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:   June 18, 2021 to July 16, 2021

Commission File Number of issuing entity:  333-207567-05

Central Index Key Number of issuing entity:  0001703075

CFCRE 2017-C8 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207567

Central Index Key Number of depositor:  0001515166

CCRE Commercial Mortgage Securities, L.P.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001685185

UBS AG
(Exact name of sponsor as specified in its charter)

Gary Stellato (212) 915-1294
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4032153
38-4032154
38-7187247
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

X-C

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On July 16, 2021 a distribution was made to holders of the certificates issued by CFCRE 2017-C8 Mortgage Trust.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the CFCRE 2017-C8 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on July 16, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

5

10.92%

1

$0.00

No assets securitized by CCRE Commercial Mortgage Securities, L.P. (the "Depositor") and held by CFCRE 2017-C8 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from June 18, 2021 to July 16, 2021.

The Depositor has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of the Depositor is 0001515166.

Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of CCREL is 0001558761.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of LMF is 0001592182.

UBS AG ("UBS AG"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of UBS AG is 0001685185.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on July 27, 2021 under Commission File No. 333-207567-05 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on July 27, 2021 under Commission File No. 333-207567-05 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by CFCRE 2017-C8 Mortgage Trust, relating to the July 16, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on July 27, 2021 under Commission File No. 333-207567-05 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on July 27, 2021 under Commission File No. 333-207567-05 and incorporated by reference herein).

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

 

SIGNATURES

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

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

 

/s/ Gary Stellato
Gary Stellato, Secretary

Date: July 26, 2021

 

 


ccr17c08_ex991-202107.htm - Generated by SEC Publisher for SEC Filing

 

       

 

 

For Additional Information, please contact

 

 

CFCRE 2017-C8 Mortgage Trust

CTSLink Customer Service

 

 

 

1-866-846-4526

 

Wells Fargo Bank, N.A.

Commercial Mortgage Pass-Through Certificates

Reports Available www.ctslink.com

Corporate Trust Services

Series 2017-C8

Payment Date:

7/16/21

8480 Stagecoach Circle

 

Record Date:

6/30/21

Frederick, MD 21701-4747

 

Determination Date:

7/12/21

 

               

 

 

                       DISTRIBUTION DATE STATEMENT

 

 

 

 

 

                       Table of Contents

 

 

 

 

 

 

 

STATEMENT SECTIONS

 

 

PAGE(s)

 

 

 

 

Certificate Distribution Detail

 

 

2

 

 

 

 

Certificate Factor Detail

 

 

3

 

 

 

 

Reconciliation Detail

 

 

4

 

 

 

 

Other Required Information

 

 

5

 

 

 

 

Cash Reconciliation

 

 

6

 

 

 

 

Current Mortgage Loan and Property Stratification Tables

 

7 - 9

 

 

 

 

Mortgage Loan Detail

 

 

10 - 11

 

 

 

 

NOI Detail

 

 

12 - 13

 

 

 

 

Principal Prepayment Detail

 

 

14

 

 

 

 

Historical Detail

 

 

15

 

 

 

 

Delinquency Loan Detail

 

 

16

 

 

 

 

Specially Serviced Loan Detail

 

 

17 - 20

 

 

 

 

Advance Summary

 

 

21

 

 

 

 

Modified Loan Detail

 

 

22

 

 

 

 

Historical Liquidated Loan Detail

 

 

23

 

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

 

24

 

 

 

 

Interest Shortfall Reconciliation Detail

 

 

25 - 26

 

 

 

 

Defeased Loan Detail

 

 

27

 

 

 

 

 

 

 

 

 

Operating Advisor/

 

Depositor

Master Servicer

Special Servicer

Asset Representations Reviewer

CCRE Commercial Mortgage Securities, L.P.

Wells Fargo Bank, National Association

Rialto Capital Advisors, LLC

 

Park Bridge Lender Services LLC

 

110 East 59th Street

Three Wells Fargo, MAC D1050-084

200 S. Biscayne Blvd.

 

600 Third Avenue,

 

6th Floor

 

401 S. Tryon Street, 8th Floor

Suite 3550

 

 

40th Floor

 

New York, NY 10022

Charlotte, NC 28202

Miami, FL 33131

 

 

New York, NY 10016

 

Contact:

aorso@cantor.com

Contact: REAM_InvestorRelations@wellsfargo.com

Contact:

General

 

Contact:

David Rodgers

 

 

 

Phone Number:

(305) 229-6465

Phone Number:

(212) 230-9025

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

Copyright 2021, Wells Fargo Bank, N.A.

Page 1 of 27

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

 

 

 

 

 

Class

CUSIP

 

   Original

   Beginning

   Principal

    Interest

    Prepayment

     Realized Loss /

Total

Ending

Current

 

 

Rate

   Balance

   Balance

  Distribution

    Distribution

   Penalties

     Additional Trust

Distribution

Balance

Subordination

 

 

 

 

 

 

 

 

     Fund Expenses

 

 

Level (1)

 

A-1

12532CAW5

1.964800%

24,296,843.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

A-2

12532CAX3

2.981600%

46,884,211.00

45,446,717.04

16,087,474.90

112,919.94

0.00

0.00

16,200,394.84

29,359,242.14

32.08%

A-SB

12532CAY1

3.367400%

36,236,843.00

36,236,843.00

0.00

101,686.62

0.00

0.00

101,686.62

36,236,843.00

32.08%

A-3

12532CAZ8

3.304800%

155,000,000.00

155,000,000.00

0.00

426,870.00

0.00

0.00

426,870.00

155,000,000.00

32.08%

A-4

12532CBA2

3.571900%

188,844,211.00

188,844,211.00

0.00

562,110.53

0.00

0.00

562,110.53

188,844,211.00

32.08%

A-M

12532CBB0

3.846000%

32,232,632.00

32,232,632.00

0.00

103,305.59

0.00

0.00

103,305.59

32,232,632.00

26.73%

B

12532CBC8

4.198500%

38,678,948.00

38,678,948.00

0.00

135,327.97

0.00

0.00

135,327.97

38,678,948.00

20.32%

C

12532CBD6

4.942752%

32,232,632.00

32,232,632.00

0.00

132,764.93

0.00

0.00

132,764.93

32,232,632.00

14.97%

D

12532CAA3

3.000000%

38,678,948.00

38,678,948.00

0.00

96,697.37

0.00

0.00

96,697.37

38,678,948.00

8.56%

E

12532CAC9

3.224200%

17,727,369.00

17,727,369.00

0.00

47,630.49

0.00

0.00

47,630.49

17,727,369.00

5.61%

F

12532CAE5

3.224200%

7,251,579.00

7,251,579.00

0.00

19,483.78

0.00

0.00

19,483.78

7,251,579.00

4.41%

G

12532CAG0

3.224200%

26,596,519.00

26,596,519.00

0.00

108,636.06

0.00

0.00

108,636.06

26,596,519.00

0.00%

V

12532CAS4

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

R

12532CAU9

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

 

Totals

 

 

644,660,735.02

618,926,398.04

16,087,474.90

1,847,433.28

0.00

0.00

17,934,908.18

602,838,923.14

 

 

 

 

 

 

   Original

   Beginning

 

 

 

  Ending

 

 

 

Class

CUSIP

Pass-Through

   Notional

   Notional

  Interest

   Prepayment

  Total

  Notional

 

 

 

 

 

Rate

  Amount

   Amount

  Distribution

   Penalties

  Distribution

  Amount

 

 

 

 

X-A

12532CBE4

1.588604%

451,262,108.00

425,527,771.04

563,329.11

0.00

563,329.11

409,440,296.14

 

 

 

X-B

12532CBF1

0.944480%

70,911,580.00

70,911,580.00

55,812.14

0.00

55,812.14

70,911,580.00

 

 

 

X-C

12532CBG9

0.040000%

32,232,632.00

32,232,632.00

1,074.42

0.00

1,074.42

32,232,632.00

 

 

 

X-D

12532CAJ4

1.982752%

38,678,948.00

38,678,948.00

63,908.98

0.00

63,908.98

38,678,948.00

 

 

 

X-E

12532CAL9

1.758552%

17,727,369.00

17,727,369.00

25,978.75

0.00

25,978.75

17,727,369.00

 

 

 

X-F

12532CAN5

1.758552%

7,251,579.00

7,251,579.00

10,626.90

0.00

10,626.90

7,251,579.00

 

 

 

X-G

12532CAQ8

1.758552%

26,596,519.00

26,596,519.00

38,976.14

0.00

38,976.14

26,596,519.00

 

 

 

 

(1) Calculated by taking (A) the sum of the ending certificate balance of all classes 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).

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

               

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

     Beginning

    Principal

    Interest

     Prepayment

    Realized Loss /

    Ending

Class

CUSIP

 

 

 

 

    Additional Trust

 

 

 

     Balance

    Distribution

    Distribution

     Penalties

 

    Balance

 

 

 

 

 

 

    Fund Expenses

 

A-1

12532CAW5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12532CAX3

969.33948702

343.13203863

2.40848545

0.00000000

0.00000000

626.20744839

A-SB

12532CAY1

1,000.00000000

0.00000000

2.80616664

0.00000000

0.00000000

1,000.00000000

A-3

12532CAZ8

1,000.00000000

0.00000000

2.75400000

0.00000000

0.00000000

1,000.00000000

A-4

12532CBA2

1,000.00000000

0.00000000

2.97658333

0.00000000

0.00000000

1,000.00000000

A-M

12532CBB0

1,000.00000000

0.00000000

3.20500014

0.00000000

0.00000000

1,000.00000000

B

12532CBC8

1,000.00000000

0.00000000

3.49875002

0.00000000

0.00000000

1,000.00000000

C

12532CBD6

1,000.00000000

0.00000000

4.11896025

0.00000000

0.00000000

1,000.00000000

D

12532CAA3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

1,000.00000000

E

12532CAC9

1,000.00000000

0.00000000

2.68683356

0.00000000

0.00000000

1,000.00000000

F

12532CAE5

1,000.00000000

0.00000000

2.68683276

0.00000000

0.00000000

1,000.00000000

G

12532CAG0

1,000.00000000

0.00000000

4.08459694

0.00000000

0.00000000

1,000.00000000

V

12532CAS4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12532CAU9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

     Beginning

 

 

    Ending

 

 

Class

CUSIP

     Notional

     Interest

     Prepayment

    Notional

 

 

 

 

     Amount

     Distribution

     Penalties

    Amount

 

 

X-A

12532CBE4

942.97252860

1.24834126

0.00000000

907.32257125

 

 

X-B

12532CBF1

1,000.00000000

0.78706665

0.00000000

1,000.00000000

 

 

X-C

12532CBG9

1,000.00000000

0.03333330

0.00000000

1,000.00000000

 

 

X-D

12532CAJ4

1,000.00000000

1.65229365

0.00000000

1,000.00000000

 

 

X-E

12532CAL9

1,000.00000000

1.46545999

0.00000000

1,000.00000000

 

 

X-F

12532CAN5

1,000.00000000

1.46546014

0.00000000

1,000.00000000

 

 

X-G

12532CAQ8

1,000.00000000

1.46546020

0.00000000

1,000.00000000

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 3 of 27

 


 

 

                       

 

 

 

 

 

Reconciliation Detail

 

 

 

 

Principal Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

Stated Beginning Principal

Unpaid Beginning

    Scheduled Principal

  Unscheduled

   Principal

    Realized Loss

 Stated Ending

  Unpaid Ending

Current Principal

 

Balance

 

Principal Balance

 

 

  Principal

   Adjustments

 

 Principal Balance

  Principal Balance

Distribution Amount

 

Total

618,926,398.04

619,888,260.74

587,474.90

15,500,000.00

0.00

0.00

602,838,923.14

603,715,026.77

16,087,474.90

 

 

Certificate Interest Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

   Accrued

Net Aggregate

  Distributable

Distributable

 

 

 

Remaining Unpaid

 

Accrual

Accrual

 

 

 

 

WAC CAP

Interest

Interest

 

Class

 

 

   Certificate

Prepayment

  Certificate

Certificate Interest

 

 

 

Distributable

 

Dates

Days

 

 

 

 

 

Shortfall

Shortfall/(Excess)

Distribution

 

 

 

 

   Interest

Interest Shortfall

  Interest

Adjustment

 

 

 

Certificate Interest

 

A-1

N/A

N/A

                       0.00

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

06/01/2021 - 06/30/2021

30

112,919.94

0.00

112,919.94

0.00

0.00

0.00

112,919.94

0.00

A-SB

06/01/2021 - 06/30/2021

30

101,686.62

0.00

101,686.62

0.00

0.00

0.00

101,686.62

0.00

A-3

06/01/2021 - 06/30/2021

30

426,870.00

0.00

426,870.00

0.00

0.00

0.00

426,870.00

0.00

A-4

06/01/2021 - 06/30/2021

30

562,110.53

0.00

562,110.53

0.00

0.00

0.00

562,110.53

0.00

X-A

06/01/2021 - 06/30/2021

30

563,329.11

0.00

563,329.11

0.00

0.00

0.00

563,329.11

0.00

X-B

06/01/2021 - 06/30/2021

30

55,812.14

0.00

55,812.14

0.00

0.00

0.00

55,812.14

0.00

X-C

06/01/2021 - 06/30/2021

30

1,074.42

0.00

1,074.42

0.00

0.00

0.00

1,074.42

0.00

X-D

06/01/2021 - 06/30/2021

30

63,908.98

0.00

63,908.98

0.00

0.00

0.00

63,908.98

0.00

X-E

06/01/2021 - 06/30/2021

30

25,978.75

0.00

25,978.75

0.00

0.00

0.00

25,978.75

0.00

X-F

06/01/2021 - 06/30/2021

30

10,626.90

0.00

10,626.90

0.00

0.00

0.00

10,626.90

0.00

X-G

06/01/2021 - 06/30/2021

30

38,976.14

0.00

38,976.14

0.00

0.00

0.00

38,976.14

0.00

A-M

06/01/2021 - 06/30/2021

30

103,305.59

0.00

103,305.59

0.00

0.00

0.00

103,305.59

0.00

B

06/01/2021 - 06/30/2021

30

135,327.97

0.00

135,327.97

0.00

0.00

0.00

135,327.97

0.00

C

06/01/2021 - 06/30/2021

30

132,764.93

0.00

132,764.93

0.00

0.00

0.00

132,764.93

0.00

D

06/01/2021 - 06/30/2021

30

96,697.37

0.00

96,697.37

0.00

0.00

0.00

96,697.37

0.00

E

06/01/2021 - 06/30/2021

30

47,630.49

0.00

47,630.49

0.00

0.00

0.00

47,630.49

0.00

F

06/01/2021 - 06/30/2021

30

19,483.78

0.00

19,483.78

0.00

0.00

0.00

19,483.78

0.00

G

06/01/2021 - 06/30/2021

30

71,460.41

0.00

71,460.41

37,175.65

0.00

0.00

108,636.06

468,903.92

 

Totals

 

 

2,569,964.07

0.00

2,569,964.07

37,175.65

0.00

0.00

2,607,139.72

468,903.92

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

               

 

 

Other Required Information

 

 

 

 

 

 

 

Available Distribution Amount (1)

18,694,614.62

Appraisal Reduction Amount

 

 

 

 

 

 

 

Loan

Loan

Appraisal

Cumulative

Date Appraisal

 

 

 

Number

Group

Reduction

ASER

Reduction

 

 

 

 

 

Amount

Amount

Effected

 

 

 

 

407004694

 

2,001,389.84

107,880.02

12/11/20

 

 

 

407004691

 

0.00

52,653.77

4/12/21

Controlling Class Information

 

 

 

 

 

 

 

 

 

Total

 

2,001,389.84

160,533.79

 

Controlling Class: G

 

 

 

 

 

 

 

Effective as of: 6/8/2017

 

 

 

 

 

 

 

Controlling Class Representative:

RREF III-D CF 2017-C8, LLC

 

 

 

 

 

 

Effective as of: 6/8/2017

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 5 of 27

 


 

 

       

 

Cash Reconciliation Detail

 

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest:

 

Fees:

 

Scheduled Interest

2,585,115.42

Master Servicing Fee - Wells Fargo Bank, N.A.

7,632.02

Interest reductions due to Nonrecoverability Determinations

0.00

Trustee Fee - Wilmington Trust, N.A.

290.00

Interest Adjustments

0.00

Certificate Administrator Fee - Wells Fargo Bank, N.A.

4,919.30

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

257.89

ARD Interest

0.00

Operating Advisor Fee - Park Bridge Lender Services LLC

1,850.97

Net Prepayment Interest Shortfall

0.00

Asset Representations Reviewer Fee - Park Bridge Lender

201.15

Net Prepayment Interest Excess

0.00

Services LLC

 

Extension Interest

0.00

Total Fees

           15,151.33

Interest Reserve Withdrawal

0.00

Additional Trust Fund Expenses:

 

Total Interest Collected

                                    2,585,115.42

Reimbursement for Interest on Advances

0.00

 

 

ASER Amount

9,773.45

Principal:

 

Special Servicing Fee

(46,949.10)

Scheduled Principal

587,474.90

Rating Agency Expenses

0.00

Unscheduled Principal

15,500,000.00

Attorney Fees & Expenses

0.00

Principal Prepayments

15,500,000.00

Bankruptcy Expense

0.00

Collection of Principal after Maturity Date

0.00

             Taxes Imposed on Trust Fund

             0.00

Recoveries from Liquidation and Insurance Proceeds

0.00

             Non-Recoverable Advances

0.00

Excess of Prior Principal Amounts paid

0.00

Workout Delayed Reimbursement Amounts

0.00

Curtailments

0.00

Other Expenses

              0.00

Negative Amortization

0.00

   

Principal Adjustments

0.00

Total Additional Trust Fund Expenses

         (37,175.65)

Total Principal Collected

           16,087,474.90

Interest Reserve Deposit

            0.00

 

 

Payments to Certificateholders & Others:

 

Other:

 

Interest Distribution

2,607,139.72

Prepayment Penalties/Yield Maintenance

0.00

Principal Distribution

16,087,474.90

Repayment Fees

0.00

Prepayment Penalties/Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Borrower Option Extension Fees

0.00

Excess Liquidation Proceeds

0.00

Equity Payments Paid

0.00

Net Swap Counterparty Payments Received

0.00

Net Swap Counterparty Payments Paid

0.00

Total Other Collected:

             0.00

Total Payments to Certificateholders & Others

         18,694,614.62

Total Funds Collected

           18,672,590.32

Total Funds Distributed

         18,672,590.30

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

Page 6 of 27

 


 

 

                           

 

 

                       Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

Property Type (1)

 

 

 

 

 

 

State (1)

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

Property

# of

Scheduled

 

WAM

WAC

Weighted

State

# of

Scheduled

 

WAM

 

Weighted

 

 

 

Agg.

 

 

 

 

 

 

Agg.

 

WAC

 

Type

Props

Balance

Bal.

(2)

 

Avg DSCR (3)

 

Props

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

Defeased

1

24,815,293.04

4.12

3

5.3000

NAP

Defeased

1

24,815,293.04

4.12

3

5.3000

NAP

 

 

 

 

 

 

 

Alaska

1

16,936,567.85

2.81

68

5.7300

0.125800

Industrial

4

40,338,887.78

6.69

69

5.1999

1.714038

Arizona

2

8,026,236.80

1.33

69

5.4480

1.975525

Lodging

10

75,899,256.87

12.59

67

5.6325

0.419077

Arkansas

1

2,351,578.68

0.39

69

5.4700

0.953200

Mixed Use

4

85,477,665.90

14.18

69

5.1028

1.019709

California

5

91,365,430.86

15.16

68

4.9406

1.454209

 

 

 

 

 

 

 

Connecticut

1

4,493,045.36

0.75

69

5.2230

0.909000

Multi-Family

4

28,494,557.86

4.73

68

5.3676

1.707375

Delaware

1

4,964,565.54

0.82

70

5.7500

0.529800

Office

15

155,870,202.85

25.86

68

4.5060

2.050066

Florida

3

21,477,675.10

3.56

69

5.3031

1.439453

Other

7

16,250,000.00

2.70

70

5.0300

0.026400

Georgia

2

20,054,897.33

3.33

68

5.6542

0.558966

Retail

17

160,772,928.82

26.67

67

4.9496

1.514530

Illinois

1

2,553,000.00

0.42

69

5.1520

1.846400

 

 

 

 

 

 

 

Indiana

2

40,472,885.89

6.71

68

4.8444

1.240406

Self Storage

3

14,920,130.01

2.47

70

4.6500

1.821900

Kentucky

1

1,682,365.92

0.28

70

5.0300

0.026400

 

 

 

 

 

 

 

Maine

2

11,906,232.69

1.98

69

5.2600

1.241274

Totals

65

602,838,923.14

100.00

65

4.9883

1.433395

Michigan

5

19,803,887.34

3.29

68

4.9620

1.690800

 

 

 

 

 

 

 

Missouri

4

8,946,784.79

1.48

67

4.9306

1.272930

 

 

 

 

 

 

 

Nevada

2

7,658,878.92

1.27

69

5.0284

2.118125

 

 

Seasoning

 

 

 

 

New York

8

71,077,859.70

11.79

70

4.3142

2.421075

 

 

 

 

 

 

 

North Carolina

1

9,245,463.91

1.53

67

5.1800

1.850200

 

 

 

 

 

 

 

Ohio

4

83,411,431.09

13.84

66

5.1078

0.909629

 

# of

Scheduled

% of

WAM

 

Weighted

Rhode Island

1

11,567,822.17

1.92

69

5.3060

1.724400

Seasoning

 

Balance

Agg.

(2)

WAC

Avg DSCR (3)

Tennessee

2

20,727,448.49

3.44

63

5.0892

0.025918

 

Loans

 

Bal.

 

 

 

Texas

12

73,439,117.86

12.18

69

5.1120

1.590348

 

 

 

 

 

 

 

Virginia

1

16,331,043.07

2.71

69

5.3060

1.724400

Defeased

1

24,815,293.04

4.12

3

5.3000

NAP

Washington

2

29,529,410.73

4.90

65

4.0824

2.172148

12 months or less

0

0.00

0.00

0

0.0000

0.000000

Totals

65

602,838,923.14

100.00

65

4.9883

1.433395

13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

25 months to 36 months

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

37 months to 48 months

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

49 months or greater

42

578,023,630.10

95.88

68

4.9749

1.428389

 

 

 

 

 

 

 

 

Totals

43

602,838,923.14

100.00

65

4.9883

1.433395

 

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 7 of 27

 


 

 

                                   

 

 

                                    Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

Scheduled

# of

Scheduled

% of

WAM

 

Weighted

      Anticipated Remaining

# of

Scheduled

% of

WAM

 

Weighted

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

Agg.

 

WAC

 

Balance

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

Term (2)

 

Loans

Balance

Bal.

(2)

 

Avg DSCR (3)

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

1

24,815,293.04

4.12

3

5.3000

 

NAP

 

Defeased

 

1

24,815,293.04

4.12

3

5.3000

NAP

9,999,999 or less

23

138,142,312.74

22.92

66

5.3026

1.497397

         108 months or less

 

42

578,023,630.10

95.88

68

4.9749

1.428389

10,000,000 to 19,999,999

10

133,858,612.04

22.20

67

5.0610

1.031422

         109 months or greater

0

0.00

0.00

0

0.0000

0.000000

20,000,000 to 29,999,999

4

102,836,915.79

17.06

68

5.1993

0.816592

 

 

 

 

 

 

 

 

 

 

30,000,000 to 39,999,999

3

104,185,789.53

17.28

69

4.4519

2.089642

 

Totals

 

43

602,838,923.14

100.00

65

4.9883

1.433395

40,000,000 or greater

2

99,000,000.00

16.42

70

4.7187

1.808456

 

 

 

 

 

 

 

 

 

 

 

Totals

43

602,838,923.14

100.00

65

4.9883

1.433395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

 

 

Remaining Amortization

 

# of

Scheduled

 

WAM

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

 

Term

 

 

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

 

1

24,815,293.04

4.12

3

5.3000

 

NAP

 

 

 

 

 

 

 

Interest Only

 

6

139,550,000.00

23.15

68

4.4632

1.862785

 

 

 

 

 

 

 

299 months or less

 

9

129,599,671.56

21.50

65

5.2947

0.939006

 

 

 

 

 

 

 

300 months to 359 months

27

308,873,958.54

51.24

69

5.0720

1.437467

 

 

 

 

 

 

 

360 months or greater

 

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

 

 

Totals

 

 

43

602,838,923.14

100.00

65

4.9883

1.433395

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                                 

 

 

                     Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

Debt Service Coverage Ratio (3)

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Debt Service

# of

Scheduled

% of

WAM

 

Weighted

 

 

Age of Most

# of

Scheduled

% of

WAM

 

Weighted

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratio

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

Recent NOI

Loans

Balance

Agg.

(2)

WAC

Avg DSCR (3)

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

Defeased

1

24,815,293.04

4.12

3

5.3000

NAP

 

Defeased

1

24,815,293.04

4.12

3

5.3000

NAP

1.39 or less

16

197,477,753.42

32.76

68

5.3795

0.378825

 

 

 

 

 

 

 

 

 

 

1.40 to 1.44

2

9,823,698.76

1.63

68

5.1295

1.425748

 

Underwriter's Information

2

12,418,700.79

2.06

68

4.9349

1.454453

1.45 to 1.54

4

25,663,480.24

4.26

55

5.1695

1.493372

 

12 months or less

36

512,750,043.73

85.06

69

4.9262

1.530229

1.55 to 1.99

12

226,051,080.39

37.50

69

4.9334

1.768916

 

13 months to 24 months

3

47,128,075.03

7.82

68

5.4912

0.310454

2.00 to 2.49

5

58,248,733.57

9.66

69

4.5158

2.313448

 

 

 

 

 

 

 

 

 

 

2.50 or greater

3

60,758,883.72

10.08

68

4.1474

2.697237

 

25 months or greater

1

5,726,810.55

0.95

9

5.1775

1.453500

Totals

43

602,838,923.14

100.00

65

4.9883

1.433395

 

Totals

 

43

602,838,923.14

100.00

65

4.9883

1.433395

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

 

 

Note

 

# of

Scheduled

 

WAM

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

Rate

 

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

 

1

24,815,293.04

4.12

3

5.3000

NAP

 

 

 

 

 

 

 

 

3.7499% or less

 

1

22,500,000.00

3.73

64

3.6739

2.578400

 

 

 

 

 

 

 

3.7500% to 4.2499%

1

32,500,000.00

5.39

70

4.1500

2.271800

 

 

 

 

 

 

 

4.2500% to 4.7499%

5

113,486,664.75

18.83

69

4.5348

2.222793

 

 

 

 

 

 

 

4.7500% to 5.2499%

18

242,746,718.23

40.27

67

4.9805

1.375661

 

 

 

 

 

 

 

5.2500% to 5.7499%

12

122,612,992.95

20.34

68

5.4906

0.983482

 

 

 

 

 

 

 

5.7500% or greater

5

44,177,254.17

7.33

69

5.9130

(0.293978)

 

 

 

 

 

 

 

 

 

Totals

 

43

602,838,923.14

100.00

65

4.9883

1.433395

 

 

 

 

 

 

(1) 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.

 

 

 

 

 

(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) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. As NCF DSCRs are reported in the Loan Periodic File, the most current NCF DSCR is

used in the stratification section of this report. If no updated NCF DSCRs are reported, the most current NOI DSCR is used. If no updated DSCR information is provided, then information from the offering document is

used. If the DSCRs reported by the Master Servicer are based on a period of less than 12 months, they are normalized based on the Most Recent Financial as of Start and End Dates reported in the Loan Periodic File.

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                                   

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Property

 

 

  Interest

 Principal

Gross

   Anticipated

   Maturity

Neg.

   Beginning

   Ending

   Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR

Type (1)

      City

State

   Payment

 Payment

Coupon

   Repayment

   Date

Amort

   Scheduled

   Scheduled

   Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

   Date

 

(Y/N)

   Balance  

   Balance

   Date

Date

Amount

(2)

(3)

 

300571696

1

RT

Saint Clairsville

OH

219,083.33

0.00

4.780%

N/A

5/6/27

N

55,000,000.00

55,000,000.00

7/6/21

 

 

 

 

307860002

2

MU

Los Angeles

CA

170,210.33

0.00

4.642%

N/A

5/6/27

N

44,000,000.00

44,000,000.00

7/6/21

 

 

 

 

300571677

3

RT

Merrillville

IN

148,619.32

70,858.27

4.840%

N/A

3/6/27

N

36,847,764.08

36,776,905.81

7/6/21

 

 

 

 

307860004

4

OF

New York

NY

125,960.36

47,738.24

4.324%

5/6/27

5/6/32

N

34,956,621.96

34,908,883.72

7/6/21

 

 

 

 

407004699

5

OF

New York

NY

112,395.83

0.00

4.150%

N/A

5/6/27

N

32,500,000.00

32,500,000.00

7/6/21

 

 

 

 

300571676

6

LO

Various

Various

142,367.24

61,699.73

5.730%

N/A

3/6/27

N

29,815,129.74

29,753,430.01

7/6/21

 

 

 

10

407004692

7

IN

Various

Various

123,558.63

45,038.12

5.306%

N/A

4/6/27

N

27,943,903.36

27,898,865.24

7/6/21

 

 

 

 

300571694

8

OF

Colorado Springs

CO

109,753.81

34,625.40

5.300%

N/A

10/6/21

N

24,849,918.44

24,815,293.04

7/6/21

 

 

 

 

407004694

9

MU

Cleveland

OH

111,399.83

30,722.66

5.885%

N/A

4/6/27

N

22,715,343.20

22,684,620.54

6/6/20

12/11/20

2,001,389.84

13

 

307860010

10

OF

Kirkland

WA

68,885.62

0.00

3.674%

N/A

11/6/26

N

22,500,000.00

22,500,000.00

7/6/21

 

 

 

 

307500114

11

Various

Various

MI

42,001.58

14,121.09

4.962%

N/A

3/6/27

N

10,157,575.58

10,143,454.49

10/6/20

 

 

5

 

307860012

12

98

Various

Various

68,114.58

0.00

5.030%

N/A

5/6/27

N

16,250,000.00

16,250,000.00

7/6/21

 

 

 

 

407004687

13

OF

San Francisco

CA

75,666.67

0.00

5.675%

N/A

3/6/27

N

16,000,000.00

16,000,000.00

7/6/21

 

 

 

 

407004698

14

SS

Various

TX

57,910.79

24,591.10

4.650%

N/A

5/6/27

N

14,944,721.11

14,920,130.01

7/6/21

 

 

 

 

407004691

15

LO

Pittsburgh

PA

76,621.67

15,500,000.00

5.932%

N/A

3/6/22

N

15,500,000.00

0.00

7/6/21

4/12/21

 

11

 

303161079

16

LO

Nashville

TN

60,952.31

23,085.39

5.116%

N/A

7/1/26

N

14,296,867.89

14,273,782.50

2/1/21

2/11/21

 

1

10

300571695

17

OF

Coppell

TX

58,929.02

18,902.19

5.060%

N/A

5/6/27

N

13,975,260.52

13,956,358.33

7/6/21

 

 

 

 

407004686

18

MU

Walnut Creek

CA

62,467.17

0.00

5.242%

N/A

1/6/27

N

14,300,000.00

14,300,000.00

7/6/21

 

 

 

 

307860019

19

RT

Euless

TX

49,442.86

18,768.32

4.970%

N/A

4/6/27

N

11,937,914.65

11,919,146.33

7/6/21

 

 

 

 

300571671

20

MF

Houston

TX

52,585.71

16,130.39

5.210%

N/A

3/6/27

N

12,111,870.77

12,095,740.38

7/6/21

 

 

 

 

307860021

21

OF

St Petersburg

FL

38,146.27

13,916.05

4.733%

N/A

4/6/27

N

9,671,567.07

9,657,651.02

7/6/21

 

 

 

 

307350208

22

OF

Los Angeles

CA

36,958.33

0.00

4.435%

N/A

12/6/26

N

10,000,000.00

10,000,000.00

7/6/21

 

 

 

 

407004693

23

RT

Various

Various

42,074.67

0.00

5.152%

N/A

4/6/27

N

9,800,000.00

9,800,000.00

7/6/21

 

 

 

 

307860024

24

LO

Tampa

FL

45,124.90

12,154.50

5.955%

N/A

4/6/27

N

9,093,178.58

9,081,024.08

5/6/20

7/12/21

 

1

 

300571660

25

RT

Hickory

NC

39,957.05

10,995.42

5.180%

N/A

2/6/27

N

9,256,459.33

9,245,463.91

7/6/21

 

 

 

 

300571675

26

MF

Lawrenceville

GA

33,343.14

10,473.28

5.520%

N/A

3/6/27

N

7,248,508.45

7,238,035.17

7/6/21

 

 

 

 

300571672

27

LO

Seattle

WA

31,620.44

10,391.47

5.390%

N/A

3/6/27

N

7,039,802.20

7,029,410.73

7/6/21

 

 

 

 

407004689

28

OF

Mission Viejo

CA

30,908.03

9,368.94

5.242%

N/A

3/6/27

N

7,074,799.80

7,065,430.86

7/6/21

 

 

 

 

300571673

29

MF

Houston

TX

30,970.40

9,967.15

5.450%

N/A

3/6/27

N

6,819,170.78

6,809,203.63

7/6/21

 

 

 

 

300571687

30

RT

Portland

ME

28,975.65

9,915.47

5.260%

N/A

4/6/27

N

6,610,415.38

6,600,499.91

7/6/21

 

 

 

 

407004695

31

RT

Lima

OH

24,792.57

19,414.26

5.178%

N/A

4/6/22

N

5,746,224.81

5,726,810.55

7/6/21

 

 

 

 

300571688

33

RT

Bangor

ME

23,291.73

7,970.42

5.260%

N/A

4/6/27

N

5,313,703.20

5,305,732.78

7/6/21

 

 

 

 

300571680

34

RT

McKinney

TX

24,780.00

0.00

5.310%

N/A

3/6/27

N

5,600,000.00

5,600,000.00

7/6/21

 

 

 

 

407004700

35

LO

Georgetown

DE

23,837.11

10,134.64

5.750%

N/A

5/6/27

N

4,974,700.18

4,964,565.54

7/6/21

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 10 of 27

 

 


 

 

                                                         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

 

 

Loan

 

 

 Property

 

 

 

 

Interest

 Principal

Gross

Anticipated

     Maturity

Neg.

   Beginning

 

   Ending

   Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR   Type (1)

 

 City

 

State

Payment

 Payment

Coupon

Repayment

      Date

Amort

   Scheduled

 

   Scheduled

   Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date

 

 

 

(Y/N)

   Balance

 

   Balance

   Date

Date

 

Amount

(2)

(3)

 

307860036

36

OF

Various

MO

21,130.73

       0.00

 

4.859%

N/A

11/6/26

N

5,218,000.00

 

5,218,000.00

7/6/21

 

 

 

 

 

307860037

37

LO

Eagle Pass

TX

24,193.89

9,055.69

6.177%

N/A

 

5/6/27

N

4,700,123.72

 

4,691,068.03

7/6/21

 

 

 

 

 

300571679

38

RT

Show Low

AZ

21,150.03

6,426.18

5.420%

N/A

 

3/6/27

N

4,682,662.98

 

4,676,236.80

7/6/21

 

 

 

 

 

307860039

39

MU

New Haven

CT

19,585.54

6,790.48

5.223%

N/A

 

4/6/27

N

4,499,835.84

 

4,493,045.36

7/6/21

 

 

 

 

 

307860040

40

OF

Las Vegas

NV

16,684.96

6,451.91

4.919%

N/A

 

4/6/27

N

4,070,330.83

 

4,063,878.92

7/6/21

 

 

 

 

 

407004697

41

LO

Tucson

AZ

15,317.88

       0.00

 

5.487%

N/A

 

5/6/27

N

3,350,000.00

 

3,350,000.00

7/6/21

 

 

 

 

 

307860042

42

LO

Liverpool

NY

13,462.65

5,592.25

5.850%

N/A

 

4/6/27

N

2,761,568.23

 

2,755,975.98

7/6/21

 

 

 

13

 

307860043

43

MF

Hot Springs

AR

10,734.84

3,412.86

5.470%

N/A

 

4/6/27

N

2,354,991.54

 

2,351,578.68

7/6/21

 

 

 

 

 

307500214

11A

OT

Various

MI

40,001.50

13,448.66

4.962%

N/A

 

3/6/27

N

9,673,881.55

 

9,660,432.89

10/6/20

 

 

 

5

 

300571709

3A

RT

Merrillville

IN

11,146.45

5,314.37

4.840%

N/A

 

3/6/27

N

2,763,582.27

 

2,758,267.90

7/6/21

 

 

 

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

 

2,585,115.42

 16,087,474.90

 

 

 

 

 

 

618,926,398.04

602,838,923.14

 

 

 

2,001,389.84

 

 

 

 

 

 

 

(1) Property Type Code

 

 

 

 

 

(2) Resolution Strategy Code

 

 

 

 

(3) Modification Code

 

 

MF

-

Multi-Family

 

 

SS

-

Self Storage

 

1

- Modification

7

- REO

 

11

-

Full Payoff

 

1 -

Maturity Date Extension

6

- Capitalization on Interest

RT

-

Retail

 

 

 

98

-

Other

 

2

- Foreclosure

8

- Resolved

 

12

-

Reps and Warranties

2 -

Amortization Change

7

- Capitalization on Taxes

HC

-

Health Care

 

 

SE

-

Securities

 

3

- Bankruptcy

9

- Pending Return

13

-

TBD

 

 

3 -

Principal Write-Off

8

- Other

 

 

IN

-

Industrial

 

   CH

-

Cooperative Housing

4

- Extension

 

to Master Servicer

98

-

Other

 

4 -

Blank

 

9

- Combination

 

 

MH

-

Mobile Home Park

  WH -

Warehouse

 

5

- Note Sale

    10 - Deed in Lieu Of

 

 

 

 

 

5 - Temporary Rate Reduction

10

- Forbearance

 

 

OF

-

Office

 

 

 

ZZ

-

Missing Information

6

- DPO

 

 

Foreclosure

 

 

 

 

 

 

 

 

 

 

 

 

 

MU

-

Mixed Use

 

 

SF

-

Single Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LO

-

Lodging

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 11 of 27

 

 


 

 

                     

 

 

 

 

NOI Detail

 

 

 

 

 

 

 

 

Loan

 

 

 

 

  Ending

   Most

     Most

Most Recent

Most Recent

 

Number

ODCR

Property

      City

State

  Scheduled

   Recent

     Recent

NOI Start

NOI End

 

 

 

Type

 

 

  Balance

    Fiscal NOI (1)

     NOI (1)

Date

Date

 

 

300571696

1

Retail

Saint Clairsville

OH

55,000,000.00

4,968,560.62

0.00

 

 

 

307860002

2

Mixed Use

Los Angeles

CA

44,000,000.00

4,345,265.00

4,165,267.00

4/1/20

3/31/21

 

300571677

3

Retail

Merrillville

IN

36,776,905.81

5,260,443.00

0.00

 

 

 

307860004

4

Office

New York

NY

34,908,883.72

18,715,843.00

0.00

 

 

 

407004699

5

Office

New York

NY

32,500,000.00

2,982,160.37

780,096.64

1/1/21

3/31/21

 

300571676

6

Lodging

Various

Various

29,753,430.01

3,395,917.85

1,756,773.01

4/1/20

3/31/21

 

407004692

7

Industrial

Various

Various

27,898,865.24

5,292,490.45

0.00

 

 

 

300571694

8

Office

Colorado Springs

CO

24,815,293.04

0.00

0.00

 

 

 

407004694

9

Mixed Use

Cleveland

OH

22,684,620.54

0.00

(463,534.00)

1/1/20

3/31/20

 

307860010

10

Office

Kirkland

WA

22,500,000.00

7,199,353.00

0.00

 

 

 

307500114

11

Various

Various

MI

10,143,454.49

7,463,197.00

0.00

 

 

 

307860012

12

Other

Various

Various

16,250,000.00

800,266.00

11,380.00

1/1/21

3/31/21

 

407004687

13

Office

San Francisco

CA

16,000,000.00

3,085,063.22

(116,251.47)

1/1/21

3/31/21

 

407004698

14

Self Storage

Various

TX

14,920,130.01

1,839,051.38

0.00

 

 

 

407004691

15

Lodging

Pittsburgh

PA

0.00

(413,169.06)

(395,653.44)

4/1/20

3/31/21

 

303161079

16

Lodging

Nashville

TN

14,273,782.50

968,190.56

0.00

 

 

 

300571695

17

Office

Coppell

TX

13,956,358.33

1,599,832.00

0.00

 

 

 

407004686

18

Mixed Use

Walnut Creek

CA

14,300,000.00

1,281,054.00

0.00

 

 

 

307860019

19

Retail

Euless

TX

11,919,146.33

1,003,001.87

263,488.18

1/1/21

3/31/21

 

300571671

20

Multi-Family

Houston

TX

12,095,740.38

1,343,852.13

367,816.08

1/1/21

3/31/21

 

307860021

21

Office

St Petersburg

FL

9,657,651.02

7,378,512.44

1,837,725.22

1/1/21

3/31/21

 

307350208

22

Office

Los Angeles

CA

10,000,000.00

6,911,916.80

1,847,235.41

1/1/21

3/31/21

 

407004693

23

Retail

Various

Various

9,800,000.00

1,035,769.54

237,755.12

1/1/21

3/31/21

 

307860024

24

Lodging

Tampa

FL

9,081,024.08

467,300.98

242,948.73

4/1/20

3/31/21

 

300571660

25

Retail

Hickory

NC

9,245,463.91

1,076,625.36

274,651.48

1/1/21

3/31/21

 

300571675

26

Multi-Family

Lawrenceville

GA

7,238,035.17

798,511.70

364,744.77

1/1/21

6/30/21

 

300571672

27

Lodging

Seattle

WA

7,029,410.73

653,175.83

492,927.69

4/1/20

3/31/21

 

407004689

28

Office

Mission Viejo

CA

7,065,430.86

818,425.80

193,636.86

1/1/21

3/31/21

 

300571673

29

Multi-Family

Houston

TX

6,809,203.63

1,257,216.02

0.00

 

 

 

300571687

30

Retail

Portland

ME

6,600,499.91

580,000.00

145,000.00

1/1/21

3/31/21

 

407004695

31

Retail

Lima

OH

5,726,810.55

776,916.00

0.00

 

 

 

300571688

33

Retail

Bangor

ME

5,305,732.78

465,000.00

116,250.00

1/1/21

3/31/21

 

300571680

34

Retail

McKinney

TX

5,600,000.00

485,737.60

119,677.64

1/1/21

3/31/21

 

407004700

35

Lodging

Georgetown

DE

4,964,565.54

261,612.42

0.00

 

 

 

307860036

36

Office

Various

MO

5,218,000.00

575,143.00

0.00

 

 

 

307860037

37

Lodging

Eagle Pass

TX

4,691,068.03

841,767.55

0.00

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                   

 

 

 

 

NOI Detail

 

 

 

 

 

 

Loan

 

 

 

 

   Ending

  Most

     Most

Most Recent

 Most Recent

Number

ODCR

Property

     City

State

   Scheduled

  Recent

     Recent

NOI Start

 NOI End

 

 

Type

 

 

   Balance

  Fiscal NOI (1)

     NOI (1)

Date

 Date

 

300571679

38

Retail

Show Low

AZ

4,676,236.80

535,058.81

139,000.25

1/1/21

3/31/21

307860039

39

Mixed Use

New Haven

CT

4,493,045.36

653,043.21

81,004.28

1/1/21

3/31/21

307860040

40

Office

Las Vegas

NV

4,063,878.92

679,999.24

177,632.87

1/1/21

3/31/21

407004697

41

Lodging

Tucson

AZ

3,350,000.00

547,784.84

0.00

 

 

307860042

42

Lodging

Liverpool

NY

2,755,975.98

2,975.55

0.00

 

 

307860043

43

Multi-Family

Hot Springs

AR

2,351,578.68

198,100.00

46,010.00

1/1/21

3/31/21

307500214

11A

Various

Various

MI

9,660,432.89

0.00

0.00

 

 

300571709

3A

Retail

Merrillville

IN

2,758,267.90

0.00

0.00

 

 

 

 

 

 

Total

 

 

 

 

602,838,923.14

 

 

 

 

 

(1) The Most Recent Fiscal NOI and Most Recent NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Master Servicer did not report NOI figures

in their loan level reporting.

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

               

 

 

Principal Prepayment Detail

 

 

 

 

 

Offering Document

         Principal Prepayment Amount

Prepayment Penalties

 

Loan Number

Loan Group

Cross-Reference

Payoff Amount

Curtailment Amount

Prepayment Premium

  Yield Maintenance Premium

 

407004691

 

15

15,500,000.00

0.00

0.00

0.00

 

 

 

 

 

Totals

 

 

15,500,000.00

0.00

0.00

0.00

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 14 of 27

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies

 

 

 

 

 

 

 

         Prepayments

Rate and Maturities

Distribution

 

30-59 Days

 

60-89 Days

  90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

WAM

Date

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

 

7/16/21

0

 

0

 

5

 

0

 

0

 

1

 

0

 

1

 

4.988304%

65

 

 

$0.00

 

$0.00

 

$65,843,314.50

 

$0.00

 

$0.00

 

$14,273,782.50

 

$0.00

 

$15,500,000.00

4.930729%

 

6/17/21

0

 

0

 

6

 

0

 

0

 

0

 

0

 

0

 

5.012128%

65

 

 

$0.00

 

$0.00

 

$81,436,846.80

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.948742%

 

5/17/21

1

 

0

 

6

 

0

 

0

 

0

 

0

 

0

 

5.012278%

66

 

 

$16,000,000.00

 

$0.00

 

$81,520,007.90

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.955145%

 

4/16/21

0

 

0

 

6

 

0

 

0

 

0

 

0

 

0

 

5.012498%

67

 

 

$0.00

 

$0.00

 

$81,612,744.42

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.955352%

 

3/17/21

0

 

0

 

6

 

0

 

0

 

0

 

0

 

0

 

5.012693%

68

 

 

$0.00

 

$0.00

 

$81,695,087.05

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.955536%

 

2/18/21

0

 

1

 

5

 

0

 

0

 

0

 

0

 

0

 

5.012954%

69

 

 

$0.00

 

$15,500,000.00

 

$66,307,020.79

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.949542%

 

1/15/21

1

 

2

 

3

 

0

 

0

 

0

 

0

 

0

 

5.013144%

70

 

 

$15,500,000.00

 

$19,964,932.35

 

$46,423,526.19

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.955960%

 

12/17/20

2

 

0

 

3

 

0

 

0

 

0

 

0

 

0

 

5.013333%

71

 

 

$19,989,095.11

 

$0.00

 

$46,480,422.54

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.956138%

 

11/18/20

0

 

0

 

3

 

0

 

0

 

0

 

0

 

0

 

5.013542%

72

 

 

$0.00

 

$0.00

 

$46,544,327.02

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.984187%

 

10/19/20

0

 

0

 

5

 

0

 

0

 

0

 

0

 

0

 

5.013728%

73

 

 

$0.00

 

$0.00

 

$66,640,489.18

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.984375%

 

9/17/20

0

 

2

 

3

 

0

 

0

 

0

 

0

 

0

 

5.013935%

74

 

 

$0.00

 

$37,468,510.85

 

$29,261,920.04

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.984585%

 

8/17/20

2

 

2

 

2

 

0

 

0

 

0

 

0

 

0

 

5.014119%

75

 

 

$17,328,603.52

 

$32,205,363.45

 

$20,090,177.01

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.958004%

 

Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                                         

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

 

 

Offering

# of

 

   Current

Outstanding

 

Status of

 Resolution

 

 

 

Actual

 

Outstanding

 

 

 

Loan Number

Document

Months

  Paid Through

   P & I

P & I

 

 

Mortgage

 Strategy

Servicing

Foreclosure

Principal

 

Servicing

 

Bankruptcy

REO

 

 

Cross-Reference

Delinq.

  Date

   Advances

Advances **

 

Loan (1)

 Code (2)

Transfer Date

 

Date

Balance

 

Advances

 

Date

Date

 

407004694

9

12

6/6/20

131,606.25

1,733,434.10

6

13

6/1/20

 

 

23,054,314.56

1,151,218.07

 

 

307500114

11

8

10/6/20

55,987.32

504,716.85

6

5

4/28/20

 

 

10,264,312.41

            0.00

 

 

 

303161079

16

4

2/1/21

83,847.19

419,889.75

6

1

6/9/20

 

 

14,388,281.65

            0.00

 

 

 

307860024

24

13

5/6/20

57,133.61

801,369.24

6

1

5/14/20

 

 

9,236,973.80

9,300.00

 

 

307500214

11A

8

10/6/20

53,321.26

480,682.70

6

5

4/28/20

 

 

9,775,535.67

            0.00

 

 

 

 

 

 

 

 

Totals

5

 

 

381,895.62

3,940,092.64

 

 

 

 

 

66,719,418.09

1,160,518.07

 

 

 

Totals By Delinquency Code:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Status Code = 6 (5 loans)

 

381,895.62

3,940,092.64

 

 

 

 

 

66,719,418.09

1,160,518.07

 

 

 

 

 

 

 

 

 

 

(1) Status of Mortgage Loan

 

 

 

 

 

 

 

 

 

(2) Resolution Strategy Code

 

 

A

- Payment Not Received

0

- Current

 

4

-

Performing Matured Balloon

1 -

Modification

7

-

REO

 

11

- Full Payoff

 

 

But Still in Grace Period

1

- 30-59 Days Delinquent

5

-

Non Performing Matured Balloon

2 -

Foreclosure

8

-

Resolved

 

12

- Reps and Warranties

 

Or Not Yet Due

2

- 60-89 Days Delinquent

6

-

121+ Days Delinquent

 

3 -

Bankruptcy

9

-

Pending Return

13

- TBD

 

B

- Late Payment But Less

3

- 90-120 Days Delinquent

 

 

 

 

 

 

4 -

Extension

 

 

to Master Servicer

98

- Other

 

 

Than 30 Days Delinquent

 

 

 

 

 

 

 

 

 

5 -

Note Sale

 10 -

Deed In Lieu Of

 

 

 

** Outstanding P & I Advances include the current period advance.

 

 

 

 

 

 

6 -

DPO

 

 

Foreclosure

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

                                           

 

 

 

 

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

 

 

 

 

Offering

 

Servicing

Resolution

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

Remaining

Loan

 

 

 

 

 

 

Scheduled

Property

 

 

Interest

Actual

 

 

 

DSCR

 

 

  Note

Maturity

 

 

Document

 

Transfer

Strategy

 

 

 

 

 

State

 

 

  Operating

 

  DSCR

 

 

 

Amortization

Number

 

 

 

 

 

 

Balance

Type (2)

 

 

Rate

Balance

 

 

 

Date

 

 

  Date

Date

 

 

Cross-Reference

 

Date

Code (1)

 

 

 

 

 

 

 

 

  Income

 

 

 

 

 

Term

 

407004694

9

 

6/1/20

13

 

 

22,684,620.54

MU

 

OH

5.885%

23,054,314.56

(486,645.00)

3/31/20

(1.14)

 

5/6/17

4/6/27

308

307500114

11

 

4/28/20

5

 

 

10,143,454.49

Various

 

MI

4.962%

10,264,312.41

7,034,219.00

12/31/19

1.69

 

4/6/17

3/6/27

310

407004691

15

 

1/21/21

11

 

 

0.00

LO

 

PA

5.932%

0.00

(460,045.44)

3/31/21

(0.49)

 

4/6/17

3/6/22

1,000

303161079

16

 

6/9/20

1

 

 

14,273,782.50

LO

 

TN

5.116%

14,388,281.65

121,802.56

12/31/20

0.03

 

8/1/16

7/1/26

299

307860024

24

 

5/14/20

1

 

 

9,081,024.08

LO

 

FL

5.955%

9,236,973.80

173,295.17

3/31/21

0.25

 

5/6/17

4/6/27

308

307860042

42

 

8/22/19

13

 

 

2,755,975.98

LO

 

NY

5.850%

2,755,975.98

(52,662.45)

12/31/20

(0.23)

 

5/6/17

4/6/27

248

307500214

11A

 

4/28/20

5

 

 

9,660,432.89

 

 

 

4.962%

9,775,535.67

6,920,356.00

 

1.47

 

4/6/17

3/6/27

310

 

 

 

 

 

 

 

 

 

(1) Resolution Strategy Code

 

 

 

 

 

 

(2) Property Type Code

 

 

 

 

 

1

-

Modification

7

-

REO

 

11

- Full Payoff

 

MF

-

Multi-Family

SS

-

Self Storage

 

 

 

2

-

Foreclosure

8

-

Resolved

 

12

- Reps and Warranties

 

RT

-

Retail

 

98

-

Other

 

 

 

3

-

Bankruptcy

9

-

Pending Return

13

- TBD

 

 

HC

-

Health Care

SE

-

Securities

 

 

 

4

-

Extension

 

 

 

to Master Servicer

98

- Other

 

 

IN

-

Industrial

 

CH -

Cooperative Housing

 

 

5

-

Note Sale

 

10 -

Deed in Lieu Of

 

 

 

 

MH

-

Mobile Home Park

WH -

Warehouse

 

 

 

6

-

DPO

 

 

 

Foreclosure

 

 

 

 

 

OF

-

Office

 

ZZ

-

Missing Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MU

-

Mixed Use

 

SF

-

Single Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LO

-

Lodging

 

 

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 17 of 27

 


 

 

             

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

Offering

Resolution

Site

 

 

 

Loan

 

 

 

     Appraisal

Appraisal

Other REO

 

Document

Strategy

Inspection

Phase 1 Date

 

Comments from Special Servicer

Number

 

 

 

     Date

Value

Property Revenue

 

Cross-Reference

Code (1)

Date

 

 

 

 

407004694

9

13

 

11/7/20

24,700,000.00

Loan transferred to special servicing due to Imminent Monetary Default as a result of

 

 

 

 

 

 

COVID-19. Borrower has provided the requested due diligence. Borrower has begun

 

 

 

 

 

 

cooperating with addressing current defaults and complying with the loan documents. The s

 

 

 

 

 

 

                         pecial servicer will continue to dual track settlement discussions and enforcement of lender's

 

 

 

 

 

 

rights.

 

 

 

 

307500114

11

5

 

 

100,850,000.00

Please refer to Servicer Reports for comments as they are too lengthy to include for this

 

 

 

 

 

 

cycle.

 

 

 

 

407004691

15

11

 

3/19/21

13,600,000.00

Loan recently transferred for Imminent Monetary Default at Borrowers request as a result of

 

 

 

 

 

 

the Covid-19 pandemic. Borrower has property under contract for sale. Estimated closing

 

 

 

 

 

 

date is 07/06/2021.

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

Page 18 of 27

 


 

 

             

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

Offering

Resolution

Site

 

 

 

Loan

 

 

 

     Appraisal

Appraisal

Other REO

 

Document

Strategy

Inspection

Phase 1 Date

 

Comments from Special Servicer

Number

 

 

 

     Date

Value

Property Revenue

 

Cross-Reference

Code (1)

Date

 

 

 

 

303161079

16

1

 

10/21/20

100,000,000.00

Loan transferred for Imminent Monetary Default at Borrower's request as a result of the

 

 

 

 

 

 

Covid-19 pandemic. Special Servicer and Borrower have finalized a relief agreement.

 

 

 

 

307860024

24

1

 

6/23/21

12,900,000.00

Loan recently transferred for Imminent Monetary Default at borrower's request as a result of

 

 

 

 

 

 

the Covid-19 pandemic. Borrower and Special Servicer are currently working to finalize a

 

 

 

 

 

 

relief agreement.

 

 

 

 

307860042

42

13

 

11/1/17

5,100,000.00

The loan was transferred to special servicing for Imminent Default. The Loan DSCR has

 

 

 

 

 

 

been below a 1.0X. Special Servicer is evaluating potential options including foreclosure.

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

Page 19 of 27

 


 

 

                         

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

Offering

Resolution

Site

 

 

 

 

 

 

 

 

 

Loan

 

 

 

 

Appraisal

Appraisal

Other REO

 

 

 

 

Document

Strategy

Inspection

Phase 1 Date

 

 

 

 

 

 

Comments from Special Servicer

Number

 

 

 

 

Date

Value

 

Property Revenue

 

 

 

 

Cross-Reference

Code (1)

Date

 

 

 

 

 

 

 

 

 

 

307500214

11A

5

 

 

 

 

 

 

 

Please refer to Servicer Reports for comments as they are too lengthy to include for this

 

 

 

 

 

 

 

 

 

 

cycle.

 

 

 

 

 

 

 

 

 

 

 

(1) Resolution Strategy Code

 

 

 

 

 

 

 

 

1

- Modification

7

-

REO

 

11

-

Full Payoff

 

 

 

 

2

- Foreclosure

8

-

Resolved

12

-

Reps and Warranties

 

 

 

 

3

- Bankruptcy

9

-

Pending Return

13

-

TBD

 

 

 

 

4

- Extension

 

 

to Master Servicer

98

-

Other

 

 

 

 

5

- Note Sale

10

-

Deed in Lieu Of

 

 

 

 

 

 

 

6

- DPO

 

 

Foreclosure

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 20 of 27

 


 

 

             

 

 

 

Advance Summary

 

 

 

 

 

Current P&I

Outstanding P&I

Outstanding Servicing

Current Period Interest

 

 

Loan Group

 

 

 

on P&I and Servicing

 

 

 

Advances

Advances

Advances

Advances Paid

 

 

Totals

381,895.62

3,940,092.64

1,136,179.97

0.00

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

Modified Loan Detail

 

 

 

Offering

 

 

Pre-Modification

Post-Modification

 

 

 

Loan

 

Pre-Modification

Post-Modification

 

 

Modification

 

 

 

Document

 

 

Interest

Interest

 

Modification Description

 

Number

 

Balance

Balance

 

 

Date

 

 

 

Cross-Reference

 

 

Rate

Rate

 

 

 

300571676

6

30,509,639.23

30,509,639.23

5.7300%

5.7300%

7/6/20

Please refer to Servicer Reports for modification comments

 

 

303161079

16

14,556,345.15

14,556,345.15

5.1160%

5.1160%

5/26/21

Please refer to Servicer Reports for modification comments

 

 

 

 

 

Totals

 

45,065,984.38

45,065,984.38

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 22 of 27

 


 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

Beginning

Fees,

Most Recent

Gross Sales

Net Proceeds

Net Proceeds

 

Date of Current

Current Period

Cumulative

Loss to Loan

Distribution

 

 

 

 

 

 

 

Realized

 

   

 

 

ODCR

Scheduled

Advances,

Appraised Value

Proceeds or

Received on

Available for

 

Period Adj.

Adjustment

Adjustment

with Cum

Date

 

 

 

 

 

 

 

Loss to Trust

 

   

 

 

 

Balance

and Expenses *

or BPO

Other Proceeds

Liquidation

Distribution

 

to Trust

to Trust

to Trust

Adj. to Trust

7/16/21

15

15,500,000.00

793,310.71

13,600,000.00

17,116,384.25

17,116,384.25

16,323,073.54

0.00

 

0.00

0.00

0.00

 

 

 

 

Current Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Cumulative Total

15,500,000.00

793,310.71

13,600,000.00

17,116,384.25

17,116,384.25

16,323,073.54

0.00

 

0.00

0.00

0.00

 

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

 

 

 

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

 

 

 

Distribution

Offering

Beginning

Aggregate

Prior Realized

Amts Covered by

      Interest

Modification

Additional

Realized Loss

Recoveries of

(Recoveries)/

 

Document

Balance

Realized Loss

Loss Applied

Credit Support/

(Shortages)/

/Appraisal

(Recoveries)

Applied to

Realized Losses

Losses Applied to

Date

Cross-Reference

at Liquidation

on Loans

to Certificates

Deal Structure

Excesses

Reduction Adj.

/Expenses

Certificates to Date

Paid as Cash

Certificate Interest

7/16/21

15

15,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

Totals

 

 

 

0.00

0.00

0.00

0.00

 

0.00

0.00

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

Interest Shortfall Reconciliation Detail - Part 1

 

 

 

 

 

Offering

Stated Principal

Current Ending

Special Servicing Fees

 

 

 

Non-Recoverable

 

 

Modified Interest

 

   

 

 

 

 

 

 

Interest on

 

 

Document

Balance at

Scheduled

 

 

 

       ASER

(PPIS) Excess

(Scheduled

 

 

Rate (Reduction)

 

   

 

 

 

 

 

 

Advances

 

 

Cross-Reference

Contribution

Balance

    Monthly

Liquidation

Work Out

 

 

Interest)

 

 

/Excess

 

9

23,954,954.59

22,684,620.54

5,000.00

0.00

0.00

9,773.45

0.00

0.00

0.00

 

0.00

11

10,500,000.00

10,143,454.49

2,116.16

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

15

15,500,000.00

0.00

(17,413.98)

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

16

15,257,048.25

14,273,782.50

(48,666.67)

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

24

9,582,259.77

9,081,024.08

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

42

2,991,605.38

2,755,975.98

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

11A

10,000,000.00

9,660,432.89

2,015.39

0.00

0.00

0.00

0.00

0.00

0.00

 

0.00

 

 

 

 

Totals

87,785,867.99

68,599,290.48

(46,949.10)

0.00

0.00

9,773.45

0.00

0.00

0.00

 

0.00

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 25 of 27

 


 

 

           

 

 

 

Interest Shortfall Reconciliation Detail - Part 2

 

 

Offering

Stated Principal

Current Ending

Reimb of Advances to the Servicer               Other (Shortfalls)/ Refunds

 

Document

Balance at

Scheduled

 

Comments

 

 

 

 

 

 Left to Reimburse

 

Cross-Reference

Contribution

Balance

Current Month

 Master Servicer

 

 

 

 

 

 

 

There are no Interest Shortfalls for the above columns for this Period.

 

 

 

 

 

Totals

 

 

 

 

 

Interest Shortfall Reconciliation Detail Part 2 Total

 

0.00

 

Interest Shortfall Reconciliation Detail Part 1 Total

 

(37,175.65)

 

Total Interest Shortfall Allocated to Trust

 

(37,175.65)

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

Page 26 of 27

 


 

 

             

 

 

Defeased Loan Detail

 

 

 

 

Offering Document

Ending Scheduled

 

 

 

 

Loan Number

 

 

Maturity Date

Note Rate

Defeasance Status

 

 

Cross-Reference

Balance

 

 

 

 

300571694

8

24,815,293.04

10/6/21

5.300

Full Defeasance

 

 

 

 

 

Totals

 

24,815,293.04

 

 

 

 

 

Copyright 2021, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 27 of 27

 


(null)


  
    Prospectus Loan ID
    1
    06-12-2021
    07-12-2021
    RMF
    04-12-2017
    55000000.00
    120
    05-06-2027
    360
    0.0478
    0.0478
    3
    1
    60
    06-06-2017
    true
    1
    WL
    5
    222126.16
    55000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    05-05-2019
    02-05-2027
    02-05-2027
    
      OHIO VALLEY PLAZA
      50585 VALLEY PLAZA DRIVE
      Saint Clairsville
      OH
      43950
      Belmont
      RT
      657669
      657669
      1996
      87560000.00
      MAI
      03-02-2017
      1
      0.98
      6
      X
      Wal-Mart
      200659
      01-31-2027
      Lowes
      130497
      11-30-2021
      Sam's Wholesale Club
      113661
      04-15-2022
      12-31-2016
      12-31-2019
      12-31-2020
      6022356.00
      5751409.92
      912832.00
      782849.30
      5109525.00
      4968560.62
      4682040.00
      4541076.62
      UW
      CREFC
      2672816.65
      1.48
      1.8589
      1.36
      1.6989
      F
      F
      03-31-2021
    
    false
    false
    55000000.00
    219083.33
    0.0478
    0.0001924
    219083.33
    0.00
    0.00
    55000000.00
    55000000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    06-12-2021
    07-12-2021
    CCRE
    05-01-2017
    44000000.00
    120
    05-06-2027
    0.046421
    0.046421
    3
    1
    120
    06-06-2017
    true
    1
    WL
    3
    172574.37
    44000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    07-05-2019
    02-05-2027
    02-05-2027
    
      PERSHING SQUARE BUILDING
      448 SOUTH HILL STREET
      Los Angeles
      CA
      90013
      Los Angeles
      MU
      153381
      153381
      1924
      2017
      75000000.00
      MAI
      03-23-2017
      0.97
      0.87
      6
      X
      Instride/Attainment Holdco
      18523
      08-31-2021
      Pershing Hill LLC (Perch)
      14969
      12-31-2031
      Hill Corner (Mrs. Fish)
      10415
      12-31-2031
      02-28-2017
      04-01-2020
      03-31-2021
      6390108.00
      5458085.00
      1787133.00
      1292818.00
      4602975.00
      4165267.00
      4411249.00
      3973576.00
      UW
      CREFC
      2042524.00
      2.22
      2.0392
      2.13
      1.9454
      F
      F
      02-01-2021
    
    false
    false
    44000000.00
    170210.33
    0.046421
    0.0004674
    170210.33
    0.00
    0.00
    44000000.00
    44000000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    06-12-2021
    07-12-2021
    RMF
    03-03-2017
    40000000.00
    120
    03-06-2027
    330
    0.0484
    0.0484
    3
    1
    0
    04-06-2017
    true
    1
    PP
    2
    235938.41
    39835646.82
    1
    1
    1
    0
    false
    true
    true
    false
    false
    06-05-2019
    11-05-2026
    11-05-2026
    
      CROSSINGS AT HOBART
      1939-3101 EAST 80TH AVENUE
      Merrillville
      IN
      46410
      Lake
      RT
      772383
      772383
      1988
      2016
      91800000.00
      MAI
      04-24-2017
      0.98
      0.99
      6
      X
      Walmart Real Estate
      206408
      03-31-2023
      Hobby Lobby
      60000
      08-31-2024
      American Signature Furniture Stores
      48230
      01-31-2025
      12-31-2016
      12-31-2019
      12-31-2020
      9202949.00
      8661689.00
      3466333.00
      3401246.00
      5736616.00
      5260443.00
      5239701.00
      4763527.00
      UW
      CREFC
      3753067.00
      1.53
      1.4016
      1.40
      1.2692
      F
      F
      04-09-2021
    
    false
    false
    36847764.08
    219477.59
    0.0484
    0.0002274
    148619.32
    70858.27
    0.00
    36776905.81
    36776905.81
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3A
    06-12-2021
    07-12-2021
    RMF
    03-03-2017
    3000000.00
    120
    03-06-2027
    330
    0.0484
    0.0484
    3
    1
    0
    04-06-2017
    1
    PP
    2
    2987673.51
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      X
      F
    
    false
    false
    2763582.27
    16460.82
    0.0484
    0.0002274
    11146.45
    5314.37
    0.00
    2758267.90
    2758267.90
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    06-12-2021
    07-12-2021
    AREF/CREFI
    04-21-2017
    35000000.00
    120
    05-06-2032
    360
    0.04324
    0.04324
    3
    1
    48
    06-06-2017
    true
    1
    PP
    5
    173698.60
    35000000.00
    1
    5
    5
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      Yeshiva University Portfolio
      New York
      NY
      New York
      OF
      696371
      346000000.00
      02-06-2017
      1
      1
      07-06-2019
      N
      12-31-2019
      12-31-2020
      18026336.00
      19822032.00
      1106189.00
      18026336.00
      18715843.00
      16400766.00
      17090273.00
      UW
      6137678.00
      2.16
      3.0493
      1.97
      2.7844
      F
      F
    
    false
    false
    34956621.96
    173698.60
    0.04324
    0.0001599
    125960.36
    47738.24
    0.00
    34908883.72
    34908883.72
    07-06-2021
    05-06-2027
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    06-12-2021
    07-12-2021
    
      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
      6932640.00
      19822032.00
      1106189.00
      6932640.00
      18715843.00
      6267292.00
      17090273.00
      UW
      CREFC
      6137678.00
      3.0493
      2.7844
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-002
    06-12-2021
    07-12-2021
    
      215 LEXINGTON AVENUE
      215 LEXINGTON AVENUE
      New York
      NY
      10016
      New York
      OF
      111270
      111270
      1962
      78700000.00
      MAI
      02-06-2017
      1
      1
      6
      Yeshiva U
      111270
      04-30-2037
      12-31-2019
      12-31-2020
      3656369.00
      0.00
      0.00
      3656369.00
      0.00
      3423910.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-003
    06-12-2021
    07-12-2021
    
      2520 AMSTERDAM AVENUE
      2520 AMSTERDAM AVENUE
      New York
      NY
      10033
      New York
      OF
      163321
      163321
      1967
      60000000.00
      MAI
      02-06-2017
      1
      1
      6
      Yeshiva U
      163321
      04-30-2037
      12-31-2019
      12-31-2020
      3692217.00
      0.00
      0.00
      3692217.00
      0.00
      3325581.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-004
    06-12-2021
    07-12-2021
    
      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
      2748419.00
      0.00
      0.00
      2748419.00
      0.00
      2506448.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-005
    06-12-2021
    07-12-2021
    
      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
      996691.00
      0.00
      0.00
      996691.00
      0.00
      877535.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    5
    06-12-2021
    07-12-2021
    CCRE
    04-26-2017
    32500000.00
    120
    05-06-2027
    0.0415
    0.0415
    3
    1
    120
    06-06-2017
    true
    1
    WL
    3
    113956.89
    32500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2026
    
      380 LAFAYETTE STREET
      380 LAFAYETTE STREET
      New York
      NY
      10003
      New York
      OF
      45678
      45678
      1888
      2016
      59000000.00
      MAI
      04-03-2017
      1
      1
      6
      07-06-2019
      N
      Select Equity
      45678
      04-25-2037
      02-28-2017
      01-01-2021
      03-31-2021
      3183821.00
      977455.00
      764686.00
      197358.36
      2419134.00
      780096.64
      2362878.00
      766032.64
      UW
      CREFC
      337187.50
      1.77
      2.3135
      1.73
      2.2718
      F
      F
      03-31-2021
    
    false
    false
    32500000.00
    112395.83
    0.0415
    0.0003924
    112395.83
    0.00
    0.00
    32500000.00
    32500000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    06-12-2021
    07-12-2021
    RMF; Citi; Barlcays
    03-02-2017
    32500000.00
    120
    03-06-2027
    300
    0.0573
    0.0573
    3
    1
    0
    04-06-2017
    true
    1
    PP
    2
    204066.97
    32363040.86
    1
    2
    2
    0
    false
    true
    false
    false
    true
    12-05-2026
    
      Atlanta and Anchorage Hotel Portfolio
      Various
      Various
      LO
      993
      993
      182000000.00
      0.65
      0.30
      07-06-2019
      N
      01-31-2017
      04-01-2020
      03-31-2021
      50254774.00
      14828927.00
      32299376.00
      13072153.99
      17955398.00
      1756773.01
      15672769.00
      1090211.94
      UW
      8664998.00
      2.07
      0.2027
      1.81
      0.1258
      F
      F
    
    false
    true
    29815129.74
    204066.97
    0.0573
    0.0002387
    142367.24
    61699.73
    0.00
    29753430.02
    29753430.01
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    07-06-2020
    98
    03-06-2027
  
  
    Prospectus Loan ID
    6-001
    06-12-2021
    07-12-2021
    
      HILTON ANCHORAGE
      500 WEST 3RD AVENUE
      Anchorage
      AK
      99501
      Anchorage
      LO
      606
      606
      1958
      2009
      103600000.00
      MAI
      12-12-2016
      0.58
      0.25
      6
      01-31-2017
      04-01-2020
      03-31-2021
      23010897.00
      7488528.00
      14435058.00
      6450821.00
      8575839.00
      1037707.00
      7655403.00
      738165.88
      UW
      CREFC
      4932383.00
      0.2103
      0.1496
      F
      01-31-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-002
    06-12-2021
    07-12-2021
    
      RENAISSANCE ATLANTA
      1 HARTSFIELD CENTRE PARKWAY
      Atlanta
      GA
      30354
      Fulton
      LO
      387
      387
      1992
      2013
      78400000.00
      MAI
      12-30-2016
      0.76
      0.39
      6
      01-31-2017
      04-01-2020
      03-31-2021
      27243877.00
      7340399.00
      17864317.00
      6621332.99
      9379560.00
      719066.01
      8017366.00
      352046.06
      UW
      CREFC
      3732615.00
      0.1926
      0.0943
      F
      01-31-2017
    
    false
    98
  
  
    Prospectus Loan ID
    7
    06-12-2021
    07-12-2021
    CCRE
    03-08-2017
    29000000.00
    120
    04-06-2027
    324
    0.05306
    0.05306
    3
    1
    24
    05-06-2017
    true
    1
    PP
    5
    168596.75
    29000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    02-05-2027
    
      EIP Logistics Portfolio
      Various
      Various
      IN
      1084470
      57900000.00
      0.87
      0.91
      07-06-2019
      N
      12-31-2016
      12-31-2019
      12-31-2020
      5707390.00
      6631678.00
      1415568.00
      1339187.55
      4291822.00
      5292490.45
      3931822.00
      4932490.45
      UW
      2860331.00
      1.50
      1.8503
      1.37
      1.7244
      F
      F
    
    false
    false
    27943903.36
    168596.75
    0.05306
    0.0004441
    123558.63
    45038.12
    0.00
    27898865.23
    27898865.24
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7-001
    06-12-2021
    07-12-2021
    
      MERCURY PAPER, INC.
      495 RADIO STATION ROAD
      Strasburg
      VA
      22657
      Shenandoah
      IN
      407248
      407248
      2008
      33000000.00
      MAI
      03-16-2017
      1
      1
      6
      Mercury paper  Inc
      407248
      07-31-2024
      12-31-2016
      12-31-2019
      12-31-2020
      3025885.00
      3314283.00
      375058.00
      391874.09
      2650827.00
      2922408.91
      2515638.00
      2787219.91
      UW
      CREFC
      1687595.29
      1.7317
      1.6515
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    7-002
    06-12-2021
    07-12-2021
    
      PRECISION PARK
      200 FRENCHTOWN ROAD
      North Kingstown
      RI
      02852
      Washington
      IN
      677222
      677222
      1960
      2017
      24900000.00
      MAI
      01-11-2017
      0.79
      0.86
      6
      Amtrol  Inc
      228088
      04-30-2023
      Anvil International
      206748
      03-31-2022
      Dryvit Systems  Inc
      121445
      09-30-2028
      12-31-2016
      12-31-2019
      12-31-2020
      2681505.00
      3317395.00
      1040510.00
      947313.46
      1640995.00
      2370081.54
      1416184.00
      2145270.54
      UW
      CREFC
      1172735.71
      2.0209
      1.8292
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    8
    06-12-2021
    07-12-2021
    RMF
    04-10-2017
    26000000.00
    60
    10-06-2021
    360
    0.053
    0.053
    3
    1
    12
    05-06-2017
    true
    1
    WL
    5
    116428.24
    26000000.00
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2021
    
      Defeased
      CO
      El Paso
      OF
      323629
      1984
      39100000.00
      MAI
      02-16-2017
      0.85
      3
      07-06-2019
      F
      12-31-2016
      5853620.00
      2613816.00
      3239804.00
      2689635.00
      UW
      F
    
    false
    false
    24849918.44
    144379.21
    0.053
    0.0001924
    109753.81
    34625.40
    0.00
    24815293.04
    24815293.04
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    06-12-2021
    07-12-2021
    CCRE
    03-28-2017
    24000000.00
    120
    04-06-2027
    360
    0.05885
    0.05885
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    142122.49
    23954954.59
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2027
    
      FLATS EAST BANK PHASE I
      1010 FRONT AVENUE AND 1051, 1060, 1091, 1111 AND 1121 WEST 10TH STREET
      Cleveland
      OH
      44113
      Cuyahoga
      MU
      128070
      128070
      2013
      36520000.00
      MAI
      12-05-2016
      24700000.00
      11-07-2020
      MAI
      0.79
      0.72
      6
      07-06-2019
      N
      EB FITNESS
      16071
      12-31-2017
      BOLD EATERY
      5689
      12-31-2025
      LAGO FLATS
      5060
      08-31-2028
      02-28-2017
      01-01-2020
      03-31-2020
      8132914.00
      577786.00
      5484864.00
      1041320.00
      2648050.00
      -463534.00
      2339305.00
      -486645.00
      UW
      CREFC
      426367.00
      1.55
      -1.0871
      1.37
      -1.1413
      F
      F
    
    false
    false
    22715343.20
    142122.49
    0.05885
    0.0003924
    111399.83
    30722.66
    0.00
    23054314.56
    22684620.54
    06-06-2020
    1
    false
    1733434.10
    1136168.07
    15050
    3
    0
    Wells Fargo Bank, NA
    06-01-2020
    false
    0.00
    13
    0
  
  
    Prospectus Loan ID
    10
    06-12-2021
    07-12-2021
    CCRE
    11-03-2016
    22500000.00
    120
    11-06-2026
    0.036739
    0.036739
    3
    1
    120
    12-06-2016
    true
    1
    PP
    3
    69842.37
    22500000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    07-05-2019
    07-05-2026
    07-05-2026
    
      GOOGLE KIRKLAND CAMPUS PHASE II
      451 SEVENTH AVENUE SOUTH
      Kirkland
      WA
      98033
      King
      OF
      180844
      180844
      2015
      146000000.00
      MAI
      07-27-2016
      1
      1
      6
      X
      Google  Inc.
      180844
      01-31-2029
      GOOGLE
      55324
      01-31-2029
      12-31-2019
      12-31-2020
      9585766.00
      10101689.00
      2460526.00
      2902336.00
      7125240.00
      7199353.00
      6908227.00
      6982340.00
      UW
      CREFC
      2707970.00
      2.64
      2.6585
      2.56
      2.5784
      F
      F
      12-31-2020
    
    false
    false
    22500000.00
    68885.62
    0.036739
    0.0003349
    68885.62
    0.00
    0.00
    22500000.00
    22500000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    06-12-2021
    07-12-2021
    UBSAG
    03-02-2017
    10500000.00
    120
    03-06-2027
    360
    0.04962
    0.04962
    3
    1
    24
    04-06-2017
    true
    1
    PP
    5
    85944.83
    10500000.00
    1
    5
    5
    0
    true
    true
    false
    false
    false
    09-05-2026
    
      Art Van Portfolio
      Various
      MI
      Various
      1407911
      100850000.00
      1
      1
      07-06-2019
      N
      12-31-2018
      12-31-2019
      7134388.00
      7694018.00
      214032.00
      230821.00
      6920356.00
      7463197.00
      6491378.00
      7034219.00
      UW
      4160072.00
      1.57
      1.794
      1.47
      1.6908
      F
      F
    
    false
    false
    10157575.58
    56122.67
    0.04962
    0.0001599
    42001.58
    14121.09
    0.00
    10264312.41
    10143454.49
    10-06-2020
    1
    false
    504716.85
    0
    0
    3
    0
    Wells Fargo Bank, NA
    04-28-2020
    false
    0.00
    5
    0
  
  
    Prospectus Loan ID
    11-001
    06-12-2021
    07-12-2021
    
      WARREN DISTRIBUTION CENTER
      6340 AND 6500 EAST 14 MILE ROAD
      Warren
      MI
      48092
      Macomb
      IN
      1056890
      1056890
      1969
      2015
      57000000.00
      MAI
      01-30-2017
      63500000.00
      06-08-2020
      MAI
      1
      1
      6
      ART VAN
      1056890
      02-28-2037
      12-31-2018
      12-31-2019
      3978976.00
      7694018.00
      119369.00
      230821.00
      3859607.00
      7463197.00
      3656785.00
      7034219.00
      UW
      CREFC
      4160072.00
      1.794
      1.6908
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    11-002
    06-12-2021
    07-12-2021
    
      COMSTOCK PARK RETAIL
      4273 ALPINE AVENUE NORTHWEST
      Comstock Park
      MI
      49321
      Kent
      RT
      96400
      96400
      1999
      16300000.00
      MAI
      01-27-2017
      9880000.00
      06-11-2020
      MAI
      1
      1
      6
      Love's Furniture
      96400
      09-30-2040
      12-31-2018
      12-31-2019
      1178427.00
      0.00
      35353.00
      0.00
      1143074.00
      0.00
      1063572.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    11-003
    06-12-2021
    07-12-2021
    
      GRAND RAPIDS RETAIL
      4375 28TH STREET SOUTHEAST
      Kentwood
      MI
      49512
      Kent
      RT
      79212
      79212
      1986
      2001
      13400000.00
      MAI
      01-27-2017
      8100000.00
      06-11-2020
      MAI
      1
      1
      6
      ART VAN
      79212
      02-28-2037
      12-31-2018
      12-31-2019
      968421.00
      0.00
      29053.00
      0.00
      939369.00
      0.00
      870988.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    11-004
    06-12-2021
    07-12-2021
    
      BLOOMFIELD HILLS RETAIL
      2300 SOUTH TELEGRAPH ROAD
      Bloomfield Hills
      MI
      48302
      Oakland
      RT
      46388
      46388
      2004
      2016
      7800000.00
      MAI
      01-31-2017
      5750000.00
      06-03-2020
      MAI
      1
      1
      6
      Love's Furniture
      46388
      09-30-2040
      12-31-2018
      12-31-2019
      566984.00
      0.00
      17010.00
      0.00
      549974.00
      0.00
      506512.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    11-005
    06-12-2021
    07-12-2021
    
      MATTRESS DISTRIBUTION CENTER
      30450 AND 30500 LITTLE MACK AVENUE
      Roseville
      MI
      48066
      Macomb
      IN
      129021
      129021
      1968
      2012
      6350000.00
      MAI
      01-31-2017
      5700000.00
      06-08-2020
      MAI
      1
      1
      6
      Love's Furniture
      129021
      09-30-2040
      12-31-2018
      12-31-2019
      441580.00
      0.00
      13247.00
      0.00
      428333.00
      0.00
      393521.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    11A
    06-12-2021
    07-12-2021
    UBSAG
    03-02-2017
    10000000.00
    120
    03-06-2027
    360
    0.04962
    0.04962
    3
    1
    24
    04-06-2017
    1
    PP
    5
    10000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    9673881.55
    53450.16
    0.04962
    0.0001599
    40001.50
    13448.66
    0.00
    9775535.67
    9660432.89
    10-06-2020
    1
    false
    480682.70
    0
    0
    3
    0
    Wells Fargo Bank, NA
    04-28-2020
    false
    0.00
    5
    0
  
  
    Prospectus Loan ID
    12
    06-12-2021
    07-12-2021
    CCRE
    05-01-2017
    16250000.00
    120
    05-06-2027
    0.0503
    0.0503
    3
    1
    120
    06-06-2017
    true
    1
    WL
    3
    69060.62
    16250000.00
    1
    7
    7
    0
    true
    true
    false
    false
    false
    03-05-2027
    
      MVP Parking Portfolio
      Various
      Various
      98
      791
      791
      29460000.00
      1
      1
      07-06-2019
      N
      01-01-2021
      03-31-2021
      1884402.00
      100128.00
      304937.00
      88748.00
      1579465.00
      11380.00
      1555530.00
      5395.00
      UW
      204326.00
      1.91
      0.0556
      1.88
      0.0264
      F
      F
    
    false
    false
    16250000.00
    68114.58
    0.0503
    0.0006674
    68114.58
    0.00
    0.00
    16250000.00
    16250000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12-001
    06-12-2021
    07-12-2021
    
      WHITE FRONT GARAGE PARTNERS
      205 2ND AVENUE NORTH
      Nashville
      TN
      37201
      Davidson
      98
      155
      155
      155
      1958
      2013
      11700000.00
      MAI
      03-12-2017
      1
      1
      6
      PREMIER PARKING
      155
      09-30-2026
      01-01-2021
      03-31-2021
      665000.00
      51837.00
      25614.00
      17127.00
      639386.00
      34710.00
      631444.00
      32724.00
      UW
      CREFC
      81145.00
      0.4277
      0.4032
      F
      05-06-2017
    
    false
  
  
    Prospectus Loan ID
    12-002
    06-12-2021
    07-12-2021
    
      ST. LOUIS SEVENTH & CERRE
      700 SOUTH 7TH STREET
      St. Louis
      MO
      63102
      Saint Louis City
      98
      152
      152
      152
      1985
      3730000.00
      MAI
      03-14-2017
      1
      1
      6
      ST. LOUIS PARKING COMPANY (LOT)
      152
      01-31-2022
      01-01-2021
      03-31-2021
      233539.00
      0.00
      23607.00
      6454.00
      209932.00
      -6454.00
      206132.00
      -7404.00
      UW
      CREFC
      25870.00
      -0.2494
      -0.2862
      C
      05-06-2017
    
    false
  
  
    Prospectus Loan ID
    12-003
    06-12-2021
    07-12-2021
    
      MVP HOUSTON SAN JACINTO LOT
      415 1/2 SAN JACINTO STREET
      Houston
      TX
      77002
      Harris
      98
      85
      85
      85
      1960
      1975
      3300000.00
      MAI
      03-15-2017
      1
      1
      6
      IPARK SERVICES (LOT)
      85
      11-30-2026
      01-01-2021
      03-31-2021
      266760.00
      14172.00
      110284.00
      28737.00
      156476.00
      -14565.00
      154257.00
      -15120.00
      UW
      CREFC
      22887.00
      -0.6363
      -0.6606
      F
      05-06-2017
    
    false
  
  
    Prospectus Loan ID
    12-004
    06-12-2021
    07-12-2021
    
      MVP LOUISVILLE STATION BROADWAY
      300 WEST BROADWAY
      Louisville
      KY
      40202
      Jefferson
      98
      165
      165
      165
      1988
      3050000.00
      MAI
      03-07-2017
      1
      1
      6
      RIVERSIDE PARKING (LOT)
      165
      08-22-2021
      01-01-2021
      03-31-2021
      215000.00
      0.00
      51620.00
      12189.00
      163380.00
      -12189.00
      159255.00
      -13220.00
      UW
      CREFC
      21150.00
      -0.5763
      -0.625
      C
      05-06-2017
    
    false
  
  
    Prospectus Loan ID
    12-005
    06-12-2021
    07-12-2021
    
      ST. LOUIS BROADWAY GROUP
      619 SOUTH BROADWAY
      St. Louis
      MO
      63102
      Saint Louis City
      98
      152
      152
      152
      1970
      3030000.00
      MAI
      03-14-2017
      1
      1
      6
      ST. LOUIS PARKING COMPANY (LOT)
      152
      01-31-2022
      01-01-2021
      03-31-2021
      190600.00
      0.00
      26355.00
      6220.00
      164245.00
      -6220.00
      160445.00
      -7170.00
      UW
      CREFC
      21027.00
      -0.2958
      -0.3409
      C
      05-06-2017
    
    false
  
  
    Prospectus Loan ID
    12-006
    06-12-2021
    07-12-2021
    
      MVP HOUSTON PRESTON LOT
      1102 PRESTON STREET
      Houston
      TX
      77002
      Harris
      98
      46
      46
      46
      1960
      2950000.00
      MAI
      03-15-2017
      1
      1
      6
      IPARK SERVICES (LOT)
      46
      11-30-2026
      01-01-2021
      03-31-2021
      216600.00
      10369.00
      45564.00
      11151.00
      171036.00
      -782.00
      169886.00
      -1070.00
      UW
      CREFC
      20455.00
      -0.0382
      -0.0523
      F
      05-06-2017
    
    false
  
  
    Prospectus Loan ID
    12-007
    06-12-2021
    07-12-2021
    
      MVP INDIANAPOLIS MERIDIAN LOT
      239 SOUTH MERIDIAN STREET
      Indianapolis
      IN
      46225
      Marion
      98
      36
      36
      36
      1939
      1700000.00
      MAI
      03-08-2017
      1
      1
      6
      Denison Parking
      36
      01-26-2026
      01-01-2021
      03-31-2021
      96903.00
      23750.00
      21893.00
      6870.00
      75010.00
      16880.00
      74110.00
      16655.00
      UW
      CREFC
      11792.00
      1.4314
      1.4123
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    13
    06-12-2021
    07-12-2021
    CCRE
    02-10-2017
    16000000.00
    120
    03-06-2027
    360
    0.05675
    0.05675
    3
    1
    60
    04-06-2017
    true
    1
    PP
    5
    92610.74
    16000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2026
    
      340 BRYANT
      340 BRYANT STREET
      San Francisco
      CA
      94107
      San Francisco
      OF
      62270
      62270
      1932
      2015
      52000000.00
      MAI
      01-09-2017
      1
      1
      6
      07-06-2019
      N
      WeWork
      37433
      02-28-2029
      Logitech Inc.
      14597
      04-01-2022
      WeWork
      10240
      03-31-2028
      01-01-2021
      03-31-2021
      4393984.00
      135200.00
      1261563.00
      251451.47
      3132422.00
      -116251.47
      3057696.00
      -134932.97
      UW
      CREFC
      435556.25
      1.47
      -0.2669
      1.43
      -0.3097
      F
      F
      03-31-2021
    
    false
    false
    16000000.00
    75666.67
    0.05675
    0.0002862
    75666.67
    0.00
    0.00
    16000000.00
    16000000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    06-12-2021
    07-12-2021
    CCRE
    04-26-2017
    16000000.00
    120
    05-06-2027
    360
    0.0465
    0.0465
    3
    1
    0
    06-06-2017
    true
    1
    WL
    2
    82501.89
    15981564.78
    1
    3
    3
    0
    false
    true
    false
    false
    false
    03-05-2027
    
      Rearden Storage Portfolio
      Various
      TX
      Various
      SS
      249554
      29120000.00
      0.92
      0.94
      07-06-2019
      N
      02-28-2017
      12-31-2019
      12-31-2020
      2550564.00
      2851694.00
      969599.00
      1012642.62
      1580966.00
      1839051.38
      1545715.00
      1803800.38
      UW
      990023.00
      1.60
      1.8575
      1.56
      1.8219
      F
      F
    
    false
    false
    14944721.11
    82501.89
    0.0465
    0.0003924
    57910.79
    24591.10
    0.00
    14920130.01
    14920130.01
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    06-12-2021
    07-12-2021
    
      FOREST CENTRAL SELF STORAGE
      11550 FOREST CENTRAL DRIVE
      Dallas
      TX
      75243
      Dallas
      SS
      77757
      77757
      1996
      13300000.00
      MAI
      03-21-2017
      0.93
      0.93
      6
      02-28-2017
      12-31-2019
      12-31-2020
      1066548.00
      1106143.00
      366854.00
      386741.29
      699694.00
      719401.71
      688410.00
      708116.71
      UW
      CREFC
      439323.00
      1.6375
      1.6118
      F
      02-28-2017
    
    false
  
  
    Prospectus Loan ID
    14-002
    06-12-2021
    07-12-2021
    
      CARROLLTON SELF STORAGE
      2422 MARSH LANE
      Carrollton
      TX
      75006
      Dallas
      SS
      112722
      112722
      1995
      11220000.00
      MAI
      03-23-2017
      0.90
      0.94
      6
      02-28-2017
      12-31-2019
      12-31-2020
      1017548.00
      1100295.00
      378942.00
      373567.89
      638606.00
      726727.11
      624277.00
      712397.11
      UW
      CREFC
      396009.00
      1.8351
      1.7989
      F
      02-28-2017
    
    false
  
  
    Prospectus Loan ID
    14-003
    06-12-2021
    07-12-2021
    
      FRAME STREET SELF STORAGE
      816 FRAME STREET
      Denton
      TX
      76209
      Denton
      SS
      59075
      59075
      1986
      4600000.00
      MAI
      03-24-2017
      0.97
      0.93
      6
      02-28-2017
      12-31-2019
      12-31-2020
      466468.00
      645256.00
      223803.00
      252333.44
      242665.00
      392922.56
      233029.00
      383286.56
      UW
      CREFC
      154691.00
      2.54
      2.4777
      F
      02-28-2017
    
    false
  
  
    Prospectus Loan ID
    15
    06-12-2021
    07-12-2021
    CCRE
    02-22-2017
    15500000.00
    60
    03-06-2022
    0.05932
    0.05932
    3
    1
    60
    04-06-2017
    true
    1
    WL
    3
    77685.86
    15500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2021
    
      COURTYARD MARRIOTT SHADYSIDE
      5308 LIBERTY AVENUE
      Pittsburgh
      PA
      15232
      Allegheny
      LO
      132
      132
      2003
      2014
      27500000.00
      MAI
      01-01-2017
      13600000.00
      03-19-2021
      MAI
      0.67
      0.26
      6
      07-06-2019
      N
      12-31-2016
      04-01-2020
      03-31-2021
      5818989.00
      1609820.00
      3919281.00
      2005473.44
      1899708.00
      -395653.44
      1666949.00
      -460045.44
      UW
      CREFC
      932230.32
      2.04
      -0.4244
      1.79
      -0.4934
      F
      F
    
    false
    false
    15500000.00
    76621.67
    0.05932
    0.0003924
    76621.67
    0.00
    15500000.00
    0.00
    0.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    01-21-2021
    false
    0.00
    0
    3
    07-07-2021
    11
    0
  
  
    Prospectus Loan ID
    16
    06-12-2021
    07-12-2021
    SG
    06-10-2016
    15450000.00
    120
    07-01-2026
    360
    0.05116
    0.05116
    3
    1
    0
    08-01-2016
    true
    1
    PP
    2
    84037.70
    15257048.25
    1
    1
    1
    5
    false
    true
    false
    false
    true
    03-31-2026
    
      HOLIDAY INN EXPRESS NASHVILLE - DOWNTOWN
      920 BROADWAY
      Nashville
      TN
      37203
      Davidson
      LO
      287
      287
      1968
      2016
      113000000.00
      MAI
      02-27-2018
      100000000.00
      10-21-2020
      MAI
      0.80
      0.37
      6
      07-01-2019
      N
      01-31-2017
      12-31-2019
      12-31-2020
      19603998.00
      6555841.00
      9660974.00
      5587650.44
      9943024.00
      968190.56
      9158865.00
      121802.56
      UW
      CREFC
      4732220.00
      2.10
      0.2045
      1.94
      0.0257
      F
      F
    
    false
    false
    14296867.89
    84037.70
    0.05116
    0.0001599
    60952.31
    23085.39
    0.00
    14388281.65
    14273782.50
    02-01-2021
    1
    false
    419889.75
    0
    0
    3
    0
    Wells Fargo Bank, NA
    06-09-2020
    false
    0.00
    1
    05-26-2021
    98
    07-01-2026
    0
  
  
    Prospectus Loan ID
    17
    06-12-2021
    07-12-2021
    RMF
    04-11-2017
    14400000.00
    120
    05-06-2027
    360
    0.0506
    0.0506
    3
    1
    24
    06-06-2017
    true
    1
    WL
    5
    61563.33
    14400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2026
    
      BRINKS OFFICE
      555 DIVIDEND DRIVE
      Coppell
      TX
      75019
      Dallas
      OF
      101844
      101844
      2002
      2017
      22550000.00
      MAI
      05-01-2017
      1
      1
      6
      07-06-2019
      N
      Brink's Incorporated
      101844
      04-30-2027
      12-31-2016
      12-31-2019
      12-31-2020
      2381652.00
      1599832.00
      796571.00
      0.00
      1585081.00
      1599832.00
      1467960.00
      1482711.00
      UW
      CREFC
      933975.00
      1.70
      1.7129
      1.57
      1.5875
      F
      F
      05-26-2021
    
    false
    false
    13975260.52
    77831.21
    0.0506
    0.0001924
    58929.02
    18902.19
    0.00
    13956358.33
    13956358.33
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    06-12-2021
    07-12-2021
    CCRE
    12-16-2016
    14300000.00
    120
    01-06-2027
    0.05242
    0.05242
    3
    1
    120
    02-06-2017
    true
    1
    WL
    3
    63334.77
    14300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2026
    
      CENTRE PLACE I
      1231 SOUTH CALIFORNIA BOULEVARD
      Walnut Creek
      CA
      94596
      Contra Costa
      MU
      17707
      17707
      2010
      26500000.00
      MAI
      09-08-2016
      1
      1
      6
      07-06-2019
      N
      Charles Schwab & Co.  Inc.
      13157
      01-31-2026
      THE HABIT BURGER GRILL
      1800
      11-30-2025
      Baja Fresh
      1550
      07-31-2021
      12-31-2015
      12-31-2018
      12-31-2019
      1740030.00
      1787494.00
      477531.00
      506440.00
      1262499.00
      1281054.00
      1223544.00
      1242099.00
      UW
      CREFC
      760017.00
      1.66
      1.6855
      1.61
      1.6343
      F
      F
      12-31-2019
    
    false
    false
    14300000.00
    62467.17
    0.05242
    0.0003924
    62467.17
    0.00
    0.00
    14300000.00
    14300000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    06-12-2021
    07-12-2021
    UBSAG
    03-29-2017
    12750000.00
    120
    04-06-2027
    360
    0.0497
    0.0497
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    68211.18
    12720884.42
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2027
    
      EULESS TOWN CENTER
      1201 AIRPORT FREEWAY
      Euless
      TX
      76040
      Tarrant
      RT
      239519
      239519
      1982
      19700000.00
      MAI
      02-23-2017
      0.80
      0.80
      6
      07-06-2019
      N
      IT'Z FEC Euless  LLC
      61453
      10-31-2025
      Channel Control Merchants
      35848
      11-30-2026
      Ross
      27200
      01-31-2026
      01-31-2017
      01-01-2021
      03-31-2021
      1888728.00
      439131.00
      540427.00
      175642.82
      1348301.00
      263488.18
      1209353.00
      228750.93
      UW
      CREFC
      204633.54
      1.65
      1.2876
      1.48
      1.1178
      F
      F
      04-23-2021
    
    false
    false
    11937914.65
    68211.18
    0.0497
    0.0001924
    49442.86
    18768.32
    0.00
    11919146.33
    11919146.33
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    06-12-2021
    07-12-2021
    RMF
    02-13-2017
    12500000.00
    120
    03-06-2027
    360
    0.0521
    0.0521
    3
    1
    24
    04-06-2017
    true
    1
    WL
    5
    55024.59
    12500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2026
    
      TOWN PARK APARTMENTS
      10201 HARWIN DRIVE
      Houston
      TX
      77036
      Harris
      MF
      340
      340
      1976
      2016
      18470000.00
      MAI
      01-10-2017
      0.94
      0.87
      6
      07-06-2019
      N
      12-31-2016
      01-01-2021
      03-31-2021
      2714464.00
      717495.00
      1366959.00
      349678.92
      1347505.00
      367816.08
      1262505.00
      346566.08
      UW
      CREFC
      206148.30
      1.63
      1.7842
      1.53
      1.6811
      F
      F
    
    false
    false
    12111870.77
    68716.10
    0.0521
    0.0001924
    52585.71
    16130.39
    0.00
    12095740.38
    12095740.38
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    06-12-2021
    07-12-2021
    UBSAG
    04-07-2017
    10000000.00
    120
    04-06-2027
    360
    0.04733
    0.04733
    3
    1
    24
    05-06-2017
    true
    1
    PP
    5
    39989.47
    10000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2026
    
      BAYPOINT COMMERCE CENTER
      877 EXECUTIVE CENTER DRIVE
      St. Petersburg
      FL
      33702
      Pinellas
      OF
      689778
      689778
      1971
      2016
      62000000.00
      MAI
      01-05-2017
      0.85
      0.90
      6
      07-06-2019
      N
      VP HOLDINGS INC
      49013
      12-31-2022
      Wright National Flood Insurance
      35168
      01-31-2024
      Cross Border
      31322
      08-31-2026
      12-31-2016
      01-01-2021
      03-31-2021
      11530554.00
      3186107.00
      5810777.00
      1348381.78
      5719777.00
      1837725.22
      4467708.00
      1524707.97
      UW
      CREFC
      624747.81
      2.29
      2.9415
      1.79
      2.4405
      F
      F
      04-13-2021
    
    false
    false
    9671567.07
    52062.32
    0.04733
    0.0001599
    38146.27
    13916.05
    0.00
    9657651.02
    9657651.02
    07-06-2021
    1
    false
    0
    11.90
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    06-12-2021
    07-12-2021
    UBSAG
    12-06-2016
    10000000.00
    120
    12-06-2026
    0.04435
    0.04435
    3
    1
    120
    01-06-2017
    true
    1
    PP
    3
    37471.64
    10000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2019
    09-05-2026
    09-05-2026
    
      CENTER WEST
      10877 WILSHIRE BOULEVARD
      Los Angeles
      CA
      90024
      Los Angeles
      OF
      349298
      349298
      1985
      209000000.00
      MAI
      10-20-2016
      0.57
      0.52
      6
      X
      Merrill Lynch
      23121
      04-30-2022
      AURORA CAPITAL PARTNERS
      22911
      03-31-2021
      Wells Fargo Bank
      16894
      07-31-2024
      08-31-2016
      01-01-2021
      03-31-2021
      13841932.00
      3318235.41
      6099920.00
      1471000.00
      7742012.00
      1847235.41
      6990633.00
      1659390.91
      UW
      CREFC
      887000.00
      2.15
      2.0825
      1.94
      1.8707
      F
      F
      03-31-2021
    
    false
    false
    10000000.00
    36958.33
    0.04435
    0.0001599
    36958.33
    0.00
    0.00
    10000000.00
    10000000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    06-12-2021
    07-12-2021
    CCRE
    03-15-2017
    9800000.00
    120
    04-06-2027
    360
    0.05152
    0.05152
    3
    1
    60
    05-06-2017
    true
    1
    WL
    5
    53522.65
    9800000.00
    1
    4
    4
    0
    true
    true
    true
    false
    false
    04-05-2019
    01-05-2027
    01-05-2027
    
      Persis STNL Portfolio
      Various
      Various
      RT
      21514
      17175000.00
      1
      1
      X
      01-01-2021
      03-31-2021
      955898.00
      247281.00
      36682.00
      9525.88
      919215.00
      237755.12
      900447.00
      233063.12
      UW
      126223.71
      1.43
      1.8836
      1.40
      1.8464
      F
      F
    
    false
    false
    9800000.00
    42074.67
    0.05152
    0.0003924
    42074.67
    0.00
    0.00
    9800000.00
    9800000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23-001
    06-12-2021
    07-12-2021
    
      OUTBACK STEAKHOUSE LAS VEGAS
      7380 SOUTH LAS VEGAS BOULEVARD
      Las Vegas
      NV
      89123
      Clark
      RT
      6317
      6317
      2005
      2016
      6300000.00
      MAI
      02-27-2017
      1
      1
      6
      T-Bird Southwest Restaurant Group  LLC
      6205
      03-14-2032
      01-01-2021
      03-31-2021
      353545.00
      89733.00
      12980.00
      3652.16
      340565.00
      86080.84
      334241.00
      84499.84
      UW
      CREFC
      46303.68
      1.859
      1.8249
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    23-002
    06-12-2021
    07-12-2021
    
      OUTBACK STEAKHOUSE SANFORD
      180 HICKMAN DRIVE
      Sanford
      FL
      32771
      Seminole
      RT
      6194
      6194
      1996
      4800000.00
      MAI
      02-24-2017
      1
      1
      6
      Outback Steakhouse
      6220
      03-14-2032
      01-01-2021
      03-31-2021
      267400.00
      72280.00
      11142.00
      2851.27
      256258.00
      69428.73
      250054.00
      67877.73
      UW
      CREFC
      35278.00
      1.968
      1.924
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    23-003
    06-12-2021
    07-12-2021
    
      OUTBACK STEAKHOUSE NAPERVILLE
      2855 WEST OGDEN AVENUE
      Naperville
      IL
      60540
      DuPage
      RT
      6227
      6227
      1994
      2016
      4475000.00
      MAI
      03-01-2017
      1
      1
      6
      Outback Steakhouse
      6220
      03-14-2032
      01-01-2021
      03-31-2021
      249273.00
      63268.00
      10810.00
      2570.63
      238462.00
      60697.37
      232222.00
      59137.37
      UW
      CREFC
      32882.61
      1.8458
      1.7984
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    23-004
    06-12-2021
    07-12-2021
    
      PANDA EXPRESS CAMILLUS
      3604 WEST GENESEE STREET
      Camillus
      NY
      13219
      Onondaga
      RT
      2776
      2776
      2015
      1600000.00
      MAI
      02-17-2017
      1
      1
      6
      Panda Express
      3000
      02-14-2036
      01-01-2021
      03-31-2021
      85680.00
      22000.00
      1750.00
      451.82
      83930.00
      21548.18
      83930.00
      21548.18
      UW
      CREFC
      11759.42
      1.8324
      1.8324
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    24
    06-12-2021
    07-12-2021
    UBSAG
    04-06-2017
    9600000.00
    120
    04-06-2027
    360
    0.05955
    0.05955
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    57279.40
    9582259.77
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2027
    
      SPRINGHILL SUITES TAMPA
      1051 SOUTH FALKENBURG ROAD
      Tampa
      FL
      33619
      Hillsborough
      LO
      103
      103
      2008
      2015
      15100000.00
      MAI
      02-10-2017
      12900000.00
      06-23-2021
      MAI
      0.78
      0.46
      6
      07-06-2019
      N
      01-31-2017
      04-01-2020
      03-31-2021
      3201966.00
      1741339.00
      1993591.00
      1498390.27
      1208376.00
      242948.73
      1080297.00
      173295.17
      UW
      CREFC
      687353.00
      1.76
      0.3534
      1.57
      0.2521
      F
      F
    
    false
    false
    9093178.58
    57279.40
    0.05955
    0.0001924
    45124.90
    12154.50
    0.00
    9236973.80
    9081024.08
    05-06-2020
    1
    false
    801369.24
    0
    9300
    3
    0
    Wells Fargo Bank, NA
    05-14-2020
    false
    0.00
    1
    0
  
  
    Prospectus Loan ID
    25
    06-12-2021
    07-12-2021
    RMF
    01-26-2017
    9300000.00
    120
    02-06-2027
    360
    0.0518
    0.0518
    3
    1
    48
    03-06-2017
    true
    1
    WL
    5
    40702.57
    9300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2026
    
      HICKORY CORNERS
      1718 US HIGHWAY 70 SOUTHEAST
      Hickory
      NC
      28602
      Catawba
      RT
      156474
      156474
      1986
      13500000.00
      MAI
      11-06-2016
      0.99
      0.94
      6
      07-06-2019
      N
      Hamrick's
      50022
      03-31-2021
      Conn's Homeplus
      44994
      05-31-2027
      Gabrial brothers
      31900
      03-31-2029
      11-30-2016
      01-01-2021
      03-31-2021
      1342349.00
      362238.00
      276001.00
      87586.52
      1066348.00
      274651.48
      958877.00
      247783.73
      UW
      CREFC
      133918.81
      1.74
      2.0508
      1.57
      1.8502
      F
      F
      05-10-2021
    
    false
    false
    9256459.33
    50952.47
    0.0518
    0.0001924
    39957.05
    10995.42
    0.00
    9245463.91
    9245463.91
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    10-16-2018
    02-18-2020
    false
    0.00
    8
    0
  
  
    Prospectus Loan ID
    26
    06-12-2021
    07-12-2021
    RMF
    02-28-2017
    7700000.00
    120
    03-06-2027
    360
    0.0552
    0.0552
    3
    1
    0
    04-06-2017
    true
    1
    WL
    2
    43816.42
    7677064.51
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2026
    
      GWINNETT MF PORTFOLIO
      1000 HAMPTON SQUARE DRIVE
      Lawrenceville
      GA
      30046
      Gwinnett
      MF
      129
      129
      1983
      10800000.00
      MAI
      10-27-2016
      1
      0.98
      6
      07-06-2019
      N
      01-31-2017
      01-01-2021
      06-30-2021
      1083787.00
      702555.00
      393886.00
      337810.23
      689901.00
      364744.77
      657651.00
      348619.77
      UW
      CREFC
      262898.52
      1.31
      1.3873
      1.25
      1.326
      F
      F
    
    false
    false
    7248508.45
    43816.42
    0.0552
    0.0001924
    33343.14
    10473.28
    0.00
    7238035.21
    7238035.17
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    06-12-2021
    07-12-2021
    RMF
    02-17-2017
    7490000.00
    120
    03-06-2027
    360
    0.0539
    0.0539
    3
    1
    0
    04-06-2017
    true
    1
    WL
    2
    42011.91
    7467029.67
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2026
    
      COMFORT INN & SUITES-SEATTLE
      13700 AURORA AVENUE NORTH
      Seattle
      WA
      98133
      King
      LO
      72
      72
      1990
      2016
      10900000.00
      MAI
      12-16-2016
      0.77
      0.52
      6
      07-06-2019
      N
      12-31-2016
      04-01-2020
      03-31-2021
      2235578.00
      1334951.40
      1332651.00
      842023.71
      902927.00
      492927.69
      813504.00
      439529.63
      UW
      CREFC
      504143.00
      1.79
      0.9777
      1.61
      0.8718
      F
      F
    
    false
    false
    7039802.20
    42011.91
    0.0539
    0.0001924
    31620.44
    10391.47
    0.00
    7029410.73
    7029410.73
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    06-12-2021
    07-12-2021
    CCRE
    02-08-2017
    7300000.00
    120
    03-06-2027
    360
    0.052425
    0.052425
    3
    1
    24
    04-06-2017
    true
    1
    WL
    5
    40276.97
    7300000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    07-05-2019
    10-05-2026
    10-05-2026
    
      HIGHPARK CORPORATE CENTER
      23436-23456 MADERO
      Mission Viejo
      CA
      92691
      Orange
      OF
      67141
      67141
      1985
      13600000.00
      MAI
      12-20-2016
      0.89
      0.73
      6
      X
      FUSION LEARNING  INC.
      12133
      06-30-2025
      ORANGE COUNTY CHARTER SCHOOL
      11110
      11-30-2025
      FDM  LLC
      4415
      10-31-2024
      10-31-2016
      01-01-2021
      03-31-2021
      1349650.00
      344234.00
      462925.00
      150597.14
      886725.00
      193636.86
      806156.00
      173494.36
      UW
      CREFC
      120830.91
      1.83
      1.6025
      1.67
      1.4358
      F
      F
      03-31-2021
    
    false
    false
    7074799.80
    40276.97
    0.052425
    0.0003924
    30908.03
    9368.94
    0.00
    7065430.86
    7065430.86
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    06-12-2021
    07-12-2021
    RMF
    02-21-2017
    7250000.00
    120
    03-06-2027
    360
    0.0545
    0.0545
    3
    1
    0
    04-06-2017
    true
    1
    WL
    2
    40937.55
    7228062.16
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2026
    
      OAK LEAF VILLAGE APARTMENTS
      100 DYNA DRIVE
      Houston
      TX
      77060
      Harris
      MF
      228
      228
      1973
      12320000.00
      MAI
      12-12-2016
      0.97
      0.96
      6
      07-06-2019
      N
      12-31-2016
      12-31-2019
      12-31-2020
      2033167.00
      2185357.00
      1056850.00
      928140.98
      976316.00
      1257216.02
      907916.00
      1188816.02
      UW
      CREFC
      491251.00
      1.99
      2.5592
      1.85
      2.4199
      F
      F
    
    false
    false
    6819170.78
    40937.55
    0.0545
    0.0001924
    30970.40
    9967.15
    0.00
    6809203.63
    6809203.63
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    06-12-2021
    07-12-2021
    RMF
    03-27-2017
    7035000.00
    120
    04-06-2027
    360
    0.0526
    0.0526
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    38891.12
    7019882.67
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2027
    
      WALGREENS PORTLAND
      340 ALLEN AVENUE
      Portland
      ME
      04103
      Cumberland
      RT
      14096
      14096
      2010
      10500000.00
      MAI
      12-28-2016
      1
      1
      6
      07-06-2019
      N
      Walgreens
      14096
      12-31-2050
      02-28-2017
      01-01-2021
      03-31-2021
      580000.00
      145000.00
      0.00
      0.00
      580000.00
      145000.00
      580000.00
      145000.00
      UW
      CREFC
      116673.25
      1.24
      1.2427
      1.24
      1.2427
      F
      F
      03-31-2021
    
    false
    false
    6610415.38
    38891.12
    0.0526
    0.0001924
    28975.65
    9915.47
    0.00
    6600499.91
    6600499.91
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    06-12-2021
    07-12-2021
    CCRE
    03-31-2017
    6600000.00
    60
    04-06-2022
    240
    0.051775
    0.051775
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    44206.83
    6569417.92
    1
    2
    2
    0
    false
    true
    false
    false
    false
    01-05-2022
    
      Rite Aid Portfolio Lima OH
      Lima
      OH
      Allen
      RT
      29128
      2006
      11000000.00
      11-28-2016
      1
      1
      07-06-2019
      N
      12-31-2016
      12-31-2016
      12-31-2017
      764982.00
      800944.00
      22949.00
      24028.00
      742033.00
      776916.00
      736207.00
      771090.00
      UW
      530482.00
      1.40
      1.4645
      1.39
      1.4535
      F
      F
    
    false
    false
    5746224.81
    44206.83
    0.051775
    0.0003924
    24792.57
    19414.26
    0.00
    5726810.55
    5726810.55
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31-001
    06-12-2021
    07-12-2021
    
      RITE AID WEST ROBB
      302 WEST ROBB AVENUE
      Lima
      OH
      45801
      Allen
      RT
      14564
      14564
      2006
      6110000.00
      MAI
      11-28-2016
      1
      1
      6
      Rite Aid
      14564
      01-31-2027
      12-31-2016
      12-31-2016
      12-31-2017
      424897.00
      800944.00
      12747.00
      24028.00
      412151.00
      776916.00
      409238.00
      771090.00
      UW
      CREFC
      530482.00
      1.4645
      1.4535
      F
      12-31-2017
    
    false
  
  
    Prospectus Loan ID
    31-002
    06-12-2021
    07-12-2021
    
      RITE AID 506 WEST MARKET
      506 WEST MARKET STREET
      Lima
      OH
      45801
      Allen
      RT
      14564
      14564
      2006
      4890000.00
      MAI
      11-28-2016
      1
      1
      6
      Rite Aid
      14564
      01-31-2027
      12-31-2016
      12-31-2016
      12-31-2017
      340085.00
      0.00
      10203.00
      0.00
      329882.00
      0.00
      326969.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2017
    
    false
  
  
    Prospectus Loan ID
    32
    06-12-2021
    07-12-2021
    RMF
    04-05-2017
    6400000.00
    120
    360
    0.0545
    0.0545
    3
    1
    0
    05-06-2017
    1
    WL
    2
    36137.98
    6386793.08
    1
    1
    0
    false
    true
    true
    false
    04-05-2019
    01-05-2027
    01-05-2027
    
      AAAABCO MINI STORAGE
      1973
      2016
      12720000.00
      03-11-2017
      6
      LESLIES POOLMART, INC.
      34138
      01-31-2023
      02-28-2017
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    08-29-2019
  
  
    Prospectus Loan ID
    33
    06-12-2021
    07-12-2021
    RMF
    03-27-2017
    5655000.00
    120
    04-06-2027
    360
    0.0526
    0.0526
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    31262.15
    5642848.13
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2027
    
      WALGREENS BANGOR
      97 OAK STREET
      Bangor
      ME
      04401
      Penobscot
      RT
      11500
      11500
      2009
      8500000.00
      MAI
      12-28-2016
      1
      1
      6
      07-06-2019
      N
      Walgreens
      11500
      12-31-2050
      02-28-2017
      01-01-2021
      03-31-2021
      465000.00
      116250.00
      0.00
      0.00
      465000.00
      116250.00
      465000.00
      116250.00
      UW
      CREFC
      93786.00
      1.24
      1.2395
      1.24
      1.2395
      F
      F
      03-31-2021
    
    false
    false
    5313703.20
    31262.15
    0.0526
    0.0001924
    23291.73
    7970.42
    0.00
    5305732.78
    5305732.78
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    06-12-2021
    07-12-2021
    RMF
    03-09-2017
    5600000.00
    120
    03-06-2027
    360
    0.0531
    0.0531
    3
    1
    60
    04-06-2017
    true
    1
    WL
    5
    25124.17
    5600000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    04-05-2019
    09-05-2026
    09-05-2026
    
      ORCHID CENTRE
      4150 WEST ELDORADO PARKWAY
      McKinney
      TX
      75070
      Collin
      RT
      24363
      24363
      2001
      8275000.00
      MAI
      01-11-2017
      0.86
      0.88
      6
      X
      End Zone Bar and Grill
      3912
      02-28-2027
      AMP Industries LLC
      3136
      05-31-2026
      Pharma 1
      2150
      12-31-2027
      12-31-2016
      01-01-2021
      03-31-2021
      771885.00
      205620.00
      292590.00
      85942.36
      479296.00
      119677.64
      457856.00
      114317.89
      UW
      CREFC
      74340.00
      1.28
      1.6098
      1.23
      1.5377
      F
      F
      03-31-2021
    
    false
    false
    5600000.00
    24780.00
    0.0531
    0.0001924
    24780.00
    0.00
    0.00
    5600000.00
    5600000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    06-12-2021
    07-12-2021
    CCRE
    05-01-2017
    5400000.00
    120
    05-06-2027
    300
    0.0575
    0.0575
    3
    1
    0
    06-06-2017
    true
    1
    WL
    2
    33971.75
    5392765.75
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2027
    
      MICROTEL GEORGETOWN
      22297 DUPONT BOULEVARD
      Georgetown
      DE
      19947
      Sussex
      LO
      78
      78
      2014
      8700000.00
      MAI
      01-01-2017
      0.42
      0.29
      6
      07-06-2019
      N
      02-28-2017
      12-31-2019
      12-31-2020
      1837778.00
      1140163.00
      1119126.00
      878550.58
      718652.00
      261612.42
      645141.00
      216005.90
      UW
      CREFC
      407661.00
      1.76
      0.6417
      1.58
      0.5298
      F
      F
    
    false
    false
    4974700.18
    33971.75
    0.0575
    0.0003924
    23837.11
    10134.64
    0.00
    4964565.54
    4964565.54
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    06-12-2021
    07-12-2021
    CCRE
    11-03-2016
    5218000.00
    120
    11-06-2026
    360
    0.048595
    0.048595
    3
    1
    60
    12-06-2016
    true
    1
    WL
    5
    27565.01
    5218000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    09-05-2026
    
      KB St. Louis Dialysis Portfolio
      Various
      MO
      St. Louis
      OF
      15752
      2016
      8040000.00
      10-05-2016
      1
      1
      07-06-2019
      N
      12-31-2015
      12-31-2019
      12-31-2020
      664351.00
      763283.00
      159457.00
      188140.00
      504893.00
      575143.00
      487566.00
      557816.00
      UW
      257794.85
      1.53
      2.231
      1.47
      2.1637
      F
      F
    
    false
    false
    5218000.00
    21130.73
    0.048595
    0.0008674
    21130.73
    0.00
    0.00
    5218000.00
    5218000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36-001
    06-12-2021
    07-12-2021
    
      FRESENIUS ST. LOUIS
      2840 TARGET DRIVE
      St. Louis
      MO
      63136
      St. Louis
      OF
      7700
      7700
      2016
      5280000.00
      MAI
      10-05-2016
      1
      1
      6
      Fresenius Medical Care
      7700
      10-05-2031
      12-31-2015
      12-31-2019
      12-31-2020
      425408.00
      457788.00
      77808.00
      77846.00
      347599.00
      379942.00
      339129.00
      371472.00
      UW
      CREFC
      170144.60
      2.233
      2.1832
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    36-002
    06-12-2021
    07-12-2021
    
      DAVITA ST. LOUIS
      8980 NATURAL BRIDGE ROAD
      Bel-Ridge
      MO
      63121
      St. Louis
      OF
      8052
      8052
      2016
      2760000.00
      MAI
      10-05-2016
      1
      1
      6
      Davita Inc/DVA Healthcare
      8052
      10-31-2031
      12-31-2015
      12-31-2019
      12-31-2020
      238943.00
      305495.00
      81649.00
      110294.00
      157294.00
      195201.00
      148437.00
      186344.00
      UW
      CREFC
      87650.25
      2.227
      2.1259
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    37
    06-12-2021
    07-12-2021
    UBSAG
    05-01-2017
    5075000.00
    120
    05-06-2027
    300
    0.06177
    0.06177
    3
    1
    0
    06-06-2017
    true
    1
    WL
    2
    33249.58
    5068744.77
    1
    2
    2
    0
    false
    true
    false
    false
    false
    02-05-2027
    
      Texas Hotel Pair
      Eagle Pass
      TX
      Maverick
      LO
      118
      118
      10000000.00
      01-31-2017
      0.72
      0.75
      07-06-2019
      N
      02-28-2017
      12-31-2019
      12-31-2020
      2578399.00
      2718566.00
      1614756.00
      1876798.45
      963642.00
      841767.55
      860506.00
      733024.91
      UW
      398995.00
      2.42
      2.1097
      2.16
      1.8371
      F
      F
    
    false
    false
    4700123.72
    33249.58
    0.06177
    0.0001924
    24193.89
    9055.69
    0.00
    4691068.03
    4691068.03
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37-001
    06-12-2021
    07-12-2021
    
      COMFORT INN & SUITES
      402 SOUTH TEXAS DRIVE
      Eagle Pass
      TX
      78852
      Maverick
      LO
      60
      60
      2013
      6900000.00
      MAI
      01-31-2017
      0.81
      0.76
      6
      02-28-2017
      12-31-2019
      12-31-2020
      1697537.00
      1640747.00
      1032810.00
      1105697.24
      664727.00
      535049.76
      596826.00
      469419.88
      UW
      CREFC
      275307.00
      1.9434
      1.705
      F
      02-28-2017
    
    false
  
  
    Prospectus Loan ID
    37-002
    06-12-2021
    07-12-2021
    
      MOTEL 6
      2338 EAST MAIN STREET
      Eagle Pass
      TX
      78852
      Maverick
      LO
      58
      58
      2009
      3100000.00
      MAI
      01-31-2017
      0.63
      0.74
      6
      02-28-2017
      12-31-2019
      12-31-2020
      880861.00
      1077819.00
      581947.00
      771101.21
      298915.00
      306717.79
      263680.00
      263605.03
      UW
      CREFC
      123688.00
      2.4797
      2.1312
      F
      02-28-2017
    
    false
  
  
    Prospectus Loan ID
    38
    06-12-2021
    07-12-2021
    RMF
    03-07-2017
    4900000.00
    120
    03-06-2027
    360
    0.0542
    0.0542
    3
    1
    12
    04-06-2017
    true
    1
    WL
    5
    22439.05
    4900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2026
    
      PARK PINEWAY PLAZA
      4421 SOUTH WHITE MOUNTAIN ROAD
      Show Low
      AZ
      85901
      Navajo
      RT
      85851
      85851
      1989
      7700000.00
      MAI
      02-01-2017
      1
      1
      6
      07-06-2019
      N
      Big Lots
      29351
      01-31-2026
      Sportsman's Warehouse
      26165
      06-30-2025
      Harbor Freight Tools  USA  Inc.
      15759
      09-30-2026
      12-31-2016
      01-01-2021
      03-31-2021
      667799.00
      176615.00
      124869.00
      37614.75
      542929.00
      139000.25
      495711.00
      127195.75
      UW
      CREFC
      82729.00
      1.64
      1.6801
      1.50
      1.5374
      F
      F
      03-31-2021
    
    false
    false
    4682662.98
    27576.21
    0.0542
    0.0001924
    21150.03
    6426.18
    0.00
    4676236.80
    4676236.80
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    06-12-2021
    07-12-2021
    UBSAG
    03-29-2017
    4791000.00
    120
    04-06-2027
    360
    0.05223
    0.05223
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    26376.02
    4780623.87
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2026
    
      123 CHURCH STREET
      123 CHURCH STREET
      New Haven
      CT
      06510
      New Haven
      MU
      38874
      38874
      1832
      2013
      6730000.00
      MAI
      02-15-2017
      1
      0.48
      6
      07-06-2019
      N
      Square 9 Softworks
      10825
      12-31-2027
      CVS
      8874
      01-23-2032
      01-01-2021
      03-31-2021
      828164.00
      141430.00
      334051.00
      60425.72
      494113.00
      81004.28
      457818.00
      71930.53
      UW
      CREFC
      79128.00
      1.56
      1.0237
      1.45
      0.909
      F
      F
      03-31-2021
    
    false
    false
    4499835.84
    26376.02
    0.05223
    0.0001924
    19585.54
    6790.48
    0.00
    4493045.36
    4493045.36
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    06-12-2021
    07-12-2021
    UBSAG
    03-17-2017
    4350000.00
    120
    04-06-2027
    360
    0.04919
    0.04919
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    23136.87
    4339960.92
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2027
    
      SUMMERHILL OFFICE PLAZA
      7473 WEST LAKE MEAD BOULEVARD
      Las Vegas
      NV
      89128
      Clark
      OF
      54352
      54352
      1999
      8550000.00
      MAI
      02-01-2017
      1
      0.98
      6
      07-06-2019
      N
      Summerhill Executive
      27476
      06-30-2025
      Procare Hospice  A California Corp
      4426
      06-02-2021
      ACCURATE BUILDING INSPECTIONS
      3216
      10-31-2023
      01-31-2017
      01-01-2021
      03-31-2021
      879260.00
      250219.00
      257703.00
      72586.13
      621557.00
      177632.87
      565858.00
      163708.12
      UW
      CREFC
      69410.50
      2.24
      2.5591
      2.04
      2.3585
      F
      F
      03-31-2021
    
    false
    false
    4070330.83
    23136.87
    0.04919
    0.0001924
    16684.96
    6451.91
    0.00
    4063878.92
    4063878.92
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    06-12-2021
    07-12-2021
    CCRE
    04-20-2017
    3350000.00
    120
    05-06-2027
    360
    0.05487
    0.05487
    3
    1
    60
    06-06-2017
    true
    1
    WL
    5
    18993.62
    3350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2027
    
      COMFORT SUITES TUCSON
      515 WEST AUTO MALL DRIVE
      Tucson
      AZ
      85705
      Pima
      LO
      86
      86
      1998
      2014
      6400000.00
      MAI
      01-10-2017
      0.69
      0.58
      6
      07-06-2019
      N
      03-31-2017
      12-31-2019
      12-31-2020
      1910205.00
      1607757.00
      1413258.00
      1059972.16
      496947.00
      547784.84
      420538.00
      483474.56
      UW
      CREFC
      186878.00
      2.18
      2.9312
      1.85
      2.5871
      F
      F
    
    false
    false
    3350000.00
    15317.88
    0.05487
    0.0003924
    15317.88
    0.00
    0.00
    3350000.00
    3350000.00
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    06-12-2021
    07-12-2021
    UBSAG
    04-10-2017
    3000000.00
    120
    04-06-2027
    300
    0.0585
    0.0585
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    19054.90
    2991605.38
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2027
    
      BEST WESTERN SYRACUSE-LIVERPOOL
      136 TRANSISTOR PARKWAY
      Liverpool
      NY
      13088
      Onondaga
      LO
      61
      61
      2003
      2011
      4700000.00
      MAI
      11-01-2017
      0.72
      0.51
      6
      07-06-2019
      N
      02-28-2017
      12-31-2019
      12-31-2020
      1390950.00
      859258.00
      946547.00
      856282.45
      444403.00
      2975.55
      388765.00
      -52662.45
      UW
      CREFC
      228659.00
      1.94
      0.013
      1.70
      -0.2303
      F
      F
    
    false
    false
    2761568.23
    19054.90
    0.0585
    0.0001924
    13462.65
    5592.25
    0.00
    2755975.98
    2755975.98
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    08-22-2019
    false
    0.00
    13
    0
  
  
    Prospectus Loan ID
    43
    06-12-2021
    07-12-2021
    CCRE
    03-31-2017
    2500000.00
    120
    04-06-2027
    360
    0.0547
    0.0547
    3
    1
    0
    05-06-2017
    true
    1
    WL
    2
    14147.70
    2494863.17
    1
    1
    1
    0
    false
    true
    true
    false
    false
    07-05-2019
    02-05-2027
    02-05-2027
    
      BENT TREE APARTMENTS
      410 OAKWOOD AVENUE
      Hot Springs
      AR
      71913
      Garland
      MF
      74
      74
      1992
      3900000.00
      MAI
      03-07-2017
      0.96
      0.92
      6
      X
      02-28-2017
      01-01-2021
      03-31-2021
      468944.00
      117919.00
      239694.00
      71909.00
      229250.00
      46010.00
      207050.00
      40460.00
      UW
      CREFC
      42443.00
      1.35
      1.084
      1.22
      0.9532
      F
      F
    
    false
    false
    2354991.54
    14147.70
    0.0547
    0.0008674
    10734.84
    3412.86
    0.00
    2351578.68
    2351578.68
    07-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 3, original file reflected one loan with Original Loan Amount of 43000000 however this is now split into Asset Number 3 and 3A reflecting Pari Passu Notes with Original Loan Amounts of 40000000 and 3000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 3.   Similar splits are reported for assets 11 (adding loan 11A) each are a pari passu loan structure.
	
	
		Item 2(a)(2)
		Asset Number
		With respect to each property the Asset Number has been updated from decimal to CREFC standard, for example 4.01 and 4.02  on original file has been updated to 4-001 and 4-002 respectively.
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset No. 3, Asset No. 4, Asset No. 6, Asset No. 7, Asset No. 10, Asset No. 11, Asset No. 13, Asset No. 16, Asset No. 21 and Asset No. 22, the related mortgage loan is part of a mortgage loan structure evidenced by multiple senior pari-passu notes.  In each case, one or more of the other notes evidencing the mortgage loan, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure.
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.