Form 10-D Morgan Stanley Capital For: Nov 18
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: October 19, 2021 to November 18, 2021
Commission File Number of issuing entity: 333-206582-13
Central Index Key Number of issuing entity: 0001723306
Morgan Stanley Capital I Trust 2017-HR2
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206582
Central Index Key Number of depositor: 0001547361
Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541557
Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001701238
Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001682532
Starwood Mortgage Funding III LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001624053
Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC)
(Exact name of sponsor as specified in its charter)
Jane Lam (212) 761-4000
(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)
38-4052554
38-4052555
38-7196207
(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-SB |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
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 November 18, 2021 a distribution was made to holders of the certificates issued by Morgan Stanley Capital I Trust 2017-HR2.
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.
No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Citi Real Estate Funding Inc., Starwood Mortgage Funding III LLC, and Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2017-HR2 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from October 19, 2021 to November 18, 2021.
Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on November 15, 2021. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.
Citi Real Estate Funding Inc. filed its most recent Form ABS-15G on February 9, 2021. The CIK number for Citi Real Estate Funding Inc. is 0001701238.
Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC filed its most recent Form ABS-15G on January 22, 2021. The CIK number for Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC is 0001682532.
Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC) filed its most recent Form ABS-15G on February 8, 2021. The CIK number for Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC) is 0001624053.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-13 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-13 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 2. Legal Proceedings.
Wells Fargo Bank: In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.
In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.
With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for Morgan Stanley Capital I Trust 2017-HR2, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
*REO Account | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
*As provided by Special Servicer |
Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Capital I Trust 2017-HR2, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
10/18/2021 |
$5,264.63 |
Current Distribution Date |
11/18/2021 |
$5,447.73 |
Interest Reserve Account | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$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.
Morgan Stanley Capital I Inc.
(Depositor)
/s/ Jane Lam
Jane Lam, President
Date: November 22, 2021
Distribution Date: |
11/18/21 |
Morgan Stanley Capital I Trust 2017-HR2 |
Determination Date: |
11/12/21 |
|
Next Distribution Date: |
12/17/21 |
|
Record Date: |
10/29/21 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2017-HR2 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
Morgan Stanley Capital I Inc. |
|
|
Certificate Factor Detail |
3 |
|
General Information Number |
(212) 761-4000 |
|
Certificate Interest Reconciliation Detail |
4 |
|
1585 Broadway, | New York, NY 10036 |
|
|
|
|
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 |
|
|
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Argentic Services Company LP |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Andrew Hundertmark |
(469) 609-2001 |
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
500 North Central Expressway, Suite 261 | Plano, TX 75074 |
|
|
Mortgage Loan Detail (Part 2) |
15-16 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Principal Prepayment Detail |
17 |
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9090 |
|
Historical Detail |
18 |
|
600 Third Avenue,40th Floor | New York, NY 10016 |
|
|
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 |
|
|
Modified Loan Detail |
23 |
Trustee |
Wilmington Trust, National Association |
|
|
Historical Liquidated Loan Detail |
24 |
|
General Contact |
(302) 636-4140 |
|
|
|
|
1100 North Market St., | Wilmington, DE 19890 |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
26 |
|
|
|
|
Supplemental Notes |
27 |
|
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© Copyright 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through Rate |
|
Beginning |
Principal |
Interest |
Prepayment |
|
Total |
|
Credit |
Credit |
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
A-1 |
61691NAA3 |
2.330000% |
15,000,000.00 |
2,758,120.46 |
311,254.93 |
5,355.35 |
0.00 |
0.00 |
316,610.28 |
2,446,865.53 |
30.40% |
30.00% |
A-2 |
61691NAB1 |
3.345000% |
114,600,000.00 |
114,600,000.00 |
0.00 |
319,447.50 |
0.00 |
0.00 |
319,447.50 |
114,600,000.00 |
30.40% |
30.00% |
A-SB |
61691NAC9 |
3.509000% |
26,300,000.00 |
26,300,000.00 |
0.00 |
76,905.58 |
0.00 |
0.00 |
76,905.58 |
26,300,000.00 |
30.40% |
30.00% |
A-3 |
61691NAD7 |
3.330000% |
235,000,000.00 |
235,000,000.00 |
0.00 |
652,125.00 |
0.00 |
0.00 |
652,125.00 |
235,000,000.00 |
30.40% |
30.00% |
A-4 |
61691NAE5 |
3.587000% |
269,015,000.00 |
269,015,000.00 |
0.00 |
804,130.67 |
0.00 |
0.00 |
804,130.67 |
269,015,000.00 |
30.40% |
30.00% |
A-S |
61691NAH8 |
3.890000% |
58,922,000.00 |
58,922,000.00 |
0.00 |
191,005.48 |
0.00 |
0.00 |
191,005.48 |
58,922,000.00 |
24.07% |
23.75% |
B |
61691NAJ4 |
4.061000% |
48,315,000.00 |
48,315,000.00 |
0.00 |
163,506.01 |
0.00 |
0.00 |
163,506.01 |
48,315,000.00 |
18.88% |
18.63% |
C |
61691NAK1 |
4.363011% |
48,315,000.00 |
48,315,000.00 |
0.00 |
175,665.74 |
0.00 |
0.00 |
175,665.74 |
48,315,000.00 |
13.68% |
13.50% |
D |
61691NAN5 |
2.730000% |
31,110,000.00 |
31,110,000.00 |
0.00 |
70,775.25 |
0.00 |
0.00 |
70,775.25 |
31,110,000.00 |
10.34% |
10.20% |
E-RR |
61691NAR6 |
4.363011% |
23,097,000.00 |
23,097,000.00 |
0.00 |
83,977.06 |
0.00 |
0.00 |
83,977.06 |
23,097,000.00 |
7.85% |
7.75% |
F-RR |
61691NAT2 |
4.363011% |
15,320,000.00 |
15,320,000.00 |
0.00 |
55,701.11 |
0.00 |
0.00 |
55,701.11 |
15,320,000.00 |
6.21% |
6.13% |
G-RR |
61691NAV7 |
4.363011% |
11,784,000.00 |
11,784,000.00 |
0.00 |
42,844.77 |
0.00 |
0.00 |
42,844.77 |
11,784,000.00 |
4.94% |
4.88% |
H-RR |
61691NAX3 |
4.363011% |
10,606,000.00 |
10,606,000.00 |
0.00 |
38,561.75 |
0.00 |
0.00 |
38,561.75 |
10,606,000.00 |
3.80% |
3.75% |
J-RR |
61691NAZ8 |
4.363011% |
35,353,074.00 |
35,353,074.00 |
0.00 |
131,481.98 |
0.00 |
0.00 |
131,481.98 |
35,353,074.00 |
0.00% |
0.00% |
V |
61691NBB0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
R |
61691NBC8 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
942,737,074.00 |
930,495,194.46 |
311,254.93 |
2,811,483.25 |
0.00 |
0.00 |
3,122,738.18 |
930,183,939.53 |
|
|
|
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
61691NAF2 |
0.920600% |
659,915,000.00 |
647,673,120.46 |
0.00 |
496,873.49 |
0.00 |
0.00 |
496,873.49 |
647,361,865.53 |
|
|
X-B |
61691NAG0 |
0.395968% |
107,237,000.00 |
107,237,000.00 |
0.00 |
35,385.37 |
0.00 |
0.00 |
35,385.37 |
107,237,000.00 |
|
|
X-D |
61691NAL9 |
1.633011% |
31,110,000.00 |
31,110,000.00 |
0.00 |
42,335.82 |
0.00 |
0.00 |
42,335.82 |
31,110,000.00 |
|
|
Notional SubTotal |
|
798,262,000.00 |
786,020,120.46 |
0.00 |
574,594.68 |
0.00 |
0.00 |
574,594.68 |
785,708,865.53 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
311,254.93 |
3,386,077.93 |
0.00 |
0.00 |
3,697,332.86 |
|
|
|
|
|
||||||||||||
* Denotes the Controlling Class (if required)
(1) Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).
(2) Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the underlying index (if and as applicable), and any other matters provided in the governing documents. |
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 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 |
Realized Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
61691NAA3 |
183.87469733 |
20.75032867 |
0.35702333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
21.10735200 |
163.12436867 |
A-2 |
61691NAB1 |
1,000.00000000 |
0.00000000 |
2.78750000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.78750000 |
1,000.00000000 |
A-SB |
61691NAC9 |
1,000.00000000 |
0.00000000 |
2.92416654 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.92416654 |
1,000.00000000 |
A-3 |
61691NAD7 |
1,000.00000000 |
0.00000000 |
2.77500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.77500000 |
1,000.00000000 |
A-4 |
61691NAE5 |
1,000.00000000 |
0.00000000 |
2.98916666 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.98916666 |
1,000.00000000 |
A-S |
61691NAH8 |
1,000.00000000 |
0.00000000 |
3.24166661 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.24166661 |
1,000.00000000 |
B |
61691NAJ4 |
1,000.00000000 |
0.00000000 |
3.38416661 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.38416661 |
1,000.00000000 |
C |
61691NAK1 |
1,000.00000000 |
0.00000000 |
3.63584270 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63584270 |
1,000.00000000 |
D |
61691NAN5 |
1,000.00000000 |
0.00000000 |
2.27500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.27500000 |
1,000.00000000 |
E-RR |
61691NAR6 |
1,000.00000000 |
0.00000000 |
3.63584275 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63584275 |
1,000.00000000 |
F-RR |
61691NAT2 |
1,000.00000000 |
0.00000000 |
3.63584269 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63584269 |
1,000.00000000 |
G-RR |
61691NAV7 |
1,000.00000000 |
0.00000000 |
3.63584267 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63584267 |
1,000.00000000 |
H-RR |
61691NAX3 |
1,000.00000000 |
0.00000000 |
3.63584292 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63584292 |
1,000.00000000 |
J-RR |
61691NAZ8 |
1,000.00000000 |
0.00000000 |
3.71911025 |
(0.08326744) |
0.23465201 |
0.00000000 |
0.00000000 |
3.71911025 |
1,000.00000000 |
V |
61691NBB0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
61691NBC8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
61691NAF2 |
981.44930856 |
0.00000000 |
0.75293559 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.75293559 |
980.97764944 |
X-B |
61691NAG0 |
1,000.00000000 |
0.00000000 |
0.32997352 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.32997352 |
1,000.00000000 |
X-D |
61691NAL9 |
1,000.00000000 |
0.00000000 |
1.36084282 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.36084282 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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 |
10/01/21 - 10/30/21 |
30 |
0.00 |
5,355.35 |
0.00 |
5,355.35 |
0.00 |
0.00 |
0.00 |
5,355.35 |
0.00 |
|
A-2 |
10/01/21 - 10/30/21 |
30 |
0.00 |
319,447.50 |
0.00 |
319,447.50 |
0.00 |
0.00 |
0.00 |
319,447.50 |
0.00 |
|
A-SB |
10/01/21 - 10/30/21 |
30 |
0.00 |
76,905.58 |
0.00 |
76,905.58 |
0.00 |
0.00 |
0.00 |
76,905.58 |
0.00 |
|
A-3 |
10/01/21 - 10/30/21 |
30 |
0.00 |
652,125.00 |
0.00 |
652,125.00 |
0.00 |
0.00 |
0.00 |
652,125.00 |
0.00 |
|
A-4 |
10/01/21 - 10/30/21 |
30 |
0.00 |
804,130.67 |
0.00 |
804,130.67 |
0.00 |
0.00 |
0.00 |
804,130.67 |
0.00 |
|
X-A |
10/01/21 - 10/30/21 |
30 |
0.00 |
496,873.49 |
0.00 |
496,873.49 |
0.00 |
0.00 |
0.00 |
496,873.49 |
0.00 |
|
X-B |
10/01/21 - 10/30/21 |
30 |
0.00 |
35,385.37 |
0.00 |
35,385.37 |
0.00 |
0.00 |
0.00 |
35,385.37 |
0.00 |
|
X-D |
10/01/21 - 10/30/21 |
30 |
0.00 |
42,335.82 |
0.00 |
42,335.82 |
0.00 |
0.00 |
0.00 |
42,335.82 |
0.00 |
|
A-S |
10/01/21 - 10/30/21 |
30 |
0.00 |
191,005.48 |
0.00 |
191,005.48 |
0.00 |
0.00 |
0.00 |
191,005.48 |
0.00 |
|
B |
10/01/21 - 10/30/21 |
30 |
0.00 |
163,506.01 |
0.00 |
163,506.01 |
0.00 |
0.00 |
0.00 |
163,506.01 |
0.00 |
|
C |
10/01/21 - 10/30/21 |
30 |
0.00 |
175,665.74 |
0.00 |
175,665.74 |
0.00 |
0.00 |
0.00 |
175,665.74 |
0.00 |
|
D |
10/01/21 - 10/30/21 |
30 |
0.00 |
70,775.25 |
0.00 |
70,775.25 |
0.00 |
0.00 |
0.00 |
70,775.25 |
0.00 |
|
E-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
83,977.06 |
0.00 |
83,977.06 |
0.00 |
0.00 |
0.00 |
83,977.06 |
0.00 |
|
F-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
55,701.11 |
0.00 |
55,701.11 |
0.00 |
0.00 |
0.00 |
55,701.11 |
0.00 |
|
G-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
42,844.77 |
0.00 |
42,844.77 |
0.00 |
0.00 |
0.00 |
42,844.77 |
0.00 |
|
H-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
38,561.75 |
0.00 |
38,561.75 |
0.00 |
0.00 |
0.00 |
38,561.75 |
0.00 |
|
J-RR |
10/01/21 - 10/30/21 |
30 |
11,198.72 |
128,538.22 |
0.00 |
128,538.22 |
(2,943.76) |
0.00 |
0.00 |
131,481.98 |
8,295.67 |
|
Totals |
|
|
11,198.72 |
3,383,134.17 |
0.00 |
3,383,134.17 |
(2,943.76) |
0.00 |
0.00 |
3,386,077.93 |
8,295.67 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,697,332.86 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
Page 5 of 27 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
3,403,417.22 |
Master Servicing Fee |
12,328.84 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,447.02 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
400.63 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,560.15 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
256.40 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,403,417.22 |
Total Fees |
20,283.04 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
311,254.93 |
Reimbursement for Interest on Advances |
556.24 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
(3,500.00) |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
311,254.93 |
Total Expenses/Reimbursements |
(2,943.76) |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,386,077.93 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
311,254.93 |
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 |
3,697,332.86 |
Total Funds Collected |
3,714,672.15 |
Total Funds Distributed |
3,714,672.14 |
|
|||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
930,495,195.42 |
930,495,195.42 |
Beginning Certificate Balance |
930,495,194.46 |
|
(-) Scheduled Principal Collections |
311,254.93 |
311,254.93 |
(-) Principal Distributions |
311,254.93 |
|
(-) 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 |
930,183,940.49 |
930,183,940.49 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
930,597,543.37 |
930,597,543.37 |
Ending Certificate Balance |
930,183,939.53 |
|
Ending Actual Collateral Balance |
930,251,616.40 |
930,251,616.40 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.96) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.96) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.36% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2) Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
** A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
||
|
|
|
|||
|
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 2021 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 |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
Defeased |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
|
10,000,000 or less |
13 |
91,517,538.99 |
9.84% |
67 |
4.7948 |
1.585853 |
1.40 or less |
7 |
99,444,766.25 |
10.69% |
68 |
4.8257 |
0.137846 |
10,000,001 to 20,000,000 |
11 |
162,082,275.65 |
17.42% |
72 |
4.4587 |
2.089355 |
1.41 to 1.50 |
4 |
52,032,110.62 |
5.59% |
73 |
4.6241 |
1.457771 |
|
20,000,001 to 30,000,000 |
10 |
253,724,125.85 |
27.28% |
68 |
4.3965 |
1.636058 |
1.51 to 1.60 |
3 |
30,805,435.29 |
3.31% |
71 |
4.4290 |
1.544834 |
|
30,000,001 to 40,000,000 |
4 |
131,200,000.00 |
14.10% |
73 |
4.3273 |
3.280414 |
1.61 to 1.80 |
2 |
13,567,158.04 |
1.46% |
72 |
4.4958 |
1.658931 |
|
40,000,001 to 55,000,000 |
2 |
100,800,000.00 |
10.84% |
73 |
4.0497 |
2.370164 |
1.81 to 2.00 |
4 |
70,984,112.68 |
7.63% |
55 |
4.6532 |
1.915916 |
|
55,000,001 to 65,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
2.01 to 2.25 |
8 |
173,617,192.27 |
18.66% |
73 |
4.3656 |
2.185976 |
|
|
65,000,001 or greater |
2 |
177,000,000.00 |
19.03% |
44 |
3.5822 |
3.540792 |
2.26 to 2.50 |
2 |
51,280,000.00 |
5.51% |
72 |
4.0578 |
2.412422 |
|
Totals |
44 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
2.51 or greater |
12 |
424,593,165.34 |
45.65% |
61 |
3.9396 |
3.287911 |
|
|
|
|
|
|
|
|
Totals |
44 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
Virginia |
1 |
13,218,063.42 |
1.42% |
73 |
4.6300 |
1.435100 |
Arizona |
1 |
2,721,193.42 |
0.29% |
73 |
4.1750 |
2.741600 |
Washington, DC |
1 |
25,500,000.00 |
2.74% |
73 |
4.3300 |
(0.833800) |
California |
13 |
188,985,357.09 |
20.32% |
46 |
3.7035 |
3.138223 |
West Virginia |
2 |
32,928,040.92 |
3.54% |
73 |
4.5000 |
1.472479 |
Colorado |
2 |
15,000,000.00 |
1.61% |
73 |
4.6100 |
3.335600 |
Totals |
82 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
Connecticut |
1 |
4,595,267.49 |
0.49% |
73 |
4.1750 |
2.741600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Delaware |
1 |
14,020,594.42 |
1.51% |
72 |
4.5900 |
1.988300 |
|
|
|
|
|
|
|
Florida |
1 |
2,176,954.73 |
0.23% |
73 |
4.1750 |
2.741600 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Georgia |
5 |
45,993,549.22 |
4.94% |
45 |
4.8393 |
2.083918 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Indiana |
1 |
9,085,181.18 |
0.98% |
13 |
5.7100 |
1.264400 |
Defeased |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
Louisiana |
1 |
14,500,000.00 |
1.56% |
73 |
3.9000 |
2.636700 |
Lodging |
8 |
100,576,694.92 |
10.81% |
73 |
4.6356 |
0.787766 |
Maryland |
1 |
10,600,000.00 |
1.14% |
73 |
4.6150 |
2.095000 |
Mixed Use |
5 |
118,384,100.69 |
12.73% |
62 |
4.5844 |
2.105934 |
Massachusetts |
1 |
3,615,637.86 |
0.39% |
73 |
4.1750 |
2.741600 |
Multi-Family |
4 |
127,013,222.10 |
13.65% |
29 |
3.5429 |
3.420637 |
Michigan |
3 |
88,690,025.16 |
9.53% |
73 |
4.6266 |
2.901111 |
Office |
8 |
158,307,757.55 |
17.02% |
73 |
4.4126 |
3.149720 |
Minnesota |
1 |
7,077,757.55 |
0.76% |
72 |
4.6940 |
2.160800 |
Other |
3 |
24,000,000.00 |
2.58% |
73 |
4.2720 |
2.238600 |
Missouri |
1 |
1,661,111.11 |
0.18% |
73 |
4.1750 |
2.741600 |
Retail |
12 |
279,782,934.47 |
30.08% |
72 |
4.1624 |
2.165597 |
Nevada |
5 |
83,673,415.64 |
9.00% |
73 |
4.2436 |
2.543963 |
Self Storage |
40 |
108,259,230.39 |
11.64% |
73 |
4.2710 |
2.589033 |
New Jersey |
9 |
93,364,899.94 |
10.04% |
72 |
4.3183 |
2.143538 |
Totals |
82 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
New Mexico |
2 |
3,719,753.09 |
0.40% |
73 |
4.1750 |
2.741600 |
|
|
|
|
|
|
|
New York |
8 |
72,368,930.04 |
7.78% |
73 |
4.5483 |
2.013561 |
|
|
|
|
|
|
|
North Carolina |
1 |
8,941,382.50 |
0.96% |
73 |
5.0300 |
0.700900 |
|
|
|
|
|
|
|
Ohio |
1 |
1,008,024.69 |
0.11% |
73 |
4.1750 |
2.741600 |
|
|
|
|
|
|
|
Pennsylvania |
4 |
41,592,798.35 |
4.47% |
72 |
3.9957 |
2.518946 |
|
|
|
|
|
|
|
South Carolina |
1 |
2,079,812.82 |
0.22% |
73 |
5.4200 |
1.233700 |
|
|
|
|
|
|
|
Tennessee |
7 |
13,481,685.29 |
1.45% |
73 |
4.6683 |
2.167393 |
|
|
|
|
|
|
|
Texas |
5 |
115,724,504.19 |
12.44% |
73 |
3.9412 |
2.497321 |
|
|
|
|
|
|
|
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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 |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
Defeased |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
|
4.4990% or less |
18 |
597,536,465.55 |
64.24% |
64 |
3.9811 |
2.558046 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.5000% to 4.9990% |
19 |
271,710,991.47 |
29.21% |
73 |
4.6451 |
2.200821 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.0000% or greater |
5 |
47,076,483.47 |
5.06% |
35 |
5.2263 |
1.452920 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
44 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
37 months to 48 months |
38 |
874,918,505.20 |
94.06% |
65 |
4.2312 |
2.418773 |
|
|
|
|
|
|
|
|
49 months or greater |
4 |
41,405,435.29 |
4.45% |
70 |
4.4675 |
1.900278 |
|
|
|
|
|
|
|
|
Totals |
44 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
Defeased |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
|
60 months or less |
3 |
115,169,281.87 |
12.38% |
13 |
3.5470 |
3.695974 |
Interest Only |
21 |
633,730,000.00 |
68.13% |
65 |
4.0587 |
2.652173 |
61 months to 119 months |
39 |
801,154,658.62 |
86.13% |
73 |
4.3418 |
2.208373 |
300 months or less |
3 |
31,343,504.42 |
3.37% |
73 |
4.8388 |
1.735357 |
|
|
120 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
301 months to 330 months |
18 |
251,250,436.07 |
27.01% |
65 |
4.6295 |
1.829877 |
|
Totals |
44 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
331 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
44 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
2 |
13,860,000.00 |
1.49% |
73 |
4.6112 |
NAP |
|
|
|
None |
|
Underwriter's Information |
2 |
57,200,000.00 |
6.15% |
73 |
3.9983 |
2.429091 |
|
|
|
|
|
|
|
12 months or less |
35 |
769,958,946.49 |
82.77% |
64 |
4.2159 |
2.440888 |
|
|
|
|
|
|
13 months to 24 months |
4 |
87,085,181.18 |
9.36% |
67 |
4.6035 |
1.998254 |
|
|
|
|
|
|
25 months or greater |
1 |
2,079,812.82 |
0.22% |
73 |
5.4200 |
1.233700 |
|
|
|
|
|
|
Totals |
44 |
930,183,940.49 |
100.00% |
65 |
4.2474 |
2.385515 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 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 |
309470001 |
SS |
Various |
Various |
Actual/360 |
4.175% |
330,752.78 |
0.00 |
0.00 |
N/A |
12/01/27 |
-- |
92,000,000.00 |
92,000,000.00 |
11/01/21 |
|
2 |
309470002 |
MF |
San Jose |
CA |
Actual/360 |
2.941% |
215,228.26 |
0.00 |
0.00 |
N/A |
12/06/22 |
-- |
85,000,000.00 |
85,000,000.00 |
11/06/21 |
|
3 |
1751008 |
RT |
Friendswood |
TX |
Actual/360 |
3.770% |
162,319.44 |
0.00 |
0.00 |
N/A |
12/01/27 |
-- |
50,000,000.00 |
50,000,000.00 |
11/01/21 |
|
3A |
453011677 |
|
|
|
Actual/360 |
3.770% |
97,391.67 |
0.00 |
0.00 |
N/A |
12/01/27 |
-- |
30,000,000.00 |
30,000,000.00 |
11/01/21 |
|
4 |
304101935 |
MU |
Las Vegas |
NV |
Actual/360 |
4.250% |
109,791.67 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
30,000,000.00 |
30,000,000.00 |
11/06/21 |
|
4A |
304101936 |
|
|
|
Actual/360 |
4.250% |
99,544.44 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
27,200,000.00 |
27,200,000.00 |
11/06/21 |
|
5 |
309470005 |
RT |
Totowa |
NJ |
Actual/360 |
4.325% |
189,194.72 |
0.00 |
0.00 |
N/A |
12/01/27 |
-- |
50,800,000.00 |
50,800,000.00 |
11/01/21 |
|
6 |
695100846 |
OF |
Detroit |
MI |
Actual/360 |
4.603% |
138,729.31 |
0.00 |
0.00 |
12/06/27 |
12/06/29 |
-- |
35,000,000.00 |
35,000,000.00 |
11/06/21 |
|
7 |
695100856 |
OF |
Sacramento |
CA |
Actual/360 |
4.223% |
117,094.41 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
32,200,000.00 |
32,200,000.00 |
11/06/21 |
|
8 |
309470008 |
OF |
Detroit |
MI |
Actual/360 |
4.516% |
124,440.89 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
32,000,000.00 |
32,000,000.00 |
11/06/21 |
|
9 |
304101922 |
RT |
Philadelphia |
PA |
Actual/360 |
3.942% |
108,624.00 |
0.00 |
0.00 |
N/A |
11/01/27 |
-- |
32,000,000.00 |
32,000,000.00 |
11/01/21 |
|
10 |
309470010 |
RT |
San Jose |
CA |
Actual/360 |
4.330% |
100,672.50 |
0.00 |
0.00 |
N/A |
12/01/27 |
-- |
27,000,000.00 |
27,000,000.00 |
11/01/21 |
|
11 |
304101924 |
LO |
Washington DC |
DC |
Actual/360 |
4.330% |
95,079.58 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
25,500,000.00 |
25,500,000.00 |
11/06/21 |
|
12 |
301741243 |
MU |
Brooklyn |
NY |
Actual/360 |
4.958% |
102,465.33 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
24,000,000.00 |
24,000,000.00 |
11/06/21 |
|
13 |
304101931 |
98 |
New York |
NY |
Actual/360 |
4.272% |
88,288.00 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
24,000,000.00 |
24,000,000.00 |
11/06/21 |
|
14 |
301741241 |
OF |
Irving |
TX |
Actual/360 |
4.260% |
85,288.75 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
23,250,000.00 |
23,250,000.00 |
11/06/21 |
|
15 |
695100850 |
LO |
Novi |
MI |
Actual/360 |
4.828% |
90,305.14 |
31,283.82 |
0.00 |
N/A |
12/06/27 |
-- |
21,721,308.98 |
21,690,025.16 |
11/06/21 |
|
16 |
304101932 |
MU |
Chamblee |
GA |
Actual/360 |
5.060% |
91,977.69 |
25,147.48 |
0.00 |
N/A |
12/06/22 |
-- |
21,109,248.17 |
21,084,100.69 |
11/06/21 |
|
17 |
301741222 |
RT |
Toms River Township |
NJ |
Actual/360 |
4.320% |
72,642.93 |
31,526.84 |
0.00 |
N/A |
09/06/27 |
-- |
19,527,669.01 |
19,496,142.17 |
11/06/21 |
|
18 |
304101918 |
OF |
Various |
NV |
Actual/360 |
4.250% |
70,559.44 |
0.00 |
0.00 |
N/A |
11/06/27 |
-- |
19,280,000.00 |
19,280,000.00 |
11/06/21 |
|
19 |
309470019 |
MF |
Triadelphia |
WV |
Actual/360 |
4.500% |
69,233.52 |
22,476.52 |
0.00 |
N/A |
12/06/27 |
-- |
17,866,714.26 |
17,844,237.74 |
11/06/21 |
|
20 |
301741244 |
MF |
Bridgeport |
WV |
Actual/360 |
4.500% |
58,523.36 |
18,999.49 |
0.00 |
N/A |
12/06/27 |
-- |
15,102,802.67 |
15,083,803.18 |
11/06/21 |
|
21 |
301741242 |
LO |
Pooler |
GA |
Actual/360 |
4.840% |
51,146.82 |
32,529.01 |
0.00 |
N/A |
12/06/27 |
-- |
12,271,963.73 |
12,239,434.72 |
11/06/21 |
|
22 |
301741239 |
LO |
Colorado Springs |
CO |
Actual/360 |
4.610% |
59,545.83 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
15,000,000.00 |
15,000,000.00 |
11/06/21 |
|
23 |
309470023 |
RT |
Wilmington |
DE |
Actual/360 |
4.590% |
55,500.61 |
21,306.43 |
0.00 |
N/A |
11/01/27 |
-- |
14,041,900.85 |
14,020,594.42 |
11/01/21 |
|
24 |
1750781 |
RT |
Metairie |
LA |
Actual/360 |
3.900% |
48,695.83 |
0.00 |
0.00 |
N/A |
12/01/27 |
-- |
14,500,000.00 |
14,500,000.00 |
11/01/21 |
|
25 |
304101937 |
LO |
Lynchburg |
VA |
Actual/360 |
4.630% |
52,814.73 |
28,854.64 |
0.00 |
N/A |
12/06/27 |
-- |
13,246,918.06 |
13,218,063.42 |
11/06/21 |
|
26 |
301741220 |
RT |
New York |
NY |
Actual/360 |
4.530% |
42,129.00 |
0.00 |
0.00 |
N/A |
09/06/27 |
-- |
10,800,000.00 |
10,800,000.00 |
11/06/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 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 |
|
||||
27 |
695100857 |
MU |
Rockville |
MD |
Actual/360 |
4.615% |
42,124.69 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
10,600,000.00 |
10,600,000.00 |
11/06/21 |
|
28 |
301741240 |
MF |
Evansville |
IN |
Actual/360 |
5.710% |
44,725.11 |
10,937.98 |
0.00 |
N/A |
12/06/22 |
-- |
9,096,119.16 |
9,085,181.18 |
05/06/21 |
|
29 |
695100841 |
OF |
Thousand Oaks |
CA |
Actual/360 |
4.500% |
36,812.50 |
0.00 |
0.00 |
N/A |
11/06/27 |
-- |
9,500,000.00 |
9,500,000.00 |
11/06/21 |
|
30 |
304101938 |
RT |
Roanoke Rapids |
NC |
Actual/360 |
5.030% |
38,782.27 |
12,390.11 |
0.00 |
N/A |
12/06/27 |
-- |
8,953,772.61 |
8,941,382.50 |
11/06/21 |
|
31 |
309470031 |
SS |
Various |
Various |
Actual/360 |
4.770% |
36,515.51 |
10,541.31 |
0.00 |
N/A |
12/06/27 |
-- |
8,889,958.88 |
8,879,417.57 |
11/06/21 |
|
32 |
1750949 |
RT |
Turlock |
CA |
Actual/360 |
4.619% |
32,458.58 |
12,240.32 |
0.00 |
N/A |
12/01/27 |
-- |
8,160,604.91 |
8,148,364.59 |
11/01/21 |
|
33 |
695100840 |
RT |
League City |
TX |
Actual/360 |
4.397% |
31,342.52 |
10,706.51 |
0.00 |
N/A |
11/06/27 |
-- |
8,277,864.55 |
8,267,158.04 |
11/06/21 |
|
34 |
695100863 |
IN |
Columbus |
OH |
Actual/360 |
4.604% |
30,328.85 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
7,650,000.00 |
7,650,000.00 |
11/06/21 |
|
35 |
1750274 |
LO |
Ontario |
CA |
Actual/360 |
4.300% |
26,120.90 |
11,241.89 |
0.00 |
N/A |
12/01/27 |
-- |
7,054,407.23 |
7,043,165.34 |
11/01/21 |
|
36 |
695100842 |
OF |
Brooklyn Park |
MN |
Actual/360 |
4.694% |
28,645.83 |
9,188.41 |
0.00 |
N/A |
11/06/27 |
-- |
7,086,945.96 |
7,077,757.55 |
11/06/21 |
|
37 |
1751044 |
LO |
Clarksville |
TN |
Actual/360 |
5.305% |
26,941.50 |
11,618.30 |
0.00 |
N/A |
12/01/27 |
-- |
5,897,624.58 |
5,886,006.28 |
11/01/21 |
|
38 |
1751085 |
SS |
Cape Coral |
FL |
Actual/360 |
4.620% |
24,705.45 |
0.00 |
0.00 |
N/A |
12/01/27 |
-- |
6,210,000.00 |
6,210,000.00 |
11/01/21 |
|
39 |
301741238 |
RT |
Eversham Township |
NJ |
Actual/360 |
4.680% |
23,442.10 |
7,604.08 |
0.00 |
N/A |
10/06/27 |
-- |
5,816,897.20 |
5,809,293.12 |
11/06/21 |
|
40 |
304101923 |
MU |
Brooklyn |
NY |
Actual/360 |
4.550% |
21,549.31 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
5,500,000.00 |
5,500,000.00 |
11/06/21 |
|
41 |
695100838 |
SS |
Placentia |
CA |
Actual/360 |
4.650% |
21,222.08 |
0.00 |
0.00 |
N/A |
10/06/27 |
-- |
5,300,000.00 |
5,300,000.00 |
11/06/21 |
|
42 |
695100853 |
SS |
Rock Hill |
SC |
Actual/360 |
5.420% |
9,719.37 |
2,661.79 |
0.00 |
N/A |
12/06/27 |
-- |
2,082,474.61 |
2,079,812.82 |
11/06/21 |
|
Totals |
|
|
|
|
|
|
3,403,417.22 |
311,254.93 |
0.00 |
|
|
|
930,495,195.42 |
930,183,940.49 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 2021 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 |
21,030,703.00 |
22,973,483.16 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
28,339,475.00 |
13,329,571.08 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
13,979,167.21 |
7,062,140.66 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3A |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
14,266,715.00 |
9,153,910.00 |
01/01/20 |
09/30/20 |
-- |
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 |
4,845,867.31 |
2,602,757.31 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
7,642,381.15 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
3,389,002.52 |
1,641,402.37 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
15,084,118.25 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
2,814,697.55 |
1,664,579.15 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
2,183,771.00 |
2,416,306.00 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
(718,906.69) |
(836,770.63) |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
1,576,305.00 |
402,896.00 |
01/01/20 |
03/31/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
2,360,238.00 |
614,151.00 |
01/01/20 |
03/31/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
7,670.17 |
0.00 |
|
|
14 |
3,514,242.35 |
2,626,165.31 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
(1,044,168.31) |
(1,383,582.76) |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
2,551,012.32 |
2,025,557.88 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,474,351.23 |
1,501,322.45 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
2,282,914.88 |
1,057,483.72 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,511,307.00 |
1,458,628.00 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,305,313.00 |
1,303,493.34 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,977,334.31 |
2,403,210.75 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,671,856.75 |
2,593,956.29 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
3,074,976.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
1,648,176.55 |
1,211,702.42 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
979,294.67 |
1,556,001.00 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
735,681.86 |
708,725.92 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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 |
|
27 |
1,062,986.26 |
795,784.48 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
898,902.00 |
461,955.00 |
01/01/20 |
06/30/20 |
-- |
0.00 |
0.00 |
333,745.36 |
333,745.36 |
0.00 |
0.00 |
|
|
29 |
1,172,017.10 |
253,505.48 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
947,516.36 |
265,333.21 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
676,241.25 |
189,721.31 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
530,550.22 |
236,726.38 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
818,551.00 |
666,806.67 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
35 |
956,603.18 |
1,324,722.65 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
1,123,341.87 |
848,083.60 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
565,555.70 |
738,364.57 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
39 |
2,012,106.41 |
2,011,380.65 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
385,839.97 |
290,364.56 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
438,517.02 |
324,181.21 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
205,183.00 |
94,137.00 |
01/01/19 |
06/30/19 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
150,269,738.25 |
86,588,157.19 |
|
|
|
0.00 |
0.00 |
333,745.36 |
333,745.36 |
7,670.17 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 17 of 27 |
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
||||
|
||||||||||||||||||||
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
Prepayments |
|
|
Rate and Maturities |
|||||
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
Curtailments |
|
Payoff |
|
Next Weighted Avg. |
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
|
Coupon |
Remit |
WAM¹ |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.247422% |
4.215657% |
65 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.247583% |
4.213377% |
66 |
09/17/21 |
1 |
13,277,358.95 |
0 |
0.00 |
1 |
9,108,441.25 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.247758% |
4.219998% |
67 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
9,119,265.42 |
1 |
24,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.247917% |
4.213713% |
68 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
1 |
9,130,036.63 |
1 |
24,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.248076% |
4.207430% |
69 |
06/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
33,142,198.09 |
1 |
24,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.248248% |
4.207606% |
70 |
05/17/21 |
0 |
0.00 |
0 |
0.00 |
3 |
57,152,857.09 |
1 |
24,000,000.00 |
0 |
0.00 |
1 |
9,152,857.09 |
0 |
0.00 |
0 |
0.00 |
|
4.248405% |
4.207766% |
71 |
04/16/21 |
0 |
0.00 |
1 |
9,164,910.48 |
2 |
48,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.248576% |
4.207940% |
72 |
03/17/21 |
1 |
9,175,458.35 |
0 |
0.00 |
2 |
48,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.248731% |
4.208098% |
73 |
02/18/21 |
0 |
0.00 |
0 |
0.00 |
2 |
48,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.248931% |
4.208300% |
74 |
01/15/21 |
0 |
0.00 |
0 |
0.00 |
3 |
57,200,729.88 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.249084% |
4.208457% |
75 |
12/17/20 |
0 |
0.00 |
0 |
0.00 |
3 |
57,211,102.49 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.249237% |
4.208612% |
76 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© Copyright 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 |
|
|
|
|
|
|
|
No delinquent loans this period |
|
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
|||||
Delinquent |
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 19 of 27 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
||||||||
Past Maturity |
|
0 |
0 |
0 |
|
|
0 |
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
13 - 24 Months |
|
115,169,282 |
115,169,282 |
0 |
|
|
0 |
|
25 - 36 Months |
|
0 |
0 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
815,014,659 |
815,014,659 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Nov-21 |
930,183,940 |
930,183,940 |
0 |
0 |
|
0 |
0 |
|
Oct-21 |
930,495,195 |
930,495,195 |
0 |
0 |
|
0 |
0 |
|
Sep-21 |
930,832,245 |
908,446,445 |
13,277,359 |
0 |
9,108,441 |
0 |
|
|
Aug-21 |
931,140,871 |
922,021,605 |
0 |
0 |
9,119,265 |
0 |
|
|
Jul-21 |
931,448,245 |
922,318,208 |
0 |
0 |
9,130,037 |
0 |
|
|
Jun-21 |
931,781,554 |
898,639,355 |
0 |
0 |
9,142,198 |
24,000,000 |
|
|
May-21 |
932,086,329 |
874,933,472 |
0 |
0 |
33,152,857 |
24,000,000 |
|
|
Apr-21 |
932,417,133 |
875,252,222 |
0 |
9,164,910 |
48,000,000 |
0 |
|
|
Mar-21 |
932,719,330 |
875,543,872 |
9,175,458 |
0 |
48,000,000 |
0 |
|
|
Feb-21 |
933,102,365 |
885,102,365 |
0 |
0 |
48,000,000 |
0 |
|
|
Jan-21 |
933,401,782 |
876,201,052 |
0 |
0 |
57,200,730 |
0 |
|
|
Dec-20 |
933,699,985 |
876,488,883 |
0 |
0 |
57,211,102 |
0 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 2021 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 |
28 |
301741240 |
9,085,181.18 |
9,152,857.09 |
13,600,000.00 |
12/22/20 |
422,305.00 |
1.26440 |
06/30/20 |
12/06/22 |
312 |
Totals |
|
9,085,181.18 |
9,152,857.09 |
13,600,000.00 |
|
422,305.00 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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 |
|
28 |
301741240 |
MF |
IN |
11/18/20 |
8 |
|
|
|
|
Special Servicer comments are not available for this cycle. |
|
|
|
|
|||
|
||||||||
|
||||||||
|
||||||||
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 2021 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 |
304101924 |
25,500,000.00 |
4.33000% |
25,500,000.00 4.33000% |
10 |
10/07/20 |
04/29/20 |
11/12/20 |
|
25 |
304101937 |
13,708,404.99 |
4.63000% |
13,708,404.99 4.63000% |
10 |
08/04/20 |
07/06/20 |
09/11/20 |
|
28 |
301741240 |
9,233,144.27 |
5.71000% |
9,200,729.88 5.71000% |
10 |
05/06/21 |
02/06/21 |
05/11/21 |
|
Totals |
|
48,441,549.26 |
|
48,409,134.87 |
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© Copyright 2021 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.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© Copyright 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 |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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) |
12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
420.75 |
0.00 |
0.00 |
0.00 |
23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
89.83 |
0.00 |
0.00 |
0.00 |
28 |
0.00 |
0.00 |
(3,500.00) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
45.66 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
(3,500.00) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
556.24 |
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 |
(2,943.76) |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 26 of 27 |
Supplemental Notes |
|
Risk Retention |
|
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention Special Notices" tab for the MSC 2017-HR2 transaction, certain |
|
information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information. |
|
|
|
|
|
|
|
|
|
© Copyright 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 27 |
Prospectus Loan ID 1 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-30-2017 92000000.00 120 12-01-2027 0.04175 0.04175 3 1 120 01-01-2018 true 1 PP 3 0.00 92000000.00 1 36 36 0 true true false false false 05-31-2027 Extra Space Self Storage Portfolio SS 2668218 299250000.00 0.95 0.97 01-01-2020 N 09-30-2017 07-01-2020 06-30-2021 27645157.27 34887346.36 10672977.97 11913863.20 16972179.30 22973483.16 16559527.97 22560830.16 UW 8228927.00 2.06 2.7917 2.01 2.7416 F F false false 92000000.00 330752.78 0.04175 0.0003064 330752.78 0.00 0.00 92000000.00 92000000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 1-001 10-13-2021 11-12-2021 HENDERSON - STEPHANIE PLACE 1051 STEPHANIE PLACE Henderson NV 89014 Clark SS 292316 292316 1996 18700000.00 MAI 11-01-2017 0.97 0.98 6 09-30-2017 07-01-2020 06-30-2021 1498071.20 2051808.00 358123.76 502096.00 1139947.44 1549712.00 1094739.52 1504504.00 UW CREFC 651753.00 2.3777 2.3083 F 09-30-2017 false Prospectus Loan ID 1-002 10-13-2021 11-12-2021 BROOKFIELD - FEDERAL ROAD 578 FEDERAL ROAD Brookfield CT 06804 Fairfield SS 80250 80250 1988 13800000.00 MAI 11-01-2017 0.98 0.99 6 09-30-2017 07-01-2020 06-30-2021 1219615.97 1464882.00 370188.81 400236.00 849427.16 1064646.00 837016.15 1052235.00 UW CREFC 486435.00 2.1886 2.1631 F 09-30-2017 false Prospectus Loan ID 1-003 10-13-2021 11-12-2021 KINGSTON - SAWKILL ROAD 119 SAWKILL ROAD Kingston NY 12401 Ulster SS 85675 85675 1986 12400000.00 MAI 11-01-2017 0.93 0.98 6 09-30-2017 07-01-2020 06-30-2021 1309401.16 1835234.31 496860.29 591094.07 812540.87 1244140.24 799290.87 1230890.24 UW CREFC 467399.00 2.6618 2.6334 F 09-30-2017 false Prospectus Loan ID 1-004 10-13-2021 11-12-2021 LAKE ELSINORE - CENTRAL AVENUE 550 CENTRAL AVENUE Lake Elsinore CA 92530 Riverside SS 105785 105785 2000 12300000.00 MAI 11-01-2017 0.93 0.99 6 09-30-2017 07-01-2020 06-30-2021 1006271.48 1204027.63 278991.38 357123.66 727280.10 846903.97 710920.00 830543.97 UW CREFC 197014.00 4.2986 4.2156 F 09-30-2017 false Prospectus Loan ID 1-005 10-13-2021 11-12-2021 DOYLESTOWN - NORTH BROAD STREET 390 NORTH BROAD STREET Doylestown PA 18901 Bucks SS 71355 71355 1988 11400000.00 MAI 11-01-2017 0.96 0.98 6 09-30-2017 07-01-2020 06-30-2021 1015502.51 1055949.03 304591.26 310351.92 710911.25 745597.11 699875.90 734562.11 UW CREFC 407283.00 1.8306 1.8035 F 09-30-2017 false Prospectus Loan ID 1-006 10-13-2021 11-12-2021 PENNSAUKEN - SOUTH CRESCENT BOULEVARD 7480 SOUTH CRESCENT BOULEVARD Pennsauken NJ 08109 Camden SS 82810 82810 1990 12300000.00 MAI 11-01-2017 0.94 0.99 6 09-30-2017 07-01-2020 06-30-2021 1113954.22 1442320.79 425174.69 455120.22 688779.53 987200.57 675972.61 974393.57 UW CREFC 396261.00 2.4912 2.4589 F 09-30-2017 false Prospectus Loan ID 1-007 10-13-2021 11-12-2021 NEW PALTZ - SOUTH PUTT CORNERS ROAD 24 SOUTH PUTT CORNERS ROAD New Paltz NY 12561 Ulster SS 76226 76226 1989 10900000.00 MAI 11-01-2017 0.95 0.98 6 09-30-2017 07-01-2020 06-30-2021 1144026.61 1463765.78 472301.31 537756.99 671725.30 926008.79 659936.63 914219.79 UW CREFC 386743.00 2.3943 2.3638 F 09-30-2017 false Prospectus Loan ID 1-008 10-13-2021 11-12-2021 TYNGSBOROUGH - INDUSTRIAL WAY 2 INDUSTRIAL WAY Tyngsborough MA 01879 Middlesex SS 79200 79200 1990 10300000.00 MAI 11-01-2017 0.94 0.98 6 09-30-2017 07-01-2020 06-30-2021 957413.22 1098089.14 288896.41 282162.68 668516.81 815926.46 656268.19 803677.46 UW CREFC 382736.00 2.1318 2.0998 F 09-30-2017 false Prospectus Loan ID 1-009 10-13-2021 11-12-2021 HEMET - SOUTH SANDERSON 750 SOUTH SANDERSON AVENUE Hemet CA 92545 Riverside SS 90193 90193 1985 11000000.00 MAI 11-01-2017 0.93 0.99 6 09-30-2017 07-01-2020 06-30-2021 981539.72 1258369.93 345599.70 422339.20 635940.02 836030.73 621991.28 822081.73 UW CREFC 364701.00 2.2923 2.2541 F 09-30-2017 false Prospectus Loan ID 1-010 10-13-2021 11-12-2021 BENSALEM - 1525 BRISTOL PIKE 1525 BRISTOL PIKE Bensalem PA 19020 Bucks SS 71070 71070 2000 10800000.00 MAI 11-01-2017 0.94 0.99 6 09-30-2017 07-01-2020 06-30-2021 1030578.68 1193381.19 405338.40 390873.86 625240.28 802507.33 614249.00 791516.33 UW CREFC 169750.00 4.7275 4.6628 F 09-30-2017 false Prospectus Loan ID 1-011 10-13-2021 11-12-2021 EASTPOINT - LAKEWOOD AVENUE 2960 LAKEWOOD AVENUE Atlanta GA 30344 Fulton SS 90200 90200 1962 11150000.00 MAI 11-01-2017 0.96 0.99 6 09-30-2017 07-01-2020 06-30-2021 1023565.59 1207563.59 427629.52 442837.84 595936.07 764725.75 581986.25 750775.75 UW CREFC 342158.00 2.235 2.1942 F 09-30-2017 false Prospectus Loan ID 1-012 10-13-2021 11-12-2021 HOWELL - ROUTE 9 SOUTH 5440 U.S. 9 Howell NJ 07731 Monmouth SS 69765 69765 1987 10000000.00 MAI 11-01-2017 0.94 0.98 6 09-30-2017 07-01-2020 06-30-2021 949796.41 1082431.72 369660.97 380758.96 580135.44 701672.76 569345.98 690883.76 UW CREFC 157659.00 4.4505 4.3821 F 09-30-2017 false Prospectus Loan ID 1-013 10-13-2021 11-12-2021 LAWRENCEVILLE - HURRICANE SHOALS ROAD 98 HURRICANE SHOALS ROAD NORTHEAST Lawrenceville GA 30046 Gwinnett SS 103830 103830 1995 9150000.00 MAI 11-01-2017 0.95 0.99 6 09-30-2017 07-01-2020 06-30-2021 901562.63 992042.92 324523.19 387301.57 577039.44 604741.35 560981.68 588683.35 UW CREFC 156474.00 3.8648 3.7621 F 09-30-2017 false Prospectus Loan ID 1-014 10-13-2021 11-12-2021 LAWNSIDE - WHITE HORSE PIKE 339 WHITE HORSE PIKE NORTH Lawnside NJ 08045 Camden SS 64565 64565 1977 10300000.00 MAI 11-01-2017 0.96 0.99 6 09-30-2017 07-01-2020 06-30-2021 955581.86 1200009.55 397457.12 402738.57 558124.74 797270.98 548139.48 787285.98 UW CREFC 320616.00 2.4866 2.4555 F 09-30-2017 false Prospectus Loan ID 1-015 10-13-2021 11-12-2021 PHOENIX - WEST PEORIA 2043 WEST PEORIA AVENUE Phoenix AZ 85029 Maricopa SS 63214 63214 1980 9300000.00 MAI 11-01-2017 0.95 0.98 6 09-30-2017 07-01-2020 06-30-2021 771526.70 989017.76 268464.75 296432.10 503061.95 692585.66 493285.64 682809.66 UW CREFC 288054.00 2.4043 2.3704 F 09-30-2017 false Prospectus Loan ID 1-016 10-13-2021 11-12-2021 MOUNT LAUREL - ARK ROAD 103 ARK ROAD Mount Laurel NJ 08054 Burlington SS 46145 46145 1987 7700000.00 MAI 11-01-2017 0.97 0.98 6 09-30-2017 07-01-2020 06-30-2021 744749.62 829645.19 291272.05 298056.73 453477.57 531588.46 446341.04 524451.46 UW CREFC 260501.00 2.0406 2.0132 F 09-30-2017 false Prospectus Loan ID 1-017 10-13-2021 11-12-2021 BURLINGTON - CADILLAC ROAD 10 CADILLAC ROAD Burlington NJ 08016 Burlington SS 62160 62160 1940 7700000.00 MAI 11-01-2017 0.98 0.99 6 09-30-2017 07-01-2020 06-30-2021 810985.40 1080711.22 361498.51 386008.68 449486.89 694702.54 439873.58 685089.54 UW CREFC 122334.00 5.6787 5.6001 F 09-30-2017 false Prospectus Loan ID 1-018 10-13-2021 11-12-2021 CHERRY HILL - MARLTON PIKE 1986 MARLTON PIKE EAST Cherry Hill NJ 08003 Camden SS 61140 61140 1990 7500000.00 MAI 11-01-2017 0.97 0.99 6 09-30-2017 07-01-2020 06-30-2021 776532.00 873986.61 328348.59 322980.15 448183.41 551006.46 438727.85 541550.46 UW CREFC 257996.00 2.1357 2.099 F 09-30-2017 false Prospectus Loan ID 1-019 10-13-2021 11-12-2021 BENSALEM - KNIGHTS ROAD 2520 KNIGHTS ROAD Bensalem PA 19020 Bucks SS 48546 48546 2004 7600000.00 MAI 11-01-2017 0.96 0.98 6 09-30-2017 07-01-2020 06-30-2021 724233.34 896897.00 289262.55 296836.00 434970.79 600061.00 427462.95 592553.00 UW CREFC 118066.00 5.0824 5.0188 F 09-30-2017 false Prospectus Loan ID 1-020 10-13-2021 11-12-2021 ALBUQUERQUE - ELLISON ROAD NORTHWEST 10340 ELLISON ROAD NORTHWEST Albuquerque NM 87114 Bernalillo SS 54860 54860 1995 6900000.00 MAI 11-01-2017 0.96 0.79 6 09-30-2017 07-01-2020 06-30-2021 637367.60 748458.00 208888.12 213090.00 428479.48 535368.00 419995.14 526884.00 UW CREFC 244971.00 2.1854 2.1508 F 09-30-2017 false Prospectus Loan ID 1-021 10-13-2021 11-12-2021 MODESTO - CROWS LANDING 2201 CROWS LANDING ROAD Modesto CA 95358 Stanislaus SS 76350 76350 2002 6000000.00 MAI 11-01-2017 0.97 0.99 6 09-30-2017 07-01-2020 06-30-2021 655532.02 979348.00 249066.72 307819.00 406465.30 671529.00 394657.45 659721.00 UW CREFC 110243.00 6.0913 5.9842 F 09-30-2017 false Prospectus Loan ID 1-022 10-13-2021 11-12-2021 AUBURNDALE - US HIGHWAY 92 WEST 1012 US HIGHWAY 92 WEST Auburndale FL 33823 Polk SS 63675 63675 2000 5700000.00 MAI 11-01-2017 0.96 1 6 09-30-2017 07-01-2020 06-30-2021 615272.31 796287.00 212177.01 310320.00 403095.30 485967.00 393247.69 476119.00 UW CREFC 136110.00 3.5703 3.498 F 09-30-2017 false Prospectus Loan ID 1-023 10-13-2021 11-12-2021 SAN BERNARDINO - WEST CLUB CENTER DRIVE 155 WEST CLUB CENTER DRIVE San Bernardino CA 92408 San Bernardino SS 63578 63578 1989 6300000.00 MAI 11-01-2017 0.99 0.99 6 09-30-2017 07-01-2020 06-30-2021 587047.75 815742.00 205959.09 276320.00 381088.66 539422.00 371256.05 529589.00 UW CREFC 218420.00 2.4696 2.4246 F 09-30-2017 false Prospectus Loan ID 1-024 10-13-2021 11-12-2021 MEMPHIS - MOUNT MORIAH TERRACE 2673 MOUNT MORIAH TERRACE Memphis TN 38115 Shelby SS 84610 84610 1982 5650000.00 MAI 11-01-2017 0.93 0.99 6 09-30-2017 07-01-2020 06-30-2021 650339.02 780483.00 284415.27 308102.00 365923.75 472381.00 352838.45 459296.00 UW CREFC 210405.00 2.2451 2.1829 F 09-30-2017 false Prospectus Loan ID 1-025 10-13-2021 11-12-2021 HESPERIA - MARIPOSA ROAD 9353 MARIPOSA ROAD Hesperia CA 92344 Hesperia SS 77600 77600 1999 5600000.00 MAI 11-01-2017 0.97 0.99 6 09-30-2017 07-01-2020 06-30-2021 573765.16 841814.00 235225.47 271629.00 338539.69 570185.00 326538.52 558184.00 UW CREFC 91750.00 6.2145 6.0837 F 09-30-2017 false Prospectus Loan ID 1-026 10-13-2021 11-12-2021 MEMPHIS - COVINGTON WAY 4961 COVINGTON WAY Memphis TN 38128 Shelby SS 78040 78040 1984 5300000.00 MAI 11-01-2017 0.95 0.99 6 09-30-2017 07-01-2020 06-30-2021 649104.06 796443.00 316603.51 276814.00 332500.55 519629.00 320431.33 507560.00 UW CREFC 191368.00 2.7153 2.6522 F 09-30-2017 false Prospectus Loan ID 1-027 10-13-2021 11-12-2021 ST LOUIS - HALLS FERRY ROAD 9702 HALLS FERRY ROAD St. Louis MO 63136 St. Louis SS 58200 58200 1998 5100000.00 MAI 11-01-2017 0.91 0.97 6 09-30-2017 07-01-2020 06-30-2021 609320.62 733047.00 304924.89 310907.00 304395.73 422140.00 295394.85 413139.00 UW CREFC 175838.00 2.4007 2.3495 F 09-30-2017 false Prospectus Loan ID 1-028 10-13-2021 11-12-2021 KILLEEN - JASPER DRIVE 1035 WEST JASPER DRIVE Killeen TX 76542 Bell SS 94970 94970 1974 6000000.00 MAI 10-07-2017 0.91 0.79 6 09-30-2017 07-01-2020 06-30-2021 601251.23 1001268.00 299006.78 413629.00 302244.45 587639.00 287556.94 572951.00 UW CREFC 82267.00 7.143 6.9645 F 09-30-2017 false Prospectus Loan ID 1-029 10-13-2021 11-12-2021 ALBUQUERQUE - AIRPORT DRIVE NORTHWEST 141 AIRPORT DRIVE NORTHWEST Albuquerque NM 87121 Bernalillo SS 53240 53240 1987 4500000.00 MAI 11-01-2017 0.97 0.96 6 09-30-2017 07-01-2020 06-30-2021 438275.43 577478.00 178118.51 192593.00 260156.92 384885.00 251923.13 376651.00 UW CREFC 148786.00 2.5868 2.5314 F 09-30-2017 false Prospectus Loan ID 1-030 10-13-2021 11-12-2021 MEMPHIS - GATEWAY DRIVE 1235 GATEWAY DRIVE Memphis TN 38116 Shelby SS 50300 50300 1987 3650000.00 MAI 11-01-2017 0.94 0.99 6 09-30-2017 07-01-2020 06-30-2021 443216.87 553892.00 197657.58 241369.00 245559.29 312523.00 237780.18 304744.00 UW CREFC 141272.00 2.2122 2.1571 F 09-30-2017 false Prospectus Loan ID 1-031 10-13-2021 11-12-2021 VICTORVILLE - YATES ROAD 15555 YATES ROAD Victorville CA 92395 San Bernardino SS 62125 62125 1977 3800000.00 MAI 11-01-2017 0.97 0.99 6 09-30-2017 07-01-2020 06-30-2021 461599.08 747750.00 218101.91 314129.00 243497.17 433621.00 233889.28 424013.00 UW CREFC 66146.00 6.5555 6.4102 F 09-30-2017 false Prospectus Loan ID 1-032 10-13-2021 11-12-2021 LAS VEGAS - NORTH LAMONT STREET 3450 NORTH LAMONT STREET Las Vegas NV 89115 Clark SS 56985 56985 1988 3800000.00 MAI 11-01-2017 0.95 0.99 6 09-30-2017 07-01-2020 06-30-2021 378563.14 578910.00 186747.25 212553.00 191815.89 366357.00 183002.91 357544.00 UW CREFC 109711.00 3.3392 3.2589 F 09-30-2017 false Prospectus Loan ID 1-033 10-13-2021 11-12-2021 COLUMBUS - EAST MAIN STREET 3569 EAST MAIN STREET Columbus OH 43213 Franklin SS 33500 33500 1988 2750000.00 MAI 11-01-2017 0.95 0.95 6 09-30-2017 07-01-2020 06-30-2021 358001.19 428325.00 172483.47 193247.00 185517.72 235078.00 180336.80 229897.00 UW CREFC 106705.00 2.203 2.1545 F 09-30-2017 false Prospectus Loan ID 1-034 10-13-2021 11-12-2021 MEMPHIS - RALEIGH-LAGRANGE 4994 RALEIGH LAGRANGE ROAD Memphis TN 38128 Shelby SS 40395 40395 1984 2700000.00 MAI 11-01-2017 0.95 0.99 6 09-30-2017 07-01-2020 06-30-2021 350287.22 400263.00 182018.51 195576.00 168268.71 204687.00 162021.45 198440.00 UW CREFC 96686.00 2.117 2.0524 F 09-30-2017 false Prospectus Loan ID 1-035 10-13-2021 11-12-2021 MEMPHIS - 5675 SUMMER AVENUE 5675 SUMMER AVENUE Memphis TN 38134 Shelby SS 47945 47945 1985 2350000.00 MAI 11-01-2017 0.92 0.98 6 09-30-2017 07-01-2020 06-30-2021 384887.81 492061.00 232614.18 213730.00 152273.63 278331.00 144858.73 270916.00 UW CREFC 88170.00 3.1567 3.0726 F 09-30-2017 false Prospectus Loan ID 1-036 10-13-2021 11-12-2021 MEMPHIS - MADISON AVENUE 1075 MADISON AVENUE Memphis TN 38104 Shelby SS 27400 27400 1982 2250000.00 MAI 11-01-2017 0.87 1 6 09-30-2017 07-01-2020 06-30-2021 316418.44 395644.00 184786.44 198931.00 131632.00 196713.00 127394.47 192475.00 UW CREFC 76146.00 2.5833 2.5277 F 09-30-2017 false Prospectus Loan ID 2 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 12-01-2017 85000000.00 60 12-06-2022 0.029405 0.029405 3 1 60 01-06-2018 true 1 PP 3 0.00 85000000.00 1 1 1 0 true true true false false 01-05-2020 06-05-2022 06-05-2022 THE WOODS 4300 THE WOODS DRIVE San Jose CA 95136 Santa Clara MF 1841 1841 1981 2017 675500000.00 MAI 10-10-2017 0.95 0.95 6 01-06-2020 N 09-30-2017 01-01-2021 06-30-2021 45252611.00 22192079.00 14939344.34 8862507.92 30313266.66 13329571.08 29853016.66 13099446.08 UW CREFC 2973172.00 5.08 4.4832 5.01 4.4058 F F false false 85000000.00 215228.26 0.029405 0.000332 215228.26 0.00 0.00 85000000.00 85000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-17-2017 50000000.00 120 12-01-2027 0.0377 0.0377 3 1 120 01-01-2018 true 1 PP 3 0.00 50000000.00 1 1 1 0 true true false false false 08-31-2027 BAYBROOK LIFESTYLE AND POWER CENTER 500 BAYBROOK MALL DRIVE Friendswood TX 77546 Harris RT 636845 636845 2015 241000000.00 MAI 07-01-2018 0.94 0.96 6 01-01-2020 N Dick's Sporting Goods 105000 01-31-2027 Forever 21 81772 01-31-2024 STAR CINEMA GRILL 42147 12-31-2037 09-30-2017 01-01-2021 06-30-2021 20728425.95 10351602.00 4953868.25 3289461.34 15774557.70 7062140.66 14961901.00 6655812.16 UW CREFC 2653661.14 2.95 2.6612 2.80 2.5081 F F 06-30-2021 false false 50000000.00 162319.44 0.0377 0.0001576 162319.44 0.00 0.00 50000000.00 50000000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3A 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-17-2017 30000000.00 120 12-01-2027 0.0377 0.0377 3 1 120 01-01-2018 1 PP 3 30000000.00 1 0 true true false false false NA NA N false false 30000000.00 97391.67 0.0377 0.0001576 97391.67 0.00 0.00 30000000.00 30000000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-08-2017 30000000.00 120 12-06-2027 0.0425 0.0425 3 1 120 01-06-2018 true 1 PP 3 0.00 30000000.00 1 1 1 0 true true false false false 09-05-2027 HARMON CORNER 3717 LAS VEGAS BOULEVARD SOUTH Las Vegas NV 89109 Clark MU 68613 68613 2012 253000000.00 MAI 06-28-2017 1 0.80 6 01-06-2020 N Rainforest Cafe 14799 09-30-2025 Bubba Gump Shrimp Co. 12794 12-31-2022 MC DONALDS 6217 04-30-2022 09-30-2017 01-01-2020 09-30-2020 15385192.00 11680503.00 2836810.00 2526593.00 12548382.00 9153910.00 12431740.00 9066428.00 UW CREFC 3506248.00 2.04 2.6107 2.02 2.5857 F F 12-31-2020 false false 30000000.00 109791.67 0.0425 0.0001298 109791.67 0.00 0.00 30000000.00 30000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4A 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-08-2017 27200000.00 120 12-06-2027 0.0425 0.0425 3 1 120 01-06-2018 1 PP 3 27200000.00 1 0 true true false false false NA NA N false false 27200000.00 99544.44 0.0425 0.0001298 99544.44 0.00 0.00 27200000.00 27200000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-15-2017 50800000.00 120 12-01-2027 0.04325 0.04325 3 1 120 01-01-2018 true 1 WL 3 0.00 50800000.00 1 1 1 0 true true false false false 05-31-2027 TOTOWA COMMONS 545 HIGHWAY 46 WEST Totowa NJ 07512 Passaic RT 271488 271488 1980 88700000.00 MAI 10-10-2017 1 1 6 01-01-2020 N Home Depot 101546 04-30-2025 Bed Bath & Beyond 93613 11-30-2023 Marshalls 45125 03-31-2022 09-30-2017 01-01-2021 06-30-2021 6275516.00 3768286.00 1978908.00 1165528.69 4296607.00 2602757.31 4054983.00 2481944.31 UW CREFC 1110756.00 1.93 2.3432 1.82 2.2344 F F 06-30-2021 false false 50800000.00 189194.72 0.04325 0.0002482 189194.72 0.00 0.00 50800000.00 50800000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 11-08-2017 35000000.00 120 12-06-2029 360 0.04603 0.04603 3 1 60 01-06-2018 true 1 PP 5 0.00 35000000.00 1 1 1 0 true true false false false 09-05-2027 150 WEST JEFFERSON 150 WEST JEFFERSON AVENUE Detroit MI 48226 Wayne OF 489786 489786 1989 103000000.00 MAI 08-22-2017 0.94 0.95 6 01-06-2020 N Amazon.com 82774 10-31-2024 Miller Canfield Paddock Stone 69974 06-30-2026 Butzel Long PC 48669 07-31-2022 08-31-2017 12-31-2019 12-31-2020 14218841.94 14437987.00 6067999.90 6795605.85 8150842.04 7642381.15 7255421.45 6746960.15 UW CREFC 1637901.00 1.96 4.6659 1.75 4.1192 F F 12-31-2020 false false 35000000.00 138729.31 0.04603 0.0006446 138729.31 0.00 0.00 35000000.00 35000000.00 11-06-2021 12-06-2027 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 11-21-2017 32200000.00 120 12-06-2027 360 0.04223 0.04223 3 1 60 01-06-2018 true 1 WL 5 0.00 32200000.00 1 1 1 0 true true true false false 01-05-2020 08-05-2027 08-05-2027 925 L STREET 925 L STREET Sacramento CA 95814 Sacramento OF 168850 168850 1972 1997 47300000.00 MAI 11-07-2017 0.91 0.91 6 01-06-2020 N Legislative Counsel Bureau 74138 06-30-2025 Legislative Analyst's Office 16527 04-30-2022 Capitol Advisors Group 8260 07-31-2029 08-31-2017 01-01-2021 06-30-2021 5424282.20 3021295.00 2143481.77 1379892.63 3280800.42 1641402.37 3083245.92 1542624.87 UW CREFC 687457.50 1.73 2.3876 1.63 2.2439 F F 09-01-2021 false false 32200000.00 117094.41 0.04223 0.0001482 117094.41 0.00 0.00 32200000.00 32200000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 11-20-2017 32000000.00 120 12-06-2027 0.04516 0.04516 3 1 120 01-06-2018 false 1 PP 3 0.00 32000000.00 1 1 1 0 true true false false false 09-05-2027 ONE ALLY CENTER 500 WOODWARD AVENUE Detroit MI 48226 Wayne OF 976095 976095 1992 185000000.00 MAI 10-17-2017 0.94 0.93 6 01-06-2020 N ALLY FINANCIAL INC 329273 12-31-2028 Clark Hill PLC 76869 12-31-2029 PricewaterhouseCoopers LLP 70184 10-31-2023 09-30-2017 12-31-2019 12-31-2020 30714611.89 29628275.00 17866861.55 14544156.75 12847750.34 15084118.25 11371879.43 13608247.25 UW CREFC 3213887.00 2.75 4.6934 2.43 4.2342 F F 12-31-2020 false false 32000000.00 124440.89 0.04516 0.0006048 124440.89 0.00 0.00 32000000.00 32000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-01-2017 32000000.00 120 11-01-2027 0.03942 0.03942 3 1 120 12-01-2017 true 1 WL 3 105120.00 32000000.00 1 1 1 5 true true true false false 12-31-2019 06-30-2027 06-30-2027 BAKERS CENTRE 2800 FOX STREET Philadelphia PA 19129 Philadelphia RT 236709 236709 2013 52900000.00 MAI 10-09-2017 0.92 0.98 6 01-01-2020 N SHOPRITE 71036 07-31-2033 Ross Dress for Less 25000 01-31-2024 Planet Fitness 23500 06-30-2024 12-31-2016 01-01-2021 06-30-2021 4063538.14 2483197.00 842132.35 818617.85 3221405.79 1664579.15 3020037.28 1563894.65 UW CREFC 637728.00 2.52 2.6101 2.36 2.4522 F F 09-30-2021 false false 32000000.00 108624.00 0.03942 0.0001482 108624.00 0.00 0.00 32000000.00 32000000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-21-2017 27000000.00 120 12-01-2027 0.0433 0.0433 3 1 120 01-01-2018 true 1 WL 3 0.00 27000000.00 1 1 1 0 true true false false false 08-31-2027 SUNRISE PLAZA SAN JOSE 626-690 BLOSSOM HILL ROAD San Jose CA 95123 Santa Clara RT 112805 112805 1992 44200000.00 MAI 10-24-2017 1 0.94 6 01-01-2020 N Dick's Sporting Goods 41176 01-31-2024 Pacific Sales 25200 06-30-2021 Chavez Supermarket 11710 07-31-2025 06-30-2017 07-01-2020 06-30-2021 3385617.60 3332149.00 809675.00 915843.00 2575942.86 2416306.00 2441206.86 2281569.00 UW CREFC 1185338.00 2.17 2.0384 2.06 1.9248 F F 06-30-2021 false false 27000000.00 100672.50 0.0433 0.0003232 100672.50 0.00 0.00 27000000.00 27000000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-10-2017 25500000.00 120 12-06-2027 0.0433 0.0433 3 1 120 01-06-2018 true 1 WL 3 0.00 25500000.00 1 1 1 0 true true false false true 09-05-2027 HAMPTON INN & SUITES BALLPARK 1265 FIRST STREET SOUTHEAST Washington D.C. DC 20003 District of Columbia LO 168 168 2015 65000000.00 MAI 08-28-2017 0.77 0.29 6 01-06-2020 N 09-30-2017 07-01-2020 06-30-2021 9963175.00 2418421.00 6635486.00 3255191.63 3327689.00 -836770.63 2929162.00 -933507.47 UW CREFC 1119485.39 2.97 -0.7474 2.62 -0.8338 F F false true 25500000.00 95079.58 0.0433 0.0002482 95079.58 0.00 0.00 25500000.00 25500000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 04-29-2020 98 12-06-2027 Prospectus Loan ID 12 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 11-29-2017 24000000.00 120 12-06-2027 0.04958 0.04958 3 1 120 01-06-2018 true 1 WL 3 0.00 24000000.00 1 1 1 0 true true false false false 09-05-2027 260-272 MESEROLE 260-272 MESEROLE STREET Brooklyn NY 11206 Kings MU 70475 70475 1900 2007 33000000.00 MAI 11-09-2017 17800000.00 10-08-2020 MAI 1 0.92 6 01-06-2020 N 260 MESEROLE CORP (BREATHNACH, BURKE,CAFFREY) 9000 02-28-2026 THE SWEATSHOP, INC. 8500 10-30-2020 THE WELL 5400 02-28-2022 10-31-2017 01-01-2020 03-31-2020 2545864.00 686782.00 673821.00 283886.00 1872043.00 402896.00 1826235.00 391445.00 UW CREFC 300785.00 1.55 1.3394 1.51 1.3014 F F false false 24000000.00 102465.33 0.04958 0.0001482 102465.33 0.00 0.00 24000000.00 24000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA 09-17-2020 09-06-2021 false 8 Prospectus Loan ID 13 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-21-2017 24000000.00 120 12-06-2027 0.04272 0.04272 3 1 120 01-06-2018 true 1 WL 3 0.00 24000000.00 1 3 3 0 true true false false false 09-05-2027 Riverside Boulevard Garage Portfolio NY 98 228083 49100000.00 09-26-2017 45800000.00 08-28-2020 MAI 1 1 01-06-2020 N 09-30-2017 01-01-2020 03-31-2020 4834933.96 1284940.00 2480693.66 670789.00 2354240.30 614151.00 2218387.50 580188.00 UW 259168.00 2.26 2.3697 2.13 2.2386 F F false false 24000000.00 88288.00 0.04272 0.0001482 88288.00 0.00 0.00 24000000.00 24000000.00 11-06-2021 1 false 0 7670.17 0 0 0 Wells Fargo Bank, NA 08-14-2020 08-06-2021 false 8 Prospectus Loan ID 13-001 10-13-2021 11-12-2021 220-240 RIVERSIDE BOULEVARD 220-240 RIVERSIDE BOULEVARD New York NY 10069 New York 98 122744 122744 2000 25800000.00 MAI 09-26-2017 1 1 6 220 Riverside Parking LLC 122744 12-01-2035 09-30-2017 01-01-2020 03-31-2020 2563322.00 1284940.00 1447143.83 670789.00 1116178.17 614151.00 1048826.07 580188.00 UW CREFC 259168.00 2.3697 2.2386 F 09-30-2021 false Prospectus Loan ID 13-002 10-13-2021 11-12-2021 100-120 RIVERSIDE BOULEVARD 100-120 RIVERSIDE BOULEVARD New York NY 10069 New York 98 52156 52156 2004 13700000.00 MAI 09-26-2017 1 1 6 100 Riverside Parking LLC 52156 12-31-2035 09-30-2017 01-01-2020 03-31-2020 1278945.00 0.00 636989.77 0.00 641955.23 0.00 606916.77 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 13-003 10-13-2021 11-12-2021 80 RIVERSIDE BOULEVARD 80 RIVERSIDE BOULEVARD New York NY 10069 New York 98 53183 53183 2006 9600000.00 MAI 09-26-2017 1 1 6 80 Riverside Parking LLC 53183 12-31-2035 09-30-2017 01-01-2020 03-31-2020 992666.96 0.00 396560.06 0.00 596106.90 0.00 562644.66 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 14 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 11-30-2017 23250000.00 120 12-06-2027 0.0426 0.0426 3 1 120 01-06-2018 true 1 WL 3 0.00 23250000.00 1 1 1 0 true true false false false 10-05-2027 250-290 EAST JOHN CARPENTER FREEWAY 250-290 EAST JOHN CARPENTER FREEWAY Irving TX 75062 Dallas OF 277776 277776 1981 2014 43000000.00 MAI 11-13-2017 0.94 0.92 6 01-06-2020 N Wells Fargo Bank 99606 08-31-2024 Vizient Inc. 90507 09-30-2033 VHA INC. 35237 09-30-2033 09-30-2017 01-01-2021 09-30-2021 5638689.00 4598469.00 2743176.00 1972303.69 2895513.00 2626165.31 2230377.00 2127314.06 UW CREFC 753842.50 2.88 3.4837 2.22 2.8219 F F 10-01-2021 false false 23250000.00 85288.75 0.0426 0.0001482 85288.75 0.00 0.00 23250000.00 23250000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 11-17-2017 23100000.00 120 12-06-2027 360 0.04828 0.04828 3 1 0 01-06-2018 true 1 WL 2 0.00 23100000.00 1 1 1 0 false true true false false 01-05-2020 08-05-2027 08-05-2027 SHERATON NOVI 21111 HAGGERTY ROAD Novi MI 48375 Oakland LO 238 238 1985 2014 37000000.00 MAI 11-01-2017 0.71 0.30 6 01-06-2020 N 08-31-2017 07-01-2020 06-30-2021 11604883.52 3025477.00 8410168.63 4409059.76 3194714.89 -1383582.76 2730519.55 -1504601.84 UW CREFC 1459067.52 2.19 -0.9482 1.87 -1.0312 F F false false 21721308.98 121588.96 0.04828 0.0001482 90305.14 31283.82 0.00 21690025.16 21690025.16 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-16-2017 21670000.00 60 12-06-2022 360 0.0506 0.0506 3 1 24 01-06-2018 true 1 WL 5 0.00 21670000.00 1 1 1 0 true true false false false 06-05-2022 CITYLINE GUARDIAN MIXED USE 5305 PEACHTREE BOULEVARD Chamblee GA 30341 DeKalb MU 234529 234529 1954 2017 32000000.00 MAI 10-17-2017 0.86 0.94 6 01-06-2020 N STAR PIPE PRODUCTS 48086 07-31-2021 GO KICKBALL LLC 4800 01-31-2023 09-30-2017 01-01-2021 09-30-2021 3010758.00 2892662.00 1010351.56 867104.12 2000406.44 2025557.88 1945069.17 1984055.13 UW CREFC 1054126.53 1.42 1.9215 1.38 1.8821 F F false false 21109248.17 117125.17 0.0506 0.0001482 91977.69 25147.48 0.00 21084100.69 21084100.69 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 08-25-2017 21000000.00 120 09-06-2027 360 0.0432 0.0432 3 1 0 10-06-2017 true 1 WL 2 104169.77 20916507.40 1 1 1 0 false true false false false 06-05-2027 THE ORCHARDS AT DOVER 1311 ROUTE 37 WEST Toms River Township NJ 08755 Ocean RT 98210 98210 2006 30000000.00 MAI 06-07-2017 0.97 0.95 6 01-06-2020 N Marquee Cinemas 38460 06-30-2027 Walgreens 14560 10-04-2032 Great Fortune Buffet 7821 02-27-2027 08-31-2017 01-01-2021 09-30-2021 2697599.89 2031848.00 673032.22 530525.55 2024567.68 1501322.45 1960731.18 1453443.95 UW CREFC 937527.93 1.62 1.6013 1.57 1.5502 F F 09-30-2021 false false 19527669.01 104169.77 0.0432 0.0001482 72642.93 31526.84 0.00 19496142.17 19496142.17 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 10-23-2017 19280000.00 120 11-06-2027 0.0425 0.0425 3 1 120 12-06-2017 true 1 WL 3 68283.33 19280000.00 1 2 2 0 true true false false false 08-05-2027 Pebble Place & Paseo Verde Portfolio NV OF 127105 32140000.00 09-29-2017 0.98 1 01-06-2020 N 01-01-2021 06-30-2021 2611343.10 1339149.00 557531.62 281665.28 2053811.48 1057483.72 1882914.37 972035.22 UW 414252.00 2.47 2.5527 2.27 2.3464 F F false false 19280000.00 70559.44 0.0425 0.0001482 70559.44 0.00 0.00 19280000.00 19280000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18-001 10-13-2021 11-12-2021 PASEO VERDE OFFICE 2460 PASEO VERDE PARKWAY Henderson NV 89074 Clark OF 75249 75249 2005 19500000.00 MAI 09-29-2017 1 1 6 Pacific Dental Service 38652 11-30-2031 Credit Acceptance Corporation 31087 12-31-2022 The Evidence Based Practice of Nevada 5267 04-30-2024 09-30-2017 01-01-2021 06-30-2021 1454249.00 1339149.00 254343.00 281665.28 1199906.00 1057483.72 1097679.05 972035.22 UW CREFC 414252.00 2.5527 2.3464 F 06-30-2021 false Prospectus Loan ID 18-002 10-13-2021 11-12-2021 PEBBLE PLACE OFFICE 2140-2190 EAST PEBBLE ROAD Las Vegas NV 89123 Clark OF 51856 51856 2007 2017 12640000.00 MAI 09-29-2017 0.94 0.99 6 Air Methods Corporation dba UnitedRotorcraft 7843 06-30-2021 Ignite Funding LLC 6577 04-30-2022 WESTERN AND SOUTHERN LIFE 3671 11-30-2024 08-31-2017 01-01-2021 06-30-2021 1157094.10 0.00 303188.62 0.00 853905.48 0.00 785235.32 0.00 UW CREFC 0.00 0.00 C 06-30-2021 false Prospectus Loan ID 19 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 11-21-2017 18100000.00 120 12-06-2027 360 0.045 0.045 3 1 36 01-06-2018 true 1 WL 5 0.00 18100000.00 1 1 1 0 true true false false false 10-05-2027 HIGHLAND PARK 170 MCCUTCHEON ROAD Triadelphia WV 26059 Ohio MF 126 126 2017 27800000.00 MAI 10-03-2017 0.95 1 6 01-06-2020 N 08-31-2017 07-01-2020 06-30-2021 2269329.75 2121647.00 589961.31 663019.00 1679368.44 1458628.00 1647868.44 1427128.00 UW CREFC 964298.00 1.53 1.5126 1.50 1.4799 F F false false 17866714.26 91710.04 0.045 0.0005232 69233.52 22476.52 0.00 17844237.74 17844237.74 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 11-21-2017 15300000.00 120 12-06-2027 360 0.045 0.045 3 1 36 01-06-2018 true 1 WL 5 0.00 15300000.00 1 1 1 0 true true false false false 10-05-2027 MEADOW CREEK APARTMENTS 117 SASSAFRAS WAY Bridgeport WV 26330 Harrison MF 110 110 2016 23400000.00 MAI 10-03-2017 0.89 1 6 01-06-2020 N 09-30-2017 10-01-2020 09-30-2021 1807951.52 2036073.00 478444.99 732579.66 1329506.53 1303493.34 1302006.53 1275993.34 UW CREFC 871743.00 1.43 1.4952 1.40 1.4637 F F false false 15102802.67 77522.85 0.045 0.0006232 58523.36 18999.49 0.00 15083803.18 15083803.18 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 11-28-2017 15250000.00 120 12-06-2027 330 0.0484 0.0484 3 1 0 01-06-2018 true 1 WL 2 0.00 15250000.00 1 1 1 0 false true false false false 10-05-2027 RESIDENCE INN SAVANNAH AIRPORT 900 TOWNE CENTER BOULEVARD Pooler GA 31322 Chatham LO 117 117 2015 26200000.00 MAI 10-01-2018 0.83 0.80 6 01-06-2020 N 08-31-2017 10-01-2020 09-30-2021 4239997.00 4646080.00 2330327.00 2242869.25 1909671.00 2403210.75 1740071.00 2217367.55 UW CREFC 1004110.00 1.90 2.3933 1.73 2.2082 F F false false 12271963.73 83675.83 0.0484 0.0001482 51146.82 32529.01 0.00 12239434.72 12239434.72 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 11-20-2017 15000000.00 120 12-06-2027 0.0461 0.0461 3 1 120 01-06-2018 true 1 WL 3 0.00 15000000.00 1 2 2 0 true true false false false 10-05-2027 Colorado Springs Hotel Portfolio CO LO 198 198 29900000.00 09-26-2017 0.85 0.66 01-06-2020 N 09-30-2017 10-01-2020 09-30-2021 6676804.82 6383771.00 3731160.98 3789814.71 2945643.84 2593956.29 2678571.64 2338605.29 UW 701104.00 4.20 3.6998 3.82 3.3356 F F false false 15000000.00 59545.83 0.0461 0.0001482 59545.83 0.00 0.00 15000000.00 15000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22-001 10-13-2021 11-12-2021 TOWNEPLACE SUITES COLORADO SPRINGS 1530 NORTH NEWPORT ROAD Colorado Springs CO 80916 El Paso LO 97 97 2007 2015 15400000.00 MAI 09-26-2017 0.86 0.68 6 09-30-2017 10-01-2020 09-30-2021 3292392.00 3244189.00 1738318.00 1835573.45 1554073.00 1408615.55 1422378.00 1278847.55 UW CREFC 373922.00 3.7671 3.42 F 09-30-2017 false Prospectus Loan ID 22-002 10-13-2021 11-12-2021 SPRINGHILL SUITES COLORADO SPRINGS 1570 NORTH NEWPORT ROAD Colorado Springs CO 80916 El Paso LO 101 101 2007 2015 14500000.00 MAI 09-26-2017 0.83 0.64 6 09-30-2017 10-01-2020 09-30-2021 3384413.00 3139582.00 1992843.00 1954241.26 1391571.00 1185340.74 1256194.00 1059757.74 UW CREFC 327182.00 3.6228 3.239 F 09-30-2017 false Prospectus Loan ID 23 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 10-26-2017 15000000.00 120 11-01-2027 360 0.0459 0.0459 3 1 0 12-01-2017 true 1 PP 2 76807.04 14980567.96 1 1 1 0 false true false false false 07-31-2027 KIRKWOOD PLAZA 4345, 4435, & 4365-4491 KIRKWOOD HIGHWAY Wilmington DE 19808 New Castle RT 309924 309924 1962 2010 55770000.00 MAI 09-05-2017 0.99 0.92 6 01-01-2020 N Kohl's Deparment Stores Inc. 113797 04-30-2030 Acme Supermarkets 52936 04-30-2020 Michael Store's Inc. 30000 02-28-2030 06-30-2017 12-31-2019 12-31-2020 4281335.60 4238678.00 858625.76 1163702.00 3422709.84 3074976.00 3254358.48 2906624.00 UW CREFC 1461792.00 1.44 2.1035 1.37 1.9883 F F 06-30-2021 false false 14041900.85 76807.04 0.0459 0.0003048 55500.61 21306.43 0.00 14020594.42 14020594.42 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-22-2017 14500000.00 120 12-01-2027 0.039 0.039 3 1 120 01-01-2018 true 1 WL 3 0.00 14500000.00 1 1 1 0 true true false false false 08-31-2027 TRADER JOES CENTER 2949 VETERANS BOULEVARD Metairie LA 70002 Jefferson Parish RT 43697 43697 2016 30060000.00 MAI 10-24-2017 1 0.88 6 01-01-2020 N Trader Joe's Company 13000 10-31-2026 Adler's Jewelers 5000 05-01-2027 AT & T 5000 05-31-2027 09-30-2017 01-01-2021 09-30-2021 2201039.61 1494364.04 427296.58 282661.62 1773743.03 1211702.42 1665811.44 1130753.42 UW CREFC 428837.48 3.09 2.8255 2.91 2.6367 F F 09-30-2021 false false 14500000.00 48695.83 0.039 0.0001482 48695.83 0.00 0.00 14500000.00 14500000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-28-2017 14500000.00 120 12-06-2027 300 0.0463 0.0463 3 1 0 01-06-2018 true 1 WL 2 0.00 14500000.00 1 1 1 0 false true false false true 09-05-2027 HILTON GARDEN INN - LYNCHBURG 4025 WARDS ROAD Lynchburg VA 24502 Lynchburg City LO 126 126 2008 22000000.00 MAI 10-02-2017 0.78 0.58 6 01-06-2020 N 09-30-2017 10-01-2020 09-30-2021 5087347.66 3738042.00 2907609.00 2182041.00 2179738.66 1556001.00 1976244.66 1406479.32 UW CREFC 980032.00 2.22 1.5877 2.02 1.4351 F F false true 13246918.06 81669.37 0.0463 0.0001482 52814.73 28854.64 0.00 13218063.42 13218063.42 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 07-06-2020 98 12-06-2027 Prospectus Loan ID 26 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 08-16-2017 10800000.00 120 09-06-2027 0.0453 0.0453 3 1 120 10-06-2017 true 1 WL 3 40770.00 10800000.00 1 1 1 0 true true false false false 06-05-2027 504 WEST 24TH STREET 504 WEST 24TH STREET New York NY 10011 New York RT 8474 8474 2016 20000000.00 MAI 07-18-2017 1 1 6 01-06-2020 N Lisson Gallery Highline Property LLC 8474 03-31-2031 06-30-2017 01-01-2021 06-30-2021 1199109.52 900731.00 305508.66 192005.08 893600.86 708725.92 866484.06 695167.42 UW CREFC 247338.00 1.80 2.8654 1.75 2.8105 F F 06-30-2021 false false 10800000.00 42129.00 0.0453 0.0004482 42129.00 0.00 0.00 10800000.00 10800000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 11-22-2017 10600000.00 120 12-06-2027 0.04615 0.04615 3 1 120 01-06-2018 true 1 WL 3 0.00 10600000.00 1 1 1 0 true true false false false 09-05-2027 275 NORTH WASHINGTON 275 NORTH WASHINGTON STREET Rockville MD 20850 Montgomery MU 23083 23083 2015 16500000.00 MAI 10-27-2017 1 1 6 01-06-2020 N FUSION LEARNING INC. 11846 07-31-2028 Bank of America 4500 06-30-2035 Seikou Group LLC 2221 06-30-2025 09-30-2017 01-01-2021 09-30-2021 1364216.22 1116259.00 413066.16 320474.52 951150.06 795784.48 930144.53 780030.73 UW CREFC 372327.91 1.92 2.1373 1.88 2.095 F F 09-30-2021 false false 10600000.00 42124.69 0.04615 0.0001482 42124.69 0.00 0.00 10600000.00 10600000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 11-30-2017 9580000.00 60 12-06-2022 360 0.0571 0.0571 3 1 0 01-06-2018 true 1 WL 2 0.00 9580000.00 1 1 1 0 false true false false true 09-05-2022 EAGLE VILLAGE APARTMENTS 810 SCHUTTE ROAD Evansville IN 47712 Vanderburgh MF 511 511 2005 12850000.00 MAI 11-03-2017 13600000.00 12-22-2020 MAI 0.93 0.73 6 01-06-2020 N 09-30-2017 01-01-2020 06-30-2020 2285714.00 1244190.00 1287291.00 782235.00 998423.00 461955.00 919121.00 422305.00 UW CREFC 333978.00 1.49 1.3831 1.38 1.2644 F F false false 9096119.16 55663.09 0.0571 0.0001482 44725.11 10937.98 0.00 9152857.09 9085181.18 05-06-2021 1 false 333745.36 0 0 0 0 Wells Fargo Bank, NA 11-18-2020 11-06-2021 false 0.00 8 02-06-2021 98 12-06-2022 360 Prospectus Loan ID 29 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 10-25-2017 9500000.00 120 11-06-2027 360 0.045 0.045 3 1 60 12-06-2017 true 1 WL 5 35625.00 9500000.00 1 1 1 0 true true true false false 01-05-2020 07-05-2027 07-05-2027 CONEJO BUSINESS CENTER 101, 123, 145 HODENCAMP ROAD Thousand Oaks CA 91360 Ventura OF 68172 68172 1991 2016 17750000.00 MAI 09-15-2017 0.98 0.91 6 01-06-2020 N Kaiser Foundation Health 15901 10-31-2026 Seasons Recovery Centers LLC. 8285 05-31-2021 International Card Services LLC 5111 02-28-2022 08-31-2017 01-01-2021 03-31-2021 1406014.35 376895.00 485244.69 123389.52 920769.66 253505.48 832135.26 231346.98 UW CREFC 106875.00 1.59 2.3719 1.44 2.1646 F F 03-31-2021 false false 9500000.00 36812.50 0.045 0.0001482 36812.50 0.00 0.00 9500000.00 9500000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-29-2017 9500000.00 120 12-06-2027 360 0.0503 0.0503 3 1 0 01-06-2018 true 1 WL 2 0.00 9500000.00 1 1 1 0 false true false false false 10-05-2027 PREMIER LANDING 255-291 AND 305-337 PREMIER BOULEVARD Roanoke Rapids NC 27870 Halifax RT 127247 127247 2003 2006 15500000.00 MAI 10-08-2017 0.87 0.81 6 01-06-2020 N Belk 48497 10-10-2026 Dollar Tree 10050 09-30-2028 Rainbow Apparel 5700 01-31-2025 10-31-2017 01-01-2021 06-30-2021 1340059.99 521367.00 458914.45 256033.79 881145.53 265333.21 780897.78 215209.21 UW CREFC 307034.00 1.43 0.8641 1.27 0.7009 F F 09-30-2021 false false 8953772.61 51172.38 0.0503 0.0001482 38782.27 12390.11 0.00 8941382.50 8941382.50 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-14-2017 9000000.00 120 12-06-2027 360 0.0477 0.0477 3 1 36 01-06-2018 true 1 WL 5 0.00 9000000.00 1 2 2 0 true true false false false 09-05-2027 Amsdell TX & GA Portfolio SS 140140 13560000.00 0.81 0.85 01-06-2020 N 10-31-2017 01-01-2021 03-31-2021 1354995.96 288151.00 609381.13 98429.69 745614.83 189721.31 731600.83 186217.81 UW 100388.00 1.32 1.8898 1.30 1.8549 F F false false 8889958.88 47056.82 0.0477 0.0006232 36515.51 10541.31 0.00 8879417.57 8879417.57 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31-001 10-13-2021 11-12-2021 COMPASS SELF STORAGE 2140 JODECO ROAD McDonough GA 30253 Henry SS 78075 78075 2008 2016 8800000.00 MAI 09-20-2017 0.85 0.85 6 10-31-2017 01-01-2021 03-31-2021 882271.00 288151.00 324938.74 98429.69 557332.26 189721.31 549525.00 186217.81 UW CREFC 100388.00 1.8898 1.8549 F 09-24-2017 false Prospectus Loan ID 31-002 10-13-2021 11-12-2021 CHISHOLM TRAIL SELF STORAGE 8500 SOUTH HULEN STREET Fort Worth TX 76123 Tarrant SS 62065 62065 2004 2017 4760000.00 MAI 09-25-2017 0.77 0.85 6 10-31-2017 01-01-2021 03-31-2021 472724.96 0.00 284442.39 0.00 188282.57 0.00 182075.57 0.00 UW CREFC 0.00 0.00 C 09-24-2017 false Prospectus Loan ID 32 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-21-2017 8700000.00 120 12-01-2027 360 0.04619 0.04619 3 1 0 01-01-2018 true 1 WL 2 0.00 8700000.00 1 1 1 5 false true false false false 08-31-2027 TURLOCK CENTER 2319 WEST MAIN STREET Turlock CA 95380 Stanislaus RT 99794 99794 1982 1998 12000000.00 MAI 10-13-2017 1 0.87 6 01-01-2020 N Regal Cinemas 60207 11-30-2028 Turlock Poker Room 10506 08-31-2025 Rico's Pizza 4809 02-29-2024 08-31-2017 01-01-2021 06-30-2021 1438658.94 383982.00 404364.03 147255.62 1034294.91 236726.38 941528.00 190342.38 UW CREFC 268193.00 1.93 0.8826 1.76 0.7097 F F 09-27-2021 false false 8160604.91 44698.90 0.04619 0.0001482 32458.58 12240.32 0.00 8148364.59 8148364.59 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 10-18-2017 8400000.00 120 11-06-2027 360 0.04397 0.04397 3 1 36 12-06-2017 true 1 WL 5 30779.00 8400000.00 1 1 1 0 true true true false false 01-05-2020 08-05-2027 08-05-2027 MARINA SOUTH SC 2951 MARINA BAY DRIVE League City TX 77573 Galveston RT 86546 86546 1991 13390000.00 MAI 10-04-2017 1 0.98 6 X Randalls food markets 65800 10-16-2027 Las Haciendas Mexican 5220 10-31-2022 South Shore Optical 2546 03-31-2030 09-30-2017 01-01-2021 09-30-2021 1173593.67 925361.00 383080.87 258554.33 790512.80 666806.67 724455.43 617263.17 UW CREFC 378441.27 1.57 1.7619 1.44 1.631 F F 09-30-2021 false false 8277864.55 42049.03 0.04397 0.0001482 31342.52 10706.51 0.00 8267158.04 8267158.04 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 11-16-2017 7650000.00 120 12-06-2027 360 0.04604 0.04604 3 1 48 01-06-2018 true 1 WL 5 0.00 7650000.00 1 1 0 true true false false false 09-05-2027 Defeased OH Franklin IN 154416 1998 12450000.00 MAI 09-19-2017 0.92 3 01-06-2020 F 09-30-2017 1573667.67 515407.15 1058260.52 942448.52 UW F true false 7650000.00 30328.85 0.04604 0.0001482 30328.85 0.00 0.00 7650000.00 7650000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-06-2017 7550000.00 120 12-01-2027 360 0.043 0.043 3 1 0 01-01-2018 true 1 WL 2 0.00 7550000.00 1 1 1 5 false true false false false 08-31-2027 AYRES SUITES ONTARIO MILLS MALL 4370 MILLS CIRCLE Ontario CA 91764 San Bernardino LO 140 140 1998 2015 18100000.00 MAI 08-02-2017 0.84 0.71 6 01-01-2020 N 06-30-2017 10-01-2020 09-30-2021 4181789.91 3781587.44 2598786.46 2456864.79 1583003.45 1324722.65 1415731.85 1173459.17 UW CREFC 448353.48 3.53 2.9546 3.16 2.6172 F F false false 7054407.23 37362.79 0.043 0.0001482 26120.90 11241.89 0.00 7043165.34 7043165.34 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 10-27-2017 7300000.00 120 11-06-2027 360 0.04694 0.04694 3 1 24 12-06-2017 true 1 WL 5 28555.17 7300000.00 1 1 1 0 true true false false false 07-05-2027 QUADRANT OFFICE 7100 NORTHLAND CIRCLE Brooklyn Park MN 55428 Hennepin OF 106679 106679 1987 2017 10600000.00 MAI 09-07-2017 0.86 0.88 6 01-06-2020 N Associa Community Development 14226 05-31-2022 York Enterprise Solutions 11292 04-30-2026 Hoffmann and Swintek LLC 5689 11-30-2026 09-30-2017 01-01-2021 09-30-2021 1619974.40 1611732.00 772964.23 763648.40 847010.17 848083.60 697299.00 735800.35 UW CREFC 340508.16 1.87 2.4906 1.54 2.1608 F F 09-30-2021 false false 7086945.96 37834.24 0.04694 0.0001482 28645.83 9188.41 0.00 7077757.55 7077757.55 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-22-2017 6400000.00 120 12-01-2027 300 0.05305 0.05305 3 1 0 01-01-2018 true 1 WL 2 0.00 6400000.00 1 1 1 0 false true false false false 08-31-2027 BEST WESTERN PLUS ATRIUM CLARKSVILLE 275 ALFRED THUN ROAD Clarksville TN 37040 Montgomery LO 78 78 2015 2016 9200000.00 MAI 10-27-2017 0.77 0.56 6 01-01-2020 N 08-31-2017 10-01-2020 09-30-2021 2095635.00 1957517.00 1270364.00 1219152.43 825271.00 738364.57 741446.00 660063.89 UW CREFC 462717.60 1.78 1.5957 1.60 1.4264 F F false false 5897624.58 38559.80 0.05305 0.0001482 26941.50 11618.30 0.00 5886006.28 5886006.28 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 10-13-2021 11-12-2021 Morgan Stanley Bank, N.A. 11-09-2017 6210000.00 120 12-01-2027 360 0.0462 0.0462 3 1 60 01-01-2018 true 1 WL 5 0.00 6210000.00 1 1 5 true true false false false 08-31-2027 Defeased FL Lee SS 65950 1981 9225000.00 MAI 10-25-2017 0.88 3 01-01-2020 F 08-31-2017 833348.51 281739.01 551609.50 541717.00 UW F false false 6210000.00 24705.45 0.0462 0.0001482 24705.45 0.00 0.00 6210000.00 6210000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 09-27-2017 6000000.00 120 10-06-2027 360 0.0468 0.0468 3 1 24 11-06-2017 true 1 PP 5 23400.00 6000000.00 1 1 1 0 true true false false false 07-05-2027 THE VIEW AT MARLTON 1011-1051 ROUTE 73 NORTH Eversham Township NJ 08053 Burlington RT 91069 91069 2010 2017 36500000.00 MAI 02-01-2018 1 1 6 01-06-2020 N Fitness International LLC 45000 10-31-2032 AAA 10662 06-30-2027 The Malvern School 8400 04-30-2033 01-01-2021 09-30-2021 3129138.65 2357872.00 848755.16 346491.35 2280383.49 2011380.65 2171100.69 1929417.65 UW CREFC 1234089.00 1.39 1.6298 1.32 1.5634 F F 09-01-2021 false false 5816897.20 31046.18 0.0468 0.0001298 23442.10 7604.08 0.00 5809293.12 5809293.12 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 10-13-2021 11-12-2021 Citi Real Estate Funding Inc. 11-08-2017 5500000.00 120 12-06-2027 0.0455 0.0455 3 1 120 01-06-2018 true 1 WL 3 0.00 5500000.00 1 1 1 0 true true false false false 09-05-2027 173 COURT STREET 173 COURT STREET Brooklyn NY 11201 Kings MU 5234 5234 1910 2017 8800000.00 MAI 10-03-2017 1 1 6 01-06-2020 N BONOBOS 2500 05-31-2027 09-30-2017 01-01-2021 09-30-2021 501440.76 370380.00 74988.01 80015.44 426452.75 290364.56 421827.75 286895.81 UW CREFC 190468.00 1.68 1.5244 1.66 1.5062 F F false false 5500000.00 21549.31 0.0455 0.0001482 21549.31 0.00 0.00 5500000.00 5500000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 10-06-2017 5300000.00 120 10-06-2027 0.0465 0.0465 3 1 120 11-06-2017 true 1 WL 3 20537.50 5300000.00 1 1 1 0 true true true false false 05-05-2018 06-05-2027 06-05-2027 LOCK & LEAVE SELF STORAGE 550 SOUTH RICHFIELD ROAD Placentia CA 92870 Orange SS 45994 45994 1984 9000000.00 MAI 09-15-2017 0.88 0.98 6 X 08-31-2017 01-01-2021 09-30-2021 778978.22 593714.00 305611.33 269532.79 473366.89 324181.21 466927.73 319351.96 UW CREFC 187576.00 1.89 1.7282 1.87 1.7025 F F false false 5300000.00 21222.08 0.0465 0.0001482 21222.08 0.00 0.00 5300000.00 5300000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 10-13-2021 11-12-2021 Starwood Mortgage Capital LLC 11-20-2017 2200000.00 120 12-06-2027 360 0.0542 0.0542 3 1 0 01-06-2018 true 1 WL 2 0.00 2200000.00 1 1 1 0 false true false false false 09-05-2027 SOUTH END MINI STORAGE 1530 EAST MAIN STREET Rock Hill SC 29730 York SS 49725 49725 2006 3575000.00 MAI 10-10-2017 0.88 0.73 6 01-06-2020 N 10-31-2017 01-01-2019 06-30-2019 349946.00 163282.00 138772.02 69145.00 211173.98 94137.00 206201.48 91651.00 UW CREFC 74286.00 1.42 1.2672 1.39 1.2337 F F false false 2082474.61 12381.16 0.0542 0.0001482 9719.37 2661.79 0.00 2079812.82 2079812.82 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(a)(1) Asset Number Type With respect to Asset Number 3, original file reflected one loan with Original Loan Amount of 80000000 however this is now split into Asset Number 3 and 3A reflecting Pari Passu notes with Original Loan Amounts of 50000000 and 30000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 3. Similar splits are reported for assets 4 (adding loan 4A) each are a pari passu loan structure. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Perrigo (PRGO) Receives Binding Offer to Divest its HRA Pharma Rare Diseases Business for up to EUR 275M
- IBM (IBM) PT Lowered to $179 at Morgan Stanley, 'shares are largely fair valued'
- Hermes (HESAY) reports 'solid sales growth' in Q1
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Morgan StanleySign 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!