Form 10-D COMM 2017-COR2 Mortgage For: May 12
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: April 13, 2022 to May 12, 2022
Commission File Number of issuing entity: 333-206705-10
Central Index Key Number of issuing entity: 0001714154
COMM 2017-COR2 Mortgage Trust
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206705
Central Index Key Number of depositor: 0001013454
Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001555524
LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC)
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001701238
Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)
Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
38-4046681
38-4046682
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-SB |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
X-A |
|
|
X |
|
A-M |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On May 12, 2022 a distribution was made to holders of the certificates issued by COMM 2017-COR2 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 COMM 2017-COR2 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on May 12, 2022
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
0 |
N/A |
1 |
$0.00 |
No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2017-COR2 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 April 13, 2022 to May 12, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.
German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.
LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC) ("LCM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2022. The CIK number of LCM is 0001555524.
Citi Real Estate Funding Inc., one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of Citi Real Estate Funding Inc. is 0001701238.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 23, 2022 under Commission File No. 333-206705-10 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 23, 2022 under Commission File No. 333-206705-10 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Deutsche Mortgage & Asset Receiving Corporation
(Depositor)
/s/ Matt Smith
Matt Smith, Director
Date: May 23, 2022
/s/ R. Chris Jones
R. Chris Jones, Director
Date: May 23, 2022
Distribution Date: |
05/12/22 |
COMM 2017-COR2 Mortgage Trust |
Determination Date: |
05/06/22 |
|
Next Distribution Date: |
06/10/22 |
|
Record Date: |
04/29/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2017-COR2 |
Table of Contents |
|
|
Contacts |
|
Section |
Pages |
Role |
Party and Contact Information |
|
Certificate Distribution Detail |
2 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
|
Certificate Factor Detail |
3 |
|
Helaine M. Kaplan |
(212) 250-5270 |
Certificate Interest Reconciliation Detail |
4 |
|
60 Wall Street | New York, NY 10005 | United States |
|
|
|
Master Servicer |
Midland Loan Services |
|
Additional Information |
5 |
|
|
|
|
|
|
askmidlandls.com |
(913) 253-9000 |
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Midland Loan Services |
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
askmidlandls.com |
(913) 253-9000 |
Mortgage Loan Detail (Part 1) |
13-14 |
|
A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
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 | United States |
|
Delinquency Loan Detail |
19 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
Collateral Stratification and Historical Detail |
20 |
|
Bank, N.A. |
|
|
|
|
Corporate Trust Services (CMBS) |
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
Modified Loan Detail |
23 |
Directing Certificateholder |
Jefferies LoanCore LLC |
|
Historical Liquidated Loan Detail |
24 |
|
- |
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
|
|
Interest Shortfall Detail - Collateral Level |
26 |
|
|
|
Supplemental Notes |
27 |
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
Current |
Original |
||||||||
|
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
|||||
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
||||||||||||
A-1 |
12595EAA3 |
2.111000% |
23,905,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
A-SB |
12595EAB1 |
3.317000% |
46,998,000.00 |
46,998,000.00 |
0.00 |
129,910.30 |
0.00 |
0.00 |
129,910.30 |
46,998,000.00 |
32.07% |
30.00% |
A-2 |
12595EAC9 |
3.239000% |
255,000,000.00 |
220,327,684.11 |
628,099.77 |
594,701.14 |
0.00 |
0.00 |
1,222,800.91 |
219,699,584.34 |
32.07% |
30.00% |
A-3 |
12595EAD7 |
3.510000% |
315,633,000.00 |
315,633,000.00 |
0.00 |
923,226.52 |
0.00 |
0.00 |
923,226.52 |
315,633,000.00 |
32.07% |
30.00% |
A-M |
12595EAF2 |
3.803000% |
61,862,000.00 |
61,862,000.00 |
0.00 |
196,050.99 |
0.00 |
0.00 |
196,050.99 |
61,862,000.00 |
24.86% |
23.25% |
B |
12595EAG0 |
4.206000% |
43,533,000.00 |
43,533,000.00 |
0.00 |
152,583.17 |
0.00 |
0.00 |
152,583.17 |
43,533,000.00 |
19.78% |
18.50% |
C |
12595EAH8 |
4.588512% |
44,678,000.00 |
44,678,000.00 |
0.00 |
170,837.95 |
0.00 |
0.00 |
170,837.95 |
44,678,000.00 |
14.57% |
13.63% |
D |
12595EAN5 |
3.000000% |
28,640,000.00 |
28,640,000.00 |
0.00 |
71,600.00 |
0.00 |
0.00 |
71,600.00 |
28,640,000.00 |
11.23% |
10.50% |
E-RR |
12595EAQ8 |
4.588512% |
22,912,000.00 |
22,912,000.00 |
0.00 |
87,609.99 |
0.00 |
0.00 |
87,609.99 |
22,912,000.00 |
8.55% |
8.00% |
F-RR |
12595EAS4 |
4.588512% |
20,621,000.00 |
20,621,000.00 |
0.00 |
78,849.75 |
0.00 |
0.00 |
78,849.75 |
20,621,000.00 |
6.15% |
5.75% |
G-RR |
12595EAU9 |
4.588512% |
12,602,000.00 |
12,602,000.00 |
0.00 |
48,187.02 |
0.00 |
0.00 |
48,187.02 |
12,602,000.00 |
4.68% |
4.38% |
H-RR |
12595EAW5 |
4.588512% |
40,096,327.00 |
40,096,327.00 |
0.00 |
147,062.58 |
0.00 |
0.00 |
147,062.58 |
40,096,327.00 |
0.00% |
0.00% |
R |
12595EAY1 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
916,480,327.01 |
857,903,011.11 |
628,099.77 |
2,600,619.41 |
0.00 |
0.00 |
3,228,719.18 |
857,274,911.34 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
12595EAE5 |
1.157067% |
703,398,000.00 |
644,820,684.11 |
0.00 |
621,750.52 |
0.00 |
0.00 |
621,750.52 |
644,192,584.34 |
|
|
X-B |
12595EAJ4 |
0.382512% |
43,533,000.00 |
43,533,000.00 |
0.00 |
13,876.58 |
0.00 |
0.00 |
13,876.58 |
43,533,000.00 |
|
|
X-D |
12595EAL9 |
1.588512% |
28,640,000.00 |
28,640,000.00 |
0.00 |
37,912.48 |
0.00 |
0.00 |
37,912.48 |
28,640,000.00 |
|
|
Notional SubTotal |
|
775,571,000.00 |
716,993,684.11 |
0.00 |
673,539.58 |
0.00 |
0.00 |
673,539.58 |
716,365,584.34 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
628,099.77 |
3,274,158.99 |
0.00 |
0.00 |
3,902,258.76 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 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 |
12595EAA3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-SB |
12595EAB1 |
1,000.00000000 |
0.00000000 |
2.76416656 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.76416656 |
1,000.00000000 |
A-2 |
12595EAC9 |
864.03013376 |
2.46313635 |
2.33216133 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.79529769 |
861.56699741 |
A-3 |
12595EAD7 |
1,000.00000000 |
0.00000000 |
2.92499998 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.92499998 |
1,000.00000000 |
A-M |
12595EAF2 |
1,000.00000000 |
0.00000000 |
3.16916669 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.16916669 |
1,000.00000000 |
B |
12595EAG0 |
1,000.00000000 |
0.00000000 |
3.50500011 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.50500011 |
1,000.00000000 |
C |
12595EAH8 |
1,000.00000000 |
0.00000000 |
3.82376002 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.82376002 |
1,000.00000000 |
D |
12595EAN5 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E-RR |
12595EAQ8 |
1,000.00000000 |
0.00000000 |
3.82376004 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.82376004 |
1,000.00000000 |
F-RR |
12595EAS4 |
1,000.00000000 |
0.00000000 |
3.82375976 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.82375976 |
1,000.00000000 |
G-RR |
12595EAU9 |
1,000.00000000 |
0.00000000 |
3.82375972 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.82375972 |
1,000.00000000 |
H-RR |
12595EAW5 |
1,000.00000000 |
0.00000000 |
3.66773196 |
0.15602801 |
3.88537434 |
0.00000000 |
0.00000000 |
3.66773196 |
1,000.00000000 |
R |
12595EAY1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
12595EAE5 |
916.72237355 |
0.00000000 |
0.88392421 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.88392421 |
915.82942280 |
X-B |
12595EAJ4 |
1,000.00000000 |
0.00000000 |
0.31876002 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.31876002 |
1,000.00000000 |
X-D |
12595EAL9 |
1,000.00000000 |
0.00000000 |
1.32375978 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.32375978 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 27 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
A-SB |
04/01/22 - 04/30/22 |
30 |
0.00 |
129,910.30 |
0.00 |
129,910.30 |
0.00 |
0.00 |
0.00 |
129,910.30 |
0.00 |
|
A-2 |
04/01/22 - 04/30/22 |
30 |
0.00 |
594,701.14 |
0.00 |
594,701.14 |
0.00 |
0.00 |
0.00 |
594,701.14 |
0.00 |
|
A-3 |
04/01/22 - 04/30/22 |
30 |
0.00 |
923,226.52 |
0.00 |
923,226.52 |
0.00 |
0.00 |
0.00 |
923,226.52 |
0.00 |
|
X-A |
04/01/22 - 04/30/22 |
30 |
0.00 |
621,750.52 |
0.00 |
621,750.52 |
0.00 |
0.00 |
0.00 |
621,750.52 |
0.00 |
|
X-B |
04/01/22 - 04/30/22 |
30 |
0.00 |
13,876.58 |
0.00 |
13,876.58 |
0.00 |
0.00 |
0.00 |
13,876.58 |
0.00 |
|
X-D |
04/01/22 - 04/30/22 |
30 |
0.00 |
37,912.48 |
0.00 |
37,912.48 |
0.00 |
0.00 |
0.00 |
37,912.48 |
0.00 |
|
A-M |
04/01/22 - 04/30/22 |
30 |
0.00 |
196,050.99 |
0.00 |
196,050.99 |
0.00 |
0.00 |
0.00 |
196,050.99 |
0.00 |
|
B |
04/01/22 - 04/30/22 |
30 |
0.00 |
152,583.17 |
0.00 |
152,583.17 |
0.00 |
0.00 |
0.00 |
152,583.17 |
0.00 |
|
C |
04/01/22 - 04/30/22 |
30 |
0.00 |
170,837.95 |
0.00 |
170,837.95 |
0.00 |
0.00 |
0.00 |
170,837.95 |
0.00 |
|
D |
04/01/22 - 04/30/22 |
30 |
0.00 |
71,600.00 |
0.00 |
71,600.00 |
0.00 |
0.00 |
0.00 |
71,600.00 |
0.00 |
|
E-RR |
04/01/22 - 04/30/22 |
30 |
0.00 |
87,609.99 |
0.00 |
87,609.99 |
0.00 |
0.00 |
0.00 |
87,609.99 |
0.00 |
|
F-RR |
04/01/22 - 04/30/22 |
30 |
0.00 |
78,849.75 |
0.00 |
78,849.75 |
0.00 |
0.00 |
0.00 |
78,849.75 |
0.00 |
|
G-RR |
04/01/22 - 04/30/22 |
30 |
0.00 |
48,187.02 |
0.00 |
48,187.02 |
0.00 |
0.00 |
0.00 |
48,187.02 |
0.00 |
|
H-RR |
04/01/22 - 04/30/22 |
30 |
149,533.09 |
153,318.73 |
0.00 |
153,318.73 |
6,256.15 |
0.00 |
0.00 |
147,062.58 |
155,789.24 |
|
Totals |
|
|
149,533.09 |
3,280,415.14 |
0.00 |
3,280,415.14 |
6,256.15 |
0.00 |
0.00 |
3,274,158.99 |
155,789.24 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,902,258.76 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 5 of 27 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
3,292,976.68 |
Master Servicing Fee |
5,150.17 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administration Fee |
0.00 |
Interest Adjustments |
0.00 |
Trustee Fee |
5,290.40 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
357.46 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,763.50 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
0.00 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,292,976.68 |
Total Fees |
12,561.54 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
628,099.77 |
Reimbursement for Interest on Advances |
422.82 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
5,833.33 |
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 |
628,099.77 |
Total Expenses/Reimbursements |
6,256.15 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,274,158.99 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
628,099.77 |
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 |
3,902,258.76 |
Total Funds Collected |
3,921,076.45 |
Total Funds Distributed |
3,921,076.45 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
857,903,011.39 |
857,903,011.39 |
Beginning Certificate Balance |
857,903,011.11 |
|
(-) Scheduled Principal Collections |
628,099.77 |
628,099.77 |
(-) Principal Distributions |
628,099.77 |
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
Ending Scheduled Collateral Balance |
857,274,911.62 |
857,274,911.62 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
857,959,898.16 |
857,959,898.16 |
Ending Certificate Balance |
857,274,911.34 |
|
Ending Actual Collateral Balance |
857,385,017.11 |
857,385,017.11 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.28) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.28) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.59% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 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 |
4 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
Defeased |
4 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
|
7,499,999 or less |
6 |
37,734,109.59 |
4.40% |
62 |
4.6235 |
1.809955 |
1.39 or less |
12 |
258,158,502.70 |
30.11% |
61 |
4.6970 |
0.661119 |
7,500,000 to 14,999,999 |
16 |
176,131,271.19 |
20.55% |
61 |
4.8455 |
1.509735 |
1.40 to 1.44 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
15,000,000 to 24,999,999 |
4 |
64,913,512.45 |
7.57% |
58 |
4.6193 |
2.274104 |
1.45 to 1.54 |
3 |
72,738,419.23 |
8.48% |
61 |
4.9737 |
1.485124 |
|
25,000,000 to 49,999,999 |
7 |
218,719,971.21 |
25.51% |
62 |
4.4233 |
1.624539 |
1.55 to 1.99 |
14 |
237,150,001.64 |
27.66% |
59 |
4.7124 |
1.673383 |
|
|
50,000,000 or greater |
5 |
281,127,855.05 |
32.79% |
59 |
4.6131 |
1.225701 |
2.00 to 2.49 |
5 |
136,579,795.92 |
15.93% |
61 |
4.5998 |
2.246925 |
|
Totals |
42 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
2.50 to 3.99 |
4 |
74,000,000.00 |
8.63% |
61 |
3.6755 |
2.693243 |
|
|
|
|
|
|
|
|
4.00 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
42 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
6 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
6 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
California |
9 |
161,023,112.40 |
18.78% |
62 |
4.3113 |
1.869885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
4 |
36,042,683.80 |
4.20% |
60 |
4.8434 |
1.622196 |
Colorado |
1 |
8,108,218.65 |
0.95% |
63 |
4.6200 |
0.460000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
9 |
182,440,279.61 |
21.28% |
61 |
4.6543 |
0.853800 |
Florida |
6 |
31,373,763.79 |
3.66% |
61 |
4.7391 |
2.156884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
1 |
15,613,512.45 |
1.82% |
55 |
5.3680 |
1.710000 |
Hawaii |
1 |
17,000,000.00 |
1.98% |
53 |
3.8670 |
3.050000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
6 |
137,522,394.06 |
16.04% |
56 |
4.9128 |
1.527423 |
Illinois |
1 |
7,366,916.44 |
0.86% |
62 |
4.6860 |
1.840000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
15 |
250,959,400.52 |
29.27% |
62 |
4.4450 |
1.829513 |
Indiana |
1 |
13,555,562.16 |
1.58% |
63 |
4.4500 |
1.570000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
11 |
148,296,806.75 |
17.30% |
61 |
4.3536 |
1.794090 |
Iowa |
1 |
8,016,515.82 |
0.94% |
63 |
4.3400 |
0.120000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
2 |
17,751,642.30 |
2.07% |
62 |
4.7007 |
1.754521 |
Kentucky |
1 |
15,613,512.45 |
1.82% |
55 |
5.3680 |
1.710000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
54 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
Louisiana |
1 |
48,476,814.28 |
5.65% |
63 |
3.9840 |
1.390000 |
|
|
|
|
|
|
|
|
|||||||||||||
Maryland |
2 |
28,737,524.50 |
3.35% |
62 |
4.4800 |
2.390000 |
|
|
|
|
|
|
|
|
|||||||||||||
Massachusetts |
2 |
7,174,343.34 |
0.84% |
60 |
4.8994 |
1.469333 |
|
|
|
|
|
|
|
|
|||||||||||||
Michigan |
2 |
13,211,705.73 |
1.54% |
60 |
5.1055 |
1.459454 |
|
|
|
|
|
|
|
|
|||||||||||||
Minnesota |
1 |
3,854,130.90 |
0.45% |
60 |
5.0020 |
1.370000 |
|
|
|
|
|
|
|
|
|||||||||||||
New Jersey |
2 |
29,822,312.25 |
3.48% |
63 |
4.8606 |
2.127185 |
|
|
|
|
|
|
|
|
|||||||||||||
New York |
3 |
112,894,584.86 |
13.17% |
56 |
4.7437 |
1.575893 |
|
|
|
|
|
|
|
|
|||||||||||||
North Carolina |
1 |
7,768,988.15 |
0.91% |
60 |
4.5500 |
1.350000 |
|
|
|
|
|
|
|
|
|||||||||||||
Ohio |
2 |
9,134,504.04 |
1.07% |
60 |
5.0499 |
1.523114 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
3 |
45,652,039.19 |
5.33% |
63 |
4.4084 |
1.716767 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
5 |
67,414,315.49 |
7.86% |
60 |
4.9853 |
1.715763 |
|
|
|
|
|
|
|
|
|||||||||||||
Utah |
1 |
52,427,855.05 |
6.12% |
61 |
4.7230 |
2.070000 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington |
2 |
100,000,000.00 |
11.66% |
61 |
4.7750 |
(0.190000) |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
54 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
4 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
Defeased |
4 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
|
4.4999% or less |
13 |
341,072,960.85 |
39.79% |
61 |
4.1833 |
1.926812 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.5000% to 4.7499% |
9 |
157,745,742.08 |
18.40% |
61 |
4.6991 |
1.162087 |
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.7500% or greater |
16 |
279,808,016.56 |
32.64% |
60 |
5.0893 |
1.219511 |
25 to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
42 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
37 to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
49 months or greater |
38 |
778,626,719.49 |
90.83% |
60 |
4.6134 |
1.517706 |
|
|
|
|
|
|
|
|
Totals |
42 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 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 |
4 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
Defeased |
4 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
|
117 months or less |
38 |
778,626,719.49 |
90.83% |
60 |
4.6134 |
1.517706 |
Interest Only |
14 |
347,450,000.00 |
40.53% |
59 |
4.5529 |
1.350519 |
|
118 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
299 months or less |
3 |
28,779,476.18 |
3.36% |
57 |
5.1093 |
1.243555 |
|
Totals |
42 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
300 months or greater |
21 |
402,397,243.31 |
46.94% |
62 |
4.6301 |
1.681671 |
|
|
|
|
|
|
|
|
Totals |
42 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
4 |
78,648,192.13 |
9.17% |
61 |
4.5332 |
NAP |
|
|
|
None |
|
Underwriter's Information |
4 |
32,334,795.22 |
3.77% |
61 |
4.8817 |
1.557111 |
|
|
|
|
|
|
|
12 months or less |
34 |
746,291,924.27 |
87.05% |
60 |
4.6018 |
1.515999 |
|
|
|
|
|
|
13 to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
42 |
857,274,911.62 |
100.00% |
60 |
4.6060 |
1.514974 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 12 of 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 |
30312995 |
MF |
New York |
NY |
Actual/360 |
4.412% |
261,043.33 |
0.00 |
0.00 |
N/A |
11/06/26 |
-- |
71,000,000.00 |
71,000,000.00 |
05/06/22 |
|
2 |
30298717 |
LO |
Various |
Various |
Actual/360 |
4.480% |
215,413.33 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
57,700,000.00 |
57,700,000.00 |
05/06/22 |
|
3 |
30312996 |
OF |
Midvale |
UT |
Actual/360 |
4.723% |
206,700.39 |
89,711.66 |
0.00 |
N/A |
06/06/27 |
-- |
52,517,566.71 |
52,427,855.05 |
05/06/22 |
|
4 |
30312997 |
LO |
Seattle |
WA |
Actual/360 |
4.740% |
197,500.00 |
0.00 |
0.00 |
N/A |
06/06/27 |
-- |
50,000,000.00 |
50,000,000.00 |
05/06/22 |
|
5 |
30313000 |
LO |
Seattle |
WA |
Actual/360 |
4.810% |
200,416.67 |
0.00 |
0.00 |
N/A |
06/06/27 |
-- |
50,000,000.00 |
50,000,000.00 |
05/06/22 |
|
6 |
30313003 |
RT |
Baton Rouge |
LA |
Actual/360 |
3.984% |
161,198.82 |
77,047.85 |
0.00 |
N/A |
08/01/27 |
-- |
48,553,862.13 |
48,476,814.28 |
04/01/22 |
|
7A2C1 |
30313004 |
OF |
Santa Monica |
CA |
Actual/360 |
3.563% |
89,062.50 |
0.00 |
0.00 |
N/A |
08/09/27 |
-- |
30,000,000.00 |
30,000,000.00 |
04/09/22 |
|
7A2C21 |
30313005 |
OF |
Santa Monica |
CA |
Actual/360 |
3.563% |
29,687.50 |
0.00 |
0.00 |
N/A |
08/09/27 |
-- |
10,000,000.00 |
10,000,000.00 |
04/09/22 |
|
9 |
30313007 |
OF |
Austin |
TX |
Actual/360 |
4.330% |
136,737.79 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
37,895,000.00 |
37,895,000.00 |
05/06/22 |
|
10 |
30313008 |
IN |
Riverside |
CA |
Actual/360 |
4.805% |
124,474.32 |
43,515.32 |
0.00 |
N/A |
05/06/27 |
-- |
31,086,199.12 |
31,042,683.80 |
05/06/22 |
|
11 |
30313009 |
OF |
Allentown |
PA |
Actual/360 |
4.340% |
109,229.79 |
44,909.35 |
0.00 |
N/A |
09/01/27 |
-- |
30,201,784.79 |
30,156,875.44 |
05/01/22 |
|
12 |
30313011 |
MF |
Brooklyn |
NY |
Actual/360 |
5.557% |
129,663.33 |
0.00 |
0.00 |
N/A |
04/06/27 |
-- |
28,000,000.00 |
28,000,000.00 |
03/06/22 |
|
13 |
30313012 |
OF |
Westlake Village |
CA |
Actual/360 |
4.841% |
105,219.24 |
38,428.16 |
0.00 |
N/A |
06/06/27 |
-- |
26,082,025.85 |
26,043,597.69 |
05/06/22 |
|
14 |
30313013 |
OF |
Encino |
CA |
Actual/360 |
4.230% |
88,125.00 |
0.00 |
0.00 |
N/A |
09/06/27 |
-- |
25,000,000.00 |
25,000,000.00 |
05/06/22 |
|
15 |
30313014 |
OF |
Lehi |
UT |
Actual/360 |
4.900% |
77,071.68 |
52,941.54 |
0.00 |
N/A |
07/06/27 |
-- |
18,874,696.75 |
18,821,755.21 |
05/06/22 |
|
16 |
30313015 |
RT |
Texarkana |
TX |
Actual/360 |
3.750% |
53,125.00 |
0.00 |
0.00 |
N/A |
09/06/27 |
-- |
17,000,000.00 |
17,000,000.00 |
05/06/22 |
|
17 |
30313016 |
RT |
Kihei |
HI |
Actual/360 |
3.867% |
54,782.50 |
0.00 |
0.00 |
N/A |
10/06/26 |
-- |
17,000,000.00 |
17,000,000.00 |
05/06/22 |
|
18 |
30313017 |
MU |
Louisville |
KY |
Actual/360 |
5.368% |
69,924.62 |
17,922.36 |
0.00 |
N/A |
12/06/26 |
-- |
15,631,434.81 |
15,613,512.45 |
05/06/22 |
|
19 |
30313018 |
RT |
Houston |
TX |
Actual/360 |
5.657% |
72,126.75 |
0.00 |
0.00 |
N/A |
03/06/27 |
-- |
15,300,000.00 |
15,300,000.00 |
04/06/22 |
|
20 |
30313019 |
MF |
Various |
Various |
Actual/360 |
5.164% |
62,831.87 |
19,201.50 |
0.00 |
N/A |
05/06/27 |
-- |
14,600,745.29 |
14,581,543.79 |
05/06/22 |
|
21 |
30298911 |
RT |
Michigan City |
IN |
Actual/360 |
4.450% |
50,357.32 |
23,941.20 |
0.00 |
N/A |
08/06/27 |
-- |
13,579,503.36 |
13,555,562.16 |
05/06/22 |
|
22 |
30313020 |
OF |
South Brunswick |
NJ |
Actual/360 |
5.320% |
60,000.93 |
20,698.43 |
0.00 |
N/A |
09/06/27 |
-- |
13,534,043.93 |
13,513,345.50 |
05/06/22 |
|
23 |
30298909 |
OF |
Brooklyn |
NY |
Actual/360 |
4.800% |
55,654.78 |
19,110.03 |
0.00 |
N/A |
09/06/27 |
-- |
13,913,694.89 |
13,894,584.86 |
04/06/22 |
|
24 |
30313021 |
MF |
Bremerton |
WA |
Actual/360 |
4.522% |
49,612.34 |
17,700.72 |
0.00 |
N/A |
11/06/26 |
-- |
13,164,137.64 |
13,146,436.92 |
05/06/22 |
|
25 |
30313022 |
MF |
Austin |
TX |
Actual/360 |
5.434% |
58,868.33 |
0.00 |
0.00 |
N/A |
03/06/27 |
-- |
13,000,000.00 |
13,000,000.00 |
05/06/22 |
|
26 |
30313023 |
RT |
Various |
Various |
Actual/360 |
5.002% |
49,414.97 |
15,555.24 |
0.00 |
N/A |
05/06/27 |
-- |
11,854,850.46 |
11,839,295.22 |
05/06/22 |
|
27 |
30313024 |
MF |
Bay City |
TX |
Actual/360 |
5.560% |
50,769.86 |
16,674.13 |
0.00 |
N/A |
03/06/27 |
-- |
10,957,524.40 |
10,940,850.27 |
05/06/22 |
|
28 |
30313025 |
SS |
McKinney |
TX |
Actual/360 |
4.860% |
45,315.06 |
15,439.23 |
0.00 |
N/A |
06/06/27 |
-- |
11,188,904.45 |
11,173,465.22 |
05/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 13 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
||
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
29 |
30313026 |
LO |
Daytona Beach |
FL |
Actual/360 |
4.700% |
40,111.45 |
17,457.35 |
0.00 |
N/A |
07/06/27 |
-- |
10,241,221.14 |
10,223,763.79 |
05/06/22 |
|
30 |
30313027 |
OF |
San Jose |
CA |
Actual/360 |
5.051% |
42,456.08 |
16,937.63 |
0.00 |
N/A |
12/06/26 |
-- |
10,086,575.39 |
10,069,637.76 |
05/06/22 |
|
31 |
30313028 |
OF |
Various |
Various |
Actual/360 |
4.816% |
39,312.61 |
0.00 |
0.00 |
N/A |
05/06/27 |
-- |
9,795,500.00 |
9,795,500.00 |
05/06/22 |
|
32 |
30313029 |
RT |
Oviedo |
FL |
Actual/360 |
4.656% |
37,442.00 |
0.00 |
0.00 |
N/A |
04/06/27 |
-- |
9,650,000.00 |
9,650,000.00 |
05/06/22 |
|
33 |
30313030 |
RT |
Colorado Springs |
CO |
Actual/360 |
4.620% |
31,270.34 |
13,947.61 |
0.00 |
N/A |
08/06/27 |
-- |
8,122,166.26 |
8,108,218.65 |
04/06/22 |
|
34 |
30313031 |
OF |
Various |
Various |
Actual/360 |
4.640% |
33,968.67 |
0.00 |
0.00 |
N/A |
06/06/27 |
-- |
8,785,000.00 |
8,785,000.00 |
05/06/22 |
|
35 |
30313032 |
OF |
Charlotte |
NC |
Actual/360 |
4.550% |
29,531.85 |
19,631.49 |
0.00 |
N/A |
05/06/27 |
-- |
7,788,619.64 |
7,768,988.15 |
05/06/22 |
|
36 |
30313033 |
LO |
West Des Moines |
IA |
Actual/360 |
4.340% |
29,039.10 |
12,727.63 |
0.00 |
N/A |
08/06/27 |
-- |
8,029,243.45 |
8,016,515.82 |
05/06/22 |
|
37 |
30313034 |
RT |
Bedford Park |
IL |
Actual/360 |
4.686% |
28,817.04 |
12,606.69 |
0.00 |
N/A |
07/06/27 |
-- |
7,379,523.13 |
7,366,916.44 |
05/06/22 |
|
38 |
30313035 |
SS |
Riverside |
CA |
Actual/360 |
4.430% |
24,327.46 |
11,654.02 |
0.00 |
N/A |
08/06/27 |
-- |
6,589,831.10 |
6,578,177.08 |
05/06/22 |
|
39 |
30313036 |
OF |
Riverside |
CA |
Actual/360 |
4.410% |
24,252.64 |
10,340.63 |
0.00 |
N/A |
08/06/27 |
-- |
6,599,356.70 |
6,589,016.07 |
05/06/22 |
|
40 |
30313037 |
LO |
Miami Beach |
FL |
Actual/360 |
4.660% |
25,241.67 |
0.00 |
0.00 |
N/A |
05/06/27 |
-- |
6,500,000.00 |
6,500,000.00 |
05/06/22 |
|
41 |
30313038 |
OF |
Various |
CA |
Actual/360 |
4.569% |
21,702.75 |
0.00 |
0.00 |
N/A |
08/06/27 |
-- |
5,700,000.00 |
5,700,000.00 |
05/06/22 |
|
42 |
30313039 |
IN |
Riviera Beach |
FL |
Actual/360 |
5.082% |
21,175.00 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
5,000,000.00 |
5,000,000.00 |
05/06/22 |
|
Totals |
|
|
|
|
|
|
3,292,976.68 |
628,099.77 |
0.00 |
|
|
|
857,903,011.39 |
857,274,911.62 |
|
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
5,335,516.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
6,893,509.94 |
910,086.93 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
7,693,867.68 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
(2,295,630.60) |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
1,096,486.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
27,473,512.27 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
238,044.37 |
238,044.37 |
0.00 |
0.00 |
|
|
7A2C1 |
54,310,667.24 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
88,968.75 |
88,968.75 |
0.00 |
0.00 |
|
|
7A2C21 |
54,310,667.24 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
29,656.25 |
29,656.25 |
0.00 |
0.00 |
|
|
9 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
10 |
3,454,078.25 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
5,096,188.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
2,507,328.82 |
598,121.96 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
263,411.54 |
263,411.54 |
0.00 |
0.00 |
|
|
13 |
2,152,344.41 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
2,149,238.72 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
16 |
2,030,973.15 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
2,104,119.51 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,612,023.37 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,426,077.95 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
72,063.00 |
72,063.00 |
0.00 |
0.00 |
|
|
20 |
1,588,472.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,508,672.03 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,896,463.66 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,220,936.70 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
74,706.84 |
74,706.84 |
0.00 |
0.00 |
|
|
24 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
25 |
957,984.98 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,016,245.24 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
897,240.03 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
1,183,356.12 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 15 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
29 |
1,469,006.49 |
1,792,514.84 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,035,620.13 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
882,920.18 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
1,129,061.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
320,291.73 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
44,981.05 |
44,981.05 |
0.00 |
0.00 |
|
|
34 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
35 |
884,647.70 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
138,161.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
961,639.27 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
875,144.35 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
746,846.54 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
694,755.66 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
546,698.15 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
461,182.98 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
197,766,315.51 |
3,300,723.73 |
|
|
|
0.00 |
0.00 |
811,831.80 |
811,831.80 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 27 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 17 of 27 |
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
||||
|
|||||||||||||||||||
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
Prepayments |
|
Rate and Maturities |
|||||
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
Curtailments |
|
Payoff |
Next Weighted Avg. |
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/12/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.606025% |
4.588456% |
60 |
04/12/22 |
1 |
13,913,694.89 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.606082% |
4.588512% |
61 |
03/11/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.606132% |
4.588561% |
62 |
02/11/22 |
1 |
28,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.606203% |
4.588630% |
63 |
01/12/22 |
1 |
28,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
38,000,000.00 |
4.606253% |
4.588678% |
64 |
12/10/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.577482% |
4.560003% |
66 |
11/15/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.577540% |
4.560059% |
67 |
10/13/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.577592% |
4.560110% |
68 |
09/13/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.577649% |
4.560167% |
69 |
08/12/21 |
1 |
28,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.577700% |
4.560217% |
70 |
07/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.577751% |
4.560266% |
71 |
06/11/21 |
1 |
28,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
3 |
109,868,163.93 |
0 |
0.00 |
0 |
0.00 |
4.577808% |
4.560322% |
72 |
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
Page 18 of 27 |
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
|
|
Servicing |
Resolution |
|
|
|
|
|
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
||
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
||
6 |
30313003 |
04/01/22 |
0 |
B |
|
238,044.37 |
238,044.37 |
0.00 |
|
48,553,862.13 |
|
|
|
|
|
|
12 |
30313011 |
03/06/22 |
0 |
B |
|
263,411.54 |
263,411.54 |
6,500.00 |
|
28,000,000.00 |
01/08/21 |
1 |
|
|
|
|
19 |
30313018 |
04/06/22 |
0 |
A |
|
72,063.00 |
72,063.00 |
0.00 |
|
15,300,000.00 |
|
|
|
|
|
|
23 |
30298909 |
04/06/22 |
0 |
A |
|
74,706.84 |
74,706.84 |
0.00 |
|
13,913,694.89 |
|
|
|
|
|
|
33 |
30313030 |
04/06/22 |
0 |
A |
|
44,981.05 |
44,981.05 |
0.00 |
|
8,122,166.26 |
|
|
|
|
|
|
Totals |
|
|
|
|
|
693,206.80 |
693,206.80 |
6,500.00 |
113,889,723.28 |
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|||
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
|
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
|
7 - REO |
|
|
11- Full Payoff |
|
|||||||
Delinquent |
|
|
|
|
|
|
|
3 - Bankruptcy |
|
8 - Resolved |
|
|
12 - Reps and Warranties |
|||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
4 - Extension |
|
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
|||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
|
98 - Other |
|
|
|
|
|
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 19 of 27 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
||||||||
Past Maturity |
|
0 |
0 |
|
0 |
|
0 |
|
0 - 6 Months |
|
0 |
0 |
|
0 |
|
0 |
|
7 - 12 Months |
|
0 |
0 |
|
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 |
|
285,248,448 |
285,248,448 |
|
0 |
|
0 |
|
> 60 Months |
|
572,026,463 |
572,026,463 |
|
0 |
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
May-22 |
857,274,912 |
857,274,912 |
0 |
0 |
0 |
|
0 |
|
Apr-22 |
857,903,011 |
843,989,317 |
13,913,695 |
0 |
0 |
|
0 |
|
Mar-22 |
858,477,875 |
858,477,875 |
0 |
0 |
0 |
|
0 |
|
Feb-22 |
859,203,075 |
831,203,075 |
28,000,000 |
0 |
0 |
|
0 |
|
Jan-22 |
859,772,714 |
831,772,714 |
28,000,000 |
0 |
0 |
|
0 |
|
Dec-21 |
898,340,065 |
898,340,065 |
0 |
0 |
0 |
|
0 |
|
Nov-21 |
898,938,712 |
898,938,712 |
0 |
0 |
0 |
|
0 |
|
Oct-21 |
899,470,536 |
899,470,536 |
0 |
0 |
0 |
|
0 |
|
Sep-21 |
900,047,493 |
900,047,493 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
900,574,879 |
872,574,879 |
28,000,000 |
0 |
0 |
|
0 |
|
Jul-21 |
901,100,156 |
901,100,156 |
0 |
0 |
0 |
|
0 |
|
Jun-21 |
901,670,801 |
873,670,801 |
28,000,000 |
0 |
0 |
|
0 |
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
|
|||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 20 of 27 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|||
|
|
Ending Scheduled |
|
|
|
Net Operating |
|
|
|
Remaining |
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
12 |
30313011 |
28,000,000.00 |
28,000,000.00 |
40,600,000.00 |
02/28/17 |
593,846.71 |
1.51000 |
03/31/22 |
04/06/27 |
I/O |
Totals |
|
28,000,000.00 |
28,000,000.00 |
40,600,000.00 |
|
593,846.71 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 21 of 27 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
||||||||
|
|
|
|
Servicing |
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
12 |
30313011 |
MF |
NY |
01/08/21 |
1 |
|
|
|
|
4/25/2022: Collateral is a 49 unit midrise apartment in Park Slope neighborhood of Brooklyn, NY with ground floor retail. True up of ack due monthly reserves and escrows has been complete. However, this caused a shortfall in the April payment. |
|||||||
|
Shortfall requested from Borrower. |
|
|
|
|
|
||
|
||||||||
|
||||||||
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 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 |
2 |
30298717 |
57,700,000.00 |
4.48000% |
57,700,000.00 |
4.48000% |
8 |
06/02/20 |
06/05/20 |
06/05/20 |
3 |
30312996 |
0.00 |
4.72300% |
53,611,293.54 |
4.72300% |
8 |
03/08/21 |
03/08/21 |
04/20/21 |
4 |
30312997 |
50,000,000.00 |
4.74000% |
50,000,000.00 |
4.74000% |
10 |
05/06/20 |
05/06/20 |
05/14/20 |
4 |
30312997 |
0.00 |
4.74000% |
0.00 |
4.74000% |
8 |
04/30/20 |
05/06/20 |
05/14/20 |
4 |
30312997 |
0.00 |
4.74000% |
0.00 |
4.74000% |
8 |
07/29/20 |
07/06/20 |
08/05/20 |
4 |
30312997 |
0.00 |
4.74000% |
0.00 |
4.74000% |
8 |
07/30/20 |
07/06/20 |
08/05/20 |
4 |
30312997 |
0.00 |
4.74000% |
0.00 |
4.74000% |
8 |
05/06/21 |
04/01/21 |
05/06/21 |
5 |
30313000 |
50,000,000.00 |
4.81000% |
50,000,000.00 |
4.81000% |
10 |
05/06/20 |
05/06/20 |
05/12/20 |
5 |
30313000 |
0.00 |
4.81000% |
0.00 |
4.81000% |
8 |
04/30/20 |
05/06/20 |
05/12/20 |
5 |
30313000 |
0.00 |
4.81000% |
0.00 |
4.81000% |
8 |
07/29/20 |
07/06/20 |
08/05/20 |
5 |
30313000 |
0.00 |
4.81000% |
0.00 |
4.81000% |
8 |
04/06/21 |
04/01/21 |
05/12/21 |
8 |
30313006 |
38,000,000.00 |
3.92500% |
38,000,000.00 |
3.92500% |
8 |
05/18/20 |
04/06/20 |
05/28/20 |
33 |
30313030 |
8,393,785.86 |
4.62000% |
8,393,785.86 |
4.62000% |
8 |
08/03/20 |
08/06/20 |
08/06/20 |
36 |
30313033 |
8,311,838.32 |
4.34000% |
8,311,838.32 |
4.34000% |
8 |
05/26/20 |
05/06/20 |
05/29/20 |
40 |
30313037 |
6,500,000.00 |
4.66000% |
6,500,000.00 |
4.66000% |
10 |
05/06/20 |
05/06/20 |
05/06/20 |
40 |
30313037 |
0.00 |
4.66000% |
0.00 |
4.66000% |
8 |
07/27/20 |
07/06/20 |
08/11/20 |
40 |
30313037 |
0.00 |
4.66000% |
0.00 |
4.66000% |
8 |
05/11/21 |
05/03/21 |
05/11/21 |
Totals |
|
218,905,624.18 |
|
272,516,917.72 |
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 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 |
8 |
30313006 |
01/12/22 |
38,000,000.00 |
182,500,000.00 |
47,865,628.84 |
9,865,628.84 |
47,865,628.84 |
38,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
||
Cumulative Totals |
38,000,000.00 |
182,500,000.00 |
47,865,628.84 |
9,865,628.84 |
47,865,628.84 |
38,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
||
|
|||||||||||||
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 24 of 27 |
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
Pros ID |
Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
8 |
30313006 |
01/12/22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Cumulative Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 25 of 27 |
|
|
|
Interest Shortfall Detail - Collateral Level |
|
|
|
|
|||||
|
||||||||||||
|
|
|
Special Servicing Fees |
|
|
|
|
|
|
|
Modified |
|
|
|
Deferred |
|
|
|
|
|
Non- |
|
Reimbursement of |
Other |
Interest |
|
Interest |
Interest |
|
|
|
|
|
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
1 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
58.48 |
0.00 |
0.00 |
0.00 |
7A2C1 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.82 |
0.00 |
0.00 |
0.00 |
7A2C21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.94 |
0.00 |
0.00 |
0.00 |
12 |
0.00 |
0.00 |
5,833.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
352.58 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
5,833.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
422.82 |
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 |
6,256.15 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |
Prospectus Loan ID 1 04-07-2022 05-06-2022 JLC 10-21-2016 71000000.00000000 120 11-06-2026 0 .04412000 .04412000 3 1 120 12-06-2016 true 1 WL 3 269744.78000000 71000000.00000000 1 1 1 0 true true false false false 08-05-2026 .00000000 .00000000 101 Ludlow 101 Ludlow Street a/k/a 88-98 Delancey Street New York NY 10002 New York MU 94067 361 361 2009 112000000.00000000 MAI 08-30-2016 112000000.00000000 08-30-2016 MAI 1.00000000 6 10-06-2019 N Chelgram Holdings 93600 01-05-2049 Cloud 9 Convenience LLC 467 07-31-2031 03-31-2017 7612337.00000000 2642580.00000000 4969756.00000000 4888531.00000000 UW CREFC 1.56000000 1.54000000 F F 12-31-2021 false false 71000000.00000000 261043.33000000 .04412000 .00015300 261043.33000000 .00000000 .00000000 71000000.00000000 71000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 2 04-07-2022 05-06-2022 DBNY 06-22-2017 57700000.00000000 120 07-06-2027 360 .04480000 .04480000 3 1 60 08-06-2017 false 1 WL 5 222593.78000000 57700000.00000000 1 4 4 0 true true false false true 04-05-2027 .00000000 .00000000 Residence Inn - Arundel Mills BWI Airport 7035 Arundel Mills Circle Hanover MD 21076 Anne Arundel LO 131 131 2003 2016 31200000.00000000 MAI 06-01-2018 31200000.00000000 06-01-2018 MAI .90400000 6 10-06-2019 N 03-31-2017 5728919.73000000 3153225.41000000 2575694.32000000 2346537.53000000 UW CREFC F Residence Inn - Mount Laurel at Bishops Gate 1001 Sunburst Lane Mount Laurel NJ 08054 Burlington LO 144 144 2007 2015 29000000.00000000 MAI 06-01-2018 29000000.00000000 06-01-2018 MAI .86600000 .74270000 6 10-06-2019 N 03-31-2017 01-01-2022 03-31-2022 5529827.92000000 1156791.03000000 3141615.50000000 634954.76000000 2388212.42000000 521836.27000000 2167019.30000000 475564.63000000 UW CREFC 185197.40000000 2.81770000 2.56790000 F Homewood Suites - Allentown Bethlehem Airport 2031 Avenue C Bethlehem PA 18017 Lehigh LO 113 113 2006 2012 22500000.00000000 MAI 06-01-2019 22500000.00000000 06-01-2019 MAI .90800000 .71930000 6 10-06-2019 N 03-31-2017 01-01-2022 03-31-2022 4604681.60000000 981784.38000000 2869825.61000000 673338.75000000 1734855.99000000 308445.63000000 1550668.73000000 269174.27000000 UW CREFC 143687.59000000 2.14660000 1.87330000 F TownePlace Suites - Arundel Mills BWI Airport 7021 Arundel Mills Circle Hanover MD 21076 Anne Arundel LO 109 109 2008 2015 19900000.00000000 MAI 06-01-2018 19900000.00000000 06-01-2018 MAI .88200000 .67570000 6 10-06-2019 N 03-31-2017 01-01-2022 03-31-2022 4045590.96000000 585047.69000000 2277884.17000000 505242.66000000 1767706.79000000 79805.03000000 1605883.15000000 56403.11000000 UW CREFC 127083.71000000 .62800000 .44380000 F false false 57700000.00000000 215413.33000000 .04480000 .00015300 215413.33000000 .00000000 .00000000 57700000.00000000 57700000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 07-06-2027 Prospectus Loan ID 3 04-07-2022 05-06-2022 JLC 06-02-2017 57000000.00000000 120 06-06-2027 360 .04723000 .04723000 3 1 0 07-06-2017 true 1 WL 2 296412.05000000 56797897.41000000 1 1 1 0 false true false false true 03-05-2027 .00000000 .00000000 CHG Building 7259 South Bingham Junction Boulevard Midvale UT 84047 Salt Lake OF 281712 281712 2017 91200000.00000000 MAI 04-03-2017 91200000.00000000 04-03-2017 MAI 1.00000000 6 10-06-2019 N CHG Healthcare Services, Inc. 281712 04-30-2029 7575771.00000000 2014527.00000000 5561244.00000000 5224836.00000000 UW CREFC 1.56000000 1.47000000 N F 12-31-2021 false false 52517566.71000000 296412.05000000 .04723000 .00015300 206700.39000000 89711.66000000 .00000000 52427855.05000000 52427855.05000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 03-08-2021 98 .04723000 .00000000 06-06-2027 Prospectus Loan ID 4 04-07-2022 05-06-2022 JLC 05-05-2017 50000000.00000000 121 06-06-2027 0 .04740000 .04740000 3 1 121 06-06-2017 true 1 PP 3 204083.33000000 50000000.00000000 1 1 1 0 true true false false true 03-05-2027 .00000000 .00000000 Grand Hyatt Seattle 721 Pine Street Seattle WA 98101 King LO 457 457 2001 2016 242300000.00000000 MAI 03-08-2017 242300000.00000000 03-08-2017 MAI .86800000 6 10-06-2019 N 07-31-2017 42417056.00000000 27058428.00000000 15358629.00000000 13237776.00000000 UW CREFC 2.40000000 2.07000000 F F false false 50000000.00000000 197500.00000000 .04740000 .00016800 197500.00000000 .00000000 .00000000 50000000.00000000 50000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 04-01-2021 98 .00000000 06-06-2027 .00000000 Prospectus Loan ID 5 04-07-2022 05-06-2022 JLC 05-02-2017 50000000.00000000 121 06-06-2027 0 .04810000 .04810000 3 1 121 06-06-2017 true 1 PP 3 207097.22000000 50000000.00000000 1 1 1 0 true true false false true 03-05-2027 .00000000 .00000000 Renaissance Seattle Hotel 515 Madison Street Seattle WA 98104 King LO 557 557 1978 2017 229700000.00000000 MAI 03-08-2017 229700000.00000000 03-08-2017 MAI .85000000 6 10-06-2019 N 07-31-2017 43449808.00000000 27961003.00000000 15488805.00000000 13316315.00000000 UW CREFC 2.50000000 2.15000000 F F false false 50000000.00000000 200416.67000000 .04810000 .00016900 200416.67000000 .00000000 .00000000 50000000.00000000 50000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 04-01-2021 98 .00000000 06-06-2027 .00000000 Prospectus Loan ID 6 04-07-2022 05-06-2022 CREFI/BANA/Barclays 07-26-2017 50000000.00000000 120 08-01-2027 360 .03984000 .03984000 3 1 36 09-01-2017 true 1 PP 5 171533.33000000 50000000.00000000 1 1 1 0 true true false false false 04-30-2027 .00000000 .00000000 Mall Of Louisiana 6401 Bluebonnet Boulevard Baton Rouge LA 70836 E. Baton Rouge Parish RT 776789 776789 1997 2008 570000000.00000000 MAI 06-23-2017 570000000.00000000 06-23-2017 MAI .91800000 6 10-01-2019 N DILLARD'S MEN'S & HOME 160000 01-31-2050 AMC THEATERS 74400 07-21-2026 MAIN EVENT ENTERTAINMENT 49470 07-31-2029 04-30-2017 43215234.00000000 7152311.00000000 36062923.00000000 34433637.00000000 UW CREFC 2.75000000 2.62000000 F F 12-31-2020 false false 48553862.13000000 238246.67000000 .03984000 .00012900 161198.82000000 77047.85000000 .00000000 48553862.13000000 48476814.28000000 04-01-2022 2 false 238044.37000000 .00000000 .00000000 B Wells Fargo false .00000000 Prospectus Loan ID 7 04-07-2022 05-06-2022 MSBNA/DBNY/WFB 07-28-2017 40000000.00000000 120 08-09-2027 0 .03562500 .03562500 3 1 120 09-09-2017 true 1 PP 3 122708.33000000 40000000.00000000 1 1 1 0 true true false false false 02-08-2027 .00000000 .00000000 Colorado Center 2401,2425-2501 & 252 Colorado Avenue 2400, 2450 & 2500 Broadway Santa Monica CA 90404 Los Angeles OF 1176161 1176161 1984 1212500000.00000000 MAI 07-10-2017 1212500000.00000000 07-10-2017 MAI .91500000 6 10-09-2019 N Hulu 262370 11-15-2021 Edmunds.com 197754 11-30-2027 Rubin Postaer 194788 06-30-2033 12-31-2016 73131018.00000000 17770483.00000000 55360535.00000000 51965081.00000000 UW CREFC 5.14000000 4.83000000 F F 12-31-2021 false false 40000000.00000000 118750.00000000 .03562500 .00011650 118750.00000000 .00000000 .00000000 40000000.00000000 40000000.00000000 04-09-2022 2 false 118625.00000000 .00000000 .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 8 04-07-2022 05-06-2022 JLC 05-25-2017 38000000.00000000 120 06-06-2027 0 .03925000 .03925000 3 1 120 07-06-2017 true 1 WL 3 128434.72000000 38000000.00000000 1 1 0 true true false false true 03-05-2027 Luxe Rodeo Drive Hotel 6859 1961 182500000.00000000 MAI 03-08-2017 .83000000 6 10-06-2019 04-30-2017 12188659.00000000 7746702.00000000 4441957.00000000 4088128.00000000 UW 2.94000000 2.70000000 F false false .00000000 .00000000 .00000000 .00000000 2 false Midland false Prospectus Loan ID 9 04-07-2022 05-06-2022 CREFI 06-30-2017 37895000.00000000 120 07-06-2027 360 .04330000 .04330000 3 1 60 08-06-2017 true 1 WL 5 141295.72000000 37895000.00000000 1 1 0 true true true false false 04-05-2027 04-05-2027 04-05-2027 .00000000 .00000000 Defeased SE 191689 59900000.00000000 MAI 06-15-2018 1.00000000 3 10-06-2019 F 05-31-2017 6042357.00000000 2388006.00000000 3654351.00000000 3432951.00000000 UW 2.20000000 2.06000000 F false false 37895000.00000000 136737.79000000 .04330000 .00015300 136737.79000000 .00000000 .00000000 37895000.00000000 37895000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 10 04-07-2022 05-06-2022 JLC 04-13-2017 32000000.00000000 120 05-06-2027 360 .04805000 .04805000 3 1 36 06-06-2017 true 1 WL 5 132404.44000000 32000000.00000000 1 1 1 0 true true false false false 03-05-2027 .00000000 .00000000 Freeway Industrial Park 1600,1660,1760,1860, 1960, and 2060 Chicago Avenue and & 1614 and 1616 Marlborough Avenue Riverside CA 92507 Riverside OF 481201 481201 1975 49750000.00000000 MAI 03-14-2017 49750000.00000000 03-14-2017 MAI .96500000 6 10-06-2019 N County of Riverside 29905 01-31-2022 ES Opco LLC 20083 02-28-2031 Innovative Design and Sheet Metal Products Inc. 20023 07-31-2026 06-30-2017 3862797.00000000 908093.00000000 2954704.00000000 2728540.00000000 UW CREFC 1.90000000 1.75000000 F F 01-24-2022 false false 31086199.12000000 167989.64000000 .04805000 .00015300 124474.32000000 43515.32000000 .00000000 31042683.80000000 31042683.80000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 11 04-07-2022 05-06-2022 DBNY 08-11-2017 31000000.00000000 120 09-01-2027 360 .04340000 .04340000 3 1 36 10-01-2017 true 1 PP 5 .00000000 31000000.00000000 1 1 1 0 true true false false false 05-31-2027 .00000000 .00000000 Integrated Health Campus 240-250 Cetronia Road aka Drive on documents Allentown PA 18104 Lehigh OF 300757 300197 2007 81750000.00000000 MAI 07-20-2017 81750000.00000000 07-20-2017 MAI .84900000 6 10-01-2019 N ORTHOPEDIC ASSOCIATES OF ALLENTOWN, LTD 116617 06-30-2026 ST LUKE'S HOSPITAL OF BETHLEHEM, PENNSYLVANIA 50674 09-30-2028 LEHIGH VALLEY HEALTH NETWORK 39857 06-30-2026 06-30-2017 7970549.37000000 3163583.73000000 4806965.64000000 4281620.89000000 UW CREFC 2.06000000 1.84000000 F F 12-31-2021 false false 30201784.79000000 154139.14000000 .04340000 .00029100 109229.79000000 44909.35000000 .00000000 30156875.44000000 30156875.44000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 12 04-07-2022 05-06-2022 JLC 03-29-2017 28000000.00000000 120 04-06-2027 0 .05557000 .05557000 3 1 120 05-06-2017 true 1 WL 3 133985.44000000 28000000.00000000 1 1 1 0 true true false false false 01-05-2027 .00000000 .00000000 Park Slope Court 110 4th Avenue Brooklyn NY 11217 Kings MF 49 49 2007 40600000.00000000 MAI 02-28-2017 40600000.00000000 02-28-2017 MAI 1.00000000 1.00000000 6 10-06-2019 N 02-28-2017 01-01-2022 03-31-2022 2478137.00000000 702161.49000000 464496.00000000 104039.53000000 2013641.00000000 598121.96000000 1996540.00000000 593846.71000000 UW CREFC 394392.63000000 1.28000000 1.51660000 1.27000000 1.50570000 F F false false 28000000.00000000 129663.33000000 .05557000 .00015300 129663.33000000 .00000000 .00000000 28000000.00000000 28000000.00000000 03-06-2022 2 false 263411.54000000 .00000000 6500.00000000 B Midland 01-08-2021 false .00000000 1 Prospectus Loan ID 13 04-07-2022 05-06-2022 JLC 05-08-2017 27250000.00000000 120 06-06-2027 360 .04841000 .04841000 3 1 24 07-06-2017 true 1 WL 5 113595.41000000 27250000.00000000 1 1 1 0 true true false false false 03-05-2027 .00000000 .00000000 The Landing 32107, 32121 ,32123, 32129, and 32133 Lindero Canyon Road Westlake Village CA 91361 Los Angeles OF 104428 105042 1968 42000000.00000000 MAI 03-21-2017 42000000.00000000 03-21-2017 MAI .91400000 6 10-06-2019 N SABZIN INC., A CA CORP 5567 05-31-2026 dotFIT LLC. 4702 01-31-2024 VIRTUAL RESEARCH CORP. 4263 03-31-2022 02-28-2017 3647544.00000000 1256125.00000000 2391420.00000000 2244361.00000000 UW CREFC 1.79000000 1.68000000 F F 12-31-2021 false false 26082025.85000000 143647.40000000 .04841000 .00015300 105219.24000000 38428.16000000 .00000000 26043597.69000000 26043597.69000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 14 04-07-2022 05-06-2022 CREFI 08-15-2017 25000000.00000000 120 09-06-2027 0 .04230000 .04230000 3 1 120 10-06-2017 true 1 WL 3 .00000000 25000000.00000000 1 1 1 0 true true false false false 06-05-2027 .00000000 .00000000 16027 Ventura Boulevard 16027 Ventura Boulevard Encino CA 91436 Los Angeles OF 112516 112435 1980 2017 38000000.00000000 MAI 10-01-2017 38000000.00000000 10-01-2017 MAI .88400000 6 10-06-2019 N Life Alert Emergency Response, Inc. 35721 07-31-2022 Dunn & Pariser, CPA 8328 07-08-2024 Silverscreen Alta Productions 6948 07-31-2020 03-31-2017 3547291.32000000 1327238.64000000 2220052.68000000 2014574.37000000 UW CREFC 2.07000000 1.88000000 F F 09-30-2021 false false 25000000.00000000 88125.00000000 .04230000 .00015300 88125.00000000 .00000000 .00000000 25000000.00000000 25000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 15 04-07-2022 05-06-2022 JLC 06-27-2017 21500000.00000000 120 07-06-2027 276 .04900000 .04900000 3 1 0 08-06-2017 true 1 WL 2 130013.22000000 21421243.87000000 1 1 0 false true false false false 04-05-2027 .00000000 .00000000 Defeased SE 145646 39090000.00000000 MAI 05-02-2017 1.00000000 3 10-06-2019 F 3580632.00000000 1343084.00000000 2237548.00000000 2075881.00000000 UW 1.43000000 1.33000000 N false false 18874696.75000000 130013.22000000 .04900000 .00015300 77071.68000000 52941.54000000 .00000000 18821755.21000000 18821755.21000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 16 04-07-2022 05-06-2022 DBNY 08-18-2017 17000000.00000000 120 09-06-2027 0 .03750000 .03750000 3 1 120 10-06-2017 true 1 WL 3 .00000000 17000000.00000000 1 1 1 0 true true false false false 06-05-2027 .00000000 .00000000 Texarkana Pavilion 4200-4300 St. Michael Drive Texarkana TX 75503 Bowie RT 254489 254489 2004 35000000.00000000 MAI 04-30-2017 35000000.00000000 04-30-2017 MAI .84200000 6 10-06-2019 N CNMK Texas Properties 47320 11-30-2029 (T3 Maxx) The 26000 01-31-2027 Burke's Outlet Store 21170 01-31-2026 07-31-2017 3350766.82000000 885741.13000000 2465025.68000000 2148225.43000000 UW CREFC 3.81000000 3.32000000 F F 12-31-2021 false false 17000000.00000000 53125.00000000 .03750000 .00025300 53125.00000000 .00000000 .00000000 17000000.00000000 17000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 17 04-07-2022 05-06-2022 JLC 10-06-2016 17000000.00000000 120 10-06-2026 0 .03867000 .03867000 3 1 120 11-06-2016 true 1 WL 3 56608.58000000 17000000.00000000 1 1 1 0 true true false false false 07-05-2026 .00000000 .00000000 Kihei Kalama Village 1913, 1941, & 1945 S. Kihei Road Kihei HI 96753 Maui RT 43501 43501 1944 2016 30000000.00000000 MAI 09-01-2016 30000000.00000000 09-01-2016 MAI .92100000 6 10-06-2019 N PGP Entertainment Li 5900 06-30-2022 THREE'S CATERING LLC 4432 07-31-2025 Life's A Beach Inc. 2168 12-31-2022 02-28-2017 3286900.00000000 1422783.00000000 1864117.00000000 1791035.00000000 UW CREFC 2.80000000 2.69000000 F F 12-31-2021 false false 17000000.00000000 54782.50000000 .03867000 .00015300 54782.50000000 .00000000 .00000000 17000000.00000000 17000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 18 04-07-2022 05-06-2022 JLC 12-06-2016 15700000.00000000 120 12-06-2026 360 .05368000 .05368000 3 1 60 01-06-2017 true 1 WL 5 72572.38000000 15700000.00000000 1 1 1 0 true true false false false 10-05-2026 .00000000 .00000000 Spring River Business Park 2201-2211 River Road and 2301-2307 River Road Louisville KY 40206 Jefferson MU 196671 197804 1999 2003 21800000.00000000 MAI 10-11-2016 21800000.00000000 10-11-2016 MAI .97700000 6 10-06-2019 N Assured Pa rtners 30368 04-30-2023 Munson Business Interiors, Inc. **Primary** 22286 12-31-2026 CGB AgriFinancial, Inc. (CGB Enterprises, 15943 04-30-2031 08-31-2016 2247544.00000000 687870.00000000 1559675.00000000 1411322.00000000 UW CREFC 1.83000000 1.65000000 F F 12-31-2021 false false 15631434.81000000 87846.98000000 .05368000 .00015300 69924.62000000 17922.36000000 .00000000 15613512.45000000 15613512.45000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 19 04-07-2022 05-06-2022 JLC 03-03-2017 15300000.00000000 120 03-06-2027 0 .05657000 .05657000 3 1 120 04-06-2017 true 1 WL 3 74530.98000000 15300000.00000000 1 1 1 0 true true false false false 12-05-2026 .00000000 .00000000 Shops On Sage 2800 Sage Road Houston TX 77056 Harris RT 21992 33944 2005 23500000.00000000 MAI 12-22-2016 23500000.00000000 12-22-2016 MAI 1.00000000 6 10-06-2019 N Westye 10552 08-31-2025 Casa Do Brasil LLC 7000 04-30-2026 Sage 400 Japanese Restaurant 3800 01-31-2026 12-31-2016 1861357.00000000 593192.00000000 1268165.00000000 1218606.00000000 UW CREFC 1.45000000 1.39000000 F F 12-31-2021 false false 15300000.00000000 72126.75000000 .05657000 .00015300 72126.75000000 .00000000 .00000000 15300000.00000000 15300000.00000000 04-06-2022 2 false 72063.00000000 .00000000 .00000000 A Midland false .00000000 Prospectus Loan ID 20 04-07-2022 05-06-2022 JLC 04-25-2017 15000000.00000000 120 05-06-2027 360 .05164000 .05164000 3 1 36 06-06-2017 true 1 WL 5 66701.67000000 15000000.00000000 1 2 2 0 true true false false false 02-05-2027 .00000000 .00000000 Oak Forest Apartments 300 Twin Oaks Drive Monroe MI 48162 Monroe MF 172 172 1985 2017 12000000.00000000 MAI 03-06-2017 12000000.00000000 03-06-2017 MAI .95900000 6 10-06-2019 N 02-28-2017 1511235.00000000 806973.00000000 704262.00000000 646642.00000000 UW CREFC F Oakwood Townhomes 1559 Twin Oaks Drive Toledo OH 43615 Lucas MF 143 143 1986 2017 8500000.00000000 MAI 03-06-2017 8500000.00000000 03-06-2017 MAI .97200000 6 10-06-2019 N 02-28-2017 1286374.00000000 680091.00000000 606283.00000000 558378.00000000 UW CREFC F false false 14600745.29000000 82033.37000000 .05164000 .00062800 62831.87000000 19201.50000000 .00000000 14581543.79000000 14581543.79000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 21 04-07-2022 05-06-2022 DBNY 08-04-2017 14750000.00000000 120 08-06-2027 360 .04450000 .04450000 3 1 0 09-06-2017 true 1 WL 2 74298.52000000 14732222.66000000 1 1 1 0 false true false false false 04-05-2027 .00000000 .00000000 Dunes Plaza 13-352 Dunes Plaza Michigan City IN 46360 La Porte RT 155267 155242 1974 2015 20450000.00000000 MAI 05-26-2017 20450000.00000000 05-26-2017 MAI .84400000 6 10-06-2019 N Ross Dress for less 25000 01-31-2025 TJ Maxx 24001 04-30-2024 Office Max 14389 03-31-2025 04-30-2017 2188844.13000000 645826.75000000 1543017.39000000 1434347.99000000 UW CREFC 1.73000000 1.61000000 C F 02-02-2022 false false 13579503.36000000 74298.52000000 .04450000 .00015300 50357.32000000 23941.20000000 .00000000 13555562.16000000 13555562.16000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 22 04-07-2022 05-06-2022 JLC 09-01-2017 14500000.00000000 120 09-06-2027 360 .05320000 .05320000 3 1 0 10-06-2017 true 1 WL 2 .00000000 14500000.00000000 1 1 1 0 false true false false false 03-05-2027 .00000000 .00000000 One Independence Way 1 Independence Way Princeton NJ 08540 Middlesex OF 113998 113998 1982 2016 20400000.00000000 MAI 06-15-2017 20400000.00000000 06-15-2017 MAI 1.00000000 6 10-06-2019 N S&P Global 74845 09-30-2028 ALK Tech 39153 01-31-2024 Sunra Power OPCO II 2420338.00000000 984850.00000000 1435488.00000000 1292991.00000000 UW CREFC 1.48000000 1.34000000 N F 09-30-2021 false false 13534043.93000000 80699.36000000 .05320000 .00015300 60000.93000000 20698.43000000 .00000000 13513345.50000000 13513345.50000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 23 04-07-2022 05-06-2022 DBNY 08-21-2017 14250000.00000000 120 09-06-2027 360 .04800000 .04800000 3 1 36 10-06-2017 false 1 WL 5 .00000000 14250000.00000000 1 1 1 0 true true false false false 06-05-2027 .00000000 .00000000 592-594 Dean Street 592-594 Dean Street Brooklyn NY 11238 Bronx OF 30638 30677 1951 2015 21400000.00000000 MAI 04-28-2017 21400000.00000000 04-28-2017 MAI .90600000 6 10-06-2019 N Industrious 18774 02-28-2026 USPS 11864 02-28-2026 03-31-2017 1315779.06000000 224809.92000000 1090969.14000000 1061367.59000000 UW CREFC 1.57000000 1.53000000 F F 12-31-2021 false false 13913694.89000000 74764.81000000 .04800000 .00015300 55654.78000000 19110.03000000 .00000000 13913694.89000000 13894584.86000000 04-06-2022 2 false 74706.84000000 .00000000 .00000000 A Midland false .00000000 Prospectus Loan ID 24 04-07-2022 05-06-2022 JLC 11-04-2016 13250000.00000000 120 11-06-2026 360 .04522500 .04522500 3 1 60 12-06-2016 true 1 WL 5 51600.47000000 13250000.00000000 1 1 0 true true false false false 08-05-2026 .00000000 .00000000 Defeased SE 134 19600000.00000000 MAI 10-11-2016 .97000000 3 10-06-2019 F 03-31-2017 2179767.00000000 892472.00000000 1287295.00000000 1240395.00000000 UW 2.12000000 2.04000000 F false false 13164137.64000000 67313.06000000 .04522500 .00015300 49612.34000000 17700.72000000 .00000000 13146436.92000000 13146436.92000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 25 04-07-2022 05-06-2022 JLC 03-03-2017 13000000.00000000 120 03-06-2027 0 .05434000 .05434000 3 1 120 04-06-2017 true 1 WL 3 60830.61000000 13000000.00000000 1 1 1 0 true true false false false 01-05-2027 .00000000 .00000000 Texan Pearl 2515 Pearl Street Austin TX 78705 Travis MF 78 169 2008 19400000.00000000 MAI 02-15-2017 19400000.00000000 02-15-2017 MAI 1.00000000 6 10-06-2019 N 01-31-2017 1813296.00000000 844028.00000000 969268.00000000 943918.00000000 UW CREFC 1.35000000 1.32000000 F F false false 13000000.00000000 58868.33000000 .05434000 .00015300 58868.33000000 .00000000 .00000000 13000000.00000000 13000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 04-07-2022 05-06-2022 JLC 05-01-2017 12100000.00000000 120 05-06-2027 360 .05002000 .05002000 3 1 42 06-06-2017 true 1 WL 5 52118.06000000 12100000.00000000 1 3 3 0 true true false false false 02-05-2027 .00000000 .00000000 Walgreens - Rochester, MI 1490 N. Rochester Road Rochester MI 48307 Oakland RT 14490 14490 2006 7690000.00000000 MAI 02-24-2017 7690000.00000000 02-24-2017 MAI 1.00000000 6 10-06-2019 N Walgreens 14490 08-31-2031 01-31-2017 445000.00000000 13350.00000000 431650.00000000 431650.00000000 UW CREFC F 09-30-2021 CVS - Coon Rapids, MN 10930 University Avenue Northwest Coon Rapids MN 55448 Anoka RT 12900 12900 2006 6050000.00000000 MAI 02-28-2017 6050000.00000000 02-28-2017 MAI 1.00000000 6 10-06-2019 N CVS 12900 01-31-2032 01-31-2017 444139.00000000 92788.00000000 351351.00000000 348771.00000000 UW CREFC F 09-30-2021 Walgreens - Norton, MA 38 W. Main Street Norton MA 02766 Bristol RT 14550 14550 2005 5130000.00000000 MAI 02-23-2017 5130000.00000000 02-23-2017 MAI 1.00000000 6 10-06-2019 N Walgreens 14550 09-30-2031 01-31-2017 300000.00000000 9000.00000000 291000.00000000 291000.00000000 UW CREFC F 09-30-2021 false false 11854850.46000000 64970.21000000 .05002000 .00015300 49414.97000000 15555.24000000 .00000000 11839295.22000000 11839295.22000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 27 04-07-2022 05-06-2022 JLC 02-15-2017 11800000.00000000 120 03-06-2027 360 .05560000 .05560000 3 1 0 04-06-2017 true 1 WL 2 67443.99000000 11729829.05000000 1 1 1 0 false true false false false 12-05-2026 .00000000 .00000000 Oak Manor Villas 2200 Hamman Road Bay City TX 77414 Matagorda MF 112 112 2014 16500000.00000000 MAI 01-06-2017 16500000.00000000 01-06-2017 MAI .92900000 6 10-06-2019 N 05-31-2017 1872778.00000000 712683.00000000 1160095.00000000 1132095.00000000 UW CREFC 1.43000000 1.40000000 F F false false 10957524.40000000 67443.99000000 .05560000 .00015300 50769.86000000 16674.13000000 .00000000 10940850.27000000 10940850.27000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 04-07-2022 05-06-2022 CREFI 05-11-2017 11500000.00000000 120 06-06-2027 360 .04860000 .04860000 3 1 36 07-06-2017 true 1 WL 5 48127.50000000 11500000.00000000 1 1 1 0 true true false false false 03-05-2027 .00000000 .00000000 Amsdell All Star Self Storage 9696 Virginia Parkway Mckinney TX 75071 Collin SS 123452 123452 978 2001 16420000.00000000 MAI 03-23-2017 16420000.00000000 03-23-2017 MAI .81200000 6 10-06-2019 N 02-28-2017 1447485.00000000 476576.00000000 970909.00000000 958564.00000000 UW CREFC 1.71000000 1.69000000 F F false false 11188904.45000000 60754.29000000 .04860000 .00062800 45315.06000000 15439.23000000 .00000000 11173465.22000000 11173465.22000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 29 04-07-2022 05-06-2022 DBNY 06-09-2017 11100000.00000000 120 07-06-2027 360 .04700000 .04700000 3 1 0 08-06-2017 false 1 WL 2 57568.80000000 11074659.56000000 1 1 1 0 false true false false true 03-05-2027 .00000000 .00000000 Hampton Inn Daytona 1024 North Atlantic Avenue Daytona Beach FL 32118 Volusia LO 91 91 1988 2013 16500000.00000000 MAI 05-15-2018 16500000.00000000 05-15-2018 MAI .77500000 .78660000 6 10-06-2019 N 03-31-2017 04-01-2021 03-31-2022 3783245.35000000 5478743.68000000 2429481.28000000 3686228.84000000 1353764.08000000 1792514.84000000 1202434.26000000 1641184.84000000 UW CREFC 690825.60000000 1.96000000 2.59470000 1.74000000 2.37570000 C F false false 10241221.14000000 57568.80000000 .04700000 .00015300 40111.45000000 17457.35000000 .00000000 10223763.79000000 10223763.79000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 07-06-2027 Prospectus Loan ID 30 04-07-2022 05-06-2022 JLC 11-09-2016 11000000.00000000 120 12-06-2026 360 .05051000 .05051000 3 1 0 01-06-2017 true 1 WL 2 59393.71000000 10886376.11000000 1 1 1 0 false true false false false 09-05-2026 .00000000 .00000000 1530 Meridian 1530 Meridian Avenue San Jose CA 95125 Santa Clara OF 41054 41581 1976 2016 17000000.00000000 MAI 01-01-2017 17000000.00000000 01-01-2017 MAI .96500000 6 10-06-2019 N Abbott, Stringham & Lynch 25259 12-31-2021 MORE Phydcal Therapy, Inc 5264 12-31-2025 ORANGE COAST TITLE COMPANY 4400 03-31-2025 1428352.00000000 396404.00000000 1031948.00000000 955853.00000000 UW CREFC 1.45000000 1.34000000 N F 12-31-2021 false false 10086575.39000000 59393.71000000 .05051000 .00015300 42456.08000000 16937.63000000 .00000000 10069637.76000000 10069637.76000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 04-07-2022 05-06-2022 JLC 04-11-2017 9795500.00000000 120 05-06-2027 360 .04816000 .04816000 3 1 60 06-06-2017 true 1 WL 5 40623.03000000 9795500.00000000 1 3 3 0 true true false false false 03-05-2027 .00000000 .00000000 Fresenius Springfield 1515 State Street Springfield MA 01109 Hampden OF 27069 10165 2017 6100000.00000000 MAI 02-06-2017 6100000.00000000 02-06-2017 MAI 1.00000000 6 10-06-2019 N FRESENIUS - SPRINGFIELD 10165 01-31-2032 FRESENIUS - CLEVELANDNE 9800 12-31-2031 FRESENIUS - SCRANTON 7104 02-28-2032 399264.00000000 11978.00000000 387286.00000000 385761.00000000 UW CREFC F 02-11-2022 Fresenius Cleveland 3280-3294 West 25th Street Cleveland OH 44109 Cuyahoga OF 9800 9800 2017 4640000.00000000 MAI 03-10-2017 4640000.00000000 03-10-2017 MAI 1.00000000 6 10-06-2019 N Springfield Cleveland 9800 12-31-2031 307936.00000000 9238.00000000 298698.00000000 297228.00000000 UW CREFC F 09-06-2017 Fresenius Scranton 321 Meridian Avenue Scranton PA 18504 Lackawanna OF 7104 7104 2017 4425000.00000000 MAI 03-02-2017 4425000.00000000 03-02-2017 MAI 1.00000000 6 10-06-2019 N Fresenius Scranton 7104 02-28-2032 285769.00000000 8573.00000000 277196.00000000 276130.00000000 UW CREFC F 09-06-2017 false false 9795500.00000000 39312.61000000 .04816000 .00015300 39312.61000000 .00000000 .00000000 9795500.00000000 9795500.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 04-07-2022 05-06-2022 JLC 03-16-2017 9650000.00000000 120 04-06-2027 0 .04656000 .04656000 3 1 120 05-06-2017 true 1 WL 3 38690.07000000 9650000.00000000 1 1 1 0 true true false false false 02-05-2027 .00000000 .00000000 Towne Center Shoppes 199 East Mitchell Hammock Road Oviedo FL 32765 Seminole RT 64587 64587 2000 16500000.00000000 MAI 02-03-2017 16500000.00000000 02-03-2017 MAI .96200000 6 10-06-2019 N LA Fitness 44268 08-31-2031 Gators 6142 08-03-2023 Songbird Music Art Danc 2440 07-31-2024 01-31-2017 1458022.00000000 445897.00000000 1012125.00000000 965622.00000000 UW CREFC 2.22000000 2.12000000 F F 12-31-2021 false false 9650000.00000000 37442.00000000 .04656000 .00015300 37442.00000000 .00000000 .00000000 9650000.00000000 9650000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 33 04-07-2022 05-06-2022 CREFI 08-04-2017 8800000.00000000 120 08-06-2027 360 .04620000 .04620000 3 1 0 09-06-2017 true 1 WL 2 45217.95000000 8789791.38000000 1 1 1 0 false true false false true 06-05-2027 .00000000 .00000000 Rampart Village Center 7601-7689 North Union Blvd Colorado Springs CO 80920 El Paso RT 96296 97210 1985 2007 12050000.00000000 MAI 06-23-2017 12050000.00000000 06-23-2017 MAI .84200000 6 10-06-2019 N Good Company-Intermill Enterprises 4510 11-30-2023 Tiger Rock Martial Arts 3600 01-31-2023 Petrie's Family Games 3036 02-28-2022 04-30-2017 1136733.00000000 361728.00000000 775005.00000000 702335.00000000 UW CREFC 1.43000000 1.29000000 F F 12-31-2021 false false 8122166.26000000 45217.95000000 .04620000 .00045300 31270.34000000 13947.61000000 .00000000 8122166.26000000 8108218.65000000 04-06-2022 2 false 44981.05000000 .00000000 .00000000 A Midland false .00000000 08-06-2020 98 .00000000 08-06-2027 Prospectus Loan ID 34 04-07-2022 05-06-2022 JLC 05-09-2017 8785000.00000000 120 06-06-2027 360 .04640000 .04640000 3 1 60 07-06-2017 true 1 WL 5 35100.96000000 8785000.00000000 1 3 0 true true false false false 04-05-2027 .00000000 .00000000 Defeased SE 11570 5670000.00000000 MAI 04-10-2017 1.00000000 3 10-06-2019 F 357759.00000000 10733.00000000 347026.00000000 345291.00000000 UW Defeased SE 8141 4200000.00000000 MAI 04-04-2017 1.00000000 3 10-06-2019 F 304936.00000000 9148.00000000 295788.00000000 294567.00000000 UW Defeased SE 8334 3675000.00000000 MAI 04-10-2017 1.00000000 3 10-06-2019 F 243785.00000000 7314.00000000 236471.00000000 235221.00000000 UW false false 8785000.00000000 33968.67000000 .04640000 .00015300 33968.67000000 .00000000 .00000000 8785000.00000000 8785000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 35 04-07-2022 05-06-2022 CREFI 05-01-2017 8800000.00000000 120 05-06-2027 300 .04550000 .04550000 3 1 0 06-06-2017 true 1 WL 2 49163.34000000 8739797.00000000 1 1 1 0 false true false false false 03-05-2027 .00000000 .00000000 Packard Place 222 S. Church Street Charlotte NC 28202 Mecklenburg MU 95128 84166 1928 1952 19000000.00000000 MAI 04-03-2017 19000000.00000000 04-03-2017 MAI .77200000 6 10-06-2019 N Insight Direct USA, Inc. 13283 08-06-2025 Arts & Science Council-Charlotte/Mecklenburg, Inc 13054 09-30-2029 220 Church Street, LLC 10590 09-30-2024 12-31-2016 1408671.51000000 598210.04000000 810461.47000000 723985.78000000 UW CREFC 1.37000000 1.23000000 F F 12-31-2021 false false 7788619.64000000 49163.34000000 .04550000 .00015300 29531.85000000 19631.49000000 .00000000 7768988.15000000 7768988.15000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 36 04-07-2022 05-06-2022 CREFI 07-20-2017 8400000.00000000 120 08-06-2027 360 .04340000 .04340000 3 1 24 09-06-2017 true 1 WL 5 31392.67000000 8400000.00000000 1 1 1 0 true true false false true 05-05-2027 .00000000 .00000000 Courtyard Des Moines 410 South 68th Street West Des Moines IA 50266 Dallas LO 102 102 2008 2017 14100000.00000000 MAI 06-02-2017 14100000.00000000 06-02-2017 MAI .62500000 6 10-06-2019 N 05-31-2017 3174400.00000000 1966723.00000000 1207677.00000000 1080701.00000000 UW CREFC 3.27000000 2.92000000 F F false false 8029243.45000000 41766.73000000 .04340000 .00015300 29039.10000000 12727.63000000 .00000000 8016515.82000000 8016515.82000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 05-06-2020 98 .00000000 .00000000 08-06-2027 Prospectus Loan ID 37 04-07-2022 05-06-2022 DBNY 07-06-2017 8000000.00000000 120 07-06-2027 360 .04686000 .04686000 3 1 0 08-06-2017 true 1 WL 2 41423.73000000 7981678.31000000 1 1 1 0 false true false false false 04-05-2027 .00000000 .00000000 Bedford Park Shoppes 7250 South Cicero Avenue Chicago IL 60629 Cook RT 34238 36988 2007 11100000.00000000 MAI 05-18-2017 11100000.00000000 05-18-2017 MAI 1.00000000 6 10-06-2019 N Guitar Center Stores, Inc 18538 01-31-2027 Sprintcom Inc 4500 11-30-2027 Bank of America 4050 11-30-2026 04-30-2017 1539205.27000000 676846.94000000 862358.33000000 813798.05000000 UW CREFC 1.73000000 1.64000000 F F 03-31-2022 false false 7379523.13000000 41423.73000000 .04686000 .00015300 28817.04000000 12606.69000000 .00000000 7366916.44000000 7366916.44000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 38 04-07-2022 05-06-2022 CREFI 08-03-2017 7160000.00000000 120 08-06-2027 360 .04430000 .04430000 3 1 0 09-06-2017 true 1 WL 2 35981.48000000 7151331.93000000 1 1 1 0 false true false false false 06-05-2027 .00000000 .00000000 Tyler Mini Storage 10090 Indiana Avenue Riverside CA 92503 Riverside SS 90776 90776 716 1984 11240000.00000000 MAI 06-08-2017 11240000.00000000 06-08-2017 MAI .93400000 6 10-06-2019 N 05-31-2017 891126.00000000 247365.00000000 643761.00000000 630145.00000000 UW CREFC 1.49000000 1.46000000 F F false false 6589831.10000000 35981.48000000 .04430000 .00015300 24327.46000000 11654.02000000 .00000000 6578177.08000000 6578177.08000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 39 04-07-2022 05-06-2022 CREFI 08-02-2017 6900000.00000000 120 08-06-2027 360 .04410000 .04410000 3 1 24 09-06-2017 true 1 WL 5 26202.75000000 6900000.00000000 1 1 1 0 true true false false false 06-05-2027 .00000000 .00000000 Central Corporate Office 3400 Central Avenue Riverside CA 92506 Riverside OF 48547 48547 1990 11480000.00000000 MAI 06-09-2017 11480000.00000000 06-09-2017 MAI .88400000 6 10-06-2019 N First American Title 7968 05-31-2025 MACDONALD & CODY 4670 06-30-2023 John Soward 3402 02-28-2025 05-31-2017 1099498.00000000 346228.00000000 753270.00000000 702564.00000000 UW CREFC 2.44000000 2.28000000 F F 12-22-2021 false false 6599356.70000000 34593.27000000 .04410000 .00015300 24252.64000000 10340.63000000 .00000000 6589016.07000000 6589016.07000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 40 04-07-2022 05-06-2022 JLC 05-01-2017 6500000.00000000 120 05-06-2027 0 .04660000 .04660000 3 1 120 06-06-2017 true 1 WL 3 26083.06000000 6500000.00000000 1 1 1 0 true true false false true 02-05-2027 .00000000 .00000000 Lexington Hotel Miami Beach 4299 Collins Avenue Miami Beach FL 33140 Miami-Dade LO 143 143 1950 2017 30250000.00000000 MAI 04-01-2017 30250000.00000000 04-01-2017 MAI .78700000 6 10-06-2019 N 04-30-2017 4738513.00000000 3457204.00000000 1281308.00000000 1091768.00000000 UW CREFC 4.17000000 3.56000000 F F false false 6500000.00000000 25241.67000000 .04660000 .00015300 25241.67000000 .00000000 .00000000 6500000.00000000 6500000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 05-03-2021 98 .00000000 05-06-2027 .00000000 Prospectus Loan ID 41 04-07-2022 05-06-2022 JLC 07-18-2017 5700000.00000000 120 08-06-2027 360 .04569000 .04569000 3 1 60 09-06-2017 true 1 WL 5 22426.18000000 5700000.00000000 1 2 2 0 true true false false false 06-05-2027 .00000000 .00000000 Fresenius Medical Care 1781 Santa Clara Drive Roseville CA 95661 Placer OF 7200 7200 2017 6430000.00000000 MAI 05-24-2017 6430000.00000000 05-24-2017 MAI 1.00000000 6 10-06-2019 N DAVITA - CERES 9000 02-28-2031 FRESENIUS - ROSEVILLE 7200 02-29-2032 419140.00000000 12574.00000000 406566.00000000 405666.00000000 UW CREFC F 02-11-2022 Davita Dialysis 1424 East Whitmore Avenue Ceres CA 95307 Stanislaus OF 9000 9000 2016 4020000.00000000 MAI 05-18-2017 4020000.00000000 05-18-2017 MAI 1.00000000 6 10-06-2019 N DaVita 9000 03-01-2031 223869.00000000 6716.00000000 217153.00000000 216028.00000000 UW CREFC F 10-18-2021 false false 5700000.00000000 21702.75000000 .04569000 .00015300 21702.75000000 .00000000 .00000000 5700000.00000000 5700000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 42 04-07-2022 05-06-2022 JLC 07-06-2017 5000000.00000000 120 07-06-2027 0 .05082000 .05082000 3 1 120 08-06-2017 true 1 WL 3 21880.83000000 5000000.00000000 1 3 3 0 true true false false false 04-05-2027 .00000000 .00000000 6677-6687 N 42Nd Terrace 6677-6687 N 42Nd Terrace Riviera Beach FL 33407 Palm Beach WH 34520 34520 1997 2600000.00000000 MAI 05-05-2017 2600000.00000000 05-05-2017 MAI 1.00000000 6 10-06-2019 N Top Shelf Auto, LLC 4800 05-31-2022 Kan Sriboonlue 4400 04-30-2022 Federated Consulting, Inc 3880 05-31-2022 03-31-2017 292864.00000000 113210.00000000 179654.00000000 161359.00000000 UW CREFC F 12-31-2021 4574 Dyer Boulevard 4574 Dyer Boulevard Riviera Beach FL 33407 Palm Beach WH 33600 33600 1982 2016 2900000.00000000 MAI 05-05-2017 2900000.00000000 05-05-2017 MAI 1.00000000 6 10-06-2019 N Ace Custom Signs & Window Tinting, LLC 4200 10-31-2021 Charleston Banton 4200 08-31-2026 Florida Studio Millworks 4200 04-30-2026 03-31-2017 276681.00000000 101033.00000000 175648.00000000 157840.00000000 UW CREFC F 12-31-2021 4261 Westroads Drive 4261 Westroads Drive Riviera Beach FL 33407 Palm Beach WH 27600 27600 1978 2150000.00000000 MAI 05-05-2017 2150000.00000000 05-05-2017 MAI .97100000 6 10-06-2019 N Best Auto Choices, LLC 4400 04-30-2025 Jorge Usma Silva 4000 03-31-2022 Lymage Joseph 2600 03-31-2022 03-31-2017 236372.00000000 88650.00000000 147721.00000000 133093.00000000 UW CREFC F 12-31-2021 false false 5000000.00000000 21175.00000000 .05082000 .00015300 21175.00000000 .00000000 .00000000 5000000.00000000 5000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000
Item 2(c)(1) Originator Name For the mortgage loan identified as Asset Number 7, the originator name field has been truncated due to EDGAR constraints. The full name for Morgan Stanley Bank, NA; Deutsche Bank AG, NY Branch; Wells Fargo Bank is Morgan Stanley Bank, N.A; Deutsche Bank AG, New York Branch; Wells Fargo Bank, National Association Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For each of the mortgage loans identified as Colorado Center (Asset Number 7), the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(26) Negative Amortization Indicator For anticipated repayment date mortgage loans: the mortgage loan provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate. Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Units Beds Rooms Securitization Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Securitization Amount For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(17) Most Recent Valuation Amount For mortgage loans that are part of a loan combination, the most recent valuation amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(21) Most Recent Physical Occupancy Percentage The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10). Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(v) Most Recent Revenue Amount For mortgage loans that are part of a loan combination, the most recent revenue amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vii) Operating Expenses Amount For mortgage loans that are part of a loan combination, the operating expenses amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(ix) Most Recent Net Operating Income Amount For mortgage loans that are part of a loan combination, the most recent net operating income amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xi) Most Recent Net Cash Flow Amount For mortgage loans that are part of a loan combination, the most recent net cash flow amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xiv) Most Recent Debt Service Amount For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage For mortgage loans that are part of a loan combination, the net operating income debt service coverage percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage For mortgage loans that are part of a loan combination, the net cash flow debt service coverage percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC intellectual property royalty license fee rate. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Dimensional Fund Advisors Ltd. : Form 8.3 - TRITAX BIG BOX REIT PLC - Ordinary Shares
- Company announcement no 9/2024 Annual account 2023
- Notice of AGM
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!