    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
      03-31-2026
      Conn's Homeplus
      44994
      05-31-2027
      Gabrial brothers
      31900
      03-31-2029
      11-30-2016
      01-01-2021
      06-30-2021
      1342349.00
      676454.00
      276001.00
      162007.16
      1066348.00
      514446.84
      958877.00
      460711.34
      UW
      CREFC
      286776.22
      1.74
      1.7938
      1.57
      1.6065
      F
      F
      06-30-2021
    
    false
    false
    9235751.35
    50952.47
    0.0518
    0.0001924
    41196.58
    9755.89
    0.00
    9225995.46
    9225995.46
    09-06-2021
    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
    08-12-2021
    09-13-2021
    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
    7228623.54
    43816.42
    0.0552
    0.0001924
    34360.06
    9456.36
    0.00
    7219167.22
    7219167.18
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    08-12-2021
    09-13-2021
    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
    7020025.05
    42011.91
    0.0539
    0.0001924
    32582.67
    9429.24
    0.00
    7010595.81
    7010595.81
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    08-12-2021
    09-13-2021
    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
      0.89
      6
      X
      FUSION LEARNING  INC.
      12133
      06-30-2025
      ORANGE COUNTY CHARTER SCHOOL
      11110
      11-30-2025
      THE CITY GATE  INC.
      8470
      06-30-2024
      10-31-2016
      01-01-2021
      06-30-2021
      1349650.00
      698791.00
      462925.00
      315459.42
      886725.00
      383331.58
      806156.00
      343046.58
      UW
      CREFC
      241662.00
      1.83
      1.5862
      1.67
      1.4195
      F
      F
      06-30-2021
    
    false
    false
    7057049.89
    40276.97
    0.052425
    0.0003924
    31858.17
    8418.80
    0.00
    7048631.09
    7048631.09
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    08-12-2021
    09-13-2021
    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
      01-01-2021
      03-31-2021
      2033167.00
      564037.00
      1056850.00
      265593.43
      976316.00
      298443.57
      907916.00
      281343.57
      UW
      CREFC
      122812.75
      1.99
      2.43
      1.85
      2.2908
      F
      F
    
    false
    false
    6800222.05
    40937.55
    0.0545
    0.0001924
    31913.82
    9023.73
    0.00
    6791198.32
    6791198.32
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    08-12-2021
    09-13-2021
    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
      06-30-2021
      580000.00
      290000.00
      0.00
      0.00
      580000.00
      290000.00
      580000.00
      290000.00
      UW
      CREFC
      233346.72
      1.24
      1.2427
      1.24
      1.2427
      F
      F
      06-30-2021
    
    false
    false
    6591505.39
    38891.12
    0.0526
    0.0001924
    29855.86
    9035.26
    0.00
    6582470.13
    6582470.13
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    08-12-2021
    09-13-2021
    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
    5708136.15
    44206.83
    0.051775
    0.0003924
    25449.17
    18757.66
    0.00
    5689378.49
    5689378.49
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31-001
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    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
    08-12-2021
    09-13-2021
    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
      06-30-2021
      465000.00
      232500.00
      0.00
      0.00
      465000.00
      232500.00
      465000.00
      232500.00
      UW
      CREFC
      187573.00
      1.24
      1.2395
      1.24
      1.2395
      F
      F
      06-30-2021
    
    false
    false
    5298502.65
    31262.15
    0.0526
    0.0001924
    23999.27
    7262.88
    0.00
    5291239.77
    5291239.77
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    08-12-2021
    09-13-2021
    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
      0.81
      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
      06-30-2021
      771885.00
      397575.00
      292590.00
      176860.77
      479296.00
      220714.23
      457856.00
      209994.73
      UW
      CREFC
      150332.00
      1.28
      1.4681
      1.23
      1.3968
      F
      F
      06-29-2021
    
    false
    false
    5600000.00
    25606.00
    0.0531
    0.0001924
    25606.00
    0.00
    0.00
    5600000.00
    5600000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    08-12-2021
    09-13-2021
    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
      0.36
      6
      07-06-2019
      N
      02-28-2017
      07-01-2020
      06-30-2021
      1837778.00
      1631396.00
      1119126.00
      942732.93
      718652.00
      688663.07
      645141.00
      623407.23
      UW
      CREFC
      407661.00
      1.76
      1.6893
      1.58
      1.5292
      F
      F
    
    false
    false
    4955175.28
    33971.75
    0.0575
    0.0003924
    24535.00
    9436.75
    0.00
    4945738.53
    4945738.53
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    08-12-2021
    09-13-2021
    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
    21835.08
    0.048595
    0.0008674
    21835.08
    0.00
    0.00
    5218000.00
    5218000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36-001
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    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
    4682770.63
    33249.58
    0.06177
    0.0001924
    24908.05
    8341.53
    0.00
    4674429.10
    4674429.10
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37-001
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    
      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
    08-12-2021
    09-13-2021
    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
      06-30-2021
      667799.00
      379665.00
      124869.00
      73086.90
      542929.00
      306578.10
      495711.00
      282969.10
      UW
      CREFC
      165457.50
      1.64
      1.8529
      1.50
      1.7102
      F
      F
      06-30-2021
    
    false
    false
    4670485.63
    27576.21
    0.0542
    0.0001924
    21798.19
    5778.02
    0.00
    4664707.61
    4664707.61
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    08-12-2021
    09-13-2021
    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
      06-30-2021
      828164.00
      268357.00
      334051.00
      112524.36
      494113.00
      155832.64
      457818.00
      137685.14
      UW
      CREFC
      158256.00
      1.56
      0.9846
      1.45
      0.87
      F
      F
      06-30-2021
    
    false
    false
    4486877.19
    26376.02
    0.05223
    0.0001924
    20180.10
    6195.92
    0.00
    4480681.27
    4480681.27
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    08-12-2021
    09-13-2021
    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
      1
      6
      07-06-2019
      N
      Summerhill Executive
      27476
      06-30-2025
      Procare Hospice  A California Corp
      4426
      07-15-2021
      ACCURATE BUILDING INSPECTIONS
      3216
      10-31-2023
      01-31-2017
      01-01-2021
      06-30-2021
      879260.00
      494743.00
      257703.00
      135838.40
      621557.00
      358904.60
      565858.00
      331055.10
      UW
      CREFC
      138821.00
      2.24
      2.5853
      2.04
      2.3847
      F
      F
      06-30-2021
    
    false
    false
    4057955.85
    23136.87
    0.04919
    0.0001924
    17188.71
    5948.16
    0.00
    4052007.69
    4052007.69
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    08-12-2021
    09-13-2021
    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
    15828.47
    0.05487
    0.0003924
    15828.47
    0.00
    0.00
    3350000.00
    3350000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    08-12-2021
    09-13-2021
    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
      0.52
      6
      07-06-2019
      N
      02-28-2017
      01-01-2021
      03-31-2021
      1390950.00
      246802.00
      946547.00
      236909.46
      444403.00
      9892.54
      388765.00
      -4016.96
      UW
      CREFC
      57165.00
      1.94
      0.173
      1.70
      -0.0702
      F
      F
    
    false
    false
    2750804.31
    19054.90
    0.0585
    0.0001924
    13857.18
    5197.72
    0.00
    2745606.59
    2745606.59
    09-06-2021
    1
    false
    0
    0
    400
    0
    0
    Wells Fargo Bank, NA
    08-22-2019
    false
    0.00
    13
    0
  
  
    Prospectus Loan ID
    43
    08-12-2021
    09-13-2021
    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
      0.93
      6
      X
      02-28-2017
      01-01-2021
      06-30-2021
      468944.00
      241093.00
      239694.00
      137628.00
      229250.00
      103465.00
      207050.00
      92365.00
      UW
      CREFC
      84886.00
      1.35
      1.2188
      1.22
      1.0881
      F
      F
    
    false
    false
    2348507.57
    14147.70
    0.0547
    0.0008674
    11062.12
    3085.58
    0.00
    2345421.99
    2345421.99
    09-06-2021
    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





Related Categories

SEC Filings