Form 10-D Wells Fargo Commercial 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: 333-206677-17
Central Index Key Number of issuing entity: 0001710798
Wells Fargo Commercial Mortgage Trust 2017-C39
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206677
Central Index Key Number of depositor: 0000850779
Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000740906
Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000312070
Barclays Bank PLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001624053
Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001542256
Natixis Real Estate Capital LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001542105
Basis Real Estate Capital II, LLC
(Exact name of sponsor as specified in its charter)
Anthony Sfarra (212) 214-5600
(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)
38-4041040
38-4041041
38-7187294
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-SB |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
A-S |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
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 Wells Fargo Commercial Mortgage Trust 2017-C39 .
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2017-C39 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on November 18, 2021
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
3 |
2.53% |
0 |
N/A |
No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2017-C39 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from October 19, 2021 to November 18, 2021.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on November 9, 2021. The CIK number for the Depositor is 0000850779.
Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 9, 2021. The Central Index Key number for Wells Fargo is 0000740906.
Barclays Bank PLC ("Barclays"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 10, 2021. The Central Index Key number for Barclays is 0000312070.
Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2021. The Central Index Key number for Argentic is 0001624053.
Natixis Real Estate Capital LLC ("NREC"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. The Central Index Key number for NREC is 0001542256.
Basis Real Estate Capital II, LLC ("Basis"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2021. The Central Index Key number for Basis is 0001542105.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-206677-17 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-206677-17 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 7. Change in Sponsor Interest in the Securities.
None
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2017-C39 , affirms the following amounts in the respective accounts:
Collection Account Beginning and Ending Balance | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
*REO Account Beginning and Ending Balance | ||
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 Wells Fargo Commercial Mortgage Trust 2017-C39 , affirms the following amounts in the respective accounts:
Distribution Account Balance | ||
Prior Distribution Date |
10/18/2021 |
$5,262.63 |
Current Distribution Date |
11/18/2021 |
$5,430.63 |
Interest Reserve Account Balance | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
Excess Liquidation Proceeds Account Balance | ||
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.
Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)
/s/ Anthony Sfarra
Anthony Sfarra, President
Date: December 1, 2021
Distribution Date: |
11/18/21 |
Wells Fargo Commercial Mortgage Trust 2017-C39 |
Determination Date: |
11/12/21 |
|
Next Distribution Date: |
12/17/21 |
|
Record Date: |
10/29/21 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2017-C39 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
Wells Fargo Commercial Mortgage Securities, Inc. |
|
|
Certificate Factor Detail |
3 |
|
Investor Relations |
(704) 374-6161 |
|
Certificate Interest Reconciliation Detail |
4 |
|
301 South College Street, | Charlotte, NC 28288-0166 |
|
|
|
|
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) |
13-15 |
|
500 North Central Expressway, Suite 261 | Plano, TX 75074 |
|
|
Mortgage Loan Detail (Part 2) |
16-18 |
Asset Representations |
Trimont Real Estate Advisors, LLC |
|
|
|
|
Reviewer & Operating |
|
|
|
Principal Prepayment Detail |
19 |
Advisor |
|
|
|
Historical Detail |
20 |
|
Operating Advisor |
|
|
Delinquency Loan Detail |
21 |
|
One Alliance Center,3500 Lenox Road, Suite G1 | Atlanta, GA 30326 |
|
|
Collateral Stratification and Historical Detail |
22 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
|
|
Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 1 |
23 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
24 |
|
|
|
|
|
|
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
Modified Loan Detail |
25 |
|
|
|
|
|
|
Trustee |
Wilmington Trust, National Association |
|
|
Historical Liquidated Loan Detail |
26 |
|
|
|
|
|
|
|
General Contact |
(302) 636-4140 |
|
Historical Bond / Collateral Loss Reconciliation Detail |
27 |
|
1100 North Market St., | Wilmington, DE 19890 |
|
|
Interest Shortfall Detail - Collateral Level |
28 |
|
|
|
|
Supplemental Notes |
29 |
|
|
|
|
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 29 |
|
|
|
|
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 |
95000XAA5 |
1.975000% |
27,816,000.00 |
2,569,395.87 |
652,057.92 |
4,228.80 |
0.00 |
0.00 |
656,286.72 |
1,917,337.95 |
30.70% |
30.00% |
A-2 |
95000XAB3 |
2.990000% |
80,706,000.00 |
80,706,000.00 |
0.00 |
201,092.45 |
0.00 |
0.00 |
201,092.45 |
80,706,000.00 |
30.70% |
30.00% |
A-3 |
95000XAC1 |
2.878000% |
4,389,000.00 |
4,389,000.00 |
0.00 |
10,526.29 |
0.00 |
0.00 |
10,526.29 |
4,389,000.00 |
30.70% |
30.00% |
A-SB |
95000XAD9 |
3.212000% |
44,790,000.00 |
44,790,000.00 |
0.00 |
119,887.90 |
0.00 |
0.00 |
119,887.90 |
44,790,000.00 |
30.70% |
30.00% |
A-4 |
95000XAE7 |
3.157000% |
305,000,000.00 |
305,000,000.00 |
0.00 |
802,404.17 |
0.00 |
0.00 |
802,404.17 |
305,000,000.00 |
30.70% |
30.00% |
A-5 |
95000XAF4 |
3.418000% |
330,283,000.00 |
330,283,000.00 |
0.00 |
940,756.08 |
0.00 |
0.00 |
940,756.08 |
330,283,000.00 |
30.70% |
30.00% |
A-S |
95000XAG2 |
3.702000% |
106,203,000.00 |
106,203,000.00 |
0.00 |
327,636.26 |
0.00 |
0.00 |
327,636.26 |
106,203,000.00 |
21.11% |
20.63% |
B |
95000XAK3 |
4.025000% |
50,978,000.00 |
50,978,000.00 |
0.00 |
170,988.71 |
0.00 |
0.00 |
170,988.71 |
50,978,000.00 |
16.50% |
16.13% |
C |
95000XAL1 |
4.118000% |
46,729,000.00 |
46,729,000.00 |
0.00 |
160,358.35 |
0.00 |
0.00 |
160,358.35 |
46,729,000.00 |
12.28% |
12.00% |
D |
95000XAM9 |
4.486808% |
19,732,000.00 |
19,732,000.00 |
0.00 |
73,778.08 |
0.00 |
0.00 |
73,778.08 |
19,732,000.00 |
10.50% |
10.26% |
E-RR |
95000XAP2 |
4.486808% |
36,910,000.00 |
36,910,000.00 |
0.00 |
138,006.73 |
0.00 |
0.00 |
138,006.73 |
36,910,000.00 |
7.16% |
7.00% |
F-RR |
95000XAR8 |
4.486808% |
25,489,000.00 |
25,489,000.00 |
0.00 |
95,303.54 |
0.00 |
0.00 |
95,303.54 |
25,489,000.00 |
4.86% |
4.75% |
G-RR |
95000XAT4 |
4.486808% |
11,328,000.00 |
11,328,000.00 |
0.00 |
42,355.47 |
0.00 |
0.00 |
42,355.47 |
11,328,000.00 |
3.84% |
3.75% |
H-RR |
95000XAV9 |
4.486808% |
42,481,836.00 |
42,481,836.00 |
0.00 |
129,213.25 |
0.00 |
0.00 |
129,213.25 |
42,481,836.00 |
0.00% |
0.00% |
V |
95000XAX5 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
R |
95000XAZ0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
1,132,834,836.00 |
1,107,588,231.87 |
652,057.92 |
3,216,536.08 |
0.00 |
0.00 |
3,868,594.00 |
1,106,936,173.95 |
|
|
|
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
95000XAH0 |
1.237422% |
792,984,000.00 |
767,737,395.87 |
0.00 |
791,679.44 |
0.00 |
0.00 |
791,679.44 |
767,085,337.95 |
|
|
X-B |
95000XAJ6 |
0.555017% |
223,642,000.00 |
223,642,000.00 |
0.00 |
103,437.50 |
0.00 |
0.00 |
103,437.50 |
223,642,000.00 |
|
|
Notional SubTotal |
|
1,016,626,000.00 |
991,379,395.87 |
0.00 |
895,116.94 |
0.00 |
0.00 |
895,116.94 |
990,727,337.95 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
652,057.92 |
4,111,653.02 |
0.00 |
0.00 |
4,763,710.94 |
|
|
|
|
|
||||||||||||
* |
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 29 |
|
|
|
|
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 |
95000XAA5 |
92.37114862 |
23.44182916 |
0.15202761 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
23.59385677 |
68.92931946 |
A-2 |
95000XAB3 |
1,000.00000000 |
0.00000000 |
2.49166667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.49166667 |
1,000.00000000 |
A-3 |
95000XAC1 |
1,000.00000000 |
0.00000000 |
2.39833447 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.39833447 |
1,000.00000000 |
A-SB |
95000XAD9 |
1,000.00000000 |
0.00000000 |
2.67666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.67666667 |
1,000.00000000 |
A-4 |
95000XAE7 |
1,000.00000000 |
0.00000000 |
2.63083334 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.63083334 |
1,000.00000000 |
A-5 |
95000XAF4 |
1,000.00000000 |
0.00000000 |
2.84833334 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.84833334 |
1,000.00000000 |
A-S |
95000XAG2 |
1,000.00000000 |
0.00000000 |
3.08500005 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.08500005 |
1,000.00000000 |
B |
95000XAK3 |
1,000.00000000 |
0.00000000 |
3.35416670 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.35416670 |
1,000.00000000 |
C |
95000XAL1 |
1,000.00000000 |
0.00000000 |
3.43166663 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.43166663 |
1,000.00000000 |
D |
95000XAM9 |
1,000.00000000 |
0.00000000 |
3.73900669 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.73900669 |
1,000.00000000 |
E-RR |
95000XAP2 |
1,000.00000000 |
0.00000000 |
3.73900650 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.73900650 |
1,000.00000000 |
F-RR |
95000XAR8 |
1,000.00000000 |
0.00000000 |
3.73900663 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.73900663 |
1,000.00000000 |
G-RR |
95000XAT4 |
1,000.00000000 |
0.00000000 |
3.73900689 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.73900689 |
1,000.00000000 |
H-RR |
95000XAV9 |
1,000.00000000 |
0.00000000 |
3.04161171 |
0.69739476 |
7.96340040 |
0.00000000 |
0.00000000 |
3.04161171 |
1,000.00000000 |
V |
95000XAX5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
95000XAZ0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
95000XAH0 |
968.16253023 |
0.00000000 |
0.99835487 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.99835487 |
967.34024640 |
X-B |
95000XAJ6 |
1,000.00000000 |
0.00000000 |
0.46251375 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.46251375 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
Page 3 of 29 |
|
|
|
|
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 |
4,228.80 |
0.00 |
4,228.80 |
0.00 |
0.00 |
0.00 |
4,228.80 |
0.00 |
|
A-2 |
10/01/21 - 10/30/21 |
30 |
0.00 |
201,092.45 |
0.00 |
201,092.45 |
0.00 |
0.00 |
0.00 |
201,092.45 |
0.00 |
|
A-3 |
10/01/21 - 10/30/21 |
30 |
0.00 |
10,526.29 |
0.00 |
10,526.29 |
0.00 |
0.00 |
0.00 |
10,526.29 |
0.00 |
|
A-SB |
10/01/21 - 10/30/21 |
30 |
0.00 |
119,887.90 |
0.00 |
119,887.90 |
0.00 |
0.00 |
0.00 |
119,887.90 |
0.00 |
|
A-4 |
10/01/21 - 10/30/21 |
30 |
0.00 |
802,404.17 |
0.00 |
802,404.17 |
0.00 |
0.00 |
0.00 |
802,404.17 |
0.00 |
|
A-5 |
10/01/21 - 10/30/21 |
30 |
0.00 |
940,756.08 |
0.00 |
940,756.08 |
0.00 |
0.00 |
0.00 |
940,756.08 |
0.00 |
|
X-A |
10/01/21 - 10/30/21 |
30 |
0.00 |
791,679.44 |
0.00 |
791,679.44 |
0.00 |
0.00 |
0.00 |
791,679.44 |
0.00 |
|
X-B |
10/01/21 - 10/30/21 |
30 |
0.00 |
103,437.50 |
0.00 |
103,437.50 |
0.00 |
0.00 |
0.00 |
103,437.50 |
0.00 |
|
A-S |
10/01/21 - 10/30/21 |
30 |
0.00 |
327,636.26 |
0.00 |
327,636.26 |
0.00 |
0.00 |
0.00 |
327,636.26 |
0.00 |
|
B |
10/01/21 - 10/30/21 |
30 |
0.00 |
170,988.71 |
0.00 |
170,988.71 |
0.00 |
0.00 |
0.00 |
170,988.71 |
0.00 |
|
C |
10/01/21 - 10/30/21 |
30 |
0.00 |
160,358.35 |
0.00 |
160,358.35 |
0.00 |
0.00 |
0.00 |
160,358.35 |
0.00 |
|
D |
10/01/21 - 10/30/21 |
30 |
0.00 |
73,778.08 |
0.00 |
73,778.08 |
0.00 |
0.00 |
0.00 |
73,778.08 |
0.00 |
|
E-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
138,006.73 |
0.00 |
138,006.73 |
0.00 |
0.00 |
0.00 |
138,006.73 |
0.00 |
|
F-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
95,303.54 |
0.00 |
95,303.54 |
0.00 |
0.00 |
0.00 |
95,303.54 |
0.00 |
|
G-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
42,355.47 |
0.00 |
42,355.47 |
0.00 |
0.00 |
0.00 |
42,355.47 |
0.00 |
|
H-RR |
10/01/21 - 10/30/21 |
30 |
307,523.43 |
158,839.86 |
0.00 |
158,839.86 |
29,626.61 |
0.00 |
0.00 |
129,213.25 |
338,299.87 |
|
Totals |
|
|
307,523.43 |
4,141,279.63 |
0.00 |
4,141,279.63 |
29,626.61 |
0.00 |
0.00 |
4,111,653.02 |
338,299.87 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 29 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
4,763,710.94 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
Page 5 of 29 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
4,155,143.20 |
Master Servicing Fee |
6,786.96 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,432.54 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
476.88 |
ARD Interest |
0.00 |
Operating Advisor Fee |
686.44 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
190.75 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
4,155,143.20 |
Total Fees |
13,863.57 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
652,057.92 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
14,206.89 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
13,204.07 |
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) |
2,215.65 |
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 |
652,057.92 |
Total Expenses/Reimbursements |
29,626.61 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
4,111,653.02 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
652,057.92 |
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 |
4,763,710.94 |
Total Funds Collected |
4,807,201.12 |
Total Funds Distributed |
4,807,201.12 |
|
|||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 29 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
1,107,588,232.34 |
1,107,588,232.34 |
Beginning Certificate Balance |
1,107,588,231.87 |
|
(-) Scheduled Principal Collections |
652,057.92 |
652,057.92 |
(-) Principal Distributions |
652,057.92 |
|
(-) 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 |
1,106,936,174.42 |
1,106,936,174.42 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
1,108,664,246.18 |
1,108,664,246.18 |
Ending Certificate Balance |
1,106,936,173.95 |
|
Ending Actual Collateral Balance |
1,108,090,288.23 |
1,108,090,288.23 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.47) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.47) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.49% |
|
|
|
|
|
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 29 |
|
|
|
|
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 |
|
2,000,000 or less |
1 |
1,768,494.07 |
0.16% |
68 |
4.7400 |
2.837500 |
1.30 or less |
20 |
335,523,350.28 |
30.31% |
62 |
4.8261 |
0.695860 |
2,000,001 to 3,000,000 |
4 |
9,975,334.30 |
0.90% |
64 |
5.5462 |
1.779198 |
1.31 to 1.40 |
1 |
2,619,514.55 |
0.24% |
62 |
5.6500 |
1.399900 |
|
3,000,001 to 4,000,000 |
5 |
17,782,497.22 |
1.61% |
66 |
4.9302 |
1.942903 |
1.41 to 1.50 |
3 |
22,003,721.34 |
1.99% |
67 |
5.0426 |
1.437252 |
|
4,000,001 to 5,000,000 |
3 |
13,613,457.83 |
1.23% |
56 |
4.6446 |
1.842195 |
1.51 to 1.75 |
7 |
96,401,776.31 |
8.71% |
68 |
4.6598 |
1.589653 |
|
5,000,001 to 6,000,000 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
1.76 to 2.00 |
5 |
37,976,535.04 |
3.43% |
67 |
4.6163 |
1.846741 |
|
6,000,001 to 7,000,000 |
7 |
45,182,219.64 |
4.08% |
58 |
4.7393 |
2.020078 |
2.01 to 2.25 |
6 |
98,919,876.74 |
8.94% |
67 |
4.3928 |
2.091508 |
|
7,000,001 to 8,000,000 |
2 |
15,199,543.43 |
1.37% |
68 |
5.0990 |
0.570908 |
2.26 to 2.50 |
7 |
184,948,302.15 |
16.71% |
68 |
4.1171 |
2.351250 |
|
8,000,001 to 9,000,000 |
5 |
42,428,019.34 |
3.83% |
68 |
4.8221 |
1.746921 |
2.51 to 2.75 |
6 |
167,067,377.51 |
15.09% |
64 |
3.8629 |
2.677754 |
|
9,000,001 to 10,000,000 |
7 |
66,597,332.29 |
6.02% |
67 |
4.7026 |
2.065830 |
2.76 to 3.00 |
3 |
52,425,218.46 |
4.74% |
66 |
4.2803 |
2.783442 |
|
10,000,001 to 15,000,000 |
8 |
101,410,568.04 |
9.16% |
67 |
4.9010 |
0.705535 |
3.01 or greater |
5 |
109,050,502.04 |
9.85% |
43 |
3.5477 |
3.801114 |
|
15,000,001 to 20,000,000 |
3 |
55,639,741.58 |
5.03% |
68 |
5.0063 |
1.199558 |
Totals |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
|
20,000,001 to 30,000,000 |
6 |
152,438,657.47 |
13.77% |
56 |
4.2023 |
2.080365 |
|
|
|
|
|
|
|
|
30,000,001 to 50,000,000 |
9 |
391,900,309.21 |
35.40% |
61 |
4.1930 |
2.038126 |
|
|
|
|
|
|
|
|
|
50,000,001 or greater |
3 |
193,000,000.00 |
17.44% |
68 |
3.8280 |
2.556981 |
|
|
|
|
|
|
|
|
Totals |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
|
|
|
|
|
|
|
(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 29 |
|
|
|
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 |
Alabama |
4 |
18,705,679.96 |
1.69% |
46 |
5.3714 |
2.165087 |
Pennsylvania |
5 |
25,155,982.58 |
2.27% |
69 |
4.7042 |
2.295772 |
Arizona |
2 |
2,960,769.72 |
0.27% |
63 |
5.5299 |
2.628756 |
Tennessee |
2 |
20,300,446.76 |
1.83% |
69 |
4.7319 |
1.041490 |
Arkansas |
1 |
144,544.91 |
0.01% |
67 |
4.4860 |
1.262900 |
Texas |
27 |
49,707,316.08 |
4.49% |
68 |
4.6042 |
0.198533 |
California |
16 |
82,625,548.52 |
7.46% |
67 |
3.9172 |
3.118957 |
Utah |
1 |
5,019,503.08 |
0.45% |
65 |
3.7950 |
2.116600 |
Colorado |
1 |
1,506,794.71 |
0.14% |
65 |
3.7950 |
2.116600 |
Vermont |
1 |
4,320,000.00 |
0.39% |
68 |
4.3100 |
1.928800 |
Connecticut |
3 |
35,875,295.64 |
3.24% |
68 |
4.3194 |
1.678360 |
Virginia |
2 |
1,395,537.27 |
0.13% |
67 |
4.4860 |
1.262900 |
Florida |
1 |
3,900,000.00 |
0.35% |
68 |
4.3900 |
2.246300 |
Washington |
3 |
5,791,226.34 |
0.52% |
66 |
4.0529 |
1.798001 |
Georgia |
6 |
39,291,610.99 |
3.55% |
63 |
4.7190 |
1.954661 |
Washington, DC |
1 |
45,000,000.00 |
4.07% |
8 |
3.2300 |
3.715600 |
Idaho |
1 |
2,365,774.62 |
0.21% |
66 |
5.1000 |
1.428900 |
Wisconsin |
2 |
696,698.91 |
0.06% |
66 |
4.1590 |
1.666887 |
Illinois |
7 |
100,574,519.91 |
9.09% |
69 |
4.3870 |
1.166908 |
Wyoming |
3 |
11,162,650.41 |
1.01% |
66 |
5.0766 |
1.422566 |
Indiana |
5 |
2,818,260.36 |
0.25% |
67 |
4.4860 |
1.262900 |
Totals |
148 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
Iowa |
1 |
13,450,991.54 |
1.22% |
61 |
5.2900 |
1.281200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Kentucky |
1 |
747,609.26 |
0.07% |
67 |
4.4860 |
1.262900 |
|
|
|
|
|
|
|
Louisiana |
4 |
70,147,000.52 |
6.34% |
68 |
3.9748 |
2.431560 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Maryland |
8 |
81,983,131.66 |
7.41% |
67 |
4.5452 |
2.045867 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Michigan |
5 |
7,608,715.05 |
0.69% |
65 |
4.6233 |
1.635495 |
Industrial |
1 |
2,245,700.30 |
0.20% |
63 |
5.7300 |
1.281700 |
Minnesota |
3 |
986,252.48 |
0.09% |
67 |
4.3937 |
1.376958 |
Lodging |
80 |
173,839,401.12 |
15.70% |
65 |
4.9109 |
0.526812 |
Nevada |
1 |
8,825,000.00 |
0.80% |
69 |
4.2840 |
1.848400 |
Mixed Use |
3 |
64,076,452.85 |
5.79% |
68 |
4.5883 |
0.935706 |
New Jersey |
4 |
134,787,766.63 |
12.18% |
68 |
4.4399 |
1.695341 |
Multi-Family |
6 |
74,613,857.14 |
6.74% |
66 |
4.3126 |
2.342553 |
New Mexico |
1 |
6,848,761.66 |
0.62% |
67 |
5.1300 |
1.225100 |
Office |
17 |
407,800,281.67 |
36.84% |
57 |
4.0090 |
2.574788 |
New York |
11 |
242,524,420.56 |
21.91% |
67 |
4.1444 |
2.266415 |
Other |
12 |
20,600,000.00 |
1.86% |
65 |
3.7950 |
2.116600 |
North Carolina |
1 |
620,742.25 |
0.06% |
67 |
4.4860 |
1.262900 |
Retail |
23 |
332,769,488.65 |
30.06% |
68 |
4.4248 |
1.968273 |
Ohio |
8 |
49,273,750.74 |
4.45% |
33 |
5.0731 |
0.983698 |
Self Storage |
6 |
30,990,992.70 |
2.80% |
65 |
4.9805 |
2.062377 |
Oklahoma |
4 |
24,287,911.06 |
2.19% |
67 |
4.7905 |
1.256138 |
Totals |
148 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
Oregon |
2 |
5,525,960.25 |
0.50% |
68 |
4.5644 |
0.943920 |
|
|
|
|
|
|
|
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 9 of 29 |
|
|
|
|
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 |
|
3.500% or less |
1 |
45,000,000.00 |
4.07% |
8 |
3.2300 |
3.715600 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.501% to 3.750% |
4 |
167,600,000.00 |
15.14% |
67 |
3.6504 |
2.977883 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.751% to 4.000% |
4 |
119,605,362.03 |
10.81% |
68 |
3.8207 |
2.465541 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.001% to 4.250% |
3 |
98,401,093.87 |
8.89% |
68 |
4.0725 |
2.573600 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.251% to 4.500% |
9 |
242,280,540.41 |
21.89% |
67 |
4.4019 |
1.801301 |
49 months or greater |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
|
4.501% to 4.750% |
14 |
136,602,912.54 |
12.34% |
65 |
4.6613 |
1.292263 |
Totals |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
|
4.751% to 5.000% |
12 |
161,966,018.86 |
14.63% |
67 |
4.8384 |
0.803218 |
|
|
|
|
|
|
|
|
5.001% to 5.250% |
7 |
68,802,477.73 |
6.22% |
40 |
5.1338 |
1.574419 |
|
|
|
|
|
|
|
|
5.251% to 5.500% |
3 |
28,156,099.62 |
2.54% |
63 |
5.3150 |
1.299999 |
|
|
|
|
|
|
|
|
5.501% to 5.750% |
4 |
32,586,496.26 |
2.94% |
66 |
5.6048 |
0.720473 |
|
|
|
|
|
|
|
|
5.751% to 6.000% |
2 |
5,935,173.10 |
0.54% |
63 |
5.8786 |
2.665866 |
|
|
|
|
|
|
|
|
6.001% or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
|
|
|
|
|
|
|
(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 29 |
|
|
|
|
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 |
|
60 months or less |
4 |
85,046,420.08 |
7.68% |
9 |
4.1078 |
2.728485 |
Interest Only |
14 |
559,300,000.00 |
50.53% |
63 |
3.9582 |
2.463230 |
61 months to 84 months |
59 |
1,021,889,754.34 |
92.32% |
67 |
4.3770 |
1.868746 |
240 months or less |
1 |
2,860,711.28 |
0.26% |
67 |
5.0600 |
1.509400 |
|
|
85 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
241 months to 300 months |
8 |
78,940,471.14 |
7.13% |
64 |
5.2617 |
1.159563 |
|
Totals |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
301 months or greater |
40 |
465,834,992.00 |
42.08% |
63 |
4.6766 |
1.434330 |
|
|
|
|
|
|
|
|
Totals |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
(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 29 |
|
|
|
|
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 |
|
12 months or less |
59 |
981,081,369.80 |
88.63% |
65 |
4.4431 |
1.800707 |
|
|
|
None |
|
|
13 months to 24 months |
4 |
125,854,804.62 |
11.37% |
46 |
3.6796 |
2.980103 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
63 |
1,106,936,174.42 |
100.00% |
63 |
4.3563 |
1.934800 |
|
|
|
|
|
(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 29 |
|
|
|
|
|
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 |
883100725 |
OF |
New York |
NY |
Actual/360 |
3.651% |
220,098.28 |
0.00 |
0.00 |
N/A |
06/06/27 |
-- |
70,000,000.00 |
70,000,000.00 |
11/06/21 |
|
2 |
310941307 |
OF |
Basking Ridge |
NJ |
Actual/360 |
4.070% |
227,806.94 |
0.00 |
0.00 |
07/11/27 |
01/11/33 |
-- |
65,000,000.00 |
65,000,000.00 |
11/11/21 |
|
3 |
310940147 |
RT |
Metairie |
LA |
Actual/360 |
3.770% |
188,290.56 |
0.00 |
0.00 |
N/A |
08/01/27 |
-- |
58,000,000.00 |
58,000,000.00 |
11/01/21 |
|
4 |
883100731 |
OF |
Uniondale |
NY |
Actual/360 |
4.450% |
191,597.22 |
0.00 |
0.00 |
N/A |
06/06/27 |
-- |
50,000,000.00 |
50,000,000.00 |
11/06/21 |
|
5 |
301741196 |
RT |
North Bergen |
NJ |
Actual/360 |
4.802% |
206,752.78 |
0.00 |
0.00 |
N/A |
06/06/27 |
-- |
50,000,000.00 |
50,000,000.00 |
11/06/21 |
|
6 |
307771007 |
OF |
New York |
NY |
Actual/360 |
3.669% |
142,189.25 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
45,000,000.00 |
45,000,000.00 |
10/01/21 |
|
7 |
308460007 |
OF |
Washington |
DC |
Actual/360 |
3.230% |
125,162.50 |
0.00 |
0.00 |
N/A |
07/06/22 |
-- |
45,000,000.00 |
45,000,000.00 |
11/06/21 |
|
8 |
301741189 |
OF |
New York |
NY |
Actual/360 |
4.324% |
166,468.58 |
56,858.19 |
0.00 |
05/06/27 |
05/06/32 |
-- |
44,708,220.55 |
44,651,362.36 |
11/06/21 |
|
9 |
310940632 |
MU |
Lincolnshire |
IL |
Actual/360 |
4.460% |
167,064.17 |
0.00 |
0.00 |
N/A |
08/11/27 |
-- |
43,500,000.00 |
43,500,000.00 |
11/11/21 |
|
10 |
308460010 |
LO |
Various |
Various |
Actual/360 |
4.486% |
154,517.78 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
40,000,000.00 |
40,000,000.00 |
11/01/21 |
|
11 |
883100737 |
RT |
Bowie |
MD |
Actual/360 |
4.295% |
143,505.51 |
52,347.33 |
0.00 |
N/A |
07/06/27 |
-- |
38,801,294.18 |
38,748,946.85 |
11/06/21 |
|
12 |
610942092 |
MF |
Chicago |
IL |
Actual/360 |
3.920% |
118,144.44 |
0.00 |
0.00 |
N/A |
08/11/27 |
-- |
35,000,000.00 |
35,000,000.00 |
11/11/21 |
|
13 |
308460013 |
RT |
Torrance |
CA |
Actual/360 |
3.658% |
94,485.42 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
30,000,000.00 |
30,000,000.00 |
11/01/21 |
|
14 |
301741205 |
OF |
Various |
OH |
Actual/360 |
5.217% |
128,552.92 |
36,495.54 |
0.00 |
N/A |
07/06/22 |
-- |
28,615,538.11 |
28,579,042.57 |
11/06/21 |
|
15 |
310939728 |
LO |
Dallas |
TX |
Actual/360 |
4.660% |
106,309.28 |
33,074.53 |
0.00 |
N/A |
07/04/27 |
-- |
26,492,689.43 |
26,459,614.90 |
10/04/21 |
|
16 |
310941445 |
OF |
Stamford |
CT |
Actual/360 |
4.088% |
85,185.21 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
24,200,000.00 |
24,200,000.00 |
11/01/21 |
|
17 |
333100018 |
OF |
San Mateo |
CA |
Actual/360 |
3.600% |
70,060.00 |
0.00 |
0.00 |
N/A |
07/05/27 |
-- |
22,600,000.00 |
22,600,000.00 |
11/05/21 |
|
18 |
308460018 |
98 |
Various |
Various |
Actual/360 |
3.795% |
67,319.08 |
0.00 |
0.00 |
04/06/27 |
04/06/28 |
-- |
20,600,000.00 |
20,600,000.00 |
11/05/21 |
|
19 |
301741186 |
LO |
Jamaica |
NY |
Actual/360 |
5.523% |
92,796.19 |
25,743.77 |
0.00 |
N/A |
05/06/27 |
-- |
19,511,735.11 |
19,485,991.34 |
06/06/21 |
|
20 |
301741207 |
RT |
Jackson |
NJ |
Actual/360 |
4.750% |
78,037.34 |
24,988.01 |
0.00 |
N/A |
07/06/27 |
-- |
19,078,738.25 |
19,053,750.24 |
11/06/21 |
|
21 |
883100741 |
RT |
York |
PA |
Actual/360 |
4.703% |
69,251.68 |
0.00 |
0.00 |
N/A |
08/06/27 |
-- |
17,100,000.00 |
17,100,000.00 |
11/06/21 |
|
22 |
416000248 |
RT |
Muskogee |
OK |
Actual/360 |
4.880% |
58,771.08 |
20,655.68 |
0.00 |
N/A |
06/01/27 |
-- |
13,985,713.27 |
13,965,057.59 |
11/01/21 |
|
23 |
301741194 |
LO |
Various |
Various |
Actual/360 |
5.100% |
57,664.61 |
27,947.90 |
0.00 |
N/A |
05/06/27 |
-- |
13,130,462.21 |
13,102,514.31 |
11/06/21 |
|
24 |
416000242 |
RT |
Davenport |
IA |
Actual/360 |
5.290% |
61,359.87 |
19,069.28 |
0.00 |
N/A |
12/01/26 |
-- |
13,470,060.82 |
13,450,991.54 |
11/01/21 |
|
25 |
301741210 |
RT |
Melville |
NY |
Actual/360 |
4.572% |
52,778.73 |
18,757.40 |
0.00 |
N/A |
08/06/27 |
-- |
13,405,824.26 |
13,387,066.86 |
11/06/21 |
|
26 |
310942012 |
LO |
Chicago |
IL |
Actual/360 |
4.800% |
51,918.23 |
21,534.92 |
0.00 |
N/A |
06/11/27 |
-- |
12,560,862.28 |
12,539,327.36 |
06/11/20 |
|
27 |
308460027 |
LO |
Nashville |
TN |
Actual/360 |
4.802% |
49,799.68 |
17,845.27 |
0.00 |
N/A |
08/06/27 |
-- |
12,043,292.03 |
12,025,446.76 |
11/06/21 |
|
28 |
416000244 |
SS |
Kensington |
MD |
Actual/360 |
4.930% |
49,457.49 |
0.00 |
0.00 |
N/A |
04/01/27 |
-- |
11,650,000.00 |
11,650,000.00 |
11/01/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 13 of 29 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
29 |
333100022 |
MU |
Norwalk |
CT |
Actual/360 |
4.810% |
46,819.51 |
13,586.54 |
0.00 |
N/A |
08/05/27 |
-- |
11,303,750.16 |
11,290,163.62 |
11/05/21 |
|
30 |
883100738 |
RT |
Norcross |
GA |
Actual/360 |
4.800% |
40,216.91 |
18,212.04 |
0.00 |
N/A |
07/06/27 |
-- |
9,729,897.27 |
9,711,685.23 |
11/06/21 |
|
31 |
301741200 |
MF |
Buford |
GA |
Actual/360 |
4.630% |
39,263.75 |
14,237.89 |
0.00 |
N/A |
06/06/27 |
-- |
9,848,079.75 |
9,833,841.86 |
11/06/21 |
|
32 |
301741206 |
MF |
Bixby |
OK |
Actual/360 |
4.680% |
39,398.08 |
12,992.35 |
0.00 |
N/A |
07/06/27 |
-- |
9,776,197.69 |
9,763,205.34 |
11/06/21 |
|
33 |
600940066 |
LO |
Oregon |
OH |
Actual/360 |
4.800% |
39,207.89 |
13,258.65 |
0.00 |
N/A |
06/11/27 |
-- |
9,485,780.05 |
9,472,521.40 |
11/11/21 |
|
34 |
333100019 |
MF |
Baltimore |
MD |
Actual/360 |
5.030% |
40,464.25 |
13,401.41 |
0.00 |
N/A |
06/05/27 |
-- |
9,342,096.77 |
9,328,695.36 |
11/05/21 |
|
35 |
410939633 |
RT |
Ellicott City |
MD |
Actual/360 |
4.050% |
32,144.22 |
15,886.02 |
0.00 |
N/A |
06/11/27 |
-- |
9,216,979.89 |
9,201,093.87 |
11/11/21 |
|
36 |
416000247 |
MU |
New Orleans |
LA |
Actual/360 |
4.920% |
39,401.35 |
13,792.95 |
0.00 |
N/A |
04/01/27 |
-- |
9,300,082.18 |
9,286,289.23 |
11/01/21 |
|
37 |
416000245 |
SS |
Millersville |
MD |
Actual/360 |
4.980% |
37,602.83 |
11,136.77 |
0.00 |
N/A |
04/01/27 |
-- |
8,768,634.84 |
8,757,498.07 |
11/01/21 |
|
38 |
301741197 |
RT |
Atlanta |
GA |
Actual/360 |
4.500% |
32,350.37 |
13,251.31 |
0.00 |
N/A |
06/06/27 |
-- |
8,348,482.51 |
8,335,231.20 |
11/06/21 |
|
39 |
308460039 |
RT |
Las Vegas |
NV |
Actual/360 |
4.284% |
32,555.42 |
0.00 |
0.00 |
N/A |
08/05/27 |
-- |
8,825,000.00 |
8,825,000.00 |
11/05/21 |
|
40 |
301741208 |
LO |
Minooka |
IL |
Actual/360 |
5.370% |
36,938.43 |
16,117.04 |
0.00 |
N/A |
07/06/27 |
-- |
7,988,126.62 |
7,972,009.58 |
11/06/21 |
|
41 |
308460041 |
LO |
Daphne |
AL |
Actual/360 |
5.750% |
40,826.09 |
10,090.64 |
0.00 |
N/A |
08/05/27 |
-- |
8,245,380.71 |
8,235,290.07 |
12/05/20 |
|
42 |
310941078 |
RT |
Spring Hill |
TN |
Actual/360 |
4.630% |
32,991.97 |
0.00 |
0.00 |
N/A |
07/11/27 |
-- |
8,275,000.00 |
8,275,000.00 |
11/11/21 |
|
43 |
600940078 |
LO |
Toledo |
OH |
Actual/360 |
4.800% |
29,915.62 |
10,116.35 |
0.00 |
N/A |
06/11/27 |
-- |
7,237,650.20 |
7,227,533.85 |
12/11/20 |
|
44 |
301741193 |
LO |
Albuquerque |
NM |
Actual/360 |
5.130% |
30,318.24 |
14,451.26 |
0.00 |
N/A |
06/06/27 |
-- |
6,863,212.92 |
6,848,761.66 |
11/06/21 |
|
45 |
310939791 |
LO |
Huntsville |
AL |
Actual/360 |
4.630% |
27,091.64 |
10,462.39 |
0.00 |
N/A |
07/11/22 |
-- |
6,795,087.35 |
6,784,624.96 |
11/11/21 |
|
46 |
883100739 |
OF |
Plymouth Meeting |
PA |
Actual/360 |
4.750% |
27,599.67 |
10,154.56 |
0.00 |
N/A |
07/06/27 |
-- |
6,747,626.29 |
6,737,471.73 |
11/06/21 |
|
47 |
625100274 |
RT |
San Diego |
CA |
Actual/360 |
5.300% |
30,766.10 |
8,105.23 |
0.00 |
N/A |
02/05/27 |
-- |
6,741,203.73 |
6,733,098.50 |
11/05/21 |
|
48 |
301741203 |
OF |
Houston |
TX |
Actual/360 |
4.525% |
23,542.41 |
9,488.76 |
0.00 |
N/A |
07/06/27 |
-- |
6,041,893.77 |
6,032,405.01 |
11/06/21 |
|
49 |
410939944 |
RT |
East Point |
GA |
Actual/360 |
4.910% |
25,576.87 |
8,827.05 |
0.00 |
N/A |
07/11/27 |
-- |
6,049,322.80 |
6,040,495.75 |
11/11/21 |
|
50 |
410940811 |
MF |
Redding |
CA |
Actual/360 |
3.820% |
19,783.72 |
8,942.72 |
0.00 |
N/A |
07/11/27 |
-- |
6,014,304.75 |
6,005,362.03 |
11/11/21 |
|
51 |
301741204 |
MF |
Gainesville |
GA |
Actual/360 |
5.017% |
20,265.58 |
8,142.94 |
0.00 |
N/A |
07/06/24 |
-- |
4,690,895.49 |
4,682,752.55 |
11/06/21 |
|
52 |
410940029 |
RT |
Salem |
OR |
Actual/360 |
4.580% |
18,208.81 |
6,264.06 |
0.00 |
N/A |
07/11/27 |
-- |
4,616,969.34 |
4,610,705.28 |
11/11/21 |
|
53 |
416000249 |
RT |
Williston |
VT |
Actual/360 |
4.310% |
16,033.20 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
4,320,000.00 |
4,320,000.00 |
11/01/21 |
|
54 |
625100272 |
LO |
Huntsville |
AL |
Actual/360 |
5.890% |
18,724.23 |
5,961.20 |
0.00 |
N/A |
02/05/27 |
-- |
3,691,726.13 |
3,685,764.93 |
11/05/21 |
|
55 |
410940132 |
RT |
Clearwater |
FL |
Actual/360 |
4.390% |
14,743.08 |
0.00 |
0.00 |
N/A |
07/11/27 |
-- |
3,900,000.00 |
3,900,000.00 |
11/11/21 |
|
56 |
416000250 |
RT |
College Station |
TX |
Actual/360 |
4.710% |
14,745.41 |
4,466.43 |
0.00 |
N/A |
08/01/27 |
-- |
3,635,606.33 |
3,631,139.90 |
11/01/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 14 of 29 |
|
|
|
|
|
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 |
|
|||
57 |
416000246 |
SS |
Landover |
MD |
Actual/360 |
5.080% |
14,873.11 |
0.00 |
0.00 |
N/A |
04/01/27 |
-- |
3,400,000.00 |
3,400,000.00 |
11/01/21 |
|
58 |
883100732 |
SS |
Baytown |
TX |
Actual/360 |
4.570% |
12,475.74 |
4,637.84 |
0.00 |
N/A |
06/06/27 |
-- |
3,170,230.23 |
3,165,592.39 |
11/06/21 |
|
59 |
301741195 |
RT |
Baton Rouge |
LA |
Actual/360 |
5.060% |
12,506.36 |
9,547.53 |
0.00 |
N/A |
06/06/27 |
-- |
2,870,258.81 |
2,860,711.28 |
11/06/21 |
|
61 |
416000243 |
RT |
Okemos |
MI |
Actual/360 |
5.650% |
12,761.38 |
3,435.86 |
0.00 |
N/A |
01/01/27 |
-- |
2,622,950.41 |
2,619,514.55 |
11/01/21 |
|
62 |
625100273 |
IN |
Akron |
OH |
Actual/360 |
5.730% |
11,094.87 |
2,880.40 |
0.00 |
N/A |
02/05/27 |
-- |
2,248,580.70 |
2,245,700.30 |
11/05/21 |
|
63 |
625100270 |
SS |
Glendale |
AZ |
Actual/360 |
5.860% |
11,361.97 |
2,221.36 |
0.00 |
N/A |
01/05/27 |
-- |
2,251,629.53 |
2,249,408.17 |
11/05/21 |
|
64 |
600940708 |
SS |
Socorro |
TX |
Actual/360 |
4.740% |
7,229.30 |
2,670.55 |
0.00 |
N/A |
07/11/27 |
-- |
1,771,164.62 |
1,768,494.07 |
11/11/21 |
|
Totals |
|
|
|
|
|
|
4,155,143.20 |
652,057.92 |
0.00 |
|
|
|
1,107,588,232.34 |
1,106,936,174.42 |
|
|
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 15 of 29 |
|
|
|
|
|
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 |
26,220,096.00 |
12,354,039.98 |
01/01/20 |
06/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
6,517,400.68 |
4,710,662.34 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
17,290,347.95 |
9,487,618.47 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
22,326,432.83 |
10,494,391.75 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
4,587,165.66 |
920,846.27 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
108,976,856.50 |
75,259,160.16 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
21,248,108.00 |
15,139,758.88 |
01/01/20 |
09/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
18,715,843.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
2,844,461.00 |
1,878,785.25 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
24,051,546.00 |
19,374,373.96 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
3,355,346.53 |
1,854,830.13 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
13,192,177.75 |
5,756,331.28 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
56,374,602.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
0.00 |
1,744,054.62 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
(1,360,751.47) |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
139,269.74 |
139,269.74 |
0.00 |
0.00 |
|
|
16 |
19,969,394.11 |
10,239,434.46 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
3,356,224.15 |
2,322,920.84 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
18,511,396.00 |
9,255,699.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
89,538.29 |
780,691.90 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
1,359,292.05 |
1,359,292.05 |
0.00 |
0.00 |
|
|
20 |
1,581,831.67 |
748,089.19 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
2,063,225.63 |
1,132,087.61 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,345,485.14 |
718,882.10 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,637,231.50 |
1,717,798.45 |
04/01/20 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
1,337,443.88 |
1,426,335.21 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,512,990.67 |
742,290.21 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
(2,141,051.00) |
0.00 |
-- |
-- |
05/11/21 |
3,145,994.88 |
92,746.12 |
60,336.70 |
1,155,078.09 |
0.00 |
0.00 |
|
|
27 |
0.00 |
550,165.00 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
0.00 |
617,579.96 |
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 16 of 29 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
Cumulative |
Current |
|
|||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
29 |
51,581.74 |
(108,594.40) |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,018,979.74 |
840,581.11 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
1,691,438.49 |
411,351.69 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
882,769.52 |
593,388.81 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
451,641.22 |
638,278.90 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
3,663,178.06 |
2,476,626.53 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
1,827,904.09 |
1,210,798.04 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
730,909.01 |
490,110.60 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
926,576.27 |
743,514.27 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
1,033,930.04 |
564,050.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
835,900.33 |
371,863.16 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
296,675.00 |
659,729.90 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
1,189,398.00 |
1,114,928.00 |
04/01/19 |
03/31/20 |
11/11/21 |
0.00 |
23,724.21 |
50,825.49 |
541,439.29 |
0.00 |
0.00 |
|
|
42 |
730,121.99 |
536,323.46 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
195,496.84 |
0.00 |
-- |
-- |
05/11/21 |
297,690.08 |
7,184.19 |
38,438.85 |
431,961.50 |
0.00 |
0.00 |
|
|
44 |
721,527.79 |
738,857.43 |
04/01/20 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
45 |
1,027,221.34 |
1,308,940.30 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
3,913.17 |
0.00 |
|
|
46 |
1,067,442.94 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
47 |
783,079.77 |
435,932.31 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
48 |
827,897.45 |
484,120.76 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
49 |
569,891.31 |
297,244.30 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
50 |
944,539.95 |
750,768.15 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
51 |
739,451.84 |
237,426.37 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
52 |
337,140.33 |
147,013.03 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
53 |
364,464.00 |
273,348.00 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
54 |
382,393.34 |
785,143.83 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
55 |
403,920.00 |
293,963.67 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
56 |
191,470.06 |
208,866.44 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 17 of 29 |
|
|
|
|
|
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 |
|
57 |
0.00 |
228,119.06 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
58 |
244,585.47 |
203,712.25 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
59 |
321,816.59 |
309,829.20 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
61 |
295,388.00 |
216,337.04 |
01/01/20 |
09/30/20 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
62 |
0.00 |
117,176.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
63 |
415,623.55 |
380,059.43 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
64 |
335,422.00 |
173,942.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
399,103,119.33 |
207,360,576.66 |
|
|
|
3,443,684.96 |
123,654.52 |
1,648,162.84 |
3,627,040.67 |
3,913.17 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 18 of 29 |
|
|
|
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 19 of 29 |
|
|
|
|
|
|
|
|
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 |
3 |
28,002,151.28 |
0 |
0.00 |
2 |
15,462,823.92 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.356340% |
4.332328% |
63 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
3 |
28,043,893.19 |
0 |
0.00 |
2 |
15,483,030.91 |
0 |
0.00 |
0 |
0.00 |
1 |
2,608,269.07 |
4.356608% |
4.335742% |
64 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
3 |
28,089,400.85 |
0 |
0.00 |
2 |
15,505,421.34 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.361072% |
4.340217% |
65 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
3 |
28,130,766.23 |
0 |
0.00 |
2 |
15,525,435.60 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.361341% |
4.340479% |
66 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
3 |
28,171,953.24 |
1 |
7,268,704.68 |
1 |
8,276,654.70 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.361608% |
4.340739% |
67 |
06/17/21 |
0 |
0.00 |
0 |
0.00 |
3 |
28,216,926.16 |
1 |
7,279,618.18 |
1 |
8,287,858.77 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.361901% |
4.336125% |
68 |
05/17/21 |
0 |
0.00 |
0 |
0.00 |
3 |
28,257,741.37 |
0 |
0.00 |
1 |
8,297,690.41 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.362165% |
4.331968% |
69 |
04/16/21 |
0 |
0.00 |
0 |
0.00 |
3 |
28,304,217.04 |
0 |
0.00 |
1 |
8,308,794.17 |
1 |
19,234,030.82 |
0 |
0.00 |
0 |
0.00 |
4.362458% |
4.332244% |
70 |
03/17/21 |
0 |
0.00 |
1 |
7,310,167.31 |
3 |
40,292,773.09 |
1 |
19,258,284.44 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.362721% |
4.334132% |
71 |
02/18/21 |
1 |
7,322,860.60 |
1 |
8,121,553.05 |
3 |
40,364,069.41 |
1 |
19,290,043.79 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.363063% |
4.334457% |
72 |
01/15/21 |
1 |
8,136,981.76 |
0 |
0.00 |
4 |
60,198,645.27 |
1 |
19,314,069.23 |
0 |
0.00 |
2 |
29,462,605.44 |
0 |
0.00 |
0 |
0.00 |
4.348759% |
4.320134% |
73 |
12/17/20 |
1 |
7,342,268.48 |
0 |
0.00 |
4 |
43,130,256.99 |
1 |
19,337,996.80 |
0 |
0.00 |
1 |
12,227,273.95 |
0 |
0.00 |
0 |
0.00 |
4.363582% |
4.334949% |
74 |
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 20 of 29 |
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|||
|
||||||||||||||
|
|
Paid |
|
Mortgage |
|
Outstanding |
|
Servicing |
Resolution |
|
|
|
|
|
|
|
Through |
Months |
Loan |
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
|
6 |
307771007 |
10/01/21 |
0 |
B |
0.00 |
0.00 |
0.00 |
45,000,000.00 |
11/03/21 |
13 |
10/31/21 |
|
|
|
26 |
310942012 |
06/11/20 |
16 |
6 |
60,336.70 |
1,155,078.09 |
0.00 |
12,908,371.01 |
04/20/20 |
98 |
|
|
|
|
41 |
308460041 |
12/05/20 |
10 |
6 |
50,825.49 |
541,439.29 |
196,085.45 |
8,351,355.26 |
07/21/20 |
7 |
|
|
|
11/20/20 |
43 |
600940078 |
12/11/20 |
10 |
6 |
38,438.85 |
431,961.50 |
9,496.28 |
7,342,268.48 |
03/29/21 |
7 |
|
|
|
07/28/21 |
Totals |
|
|
|
|
149,601.05 |
2,128,478.88 |
205,581.73 |
73,601,994.75 |
|
|
|
|
|
|
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 21 of 29 |
|
|
|
|
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 |
|
80,363,668 |
80,363,668 |
0 |
|
|
0 |
|
13 - 24 Months |
0 |
0 |
0 |
|
|
0 |
|
|
25 - 36 Months |
4,682,753 |
4,682,753 |
0 |
|
|
0 |
|
|
37 - 48 Months |
0 |
0 |
0 |
|
|
0 |
|
|
49 - 60 Months |
0 |
0 |
0 |
|
|
0 |
|
|
> 60 Months |
|
1,021,889,754 |
993,887,603 |
12,539,327 |
15,462,824 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Nov-21 |
1,106,936,174 |
1,078,934,023 |
0 |
0 |
12,539,327 |
15,462,824 |
|
|
Oct-21 |
1,107,588,232 |
1,079,544,339 |
0 |
0 |
12,560,862 |
15,483,031 |
|
|
Sep-21 |
1,110,911,165 |
1,082,821,764 |
0 |
0 |
12,583,980 |
15,505,421 |
|
|
Aug-21 |
1,111,562,373 |
1,083,431,607 |
0 |
0 |
12,605,331 |
15,525,436 |
|
|
Jul-21 |
1,112,210,890 |
1,084,038,936 |
0 |
0 |
12,626,594 |
15,545,359 |
|
|
Jun-21 |
1,112,917,492 |
1,084,700,566 |
0 |
0 |
12,649,449 |
15,567,477 |
|
|
May-21 |
1,113,560,406 |
1,085,302,665 |
0 |
0 |
19,960,051 |
8,297,690 |
|
|
Apr-21 |
1,114,202,523 |
1,085,898,306 |
0 |
0 |
19,995,423 |
8,308,794 |
|
|
Mar-21 |
1,114,784,534 |
1,067,181,593 |
0 |
7,310,167 |
40,292,773 |
0 |
|
|
Feb-21 |
1,115,531,314 |
1,059,722,831 |
7,322,861 |
8,121,553 |
40,364,069 |
0 |
|
|
Jan-21 |
1,116,136,802 |
1,047,801,175 |
8,136,982 |
0 |
60,198,645 |
0 |
|
|
Dec-20 |
1,116,681,829 |
1,066,209,304 |
7,342,268 |
0 |
43,130,257 |
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 22 of 29 |
|
|
|
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 |
6 |
307771007 |
45,000,000.00 |
45,000,000.00 |
2,210,000,000.00 |
04/01/17 |
70,784,970.16 |
2.34890 |
09/30/21 |
06/01/27 |
I/O |
22 |
416000248 |
13,965,057.59 |
13,965,057.59 |
20,400,000.00 |
02/17/17 |
611,452.85 |
0.85530 |
09/30/21 |
06/01/27 |
306 |
26 |
310942012 |
12,539,327.36 |
12,908,371.01 |
59,300,000.00 |
04/21/17 |
(2,546,698.00) |
(2.02240) |
12/31/20 |
06/11/27 |
306 |
41 |
308460041 |
8,235,290.07 |
8,351,355.26 |
11,900,000.00 |
09/24/21 |
997,800.00 |
1.63300 |
03/31/20 |
08/05/27 |
308 |
43 |
600940078 |
7,227,533.85 |
7,342,268.48 |
7,700,000.00 |
04/12/21 |
100,312.84 |
0.20880 |
12/31/20 |
06/11/27 |
308 |
Totals |
|
86,967,208.87 |
87,567,052.34 |
2,309,300,000.00 |
|
69,947,837.85 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 23 of 29 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
|
||
|
|||||||||
|
|
|
|
Servicing |
|
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
6 |
307771007 |
OF |
NY |
11/03/21 |
13 |
|
|
|
|
|
COVID related transfer. Borrower submitted a proposal for a 5 year loan extension and interest rate cut to 2%. This was rejected. The Property was closed from 12/4/20 to 5/2021. Occupancy for 2020 was 30%. The hotel reopened in May |
||||||||
|
2021. Trust counsel has started the foreclosure process. Borrower reengaged and requested an amount to bring the loan current. Borrower submitted a revised proposal. This proposal is under consideration. Borrower funded the $849k for |
||||||||
|
property taxes due in August '21. T3 8/31/21 occupancy was 84%. |
|
|
|
|
||||
|
|||||||||
22 |
416000248 |
RT |
OK |
10/29/21 |
13 |
|
|
|
|
|
Asset Transferred to SS on 10/29/21 |
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
26 |
310942012 |
LO |
IL |
04/20/20 |
98 |
|
|
|
|
|
COVID related transfer. Borrower submitted a proposal for a 5 year loan extension and interest rate cut to 2%. This was rejected. The Property was closed from 12/4/20 to 5/2021. Occupancy for 2020 was 30%. The hotel reopened in May |
||||||||
|
2021. Trust counsel has started the foreclosure process. Borrower reengaged and requested an amount to bring the loan current. Borrower submitted a revised proposal. This proposal is under consideration. Borrower funded the $849k for |
||||||||
|
property taxes due in August '21. T3 8/31/21 occupancy was 84%. |
|
|
|
|
||||
|
|||||||||
41 |
308460041 |
LO |
AL |
07/21/20 |
7 |
|
|
|
|
|
The Trust took title of the two properties in November 2020. The property is managed by GF Hotels. One of the properties sustained damages from Hurricane Sally in 9/2020. Property Manager is working with contractor to complete repairs to |
||||||||
|
the building envelope and roof replacement at the Comfort Suites. Best Western was marketed for sale on an auction platform in September and the closing is anticipated in 4Q2021. |
|
|||||||
|
|||||||||
|
|||||||||
43 |
600940078 |
LO |
OH |
03/29/21 |
7 |
|
|
|
|
|
Loan transferred to special servicing effective 3/29/21 due to Payment Default (all payments excluding Balloon/Maturity). Receiver in place as of 5/24/2021. Foreclosure sale completed and title effective as of 7/28/2021. Property manager is in |
||||||||
|
pla ce, marketing REO for auction. |
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
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 24 of 29 |
|
|
|
|
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 |
15 |
310939728 |
0.00 |
4.66000% |
0.00 |
4.66000% |
10 |
09/30/20 |
10/04/20 |
12/11/20 |
15 |
310939728 |
0.00 |
4.66000% |
0.00 |
4.66000% |
10 |
12/11/20 |
10/04/20 |
09/30/20 |
19 |
301741186 |
19,858,971.75 |
5.52300% |
19,858,971.75 |
5.52300% |
10 |
09/16/20 |
04/06/20 |
04/06/20 |
19 |
301741186 |
0.00 |
5.52300% |
0.00 |
5.52300% |
8 |
01/11/21 |
04/06/20 |
09/16/20 |
20 |
301741207 |
19,258,284.44 |
4.75000% |
19,258,284.44 |
4.75000% |
8 |
03/23/21 |
03/22/21 |
04/12/21 |
20 |
301741207 |
0.00 |
4.75000% |
0.00 |
4.75000% |
8 |
04/12/21 |
03/22/21 |
03/23/21 |
27 |
308460027 |
12,245,914.83 |
4.80200% |
12,245,914.83 |
4.80200% |
10 |
10/07/20 |
10/06/20 |
12/11/20 |
27 |
308460027 |
0.00 |
4.80200% |
0.00 |
4.80200% |
10 |
12/11/20 |
10/06/20 |
10/07/20 |
60 |
308460060 |
2,657,738.03 |
6.13000% |
2,657,738.03 |
0.00000% |
10 |
11/30/20 |
04/05/20 |
01/11/21 |
60 |
308460060 |
0.00 |
6.13000% |
0.00 |
6.13000% |
10 |
01/11/21 |
04/05/20 |
11/30/20 |
Totals |
|
54,020,909.05 |
|
54,020,909.05 |
|
|
|
|
|
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 25 of 29 |
|
|
|
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 26 of 29 |
|
|
|
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 27 of 29 |
|
|
|
|
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) |
19 |
0.00 |
0.00 |
0.00 |
0.00 |
1,185.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20 |
0.00 |
0.00 |
0.00 |
0.00 |
1,030.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22 |
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 |
26 |
0.00 |
0.00 |
2,704.07 |
0.00 |
0.00 |
12,989.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41 |
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 |
43 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
1,216.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
13,204.07 |
0.00 |
2,215.65 |
14,206.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
29,626.61 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 28 of 29 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
Page 29 of 29 |
Prospectus Loan ID 1 10-13-2021 11-12-2021 Barclays Bank PLC 05-31-2017 70000000.00 120 06-06-2027 0.036514 0.036514 3 1 120 07-06-2017 true 1 PP 3 220098.28 70000000.00 1 1 1 0 true true false false false 02-05-2027 225 & 233 PARK AVENUE SOUTH 225 & 233 PARK AVENUE SOUTH New York NY 10003 New York OF 675756 675756 1909 2017 750000000.00 MAI 04-01-2017 0.98 0.98 6 09-06-2019 N 266460 10-31-2027 BuzzFeed Inc. 194123 05-31-2026 STV Incorportated 133200 05-31-2024 03-31-2017 01-01-2020 06-30-2020 48106941.84 23353351.00 18601103.14 10999311.02 29505838.70 12354039.98 28439582.54 11820911.48 UW CREFC 4338066.24 3.39 2.8478 3.27 2.7249 C F 09-30-2021 false false 70000000.00 220098.28 0.036514 0.0001285 220098.28 0.00 0.00 70000000.00 70000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-30-2017 65000000.00 120 01-11-2033 0.0407 0.0407 3 1 120 08-11-2017 true 1 WL 3 227806.94 65000000.00 1 1 1 0 true true false false false 04-10-2027 211 MOUNT AIRY ROAD 211 MOUNT AIRY ROAD Basking Ridge NJ 07920 Somerset OF 306194 306194 1975 2017 96700000.00 MAI 07-01-2017 1 1 6 09-11-2019 N DAIICHI SANKYO II 306194 01-31-2036 01-01-2021 09-30-2021 8290203.00 6921072.00 2326564.00 2210409.66 5963638.00 4710662.34 5902400.00 4664733.09 UW CREFC 2013519.00 2.22 2.3395 2.20 2.3167 C F 06-01-2021 false false 65000000.00 227806.94 0.0407 0.0001285 227806.94 0.00 0.00 65000000.00 65000000.00 11-11-2021 07-11-2027 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 07-28-2017 58000000.00 120 08-01-2027 0.0377 0.0377 3 1 120 09-01-2017 true 1 PP 3 188290.56 58000000.00 1 1 1 5 true true false false false 03-31-2027 LAKESIDE SHOPPING CENTER 3301 VETERANS MEMORIAL BOULEVARD Metairie LA 70002 Jefferson RT 1211349 1211349 1960 2008 365000000.00 MAI 06-07-2017 0.98 0.97 6 09-01-2019 N Dillard's 310658 12-31-2029 Macy's 229520 02-03-2029 J C Penney 203410 07-31-2023 03-31-2017 01-01-2021 06-30-2021 32713717.00 15816509.00 12933343.00 6328890.53 19780375.00 9487618.47 18307305.00 8751082.97 UW CREFC 3335402.75 2.96 2.8445 2.74 2.6236 C F 07-01-2021 false false 58000000.00 188290.56 0.0377 0.000117 188290.56 0.00 0.00 58000000.00 58000000.00 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 Barclays Bank PLC 06-06-2017 50000000.00 120 06-06-2027 0.0445 0.0445 3 1 120 07-06-2017 true 1 PP 3 191597.22 50000000.00 1 2 2 0 true true false false false 12-05-2026 Long Island Prime Portfolio - Uniondale NY OF 1750761 320000000.00 MAI 03-24-2017 0.86 0.87 09-06-2019 N 03-31-2017 01-01-2021 06-30-2021 53504786.73 25476934.00 28574756.67 14982542.25 24930030.06 10494391.75 22222017.05 9140385.25 UW 4453325.13 2.79 2.3565 2.49 2.0524 C F false false 50000000.00 191597.22 0.0445 0.000167 191597.22 0.00 0.00 50000000.00 50000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-001 10-13-2021 11-12-2021 RXR PLAZA 625 RXR PLAZA Uniondale NY 11553 Nassau OF 1085298 1085298 1985 189000000.00 MAI 03-24-2017 0.85 0.88 6 OPEN LINK FINANCIAL INC. 95965 12-31-2025 FLUSHING BANK 90877 12-31-2026 Rivkin 89435 04-30-2034 03-31-2017 01-01-2021 06-30-2021 33417913.68 25476934.00 18538954.85 14982542.25 14878958.83 10494391.75 13209176.53 9140385.25 UW CREFC 4453325.13 2.3565 2.0524 F 09-30-2021 false Prospectus Loan ID 4-002 10-13-2021 11-12-2021 OMNI 333 EARLE OVINGTON BOULEVARD Uniondale NY 11553 Nassau OF 665463 665463 1990 131000000.00 MAI 03-24-2017 0.87 0.86 6 HEALTHPLEX INC. 77464 03-31-2022 FORCHELLI CURTO DEEGAN 52358 07-31-2031 LONG ISLAND POWER AUTHO 51672 04-30-2025 03-31-2017 01-01-2021 06-30-2021 20086873.05 0.00 10035801.82 0.00 10051071.23 0.00 9012840.52 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 5 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 05-10-2017 50000000.00 120 06-06-2027 0.04802 0.04802 3 1 120 07-06-2017 true 1 PP 3 206752.78 50000000.00 1 1 1 0 true true false false false 04-05-2027 COLUMBIA PARK SHOPPING CENTER 3129-3131 JOHN F. KENNEDY BOULEVARD North Bergen NJ 07047 Hudson RT 345703 345703 1999 103900000.00 MAI 04-03-2017 0.95 0.69 6 09-06-2019 N Shop Rite 66000 09-30-2024 Big Lots 32569 01-31-2025 Shopper's World 26260 11-30-2026 03-31-2017 01-01-2021 03-31-2021 8241386.15 1809231.00 2949849.43 888384.73 5291536.72 920846.27 4963118.87 838741.52 UW CREFC 752713.51 1.73 1.2233 1.63 1.1142 C F 03-31-2021 false false 50000000.00 206752.78 0.04802 0.0001285 206752.78 0.00 0.00 50000000.00 50000000.00 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 10-13-2021 11-12-2021 Natixis Real Estate Capital LLC 05-05-2017 45000000.00 120 06-01-2027 0.036694 0.036694 3 1 120 07-01-2017 true 1 A1 3 142189.25 45000000.00 1 1 1 0 true true false false false 02-28-2027 245 PARK AVENUE 245 PARK AVENUE New York NY 10167 New York OF 1723993 1723993 1965 2006 2210000000.00 MAI 04-01-2017 0.91 0.90 6 09-01-2019 N JPMorgan Chase Bank N.A. 787785 10-31-2022 Baseball Office of 220565 10-31-2022 Angelo Gordon Co. 138669 02-28-2031 03-31-2017 01-01-2021 09-30-2021 177756679.85 128748456.00 62448737.59 53489295.84 115307942.26 75259160.16 109564902.50 70784970.16 UW CREFC 30134947.50 2.87 2.4974 2.73 2.3489 F F 09-30-2021 false false 45000000.00 142189.25 0.036694 0.0001045 142189.25 0.00 0.00 45000000.00 45000000.00 10-01-2021 1 false 0 0 0 B 0 Wells Fargo Bank, NA 11-03-2021 false 13 Prospectus Loan ID 7 10-13-2021 11-12-2021 Natixis Real Estate Capital LLC 07-05-2017 45000000.00 60 07-06-2022 0.0323 0.0323 3 1 60 08-06-2017 true 1 A1 3 125162.50 45000000.00 1 1 1 0 true true false false false 04-05-2022 TWO INDEPENDENCE SQUARE 300 E STREET SOUTHWEST Washington DC 20024 District of Columbia OF 605897 605897 1992 2014 375000000.00 MAI 01-05-2017 1 1 6 09-06-2019 N NASA 597253 08-03-2028 BRIDGE END FOODS 7292 07-31-2027 OW MANAGEMENT SERVICES INC. 718 07-31-2024 03-31-2017 01-01-2020 09-30-2020 31593603.52 22871302.84 11035326.28 7731543.96 20558277.24 15139758.88 20418700.83 15035076.88 UW CREFC 4046472.24 3.83 3.7414 3.80 3.7156 F F 12-31-2020 false false 45000000.00 125162.50 0.0323 0.0001045 125162.50 0.00 0.00 45000000.00 45000000.00 11-06-2021 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 8 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 04-21-2017 45000000.00 120 05-06-2032 360 0.04324 0.04324 3 1 48 06-06-2017 true 1 PP 5 167555.00 45000000.00 1 5 5 0 true true false false false 05-05-2027 Yeshiva University Portfolio NY OF 696371 346000000.00 MAI 02-06-2017 1 1 09-06-2019 N 12-31-2019 12-31-2020 18026336.39 19822032.00 0.00 1106189.00 18026336.39 18715843.00 16400766.39 17090273.00 UW 6137678.00 2.16 3.0493 1.97 2.7844 C F false false 44708220.55 223326.77 0.04324 0.000117 166468.58 56858.19 0.00 44651362.36 44651362.36 11-06-2021 05-06-2027 1 false 0 0 0 0 0 Midland false Prospectus Loan ID 8-001 10-13-2021 11-12-2021 2495 AMSTERDAM AVENUE 2495 AMSTERDAM AVENUE New York NY 10033 New York OF 295694 295694 1969 108000000.00 MAI 02-06-2017 1 1 6 Yeshiva U 295694 04-30-2037 12-31-2019 12-31-2020 6932639.81 19822032.00 0.00 1106189.00 6932639.81 18715843.00 6267291.81 17090273.00 UW CREFC 6137678.00 3.0493 2.7844 F 12-31-2020 false Prospectus Loan ID 8-002 10-13-2021 11-12-2021 215 LEXINGTON AVENUE 215 LEXINGTON AVENUE New York NY 10016 New York OF 111270 111270 1962 2006 78700000.00 MAI 02-06-2017 1 1 6 Yeshiva U 111270 04-30-2037 12-31-2019 12-31-2020 3656368.55 0.00 0.00 0.00 3656368.55 0.00 3423909.55 0.00 UW CREFC 0.00 0.00 C 03-31-2021 false Prospectus Loan ID 8-003 10-13-2021 11-12-2021 2520 AMSTERDAM AVENUE 2520 AMSTERDAM AVENUE New York NY 10033 New York OF 163321 163321 1967 2016 60000000.00 MAI 02-06-2017 1 1 6 Yeshiva U 163321 04-30-2037 12-31-2019 12-31-2020 3692217.46 0.00 0.00 0.00 3692217.46 0.00 3325581.46 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 8-004 10-13-2021 11-12-2021 245 LEXINGTON AVENUE 245 LEXINGTON AVENUE New York NY 10016 New York OF 87927 87927 1969 56300000.00 MAI 02-06-2017 1 1 6 Yeshiva U 87927 04-30-2037 12-31-2019 12-31-2020 2748418.79 0.00 0.00 0.00 2748418.79 0.00 2506447.79 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 8-005 10-13-2021 11-12-2021 253 LEXINGTON AVENUE 253 LEXINGTON AVENUE New York NY 10016 New York OF 38159 38159 1911 43000000.00 MAI 02-06-2017 1 1 6 Yeshiva U 38159 04-30-2037 12-31-2019 12-31-2020 996691.29 0.00 0.00 0.00 996691.29 0.00 877535.29 0.00 UW CREFC 0.00 0.00 C 12-31-2020 false Prospectus Loan ID 9 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 07-18-2017 43500000.00 120 08-11-2027 360 0.0446 0.0446 3 1 60 09-11-2017 true 1 WL 5 167064.17 43500000.00 1 1 1 0 true true false false false 05-10-2027 LINCOLNSHIRE COMMONS 900, 910, 920, 930, 940, 950, 960, 970 MILWAUKEE AVENUE; 225 APTAKISIC ROAD Lincolnshire IL 60069 Lake MU 133024 133024 2005 2016 58300000.00 MAI 06-02-2017 0.91 0.86 6 09-11-2019 N Northshore University Health System 34848 09-30-2031 DSW Shoe Warehouse Inc 14404 01-31-2023 The Cheesecake Factory Restaurants Inc. 10231 01-31-2026 04-30-2017 01-01-2021 09-30-2021 4715610.00 2678775.00 921885.00 799989.75 3793726.00 1878785.25 3598532.00 1732389.75 UW CREFC 1476631.69 1.44 1.2723 1.37 1.1732 C F 09-30-2021 false false 43500000.00 167064.17 0.0446 0.0001285 167064.17 0.00 0.00 43500000.00 43500000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 10-13-2021 11-12-2021 Barclays Bank PLC 05-24-2017 40000000.00 120 06-01-2027 0.04486 0.04486 3 1 120 07-01-2017 true 1 PP 3 154517.78 40000000.00 1 65 65 0 true true true false false 06-30-2018 03-31-2027 Starwood Capital Group Hotel Portfolio LO 6366 6366 956000000.00 MAI 04-23-2017 0.75 0.65 X 03-31-2017 01-01-2021 06-30-2021 213600210.39 69842760.00 133537986.61 50468386.04 80062223.78 19374373.96 71329392.33 16580660.92 UW 13128003.00 3.05 1.4758 2.72 1.2629 C F false false 40000000.00 154517.78 0.04486 0.000117 154517.78 0.00 0.00 40000000.00 40000000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10-001 10-13-2021 11-12-2021 LARKSPUR LANDING SUNNYVALE 748 NORTH MATHILDA AVENUE Sunnyvale CA 94085 Santa Clara LO 126 126 2000 52100000.00 MAI 04-23-2017 0.84 0.54 6 03-31-2017 01-01-2021 06-30-2021 7774225.49 1003440.00 3291296.00 1005014.00 4482929.72 -1574.00 4171960.70 -41712.00 UW CREFC 775438.00 -0.002 -0.0537 F false Prospectus Loan ID 10-002 10-13-2021 11-12-2021 LARKSPUR LANDING MILPITAS 40 RANCH DRIVE Milpitas CA 95035 Santa Clara LO 124 124 1998 43900000.00 MAI 04-23-2017 0.86 0.51 6 03-31-2017 01-01-2021 06-30-2021 6764027.71 874136.00 2931309.54 945972.00 3832718.17 -71836.00 3562157.06 -106801.00 UW CREFC 653392.00 -0.1099 -0.1634 F false Prospectus Loan ID 10-003 10-13-2021 11-12-2021 LARKSPUR LANDING CAMPBELL 550 WEST HAMILTON AVENUE Campbell CA 95008 Santa Clara LO 117 117 2000 38600000.00 MAI 04-23-2017 0.84 0.67 6 03-31-2017 01-01-2021 06-30-2021 6059570.36 1431134.00 2617761.47 1037699.00 3441808.89 393435.00 3199426.08 336190.00 UW CREFC 574509.00 0.6848 0.5851 F false Prospectus Loan ID 10-004 10-13-2021 11-12-2021 LARKSPUR LANDING SAN FRANCISCO 690 GATEWAY BOULEVARD South San Francisco CA 94080 San Mateo LO 111 111 1999 31800000.00 MAI 04-23-2017 0.85 0.68 6 03-31-2017 01-01-2021 06-30-2021 5697513.67 1356828.00 3043028.23 1147096.00 2654485.44 209732.00 2426584.89 155459.00 UW CREFC 473300.00 0.4431 0.3284 F false Prospectus Loan ID 10-005 10-13-2021 11-12-2021 LARKSPUR LANDING PLEASANTON 5535 JOHNSON DRIVE Pleasanton CA 94588 Alameda LO 124 124 1997 31100000.00 MAI 04-23-2017 0.83 0.59 6 03-31-2017 01-01-2021 06-30-2021 5193352.27 1126091.00 2547256.55 976053.00 2646095.72 150038.00 2438361.63 104994.00 UW CREFC 462882.00 0.3241 0.2268 F false Prospectus Loan ID 10-006 10-13-2021 11-12-2021 LARKSPUR LANDING BELLEVUE 15805 SOUTHEAST 37TH STREET Bellevue WA 98006 King LO 126 126 1998 27700000.00 MAI 04-23-2017 0.79 0.51 6 03-31-2017 01-01-2021 06-30-2021 4692424.57 864714.00 2331201.83 743668.00 2361222.74 121046.00 2173525.76 86457.00 UW CREFC 412277.00 0.2936 0.2097 F false Prospectus Loan ID 10-007 10-13-2021 11-12-2021 LARKSPUR LANDING SACRAMENTO 555 HOWE AVENUE Sacramento CA 95825 Sacramento LO 124 124 1998 20700000.00 MAI 04-23-2017 0.83 0.70 6 03-31-2017 01-01-2021 06-30-2021 4214257.41 1502099.00 2228775.16 972934.00 1985482.25 529165.00 1816911.95 469081.00 UW CREFC 308092.00 1.7175 1.5225 F false Prospectus Loan ID 10-008 10-13-2021 11-12-2021 HAMPTON INN ANN ARBOR NORTH 2300 GREEN ROAD Ann Arbor MI 48105 Washtenaw LO 129 129 1988 2015 20200000.00 MAI 04-23-2017 0.74 0.27 6 03-31-2017 01-01-2021 06-30-2021 4826300.89 518562.00 2797123.02 778126.00 2029177.87 -259564.00 1836125.83 -280306.00 UW CREFC 300650.00 -0.8633 -0.9323 F false Prospectus Loan ID 10-009 10-13-2021 11-12-2021 LARKSPUR LANDING HILLSBORO 3133 NORTHEAST SHUTE ROAD Hillsboro OR 97124 Washington LO 124 124 1997 20200000.00 MAI 04-23-2017 0.74 0.64 6 03-31-2017 01-01-2021 06-30-2021 3941272.47 1211916.00 2074858.66 770647.00 1866413.81 441269.00 1708762.91 392792.00 UW CREFC 300650.00 1.4677 1.3064 F false Prospectus Loan ID 10-010 10-13-2021 11-12-2021 LARKSPUR LANDING RENTON 1701 EAST VALLEY ROAD Renton WA 98057 King LO 127 127 1998 20000000.00 MAI 04-23-2017 0.80 0.62 6 03-31-2017 01-01-2021 06-30-2021 4423019.58 1254910.00 2551966.85 924554.00 1871052.73 330356.00 1694131.95 280160.00 UW CREFC 297674.00 1.1097 0.9411 F false Prospectus Loan ID 10-011 10-13-2021 11-12-2021 HOLIDAY INN ARLINGTON NORTHEAST RANGERS BALLPARK 1311 WET N WILD WAY Arlington TX 76011 Tarrant LO 147 147 2008 2013 19200000.00 MAI 04-23-2017 0.78 0.76 6 03-31-2017 01-01-2021 06-30-2021 5568855.87 1836805.00 3808854.73 1335460.00 1760001.14 501345.00 1537246.91 427873.00 UW CREFC 285766.00 1.7543 1.4972 F false Prospectus Loan ID 10-012 10-13-2021 11-12-2021 RESIDENCE INN TOLEDO MAUMEE 1370 ARROWHEAD DRIVE Maumee OH 43537 Lucas LO 108 108 2008 2016 19000000.00 MAI 04-23-2017 0.82 0.69 6 03-31-2017 01-01-2021 06-30-2021 4066425.26 1304655.00 2394233.01 890746.00 1672192.25 413909.00 1468870.99 361723.00 UW CREFC 282789.00 1.4636 1.2791 F false Prospectus Loan ID 10-013 10-13-2021 11-12-2021 RESIDENCE INN WILLIAMSBURG 1648 RICHMOND ROAD Williamsburg VA 23185 Willamsburg LO 108 108 1999 2012 18200000.00 MAI 04-23-2017 0.73 0.60 6 03-31-2017 01-01-2021 06-30-2021 3955705.92 1499310.00 2438733.59 928827.00 1516972.33 570483.00 1358744.09 510511.00 UW CREFC 270882.00 2.106 1.8846 F false Prospectus Loan ID 10-014 10-13-2021 11-12-2021 HAMPTON INN SUITES WACO SOUTH 2501 MARKETPLACE DRIVE Waco TX 76711 McLennan LO 123 123 2008 2013 16800000.00 MAI 04-23-2017 0.78 0.75 6 03-31-2017 01-01-2021 06-30-2021 4293843.80 1657526.00 2707299.13 1077260.04 1586544.67 580265.96 1414790.92 513964.92 UW CREFC 250045.00 2.3206 2.0554 F false Prospectus Loan ID 10-015 10-13-2021 11-12-2021 HOLIDAY INN LOUISVILLE AIRPORT FAIR EXPO 447 FARMINGTON AVENUE Louisville KY 40209 Jefferson LO 106 106 2008 16500000.00 MAI 04-23-2017 0.73 0.37 6 03-31-2017 01-01-2021 06-30-2021 4185313.68 915691.00 2629134.49 809119.00 1556179.19 106572.00 1388766.64 69944.00 UW CREFC 245580.00 0.4339 0.2848 F false Prospectus Loan ID 10-016 10-13-2021 11-12-2021 COURTYARD TYLER 7424 SOUTH BROADWAY AVENUE Tyler TX 75703 Smith LO 121 121 2010 2016 16200000.00 MAI 04-23-2017 0.59 0.75 6 03-31-2017 01-01-2021 06-30-2021 3341363.81 1517134.00 1954349.38 856287.00 1387014.43 660847.00 1253359.88 600162.00 UW CREFC 241115.00 2.7407 2.4891 F false Prospectus Loan ID 10-017 10-13-2021 11-12-2021 HILTON GARDEN INN EDISON RARITAN CENTER 50 RARITAN CENTER PARKWAY Edison NJ 08837 Middlesex LO 132 132 2002 2014 16200000.00 MAI 04-23-2017 0.78 0.61 6 03-31-2017 01-01-2021 06-30-2021 5848958.22 1765722.00 4297602.61 1555479.00 1551355.61 210243.00 1317397.28 139614.00 UW CREFC 241115.00 0.8719 0.579 F false Prospectus Loan ID 10-018 10-13-2021 11-12-2021 HILTON GARDEN INN ST PAUL OAKDALE 420 INWOOD AVENUE NORTH Oakdale MN 55128 Washington LO 116 116 2005 2013 16000000.00 MAI 04-23-2017 0.80 0.29 6 03-31-2017 01-01-2021 06-30-2021 4891093.80 529410.00 3005603.50 675142.00 1885490.30 -145732.00 1689846.55 -166908.00 UW CREFC 238138.00 -0.6119 -0.7008 F false Prospectus Loan ID 10-019 10-13-2021 11-12-2021 RESIDENCE INN GRAND RAPIDS WEST 3451 RIVERTOWN POINT COURT SOUTHWEST Grandville MI 49418 Kent LO 90 90 2000 2017 15800000.00 MAI 04-23-2017 0.73 0.51 6 03-31-2017 01-01-2021 06-30-2021 3115120.03 788221.00 1853237.40 645236.00 1261882.63 142985.00 1106126.63 111456.00 UW CREFC 235162.00 0.608 0.4739 F false Prospectus Loan ID 10-020 10-13-2021 11-12-2021 PEORIA, AZ RESIDENCE INN 8435 WEST PARADISE LANE Peoria AZ 85382 Maricopa LO 90 90 1998 2013 15700000.00 MAI 04-23-2017 0.81 0.85 6 03-31-2017 01-01-2021 06-30-2021 3248247.54 1771165.00 1960290.70 851544.00 1287956.84 919621.00 1158026.94 848774.00 UW CREFC 233673.00 3.9355 3.6323 F false Prospectus Loan ID 10-021 10-13-2021 11-12-2021 HAMPTON INN SUITES BLOOMINGTON NORMAL 320 SOUTH TOWANDA AVENUE Normal IL 61761 McLean LO 128 128 2007 2015 15600000.00 MAI 04-23-2017 0.71 0.58 6 03-31-2017 01-01-2021 06-30-2021 3738690.02 1210780.00 2192199.73 805432.00 1546490.29 405348.00 1396942.69 356917.00 UW CREFC 232184.00 1.7458 1.5372 F false Prospectus Loan ID 10-022 10-13-2021 11-12-2021 COURTYARD CHICO 2481 CARMICHAEL DRIVE Chico CA 95928 Butte LO 90 90 2005 2015 15300000.00 MAI 04-23-2017 0.85 0.72 6 03-31-2017 01-01-2021 06-30-2021 3850183.69 1879694.00 2256990.94 1076226.00 1593192.75 803468.00 1439185.40 728280.00 UW CREFC 227720.00 3.5283 3.1981 F false Prospectus Loan ID 10-023 10-13-2021 11-12-2021 HAMPTON INN SUITES SOUTH BEND 52709 INDIANA STATE ROAD 933 South Bend IN 46637 St. Joseph LO 117 117 1997 2014 14800000.00 MAI 04-23-2017 0.70 0.59 6 03-31-2017 01-01-2021 06-30-2021 3810166.59 1416913.00 2425550.30 936084.00 1384616.29 480829.00 1232209.63 424152.00 UW CREFC 220279.00 2.1828 1.9255 F false Prospectus Loan ID 10-024 10-13-2021 11-12-2021 HAMPTON INN SUITES KOKOMO 2920 SOUTH REED ROAD Kokomo IN 46902 Howard LO 105 105 1997 2013 14800000.00 MAI 04-23-2017 0.78 0.77 6 03-31-2017 01-01-2021 06-30-2021 3680914.74 979446.00 2278112.48 557103.00 1402802.26 422343.00 1255565.67 383165.00 UW CREFC 220279.00 1.9173 1.7394 F false Prospectus Loan ID 10-025 10-13-2021 11-12-2021 COURTYARD WICHITA FALLS 3800 TARRY STREET Wichita Falls TX 76308 Wichita LO 93 93 2009 2017 14100000.00 MAI 04-23-2017 0.77 0.89 6 03-31-2017 01-01-2021 06-30-2021 3121444.24 1652543.00 1900976.24 977452.00 1220468.00 675091.00 1095610.23 608989.00 UW CREFC 209859.00 3.2168 2.9018 F false Prospectus Loan ID 10-026 10-13-2021 11-12-2021 HAMPTON INN MOREHEAD 4035 ARENDELL STREET Morehead City NC 28557 Carteret LO 118 118 1991 2017 13700000.00 MAI 04-23-2017 0.67 0.69 6 03-31-2017 01-01-2021 06-30-2021 3154358.38 1846664.00 1934118.58 1048948.00 1220239.80 797716.00 1094065.46 723849.00 UW CREFC 203907.00 3.9121 3.5498 F false Prospectus Loan ID 10-027 10-13-2021 11-12-2021 RESIDENCE INN CHICO 2485 CARMICHAEL DRIVE Chico CA 95928 Butte LO 78 78 2005 2014 13300000.00 MAI 04-23-2017 0.88 0.82 6 03-31-2017 01-01-2021 06-30-2021 3273835.32 1900830.00 1934702.12 953316.00 1339133.20 947514.00 1208179.79 871481.00 UW CREFC 197953.00 4.7865 4.4024 F false Prospectus Loan ID 10-028 10-13-2021 11-12-2021 COURTYARD LUFKIN 2130 SOUTH FIRST STREET Lufkin TX 75901 Angelina LO 101 101 2009 2017 12700000.00 MAI 04-23-2017 0.65 0 6 03-31-2017 01-01-2021 06-30-2021 2752596.61 1585819.00 1904207.43 883722.00 848389.18 702097.00 738285.32 638664.00 UW CREFC 189022.00 3.7143 3.3787 F false Prospectus Loan ID 10-029 10-13-2021 11-12-2021 HAMPTON INN CARLISLE 1164 HARRISBURG PIKE Carlisle PA 17013 Cumberland LO 97 97 1997 2014 12600000.00 MAI 04-23-2017 0.76 0.53 6 03-31-2017 01-01-2021 06-30-2021 3439195.81 1007031.00 2184722.52 759317.00 1254473.29 247714.00 1116905.46 207433.00 UW CREFC 187534.00 1.3209 1.1061 F false Prospectus Loan ID 10-030 10-13-2021 11-12-2021 SPRINGHILL SUITES WILLIAMSBURG 1644 RICHMOND ROAD Williamsburg VA 23185 James City LO 120 120 2002 2012 12600000.00 MAI 04-23-2017 0.72 0.31 6 03-31-2017 01-01-2021 06-30-2021 3361901.57 813272.00 2351317.80 671707.00 1010583.77 141565.00 876107.71 109034.00 UW CREFC 187534.00 0.7548 0.5814 F false Prospectus Loan ID 10-031 10-13-2021 11-12-2021 FAIRFIELD INN BLOOMINGTON 120 SOUTH FAIRFIELD DRIVE Bloomington IN 47404 Monroe LO 105 105 1995 2015 12500000.00 MAI 04-23-2017 0.87 0.35 6 03-31-2017 01-01-2021 06-30-2021 3018966.29 516469.00 1596788.05 504697.00 1422178.24 11772.00 1271229.93 -8887.00 UW CREFC 186046.00 0.0632 -0.0477 F false Prospectus Loan ID 10-032 10-13-2021 11-12-2021 WACO RESIDENCE INN 501 SOUTH UNIVERSITY PARKS DRIVE Waco TX 76706 McLennan LO 78 78 1997 2012 12200000.00 MAI 04-23-2017 0.82 0.69 6 03-31-2017 01-01-2021 06-30-2021 3136681.51 1061971.00 2098979.83 671276.00 1037701.68 390695.00 912234.42 348216.00 UW CREFC 181580.00 2.1516 1.9177 F false Prospectus Loan ID 10-033 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS FISHERS 9791 NORTH BY NORTHEAST BOULEVARD Fishers IN 46037 Hamilton LO 115 115 2000 2012 11400000.00 MAI 04-23-2017 0.67 0.46 6 03-31-2017 01-01-2021 06-30-2021 3176450.68 958393.00 2097964.80 814621.00 1078485.88 143772.00 951427.85 105436.00 UW CREFC 169674.00 0.8473 0.6214 F false Prospectus Loan ID 10-034 10-13-2021 11-12-2021 LARKSPUR LANDING FOLSOM 121 IRON POINT ROAD Folsom CA 95630 Sacramento LO 84 84 2000 11100000.00 MAI 04-23-2017 0.86 0.71 6 03-31-2017 01-01-2021 06-30-2021 2902482.94 1127050.00 1927519.24 871859.00 974963.70 255191.00 858864.38 210109.00 UW CREFC 165208.00 1.5446 1.2717 F false Prospectus Loan ID 10-035 10-13-2021 11-12-2021 SPRINGHILL SUITES CHICAGO NAPERVILLE WARRENVILLE 4305 WEAVER PARKWAY Warrenville IL 60555 Peoria LO 128 128 1997 2013 10500000.00 MAI 04-23-2017 0.67 0.41 6 03-31-2017 01-01-2021 06-30-2021 3321572.96 756512.00 2487672.27 653297.00 833900.69 103215.00 667822.04 72955.00 UW CREFC 156278.00 0.6604 0.4668 F false Prospectus Loan ID 10-036 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES PARIS 3025 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 84 84 2009 10400000.00 MAI 04-23-2017 0.73 0.90 6 03-31-2017 01-01-2021 06-30-2021 2343673.37 1372110.00 1451446.51 739700.00 892226.86 632410.00 798479.93 577526.00 UW CREFC 154790.00 4.0855 3.731 F false Prospectus Loan ID 10-037 10-13-2021 11-12-2021 TOLEDO HOMEWOOD SUITES 1410 ARROWHEAD ROAD Maumee OH 43537 Lucas LO 78 78 1997 2014 10400000.00 MAI 04-23-2017 0.82 0.63 6 03-31-2017 01-01-2021 06-30-2021 2929713.56 736720.00 1868320.04 659722.00 1061393.52 76998.00 944204.98 47529.00 UW CREFC 154790.00 0.4974 0.307 F false Prospectus Loan ID 10-038 10-13-2021 11-12-2021 GRAND RAPIDS HOMEWOOD SUITES 3920 STAHL DRIVE SOUTHEAST Grand Rapids MI 49546 Kent LO 78 78 1997 2013 10100000.00 MAI 04-23-2017 0.84 0.66 6 03-31-2017 01-01-2021 06-30-2021 3009146.02 900350.00 2149207.98 733089.00 859938.04 167261.00 739572.20 131247.00 UW CREFC 150325.00 1.1126 0.873 F false Prospectus Loan ID 10-039 10-13-2021 11-12-2021 FAIRFIELD INN LAUREL 13700 BALTIMORE AVENUE Laurel MD 20707 Prince Georges LO 109 109 1988 2013 9400000.00 MAI 04-23-2017 0.80 0.64 6 03-31-2017 01-01-2021 06-30-2021 3127939.44 744310.00 2345351.20 448489.00 782588.24 295821.00 657470.66 266049.00 UW CREFC 139906.00 2.1144 1.9016 F false Prospectus Loan ID 10-040 10-13-2021 11-12-2021 CHEYENNE FAIRFIELD INN AND SUITES 1415 STILLWATER AVENUE Cheyenne WY 82009 Laramie LO 60 60 1994 2013 9400000.00 MAI 04-23-2017 0.75 0.57 6 03-31-2017 01-01-2021 06-30-2021 1961942.25 928273.00 1129873.43 799714.00 832068.82 128559.00 753591.13 91428.00 UW CREFC 139906.00 0.9188 0.6534 F false Prospectus Loan ID 10-041 10-13-2021 11-12-2021 COURTYARD AKRON STOW 4047 BRIDGEWATER PARKWAY Stow OH 44224 Summit LO 101 101 2005 2014 9200000.00 MAI 04-23-2017 0.66 0.45 6 03-31-2017 01-01-2021 06-30-2021 3168034.53 744785.00 2155197.87 619011.00 1012836.66 125774.00 886115.28 95983.00 UW CREFC 136930.00 0.9185 0.7009 F false Prospectus Loan ID 10-042 10-13-2021 11-12-2021 TOWNEPLACE SUITES BLOOMINGTON 105 SOUTH FRANKLIN ROAD Bloomington IN 47404 Monroe LO 83 83 2000 2013 8700000.00 MAI 04-23-2017 0.89 0.77 6 03-31-2017 01-01-2021 06-30-2021 2441632.72 1382251.00 1469445.89 892382.00 972186.83 489869.00 850105.19 434579.00 UW CREFC 129488.00 3.7831 3.3561 F false Prospectus Loan ID 10-043 10-13-2021 11-12-2021 LARKSPUR LANDING ROSEVILLE 1931 TAYLOR ROAD Roseville CA 95661 Placer LO 90 90 1999 8700000.00 MAI 04-23-2017 0.80 0.45 6 03-31-2017 01-01-2021 06-30-2021 2851065.01 465033.00 1950873.52 476748.00 900191.49 -11715.00 786148.89 -30316.00 UW CREFC 129488.00 -0.0904 -0.2341 F false Prospectus Loan ID 10-044 10-13-2021 11-12-2021 HAMPTON INN DANVILLE 97 OLD VALLEY SCHOOL ROAD Danville PA 17821 Montour LO 71 71 1998 2013 8600000.00 MAI 04-23-2017 0.80 0.60 6 03-31-2017 01-01-2021 06-30-2021 2591370.88 848366.00 1759106.98 608290.00 832263.90 240076.00 728609.06 206141.00 UW CREFC 127999.00 1.8756 1.6104 F false Prospectus Loan ID 10-045 10-13-2021 11-12-2021 HOLIDAY INN NORWICH 10 LAURA BOULEVARD Norwich CT 06360 New London LO 135 135 1975 2013 8500000.00 MAI 04-23-2017 0.57 0.45 6 03-31-2017 01-01-2021 06-30-2021 4801904.31 1176975.00 3857695.66 1133019.00 944208.65 43956.00 752132.48 -3123.00 UW CREFC 115014.00 0.3821 -0.0271 F false Prospectus Loan ID 10-046 10-13-2021 11-12-2021 HAMPTON INN SUITES LONGVIEW NORTH 3044 NORTH EASTMAN ROAD Longview TX 75605 Gregg LO 91 91 2008 2013 8400000.00 MAI 04-23-2017 0.64 0.79 6 03-31-2017 01-01-2021 06-30-2021 2322687.98 1136537.00 1579337.23 745484.00 743350.75 391053.00 650443.23 345591.00 UW CREFC 125023.00 3.1278 2.7642 F false Prospectus Loan ID 10-047 10-13-2021 11-12-2021 SPRINGHILL SUITES PEORIA WESTLAKE 2701 WEST LAKE AVENUE Peoria IL 61615 Peoria LO 124 124 2000 2013 8400000.00 MAI 04-23-2017 0.63 0.26 6 03-31-2017 01-01-2021 06-30-2021 2918585.80 487800.00 2302610.88 694550.00 615974.92 -206750.00 470045.63 -226262.00 UW CREFC 125023.00 -1.6536 -1.8097 F false Prospectus Loan ID 10-048 10-13-2021 11-12-2021 HAMPTON INN SUITES BUDA 1201 CABELAS DRIVE Buda TX 78610 Hays LO 74 74 2008 8300000.00 MAI 04-23-2017 0.75 0.74 6 03-31-2017 01-01-2021 06-30-2021 2627746.12 953578.00 1669033.37 616451.00 958712.75 337127.00 853602.91 298984.00 UW CREFC 123534.00 2.729 2.4202 F false Prospectus Loan ID 10-049 10-13-2021 11-12-2021 SHAWNEE HAMPTON INN 4851 NORTH KICKAPOO Shawnee OK 74804 Pottawatomie LO 63 63 1996 2013 8300000.00 MAI 04-23-2017 0.78 0.83 6 03-31-2017 01-01-2021 06-30-2021 1892474.48 979966.00 1198000.38 534585.00 694474.10 445381.00 618775.12 406182.00 UW CREFC 123535.00 3.6053 3.2879 F false Prospectus Loan ID 10-050 10-13-2021 11-12-2021 RACINE FAIRFIELD INN 6421 WASHINGTON AVENUE Racine WI 53406 Racine LO 62 62 1991 2016 8100000.00 MAI 04-23-2017 0.69 0.41 6 03-31-2017 01-01-2021 06-30-2021 1812261.44 354043.00 1135947.56 364976.00 676313.88 -10933.00 603823.42 -25095.00 UW CREFC 120557.00 -0.0906 -0.2081 F false Prospectus Loan ID 10-051 10-13-2021 11-12-2021 HAMPTON INN SELINSGROVE SHAMOKIN DAM 3 STETLER AVENUE Shamokin Dam PA 17876 Snyder LO 75 75 1996 2013 7900000.00 MAI 04-23-2017 0.76 0.64 6 03-31-2017 01-01-2021 06-30-2021 2433055.21 968638.00 1648454.04 590389.00 784601.17 378249.00 687278.96 339503.00 UW CREFC 117581.00 3.2169 2.8873 F false Prospectus Loan ID 10-052 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES TERRELL 300 TANGER DRIVE Terrell TX 75160 Kaufman LO 68 68 2007 2013 7500000.00 MAI 04-23-2017 0.84 0.78 6 03-31-2017 01-01-2021 06-30-2021 2149391.69 986678.00 1457930.60 671834.00 691461.09 314844.00 605485.42 275377.00 UW CREFC 111627.00 2.8205 2.4669 F false Prospectus Loan ID 10-053 10-13-2021 11-12-2021 WESTCHASE HOMEWOOD SUITES 2424 ROGERDALE ROAD Houston TX 77042 Harris LO 96 96 1998 2016 9800000.00 MAI 04-23-2017 0.63 0.59 6 03-31-2017 01-01-2021 06-30-2021 2958058.30 921116.00 2459994.05 702442.00 498064.25 218674.00 379741.92 181829.00 UW CREFC 108043.00 2.0239 1.6829 F false Prospectus Loan ID 10-054 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES TYLER SOUTH 2421 EAST SOUTHEAST LOOP 323 Tyler TX 75701 Smith LO 88 88 2000 2015 7200000.00 MAI 04-23-2017 0.66 0.86 6 03-31-2017 01-01-2021 06-30-2021 2128672.62 1314045.00 1443645.23 798605.00 685027.39 515440.00 599880.49 462878.00 UW CREFC 107163.00 4.8098 4.3193 F false Prospectus Loan ID 10-055 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES HUNTSVILLE 148 INTERSTATE 45 SOUTH Huntsville TX 77340 Walker LO 87 87 2008 2013 6900000.00 MAI 04-23-2017 0.66 0.79 6 03-31-2017 01-01-2021 06-30-2021 2360887.22 1175664.00 1577065.22 762285.00 783822.00 413379.00 689386.51 366352.00 UW CREFC 102698.00 4.0251 3.5672 F false Prospectus Loan ID 10-056 10-13-2021 11-12-2021 HAMPTON INN SWEETWATER 302 SOUTHEAST GEORGIA AVENUE Sweetwater TX 79556 Nolan LO 72 72 2009 6300000.00 MAI 04-23-2017 0.63 0.61 6 03-31-2017 01-01-2021 06-30-2021 1585685.68 611455.00 1121889.71 475054.00 463795.97 136401.00 400368.54 111943.00 UW CREFC 93767.00 1.4546 1.1938 F false Prospectus Loan ID 10-057 10-13-2021 11-12-2021 COMFORT SUITES BUDA AUSTIN SOUTH 15295 SOUTH INTERSTATE 35 BUILDING 800 Buda TX 78610 Hays LO 72 72 2009 5300000.00 MAI 04-23-2017 0.77 0.77 6 03-31-2017 01-01-2021 06-30-2021 2082208.20 803703.00 1457351.33 628899.00 624856.87 174804.00 541568.54 142656.00 UW CREFC 78884.00 2.2159 1.8084 F false Prospectus Loan ID 10-058 10-13-2021 11-12-2021 FAIRFIELD INN & SUITES WEATHERFORD 175 ALFORD DRIVE Weatherford TX 76086 Parker LO 86 86 2009 2016 5000000.00 MAI 04-23-2017 0.63 0.81 6 03-31-2017 01-01-2021 06-30-2021 1659115.99 1159858.00 1281033.21 753044.00 378082.78 406814.00 311718.14 360420.00 UW CREFC 74419.00 5.4665 4.8431 F false Prospectus Loan ID 10-059 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES ALTUS 2812 EAST BROADWAY STREET Altus OK 73521 Jackson LO 68 68 2008 2013 4600000.00 MAI 04-23-2017 0.67 0.88 6 03-31-2017 01-01-2021 06-30-2021 1417146.80 996247.00 1148512.76 594529.00 268634.04 401718.00 211948.17 361868.00 UW CREFC 60303.00 6.6616 6.0008 F false Prospectus Loan ID 10-060 10-13-2021 11-12-2021 COMFORT INN & SUITES PARIS 3035 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 56 56 2009 3600000.00 MAI 04-23-2017 0.67 0.91 6 03-31-2017 01-01-2021 06-30-2021 1157261.69 770614.00 859911.58 522130.00 297350.11 248484.00 251059.64 217659.00 UW CREFC 53581.00 4.6375 4.0622 F false Prospectus Loan ID 10-061 10-13-2021 11-12-2021 HAMPTON INN SUITES DECATUR 110 US-287 Decatur TX 76234 Wise LO 74 74 2008 2013 3600000.00 MAI 04-23-2017 0.65 0.77 6 03-31-2017 01-01-2021 06-30-2021 1550317.01 855481.00 1308092.68 575608.00 242224.33 279873.00 180211.65 245654.00 UW CREFC 51274.00 5.4583 4.791 F false Prospectus Loan ID 10-062 10-13-2021 11-12-2021 HOLIDAY INN EXPRESS & SUITES TEXARKANA EAST 5210 CROSSROADS PARKWAY Texarkana AR 71854 Miller LO 88 88 2009 4100000.00 MAI 04-23-2017 0.67 0.77 6 03-31-2017 01-01-2021 06-30-2021 1638961.03 920824.00 1406519.72 739155.00 232441.31 181669.00 166882.87 144836.00 UW CREFC 47481.00 3.8261 3.0503 F false Prospectus Loan ID 10-063 10-13-2021 11-12-2021 MANKATO FAIRFIELD INN 141 APACHE PLACE Mankato MN 56001 Blue Earth LO 61 61 1997 2016 3600000.00 MAI 04-23-2017 0.58 0.43 6 03-31-2017 01-01-2021 06-30-2021 1236472.48 431044.00 1037465.26 411701.00 199007.22 19343.00 149548.32 2101.00 UW CREFC 42549.00 0.4546 0.0493 F false Prospectus Loan ID 10-064 10-13-2021 11-12-2021 CANDLEWOOD SUITES TEXARKANA 2901 SOUTH COWHORN CREEK LOOP Texarkana TX 75503 Bowie LO 80 80 2009 2014 2600000.00 MAI 04-23-2017 0.75 0.90 6 03-31-2017 01-01-2021 06-30-2021 1239140.45 847853.00 1073950.72 580527.00 165189.73 267326.00 115624.11 233412.00 UW CREFC 32897.00 8.1261 7.0952 F false Prospectus Loan ID 10-065 10-13-2021 11-12-2021 COUNTRY INN & SUITES HOUSTON INTERCONTINENTAL AIRPORT EAST 20611 HIGHWAY 59 Humble TX 77338 Harris LO 62 62 2001 2017 3200000.00 MAI 04-23-2017 0.54 0.55 6 03-31-2017 01-01-2021 06-30-2021 1363324.41 425587.00 1198984.05 484054.00 164340.36 -58467.00 109807.38 -75491.00 UW CREFC 31242.00 -1.8714 -2.4163 F false Prospectus Loan ID 11 10-13-2021 11-12-2021 Barclays Bank PLC 07-05-2017 39600000.00 120 07-06-2027 360 0.04295 0.04295 3 1 36 08-06-2017 true 1 WL 5 146459.50 39600000.00 1 1 1 0 true true false false false 04-05-2027 HILLTOP PLAZA 6814 RACE TRACK ROAD Bowie MD 20715 Prince George's RT 181529 181529 1970 2011 52800000.00 MAI 05-01-2017 0.95 0.95 6 09-06-2019 N Aldi Food Store 20813 12-31-2029 Planet Fitness 19895 12-31-2028 Walgreens 11440 12-31-2050 05-31-2017 01-01-2021 06-30-2021 4522109.62 2558851.00 1132553.29 704020.87 3389556.34 1854830.13 3263907.70 1792006.13 UW CREFC 1175117.04 1.44 1.5784 1.39 1.5249 C F 06-30-2021 false false 38801294.18 195852.84 0.04295 0.0001285 143505.51 52347.33 0.00 38748946.85 38748946.85 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 07-20-2017 35000000.00 120 08-11-2027 0.0392 0.0392 3 1 120 09-11-2017 false 1 PP 3 118144.44 35000000.00 1 1 1 0 true true false false false 02-10-2027 UNIVERSITY CENTER CHICAGO 525 SOUTH STATE STREET Chicago IL 60605 Cook MF 1732 1732 2004 203400000.00 MAI 06-01-2017 0.90 0.98 6 09-11-2019 N 03-31-2017 01-01-2021 06-30-2021 23284431.00 10081139.00 10155231.00 4324807.72 13129200.00 5756331.28 12890034.00 5636748.28 UW CREFC 2390024.00 2.74 2.4084 2.69 2.3584 C F false false 35000000.00 118144.44 0.0392 0.000217 118144.44 0.00 0.00 35000000.00 35000000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 10-13-2021 11-12-2021 Barclays Bank PLC 05-12-2017 30000000.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 true 1 A1 3 94485.42 30000000.00 1 1 1 0 true true false false false 11-30-2026 DEL AMO FASHION CENTER 3525 WEST CARSON STREET Torrance CA 90503 Los Angeles RT 1769525 1769525 1961 2017 1155000000.00 MAI 04-23-2017 0.85 0.84 6 09-01-2019 N J C Penney 163346 12-31-2023 Nordstrom 139499 02-28-2031 Dick's Sporting Goods 88061 01-31-2028 03-31-2017 12-31-2019 12-31-2020 81259520.17 78619672.00 21915628.00 22245069.21 59343892.17 56374602.79 56965433.59 53996142.79 UW CREFC 13480747.20 3.48 4.1818 3.34 4.0054 C F 12-31-2020 false false 30000000.00 94485.42 0.036575 0.0001045 94485.42 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 14 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 06-27-2017 30000000.00 60 07-06-2022 360 0.05217 0.05217 3 1 12 08-06-2017 true 1 PP 5 134772.50 30000000.00 1 2 2 0 true true false false false 04-05-2022 Cleveland East Office Portfolio OH OF 499454 60000000.00 MAI 02-21-2017 0.90 0.71 09-06-2019 N 04-30-2017 01-01-2021 06-30-2021 9717960.62 4175976.00 4851847.62 2431921.39 4866113.00 1744054.62 4291740.90 1456867.62 UW 1222838.50 1.75 1.4262 1.55 1.1913 C F false false 28615538.11 165048.46 0.05217 0.0001285 128552.92 36495.54 0.00 28579042.57 28579042.57 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14-001 10-13-2021 11-12-2021 LANDERBROOK CORPORATE CENTER 5900, 5910, 5920 LANDERBROOK DRIVE Mayfield Heights OH 44124 Cuyahoga OF 337463 336349 1997 42000000.00 MAI 02-21-2017 0.85 0.82 6 Progressive 114448 01-31-2023 Park Place Technologies LLC 101512 04-30-2025 California Caresource LLC A CA Limited 20383 01-31-2023 04-30-2017 01-01-2021 06-30-2021 6175693.07 4175976.00 2721064.44 2431921.39 3454628.63 1744054.62 3067827.28 1456867.62 UW CREFC 1222838.50 1.4262 1.1913 F 06-30-2021 false Prospectus Loan ID 14-002 10-13-2021 11-12-2021 METROPOLITAN PLAZA 22901 MILLCREEK BOULEVARD Highland Hills OH 44122 Cuyahoga OF 163105 163105 2000 18000000.00 MAI 02-21-2017 1 0.47 6 COVERMYMEDS LLC 20896 01-31-2026 SEDLAK MANAGEMENT CONSULTANTS 9865 10-14-2021 Olympic Steele 8401 04-30-2023 04-30-2017 01-01-2021 06-30-2021 3542267.55 0.00 2130783.18 0.00 1411484.37 0.00 1223913.62 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 15 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-19-2017 27000000.00 120 07-04-2027 360 0.0466 0.0466 3 1 36 08-04-2017 true 1 WL 5 108345.00 27000000.00 1 1 1 0 true true false false true 04-03-2027 CROWNE PLAZA DALLAS 1015 ELM STREET Dallas TX 75202 Dallas LO 292 292 1969 2016 45100000.00 MAI 03-21-2017 0.79 0.27 6 09-04-2019 N 04-30-2017 12-31-2019 12-31-2020 13158749.00 4187174.00 9242238.00 5547925.47 3916511.00 -1360751.47 3390161.00 -1528238.43 UW CREFC 1441354.05 2.34 -0.944 2.03 -1.0602 C F false true 26492689.43 139383.81 0.0466 0.0001285 106309.28 33074.53 0.00 26492689.43 26459614.90 10-04-2021 1 false 139269.74 0 0 0 0 Wells Fargo Bank, NA false 10-04-2020 98 07-04-2027 Prospectus Loan ID 16 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-05-2017 24200000.00 120 07-01-2027 0.040878 0.040878 3 1 120 08-01-2017 true 1 PP 3 85185.21 24200000.00 1 1 1 0 true true false false false 03-31-2027 FIRST STAMFORD PLACE 100, 200 & 300 FIRST STAMFORD PLACE Stamford CT 06902 Fairfield OF 810475 810475 1986 2015 285000000.00 MAI 05-03-2017 0.91 0.80 6 09-01-2019 N LEGG MASON & CO. LLC 137583 09-30-2024 Odyssey Reinsurance Company 88581 09-30-2033 Partner Reinsurance Company of The U.S. 56690 01-31-2029 03-31-2017 01-01-2021 06-30-2021 34742601.00 15355277.00 13991349.00 5115842.54 20751252.00 10239434.46 18446561.00 9087089.46 UW CREFC 3389240.40 3.05 3.0211 2.71 2.6811 C F 06-30-2021 false false 24200000.00 85185.21 0.040878 0.000117 85185.21 0.00 0.00 24200000.00 24200000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 10-13-2021 11-12-2021 Natixis, New York Branch 06-09-2017 22600000.00 120 07-05-2027 0.036 0.036 3 1 120 08-05-2017 true 1 WL 3 70060.00 22600000.00 1 1 1 0 true true true false false 09-04-2019 01-04-2027 181 SECOND AVENUE 181 SECOND AVENUE San Mateo CA 94401 San Mateo OF 69142 69142 1968 2007 42100000.00 MAI 05-22-2017 0.91 0.74 6 X GoAnimate 9355 09-30-2021 Engagio Inc. 7613 03-31-2024 DOMPE U.S. Inc. 6567 04-20-2022 04-30-2017 01-01-2021 09-30-2021 3635326.80 3204791.00 1042037.46 881870.16 2593289.34 2322920.84 2509626.31 2260172.84 UW CREFC 619240.00 3.14 3.7512 3.04 3.6499 F F 09-30-2021 false false 22600000.00 70060.00 0.036 0.0001285 70060.00 0.00 0.00 22600000.00 22600000.00 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 10-13-2021 11-12-2021 Barclays Bank PLC 03-30-2017 20600000.00 120 04-06-2028 0.03795 0.03795 3 1 120 05-05-2017 true 1 PP 3 67319.08 20600000.00 1 12 12 0 true true true false false 09-05-2019 12-05-2026 iStar Leased Fee Portfolio 98 346160000.00 MAI 1 09-06-2019 N 01-01-2021 06-30-2021 9255699.00 0.00 18511396.00 9255699.00 18511396.00 9255699.00 UW 4372906.00 2.12 2.1166 2.12 2.1166 C F false false 20600000.00 67319.08 0.03795 0.000117 67319.08 0.00 0.00 20600000.00 20600000.00 11-05-2021 04-06-2027 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18-001 10-13-2021 11-12-2021 HILTON SALT LAKE 255 SOUTH WEST TEMPLE Salt Lake City UT 84101 Salt Lake 98 499 499 1983 2012 79900000.00 MAI 02-20-2017 1 6 01-01-2021 06-30-2021 1650353.00 0.00 3300706.00 1650353.00 3300706.00 1650353.00 UW CREFC 1065525.00 1.5488 1.5488 F false Prospectus Loan ID 18-002 10-13-2021 11-12-2021 DOUBLETREE SEATTLE AIRPORT 18740 INTERNATIONAL BOULEVARD Seattle WA 98188 King 98 850 850 1969 2011 75700000.00 MAI 02-27-2017 1 6 01-01-2021 06-30-2021 2687140.00 0.00 5374280.00 2687140.00 5374280.00 2687140.00 UW CREFC 770556.00 3.4872 3.4872 F false Prospectus Loan ID 18-003 10-13-2021 11-12-2021 DOUBLETREE MISSION VALLEY 7450 HAZARD CENTER DRIVE San Diego CA 92108 San Diego 98 300 300 1991 2012 55000000.00 MAI 02-16-2017 1 6 01-01-2021 06-30-2021 888017.00 0.00 1776034.00 888017.00 1776034.00 888017.00 UW CREFC 733646.00 1.2104 1.2104 F false Prospectus Loan ID 18-004 10-13-2021 11-12-2021 ONE ALLY CENTER 500 WOODWARD AVENUE Detroit MI 48226 Wayne 98 957355 957355 1992 46140000.00 MAI 02-23-2017 1 6 01-01-2021 06-30-2021 1676985.00 0.00 3353970.00 1676985.00 3353970.00 1676985.00 UW CREFC 615693.00 2.7237 2.7237 F false Prospectus Loan ID 18-005 10-13-2021 11-12-2021 DOUBLETREE SONOMA 1 DOUBLETREE DRIVE Rohnert Park CA 94928 Sonoma 98 245 245 1987 2016 27700000.00 MAI 02-15-2017 1 6 01-01-2021 06-30-2021 578935.00 0.00 1157870.00 578935.00 1157870.00 578935.00 UW CREFC 371793.00 1.5571 1.5571 F false Prospectus Loan ID 18-006 10-13-2021 11-12-2021 DOUBLETREE DURANGO 501 CAMINO DEL RIO Durango CO 81301 La Plata 98 159 159 1986 2009 24400000.00 MAI 02-17-2017 1 6 01-01-2021 06-30-2021 577757.00 0.00 1155514.00 577757.00 1155514.00 577757.00 UW CREFC 319858.00 1.8062 1.8062 F false Prospectus Loan ID 18-007 10-13-2021 11-12-2021 NORTHSIDE FORSYTH HOSPITAL MEDICAL CENTER 4150 DEPUTY BILL CANTRELL MEMORIAL ROAD Cumming GA 30040 Forsyth 98 92573 92573 2017 11000000.00 MAI 02-22-2017 1 6 01-01-2021 06-30-2021 327298.00 0.00 654595.00 327298.00 654595.00 327298.00 UW CREFC 145963.00 2.2423 2.2423 F false Prospectus Loan ID 18-008 10-13-2021 11-12-2021 NASA/JPSS HEADQUARTERS 7700 AND 7720 HUBBLE DRIVE Lanham MD 20706 Prince George's 98 120000 120000 1994 7550000.00 MAI 02-15-2017 1 6 01-01-2021 06-30-2021 236146.00 0.00 472292.00 236146.00 472292.00 236146.00 UW CREFC 99980.00 2.3619 2.3619 F false Prospectus Loan ID 18-009 10-13-2021 11-12-2021 DALLAS MARKET CENTER: SHERATON SUITES 2101 NORTH STEMMONS FREEWAY Dallas TX 75207 Dallas 98 251 251 1989 2017 6000000.00 MAI 02-20-2017 1 6 01-01-2021 06-30-2021 262167.00 0.00 524334.00 262167.00 524334.00 262167.00 UW CREFC 79965.00 3.2785 3.2785 F false Prospectus Loan ID 18-010 10-13-2021 11-12-2021 DALLAS MARKET CENTER: MARRIOTT COURTYARD 2150 MARKET CENTER BOULEVARD Dallas TX 75207 Dallas 98 184 184 1989 2015 5400000.00 MAI 02-20-2017 1 6 01-01-2021 06-30-2021 148500.00 0.00 297000.00 148500.00 297000.00 148500.00 UW CREFC 71970.00 2.0633 2.0633 F false Prospectus Loan ID 18-011 10-13-2021 11-12-2021 THE BUCKLER APARTMENTS 401 WEST MICHIGAN STREET Milwaukee WI 53203 Milwaukee 98 207 207 1977 2016 5300000.00 MAI 02-17-2017 1 6 01-01-2021 06-30-2021 156093.00 0.00 312186.00 156093.00 312186.00 156093.00 UW CREFC 69986.00 2.2303 2.2303 F false Prospectus Loan ID 18-012 10-13-2021 11-12-2021 LOCK-UP SELF STORAGE FACILITY 221 AMERICAN BOULEVARD WEST Bloomington MN 55420 Hennepin 98 104000 104000 2008 2070000.00 MAI 02-21-2017 1 6 01-01-2021 06-30-2021 66308.00 0.00 132615.00 66308.00 132615.00 66308.00 UW CREFC 27971.00 2.3705 2.3705 F false Prospectus Loan ID 19 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 04-21-2017 20250000.00 120 05-06-2027 336 0.05523 0.05523 3 1 24 06-06-2017 true 1 PP 5 96307.31 20250000.00 1 1 1 0 true true false false true 02-05-2027 CROWNE PLAZA JFK 138-10 135TH AVENUE Jamaica NY 11436 Queens LO 330 330 1959 2014 62000000.00 MAI 03-01-2017 58000000.00 07-21-2020 MAI 0.91 0.59 6 09-06-2019 N 02-28-2017 07-01-2020 06-30-2021 19612334.24 9758868.00 14202671.36 8978176.10 5409663.00 780691.90 4625170.00 390337.18 UW CREFC 2182308.32 1.90 0.3577 1.63 0.1788 C F false true 19511735.11 118539.96 0.05523 0.0001285 92796.19 25743.77 0.00 20007187.36 19485991.34 06-06-2021 1 false 1359292.05 0 0 0 0 Wells Fargo Bank, NA 06-03-2020 04-26-2021 false 8 04-06-2020 98 05-06-2027 Prospectus Loan ID 20 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 06-30-2017 19750000.00 120 07-06-2027 360 0.0475 0.0475 3 1 24 08-06-2017 true 1 WL 5 80782.99 19750000.00 1 1 1 0 true true false false false 04-05-2027 JACKSON CROSSING 21 SOUTH HOPE CHAPEL ROAD Jackson NJ 08527 Ocean RT 81629 81629 2006 26400000.00 MAI 04-14-2017 18100000.00 10-23-2020 MAI 0.94 0.92 6 09-06-2019 N Core Health Fitness LLC 13835 07-31-2028 JACQUES 7017 08-31-2020 CDHA Management LLC 5292 03-08-2028 05-31-2017 01-01-2021 06-30-2021 2395433.00 1114753.00 634874.00 366663.81 1760559.00 748089.19 1645794.00 690706.69 UW CREFC 618152.10 1.42 1.2102 1.33 1.1173 C F 06-30-2021 false false 19078738.25 103025.35 0.0475 0.0001285 78037.34 24988.01 0.00 19053750.24 19053750.24 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA 09-04-2020 06-11-2021 false 8 Prospectus Loan ID 21 10-13-2021 11-12-2021 Barclays Bank PLC 07-12-2017 17100000.00 120 08-06-2027 360 0.04703 0.04703 3 1 60 09-06-2017 true 1 WL 5 69251.68 17100000.00 1 1 1 0 true true true false false 08-05-2019 05-05-2027 YORK SHOPPING CENTER 2801 EAST MARKET STREET York PA 17402 York RT 377101 377101 1969 1999 26000000.00 MAI 05-31-2017 1 0.98 6 X Wal-Mart 240573 01-31-2026 Burlington Coat Factory 61931 02-28-2023 Party City Holdings LLC 10247 09-30-2023 05-31-2017 01-01-2021 06-30-2021 2787252.80 1440431.00 966933.77 308343.39 1820319.02 1132087.61 1551989.04 997922.61 UW CREFC 406574.37 1.71 2.7844 1.46 2.4544 C F 09-30-2021 false false 17100000.00 69251.68 0.04703 0.0001285 69251.68 0.00 0.00 17100000.00 17100000.00 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 Basis Real Estate Capital II, LLC 05-08-2017 15000000.00 120 06-01-2027 360 0.0488 0.0488 3 1 0 07-01-2017 true 1 WL 2 79426.76 14965102.38 1 1 1 5 false true false false false 03-31-2027 RIVER CITY PLAZA 904-948 WEST SHAWNEE STREET Muskogee OK 74401 Muskogee RT 141383 141383 2006 20400000.00 MAI 02-17-2017 0.98 0.72 6 09-01-2019 N Ross Dress for Less 30187 01-31-2023 Petco 15174 01-31-2023 Dollar Tree 10000 06-30-2026 03-31-2017 01-01-2021 09-30-2021 1752318.00 1010965.00 347178.00 292082.90 1405140.00 718882.10 1261901.00 611452.85 UW CREFC 714840.84 1.47 1.0056 1.32 0.8553 C F 10-01-2021 false false 13985713.27 79426.76 0.0488 0.0001285 58771.08 20655.68 0.00 13965057.59 13965057.59 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA 10-29-2021 false 0.00 13 0 Prospectus Loan ID 23 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 05-05-2017 14500000.00 120 05-06-2027 300 0.051 0.051 3 1 0 06-06-2017 true 1 WL 2 85612.50 14431850.51 1 3 3 0 false true false false false 03-05-2027 Super 8 Resort Portfolio LO 252 252 23300000.00 MAI 0.56 0.45 09-06-2019 N 02-28-2017 04-01-2020 03-31-2021 5645389.58 4995213.00 3538331.36 3277414.55 2107058.00 1717798.45 1824789.00 1468037.80 UW 1027350.00 2.05 1.672 1.78 1.4289 C F false false 13130462.21 85612.51 0.051 0.0001285 57664.61 27947.90 0.00 13102514.31 13102514.31 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23-001 10-13-2021 11-12-2021 SUPER 8 JACKSON HOLE 750 SOUTH HIGHWAY 89 Jackson WY 83001 Teton LO 95 95 1983 13800000.00 MAI 03-16-2017 0.74 0.77 6 02-28-2017 04-01-2020 03-31-2021 2934600.21 4995213.00 1667703.55 3277414.55 1266896.66 1717798.45 1120166.65 1468037.80 UW CREFC 1027350.00 1.672 1.4289 F false Prospectus Loan ID 23-002 10-13-2021 11-12-2021 SUPER 8 CODY 730 YELLOWSTONE AVENUE Cody WY 82414 Park LO 64 64 1982 5000000.00 MAI 03-15-2017 0.47 0.30 6 02-28-2017 04-01-2020 03-31-2021 1512661.36 0.00 1046055.09 0.00 466606.28 0.00 390973.21 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 23-003 10-13-2021 11-12-2021 SUPER 8 COEUR DALENE 505 WEST APPLEWAY AVENUE Coeur D' Alene ID 83814 Kootenai LO 93 93 1983 4500000.00 MAI 03-15-2017 0.44 0.27 6 02-28-2017 04-01-2020 03-31-2021 1198128.01 0.00 824572.72 0.00 373555.28 0.00 313648.88 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 24 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 12-01-2016 14500000.00 120 12-01-2026 360 0.0529 0.0529 3 1 0 01-01-2017 true 1 WL 2 80429.15 14372325.76 1 1 1 5 false true false false false 09-30-2026 VILLAGE SHOPPING CENTER 902 WEST KIMBERLY ROAD Davenport IA 52806 Scott RT 236585 236585 1953 2016 21500000.00 MAI 10-04-2016 0.84 0.76 6 09-01-2019 N Ross Dress for Less 28105 01-31-2028 Jo Ann Fabrics 25200 03-31-2028 Furnish 1 2 3 18200 01-31-2025 12-31-2016 10-01-2020 09-30-2021 2241777.00 2142888.00 813091.00 716552.79 1428685.00 1426335.21 1238954.00 1236603.21 UW CREFC 965150.00 1.48 1.4778 1.28 1.2812 C F 06-30-2021 false false 13470060.82 80429.15 0.0529 0.0001285 61359.87 19069.28 0.00 13450991.54 13450991.54 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 Argentic Real Estate Finance LLC 07-07-2017 14000000.00 120 08-06-2027 360 0.04572 0.04572 3 1 18 09-06-2017 true 1 WL 5 55118.00 14000000.00 1 1 1 0 true true false false false 05-05-2027 MELVILLE PLAZA 610 BROAD HOLLOW ROAD Melville NY 11747 Suffolk RT 54824 54824 1977 20900000.00 MAI 05-29-2017 1 0.96 6 09-06-2019 N FORTUNOFF BACKYARD 19393 12-31-2026 Party City Discount Superstore 13000 09-30-2023 Mr. Vac & Mrs.Sew 4375 02-28-2026 04-30-2017 01-01-2021 06-30-2021 1635887.87 917295.00 328640.00 175004.79 1307248.00 742290.21 1283856.00 730593.71 UW CREFC 429216.78 1.52 1.7294 1.50 1.7021 C F 07-01-2021 false false 13405824.26 71536.13 0.04572 0.0001285 52778.73 18757.40 0.00 13387066.86 13387066.86 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-07-2017 14000000.00 120 06-11-2027 360 0.048 0.048 3 1 0 07-11-2017 true 1 PP 2 73453.15 13966888.23 1 1 1 5 false true false false false 03-10-2027 HILTON GARDEN INN CHICAGO/NORTH LOOP 66 EAST WACKER PLACE Chicago IL 60601 Cook LO 191 191 2015 59300000.00 MAI 04-21-2017 0.77 0.26 6 09-11-2019 N 04-30-2017 12-31-2019 12-31-2020 10094353.00 1936312.00 6295885.00 4077363.00 3798468.00 -2141051.00 3394694.00 -2546698.00 UW CREFC 1259197.00 1.77 -1.7003 1.59 -2.0224 C F false false 12560862.28 73453.15 0.048 0.000117 51918.23 21534.92 0.00 12908371.01 12539327.36 06-11-2020 1 false 1155078.09 0 0 3 0 Wells Fargo Bank, NA 04-20-2020 false 0.00 98 0 Prospectus Loan ID 27 10-13-2021 11-12-2021 Barclays Bank PLC 07-07-2017 12890000.00 120 08-06-2027 360 0.04802 0.04802 3 1 0 09-06-2017 true 1 WL 2 67644.95 12890000.00 1 1 1 0 false true false false true 05-05-2027 HAMPTON INN & SUITES NASHVILLE AIRPORT 583 DONELSON PIKE Nashville TN 37214 Davidson LO 111 111 1995 2016 20900000.00 MAI 05-31-2017 0.72 0.46 6 09-06-2019 N 05-31-2017 07-01-2020 06-30-2021 4449674.74 2152268.00 2744482.82 1602103.00 1705191.92 550165.00 1527204.93 464074.28 UW CREFC 811739.00 2.10 0.6777 1.88 0.5717 C F false true 12043292.03 67644.95 0.04802 0.0004035 49799.68 17845.27 0.00 12025446.76 12025446.76 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 10-06-2020 98 08-06-2027 Prospectus Loan ID 28 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 03-10-2017 11650000.00 120 04-01-2027 360 0.0493 0.0493 3 1 60 05-01-2017 true 1 WL 5 49457.49 11650000.00 1 1 1 7 true true false false false 01-31-2027 WHITE FLINT - EXTRASPACE SELF STORAGE 4950 NICHOLSON COURT Kensington MD 20895 Montgomery SS 90678 90678 1104 1104 1988 2003 18500000.00 MAI 02-15-2017 0.89 0.97 6 09-01-2019 N 02-28-2017 01-01-2021 06-30-2021 1565357.00 884628.00 526331.00 267048.04 1039026.00 617579.96 1025414.00 610773.96 UW CREFC 290363.32 1.40 2.1269 1.38 2.1034 C F false false 11650000.00 49457.49 0.0493 0.0001285 49457.49 0.00 0.00 11650000.00 11650000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 10-13-2021 11-12-2021 Natixis Real Estate Capital LLC 07-10-2017 11500000.00 120 08-05-2027 360 0.0481 0.0481 3 1 36 09-05-2017 true 1 WL 5 47632.36 11500000.00 1 1 1 0 true true false false false 05-04-2027 SONO SQUARE 85 WATER STREET & 22 ELIZABETH STREET Norwalk CT 06854 Fairfield MU 94212 94212 1940 2013 15900000.00 MAI 04-25-2017 0.99 0.51 6 09-05-2019 N West Marine Products Inc. 9929 04-30-2028 IRON VAULT LLC 7894 09-30-2031 JOY FOOD COMPANY 7129 08-31-2031 03-31-2017 01-01-2021 06-30-2021 1606710.48 426360.00 460221.31 534954.40 1146489.17 -108594.40 1032492.65 -165592.90 UW CREFC 362436.50 1.58 -0.2996 1.42 -0.4568 F F 07-01-2021 false false 11303750.16 60406.05 0.0481 0.0001285 46819.51 13586.54 0.00 11290163.62 11290163.62 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 10-13-2021 11-12-2021 Barclays Bank PLC 07-06-2017 10600000.00 120 07-06-2027 324 0.048 0.048 3 1 0 08-06-2017 true 1 WL 2 58428.95 10585384.38 1 1 1 0 false true false false false 04-05-2027 VILLAGE AT PEACHTREE CORNERS 5270 PEACHTREE PARKWAY Norcross GA 30092 Gwinnett RT 88835 88835 1987 2010 18650000.00 MAI 04-21-2017 0.85 0.72 6 09-06-2019 N Lidl 23500 05-31-2033 DENTAL CARE ALIANCE 5000 02-14-2024 Ferdon Family Eye Care 4368 04-30-2028 04-30-2017 01-01-2021 09-30-2021 1481351.16 1239352.00 380933.10 398770.89 1100418.05 840581.11 1056455.82 807609.61 UW CREFC 525860.55 1.57 1.5984 1.51 1.5357 C F 09-30-2021 false false 9729897.27 58428.95 0.048 0.0005285 40216.91 18212.04 0.00 9711685.23 9711685.23 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 Argentic Real Estate Finance LLC 06-01-2017 10400000.00 120 06-06-2027 360 0.0463 0.0463 3 1 12 07-06-2017 true 1 WL 5 41464.22 10400000.00 1 1 1 0 true true false false false 03-05-2027 SABLE POINTE APARTMENTS 102 HARTFORD RUN Buford GA 30518 Gwinnett MF 258 258 1988 2016 14600000.00 MAI 04-21-2017 0.95 0.96 6 09-06-2019 N 04-30-2017 01-01-2021 03-31-2021 2130221.00 664110.00 1055510.00 252758.31 1074711.00 411351.69 978735.00 387357.69 UW CREFC 160505.00 1.67 2.5628 1.52 2.4133 C F false false 9848079.75 53501.64 0.0463 0.0001285 39263.75 14237.89 0.00 9833841.86 9833841.86 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 06-28-2017 10125000.00 120 07-06-2027 360 0.0468 0.0468 3 1 24 08-06-2017 true 1 WL 5 40803.75 10125000.00 1 1 1 0 true true false false false 04-05-2027 MARQUIS ON MEMORIAL 14681 SOUTH 82ND EAST AVENUE Bixby OK 74008 Tulsa MF 132 132 2009 13500000.00 MAI 04-13-2017 0.97 0.99 6 09-06-2019 N 04-30-2017 01-01-2021 06-30-2021 1456222.77 1010623.00 629085.45 417234.19 827137.32 593388.81 790309.32 574974.81 UW CREFC 314343.00 1.32 1.8877 1.26 1.8291 C F false false 9776197.69 52390.43 0.0468 0.0001285 39398.08 12992.35 0.00 9763205.34 9763205.34 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-12-2017 10000000.00 120 06-11-2027 360 0.048 0.048 3 1 12 07-11-2017 true 1 WL 5 41333.33 10000000.00 1 1 1 0 true true true false false 09-10-2019 03-10-2027 HAMPTON INN - OREGON, OH 2931 NAVARRE AVENUE Oregon OH 43616 Lucas LO 95 95 2015 14300000.00 MAI 03-26-2017 0.76 0.50 6 X 05-31-2017 07-01-2020 06-30-2021 2948721.00 1777421.76 1661803.00 1139142.86 1286918.00 638278.90 1168969.00 520329.90 UW CREFC 629598.00 2.04 1.0137 1.86 0.8264 C F false false 9485780.05 52466.54 0.048 0.0006035 39207.89 13258.65 0.00 9472521.40 9472521.40 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 10-13-2021 11-12-2021 Natixis Real Estate Capital LLC 05-17-2017 10000000.00 120 06-05-2027 360 0.0503 0.0503 3 1 0 07-05-2017 true 1 PP 2 53865.66 9977447.48 1 1 1 0 false true false false false 04-04-2027 MARBLE HALL GARDENS 4300 MARBLE HALL ROAD Baltimore MD 21218 Baltimore City MF 390 390 1947 2014 31400000.00 MAI 03-06-2017 0.96 0.94 6 09-05-2019 N 03-31-2017 01-01-2021 09-30-2021 4627268.89 4701335.00 2093671.47 2224708.47 2533597.42 2476626.53 2418077.42 2389986.53 UW CREFC 1042301.00 1.82 2.3761 1.74 2.2929 F F false false 9342096.77 53865.66 0.0503 0.000117 40464.25 13401.41 0.00 9328695.36 9328695.36 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-08-2017 10000000.00 120 06-11-2027 360 0.0405 0.0405 3 1 0 07-11-2017 true 1 WL 2 48030.24 9972514.72 1 1 1 0 false true false false false 03-10-2027 LOTTE PLAZA 8801 AND 8815 BALTIMORE NATIONAL PIKE Ellicott City MD 21043 Howard RT 78846 78846 1965 2001 21600000.00 MAI 03-17-2017 1 1 6 09-11-2019 N Sungwon Inc. Lotte 37589 01-31-2025 Merchants Tire 6000 03-31-2025 Viet Pearl LLC 6000 03-31-2029 03-31-2017 01-01-2021 06-30-2021 1963157.00 1412246.00 309886.00 201447.96 1653271.00 1210798.04 1598078.00 1183202.04 UW CREFC 288181.00 2.87 4.2015 2.77 4.1057 C F 06-30-2021 false false 9216979.89 48030.24 0.0405 0.0001285 32144.22 15886.02 0.00 9201093.88 9201093.87 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 03-29-2017 10000000.00 120 04-01-2027 360 0.0492 0.0492 3 1 0 05-01-2017 true 1 WL 2 53194.30 9953660.05 1 1 1 5 false true false false false 01-31-2027 THE REFINERY 701 SOUTH PETERS STREET New Orleans LA 70130 Orleans Parish MU 29 29 1800 2016 14500000.00 MAI 06-06-2017 1 0.97 6 09-01-2019 N 01-01-2021 06-30-2021 1065718.00 614047.00 251279.00 123936.40 814439.00 490110.60 802104.00 483942.60 UW CREFC 319165.80 1.28 1.5355 1.26 1.5162 C F false false 9300082.18 53194.30 0.0492 0.0001285 39401.35 13792.95 0.00 9286289.23 9286289.23 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 03-10-2017 9100000.00 120 04-01-2027 360 0.0498 0.0498 3 1 24 05-01-2017 true 1 WL 5 39023.83 9100000.00 1 1 1 7 true true false false false 01-31-2027 MILLERSVILLE - EXTRASPACE SELF STORAGE 8374 VETERANS HIGHWAY Millersville MD 21108 Anne Arundel SS 81375 81375 748 748 2002 14000000.00 MAI 02-15-2017 0.95 0.99 6 09-01-2019 N 02-28-2017 01-01-2021 09-30-2021 1195143.00 1087692.00 424200.00 344177.73 770944.00 743514.27 758739.00 734360.52 UW CREFC 438656.25 1.32 1.6949 1.30 1.6741 C F false false 8768634.84 48739.60 0.0498 0.0001285 37602.83 11136.77 0.00 8757498.07 8757498.07 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 Argentic Real Estate Finance LLC 05-10-2017 9000000.00 120 06-06-2027 360 0.045 0.045 3 1 0 07-06-2017 true 1 WL 2 45601.68 8977375.71 1 1 1 0 false true false false false 03-05-2027 BENNETT STREET DESIGN DISTRICT 22-65 BENNETT STREET; 2100-2110 PEACHTREE ROAD; 2101 TULA STREET Atlanta GA 30309 Fulton RT 79400 79400 1940 2004 18500000.00 MAI 04-05-2017 0.92 0.86 6 09-06-2019 N TULA II 10222 06-30-2025 NEWSOM CO. INTERIORS MKT 9720 07-31-2021 SOVEREIGN ENTERTAINM'T 8000 02-28-2022 02-28-2017 01-01-2021 06-30-2021 1867826.82 936367.00 593162.65 372317.00 1274664.17 564050.00 1159534.00 506485.00 UW CREFC 273610.00 2.33 2.0615 2.12 1.8511 C F 09-30-2021 false false 8348482.51 45601.68 0.045 0.0001285 32350.37 13251.31 0.00 8335231.20 8335231.20 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 10-13-2021 11-12-2021 Natixis Real Estate Capital LLC 07-18-2017 8825000.00 120 08-05-2027 360 0.04284 0.04284 3 1 60 09-05-2017 true 1 WL 5 32555.43 8825000.00 1 1 1 0 true true true false false 09-04-2019 05-04-2027 CACTUS PLAZA 10410-10450 SOUTH DECATUR BOULEVARD Las Vegas NV 89141 Clark RT 33560 33560 2013 13150000.00 MAI 05-01-2017 0.90 0.83 6 09-05-2019 N Kidz 4000 05-31-2024 Welch Dentistry LLC 3000 03-31-2025 SMART CLEANERS 2500 10-31-2023 03-31-2017 01-01-2021 06-30-2021 1029874.87 493580.00 206758.33 121716.84 823116.54 371863.16 786002.54 353306.16 UW CREFC 191131.87 1.57 1.9455 1.50 1.8484 F F 06-30-2021 false false 8825000.00 32555.42 0.04284 0.0001285 32555.42 0.00 0.00 8825000.00 8825000.00 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 07-06-2017 8750000.00 120 07-06-2027 300 0.0537 0.0537 3 1 0 08-06-2017 true 1 WL 2 53055.47 8737405.99 1 1 1 0 false true false false false 06-05-2027 HAMPTON INN & SUITES - MINOOKA 621 BOB BLAIR ROAD Minooka IL 60447 Grundy LO 83 83 2015 13500000.00 MAI 05-16-2017 0.73 0.66 6 09-06-2019 N 05-31-2017 07-01-2020 06-30-2021 2785849.00 2180270.00 1659627.00 1520540.10 1126222.00 659729.90 1014788.00 572519.10 UW CREFC 636665.64 1.77 1.0362 1.59 0.8992 C F false false 7988126.62 53055.47 0.0537 0.0001285 36938.43 16117.04 0.00 7972009.58 7972009.58 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 Natixis Real Estate Capital LLC 07-18-2017 8725000.00 120 08-05-2027 360 0.0575 0.0575 3 1 0 09-05-2017 true 1 WL 2 50916.73 8725000.00 1 2 2 0 false true false false false 06-04-2027 Daphne Hotel Portfolio AL LO 142 142 13610000.00 MAI 05-15-2017 11900000.00 09-24-2021 MAI 0.63 0.62 09-05-2019 N 04-30-2017 04-01-2019 03-31-2020 2833868.64 2928186.00 1650473.48 1813258.00 1183395.16 1114928.00 1070040.41 997800.00 UW 611001.00 1.94 1.8247 1.75 1.633 F F false false 8245380.71 50916.73 0.0575 0.0001285 40826.09 10090.64 0.00 8351355.26 8235290.07 12-05-2020 1 false 541439.29 0 196085.45 3 0 Wells Fargo Bank, NA 07-21-2020 false 0.00 7 0 Prospectus Loan ID 41-001 10-13-2021 11-12-2021 COMFORT SUITES DAPHNE 29450 NORTH MAIN STREET Daphne AL 36526 Baldwin LO 77 77 1998 2014 7530000.00 MAI 05-15-2017 5200000.00 08-17-2020 MAI 0.63 0.68 6 04-30-2017 04-01-2019 03-31-2020 1582087.64 1718120.00 937219.13 1071525.00 644868.51 646595.00 581585.00 577870.00 UW CREFC 338048.00 1.9127 1.7094 F false Prospectus Loan ID 41-002 10-13-2021 11-12-2021 BEST WESTERN PLUS DAPHNE 8931 SAWWOOD STREET Daphne AL 36527 Baldwin LO 65 65 2008 2011 6080000.00 MAI 05-15-2017 5000000.00 09-24-2021 MAI 0.64 0.57 6 04-30-2017 04-01-2019 03-31-2020 1251781.00 1210066.00 713254.35 741733.00 538526.65 468333.00 488455.41 419930.00 UW CREFC 272953.00 1.7158 1.5384 F false Prospectus Loan ID 42 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 07-11-2017 8275000.00 120 07-11-2027 360 0.0463 0.0463 3 1 60 08-11-2017 true 1 WL 5 32991.97 8275000.00 1 1 1 0 true true false false false 04-10-2027 CAMPBELL STATION - TN 4911, 4913, 4915, 4917, 4927 MAIN STREET Spring Hill TN 37174 Williamson RT 52505 52505 2016 12500000.00 MAI 06-06-2017 1 1 6 09-11-2019 N Marshalls 22135 11-30-2025 Petco 12463 01-31-2026 Dollar Tree 10007 01-31-2027 05-31-2017 01-01-2021 09-30-2021 884801.00 710918.00 184934.00 174594.54 699867.00 536323.46 655181.00 502808.96 UW CREFC 291606.43 1.37 1.8392 1.28 1.7242 C F 09-27-2021 false false 8275000.00 32991.97 0.0463 0.0001285 32991.97 0.00 0.00 8275000.00 8275000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 43 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 05-30-2017 7630000.00 120 06-11-2027 360 0.048 0.048 3 1 12 07-11-2017 true 1 WL 5 31537.33 7630000.00 1 1 1 0 true true true false false 09-10-2019 03-10-2027 FAIRFIELD INN & SUITES - TOLEDO 5685 BENORE ROAD Toledo OH 43612 Lucas LO 84 84 2007 2015 10900000.00 MAI 03-26-2017 7700000.00 04-12-2021 MAI 0.81 0.43 2 X 05-31-2017 12-31-2019 12-31-2020 2379489.00 1273715.00 1407924.00 1078218.16 971565.00 195496.84 876385.00 100312.84 UW CREFC 480384.00 2.02 0.4069 1.82 0.2088 C F false false 7237650.20 40031.97 0.048 0.0006035 29915.62 10116.35 0.00 7342268.48 7227533.85 12-11-2020 1 false 431961.50 0 9496.28 3 0 Wells Fargo Bank, NA 03-29-2021 false 0.00 7 0 Prospectus Loan ID 44 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 05-08-2017 7560000.00 120 06-06-2027 300 0.0513 0.0513 3 1 0 07-06-2017 true 1 WL 2 44769.49 7536121.30 1 1 1 0 false true false false false 03-05-2027 HAMPTON INN & SUITES - ALBUQUERQUE 6150 ILIFF ROAD NORTHWEST Albuquerque NM 87121 Bernalillo LO 88 88 2006 2013 10800000.00 MAI 03-10-2017 0.84 0.75 6 09-06-2019 N 02-28-2017 04-01-2020 03-31-2021 2683087.00 2016319.00 1735063.00 1277461.57 948024.00 738857.43 840700.00 658204.67 UW CREFC 537234.00 1.76 1.3752 1.56 1.2251 C F false false 6863212.92 44769.50 0.0513 0.0001285 30318.24 14451.26 0.00 6848761.66 6848761.66 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 07-07-2017 7300000.00 60 07-11-2022 360 0.0463 0.0463 3 1 0 08-11-2017 true 1 WL 2 37554.03 7291550.66 1 1 1 0 false true false false false 04-10-2022 HOLIDAY INN EXPRESS - HUNTSVILLE 2600 OLD FAIRWAY ROAD Huntsville AL 35806 Madison Parish LO 109 109 2014 12100000.00 MAI 05-18-2017 0.68 0.62 6 09-11-2019 N 05-31-2017 07-01-2020 06-30-2021 2766715.00 2644095.00 1750600.00 1335154.70 1016115.00 1308940.30 905446.00 1203176.50 UW CREFC 450648.00 2.25 2.9045 2.01 2.6698 C F false false 6795087.35 37554.03 0.0463 0.0001285 27091.64 10462.39 0.00 6784624.96 6784624.96 11-11-2021 1 false 0 3913.17 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 10-13-2021 11-12-2021 Barclays Bank PLC 06-30-2017 7237500.00 120 07-06-2027 360 0.0475 0.0475 3 1 0 08-06-2017 true 1 WL 2 37754.23 7229349.16 1 1 1 0 false true false false false 04-05-2027 500 SOUTH GRAVERS ROAD 500 SOUTH GRAVERS ROAD Plymouth Meeting PA 19462 Montgomery OF 70310 70310 1955 2004 9850000.00 MAI 05-02-2017 0.84 1 6 09-06-2019 N IKEA 30093 10-31-2021 Horizon 16568 01-22-2026 The Core Group 12432 04-30-2024 03-30-2017 12-31-2019 12-31-2020 1429780.01 1578702.00 569484.50 511259.06 860295.51 1067442.94 742164.00 949311.94 UW CREFC 453050.00 1.90 2.3561 1.64 2.0953 C F 11-30-2020 false false 6747626.29 37754.23 0.0475 0.0001285 27599.67 10154.56 0.00 6737471.73 6737471.73 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 01-31-2017 7000000.00 120 02-05-2027 360 0.053 0.053 3 1 24 03-05-2017 true 1 WL 5 31947.22 7000000.00 1 1 1 0 true true false false false 11-04-2026 PALM RIDGE SHOPPING CENTER 4370 PALM AVENUE San Diego CA 92154 San Diego RT 23094 23094 1975 1999 10300000.00 MAI 11-29-2016 1 1 6 09-05-2019 N Goldenhouse Chinese Restaurant 2400 10-31-2024 Teresita's Fruiteria 2100 05-31-2023 Tapioca Express 1765 06-30-2022 12-31-2016 01-01-2021 06-30-2021 1017419.00 580452.00 333829.00 144519.69 683591.00 435932.31 657033.00 422653.31 UW CREFC 233227.98 1.47 1.8691 1.41 1.8121 C F 05-31-2021 false false 6741203.73 38871.33 0.053 0.0001285 30766.10 8105.23 0.00 6733098.50 6733098.50 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 48 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 06-09-2017 6500000.00 120 07-06-2027 360 0.04525 0.04525 3 1 0 08-06-2017 true 1 WL 2 33031.17 6492296.26 1 1 1 5 false true false false false 05-05-2027 SAM HOUSTON TECHNOLOGY CENTER 3993 WEST SAM HOUSTON PARKWAY NORTH Houston TX 77043 Harris OF 57315 57315 2006 9500000.00 MAI 04-21-2017 0.86 1 6 09-06-2019 N Flowserve Corp 33329 07-31-2026 PHOENIX CONTACT HOLDINGS INC. 15017 09-30-2026 Armitech Staffing Inc. 8970 07-31-2029 03-31-2017 01-01-2021 06-30-2021 1157942.00 732346.00 491150.00 248225.24 666791.00 484120.76 571647.00 436547.76 UW CREFC 198187.00 1.68 2.4427 1.44 2.2027 C F 06-30-2021 false false 6041893.77 33031.17 0.04525 0.0005285 23542.41 9488.76 0.00 6032405.00 6032405.01 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 07-07-2017 6475000.00 120 07-11-2027 360 0.0491 0.0491 3 1 0 08-11-2017 true 1 WL 2 34403.92 6467972.74 1 1 1 0 false true false false false 04-10-2027 CAMP CREEK POINTE 3515 CAMP CREEK PARKWAY East Point GA 30344 Fulton RT 18660 18660 2007 9000000.00 MAI 04-13-2017 1 1 6 09-11-2019 N Ultimate Sports Bar LLC 5320 01-31-2027 Summit Urgent Care LLC and Coweta Occupational me 3240 07-01-2020 Dentistry at Camp Creek 2406 08-31-2024 05-31-2017 01-01-2021 06-30-2021 776297.00 473022.00 196459.00 175777.70 579838.00 297244.30 572111.00 293380.80 UW CREFC 206423.52 1.40 1.4399 1.39 1.4212 C F 09-30-2021 false false 6049322.80 34403.92 0.0491 0.0001285 25576.87 8827.05 0.00 6040495.75 6040495.75 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 50 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-30-2017 6150000.00 120 07-11-2027 360 0.0382 0.0382 3 1 36 08-11-2017 true 1 WL 5 20230.08 6150000.00 1 1 1 0 true true true false false 09-10-2019 01-10-2027 SANDPOINTE APARTMENTS 655 HILLTOP DRIVE Redding CA 96003 Shasta MF 157 157 1981 12620000.00 MAI 05-09-2017 0.98 0.96 6 09-11-2019 N 06-30-2017 01-01-2021 09-30-2021 1542978.00 1370607.00 712011.00 619838.85 830966.00 750768.15 781511.00 713676.90 UW CREFC 258537.96 2.41 2.9038 2.27 2.7604 C F false false 6014304.75 28726.44 0.0382 0.0001285 19783.72 8942.72 0.00 6005362.03 6005362.03 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 51 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 06-15-2017 5080000.00 84 07-06-2024 330 0.05017 0.05017 3 1 0 08-06-2017 true 1 WL 2 28408.52 5073538.07 1 1 1 0 false true false false false 04-05-2024 THE PRESERVE AT TUMBLING CREEK 2745 CAMPUS POINTE CIRCLE Gainesville GA 30504 Hall MF 243 243 2006 7900000.00 MAI 04-25-2017 0.95 0.87 6 09-06-2019 N 03-31-2017 01-01-2021 03-31-2021 1229667.30 419978.00 626301.97 182551.63 603365.33 237426.37 577202.33 230885.62 UW CREFC 85225.50 1.77 2.7858 1.69 2.7091 C F false false 4690895.49 28408.52 0.05017 0.0001285 20265.58 8142.94 0.00 4682752.55 4682752.55 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 52 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 07-03-2017 4785000.00 120 07-11-2027 360 0.0458 0.0458 3 1 24 08-11-2017 true 1 WL 5 18871.51 4785000.00 1 1 1 0 true true false false false 04-10-2027 SALEM CENTER 439-461 LANCASTER DRIVE NORTHEAST Salem OR 97301 Marion RT 54308 54308 1987 6900000.00 MAI 04-19-2017 1 1 6 09-11-2019 N ST. VINCENT DE PAU 15780 02-28-2026 Video Only 15500 04-16-2022 VIDEO ONLY 15500 04-16-2022 06-30-2017 01-01-2021 06-30-2021 643368.00 212799.00 153369.00 65785.97 489999.00 147013.03 454598.00 129312.53 UW CREFC 146837.22 1.67 1.0011 1.55 0.8806 C F 09-30-2021 false false 4616969.34 24472.87 0.0458 0.0001285 18208.81 6264.06 0.00 4610705.28 4610705.28 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 53 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 06-21-2017 4320000.00 120 07-01-2027 360 0.0431 0.0431 3 1 60 08-01-2017 true 1 WL 5 16033.20 4320000.00 1 1 1 5 true true false false false 05-31-2027 CVS - WILLISTON 2466 ST. GEORGE ROAD Williston VT 05495 Chittenden RT 14201 14201 2012 6900000.00 MAI 04-28-2017 1 1 6 09-01-2019 N CVS 14201 01-31-2041 01-01-2021 09-30-2021 446085.00 273348.00 83956.00 0.00 362129.00 273348.00 362129.00 273348.00 UW CREFC 141712.80 1.41 1.9288 1.41 1.9288 C F 09-30-2021 false false 4320000.00 16033.20 0.0431 0.0001285 16033.20 0.00 0.00 4320000.00 4320000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 54 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 01-09-2017 4000000.00 120 02-05-2027 324 0.0589 0.0589 3 1 0 03-05-2017 true 1 WL 2 24685.43 3969946.54 1 1 1 0 false true true false false 09-04-2019 11-04-2026 FAIRFIELD INN & SUITES - HUNTSVILLE 1385 ENTERPRISE WAY Huntsville AL 35806 Madison LO 79 79 1999 2014 6100000.00 MAI 11-29-2017 0.66 0.66 6 X 10-31-2016 10-01-2020 09-30-2021 1724684.32 1670287.00 1208040.35 885143.17 516643.97 785143.83 447657.00 718332.35 UW CREFC 296225.16 1.74 2.6504 1.51 2.4249 C F false false 3691726.13 24685.43 0.0589 0.0001285 18724.23 5961.20 0.00 3685764.93 3685764.93 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 55 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-30-2017 3900000.00 120 07-11-2027 0.0439 0.0439 3 1 120 08-11-2017 false 1 WL 3 14743.08 3900000.00 1 1 1 0 true true false false false 04-10-2027 WALGREENS - CLEARWATER 703 COURT STREET Clearwater FL 33756 Pinellas RT 16510 16510 2016 8410000.00 MAI 05-17-2017 1 1 6 09-11-2019 N Walgreens 16510 12-31-2050 01-01-2021 09-30-2021 395723.00 296933.00 3957.00 2969.33 391766.00 293963.67 390115.00 292725.42 UW CREFC 130309.81 2.26 2.2558 2.25 2.2463 C F 06-30-2021 false false 3900000.00 14743.08 0.0439 0.0001285 14743.08 0.00 0.00 3900000.00 3900000.00 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 56 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 07-12-2017 3700000.00 120 08-01-2027 360 0.0471 0.0471 3 1 36 09-01-2017 true 1 WL 5 15006.58 3700000.00 1 1 1 5 true true false false false 05-31-2027 SHOPS ON TEXAS 2001 TEXAS AVENUE SOUTH College Station TX 77840 Brazos RT 15847 15847 2005 5150000.00 MAI 06-07-2017 1 1 6 09-01-2019 N Mattress Firm 4500 09-30-2026 Kluay Kluay Thai Resturant 2000 03-10-2027 Cash Max 1850 10-31-2022 12-31-2016 01-01-2021 09-30-2021 463727.00 323703.00 123225.00 114836.56 340502.00 208866.44 316301.00 190715.69 UW CREFC 172906.56 1.48 1.2079 1.37 1.1029 C F 09-30-2021 false false 3635606.33 19211.84 0.0471 0.0001285 14745.41 4466.43 0.00 3631139.90 3631139.90 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 57 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 03-10-2017 3400000.00 120 04-01-2027 360 0.0508 0.0508 3 1 60 05-01-2017 true 1 WL 5 14873.11 3400000.00 1 1 1 7 true true false false false 01-31-2027 LANDOVER - EXTRASPACE SELF STORAGE 8603 AND 8622 OLD ARDMORE ROAD Landover MD 20785 Prince George's SS 37969 37969 474 474 1981 1990 5900000.00 MAI 02-15-2017 0.94 0.97 6 09-01-2019 N 02-28-2017 01-01-2021 06-30-2021 610247.00 363674.00 295250.00 135554.94 314997.00 228119.06 309302.00 225271.56 UW CREFC 87319.55 1.43 2.6124 1.40 2.5798 C F false false 3400000.00 14873.11 0.0508 0.0001285 14873.11 0.00 0.00 3400000.00 3400000.00 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 58 10-13-2021 11-12-2021 Barclays Bank PLC 06-08-2017 3350000.00 120 06-06-2027 360 0.0457 0.0457 3 1 12 07-06-2017 true 1 WL 5 13183.18 3350000.00 1 1 1 0 true true false false false 03-05-2027 BAYTOWN SELF STORAGE 4500 DECKER DRIVE Baytown TX 77520 Harris SS 71900 71900 629 629 1999 5300000.00 MAI 05-05-2017 0.88 0.95 6 09-06-2019 N 04-30-2017 01-01-2021 09-30-2021 697315.00 495001.00 371429.60 291288.75 325885.40 203712.25 318655.40 198289.75 UW CREFC 154022.22 1.59 1.3226 1.55 1.2874 C F false false 3170230.23 17113.58 0.0457 0.0001285 12475.74 4637.84 0.00 3165592.18 3165592.39 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 59 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 05-09-2017 3325000.00 120 06-06-2027 240 0.0506 0.0506 3 1 0 07-06-2017 true 1 WL 2 22053.88 3309365.40 1 2 2 0 false true false false false 03-05-2027 Baton Rouge Retail LA RT 8262 5880000.00 MAI 03-14-2017 1 1 09-06-2019 N 03-31-2017 01-01-2021 09-30-2021 451756.82 363751.00 71708.70 53921.80 380048.12 309829.20 366416.00 299605.20 UW 198485.25 1.44 1.5609 1.38 1.5094 C F false false 2870258.81 22053.89 0.0506 0.0001285 12506.36 9547.53 0.00 2860711.28 2860711.28 11-06-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 59-001 10-13-2021 11-12-2021 6556 SIEGEN LANE 6556 SIEGEN LANE Baton Rouge LA 70809 East Baton Rouge Parish RT 5916 5916 2007 4210000.00 MAI 03-14-2017 1 1 6 JPMorgan Chase Bank N.A. 4246 05-31-2022 J & R SMOOTHIES LLC 1670 02-28-2022 03-31-2017 01-01-2021 09-30-2021 338562.00 272126.00 63291.00 49065.05 275271.00 223060.95 264736.00 215158.95 UW CREFC 142125.00 1.5694 1.5138 F 09-30-2021 false Prospectus Loan ID 59-002 10-13-2021 11-12-2021 9827 BLUEBONNET BOULEVARD 9827 BLUEBONNET BOULEVARD Baton Rouge LA 70810 East Baton Rouge Parish RT 2346 2346 2007 1670000.00 MAI 03-14-2017 1 1 6 Burger King 2346 08-31-2027 03-31-2017 01-01-2021 09-30-2021 113195.00 91625.00 8418.00 4856.75 104777.00 86768.25 101680.00 84446.25 UW CREFC 56360.25 1.5395 1.4983 F 09-30-2021 false Prospectus Loan ID 60 10-13-2021 11-12-2021 Natixis Real Estate Capital LLC 02-28-2017 2850000.00 120 300 0.0613 0.0613 3 1 0 04-05-2017 1 WL 2 18589.73 2831105.06 1 1 0 false true false false 01-04-2027 DAYS INN ISELIN 1965 2014 5400000.00 01-01-2017 6 12-31-2016 F false false 0.00 0.00 0.00 0.00 1 0 8 09-14-2021 Prospectus Loan ID 61 10-13-2021 11-12-2021 Basis Real Estate Capital II, LLC 12-13-2016 2806000.00 120 01-01-2027 360 0.0565 0.0565 3 1 0 02-01-2017 true 1 WL 2 16197.24 2785682.92 1 1 1 5 false true false false false 10-31-2026 OKEMOS PLAZA 1941 WEST GRAND RIVER AVENUE Okemos MI 48864 Ingham RT 19306 19306 1971 2006 3900000.00 MAI 10-20-2016 1 1 6 09-01-2019 N Dollar Tree 12200 02-28-2022 Qdoba Mexican Grill 3134 03-31-2021 PASTA PER TRIO INC 2572 06-30-2024 12-31-2016 01-01-2020 09-30-2020 414230.00 304399.00 146128.00 88061.96 268103.00 216337.04 251767.00 204084.29 UW CREFC 145774.50 1.38 1.484 1.30 1.3999 C F 10-01-2020 false false 2622950.41 16197.24 0.0565 0.0001285 12761.38 3435.86 0.00 2619514.54 2619514.55 11-01-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 62 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 01-12-2017 2400000.00 120 02-05-2027 360 0.0573 0.0573 3 1 0 03-05-2017 true 1 WL 2 13975.27 2385097.83 1 1 1 0 false true false false false 11-04-2026 FEDEX - AKRON 25 WEST FIRESTONE BOULEVARD Akron OH 44301 Summit IN 38780 38780 1991 3870000.00 MAI 10-21-2016 1 1 6 09-05-2019 N Fedakron Distribution 38780 06-30-2026 12-31-2016 01-01-2021 06-30-2021 236253.00 120800.00 7088.00 3624.00 229165.00 117176.00 209775.00 107481.00 UW CREFC 83852.00 1.37 1.3974 1.25 1.2817 C F 06-30-2021 false false 2248580.70 13975.27 0.0573 0.0001285 11094.87 2880.40 0.00 2245700.31 2245700.30 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 63 10-13-2021 11-12-2021 Argentic Real Estate Finance LLC 12-27-2016 2300000.00 120 01-05-2027 360 0.0586 0.0586 3 1 36 02-05-2017 true 1 WL 5 11606.06 2300000.00 1 1 1 0 true true false false false 10-04-2026 ALLSTATE SELF STORAGE 7048 NORTH 43RD AVENUE Glendale AZ 85301 Maricopa SS 52327 52327 672 672 1977 2014 3520000.00 MAI 11-29-2016 0.90 0.81 6 09-05-2019 N 11-30-2016 01-01-2021 09-30-2021 488498.45 546900.00 239500.10 166840.57 248998.35 380059.43 241149.30 374172.68 UW CREFC 122249.97 1.53 3.1088 1.48 3.0607 C F false false 2251629.53 13583.33 0.0586 0.0001285 11361.97 2221.36 0.00 2249408.17 2249408.17 11-05-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 64 10-13-2021 11-12-2021 Wells Fargo Bank, National Association 06-30-2017 1900000.00 120 07-11-2027 360 0.0474 0.0474 3 1 0 08-11-2017 true 1 WL 2 9899.85 1897855.32 1 1 1 0 false true false false false 04-10-2027 NATIONAL SELF STORAGE - ELP 9 10560 NORTH LOOP DRIVE Socorro TX 79927 El Paso SS 71955 71955 515 515 2002 3000000.00 MAI 05-09-2017 0.84 1 6 09-11-2019 N 05-31-2017 01-01-2021 06-30-2021 371053.00 270106.00 189393.00 96164.00 181660.00 173942.00 170867.00 168548.00 UW CREFC 59399.00 1.53 2.9283 1.44 2.8375 C F false false 1771164.62 9899.85 0.0474 0.0009035 7229.30 2670.55 0.00 1768494.07 1768494.07 11-11-2021 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in September 2017, the periodic principal and interest payment due in August). Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(22) Grace Days Allowed For Asset Number 4, the mortgage loan permits a grace period (late) of five days once per calendar year for late payments, excluding the maturity date payment. For Asset Number 21, the mortgage loan permits a grace period (late) of five days once per calendar year for late payments, excluding maturity date payment. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where prepayment is first permitted (regardless of whether a yield maintenance or prepayment penalty would be charged). Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. For Asset Number 18, this field has been left blank on the loan and property level as the asset is "Leased Fee", with units of measure for the underlying properties varying amongst Rooms, Square Feet and Units. Item 2(d)(25)(iii) Date of Lease Expiration of Largest Tenant For Asset Number 14-001, the second largest tenant has multiple leases that expire as follows: 4,156 square feet expiring December 31, 2017 and 47,200 square feet expiring November 30, 2022. Only one lease expiration has been shown due to SEC system constraints. Item 2(d)(28)(i) Date of Financials as of Securitization For Asset Numbers 2, 8, 18, 36, 53 and 55 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator / Trustee Fee Rate, the Servicing Fee Rate, the CREFC (R) Intellectual Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance 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) Reporting Period Ending Scheduled Balance 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 Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "Midland" represents Midland Loan Services, a Division of PNC Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Wells Fargo Upgrades Visteon (VC) to Equal Weight
- Keurig Dr Pepper (KDP) PT Raised to $39 at Wells Fargo
- Verizon Communications (VZ) PT Lowered to $40 at Wells Fargo
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign 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!