Form 10-D JPMCC Commercial Mortgag For: Jun 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-206361-11
Central Index Key Number of issuing entity: 0001709967
JPMCC Commercial Mortgage Securities Trust 2017-JP7
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206361
Central Index Key Number of depositor: 0001013611
J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000835271
JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001682518
Starwood Mortgage Funding VI LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001632269
Benefit Street Partners CRE Finance LLC
(Exact name of sponsor as specified in its charter)
John Miller (212) 272-8363
(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)
38-4041011
38-4041012
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
A-SB |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
X |
|
A-S |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2022 a distribution was made to holders of the certificates issued by JPMCC Commercial Mortgage Securities Trust 2017-JP7.
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 JPMCC Commercial Mortgage Securities Trust 2017-JP7 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on June 17, 2022
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
1 |
2.30% |
0 |
N/A |
No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMCC Commercial Mortgage Securities Trust 2017-JP7 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2022. The CIK number for the Depositor is 0001013611.
JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.
Starwood Mortgage Funding VI LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 19, 2022. The CIK number for Starwood Mortgage Funding VI LLC is 0001682518.
Benefit Street Partners CRE Finance LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2022. The CIK number for Benefit Street Partners CRE Finance LLC is 0001632269.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206361-11 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206361-11 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 7. Change in Sponsor Interest in the Securities.
None
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for JPMCC Commercial Mortgage Securities Trust 2017-JP7, affirms the following amounts in the respective accounts:
Certificate Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
*REO Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
*As provided by Special Servicer |
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMCC Commercial Mortgage Securities Trust 2017-JP7, affirms the following amounts in the respective accounts:
Distribution Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$5,111.44 |
Current Distribution Date |
06/17/2022 |
$5,287.30 |
Interest Reserve Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Gain-on-Sale Reserve Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
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.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)
/s/ John Miller
John Miller, Executive Director
Date: June 30, 2022
Distribution Date: |
06/17/22 |
JPMCC Commercial Mortgage Securities Trust 2017-JP7 |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
J.P. Morgan Chase Commercial Mortgage Securities |
|
|
Series 2017-JP7 |
Table of Contents |
|
|
Contacts |
|
|
|
|||||
Section |
Pages |
Role |
Party and Contact Information |
|
|
|
|||||
Certificate Distribution Detail |
2 |
Depositor |
J.P. Morgan Chase Commercial Mortgage Securities Corp. |
|
|
|
|||||
Certificate Factor Detail |
3 |
|
Kunal Singh |
(212) 834-5467 |
|
|
|||||
Certificate Interest Reconciliation Detail |
4 |
|
383 Madison Avenue, 8th Floor | New York, NY 10179 | United States |
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
Investor Relations |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States |
||
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
CWCapital Asset Management LLC |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Brian Hanson |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States |
|
|
|
|||||
Mortgage Loan Detail (Part 2) |
15-16 |
Operating Advisor & Asset |
Pentalpha Surveillance LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Principal Prepayment Detail |
17 |
|
|
|
|
|
|
|
Don Simon |
(203) 660-6100 |
|
Historical Detail |
18 |
|
375 North French Road, Suite 100 | Amherst, NY 14228 | 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 |
Trustee |
Wilmington Trust, National Association |
|
|
|
|||||
Historical Liquidated Loan Detail |
24 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
|
|
|
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
|
|
|
|
|
Directing Certificateholder |
RREF III Debt AIV, L.P. |
|
|
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 |
465968AA3 |
1.968800% |
25,027,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
A-2 |
465968AB1 |
3.037500% |
43,242,000.00 |
29,058,322.70 |
549,161.74 |
73,553.88 |
0.00 |
0.00 |
622,715.62 |
28,509,160.96 |
31.55% |
30.00% |
A-3 |
465968AC9 |
3.378500% |
129,650,000.00 |
129,650,000.00 |
0.00 |
365,018.77 |
0.00 |
0.00 |
365,018.77 |
129,650,000.00 |
31.55% |
30.00% |
A-4 |
465968AD7 |
3.194600% |
126,558,000.00 |
126,558,000.00 |
0.00 |
336,918.49 |
0.00 |
0.00 |
336,918.49 |
126,558,000.00 |
31.55% |
30.00% |
A-5 |
465968AE5 |
3.454000% |
211,000,000.00 |
211,000,000.00 |
0.00 |
607,328.33 |
0.00 |
0.00 |
607,328.33 |
211,000,000.00 |
31.55% |
30.00% |
A-SB |
465968AF2 |
3.241200% |
32,225,000.00 |
32,225,000.00 |
0.00 |
87,039.73 |
0.00 |
0.00 |
87,039.73 |
32,225,000.00 |
31.55% |
30.00% |
A-S |
465968AJ4 |
3.697200% |
66,908,000.00 |
66,908,000.00 |
0.00 |
206,143.55 |
0.00 |
0.00 |
206,143.55 |
66,908,000.00 |
22.87% |
21.75% |
B |
465968AK1 |
4.050000% |
36,495,000.00 |
36,495,000.00 |
0.00 |
123,170.63 |
0.00 |
0.00 |
123,170.63 |
36,495,000.00 |
18.14% |
17.25% |
C |
465968AL9 |
3.781264% |
39,536,000.00 |
39,536,000.00 |
0.00 |
124,580.04 |
0.00 |
0.00 |
124,580.04 |
39,536,000.00 |
13.01% |
12.38% |
D |
465968AM7 |
4.531264% |
17,234,000.00 |
17,234,000.00 |
0.00 |
65,076.50 |
0.00 |
0.00 |
65,076.50 |
17,234,000.00 |
10.78% |
10.25% |
E-RR |
465968AP0 |
4.531264% |
25,344,000.00 |
25,344,000.00 |
0.00 |
95,700.29 |
0.00 |
0.00 |
95,700.29 |
25,344,000.00 |
7.49% |
7.12% |
F-RR |
465968AR6 |
4.531264% |
16,220,000.00 |
16,220,000.00 |
0.00 |
61,247.58 |
0.00 |
0.00 |
61,247.58 |
16,220,000.00 |
5.39% |
5.13% |
G-RR |
465968AT2 |
4.531264% |
9,124,000.00 |
9,124,000.00 |
0.00 |
34,452.71 |
0.00 |
0.00 |
34,452.71 |
9,124,000.00 |
4.21% |
4.00% |
NR-RR* |
465968AV7 |
4.531264% |
32,439,952.00 |
32,439,952.00 |
0.00 |
95,489.29 |
0.00 |
0.00 |
95,489.29 |
32,439,952.00 |
0.00% |
0.00% |
R |
465968AX3 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
811,002,952.00 |
771,792,274.70 |
549,161.74 |
2,275,719.79 |
0.00 |
0.00 |
2,824,881.53 |
771,243,112.96 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
465968AG0 |
1.153357% |
634,610,000.00 |
595,399,322.70 |
0.00 |
572,256.73 |
0.00 |
0.00 |
572,256.73 |
594,850,160.96 |
|
|
X-B |
465968AH8 |
0.621006% |
76,031,000.00 |
76,031,000.00 |
0.00 |
39,346.43 |
0.00 |
0.00 |
39,346.43 |
76,031,000.00 |
|
|
Notional SubTotal |
|
710,641,000.00 |
671,430,322.70 |
0.00 |
611,603.16 |
0.00 |
0.00 |
611,603.16 |
670,881,160.96 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
549,161.74 |
2,887,322.95 |
0.00 |
0.00 |
3,436,484.69 |
|
|
|
|
|
||||||||||||
* |
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 |
465968AA3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-2 |
465968AB1 |
671.99303224 |
12.69973035 |
1.70098238 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
14.40071273 |
659.29330188 |
A-3 |
465968AC9 |
1,000.00000000 |
0.00000000 |
2.81541666 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.81541666 |
1,000.00000000 |
A-4 |
465968AD7 |
1,000.00000000 |
0.00000000 |
2.66216667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.66216667 |
1,000.00000000 |
A-5 |
465968AE5 |
1,000.00000000 |
0.00000000 |
2.87833332 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.87833332 |
1,000.00000000 |
A-SB |
465968AF2 |
1,000.00000000 |
0.00000000 |
2.70100016 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.70100016 |
1,000.00000000 |
A-S |
465968AJ4 |
1,000.00000000 |
0.00000000 |
3.08100003 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.08100003 |
1,000.00000000 |
B |
465968AK1 |
1,000.00000000 |
0.00000000 |
3.37500014 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.37500014 |
1,000.00000000 |
C |
465968AL9 |
1,000.00000000 |
0.00000000 |
3.15105322 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.15105322 |
1,000.00000000 |
D |
465968AM7 |
1,000.00000000 |
0.00000000 |
3.77605315 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.77605315 |
1,000.00000000 |
E-RR |
465968AP0 |
1,000.00000000 |
0.00000000 |
3.77605311 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.77605311 |
1,000.00000000 |
F-RR |
465968AR6 |
1,000.00000000 |
0.00000000 |
3.77605302 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.77605302 |
1,000.00000000 |
G-RR |
465968AT2 |
1,000.00000000 |
0.00000000 |
3.77605327 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.77605327 |
1,000.00000000 |
NR-RR |
465968AV7 |
1,000.00000000 |
0.00000000 |
2.94357063 |
0.83248243 |
12.30702222 |
0.00000000 |
0.00000000 |
2.94357063 |
1,000.00000000 |
R |
465968AX3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
465968AG0 |
938.21295394 |
0.00000000 |
0.90174553 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.90174553 |
937.34760083 |
X-B |
465968AH8 |
1,000.00000000 |
0.00000000 |
0.51750510 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.51750510 |
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-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
73,553.88 |
0.00 |
73,553.88 |
0.00 |
0.00 |
0.00 |
73,553.88 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
365,018.77 |
0.00 |
365,018.77 |
0.00 |
0.00 |
0.00 |
365,018.77 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
336,918.49 |
0.00 |
336,918.49 |
0.00 |
0.00 |
0.00 |
336,918.49 |
0.00 |
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
607,328.33 |
0.00 |
607,328.33 |
0.00 |
0.00 |
0.00 |
607,328.33 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
87,039.73 |
0.00 |
87,039.73 |
0.00 |
0.00 |
0.00 |
87,039.73 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
572,256.73 |
0.00 |
572,256.73 |
0.00 |
0.00 |
0.00 |
572,256.73 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
39,346.43 |
0.00 |
39,346.43 |
0.00 |
0.00 |
0.00 |
39,346.43 |
0.00 |
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
206,143.55 |
0.00 |
206,143.55 |
0.00 |
0.00 |
0.00 |
206,143.55 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
123,170.63 |
0.00 |
123,170.63 |
0.00 |
0.00 |
0.00 |
123,170.63 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
124,580.04 |
0.00 |
124,580.04 |
0.00 |
0.00 |
0.00 |
124,580.04 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
65,076.50 |
0.00 |
65,076.50 |
0.00 |
0.00 |
0.00 |
65,076.50 |
0.00 |
|
E-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
95,700.29 |
0.00 |
95,700.29 |
0.00 |
0.00 |
0.00 |
95,700.29 |
0.00 |
|
F-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
61,247.58 |
0.00 |
61,247.58 |
0.00 |
0.00 |
0.00 |
61,247.58 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
34,452.71 |
0.00 |
34,452.71 |
0.00 |
0.00 |
0.00 |
34,452.71 |
0.00 |
|
NR-RR |
05/01/22 - 05/30/22 |
30 |
370,833.23 |
122,494.98 |
0.00 |
122,494.98 |
27,005.69 |
0.00 |
0.00 |
95,489.29 |
399,239.21 |
|
Totals |
|
|
370,833.23 |
2,914,328.64 |
0.00 |
2,914,328.64 |
27,005.69 |
0.00 |
0.00 |
2,887,322.95 |
399,239.21 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,436,484.69 |
|
(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 |
2,926,797.97 |
Master Servicing Fee |
4,733.15 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,292.63 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
332.30 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,422.49 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
398.76 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,926,797.97 |
Total Fees |
12,469.33 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
549,161.74 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
18,177.81 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
8,827.88 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
|
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
549,161.74 |
Total Expenses/Reimbursements |
27,005.69 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,887,322.95 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
549,161.74 |
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 |
3,436,484.69 |
Total Funds Collected |
3,475,959.71 |
Total Funds Distributed |
3,475,959.71 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
771,792,274.76 |
771,792,274.76 |
Beginning Certificate Balance |
771,792,274.70 |
|
(-) Scheduled Principal Collections |
549,161.74 |
549,161.74 |
(-) Principal Distributions |
549,161.74 |
|
(-) 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 |
771,243,113.02 |
771,243,113.02 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
773,153,917.97 |
773,153,917.97 |
Ending Certificate Balance |
771,243,112.96 |
|
Ending Actual Collateral Balance |
772,642,877.07 |
772,642,877.07 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.06) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.06) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.53% |
|
|
|
|
|
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 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
Defeased |
4 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
|
9,999,999 or less |
9 |
62,260,788.73 |
8.07% |
61 |
4.6953 |
1.805572 |
1.49 or less |
11 |
173,668,488.92 |
22.52% |
57 |
4.9903 |
1.045925 |
10,000,000 to 19,999,999 |
13 |
195,797,308.07 |
25.39% |
57 |
4.9917 |
1.426264 |
1.50 to 1.74 |
5 |
80,160,109.40 |
10.39% |
40 |
4.5825 |
1.625029 |
|
20,000,000 to 24,999,999 |
2 |
41,390,889.83 |
5.37% |
61 |
4.8604 |
2.358713 |
1.75 to 1.99 |
3 |
49,475,652.31 |
6.42% |
60 |
5.2991 |
1.823933 |
|
25,000,000 to 49,999,999 |
5 |
170,885,984.81 |
22.16% |
40 |
4.2894 |
1.942042 |
2.00 to 2.24 |
4 |
100,132,011.21 |
12.98% |
61 |
4.3306 |
2.092866 |
|
|
50,000,000 or greater |
4 |
270,000,000.00 |
35.01% |
51 |
3.8731 |
2.891580 |
2.25 or greater |
10 |
336,898,709.60 |
43.68% |
48 |
3.9175 |
2.939129 |
|
Totals |
37 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
Totals |
37 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
(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. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
State³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
State |
|
|
|
WAM² |
WAC |
|
State |
|
|
|
WAM² |
WAC |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Defeased |
4 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
Pennsylvania |
6 |
34,535,485.32 |
4.48% |
57 |
4.9184 |
1.982753 |
Alabama |
2 |
2,057,170.18 |
0.27% |
24 |
3.5628 |
3.801000 |
South Carolina |
4 |
9,824,074.50 |
1.27% |
49 |
4.9192 |
2.157095 |
Arizona |
4 |
26,563,454.54 |
3.44% |
56 |
4.4111 |
2.374843 |
Tennessee |
1 |
27,983,843.97 |
3.63% |
1 |
4.3700 |
1.597600 |
Arkansas |
1 |
172,811.35 |
0.02% |
60 |
4.4860 |
1.383600 |
Texas |
38 |
100,718,607.19 |
13.06% |
56 |
4.7906 |
1.887774 |
California |
14 |
110,705,596.17 |
14.35% |
45 |
3.9355 |
2.501884 |
Utah |
2 |
27,536,908.31 |
3.57% |
61 |
4.6107 |
3.388980 |
Connecticut |
3 |
66,076,508.36 |
8.57% |
58 |
4.0460 |
2.213884 |
Virginia |
5 |
18,556,409.51 |
2.41% |
54 |
5.3519 |
1.480195 |
Delaware |
4 |
12,662,565.41 |
1.64% |
61 |
4.6884 |
2.606460 |
Washington |
2 |
2,583,921.75 |
0.34% |
60 |
4.4860 |
1.383600 |
Florida |
7 |
41,102,489.74 |
5.33% |
58 |
4.7305 |
1.709974 |
Wisconsin |
4 |
4,629,409.87 |
0.60% |
27 |
3.6503 |
3.571877 |
Georgia |
3 |
9,900,862.40 |
1.28% |
62 |
4.2440 |
3.289300 |
Wyoming |
1 |
509,200.38 |
0.07% |
60 |
4.4860 |
1.383600 |
Illinois |
3 |
1,868,874.40 |
0.24% |
60 |
4.4860 |
1.383600 |
Totals |
167 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
Indiana |
9 |
40,687,258.25 |
5.28% |
52 |
4.3774 |
2.069315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Iowa |
1 |
588,910.13 |
0.08% |
24 |
3.5628 |
3.801000 |
|
|
|
|
|
|
|
Kentucky |
5 |
25,226,437.71 |
3.27% |
62 |
4.2526 |
3.221778 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Louisiana |
1 |
485,850.86 |
0.06% |
24 |
3.5628 |
3.801000 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Maryland |
2 |
5,679,563.67 |
0.74% |
27 |
3.6456 |
3.584268 |
Defeased |
4 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
Michigan |
9 |
19,521,927.35 |
2.53% |
47 |
4.1532 |
2.754709 |
Industrial |
42 |
132,509,040.38 |
17.18% |
48 |
4.1775 |
3.171751 |
Minnesota |
4 |
4,370,342.89 |
0.57% |
32 |
3.7786 |
3.235923 |
Lodging |
74 |
124,956,843.99 |
16.20% |
56 |
4.8230 |
1.542696 |
Missouri |
3 |
2,838,814.53 |
0.37% |
24 |
3.5628 |
3.801000 |
Mixed Use |
2 |
14,545,010.01 |
1.89% |
60 |
4.7134 |
1.888704 |
Nevada |
1 |
659,847.04 |
0.09% |
24 |
3.5628 |
3.801000 |
Office |
28 |
310,792,631.05 |
40.30% |
52 |
4.0863 |
2.250149 |
New Jersey |
2 |
18,620,557.65 |
2.41% |
61 |
5.2521 |
(0.899671) |
Retail |
17 |
157,531,446.02 |
20.43% |
50 |
4.7917 |
1.663424 |
New York |
2 |
81,900,000.00 |
10.62% |
60 |
3.7325 |
2.289634 |
Totals |
167 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
North Carolina |
6 |
14,334,384.90 |
1.86% |
27 |
5.5261 |
1.338149 |
|
|
|
|
|
|
|
Ohio |
10 |
25,269,362.09 |
3.28% |
56 |
4.9486 |
1.500015 |
|
|
|
|
|
|
|
Oklahoma |
3 |
1,069,282.15 |
0.14% |
47 |
4.1405 |
2.288340 |
|
|
|
|
|
|
|
Oregon |
1 |
1,094,238.90 |
0.14% |
60 |
4.4860 |
1.383600 |
|
|
|
|
|
|
|
|
|||||||||||||
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 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
Defeased |
4 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
|
3.99999% or less |
4 |
215,000,000.00 |
27.88% |
40 |
3.6330 |
2.866895 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.00000% to 4.49999% |
7 |
225,519,579.01 |
29.24% |
54 |
4.2934 |
2.261391 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.50000% to 4.99999% |
16 |
194,634,071.80 |
25.24% |
61 |
4.7629 |
1.860023 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.00000% or greater |
6 |
105,181,320.63 |
13.64% |
54 |
5.4499 |
1.079129 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
37 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
49 months or greater |
33 |
740,334,971.44 |
95.99% |
52 |
4.3894 |
2.163748 |
|
|
|
|
|
|
|
|
Totals |
37 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
(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. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 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 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
Defeased |
4 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
|
84 months or less |
33 |
740,334,971.44 |
95.99% |
52 |
4.3894 |
2.163748 |
Interest Only |
9 |
406,900,000.00 |
52.76% |
50 |
3.9367 |
2.626006 |
85 months to 119 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
354 months or less |
24 |
333,434,971.44 |
43.23% |
54 |
4.9417 |
1.599642 |
|
|
120 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
355 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
37 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
Totals |
37 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
(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. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 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 |
30,908,141.58 |
4.01% |
61 |
4.7420 |
NAP |
|
|
|
None |
|
Underwriter's Information |
2 |
21,900,000.00 |
2.84% |
60 |
4.4646 |
2.363973 |
|
|
|
|
|
|
|
12 months or less |
29 |
685,273,346.06 |
88.85% |
52 |
4.3346 |
2.260891 |
|
|
|
|
|
|
13 months to 24 months |
2 |
33,161,625.38 |
4.30% |
44 |
5.4713 |
0.024108 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
37 |
771,243,113.02 |
100.00% |
52 |
4.4035 |
2.132592 |
|
|
|
|
|
(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. |
|
|
|
|
|
|
|||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 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 |
307771003 |
OF |
New York |
NY |
Actual/360 |
3.669% |
236,982.08 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
75,000,000.00 |
75,000,000.00 |
06/01/22 |
|
2 |
308231002 |
Various Various |
Various |
Actual/360 |
3.563% |
214,759.48 |
0.00 |
0.00 |
N/A |
06/05/24 |
-- |
70,000,000.00 |
70,000,000.00 |
06/05/22 |
|
|
3 |
308231003 |
IN |
Various |
Various |
Actual/360 |
4.244% |
237,546.11 |
0.00 |
0.00 |
N/A |
08/01/27 |
-- |
65,000,000.00 |
65,000,000.00 |
06/01/22 |
|
4 |
308231004 |
LO |
Various |
Various |
Actual/360 |
4.486% |
173,832.50 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
45,000,000.00 |
45,000,000.00 |
06/01/22 |
|
4A |
695100792 |
LO |
Sunnyvale |
CA |
Actual/360 |
4.486% |
57,944.17 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
15,000,000.00 |
15,000,000.00 |
06/01/22 |
|
5 |
308231005 |
OF |
Stamford |
CT |
Actual/360 |
4.088% |
211,203.00 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
60,000,000.00 |
60,000,000.00 |
06/01/22 |
|
6 |
308231006 |
OF |
San Francisco |
CA |
Actual/360 |
3.555% |
137,744.62 |
0.00 |
0.00 |
N/A |
04/06/24 |
-- |
45,000,000.00 |
45,000,000.00 |
06/06/22 |
|
7 |
308211001 |
RT |
Knoxville |
TN |
Actual/360 |
4.370% |
105,567.07 |
69,706.72 |
0.00 |
N/A |
07/01/22 |
-- |
28,053,550.69 |
27,983,843.97 |
06/01/22 |
|
8 |
695100807 |
RT |
Various |
TX |
Actual/360 |
5.460% |
131,353.03 |
35,405.13 |
0.00 |
N/A |
07/06/27 |
-- |
27,937,545.97 |
27,902,140.84 |
06/06/22 |
|
9 |
308231009 |
OF |
Cupertino |
CA |
Actual/360 |
3.861% |
83,118.75 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
25,000,000.00 |
25,000,000.00 |
06/01/22 |
|
10 |
308231010 |
OF |
Boca Raton |
FL |
Actual/360 |
4.970% |
91,028.38 |
32,019.24 |
0.00 |
N/A |
07/01/27 |
-- |
21,269,694.48 |
21,237,675.24 |
06/01/22 |
|
11 |
695100799 |
LO |
Park City |
UT |
Actual/360 |
4.745% |
82,475.00 |
31,699.77 |
0.00 |
N/A |
07/06/27 |
-- |
20,184,914.36 |
20,153,214.59 |
06/06/22 |
|
12 |
695100810 |
RT |
Valparaiso |
IN |
Actual/360 |
4.645% |
77,742.40 |
25,325.04 |
0.00 |
N/A |
07/06/27 |
-- |
19,436,274.92 |
19,410,949.88 |
06/06/22 |
|
13 |
307331026 |
LO |
Newark |
NJ |
Actual/360 |
5.290% |
80,997.94 |
38,120.82 |
0.00 |
N/A |
07/06/27 |
-- |
17,781,119.88 |
17,742,999.06 |
04/06/20 |
|
14 |
307331013 |
OF |
Allentown |
PA |
Actual/360 |
4.690% |
64,257.57 |
23,808.71 |
0.00 |
N/A |
05/06/27 |
-- |
15,910,809.91 |
15,887,001.20 |
06/06/22 |
|
15 |
308231015 |
OF |
Fort Washington |
PA |
Actual/360 |
5.280% |
72,777.09 |
20,028.51 |
0.00 |
N/A |
03/06/27 |
-- |
16,006,690.64 |
15,986,662.13 |
06/06/22 |
|
16 |
695100798 |
RT |
Prescott |
AZ |
Actual/360 |
4.565% |
65,254.14 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
16,600,000.00 |
16,600,000.00 |
06/06/22 |
|
17 |
307331028 |
LO |
Various |
Various |
Actual/360 |
5.680% |
75,549.00 |
27,556.73 |
0.00 |
N/A |
07/06/24 |
-- |
15,446,183.05 |
15,418,626.32 |
06/06/22 |
|
18 |
695100794 |
RT |
Waxahachie |
TX |
Actual/360 |
4.870% |
63,120.35 |
23,091.13 |
0.00 |
N/A |
07/06/27 |
-- |
15,051,550.50 |
15,028,459.37 |
06/06/22 |
|
20 |
307331015 |
OF |
Dublin |
OH |
Actual/360 |
5.150% |
64,763.66 |
18,778.35 |
0.00 |
N/A |
03/06/27 |
-- |
14,603,770.22 |
14,584,991.87 |
06/06/22 |
|
21 |
695100787 |
RT |
Lakeway |
TX |
Actual/360 |
4.930% |
58,755.33 |
21,127.42 |
0.00 |
N/A |
06/06/27 |
-- |
13,840,160.61 |
13,819,033.19 |
06/06/22 |
|
22 |
695100796 |
MF |
Houston |
TX |
Actual/360 |
4.750% |
57,065.63 |
20,399.00 |
0.00 |
N/A |
07/06/27 |
-- |
13,951,529.60 |
13,931,130.60 |
06/06/22 |
|
23 |
307331029 |
IN |
Alexandria |
VA |
Actual/360 |
5.900% |
68,907.56 |
17,097.23 |
0.00 |
N/A |
06/06/27 |
-- |
13,562,997.64 |
13,545,900.41 |
06/06/22 |
|
24 |
695100788 |
RT |
The Woodlands |
TX |
Actual/360 |
4.710% |
48,486.85 |
19,014.22 |
0.00 |
N/A |
06/06/27 |
-- |
11,954,842.68 |
11,935,828.46 |
06/06/22 |
|
25 |
695100785 |
OF |
Palm Beach Gardens |
FL |
Actual/360 |
4.725% |
44,145.64 |
13,069.93 |
0.00 |
N/A |
06/06/27 |
-- |
10,849,926.11 |
10,836,856.18 |
06/06/22 |
|
26 |
695100802 |
RT |
Greenville |
MI |
Actual/360 |
4.530% |
37,236.37 |
13,610.57 |
0.00 |
N/A |
07/06/27 |
-- |
9,545,746.24 |
9,532,135.67 |
06/06/22 |
|
27 |
695100806 |
RT |
Fort Wayne |
IN |
Actual/360 |
4.670% |
32,838.22 |
12,126.53 |
0.00 |
N/A |
07/06/27 |
-- |
8,165,890.23 |
8,153,763.70 |
06/06/22 |
|
28 |
308231028 |
MU |
Newark |
DE |
Actual/360 |
4.980% |
32,827.32 |
10,020.68 |
0.00 |
N/A |
06/01/27 |
-- |
7,655,030.69 |
7,645,010.01 |
06/01/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
695100789 |
RT |
Hartville |
OH |
Actual/360 |
4.950% |
30,582.34 |
9,450.41 |
0.00 |
N/A |
06/06/27 |
-- |
7,174,741.36 |
7,165,290.95 |
06/06/22 |
|
30 |
695100797 |
LO |
Aiken |
SC |
Actual/360 |
4.800% |
27,250.14 |
15,151.64 |
0.00 |
N/A |
07/06/27 |
-- |
6,592,775.94 |
6,577,624.30 |
06/06/22 |
|
31 |
695100795 |
MU |
New York |
NY |
Actual/360 |
4.418% |
26,250.28 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
6,900,000.00 |
6,900,000.00 |
06/06/22 |
|
32 |
695100808 |
MF |
Lafayette |
IN |
Actual/360 |
4.795% |
26,344.04 |
9,247.11 |
0.00 |
N/A |
07/06/27 |
-- |
6,380,205.06 |
6,370,957.95 |
06/06/22 |
|
33 |
695100805 |
MF |
Lafayette |
IN |
Actual/360 |
4.730% |
24,532.44 |
8,840.94 |
0.00 |
N/A |
07/06/27 |
-- |
6,023,103.85 |
6,014,262.91 |
06/06/22 |
|
34 |
695100790 |
OF |
Phoenix |
AZ |
Actual/360 |
4.470% |
21,724.41 |
8,191.17 |
0.00 |
N/A |
06/06/27 |
-- |
5,643,926.21 |
5,635,735.04 |
06/06/22 |
|
35 |
695100793 |
IN |
Coral Springs |
FL |
Actual/360 |
4.550% |
21,920.72 |
7,945.39 |
0.00 |
N/A |
07/06/27 |
-- |
5,594,794.73 |
5,586,849.34 |
06/06/22 |
|
36 |
307331024 |
LO |
San Antonio |
TX |
Actual/360 |
4.910% |
21,461.05 |
11,487.06 |
0.00 |
N/A |
07/06/27 |
-- |
5,075,866.78 |
5,064,379.72 |
06/06/22 |
|
37 |
695100803 |
MF |
Indianapolis |
IN |
Actual/360 |
4.660% |
18,453.29 |
6,842.29 |
0.00 |
N/A |
07/06/27 |
-- |
4,598,632.41 |
4,591,790.12 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
2,926,797.97 |
549,161.74 |
0.00 |
|
|
|
771,792,274.76 |
771,243,113.02 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 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 |
98,652,292.70 |
25,081,789.66 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
53,160,807.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
13,801,132.15 |
7,538,284.43 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
42,653,989.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
16,800,025.58 |
4,048,356.86 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
15,123,466.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
21,638,109.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
0.00 |
962,982.21 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
0.00 |
1,138,888.54 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
1,960,511.68 |
548,350.49 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
3,700,693.27 |
5,207,363.51 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
2,388,380.94 |
562,227.43 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
(1,447,488.00) |
0.00 |
-- |
-- |
06/13/22 |
3,994,269.77 |
163,191.00 |
100,658.45 |
2,932,352.18 |
863,117.53 |
0.00 |
|
|
14 |
6,683,842.36 |
1,806,968.67 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
7,203,064.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,687,374.71 |
425,237.00 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
4,403,927.00 |
1,928,841.00 |
01/01/20 |
06/30/20 |
08/11/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,623,936.12 |
429,904.32 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
6,099,567.90 |
1,203,623.80 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,313,633.92 |
385,872.11 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
23 |
3,202,587.80 |
655,930.06 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
896,181.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,383,665.38 |
317,716.34 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,394,756.03 |
391,861.57 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
935,980.20 |
186,775.38 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
0.00 |
287,928.80 |
01/01/22 |
03/31/22 |
-- |
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 |
709,342.30 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,272,560.22 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
5,061.68 |
0.00 |
|
|
32 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
33 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
34 |
869,202.00 |
681,694.00 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
771,432.08 |
180,470.80 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
480,740.90 |
442,744.71 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
Totals |
309,363,714.24 |
54,413,811.69 |
|
|
|
3,994,269.77 |
163,191.00 |
100,658.45 |
2,932,352.18 |
868,179.21 |
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 an d 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
17,742,999.06 |
0 |
0.00 |
0 |
0.00 |
1 |
15,418,626.32 |
0 |
0.00 |
0 |
0.00 |
4.403494% |
4.349172% |
52 |
05/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
17,781,119.88 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.403856% |
4.349537% |
53 |
04/18/22 |
0 |
0.00 |
0 |
0.00 |
1 |
17,821,674.76 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.404251% |
4.349935% |
54 |
03/17/22 |
1 |
15,503,312.85 |
0 |
0.00 |
1 |
17,859,438.82 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.404610% |
4.350295% |
55 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
2 |
33,442,665.05 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.405070% |
4.350759% |
56 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
2 |
33,507,028.55 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
14,852,809.16 |
4.405424% |
4.351114% |
57 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
33,571,091.22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.414991% |
4.360785% |
57 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
2 |
33,639,942.88 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.415376% |
4.361172% |
58 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
2 |
33,703,384.20 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.415724% |
4.385233% |
59 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
33,771,637.27 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.416104% |
4.385598% |
60 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
33,834,462.94 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.416447% |
4.385926% |
61 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
2 |
33,896,994.98 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.416788% |
4.386253% |
62 |
(1) 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 |
|
13 |
307331026 |
04/06/20 |
25 |
6 |
|
100,658.45 |
2,932,352.18 |
2,524,787.59 |
18,717,700.80 |
06/19/20 |
2 |
|
|
|
|
Totals |
|
|
|
|
|
100,658.45 |
2,932,352.18 |
2,524,787.59 |
18,717,700.80 |
|
|
|
|
|
|
|
|||||||||||||||
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 |
|
27,983,844 |
27,983,844 |
0 |
|
|
0 |
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
13 - 24 Months |
|
115,000,000 |
115,000,000 |
0 |
|
|
0 |
|
25 - 36 Months |
|
15,418,626 |
15,418,626 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
277,042,309 |
277,042,309 |
0 |
|
|
0 |
|
> 60 Months |
|
335,798,333 |
318,055,334 |
17,742,999 |
0 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Jun-22 |
771,243,113 |
753,500,114 |
0 |
0 |
17,742,999 |
0 |
|
|
May-22 |
771,792,275 |
754,011,155 |
0 |
0 |
17,781,120 |
0 |
|
|
Apr-22 |
772,389,333 |
754,567,659 |
0 |
0 |
17,821,675 |
0 |
|
|
Mar-22 |
772,933,665 |
739,570,913 |
15,503,313 |
0 |
17,859,439 |
0 |
|
|
Feb-22 |
773,626,840 |
740,184,174 |
0 |
0 |
33,442,665 |
0 |
|
|
Jan-22 |
774,165,955 |
740,658,926 |
0 |
0 |
33,507,029 |
0 |
|
|
Dec-21 |
789,577,776 |
756,006,685 |
0 |
0 |
33,571,091 |
0 |
|
|
Nov-21 |
790,187,055 |
756,547,112 |
0 |
0 |
33,639,943 |
0 |
|
|
Oct-21 |
790,741,146 |
757,037,762 |
0 |
0 |
33,703,384 |
0 |
|
|
Sep-21 |
791,345,682 |
757,574,045 |
0 |
0 |
33,771,637 |
0 |
|
|
Aug-21 |
791,894,892 |
758,060,429 |
0 |
0 |
33,834,463 |
0 |
|
|
Jul-21 |
792,441,789 |
758,544,794 |
0 |
0 |
33,896,995 |
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 |
1 |
307771003 |
75,000,000.00 |
75,000,000.00 |
2,210,000,000.00 |
04/01/17 |
23,646,029.66 |
2.35400 |
03/31/22 |
06/01/27 |
I/O |
13 |
307331026 |
17,742,999.06 |
18,717,700.80 |
21,700,000.00 |
08/05/21 |
(1,447,488.00) |
(1.01260) |
12/31/20 |
07/06/27 |
240 |
17 |
307331028 |
15,418,626.32 |
15,843,688.59 |
54,500,000.00 |
01/26/22 |
1,665,595.00 |
1.21710 |
06/30/20 |
07/06/24 |
240 |
Totals |
|
108,161,625.38 |
109,561,389.39 |
2,286,200,000.00 |
|
23,864,136.66 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
1 |
307771003 |
OF |
NY |
11/12/21 |
3 |
|
|
|
|
Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle. |
|
|
|
||||
|
||||||||
|
||||||||
|
||||||||
13 |
307331026 |
LO |
NJ |
06/19/20 |
2 |
|
|
|
|
COVID - Loan transferred to special servicing 6/19/2020 for imminent monetary default. The subject is a 200-room lodging property located in Newark, NJ. The property was built in 2004 and renovated in 2013 and 2019. The property has been |
|||||||
|
closed for operations since April 2020. The property was most recently inspected on 6/25/2021 and found to be in overall good condition at that time. A 3/22/2021 Phase 1 ESA found no RECs, HRECs, or CRECs. After the completion of |
|||||||
|
various clean-up and restorat ion items at the hotel, the property reopened for business on 1/15/2022. For the month of Apr 2022, STR states 66.9% occupancy, $123.93 ADR, and $82.85 RevPAR. Apr 2022 RevPAR Index was 103.0. It |
|||||||
|
should be noted that Apr 2022 ADR index was 103.7. It wi ll take time for the subject property to ramp up, generate demand, and penetrate on an Occ basis. However, Occ index was a promising 99.3 for the month of Apr 2022. The special |
|||||||
|
servicer continues to pursue foreclosure. |
|
|
|
|
|
||
|
||||||||
17 |
307331028 |
LO |
Various |
05/29/20 |
1 |
|
|
|
|
Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. The Borrower and third-party consultant have provided a signed Pre-Negotiation letter. Borrower has continued to timely provide required financial reporting and |
|||||||
|
repairi ng deferred maintenance. As of 10/29/2021 Borrower and Special Servicer have executed a forbearance agreement which provides for a deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in |
|||||||
|
January 2022. |
|
|
|
|
|
|
|
|
||||||||
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 |
11 |
695100799 |
20,915,420.90 |
4.74500% |
20,915,420.90 |
4.74500% |
10 |
06/26/20 |
04/06/20 |
08/11/20 |
11 |
695100799 |
0.00 |
4.74500% |
0.00 |
4.74500% |
10 |
08/11/20 |
04/06/20 |
06/26/20 |
17 |
307331028 |
0.00 |
5.68000% |
0.00 |
5.68000% |
10 |
10/29/21 |
04/06/20 |
-- |
36 |
307331024 |
5,346,878.58 |
4.91000% |
5,346,878.58 |
4.91000% |
10 |
05/04/20 |
05/06/20 |
06/11/20 |
36 |
307331024 |
0.00 |
4.91000% |
0.00 |
4.91000% |
10 |
06/11/20 |
05/06/20 |
05/04/20 |
Totals |
|
26,262,299.48 |
|
26,262,299.48 |
|
|
|
|
|
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 |
|
|
|
|
No liquidated loans this period |
|
|
|
|
|
||
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 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 |
|
|
|
|
|
No realized losses this period |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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) |
13 |
0.00 |
0.00 |
3,827.88 |
0.00 |
0.00 |
18,177.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17 |
0.00 |
0.00 |
5,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
8,827.88 |
0.00 |
0.00 |
18,177.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
27,005.69 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 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 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Natixis Real Estate Capital LLC/Société Générale/Deutsche Bank AG, New York Branch/Barclays Bank PLC 05-05-2017 75000000.00 120 06-01-2027 0.036694 0.036694 3 1 120 07-01-2017 true 1 A1 3 229337.50 75000000.00 1 1 1 0 true true false false false 07-31-2019 245 PARK AVENUE 245 PARK AVENUE New York NY 10167 New York OF 1723993 1723993 1965 2006 2210000000.00 MAI 04-01-2017 0.9110 0.90 6 08-01-2019 N JPMorgan Chase Bank N.A. 787785 10-31-2022 Baseball Office of 220565 10-31-2022 Angelo Gordon Co. 138669 02-28-2031 03-31-2017 01-01-2022 03-31-2022 177756680.00 41688677.00 62448738.00 16606887.34 115307942.00 25081789.66 109564903.00 23646029.66 UW CREFC 10044982.50 2.87 2.4969 2.73 2.354 F F 03-31-2022 false false 75000000.00 236982.08 0.036694 0.0001375 236982.08 0.00 0.00 75000000.00 75000000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 11-12-2021 false 0.00 3 0 Prospectus Loan ID 2 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Bank of America, N.A. 05-19-2017 70000000.00 84 06-05-2024 0.0356283 0.0356283 3 1 84 07-05-2017 true 1 A1 3 207831.75 70000000.00 1 41 41 0 true true true false false 07-04-2019 03-04-2024 03-04-2024 Gateway Net Lease Portfolio 5296943 785215000.00 MAI 1 1 08-05-2019 N 12-31-2020 12-31-2021 79004104.00 59790971.00 29231519.00 6630164.00 49772586.00 53160807.00 45081162.00 48469377.00 UW 12751470.00 3.90 4.1689 3.54 3.801 C F false false 70000000.00 214759.48 0.0356283 0.00015 214759.48 0.00 0.00 70000000.00 70000000.00 06-05-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 2-001 05-12-2022 06-13-2022 BAE FACILITY 4300 AIRPORT EXPRESSWAY Fort Wayne IN 46809 Allen IN 333750 333750 2015 65400000.00 MAI 02-22-2017 1 1 6 BAE Systems Inc. 333750 08-31-2025 12-31-2020 12-31-2021 6796684.00 4968958.00 2514773.00 115167.00 4281911.00 4853791.00 3981536.00 4553415.00 UW CREFC 1033645.00 4.6958 4.4052 F 12-31-2021 false Prospectus Loan ID 2-002 05-12-2022 06-13-2022 FEDEX GROUND (STRATFORD) 825 LORDSHIP BOULEVARD Stratford CT 06615 Fairfield IN 225198 225198 2016 63000000.00 MAI 02-24-2017 1 1 6 FEDEX GROUP PACKAGE SYSTEM 225198 06-30-2026 12-31-2020 12-31-2021 5379160.00 4168336.00 1990289.00 243224.00 3388871.00 3925112.00 3186193.00 3722433.00 UW CREFC 995679.00 3.9421 3.7385 F 12-31-2021 false Prospectus Loan ID 2-003 05-12-2022 06-13-2022 FEDEX (BALTIMORE) 6021 BETHLEHEM BOULEVARD Edgemere MD 21219 Baltimore IN 306016 306016 2016 58000000.00 MAI 02-27-2017 1 1 6 Federal Express 306016 01-31-2032 12-31-2020 12-31-2021 5375273.00 5277706.00 1988851.00 1689779.00 3386422.00 3587927.00 3111008.00 3312513.00 UW CREFC 916661.00 3.9141 3.6136 F 12-31-2021 false Prospectus Loan ID 2-004 05-12-2022 06-13-2022 HARMAN BECKER 30001 CABOT DRIVE Novi MI 48377 Oakland OF 188042 188042 2015 46200000.00 MAI 03-02-2017 1 1 6 Harman Becker Automotive 188000 10-31-2030 12-31-2020 12-31-2021 5387147.00 4395620.00 1993244.00 886704.00 3393902.00 3508916.00 3224665.00 3339678.00 UW CREFC 730149.00 4.8057 4.5739 F 12-31-2021 false Prospectus Loan ID 2-005 05-12-2022 06-13-2022 GE AVIATION (LAFAYETTE) 3720 US HIGHWAY 52 SOUTH Lafayette IN 47905 Tippecanoe IN 306406 306406 2015 44000000.00 MAI 02-22-2017 1 1 6 GE Aviation Services 306406 09-13-2030 12-31-2020 12-31-2021 4259069.00 2907372.00 1575856.00 22649.00 2683213.00 2884723.00 2407448.00 2608957.00 UW CREFC 695505.00 4.1476 3.7511 F 12-31-2021 false Prospectus Loan ID 2-006 05-12-2022 06-13-2022 GODADDY 2155 EAST GODADDY WAY Tempe AZ 85284 Maricopa OF 150000 150000 2014 39000000.00 MAI 02-24-2017 1 1 6 GO DADDY.COM INC. 150000 05-31-2025 12-31-2020 12-31-2021 3876583.00 3937278.00 1434336.00 900085.00 2442247.00 3037193.00 2307247.00 2902193.00 UW CREFC 616486.00 4.9266 4.7076 F 12-31-2021 false Prospectus Loan ID 2-007 05-12-2022 06-13-2022 CARRIER 16011 APPLEWHITE ROAD San Antonio TX 78264 Bexar IN 517000 517000 2014 38500000.00 MAI 02-23-2017 1 1 6 Carrier 517000 09-30-2026 12-31-2020 12-31-2021 3465588.00 2400878.00 1282268.00 115481.00 2183320.00 2285397.00 1722043.00 1824119.00 UW CREFC 608418.00 3.7562 2.9981 F 12-31-2021 false Prospectus Loan ID 2-008 05-12-2022 06-13-2022 EMERUS 8686 NEW TRAILS DRIVE The Woodlands TX 77381 Montgomery OF 95640 95640 2000 31300000.00 MAI 02-24-2017 1 1 6 Emerus Holdings 95640 12-31-2026 12-31-2020 12-31-2021 3397543.00 2343180.00 1257091.00 7177.00 2140452.00 2336003.00 2054376.00 2249927.00 UW CREFC 494754.00 4.7215 4.5475 F 12-31-2021 false Prospectus Loan ID 2-009 05-12-2022 06-13-2022 CARDINAL HEALTH 6000 ROSA PARKS BOULEVARD Detroit MI 48208 Wayne IN 275951 275951 2015 30450000.00 MAI 02-21-2017 1 1 6 CARDINAL HEALTH 275951 04-30-2030 12-31-2020 12-31-2021 2790425.00 2194996.00 1032457.00 114443.00 1757968.00 2080553.00 1509612.00 1832197.00 UW CREFC 481229.00 4.3234 3.8073 F 12-31-2021 false Prospectus Loan ID 2-010 05-12-2022 06-13-2022 TYCO ELECTRONICS 501 SHENANDOAH DRIVE Shakopee MN 55379 Scott IN 176648 176648 2014 30150000.00 MAI 02-27-2017 1 1 6 Tyco International 176648 04-30-2024 12-31-2020 12-31-2021 2932121.00 2055335.00 1084885.00 9418.00 1847237.00 2045917.00 1688253.00 1886934.00 UW CREFC 476483.00 4.2937 3.9601 F 12-31-2021 false Prospectus Loan ID 2-011 05-12-2022 06-13-2022 FCA/CATERPILLAR 2348 FM 464 Seguin TX 78155 Guadalupe IN 300000 300000 2012 28400000.00 MAI 02-22-2017 1 1 6 Caterpillar Inc. 300000 08-31-2022 12-31-2020 12-31-2021 2747456.00 1935490.00 1016559.00 11386.00 1730897.00 1924104.00 1460897.00 1654104.00 UW CREFC 680666.00 2.8267 2.4301 F 12-31-2021 false Prospectus Loan ID 2-012 05-12-2022 06-13-2022 FEDEX GROUND (STAUNTON) 7 INDUSTRY WAY Staunton VA 24401 Staunton City IN 225198 225198 2016 23900000.00 MAI 03-02-2017 1 1 6 Federal Express 225198 06-30-2026 12-31-2020 12-31-2021 2190820.00 1597474.00 810603.00 114979.00 1380217.00 1482495.00 1177538.00 1279816.00 UW CREFC 377770.00 3.9243 3.3878 F 12-31-2021 false Prospectus Loan ID 2-013 05-12-2022 06-13-2022 QUAD PACKAGING (PROTEUS) - FRANKLIN BUSINESS PARK 1 & 3 WORLD PACKAGING CIRCLE Franklin WI 53132 Milwaukee IN 205000 205000 2006 20000000.00 MAI 02-24-2017 1 1 6 QUAD 205000 12-31-2028 12-31-2020 12-31-2021 1815035.00 1247759.00 671563.00 24775.00 1143472.00 1222984.00 954472.00 1033984.00 UW CREFC 316073.00 3.8693 3.2713 F 12-31-2021 false Prospectus Loan ID 2-014 05-12-2022 06-13-2022 QUAD PACKAGING (TRANSPAK) - FRANKLIN BUSINESS PARK 2 & 4 WORLD PACKAGING CIRCLE Franklin WI 53132 Milwaukee IN 218000 218000 2006 19800000.00 MAI 02-24-2017 1 1 6 QUAD 218000 12-16-2021 12-31-2020 12-31-2021 1797749.00 1181015.00 665167.00 25918.00 1132582.00 1155097.00 945382.00 967897.00 UW CREFC 312989.00 3.6905 3.0924 F 12-31-2021 false Prospectus Loan ID 2-015 05-12-2022 06-13-2022 T-MOBILE CALL CENTER 820 TOM MARTIN DRIVE Birmingham AL 35211 Jefferson OF 66500 66500 1996 2014 18475000.00 MAI 02-23-2017 1 1 6 T-Mobile 66500 02-28-2025 12-31-2020 12-31-2021 1801998.00 1630694.00 666739.00 109217.00 1135259.00 1521477.00 1075409.00 1461627.00 UW CREFC 292107.00 5.2086 5.0037 F 12-31-2021 false Prospectus Loan ID 2-016 05-12-2022 06-13-2022 SIKORSKY AIRCRAFT R&D FACILITY 1727 SOUTH MAIN STREET Dallas TX 75261 Dallas IN 150975 150975 2008 17900000.00 MAI 02-17-2017 1 1 6 Sikorsky Aircraft Corporation 150975 01-31-2026 12-31-2020 12-31-2021 1858180.00 1778470.00 687527.00 355139.00 1170653.00 1423331.00 1034776.00 1287454.00 UW CREFC 282853.00 5.032 4.5516 F 12-31-2021 false Prospectus Loan ID 2-017 05-12-2022 06-13-2022 VATTEROTT COLLEGE 8580 EVANS AVENUE Berkeley MO 63134 Saint Louis OF 90000 90000 2007 16600000.00 MAI 02-15-2017 1 1 6 Vetterott 90000 12-31-2024 12-31-2020 12-31-2021 2127329.00 3000.00 787112.00 353744.00 1340217.00 -350744.00 1259217.00 -431744.00 UW CREFC 262446.00 -1.3364 -1.645 F 12-31-2021 false Prospectus Loan ID 2-018 05-12-2022 06-13-2022 COMCAST 12645 CORPORATE LAKES DRIVE Fort Myers FL 33913 Lee OF 57260 57260 2008 14900000.00 MAI 02-24-2017 1 1 6 COMCAST 57260 06-30-2024 12-31-2020 12-31-2021 1666826.00 1448626.00 616725.00 320608.00 1050100.00 1128018.00 998566.00 1076484.00 UW CREFC 235395.00 4.792 4.573 F 12-31-2021 false Prospectus Loan ID 2-019 05-12-2022 06-13-2022 ALFA LAVAL PLANT 5400 INTERNATIONAL TRADE DRIVE Richmond VA 23231 Henrico IN 180252 180252 1990 2005 13600000.00 MAI 02-24-2017 1 1 6 Alfa Laval Inc 180252 12-31-2030 12-31-2020 12-31-2021 1711602.00 1371463.00 633293.00 163349.00 1078309.00 1208114.00 916082.00 1045887.00 UW CREFC 214750.00 5.6256 4.8702 F 12-31-2021 false Prospectus Loan ID 2-020 05-12-2022 06-13-2022 LKQ (NEW BRAUNFELS) 5545 GOODWIN LANE New Braunfels TX 78130 Guadalupe IN 98771 98771 2016 13400000.00 MAI 02-22-2017 1 1 6 LKQ CORPORATION 98771 08-31-2033 12-31-2020 12-31-2021 1447775.00 1013917.00 535677.00 9702.00 912098.00 1004215.00 821777.00 913893.00 UW CREFC 321266.00 3.1258 2.8446 F 12-31-2021 false Prospectus Loan ID 2-021 05-12-2022 06-13-2022 HITACHI 1375 NORTH 28TH AVENUE Irving TX 75063 Dallas OF 72056 72056 2000 2012 12800000.00 MAI 02-22-2017 1 1 6 Hitachi High Technologies 72056 04-30-2025 12-31-2020 12-31-2021 1371194.00 1161448.00 507342.00 227491.00 863852.00 933957.00 799002.00 869107.00 UW CREFC 202410.00 4.6141 4.2937 F 12-31-2021 false Prospectus Loan ID 2-022 05-12-2022 06-13-2022 CAMERON INTERNATIONAL 2503 SOUTH MAIN STREET Mansfield PA 16933 Tioga IN 75000 75000 2013 12175000.00 MAI 02-21-2017 1 1 6 Cameron 75000 12-14-2023 12-31-2020 12-31-2021 1619001.00 1298941.00 599030.00 180783.00 1019971.00 1118158.00 952606.00 1050792.00 UW CREFC 192444.00 5.8103 5.4602 F 12-31-2021 false Prospectus Loan ID 2-023 05-12-2022 06-13-2022 ALLIANCE DATA SYSTEMS OFFICE 220 WEST SCHROCK ROAD Westerville OH 43081 Franklin OF 100800 100800 1990 2005 11550000.00 MAI 02-17-2017 1 1 6 ALLIANCE DATA 100800 07-31-2024 12-31-2020 12-31-2021 1395792.00 971712.00 516443.00 14105.00 879349.00 957607.00 788629.00 866887.00 UW CREFC 182477.00 5.2478 4.7506 F 12-31-2021 false Prospectus Loan ID 2-024 05-12-2022 06-13-2022 SYNCHRONY FINANCIAL 140 WEKIVA SPRINGS ROAD Longwood FL 32779 Seminole IN 67775 67775 1983 10750000.00 MAI 02-22-2017 1 1 6 Synchrony Financial 67775 05-31-2025 12-31-2020 12-31-2021 1093022.00 761563.00 404418.00 8595.00 688604.00 752968.00 627606.00 691971.00 UW CREFC 169902.00 4.4317 4.0727 F 12-31-2021 false Prospectus Loan ID 2-025 05-12-2022 06-13-2022 BAXALTA (BARRY POINTE) 9500 NORTHEAST 82ND TERRACE Kansas City MO 64158 Clay OF 16686 16686 2017 8250000.00 MAI 08-08-2017 1 1 6 Baxalta 16686 10-31-2032 12-31-2020 12-31-2021 725110.00 493153.00 268291.00 199108.00 456819.00 294045.00 441807.00 279033.00 UW CREFC 130274.00 2.2571 2.1418 F 12-31-2021 false Prospectus Loan ID 2-026 05-12-2022 06-13-2022 BAXALTA (CASSELBERRY) 1385 STATE ROAD 436 Casselberry FL 32707 Seminole OF 16694 16694 2017 7850000.00 MAI 10-09-2017 1 1 6 Baxalta US inc. 16686 10-31-2032 12-31-2020 12-31-2021 730164.00 483645.00 270161.00 17145.00 460003.00 466500.00 444979.00 451475.00 UW CREFC 124104.00 3.7589 3.6378 F 12-31-2021 false Prospectus Loan ID 2-027 05-12-2022 06-13-2022 BAXALTA (MOUNDS VIEW) 2325 COUNTY ROAD 10 Mounds View MN 55112 Ramsey OF 16694 16694 2015 7420000.00 MAI 02-27-2017 1 1 6 Baxalta US Inc 16694 11-30-2030 12-31-2020 12-31-2021 705097.00 498794.00 260886.00 17450.00 444211.00 481344.00 429199.00 466332.00 UW CREFC 117223.00 4.1062 3.9781 F 12-31-2021 false Prospectus Loan ID 2-028 05-12-2022 06-13-2022 BAXALTA (GRAND RAPIDS) 2670 EAST PARIS AVENUE SOUTHEAST Grand Rapids MI 49546 Kent OF 16694 16694 2014 7400000.00 MAI 02-20-2017 1 1 6 Baxalta US Inc. 16694 11-30-2030 12-31-2020 12-31-2021 706976.00 498846.00 261581.00 42474.00 445395.00 456372.00 430372.00 441349.00 UW CREFC 116986.00 3.901 3.7726 F 12-31-2021 false Prospectus Loan ID 2-029 05-12-2022 06-13-2022 GERDAU 4265 WEST TOMPKINS AVENUE Las Vegas NV 89103 Clark IN 46976 46976 1986 2015 7400000.00 MAI 03-01-2017 1 1 6 Gerdau Ameristeel US 46976 03-31-2025 12-31-2020 12-31-2021 915967.00 638275.00 338908.00 18260.00 577059.00 620015.00 534781.00 577737.00 UW CREFC 116986.00 5.2999 4.9385 F 12-31-2021 false Prospectus Loan ID 2-030 05-12-2022 06-13-2022 BAXALTA (WAUSAU) 3201 RIB MOUNTAIN DRIVE Wausau WI 54401 Marathon OF 16694 16694 2015 7200000.00 MAI 02-17-2017 1 1 6 Baxalta US Inc 16694 10-31-2030 12-31-2020 12-31-2021 655724.00 463055.00 242618.00 13330.00 413106.00 449725.00 398093.00 434711.00 UW CREFC 113900.00 3.9484 3.8166 F 12-31-2021 false Prospectus Loan ID 2-031 05-12-2022 06-13-2022 BAXALTA (SPRINGFIELD) 1815 MCCURRY ROAD Springfield MO 65807 Greene OF 16694 16694 2015 7000000.00 MAI 02-27-2017 1 1 6 BAXALTA US Inc. 16694 11-30-2030 12-31-2020 12-31-2021 660942.00 468857.00 244548.00 10648.00 416393.00 458209.00 401369.00 443184.00 UW CREFC 110578.00 4.1437 4.0078 F 12-31-2021 false Prospectus Loan ID 2-032 05-12-2022 06-13-2022 LKQ (SALISBURY) 1001 CARRIER DRIVE Charlotte NC 28216 Mecklenburg IN 205100 205100 1960 2005 7000000.00 MAI 02-23-2017 1 1 6 LKQ CORPORATION 205100 08-06-2030 12-31-2020 12-31-2021 700201.00 510617.00 259074.00 12086.00 441127.00 498531.00 285018.00 342422.00 UW CREFC 110578.00 4.5084 3.0966 F 12-31-2021 false Prospectus Loan ID 2-033 05-12-2022 06-13-2022 BAXALTA (ANKENY) 725 SOUTHEAST ORALABOR ROAD Ankeny IA 50021 Polk OF 16694 16694 2015 6600000.00 MAI 03-01-2017 1 1 6 Baxalta US Inc. 16694 11-30-2030 12-31-2020 12-31-2021 621471.00 441483.00 229944.00 16814.00 391527.00 424669.00 376432.00 409574.00 UW CREFC 104409.00 4.0673 3.9227 F 12-31-2021 false Prospectus Loan ID 2-034 05-12-2022 06-13-2022 H&E EQUIPMENT SERVICES (SAN ANTONIO) 5327 & 5423 TEX-CON ROAD San Antonio TX 78220 Bexar IN 26535 26535 2015 5800000.00 MAI 02-23-2017 1 1 6 H & E EQUIPMENT SERVICES INC 26535 11-30-2030 12-31-2020 12-31-2021 614375.00 448188.00 227319.00 10728.00 387056.00 437460.00 363174.00 413579.00 UW CREFC 91595.00 4.776 4.5153 F 12-31-2021 false Prospectus Loan ID 2-035 05-12-2022 06-13-2022 H&E EQUIPMENT SERVICES (NEW ORLEANS) 4202 ALMONASTER AVENUE New Orleans LA 70126 Orleans IN 18808 18808 2015 5450000.00 MAI 02-27-2017 1 1 6 H & E EQUIPMENT SERVICES INC 18808 12-31-2030 12-31-2020 12-31-2021 617481.00 447325.00 228468.00 13367.00 389013.00 433958.00 372086.00 417031.00 UW CREFC 86137.00 5.0379 4.8414 F 12-31-2021 false Prospectus Loan ID 2-036 05-12-2022 06-13-2022 GE AVIATION (POMPANO) 2705 GATEWAY DRIVE Pompano Beach FL 33069 Broward IN 30892 30892 1985 2012 5100000.00 MAI 02-22-2017 1 1 6 GE Aviation Services 30892 08-14-2022 12-31-2020 12-31-2021 559537.00 523209.00 207029.00 135649.00 352508.00 387560.00 324706.00 359757.00 UW CREFC 80680.00 4.8036 4.459 F 12-31-2021 false Prospectus Loan ID 2-037 05-12-2022 06-13-2022 SAINT-GOBAIN WAREHOUSE 30 SIBLEY DRIVE Russellville AL 35654 Franklin IN 102950 102950 2009 4600000.00 MAI 02-17-2017 1 1 6 Saint-Gobain Cermanics and Platics Inc 99750 09-01-2024 12-31-2020 12-31-2021 562737.00 411101.00 208213.00 20013.00 354525.00 391088.00 261870.00 298432.00 UW CREFC 72612.00 5.3859 4.1099 F 12-31-2021 false Prospectus Loan ID 2-038 05-12-2022 06-13-2022 H&E EQUIPMENT SERVICES (COLUMBIA) 1031 BUCKNER PARK DRIVE Columbia SC 29203 Richland IN 19380 19380 2015 4550000.00 MAI 02-20-2017 1 1 6 H & E EQUIPMENT SERVICES INC 19380 10-31-2030 12-31-2020 12-31-2021 485579.00 353296.00 179664.00 15700.00 305915.00 337596.00 288473.00 320154.00 UW CREFC 71899.00 4.6954 4.4528 F 12-31-2021 false Prospectus Loan ID 2-039 05-12-2022 06-13-2022 H&E EQUIPMENT SERVICES (YUKON) 10700 NORTHWEST 4TH STREET Yukon OK 73099 Canadian IN 19608 19608 2015 4490000.00 MAI 02-20-2017 1 1 6 H & E EQUIPMENT SERVICES INC 19608 06-30-2030 12-31-2020 12-31-2021 474788.00 347311.00 175672.00 13200.00 299117.00 334111.00 281469.00 316464.00 UW CREFC 70950.00 4.7091 4.4603 F 12-31-2021 false Prospectus Loan ID 2-040 05-12-2022 06-13-2022 LKQ (TOLEDO) 6180 HAGMAN ROAD Toledo OH 43612 Lucas IN 207998 207998 1975 2013 4475000.00 MAI 02-22-2017 1 1 6 LKQ CORPORATION 207998 06-17-2027 12-31-2020 12-31-2021 474634.00 356095.00 175614.00 43714.00 299019.00 312381.00 151974.00 165335.00 UW CREFC 70713.00 4.4175 2.3381 F 12-31-2021 false Prospectus Loan ID 2-041 05-12-2022 06-13-2022 H&E EQUIPMENT SERVICES (GREER) 585 BROOKSHIRE ROAD Greer SC 29651 Spartanburg IN 19608 19608 2015 4380000.00 MAI 02-17-2017 1 1 6 H & E EQUIPMENT SERVICES INC 19608 11-30-2030 12-31-2020 12-31-2021 489950.00 356490.00 181281.00 6560.00 308668.00 349930.00 291021.00 332283.00 UW CREFC 69289.00 5.0502 4.7956 F 12-31-2021 false Prospectus Loan ID 3 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-06-2017 65000000.00 120 08-01-2027 0.04244 0.04244 3 1 120 09-01-2017 true 1 PP 3 0.00 65000000.00 1 14 14 5 true true false false false 07-31-2019 Treeview Industrial Portfolio IN 3168642 193670000.00 MAI 0.96 0.94 08-01-2019 N 03-31-2017 01-01-2021 06-30-2021 15191065.00 9695740.00 3705973.00 2157455.57 11485092.00 7538284.43 9817690.00 6704582.93 UW 2038298.92 2.14 3.6983 1.83 3.2893 F F false false 65000000.00 237546.11 0.04244 0.0001895 237546.11 0.00 0.00 65000000.00 65000000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3-001 05-12-2022 06-13-2022 EASTGATE 9999 OLSON DRIVE San Diego CA 92121 San Diego IN 200000 200000 1995 31450000.00 MAI 05-22-2017 1 1 6 Fed Ex Ground Package System Inc. 150980 10-31-2028 Federal Express 49020 08-31-2026 03-31-2017 01-01-2021 06-30-2021 2146750.00 1482505.00 475002.00 261900.20 1671748.00 1220604.80 1522811.00 1146136.80 UW CREFC 326127.82 3.7427 3.5143 F 12-31-2021 false Prospectus Loan ID 3-002 05-12-2022 06-13-2022 1405 WORLDWIDE 1405 WORLDWIDE BOULEVARD Hebron KY 41048 Boone IN 525000 525000 2000 26200000.00 MAI 05-25-2017 1 1 6 Wayfair 525000 03-31-2024 03-31-2017 01-01-2021 06-30-2021 1970058.00 1468550.00 450922.00 287513.89 1519136.00 1181036.11 1210414.00 1026675.11 UW CREFC 285361.85 4.1387 3.5978 F 12-31-2021 false Prospectus Loan ID 3-003 05-12-2022 06-13-2022 1200 WORLDWIDE 1200 WORLDWIDE BOULEVARD Hebron KY 41048 Boone IN 520000 520000 1998 25200000.00 MAI 05-25-2017 1 1 6 PITNEY BOWES INC 520000 02-28-2023 03-31-2017 01-01-2021 06-30-2021 1878270.00 1265418.00 565893.00 269059.08 1312377.00 996358.92 1022781.00 851560.92 UW CREFC 264978.86 3.7601 3.2136 F 12-31-2021 false Prospectus Loan ID 3-004 05-12-2022 06-13-2022 LANDMARK 1790 SOUTH 5200 WEST Salt Lake City UT 84104 Salt Lake IN 328717 328717 1999 22000000.00 MAI 05-26-2017 1 1 6 Medline Industries Inc. 240213 06-30-2023 Martin Brower Company 88504 11-30-2027 PATRIOT SUPPLY STORE, INC. 50213 01-31-2018 03-31-2017 01-01-2021 06-30-2021 1776925.00 1217301.00 401991.00 226232.93 1374935.00 991068.07 1182221.00 894711.57 UW CREFC 224212.88 4.4202 3.9904 F 12-31-2021 false Prospectus Loan ID 3-005 05-12-2022 06-13-2022 100 CORPORATE LAKES 1100 LAVAL BOULEVARD Lawrenceville GA 30043 Gwinnett IN 346614 346614 1996 14500000.00 MAI 05-25-2017 1 1 6 DSV Solutions LLC 346614 10-31-2024 03-31-2017 01-01-2021 06-30-2021 1213378.00 865641.00 318335.00 131534.53 895042.00 734106.47 794262.00 683716.47 UW CREFC 142680.92 5.145 4.7919 F 12-31-2021 false Prospectus Loan ID 3-006 05-12-2022 06-13-2022 DESIGN ROAD 2101 DESIGN ROAD Arlington TX 76014 Tarrant IN 201600 201600 1999 12750000.00 MAI 05-30-2017 1 1 6 K & M Tire Inc. 201600 01-31-2030 03-31-2017 01-01-2021 06-30-2021 912738.00 593587.00 242264.00 166893.72 670474.00 426693.28 615566.00 399238.78 UW CREFC 142680.92 2.9905 2.7981 F 12-31-2021 false Prospectus Loan ID 3-007 05-12-2022 06-13-2022 2055 GLOBAL WAY 2055 GLOBAL WAY Hebron KY 41048 Boone IN 207222 207222 2000 11100000.00 MAI 05-25-2017 1 1 6 Answers in Genesis Inc. 103532 06-30-2025 ANSWERS IN GENESIS, INC. 103532 06-30-2019 03-31-2017 01-01-2021 06-30-2021 911395.00 598991.00 230062.00 143746.85 681333.00 455244.15 605121.00 417137.65 UW CREFC 122297.93 3.7224 3.4108 F 12-31-2021 false Prospectus Loan ID 3-008 05-12-2022 06-13-2022 SABRE STREET 1942 SABRE STREET Hayward CA 94545 Alameda IN 83854 83854 1974 10520000.00 MAI 05-19-2017 1 0.91 6 Alan Martin Gamble Trucking Inc 30421 08-31-2024 Pan American 24083 04-30-2024 GSO Printing LLC 13561 08-31-2024 03-31-2017 01-01-2021 06-30-2021 690540.00 342777.00 162837.00 103328.07 527703.00 239448.93 470470.00 210832.43 UW CREFC 101914.94 2.3494 2.0687 F 12-31-2021 false Prospectus Loan ID 3-009 05-12-2022 06-13-2022 2205 GLOBAL WAY 2205 GLOBAL WAY Hebron KY 41048 Boone IN 184800 184800 1998 10000000.00 MAI 05-25-2017 1 0 6 Global Mail Inc. 70400 10-31-2023 AIRWAY TECHNOLOGIES, INC. 70400 01-31-2020 03-31-2017 01-01-2021 06-30-2021 864640.00 0.00 239356.00 152637.34 625284.00 -152637.34 502326.00 -214116.34 UW CREFC 101914.94 -1.4976 -2.1009 C 12-31-2021 false Prospectus Loan ID 3-010 05-12-2022 06-13-2022 1280 CORPORATE LAKES 1280 LAKES PARKWAY Lawrenceville GA 30043 Gwinnett IN 164383 164383 1997 8000000.00 MAI 05-25-2017 0.5010 1 6 Teamson US Inc 82076 02-28-2027 GOEYA LLC 54187 05-31-2024 First Atlanta Flooring LLC 28120 08-31-2024 03-31-2017 01-01-2021 06-30-2021 690172.00 422789.00 120740.00 78183.39 569432.00 344605.61 489117.00 304448.11 UW CREFC 81531.96 4.2266 3.734 F 12-31-2021 false Prospectus Loan ID 3-011 05-12-2022 06-13-2022 11 BOULDEN CIRCLE 11 BOULDEN CIRCLE New Castle DE 19720 New Castle IN 122516 122516 1989 7800000.00 MAI 05-26-2017 1 1 6 William B. Meyer Inc. 52295 09-30-2024 Christiana Care Health Services 43200 05-31-2023 Resource Intl Inc. 27021 02-29-2024 03-31-2017 01-01-2021 06-30-2021 816280.00 543821.00 180351.00 110887.02 635929.00 432933.98 558522.00 394230.98 UW CREFC 81531.96 5.3099 4.8352 F 12-31-2021 false Prospectus Loan ID 3-012 05-12-2022 06-13-2022 1300 CORPORATE LAKES 1300 LAKES PARKWAY Lawrenceville GA 30043 Gwinnett IN 139980 139980 1997 7000000.00 MAI 05-25-2017 0.67 1 6 Grand Import Corporation 139980 09-30-2025 03-31-2017 01-01-2021 06-30-2021 569797.00 383577.00 99429.00 77120.57 470368.00 306456.43 391977.00 267260.93 UW CREFC 81531.96 3.7587 3.2779 F 09-30-2021 false Prospectus Loan ID 3-013 05-12-2022 06-13-2022 7 BOULDEN CIRCLE 7 BOULDEN CIRCLE New Castle DE 19720 New Castle IN 82118 82118 1989 3650000.00 MAI 05-26-2017 1 1 6 RESOURCE INT'L INC 82118 02-29-2024 03-31-2017 01-01-2021 06-30-2021 377029.00 242729.00 104882.00 66160.01 272147.00 176568.99 238563.00 159776.99 UW CREFC 40765.98 4.3312 3.9193 F 12-31-2021 false Prospectus Loan ID 3-014 05-12-2022 06-13-2022 2 BOULDEN CIRCLE 2 BOULDEN CIRCLE New Castle DE 19720 New Castle IN 61838 61838 1989 3500000.00 MAI 05-26-2017 1 1 6 Accredo Health Group 34950 10-31-2025 Qualicon Diagnostics LLC 26888 02-29-2024 03-31-2017 01-01-2021 06-30-2021 373093.00 268054.00 113908.00 82257.97 259185.00 185796.03 213538.00 162972.53 UW CREFC 40766.00 4.5576 3.9977 F 12-31-2021 false Prospectus Loan ID 4 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Barclays Bank PLC/Bank of America, N.A./Deutsche Bank AG, New York Branch 05-24-2017 45000000.00 120 06-01-2027 0.04486 0.04486 3 1 120 07-01-2017 true 1 PP 3 224300.00 60000000.00 1 65 65 0 true true true false false 06-30-2018 03-31-2027 03-31-2027 Starwood Capital Group Hotel Portfolio LO 6366 6366 956000000.00 MAI 04-23-2017 0.7460 0.66 X 03-31-2017 12-31-2020 12-31-2021 213600210.00 158093985.00 142270818.00 115439996.00 71329392.00 42653989.00 71329392.00 36330228.00 UW 26256187.00 2.72 1.6245 2.72 1.3836 F F false false 45000000.00 173832.50 0.04486 0.00015 173832.50 0.00 0.00 45000000.00 45000000.00 06-01-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 4-001 05-12-2022 06-13-2022 LARKSPUR LANDING SUNNYVALE 748 NORTH MATHILDA AVENUE Sunnyvale CA 94085 Santa Clara LO 126 126 2000 52100000.00 MAI 04-23-2017 0.8380 0.61 6 03-31-2017 12-31-2020 12-31-2021 7774225.00 2402118.00 3602265.00 2127111.00 4171961.00 275007.00 4171961.00 178922.00 UW CREFC 1550877.00 0.1773 0.1153 F 03-31-2017 false Prospectus Loan ID 4-002 05-12-2022 06-13-2022 LARKSPUR LANDING MILPITAS 40 RANCH DRIVE Milpitas CA 95035 Santa Clara LO 124 124 1998 43900000.00 MAI 04-23-2017 0.8570 0.53 6 03-31-2017 12-31-2020 12-31-2021 6764028.00 1868708.00 3201871.00 1976352.00 3562157.00 -107644.00 3562157.00 -182392.00 UW CREFC 1306785.00 -0.0823 -0.1395 F 03-31-2017 false Prospectus Loan ID 4-003 05-12-2022 06-13-2022 LARKSPUR LANDING CAMPBELL 550 WEST HAMILTON AVENUE Campbell CA 95008 Santa Clara LO 117 117 2000 38600000.00 MAI 04-23-2017 0.8430 0.61 6 03-31-2017 12-31-2020 12-31-2021 6059570.00 2767363.00 2860144.00 2144910.00 3199426.00 622453.00 3199426.00 511758.00 UW CREFC 1149018.00 0.5417 0.4453 F 03-31-2017 false Prospectus Loan ID 4-004 05-12-2022 06-13-2022 LARKSPUR LANDING SAN FRANCISCO 690 GATEWAY BOULEVARD South San Francisco CA 94080 San Mateo LO 111 111 1999 31800000.00 MAI 04-23-2017 0.8490 0.66 6 03-31-2017 12-31-2020 12-31-2021 5697514.00 2743171.00 3270929.00 2362982.00 2426585.00 380189.00 2426585.00 270462.00 UW CREFC 946600.00 0.4016 0.2857 F 03-31-2017 false Prospectus Loan ID 4-005 05-12-2022 06-13-2022 LARKSPUR LANDING PLEASANTON 5535 JOHNSON DRIVE Pleasanton CA 94588 Alameda LO 124 124 1997 31100000.00 MAI 04-23-2017 0.8290 0.62 6 03-31-2017 12-31-2020 12-31-2021 5193352.00 2550703.00 2754991.00 2190563.00 2438362.00 360140.00 2438362.00 258112.00 UW CREFC 925763.00 0.389 0.2788 F 03-31-2017 false Prospectus Loan ID 4-006 05-12-2022 06-13-2022 LARKSPUR LANDING BELLEVUE 15805 SOUTHEAST 37TH STREET Bellevue WA 98006 King LO 126 126 1998 27700000.00 MAI 04-23-2017 0.7880 0.50 6 03-31-2017 12-31-2020 12-31-2021 4692425.00 1922018.00 2518899.00 1762993.00 2173526.00 159025.00 2173526.00 82144.00 UW CREFC 824554.00 0.1928 0.0996 F 03-31-2017 false Prospectus Loan ID 4-007 05-12-2022 06-13-2022 LARKSPUR LANDING SACRAMENTO 555 HOWE AVENUE Sacramento CA 95825 Sacramento LO 124 124 1998 20700000.00 MAI 04-23-2017 0.83 0.68 6 03-31-2017 12-31-2020 12-31-2021 4214257.00 3253669.00 2397345.00 2005376.00 1816912.00 1248293.00 1816912.00 1118146.00 UW CREFC 616184.00 2.0258 1.8146 F 03-31-2017 false Prospectus Loan ID 4-008 05-12-2022 06-13-2022 HAMPTON INN ANN ARBOR NORTH 2300 GREEN ROAD Ann Arbor MI 48105 Washtenaw LO 129 129 1988 2015 20200000.00 MAI 04-23-2017 0.7390 0.37 6 03-31-2017 12-31-2020 12-31-2021 4826301.00 1915070.00 2990175.00 1842944.00 1836126.00 72126.00 1836126.00 -4477.00 UW CREFC 601299.00 0.1199 -0.0074 F 03-31-2017 false Prospectus Loan ID 4-009 05-12-2022 06-13-2022 LARKSPUR LANDING HILLSBORO 3133 NORTHEAST SHUTE ROAD Hillsboro OR 97124 Washington LO 124 124 1997 20200000.00 MAI 04-23-2017 0.7410 0.68 6 03-31-2017 12-31-2020 12-31-2021 3941272.00 2675065.00 2232510.00 1716591.00 1708763.00 958474.00 1708763.00 851471.00 UW CREFC 601299.00 1.594 1.416 F 03-31-2017 false Prospectus Loan ID 4A 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Barclays Bank PLC/Bank of America, N.A./Deutsche Bank AG, New York Branch 05-24-2017 15000000.00 120 06-01-2027 0.04486 0.04486 3 1 120 07-01-2017 1 PP 3 60000000.00 1 0 true true false false false NA NA X false false 15000000.00 57944.17 0.04486 0.00015 57944.17 0.00 0.00 15000000.00 15000000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-010 05-12-2022 06-13-2022 LARKSPUR LANDING RENTON 1701 EAST VALLEY ROAD Renton WA 98057 King LO 127 127 1998 20000000.00 MAI 04-23-2017 0.8030 0.65 6 03-31-2017 12-31-2020 12-31-2021 4423020.00 2803317.00 2728888.00 2160955.00 1694132.00 642362.00 1694132.00 530229.00 UW CREFC 595347.00 1.0789 0.8906 F 03-31-2017 false Prospectus Loan ID 4-011 05-12-2022 06-13-2022 HOLIDAY INN ARLINGTON NORTHEAST RANGERS BALLPARK 1311 WET N WILD WAY Arlington TX 76011 Tarrant LO 147 147 2008 2013 19200000.00 MAI 04-23-2017 0.7830 0.73 6 03-31-2017 12-31-2020 12-31-2021 5568856.00 4117976.00 4031609.00 3116605.00 1537247.00 1001371.00 1537247.00 836652.00 UW CREFC 571533.00 1.752 1.4638 F 03-31-2017 false Prospectus Loan ID 4-012 05-12-2022 06-13-2022 RESIDENCE INN TOLEDO MAUMEE 1370 ARROWHEAD DRIVE Maumee OH 43537 Lucas LO 108 108 2008 2016 19000000.00 MAI 04-23-2017 0.8170 0.69 6 03-31-2017 12-31-2020 12-31-2021 4066425.00 2818328.00 2597554.00 1945124.00 1468871.00 873204.00 1468871.00 760471.00 UW CREFC 565578.00 1.5439 1.3445 F 03-31-2017 false Prospectus Loan ID 4-013 05-12-2022 06-13-2022 RESIDENCE INN WILLIAMSBURG 1648 RICHMOND ROAD Williamsburg VA 23185 Williamsburg City LO 108 108 1999 2012 18200000.00 MAI 04-23-2017 0.73 0.68 6 03-31-2017 12-31-2020 12-31-2021 3955706.00 3667490.00 2596962.00 2165922.00 1358744.00 1501568.00 1358744.00 1354868.00 UW CREFC 541764.00 2.7716 2.5008 F 03-31-2017 false Prospectus Loan ID 4-014 05-12-2022 06-13-2022 HAMPTON INN SUITES WACO SOUTH 2501 MARKETPLACE DRIVE Waco TX 76711 McLennan LO 123 123 2008 2013 16800000.00 MAI 04-23-2017 0.7770 0.71 6 03-31-2017 12-31-2020 12-31-2021 4293844.00 3471815.00 2879053.00 2456655.00 1414791.00 1015160.00 1414791.00 876287.00 UW CREFC 500090.00 2.0299 1.7522 F 03-31-2017 false Prospectus Loan ID 4-015 05-12-2022 06-13-2022 HOLIDAY INN LOUISVILLE AIRPORT FAIR EXPO 447 FARMINGTON AVENUE Louisville KY 40209 Jefferson LO 106 106 2008 16500000.00 MAI 04-23-2017 0.7290 0.51 6 03-31-2017 12-31-2020 12-31-2021 4185314.00 2226382.00 2796547.00 1968015.00 1388767.00 258367.00 1388767.00 169312.00 UW CREFC 491161.00 0.526 0.3447 F 03-31-2017 false Prospectus Loan ID 4-016 05-12-2022 06-13-2022 COURTYARD TYLER 7424 SOUTH BROADWAY AVENUE Tyler TX 75703 Smith LO 121 121 2010 2016 16200000.00 MAI 04-23-2017 0.5880 0.72 6 03-31-2017 12-31-2020 12-31-2021 3341364.00 3341108.00 2088004.00 1995721.00 1253360.00 1345387.00 1253360.00 1211743.00 UW CREFC 482231.00 2.7899 2.5127 F 03-31-2017 false Prospectus Loan ID 4-017 05-12-2022 06-13-2022 HILTON GARDEN INN EDISON RARITAN CENTER 50 RARITAN CENTER PARKWAY Edison NJ 08837 Middlesex LO 132 132 2002 2014 16200000.00 MAI 04-23-2017 0.7810 0.64 6 03-31-2017 12-31-2020 12-31-2021 5848958.00 4214822.00 4531561.00 4629437.00 1317397.00 -414615.00 1317397.00 -583208.00 UW CREFC 482231.00 -0.8597 -1.2093 F 03-31-2017 false Prospectus Loan ID 4-018 05-12-2022 06-13-2022 HILTON GARDEN INN ST PAUL OAKDALE 420 INWOOD AVENUE NORTH Oakdale MN 55128 Washington LO 116 116 2005 2013 16000000.00 MAI 04-23-2017 0.80 0.35 6 03-31-2017 12-31-2020 12-31-2021 4891094.00 1438013.00 3201247.00 1573273.00 1689847.00 -135260.00 1689847.00 -192781.00 UW CREFC 476276.00 -0.2839 -0.4047 F 03-31-2017 false Prospectus Loan ID 4-019 05-12-2022 06-13-2022 RESIDENCE INN GRAND RAPIDS WEST 3451 RIVERTOWN POINT COURT SOUTHWEST Grandville MI 49418 Kent LO 90 90 2000 2017 15800000.00 MAI 04-23-2017 0.7260 0.63 6 03-31-2017 12-31-2020 12-31-2021 3115120.00 2057136.00 2008993.00 1539530.00 1106127.00 517606.00 1106127.00 435321.00 UW CREFC 470324.00 1.1005 0.9255 F 03-31-2017 false Prospectus Loan ID 4-020 05-12-2022 06-13-2022 PEORIA, AZ RESIDENCE INN 8435 WEST PARADISE LANE Peoria AZ 85382 Maricopa LO 90 90 1998 2013 15700000.00 MAI 04-23-2017 0.8080 0.83 6 03-31-2017 12-31-2020 12-31-2021 3248248.00 3313006.00 2090221.00 1806971.00 1158027.00 1506035.00 1158027.00 1373515.00 UW CREFC 467346.00 3.2225 2.9389 F 03-31-2017 false Prospectus Loan ID 4-021 05-12-2022 06-13-2022 HAMPTON INN SUITES BLOOMINGTON NORMAL 320 SOUTH TOWANDA AVENUE Normal IL 61761 McLean LO 128 128 2007 2015 15600000.00 MAI 04-23-2017 0.7080 0.62 6 03-31-2017 12-31-2020 12-31-2021 3738690.00 3162720.00 2341747.00 1938605.00 1396943.00 1224115.00 1396943.00 1097606.00 UW CREFC 464369.00 2.636 2.3636 F 03-31-2017 false Prospectus Loan ID 4-022 05-12-2022 06-13-2022 COURTYARD CHICO 2481 CARMICHAEL DRIVE Chico CA 95928 Butte LO 90 90 2005 2015 15300000.00 MAI 04-23-2017 0.8460 0.78 6 03-31-2017 12-31-2020 12-31-2021 3850184.00 4088511.00 2410998.00 2320363.00 1439185.00 1768148.00 1439185.00 1604608.00 UW CREFC 455439.00 3.8822 3.5232 F 03-31-2017 false Prospectus Loan ID 4-023 05-12-2022 06-13-2022 HAMPTON INN SUITES KOKOMO 2920 SOUTH REED ROAD Kokomo IN 46902 Howard LO 105 105 1997 2013 14800000.00 MAI 04-23-2017 0.7790 0.69 6 03-31-2017 12-31-2020 12-31-2021 3680915.00 3131693.00 2425349.00 2003773.00 1255566.00 1127920.00 1255566.00 1002652.00 UW CREFC 440557.00 2.5602 2.2758 F 03-31-2017 false Prospectus Loan ID 4-024 05-12-2022 06-13-2022 HAMPTON INN SUITES SOUTH BEND 52709 STATE ROAD 933 South Bend IN 46637 Saint Joseph LO 117 117 1997 2014 14800000.00 MAI 04-23-2017 0.6990 0.77 6 03-31-2017 12-31-2020 12-31-2021 3810167.00 2591577.00 2577957.00 1305556.00 1232210.00 1286021.00 1232210.00 1182358.00 UW CREFC 440557.00 2.919 2.6837 F 03-31-2017 false Prospectus Loan ID 4-025 05-12-2022 06-13-2022 COURTYARD WICHITA FALLS 3800 TARRY STREET Wichita Falls TX 76308 Wichita LO 93 93 2009 2017 14100000.00 MAI 04-23-2017 0.7740 0.87 6 03-31-2017 12-31-2020 12-31-2021 3121444.00 3523800.00 2025834.00 2024200.00 1095610.00 1499600.00 1095610.00 1358648.00 UW CREFC 419718.00 3.5728 3.237 F 03-31-2017 false Prospectus Loan ID 4-026 05-12-2022 06-13-2022 HAMPTON INN MOREHEAD 4035 ARENDELL STREET Morehead City NC 28557 Carteret LO 118 118 1991 2017 13700000.00 MAI 04-23-2017 0.6660 0.69 6 03-31-2017 12-31-2020 12-31-2021 3154358.00 4030420.00 2060293.00 2420035.00 1094065.00 1610385.00 1094065.00 1449168.00 UW CREFC 407813.00 3.9488 3.5535 F 03-31-2017 false Prospectus Loan ID 4-027 05-12-2022 06-13-2022 RESIDENCE INN CHICO 2485 CARMICHAEL DRIVE Chico CA 95928 Butte LO 78 78 2005 2014 13300000.00 MAI 04-23-2017 0.88 0.83 6 03-31-2017 12-31-2020 12-31-2021 3273835.00 3978523.00 2065656.00 2116573.00 1208180.00 1861950.00 1208180.00 1702809.00 UW CREFC 395906.00 4.703 4.301 F 03-31-2017 false Prospectus Loan ID 4-028 05-12-2022 06-13-2022 COURTYARD LUFKIN 2130 SOUTH FIRST STREET Lufkin TX 75901 Angelina LO 101 101 2009 2017 12700000.00 MAI 04-23-2017 0.6490 0.80 6 03-31-2017 12-31-2020 12-31-2021 2752597.00 3264327.00 2014311.00 1874213.00 738285.00 1390114.00 738285.00 1259541.00 UW CREFC 378044.00 3.6771 3.3317 F 03-31-2017 false Prospectus Loan ID 4-029 05-12-2022 06-13-2022 HAMPTON INN CARLISLE 1164 HARRISBURG PIKE Carlisle PA 17013 Cumberland LO 97 97 1997 2014 12600000.00 MAI 04-23-2017 0.7610 0.62 6 03-31-2017 12-31-2020 12-31-2021 3439196.00 2680209.00 2322290.00 1862749.00 1116905.00 817460.00 1116905.00 710252.00 UW CREFC 375067.00 2.1795 1.8936 F 03-31-2017 false Prospectus Loan ID 4-030 05-12-2022 06-13-2022 SPRINGHILL SUITES WILLIAMSBURG 1644 RICHMOND ROAD Williamsburg VA 23185 Williamsburg City LO 120 120 2002 2012 12600000.00 MAI 04-23-2017 0.7170 0.48 6 03-31-2017 12-31-2020 12-31-2021 3361902.00 2620579.00 2485794.00 1897818.00 876108.00 722761.00 876108.00 617938.00 UW CREFC 375067.00 1.927 1.6475 F 03-31-2017 false Prospectus Loan ID 4-031 05-12-2022 06-13-2022 FAIRFIELD INN BLOOMINGTON 120 SOUTH FAIRFIELD DRIVE Bloomington IN 47404 Monroe LO 105 105 1995 2015 12500000.00 MAI 04-23-2017 0.8710 0.39 6 03-31-2017 12-31-2020 12-31-2021 3018966.00 1436008.00 1747736.00 1268745.00 1271230.00 167263.00 1271230.00 109823.00 UW CREFC 372092.00 0.4495 0.2951 F 03-31-2017 false Prospectus Loan ID 4-032 05-12-2022 06-13-2022 WACO RESIDENCE INN 501 SOUTH UNIVERSITY Waco TX 76706 McLennan LO 78 78 1997 2012 12200000.00 MAI 04-23-2017 0.82 0.65 6 03-31-2017 12-31-2020 12-31-2021 3136682.00 2251996.00 2224447.00 1569566.00 912234.00 682430.00 912234.00 592350.00 UW CREFC 363160.00 1.8791 1.631 F 03-31-2017 false Prospectus Loan ID 4-033 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS FISHERS 9791 NORTH BY NORTHEAST BOULEVARD Fishers IN 46037 Hamilton LO 115 115 2000 2012 11400000.00 MAI 04-23-2017 0.6710 0.48 6 03-31-2017 12-31-2020 12-31-2021 3176451.00 2204887.00 2225023.00 1982274.00 951428.00 222613.00 951428.00 134418.00 UW CREFC 339348.00 0.656 0.3961 F 03-31-2017 false Prospectus Loan ID 4-034 05-12-2022 06-13-2022 LARKSPUR LANDING FOLSOM 121 IRON POINT ROAD Folsom CA 95630 Sacramento LO 84 84 2000 11100000.00 MAI 04-23-2017 0.8640 0.77 6 03-31-2017 12-31-2020 12-31-2021 2902483.00 2714996.00 2043619.00 1926300.00 858864.00 788696.00 858864.00 680096.00 UW CREFC 330416.00 2.3869 2.0583 F 03-31-2017 false Prospectus Loan ID 4-035 05-12-2022 06-13-2022 SPRINGHILL SUITES CHICAGO NAPERVILLE WARRENVILLE 4305 WEAVER PARKWAY Warrenville IL 60555 DuPage LO 128 128 1997 2013 10500000.00 MAI 04-23-2017 0.6710 0.43 6 03-31-2017 12-31-2020 12-31-2021 3321573.00 1892637.00 2653751.00 1544747.00 667822.00 347890.00 667822.00 272185.00 UW CREFC 312557.00 1.113 0.8708 F 03-31-2017 false Prospectus Loan ID 4-036 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES PARIS 3025 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 84 84 2009 10400000.00 MAI 04-23-2017 0.7260 0.87 6 03-31-2017 12-31-2020 12-31-2021 2343673.00 2760601.00 1545193.00 1622889.00 798480.00 1137712.00 798480.00 1027288.00 UW CREFC 309579.00 3.675 3.3183 F 03-31-2017 false Prospectus Loan ID 4-037 05-12-2022 06-13-2022 TOLEDO HOMEWOOD SUITES 1410 ARROWHEAD DRIVE Maumee OH 43537 Lucas LO 78 78 1997 2014 10400000.00 MAI 04-23-2017 0.8220 0.61 6 03-31-2017 12-31-2020 12-31-2021 2929714.00 1642951.00 1985509.00 1505826.00 944205.00 137125.00 944205.00 71407.00 UW CREFC 309579.00 0.4429 0.2306 F 03-31-2017 false Prospectus Loan ID 4-038 05-12-2022 06-13-2022 GRAND RAPIDS HOMEWOOD SUITES 3920 STAHL DRIVE Grand Rapids MI 49546 Kent LO 78 78 1997 2013 10100000.00 MAI 04-23-2017 0.8410 0.69 6 03-31-2017 12-31-2020 12-31-2021 3009146.00 2045828.00 2269574.00 1623247.00 739572.00 422581.00 739572.00 340748.00 UW CREFC 300650.00 1.4055 1.1333 F 03-31-2017 false Prospectus Loan ID 4-039 05-12-2022 06-13-2022 CHEYENNE FAIRFIELD INN AND SUITES 1415 STILLWATER AVENUE Cheyenne WY 82009 Laramie LO 60 60 1994 2013 9400000.00 MAI 04-23-2017 0.7460 0.70 6 03-31-2017 12-31-2020 12-31-2021 1961942.00 1985278.00 1208351.00 1107528.00 753591.00 877750.00 753591.00 798339.00 UW CREFC 279813.00 3.1369 2.8531 F 03-31-2017 false Prospectus Loan ID 4-040 05-12-2022 06-13-2022 FAIRFIELD INN LAUREL 13700 BALTIMORE AVENUE Laurel MD 20707 Prince Georges LO 109 109 1988 2013 9400000.00 MAI 04-23-2017 0.7990 0.65 6 03-31-2017 12-31-2020 12-31-2021 3127939.00 2273701.00 2470469.00 1873024.00 657471.00 400677.00 657471.00 309729.00 UW CREFC 279813.00 1.4319 1.1069 F 03-31-2017 false Prospectus Loan ID 4-041 05-12-2022 06-13-2022 COURTYARD AKRON STOW 4047 BRIDGEWATER PARKWAY Stow OH 44224 Summit LO 101 101 2005 2014 9200000.00 MAI 04-23-2017 0.6590 0.54 6 03-31-2017 12-31-2020 12-31-2021 3168035.00 2113890.00 2281919.00 1601312.00 886115.00 512578.00 886115.00 428022.00 UW CREFC 273861.00 1.8716 1.5629 F 03-31-2017 false Prospectus Loan ID 4-042 05-12-2022 06-13-2022 LARKSPUR LANDING ROSEVILLE 1931 TAYLOR ROAD Roseville CA 95661 Placer LO 90 90 1999 8700000.00 MAI 04-23-2017 0.7950 0.77 6 03-31-2017 12-31-2020 12-31-2021 2851065.00 3132565.00 2064916.00 1889506.00 786149.00 1243059.00 786149.00 1117756.00 UW CREFC 258976.00 4.7999 4.316 F 03-31-2017 false Prospectus Loan ID 4-043 05-12-2022 06-13-2022 TOWNEPLACE SUITES BLOOMINGTON 105 SOUTH FRANKLIN ROAD Bloomington IN 47404 Monroe LO 83 83 2000 2013 8700000.00 MAI 04-23-2017 0.8910 0.49 6 03-31-2017 12-31-2020 12-31-2021 2441633.00 1306437.00 1591528.00 1139716.00 850105.00 166721.00 850105.00 114463.00 UW CREFC 258976.00 0.6437 0.4419 F 03-31-2017 false Prospectus Loan ID 4-044 05-12-2022 06-13-2022 HAMPTON INN DANVILLE 97 OLD VALLEY SCHOOL ROAD Danville PA 17821 Montour LO 71 71 1998 2013 8600000.00 MAI 04-23-2017 0.80 0.64 6 03-31-2017 12-31-2020 12-31-2021 2591371.00 2070238.00 1862762.00 1410458.00 728609.00 659780.00 728609.00 576970.00 UW CREFC 255999.00 2.5772 2.2537 F 03-31-2017 false Prospectus Loan ID 4-045 05-12-2022 06-13-2022 HOLIDAY INN NORWICH 10 LAURA BOULEVARD Norwich CT 06360 New London LO 135 135 1975 2013 8500000.00 MAI 04-23-2017 0.5670 0.50 6 03-31-2017 12-31-2020 12-31-2021 4801904.00 3087467.00 4049772.00 2880797.00 752132.00 206670.00 752132.00 83171.00 UW CREFC 230029.00 0.8984 0.3615 F 03-31-2017 false Prospectus Loan ID 4-046 05-12-2022 06-13-2022 HAMPTON INN SUITES LONGVIEW NORTH 3044 NORTH EASTMAN ROAD Longview TX 75605 Gregg LO 91 91 2008 2013 8400000.00 MAI 04-23-2017 0.6380 0.73 6 03-31-2017 12-31-2020 12-31-2021 2322688.00 2133472.00 1672245.00 1543241.00 650443.00 590231.00 650443.00 504892.00 UW CREFC 250046.00 2.3604 2.0191 F 03-31-2017 false Prospectus Loan ID 4-047 05-12-2022 06-13-2022 SPRINGHILL SUITES PEORIA WESTLAKE 2701 WEST LAKE AVENUE Peoria IL 61615 Peoria LO 124 124 2000 2013 8400000.00 MAI 04-23-2017 0.6330 0.27 6 03-31-2017 12-31-2020 12-31-2021 2918586.00 1083752.00 2448540.00 1486867.00 470046.00 -403115.00 470046.00 -446465.00 UW CREFC 250046.00 -1.6121 -1.7855 F 03-31-2017 false Prospectus Loan ID 4-048 05-12-2022 06-13-2022 HAMPTON INN SUITES BUDA 1201 CABELAS DRIVE Buda TX 78610 Hays LO 74 74 2008 8300000.00 MAI 04-23-2017 0.7450 0.74 6 03-31-2017 12-31-2020 12-31-2021 2627746.00 2126047.00 1774143.00 1511432.00 853603.00 614615.00 853603.00 529573.00 UW CREFC 247069.00 2.4876 2.1434 F 03-31-2017 false Prospectus Loan ID 4-049 05-12-2022 06-13-2022 SHAWNEE HAMPTON INN 4851 NORTH KICKAPOO Shawnee OK 74804 Pottawatomie LO 63 63 1996 2013 8300000.00 MAI 04-23-2017 0.7760 0.86 6 03-31-2017 12-31-2020 12-31-2021 1892474.00 2073422.00 1273699.00 1179746.00 618775.00 893676.00 618775.00 810739.00 UW CREFC 247069.00 3.6171 3.2814 F 03-31-2017 false Prospectus Loan ID 4-050 05-12-2022 06-13-2022 RACINE FAIRFIELD INN 6421 WASHINGTON AVENUE Racine WI 53406 Racine LO 62 62 1991 2016 8100000.00 MAI 04-23-2017 0.6860 0.47 6 03-31-2017 12-31-2020 12-31-2021 1812261.00 943157.00 1208438.00 919718.00 603823.00 23439.00 603823.00 -14287.00 UW CREFC 241114.00 0.0972 -0.0592 F 03-31-2017 false Prospectus Loan ID 4-051 05-12-2022 06-13-2022 HAMPTON INN SELINSGROVE SHAMOKIN DAM 3 STETLER AVENUE Shamokin Dam PA 17876 Snyder LO 75 75 1996 2013 7900000.00 MAI 04-23-2017 0.7560 0.71 6 03-31-2017 12-31-2020 12-31-2021 2433055.00 2360428.00 1745776.00 1431215.00 687279.00 929213.00 687279.00 834796.00 UW CREFC 235162.00 3.9513 3.5498 F 03-31-2017 false Prospectus Loan ID 4-052 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES TERRELL 300 TANGER DRIVE Terrell TX 75160 Kaufman LO 68 68 2007 2013 7500000.00 MAI 04-23-2017 0.84 0.70 6 03-31-2017 12-31-2020 12-31-2021 2149392.00 1799507.00 1543906.00 1404586.00 605485.00 394921.00 605485.00 322941.00 UW CREFC 223254.00 1.7689 1.4465 F 03-31-2017 false Prospectus Loan ID 4-053 05-12-2022 06-13-2022 WESTCHASE HOMEWOOD SUITES 2424 ROGERDALE ROAD Houston TX 77042 Harris LO 96 96 1998 2016 9800000.00 MAI 04-23-2017 0.6340 0.66 6 03-31-2017 12-31-2020 12-31-2021 2958058.00 2292530.00 2578316.00 1778475.00 379742.00 514055.00 379742.00 422354.00 UW CREFC 216087.00 2.3789 1.9545 F 03-31-2017 false Prospectus Loan ID 4-054 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES TYLER SOUTH 2421 EAST SOUTHEAST LOOP 323 Tyler TX 75701 Smith LO 88 88 2000 2015 7200000.00 MAI 04-23-2017 0.6590 0.84 6 03-31-2017 12-31-2020 12-31-2021 2128673.00 2719886.00 1528792.00 1710243.00 599880.00 1009643.00 599880.00 900848.00 UW CREFC 214325.00 4.7108 4.2031 F 03-31-2017 false Prospectus Loan ID 4-055 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES HUNTSVILLE 148 INTERSTATE 45 SOUTH Huntsville TX 77340 Walker LO 87 87 2008 2013 6900000.00 MAI 04-23-2017 0.6550 0.77 6 03-31-2017 12-31-2020 12-31-2021 2360887.00 2410637.00 1671501.00 1532640.00 689387.00 877997.00 689387.00 781572.00 UW CREFC 205395.00 4.2746 3.8052 F 03-31-2017 false Prospectus Loan ID 4-056 05-12-2022 06-13-2022 HAMPTON INN SWEETWATER 302 SOUTHEAST GEORGIA AVENUE Sweetwater TX 79556 Nolan LO 72 72 2009 6300000.00 MAI 04-23-2017 0.6290 0.62 6 03-31-2017 12-31-2020 12-31-2021 1585686.00 1264630.00 1185317.00 1059745.00 400369.00 204885.00 400369.00 154300.00 UW CREFC 187714.00 1.0914 0.8219 F 03-31-2017 false Prospectus Loan ID 4-057 05-12-2022 06-13-2022 COMFORT SUITES BUDA AUSTIN SOUTH 15295 SOUTH INTERSTATE 35 BUILDING 800 Buda TX 78610 Hays LO 72 72 2009 5300000.00 MAI 04-23-2017 0.7680 0.79 6 03-31-2017 12-31-2020 12-31-2021 2082208.00 1826101.00 1540640.00 1503269.00 541569.00 322832.00 541569.00 249788.00 UW CREFC 157767.00 2.0462 1.5832 F 03-31-2017 false Prospectus Loan ID 4-058 05-12-2022 06-13-2022 FAIRFIELD INN & SUITES WEATHERFORD 175 ALFORD DRIVE Weatherford TX 76087 Parker LO 86 86 2009 2016 5000000.00 MAI 04-23-2017 0.6340 0.82 6 03-31-2017 12-31-2020 12-31-2021 1659116.00 2495463.00 1347398.00 1612592.00 311718.00 882871.00 311718.00 783052.00 UW CREFC 148837.00 5.9317 5.2611 F 03-31-2017 false Prospectus Loan ID 4-059 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES ALTUS 2812 EAST BROADWAY Altus OK 73521 Jackson LO 68 68 2008 2013 4600000.00 MAI 04-23-2017 0.6740 0.82 6 03-31-2017 12-31-2020 12-31-2021 1417147.00 1926999.00 1205199.00 1216140.00 211948.00 710859.00 211948.00 633779.00 UW CREFC 120608.00 5.8939 5.2548 F 03-31-2017 false Prospectus Loan ID 4-060 05-12-2022 06-13-2022 COMFORT INN & SUITES PARIS 3035 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 56 56 2009 3600000.00 MAI 04-23-2017 0.6740 0.85 6 03-31-2017 12-31-2020 12-31-2021 1157262.00 1475461.00 906202.00 1114007.00 251060.00 361454.00 251060.00 302436.00 UW CREFC 107161.00 3.3729 2.8222 F 03-31-2017 false Prospectus Loan ID 4-061 05-12-2022 06-13-2022 HAMPTON INN SUITES DECATUR 110 SOUTH HIGHWAY 81/287 Decatur TX 76234 Wise LO 74 74 2008 2013 3600000.00 MAI 04-23-2017 0.6460 0.79 6 03-31-2017 12-31-2020 12-31-2021 1550317.00 1818423.00 1370105.00 1341238.00 180212.00 477185.00 180212.00 404448.00 UW CREFC 102548.00 4.6532 3.9439 F 03-31-2017 false Prospectus Loan ID 4-062 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES TEXARKANA EAST 5210 CROSSROADS PARKWAY Texarkana AR 71854 Miller LO 88 88 2009 4100000.00 MAI 04-23-2017 0.6650 0.77 6 03-31-2017 12-31-2020 12-31-2021 1638961.00 1944213.00 1472078.00 1556080.00 166883.00 388133.00 166883.00 310364.00 UW CREFC 94963.00 4.0872 3.2682 F 03-31-2017 false Prospectus Loan ID 4-063 05-12-2022 06-13-2022 MANKATO FAIRFIELD INN 141 APACHE PLACE Mankato MN 56001 Blue Earth LO 61 61 1997 2016 3600000.00 MAI 04-23-2017 0.58 0.51 6 03-31-2017 12-31-2020 12-31-2021 1236472.00 1147475.00 1086924.00 995078.00 149548.00 152397.00 149548.00 106498.00 UW CREFC 85098.00 1.7908 1.2514 F 03-31-2017 false Prospectus Loan ID 4-064 05-12-2022 06-13-2022 CANDLEWOOD SUITES TEXARKANA 2901 SOUTH COWHORN CREEK LOOP Texarkana TX 75503 Bowie LO 80 80 2009 2014 2600000.00 MAI 04-23-2017 0.75 0.90 6 03-31-2017 12-31-2020 12-31-2021 1239140.00 1756852.00 1123516.00 1202859.00 115624.00 553993.00 115624.00 483719.00 UW CREFC 65795.00 8.4199 7.3519 F 03-31-2017 false Prospectus Loan ID 4-065 05-12-2022 06-13-2022 COUNTRY INN & SUITES HOUSTON INTERCONTINENTAL AIRPORT EAST 20611 HIGHWAY 59 Humble TX 77338 Harris LO 62 62 2001 2017 3200000.00 MAI 04-23-2017 0.5410 0.59 6 03-31-2017 12-31-2020 12-31-2021 1363324.00 936413.00 1253517.00 1142975.00 109807.00 -206562.00 109807.00 -244019.00 UW CREFC 62484.00 -3.3058 -3.9053 F 03-31-2017 false Prospectus Loan ID 5 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Wells Fargo Bank, National Association 06-05-2017 60000000.00 120 07-01-2027 0.040878 0.040878 3 1 120 08-01-2017 true 1 PP 3 0.00 60000000.00 1 1 1 5 true true false false false 07-31-2019 FIRST STAMFORD PLACE 100-300 FIRST STAMFORD PLACE Stamford CT 06902 Fairfield OF 810471 810471 1986 2015 285000000.00 MAI 05-03-2017 0.9080 0.74 6 08-01-2019 N LEGG MASON & CO. LLC 137583 09-30-2024 Odyssey Reinsurance Company 88581 09-30-2033 Partner Reinsurance Company of The U.S. 56690 01-31-2029 03-31-2017 01-01-2022 03-31-2022 34742601.00 7263583.00 13991349.00 3215226.14 20751251.00 4048356.86 18446561.00 3472184.36 UW CREFC 1675997.60 3.05 2.4154 2.71 2.0717 F F 03-31-2022 false false 60000000.00 211203.00 0.040878 0.0001895 211203.00 0.00 0.00 60000000.00 60000000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 03-28-2017 45000000.00 84 04-06-2024 0.035547 0.035547 3 1 84 05-06-2017 true 1 A1 3 133301.25 45000000.00 1 1 1 0 true true true false false 10-05-2023 10-05-2023 211 MAIN STREET 211 MAIN STREET San Francisco CA 94105 San Francisco OF 417266 417266 1973 1998 294000000.00 MAI 03-13-2017 1 1 6 08-06-2019 N Charles Schwab & Co. Inc. 417266 04-30-2028 12-31-2020 12-31-2021 19906520.00 21846151.00 4533300.00 6722685.00 15373221.00 15123466.00 15289768.00 15040013.00 UW CREFC 6134814.00 2.51 2.4651 2.49 2.4515 N F 12-31-2021 false false 45000000.00 137744.62 0.035547 0.00015 137744.62 0.00 0.00 45000000.00 45000000.00 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 7 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Column Financial, Inc. 06-29-2017 30000000.00 60 07-01-2022 360 0.0437 0.0437 3 1 30 08-01-2017 true 1 A1 5 0.00 30000000.00 1 1 1 0 true true false false false 07-31-2019 WEST TOWN MALL 7600 KINGSTON PIKE Knoxville TN 37919 Knox RT 772503 772503 1972 2013 375000000.00 MAI 05-24-2017 0.9310 0.92 6 08-01-2019 N Belk 306885 01-31-2033 Cinebarre 67169 11-30-2028 H&M 23201 01-31-2031 05-31-2017 12-31-2020 12-31-2021 29380915.00 27636817.00 6799826.00 5998707.81 22581089.00 21638109.19 21032929.00 20089949.19 UW CREFC 12574558.00 2.58 1.7207 2.40 1.5976 F F 03-31-2022 false false 28053550.69 175273.79 0.0437 0.00015 105567.07 69706.72 0.00 27983843.97 27983843.97 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-29-2017 29500000.00 120 07-06-2027 360 0.0546 0.0546 3 1 12 08-06-2017 true 1 WL 5 0.00 29500000.00 1 6 6 0 true true false false false 08-05-2019 Texas Retail Portfolio TX RT 241788 42775000.00 MAI 0.9520 0.97 08-06-2019 N 03-31-2017 01-01-2022 03-31-2022 4288185.00 1328393.00 1199208.00 365410.79 3088977.00 962982.21 2904629.00 916894.96 UW 500274.50 1.54 1.9249 1.45 1.8327 F F false false 27937545.97 166758.16 0.0546 0.0001895 131353.03 35405.13 0.00 27902140.84 27902140.84 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8-001 05-12-2022 06-13-2022 CROSSROADS CENTER 2018 EAST 42ND STREET Odessa TX 79762 Ector RT 101299 101299 1973 2006 12400000.00 MAI 01-14-2017 1 1 6 Bob Mills Furniture 50480 01-31-2028 CRUNCH FITNESS 26871 08-31-2031 Rack Room Shoes 5992 01-31-2025 03-31-2017 01-01-2022 03-31-2022 1180043.00 412406.00 254399.00 81419.18 925644.00 330986.82 870201.00 317126.07 UW CREFC 145164.50 2.28 2.1845 F 03-31-2022 false Prospectus Loan ID 8-002 05-12-2022 06-13-2022 PARKWOOD SHOPPING CENTER 2235 THOUSAND OAKS DRIVE San Antonio TX 78232 Bexar RT 51881 51881 1983 7125000.00 MAI 01-13-2017 0.7790 0.90 6 Vista Academy 8894 06-30-2025 Spincity Laundramat-waiting for city zoning approv 4298 05-15-2031 Womens Group 3997 05-12-2022 03-31-2017 01-01-2022 03-31-2022 858045.00 230406.00 285610.00 85014.18 572434.00 145391.82 530859.00 134998.07 UW CREFC 83096.50 1.7496 1.6245 F 03-31-2022 false Prospectus Loan ID 8-003 05-12-2022 06-13-2022 LIVE OAK SHOPPING CENTER 7903 PAT BOOKER ROAD Live Oak TX 78233 Bexar RT 18747 18747 2005 6700000.00 MAI 01-13-2017 1 1 6 Blazin Wings Inc DBA Buffalo Wild Wings Inc. 6000 03-31-2025 United States of America 4902 05-31-2026 Momentum 3595 01-31-2023 03-31-2017 01-01-2022 03-31-2022 649832.00 226985.00 230800.00 61809.55 419032.00 165175.45 394680.00 159087.20 UW CREFC 78348.00 2.1082 2.0305 F 03-31-2022 false Prospectus Loan ID 8-004 05-12-2022 06-13-2022 GATEWAY CENTER 2306-2410 RANKIN HIGHWAY Midland TX 79701 Midland RT 27683 27683 2005 2006 6200000.00 MAI 01-14-2017 1 1 6 Dollar Tree 10000 01-31-2024 McAlister's Deli 4500 01-31-2025 Cato 4000 01-31-2024 03-31-2017 01-01-2022 03-31-2022 557162.00 173863.00 152662.00 42004.89 404500.00 131858.11 383832.00 126691.11 UW CREFC 72582.25 1.8166 1.7454 F 03-31-2022 false Prospectus Loan ID 8-005 05-12-2022 06-13-2022 SUNBURST CENTER 5107-5109 WEST WADLEY AVENUE Midland TX 79707 Midland RT 16900 16900 2006 5750000.00 MAI 01-14-2017 1 1 6 Midland Wings Ltd 6400 12-31-2025 H & H Beverages Inc 2800 11-30-2026 Gala Nails Spa 1700 05-31-2023 03-31-2017 01-01-2022 03-31-2022 578565.00 160517.00 147865.00 50530.51 430700.00 109986.49 409077.00 104580.74 UW CREFC 67325.00 1.6336 1.5533 F 03-31-2022 false Prospectus Loan ID 8-006 05-12-2022 06-13-2022 EASTRIDGE CENTER 6012-6132 EASTRIDGE ROAD Odessa TX 79762 Ector RT 25278 25278 2002 4600000.00 MAI 01-14-2017 1 0.88 6 PACIFIC TAN 4470 12-31-2023 GLITZ SALON 3000 05-12-2022 f-45 gym 3000 10-31-2024 03-31-2017 01-01-2022 03-31-2022 464538.00 124216.00 127871.00 44632.48 336667.00 79583.52 315980.00 74411.77 UW CREFC 53758.25 1.4803 1.3841 F 03-31-2022 false Prospectus Loan ID 9 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 05-25-2017 25000000.00 120 06-01-2027 0.03861 0.03861 3 1 120 07-01-2017 true 1 PP 3 80437.50 25000000.00 1 1 1 0 true true false false false 07-31-2019 TORRE PLAZA 10201 TORRE AVENUE Cupertino CA 95014 Santa Clara OF 88580 88580 1983 2011 67700000.00 MAI 05-05-2017 1 1 6 08-01-2019 N Amazon Corporate LLC 88580 02-28-2025 03-31-2017 01-01-2022 03-31-2022 5292628.00 1574407.00 1268500.00 435518.46 4024128.00 1138888.54 3877971.00 1102349.29 UW CREFC 434362.00 2.28 2.6219 2.20 2.5378 F F 04-08-2022 false false 25000000.00 83118.75 0.03861 0.0002645 83118.75 0.00 0.00 25000000.00 25000000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 06-08-2017 23000000.00 120 07-01-2027 360 0.0497 0.0497 3 1 08-01-2017 true 1 WL 2 0.00 23000000.00 1 1 1 0 false true true false false 08-31-2019 01-31-2027 01-31-2027 CRYSTAL CORPORATE CENTER 2500 NORTH MILITARY TRAIL Boca Raton FL 33431 Palm Beach OF 128411 128411 1986 2016 30700000.00 MAI 04-14-2017 0.8930 0.91 6 X BFW ADVERTISING INC. 9081 06-30-2023 AEROEQUITY PARTNERS LLC 8572 12-31-2022 I-BANKERS DIRECT LLC 5196 02-29-2024 03-31-2017 01-01-2022 03-31-2022 3629052.00 969502.85 1547612.00 421152.36 2081440.00 548350.49 1876155.00 497029.24 UW CREFC 369142.86 1.41 1.4854 1.27 1.3464 F F 03-31-2022 false false 21269694.48 123047.62 0.0497 0.0001895 91028.38 32019.24 0.00 21237675.24 21237675.24 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-14-2017 21900000.00 120 07-06-2027 360 0.04745 0.04745 3 1 08-06-2017 true 1 WL 2 0.00 21900000.00 1 1 1 0 false true true false true 08-05-2019 03-05-2027 03-05-2027 MARRIOTT PARK CITY 1895 SIDEWINDER DRIVE Park City UT 84060 Summit LO 199 199 1985 2015 35600000.00 MAI 05-01-2017 0.6550 0.52 6 08-06-2019 N 04-30-2017 04-01-2021 03-31-2022 11826043.00 12849692.00 8738665.00 7642328.49 3087378.00 5207363.51 3087378.00 4693375.83 UW CREFC 1370097.24 2.25 3.8007 2.25 3.4255 F F false true 20184914.36 114174.77 0.04745 0.0001895 82475.00 31699.77 0.00 20153214.59 20153214.59 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 04-06-2020 98 07-06-2027 Prospectus Loan ID 12 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 07-06-2017 20000000.00 120 07-06-2027 360 0.04645 0.04645 3 1 36 08-06-2017 true 1 WL 5 0.00 20000000.00 1 1 1 5 true true false false false 08-05-2019 PORTERS VALE SHOPPING CENTER 100-710 PORTERS VALE BOULEVARD Valparaiso IN 46383 Porter RT 277059 277059 2007 30200000.00 MAI 05-12-2017 0.9750 0.78 6 08-06-2019 N Hobby Lobby 56900 10-31-2028 Dick's Sporting Goods 40000 01-31-2026 Cinemark Theater 39081 05-31-2023 05-31-2017 01-01-2022 03-31-2022 3592721.00 864573.00 1198881.00 302345.57 2393841.00 562227.43 2180691.00 508940.18 UW CREFC 309202.32 1.94 1.8183 1.76 1.6459 F F 03-31-2022 false false 19436274.92 103067.44 0.04645 0.0001895 77742.40 25325.04 0.00 19410949.88 19410949.88 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 05-12-2022 06-13-2022 Benefit Street Partners CRE Finance LLC 06-29-2017 19800000.00 120 07-06-2027 300 0.0529 0.0529 3 1 08-06-2017 true 1 WL 2 0.00 19800000.00 1 1 1 0 false true true false false 08-05-2019 04-05-2027 04-05-2027 SPRINGHILL SUITES NEWARK AIRPORT 652 US HIGHWAY 1 AND 9 SOUTH Newark NJ 07114 Essex LO 200 200 2004 2013 28600000.00 MAI 05-01-2017 21700000.00 08-05-2021 MAI 0.9290 0.41 6 X 04-30-2017 12-31-2019 12-31-2020 8500969.00 1126792.00 6241738.00 2574280.00 2259231.00 -1447488.00 2259231.00 -1447488.00 UW CREFC 1429425.00 1.58 -1.0126 1.58 -1.0126 N F false false 17781119.88 119118.76 0.0529 0.0001895 80997.94 38120.82 0.00 18717700.80 17742999.06 04-06-2020 1 false 2932352.18 863117.53 1661670.06 3 0 Wells Fargo Bank, NA 06-19-2020 false 0.00 2 0 Prospectus Loan ID 14 05-12-2022 06-13-2022 Benefit Street Partners CRE Finance LLC 04-18-2017 17000000.00 120 05-06-2027 360 0.0469 0.0469 3 1 12 06-06-2017 true 1 PP 5 66441.67 17000000.00 1 1 1 0 true true false false false 08-05-2019 ST. LUKES OFFICE 1110 AMERICAN PARKWAY NORTHEAST Allentown PA 18109 Lehigh OF 566622 566622 2001 2015 92000000.00 MAI 12-05-2016 0.9110 0.97 6 08-06-2019 N St. Luke's Health In 248770 12-31-2026 Intel Corp 106560 03-12-2025 BROADCOM CORPORATION 87982 03-31-2025 03-31-2017 01-01-2022 03-31-2022 11394613.00 3296586.00 5356662.00 1489617.33 6037950.00 1806968.67 5438004.00 1656982.17 UW CREFC 792596.27 1.90 2.2798 1.72 2.0905 N F 03-31-2022 false false 15910809.91 88066.28 0.0469 0.00015 64257.57 23808.71 0.00 15887001.20 15887001.20 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 05-12-2022 06-13-2022 Benefit Street Partners CRE Finance LLC 02-17-2017 16750000.00 120 03-06-2027 360 0.0528 0.0528 3 1 24 04-06-2017 true 1 PP 5 73700.00 16750000.00 1 1 1 0 true true false false false 08-05-2019 APEX FORT WASHINGTON 600-602 OFFICE CENTER DRIVE Fort Washington PA 19034 Montgomery OF 388318 388318 1988 2015 84600000.00 MAI 01-01-2018 0.9190 0.98 6 08-06-2019 N NUTRISYSTEM INC 119767 07-31-2022 Lincoln Investment Planning 52767 06-30-2027 IMPAX LABORATORIES INC. 47379 08-31-2027 05-31-2017 12-31-2020 12-31-2021 9282042.00 11131411.50 3520926.00 3928347.50 5761116.00 7203064.00 5121653.00 6563601.00 UW CREFC 3623574.00 1.59 1.9878 1.41 1.8113 N F 12-31-2020 false false 16006690.64 92805.60 0.0528 0.00015 72777.09 20028.51 0.00 15986662.13 15986662.13 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 16 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-12-2017 16600000.00 120 07-06-2027 360 0.04565 0.04565 3 1 60 08-06-2017 true 1 WL 5 0.00 16600000.00 1 1 1 0 true true true false false 08-05-2019 02-05-2027 02-05-2027 DEPOT MARKETPLACE 100-186 EAST SHELDON STREET AND 351 & 377 NORTH MONTEZUMA STREET Prescott AZ 86301 Yavapai RT 136084 136084 1990 2016 24710000.00 MAI 03-29-2017 0.9910 0.95 6 X Sprouts Farmers Market 44237 03-31-2032 Staples 24500 10-31-2026 Walgreens 13500 02-28-2042 03-31-2017 01-01-2022 03-31-2022 2085391.00 589317.00 530074.00 164080.00 1555317.00 425237.00 1477247.00 405719.75 UW CREFC 189447.50 1.53 2.2446 1.45 2.1415 F F 03-07-2022 false false 16600000.00 65254.14 0.04565 0.0001895 65254.14 0.00 0.00 16600000.00 16600000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 05-12-2022 06-13-2022 Benefit Street Partners CRE Finance LLC 06-21-2017 16500000.00 84 07-06-2024 300 0.0568 0.0568 3 1 18 08-06-2017 true 1 PP 5 0.00 16500000.00 1 5 5 0 true true false false true 08-05-2019 Carolina Hotel Portfolio LO 511 511 55350000.00 MAI 54500000.00 01-26-2022 MAI 0.7270 0.53 08-06-2019 N 02-28-2017 01-01-2020 06-30-2020 13715170.00 7136477.00 8589981.00 5207636.00 5125189.00 1928841.00 5125189.00 1665595.00 UW 1368494.00 1.87 1.4094 1.87 1.2171 N F false false 15446183.05 103105.73 0.0568 0.00015 75549.00 27556.73 0.00 15843688.59 15418626.32 06-06-2022 1 false 0 0 1856.25 0 0 Wells Fargo Bank, NA 05-29-2020 false 0.00 1 04-06-2020 98 07-06-2024 0 Prospectus Loan ID 17-001 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES WILMINGTON-UNIVERSITY CTR. 160 VAN CAMPEN BOULEVARD Wilmington NC 28403 New Hanover LO 131 131 1996 2014 14550000.00 MAI 05-07-2017 0.7340 0.53 6 02-28-2017 01-01-2020 06-30-2020 3403989.00 7136477.00 2326723.00 5207636.00 1077266.00 1928841.00 1077266.00 1665595.00 UW CREFC 1368494.00 1.4094 1.2171 F 02-28-2017 false 98 Prospectus Loan ID 17-002 05-12-2022 06-13-2022 FAIRFIELD INN CHARLOTTE NORTHLAKE 9230 HARRIS CORNERS PARKWAY Charlotte NC 28269 Mecklenburg LO 93 93 1999 2015 11100000.00 MAI 05-05-2017 0.7310 0.53 6 02-28-2017 01-01-2020 06-30-2020 2622062.00 0.00 1577470.00 0.00 1044592.00 0.00 1044592.00 0.00 UW CREFC 0.00 0.00 C 02-28-2017 false 98 Prospectus Loan ID 17-003 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES GOLDSBORO BASE AREA 1003 SUNBURST DRIVE Goldsboro NC 27534 Wayne LO 92 92 2014 10400000.00 MAI 05-08-2017 0.8190 0.53 6 02-28-2017 01-01-2020 06-30-2020 2869293.00 0.00 1801234.00 0.00 1068059.00 0.00 1068059.00 0.00 UW CREFC 0.00 0.00 C 02-28-2017 false 98 Prospectus Loan ID 17-004 05-12-2022 06-13-2022 COMFORT SUITES GASTONIA 1874 REMOUNT ROAD Gastonia NC 28054 Gaston LO 109 109 1996 2016 11000000.00 MAI 05-05-2017 8900000.00 02-01-2022 MAI 0.7510 0.53 6 02-28-2017 01-01-2020 06-30-2020 2694542.00 0.00 1673665.00 0.00 1020877.00 0.00 1020877.00 0.00 UW CREFC 0.00 0.00 C 02-28-2017 false 98 Prospectus Loan ID 17-005 05-12-2022 06-13-2022 FAIRFIELD INN MYRTLE BEACH NORTH 10231 NORTH KINGS HIGHWAY Myrtle Beach SC 29572 Horry LO 86 86 1997 2015 8300000.00 MAI 05-07-2017 0.6020 0.53 6 02-28-2017 01-01-2020 06-30-2020 2125284.00 0.00 1210889.00 0.00 914395.00 0.00 914395.00 0.00 UW CREFC 0.00 0.00 C 02-28-2017 false 98 Prospectus Loan ID 18 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-08-2017 16300000.00 120 07-06-2027 360 0.0487 0.0487 3 1 08-06-2017 true 1 WL 2 0.00 16300000.00 1 1 1 0 false true false false false 08-05-2019 WAXAHACHIE TOWNE CENTER 1316-1440 NORTH HIGHWAY 77 Waxahachie TX 75165 Ellis RT 46241 46241 2005 26700000.00 MAI 05-04-2017 0.9540 0.98 6 08-06-2019 N CiCi's Pizza 4810 09-30-2025 GREEN OAKS PHYSICAL 3079 02-29-2024 Children's Healthcare 3000 07-31-2023 02-28-2017 01-01-2022 03-31-2022 2058241.00 608312.00 593462.00 178407.68 1464779.00 429904.32 1409290.00 416031.82 UW CREFC 258634.00 1.42 1.6622 1.36 1.6085 F F 03-31-2022 false false 15051550.50 86211.48 0.0487 0.0001895 63120.35 23091.13 0.00 15028459.37 15028459.37 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-10-2017 16000000.00 60 360 0.04895 0.04895 3 1 07-06-2017 1 WL 2 84867.66 15980399.01 1 1 0 false true false false 08-05-2019 FLOWSERVE PUMPS 2016 23400000.00 04-18-2017 6 FLOWSERVE 110102 04-30-2029 04-30-2017 F false false 0.00 0.00 0.00 0.00 1 0 2 01-06-2022 Prospectus Loan ID 20 05-12-2022 06-13-2022 Benefit Street Partners CRE Finance LLC 02-22-2017 15300000.00 120 03-06-2027 360 0.0515 0.0515 3 1 24 04-06-2017 true 1 PP 5 65662.50 15300000.00 1 4 4 0 true true false false false 08-05-2019 Columbus Office Portfolio I Dublin OH Franklin OF 651596 64800000.00 MAI 0.8430 0.75 08-06-2019 N 02-28-2017 01-01-2022 03-31-2022 12204238.00 2634515.00 6710527.00 1430891.20 5493711.00 1203623.80 4781476.00 1025565.05 UW 742049.64 1.85 1.622 1.61 1.382 N F false false 14603770.22 83542.01 0.0515 0.00015 64763.66 18778.35 0.00 14584991.86 14584991.87 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20-001 05-12-2022 06-13-2022 ATRIUM II 5455-5475 RINGS ROAD Dublin OH 43017 Franklin OF 293452 293452 1999 2016 30500000.00 MAI 11-29-2016 0.8260 0.92 6 Ashland Inc. 54252 05-31-2028 Advocate Acquisitions 32285 01-31-2028 g2o LLC 30352 03-31-2031 02-28-2017 01-01-2022 03-31-2022 5414808.00 2634515.00 3032004.00 1430891.20 2382804.00 1203623.80 2062043.00 1025565.05 UW CREFC 742049.64 1.622 1.382 F 03-31-2022 false Prospectus Loan ID 20-002 05-12-2022 06-13-2022 BLAZER I & II 5550 & 5600 BLAZER PARKWAY Dublin OH 43017 Franklin OF 156848 156848 1999 16900000.00 MAI 11-29-2016 0.8680 0.88 6 LIMA INC 35408 01-31-2026 Navidea Biopharmaceuticals Inc 24710 10-31-2022 Sygma Network Inc. The 17257 12-31-2026 02-28-2017 01-01-2022 03-31-2022 3228033.00 0.00 1615947.00 0.00 1612086.00 0.00 1440642.00 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 20-003 05-12-2022 06-13-2022 5515 PARKCENTER 5515 PARKCENTER CIRCLE Dublin OH 43017 Franklin OF 117003 117003 1996 11500000.00 MAI 12-02-2016 1 0.15 6 Sedgwick Claims Management Services Inc 17657 09-30-2022 SEDGWICK CLAIMS MANAGEMENT SERVICES 17657 03-31-2021 02-28-2017 01-01-2022 03-31-2022 2598234.00 0.00 1343034.00 0.00 1255201.00 0.00 1127309.00 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 20-004 05-12-2022 06-13-2022 5555 PARKCENTER 5555 PARKCENTER CIRCLE Dublin OH 43017 Franklin OF 84293 84293 1991 2012 5900000.00 MAI 11-29-2016 0.6350 0.77 6 Veeva Systems Inc 59005 11-30-2030 Globe Co Executives Inc. 2405 12-31-2024 Toyoda Gosei N.A. Corporation 2110 03-31-2025 02-28-2017 01-01-2022 03-31-2022 963162.00 0.00 719543.00 0.00 243620.00 0.00 151482.00 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 21 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-19-2017 15000000.00 120 06-06-2027 360 0.0493 0.0493 3 1 07-06-2017 true 1 WL 2 79882.75 14981742.25 1 1 1 0 false true false false false 08-05-2019 LOHMANS CROSSING 2300 LOHMANS SPUR Lakeway TX 78734 Travis RT 101121 101121 1986 20750000.00 MAI 04-12-2017 0.95 0.96 6 08-06-2019 N The Chair King Inc. 29586 02-28-2025 Tuesday Morning 10484 01-31-2026 TexArts Association 6300 01-31-2024 03-31-2017 01-01-2022 03-31-2022 1954186.00 547713.00 568243.00 161840.89 1385943.00 385872.11 1264598.00 355535.61 UW CREFC 239648.25 1.45 1.6101 1.32 1.4835 F F 03-31-2022 false false 13840160.61 79882.75 0.0493 0.0001895 58755.33 21127.42 0.00 13819033.19 13819033.19 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-09-2017 14850000.00 120 07-06-2027 360 0.0475 0.0475 3 1 12 08-06-2017 true 1 WL 5 0.00 14850000.00 1 1 0 true true false false false 08-05-2019 Defeased TX Harris MF 243 243 1995 22600000.00 MAI 04-28-2017 0.9590 3 08-06-2019 F 04-30-2017 2781837.00 1500993.00 1280843.00 1207943.00 UW F false false 13951529.60 77464.63 0.0475 0.0001895 57065.63 20399.00 0.00 13931130.62 13931130.60 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23 05-12-2022 06-13-2022 Benefit Street Partners CRE Finance LLC 05-22-2017 14500000.00 120 06-06-2027 360 0.059 0.059 3 1 07-06-2017 true 1 PP 2 86004.79 14485286.88 1 1 1 0 false true false false false 08-05-2019 ALEXANDRIA CORPORATE PARK 6315 BREN MAR DRIVE Alexandria VA 22312 Fairfax IN 259272 259272 1962 2002 53000000.00 MAI 01-19-2017 1 0.86 6 08-06-2019 N GSA 143454 04-14-2025 Furnace Improvement 49194 09-09-2027 CACI Inc. 41424 09-30-2031 04-30-2017 01-01-2022 03-31-2022 5257034.00 1228123.00 1638571.00 572192.94 3618463.00 655930.06 3252889.00 564536.56 UW CREFC 613896.27 1.47 1.0684 1.32 0.9195 N F 03-01-2022 false false 13562997.64 86004.79 0.059 0.00015 68907.56 17097.23 0.00 13545900.41 13545900.41 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-30-2017 13000000.00 120 06-06-2027 360 0.0471 0.0471 3 1 07-06-2017 true 1 WL 2 67501.07 12983523.93 1 1 1 0 false true false false false 08-05-2019 MARCEL COMMONS 2400 FM 1488 ROAD The Woodlands TX 77384 Montgomery RT 54583 54583 2016 18100000.00 MAI 04-20-2017 1 0.85 6 08-06-2019 N Signature Smiles 6002 10-31-2026 Woodson's Local Tap 5541 04-30-2027 DWO Enterprises LLC 5500 12-31-2026 12-31-2020 12-31-2021 1558494.00 1422358.44 394556.00 526176.63 1163939.00 896181.81 1098823.00 831066.81 UW CREFC 810012.84 1.44 1.1063 1.36 1.0259 F F 12-31-2021 false false 11954842.68 67501.07 0.0471 0.0001895 48486.85 19014.22 0.00 11935828.46 11935828.46 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-16-2017 11000000.00 120 06-06-2027 360 0.04725 0.04725 3 1 48 07-06-2017 true 1 WL 5 43312.50 11000000.00 1 1 1 0 true true false false false 08-05-2019 PROFESSIONAL CENTRE AT GARDENS MALL 11601-11641 KEW GARDENS AVENUE Palm Beach Gardens FL 33410 Palm Beach OF 87894 87894 2000 18900000.00 MAI 04-14-2017 0.9630 0.77 6 08-06-2019 N AmeriHealth Caritas Flori 24118 06-30-2024 FirstService Residential 11881 06-30-2024 Florida Health Sciences C 8732 12-31-2028 04-30-2017 01-01-2022 03-31-2022 2073347.00 536265.00 671332.00 218548.66 1402016.00 317716.34 1300937.00 292446.84 UW CREFC 171646.75 2.04 1.8509 1.89 1.7037 F F 03-31-2022 false false 10849926.11 57215.57 0.04725 0.0001895 44145.64 13069.93 0.00 10836856.18 10836856.18 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-21-2017 10000000.00 120 07-06-2027 360 0.0453 0.0453 3 1 24 08-06-2017 true 1 WL 5 0.00 10000000.00 1 3 3 0 true true false false false 08-05-2019 Greenville Retail Center Greenville MI Montcalm RT 173945 15300000.00 MAI 05-04-2017 0.9620 0.80 08-06-2019 N 05-31-2017 01-01-2022 03-31-2022 1893103.00 549454.00 569917.00 157592.43 1323186.00 391861.57 1154516.00 349694.07 UW 152600.23 2.17 2.5678 1.89 2.2915 F F false false 9545746.24 50846.94 0.0453 0.0001895 37236.37 13610.57 0.00 9532135.67 9532135.67 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26-001 05-12-2022 06-13-2022 GREENVILLE WEST 300 SOUTH GREENVILLE WEST DRIVE Greenville MI 48838 Montcalm RT 100752 100752 1985 2006 7950000.00 MAI 05-04-2017 1 0.78 6 DD properties LLC 10500 12-31-2026 Dolgencorp Inc. 9100 09-30-2026 Dollar Tree 9000 05-31-2027 05-31-2017 01-01-2022 03-31-2022 988792.00 295844.00 295108.00 74594.82 693685.00 221249.18 614226.00 201384.43 UW CREFC 79321.23 2.7892 2.5388 F 03-31-2022 false Prospectus Loan ID 26-002 05-12-2022 06-13-2022 GREENVILLE MARKETPLACE 701 SOUTH GREENVILLE WEST DRIVE Greenville MI 48838 Montcalm RT 65161 65161 2001 6100000.00 MAI 05-04-2017 0.8980 0.82 6 GTVH LLC 13783 08-31-2025 Spectrum Health 9561 05-31-2024 YANHONG ZHANG 4730 01-31-2023 05-31-2017 01-01-2022 03-31-2022 743764.00 198362.00 221200.00 59124.61 522564.00 139237.39 443501.00 119471.64 UW CREFC 60817.00 2.2894 1.9644 F 03-31-2022 false Prospectus Loan ID 26-003 05-12-2022 06-13-2022 HATHAWAY CIRCLE 1935 WEST WASHINGTON STREET Greenville MI 48838 Montcalm RT 8032 8032 2006 1250000.00 MAI 05-04-2017 1 1 6 Wild Bill's 1768 05-31-2024 Russell Cellular Inc 1716 03-31-2025 ASCO OF MICHIGAN INC. 1516 01-31-2024 05-31-2017 01-01-2022 03-31-2022 160547.00 55248.00 53609.00 23873.00 106938.00 31375.00 96790.00 28838.00 UW CREFC 12462.00 2.5176 2.314 F 03-31-2022 false Prospectus Loan ID 27 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-27-2017 8700000.00 120 07-06-2027 360 0.0467 0.0467 3 1 12 08-06-2017 true 1 WL 5 0.00 8700000.00 1 1 1 0 true true false false false 08-05-2019 THE SHOPPES AT FORT WAYNE 4610-4810 COLDWATER ROAD Fort Wayne IN 46825 Allen RT 81406 81406 1960 2016 12600000.00 MAI 06-07-2017 0.9290 0.94 6 08-06-2019 N JoAnn Fabrics 35400 01-31-2033 Pet Supplies Plus 9997 11-30-2024 Plato's Closet 9008 09-30-2026 01-01-2022 03-31-2022 1293467.00 310879.00 362465.00 124103.62 931002.00 186775.38 879621.00 173929.88 UW CREFC 134894.25 1.73 1.3846 1.63 1.2893 F F 04-20-2022 false false 8165890.23 44964.75 0.0467 0.0005895 32838.22 12126.53 0.00 8153763.70 8153763.70 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 06-01-2017 8000000.00 120 06-01-2027 360 0.0498 0.0498 3 1 24 07-01-2017 true 1 WL 5 33200.00 8000000.00 1 1 1 0 true true false false false 07-31-2019 MAIN STREET COURT 236 EAST DELAWARE AVENUE Newark DE 19711 New Castle MU 55 55 2000 13600000.00 MAI 04-28-2017 0.9640 0.90 6 08-01-2019 N 04-30-2017 01-01-2022 03-31-2022 1154556.00 409650.00 387172.00 121721.20 767384.00 287928.80 725459.00 277447.55 UW CREFC 128544.00 1.49 2.2399 1.41 2.1583 F F false false 7655030.69 42848.00 0.0498 0.0001895 32827.32 10020.68 0.00 7645010.01 7645010.01 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-01-2017 7500000.00 120 06-06-2027 360 0.0495 0.0495 3 1 24 07-06-2017 true 1 WL 5 30937.50 7500000.00 1 1 1 0 true true false false false 08-05-2019 EDISON PARK CENTER 808-908 WEST MAPLE STREET Hartville OH 44632 Stark RT 135429 135429 1974 11200000.00 MAI 04-03-2017 0.9140 0.91 6 08-06-2019 N Marc's 44902 11-30-2029 Big Lots 30592 01-31-2023 Dollar Tree 10500 09-30-2026 03-31-2017 12-31-2020 12-31-2021 1060539.00 1080574.00 332805.00 371231.70 727734.00 709342.30 650423.00 632029.30 UW CREFC 480393.00 1.51 1.4765 1.35 1.3156 F F 12-31-2020 false false 7174741.36 40032.75 0.0495 0.0005645 30582.34 9450.41 0.00 7165290.95 7165290.95 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-12-2017 7400000.00 120 07-06-2027 300 0.048 0.048 3 1 08-06-2017 true 1 WL 2 0.00 7400000.00 1 1 1 0 false true false false false 08-05-2019 TOWNEPLACE SUITES AIKEN 1008 MONTEREY DRIVE Aiken SC 29803 Aiken LO 85 85 2013 11400000.00 MAI 04-19-2017 0.6810 0.75 6 08-06-2019 N 03-31-2017 12-31-2020 12-31-2021 2202757.00 2451575.00 1339985.00 1179014.78 862772.00 1272560.22 862772.00 1174497.22 UW CREFC 508821.00 1.70 2.5009 1.70 2.3082 F F false false 6592775.94 42401.78 0.048 0.0001895 27250.14 15151.64 0.00 6577624.30 6577624.30 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-08-2017 6900000.00 120 07-06-2027 0.04418 0.04418 3 1 120 08-06-2017 true 1 WL 3 0.00 6900000.00 1 1 1 0 true true false false false 08-05-2019 478 THIRD AVENUE 478 THIRD AVENUE New York NY 10016 New York MU 10850 10850 1910 13200000.00 MAI 03-10-2017 1 6 08-06-2019 N 7-ELEVEN 2200 11-01-2024 05-31-2017 630667.00 130954.00 499713.00 491604.00 UW CREFC 1.62 1.59 F false false 6900000.00 26250.28 0.04418 0.0001895 26250.28 0.00 0.00 6900000.00 6900000.00 06-06-2022 1 false 0 5061.68 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-30-2017 6787500.00 120 07-06-2027 360 0.04795 0.04795 3 1 12 08-06-2017 true 1 WL 5 0.00 6787500.00 1 1 0 true true false false false 08-05-2019 Defeased IN Tippecanoe MF 204 204 1973 10500000.00 MAI 04-24-2017 0.9510 3 08-06-2019 F 04-30-2017 1550526.00 823065.00 727461.00 666261.00 UW F false false 6380205.06 35591.15 0.04795 0.0005895 26344.04 9247.11 0.00 6370957.95 6370957.95 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-28-2017 6412500.00 120 07-06-2027 360 0.0473 0.0473 3 1 12 08-06-2017 true 1 WL 5 0.00 6412500.00 1 1 0 true true false false false 08-05-2019 Defeased IN Tippecanoe MF 216 216 1963 9300000.00 MAI 04-05-2017 0.9490 3 08-06-2019 F 04-30-2017 1476388.00 839302.00 637086.00 574662.00 UW F false false 6023103.85 33373.38 0.0473 0.0005895 24532.44 8840.94 0.00 6014262.91 6014262.91 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-02-2017 5925000.00 120 06-06-2027 360 0.0447 0.0447 3 1 24 07-06-2017 true 1 WL 5 22070.63 5925000.00 1 1 1 0 true true false false false 08-05-2019 SIETE SQUARE I 3737 NORTH 7TH STREET Phoenix AZ 85014 Maricopa OF 57933 57933 1982 9260000.00 MAI 04-20-2017 0.9630 1 6 08-06-2019 N United States of America 17834 06-14-2025 Castle Biosciences Inc 11916 07-31-2027 HOME ASSIST HEALTH 10486 08-31-2022 03-31-2017 01-01-2021 09-30-2021 1146930.00 1035917.00 468128.00 354223.00 678802.00 681694.00 606965.00 627815.50 UW CREFC 269240.00 1.89 2.5319 1.69 2.3318 F F 10-28-2021 false false 5643926.21 29915.58 0.0447 0.0006645 21724.41 8191.17 0.00 5635735.06 5635735.04 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-07-2017 5860000.00 120 07-06-2027 360 0.0455 0.0455 3 1 24 08-06-2017 true 1 WL 5 0.00 5860000.00 1 1 1 0 true true true false false 07-05-2020 04-05-2027 04-05-2027 CORAL SPRINGS BUSINESS WAREHOUSE CENTER 12201 NORTHWEST 35TH STREET Coral Springs FL 33065 Broward IN 85850 85850 1975 9500000.00 MAI 04-03-2017 0.9230 0.98 6 X PRAKTEK, INC. 8100 12-31-2018 PREMIER MECHANICAL SOLUTIONS 3000 07-31-2020 TVIG ENTERPRISES 2550 06-30-2023 04-30-2017 01-01-2022 03-31-2022 1083372.00 288754.00 317372.00 108283.20 766000.00 180470.80 695085.00 162741.80 UW CREFC 89598.33 2.14 2.0142 1.94 1.8163 F F false false 5594794.73 29866.11 0.0455 0.0001895 21920.72 7945.39 0.00 5586849.34 5586849.34 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 05-12-2022 06-13-2022 Benefit Street Partners CRE Finance LLC 06-22-2017 5687000.00 120 07-06-2027 300 0.0491 0.0491 3 1 08-06-2017 true 1 WL 2 0.00 5687000.00 1 1 1 0 false true false false true 08-05-2019 COURTYARD SAN ANTONIO LACKLAND 6738 NORTHWEST LOOP 410 San Antonio TX 78238 Bexar LO 96 96 2007 2016 8900000.00 MAI 04-06-2017 0.7670 0.51 6 08-06-2019 N 03-31-2017 04-01-2021 03-31-2022 2683562.00 1911281.00 2028767.00 1468536.29 654795.00 442744.71 654795.00 366293.47 UW CREFC 395377.32 1.66 1.1198 1.66 0.9264 N F false true 5075866.78 32948.11 0.0491 0.0001895 21461.05 11487.06 0.00 5064379.72 5064379.72 06-06-2022 1 false 0 0 225.38 0 0 Wells Fargo Bank, NA 04-01-2020 04-17-2020 false 8 05-06-2020 98 07-06-2027 Prospectus Loan ID 37 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 06-26-2017 4900000.00 120 07-06-2027 360 0.0466 0.0466 3 1 12 08-06-2017 true 1 WL 5 0.00 4900000.00 1 1 0 true true false false false 08-05-2019 Defeased IN Marion MF 85 85 2001 7360000.00 MAI 05-26-2017 0.9650 3 08-06-2019 F 04-30-2017 927671.00 488823.00 438848.00 409438.00 UW F false false 4598632.41 25295.58 0.0466 0.0005895 18453.29 6842.29 0.00 4591790.13 4591790.12 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 4, original file reflected one loan with Original Loan Amount of 60000000 however this is now split into Asset Number 4 and 4A each a pari passu note with Original Loan Amounts of 45000000 and 15000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 4. Item 2(c)(1) Originator Name With respect to Asset Number 4, the related Mortgage Loan is evidenced by two promissory notes, Note A-2-1, as to which JPMorgan Chase Bank, National Association is acting as mortgage loan seller and Note A-16-1, as to which Starwood Mortgage Funding VI LLC is acting as mortgage loan seller. Item 2(c)(4) Original Term Loan Number With respect to Asset Number 3, the first payment date for the loan is September 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the August 2017 payment for the related loan. Information presented in this schedule reflects the loan's contractual loan terms. Item 2(c)(6) Original Amortization Term Number With respect to Asset Number 7, monthly debt service and annual debt service is calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest-only period based on the assumed principal payment schedule set forth on Annex F to this Preliminary Prospectus. Monthly debt service and annual debt service for the subordinate companion loans are calculated based on the interest only payments and a 366 day year, due to the fact that the Mortgage Loan commences amortization during a leap year. Item 2(c)(11) Original Interest Only Term Loan Number With respect to Asset Number 3, the first payment date for the loan is September 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the August 2017 payment for the related loan. Information presented in this schedule reflects the loan's contractual loan terms. Item 2(c)(12) First Loan Payment Due Date With respect to Asset Number 3, the first payment date for the loan is September 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the August 2017 payment for the related loan. Information presented in this schedule reflects the loan's contractual loan terms. Item 2(c)(15) Loan Structure Code With respect to Asset Numbers 1, 2, 6 and 7, the related mortgage loan is is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name With respect to Asset Numbers 15 and 17, each related whole loan will be serviced pursuant to the JPMCC 2017-JP6 Pooling and Servicing Agreement and the JPMCC 2017-JP7 Pooling and Servicing Agreement, respectively, until such time that the related lead pari passu companion loan is securitized, at which point the whole loan will be serviced under the related pooling and servicing agreement in connection with such securitization. The initial controlling noteholder with respect to Asset Numbers 15 and 17 is BSP, or an affiliate, as holder of the related controlling pari passu companion loan. Midland Loan Services represents Midland Loan Services, a Division of PNC Bank, National Association and Wells Fargo Bank, NA represents Wells Fargo Bank, National Association
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- CNOOC Limited Achieves Strong Growth in both Net Production and Net Profit in Q1 2024
- Kitron: Minutes from Annual General Meeting 2024
- Meta shares dip on softer Q2 revenue guidance, elevated AI spending plans
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!