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:   August 13, 2021 to September 13, 2021

Commission File Number of issuing entity:  333-206705-09

Central Index Key Number of issuing entity:  0001706403

DBJPM 2017-C6 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206705

Central Index Key Number of depositor:  0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000835271

JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)

Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4032167
38-4040947
38-7187263
(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-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by DBJPM 2017-C6 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 DBJPM 2017-C6 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on September 13, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

3

2.74%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by DBJPM 2017-C6 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 August 13, 2021 to September 13, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 16, 2021. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of GACC is 0001541294.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2021. The CIK number of JPM is 0000835271.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-09 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 DBJPM 2017-C6 Mortgage Trust, relating to the September 13, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-09 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-09 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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Helaine M. Kaplan
Helaine M. Kaplan, President

Date: September 24, 2021

 

/s/ Natalie Grainger
Natalie Grainger, Director

Date: September 24, 2021

 

 


dbj17c06_ex991-202109.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

09/13/21

DBJPM 2017-C6 Mortgage Trust

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C6

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

60 Wall Street, | New York, NY 10005

 

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Exchangeable Certificate Detail

5-6

 

Association

 

 

Additional Information

7

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Cash Flows

8

 

10851 Mastin Street, Suite 300, | Overland Park, KS 66210

 

 

Bond / Collateral Reconciliation - Balances

9

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Current Mortgage Loan and Property Stratification

10-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 1)

15-16

 

10851 Mastin Street, Suite 300, | Overland Park, KS 66210

 

 

Mortgage Loan Detail (Part 2)

17-18

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Principal Prepayment Detail

19

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

 

 

 

 

 

trustadministrationgroup@wellsfargo.com

Historical Detail

20

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Delinquency Loan Detail

21

Operating Advisor

Pentalpha Surveillance LLC

 

 

Collateral Stratification and Historical Detail

22

 

Don Simon

(203) 660-6100

 

Specially Serviced Loan Detail - Part 1

23

 

375 North French Road,Suite 100 | Amherst, NY 14228

 

 

Specially Serviced Loan Detail - Part 2

24

Asset Representations

Pentalpha Surveillance LLC

 

 

 

 

Reviewer

 

 

 

Modified Loan Detail

25

 

Don Simon

(203) 660-6100

 

Historical Liquidated Loan Detail

26

 

375 North French Road,Suite 100 | Amherst, NY 14228

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

Rating Agency

Fitch Ratings, Inc.

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

(212) 908-0500

 

Supplemental Notes

29

 

33 Whitehall Street, | New York, NY 10004

 

 

 

 

Rating Agency

Moody's Investors Service, Inc

 

 

 

 

 

general

(212) 553-1653

 

 

 

 

7 World Trade Center,at 250 Greenwich Street | New York, NY 10007

 

 

 

Rating Agency

Standard & Poor's Rating Services

 

 

 

 

 

 

(212) 438-2430

 

 

 

 

55 Water Street, | New York, NY 10041

 

 

 

 

Rating Agency

DBRS, Inc.

 

 

 

 

 

US office

(312) 332-3492

 

 

 

 

333 West Wacker Drive, Suite 1800, | Chicago, IL 60606

 

 

 

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 if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

23312JAA1

1.907000%

24,010,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

31.89%

A-2

23312JAB9

2.917000%

96,439,000.00

50,765,757.85

516,827.64

123,403.10

0.00

0.00

640,230.74

50,248,930.21

33.88%

31.89%

A-3

23312JAC7

3.269000%

151,000,000.00

151,000,000.00

0.00

411,349.17

0.00

0.00

411,349.17

151,000,000.00

33.88%

31.89%

A-SB

23312JAD5

3.121000%

35,950,000.00

35,950,000.00

0.00

93,499.96

0.00

0.00

93,499.96

35,950,000.00

33.88%

31.89%

A-4

23312JAE3

3.071000%

200,000,000.00

200,000,000.00

0.00

511,833.33

0.00

0.00

511,833.33

200,000,000.00

33.88%

31.89%

A-5

23312JAF0

3.328000%

263,878,000.00

263,878,000.00

0.00

731,821.65

0.00

0.00

731,821.65

263,878,000.00

33.88%

31.89%

A-M

23312JAH6

3.561000%

104,674,000.00

104,674,000.00

0.00

310,620.10

0.00

0.00

310,620.10

104,674,000.00

24.00%

22.65%

B

23312JAJ2

3.792000%

48,205,000.00

48,205,000.00

0.00

152,327.80

0.00

0.00

152,327.80

48,205,000.00

19.46%

18.39%

C

23312JAK9

4.174000%

49,582,000.00

49,582,000.00

0.00

172,462.72

0.00

0.00

172,462.72

49,582,000.00

14.78%

14.01%

D

23312JAQ6

3.359631%

53,714,000.00

53,714,000.00

0.00

150,382.68

0.00

0.00

150,382.68

53,714,000.00

9.71%

9.27%

E-RR

23312JAT0

4.359631%

26,168,000.00

26,168,000.00

0.00

95,069.02

0.00

0.00

95,069.02

26,168,000.00

7.25%

6.96%

F-RR

23312JAV5

4.359631%

11,018,000.00

11,018,000.00

0.00

40,028.68

0.00

0.00

40,028.68

11,018,000.00

6.21%

5.98%

G-RR*

23312JAX1

4.359631%

37,187,594.00

37,187,594.00

0.00

83,409.10

0.00

0.00

83,409.10

37,187,594.00

2.70%

2.70%

VRR

N/A

4.359631%

30,574,810.00

28,641,153.81

14,341.57

102,619.57

0.00

0.00

116,961.14

28,626,812.24

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

S

23312JAZ6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

23312JBA0

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,132,400,404.02

1,060,783,505.66

531,169.21

2,978,826.88

0.00

0.00

3,509,996.09

1,060,252,336.45

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

23312JAG8

1.111290%

875,951,000.00

806,267,757.85

0.00

746,664.22

0.00

0.00

746,664.22

805,750,930.21

 

 

X-B

23312JAL7

0.373941%

97,787,000.00

97,787,000.00

0.00

30,472.17

0.00

0.00

30,472.17

97,787,000.00

 

 

X-D

23312JAN3

1.000000%

53,714,000.00

53,714,000.00

0.00

44,761.67

0.00

0.00

44,761.67

53,714,000.00

 

 

Notional SubTotal

 

1,027,452,000.00

957,768,757.85

0.00

821,898.06

0.00

0.00

821,898.06

957,251,930.21

 

 

 

Deal Distribution Total

 

 

 

531,169.21

3,800,724.94

0.00

0.00

4,331,894.15

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the

 

underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution                             Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

23312JAA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

23312JAB9

526.40278155

5.35911447

1.27959747

0.00000000

0.00000000

0.00000000

0.00000000

6.63871193

521.04366708

A-3

23312JAC7

1,000.00000000

0.00000000

2.72416669

0.00000000

0.00000000

0.00000000

0.00000000

2.72416669

1,000.00000000

A-SB

23312JAD5

1,000.00000000

0.00000000

2.60083338

0.00000000

0.00000000

0.00000000

0.00000000

2.60083338

1,000.00000000

A-4

23312JAE3

1,000.00000000

0.00000000

2.55916665

0.00000000

0.00000000

0.00000000

0.00000000

2.55916665

1,000.00000000

A-5

23312JAF0

1,000.00000000

0.00000000

2.77333332

0.00000000

0.00000000

0.00000000

0.00000000

2.77333332

1,000.00000000

A-M

23312JAH6

1,000.00000000

0.00000000

2.96750005

0.00000000

0.00000000

0.00000000

0.00000000

2.96750005

1,000.00000000

B

23312JAJ2

1,000.00000000

0.00000000

3.16000000

0.00000000

0.00000000

0.00000000

0.00000000

3.16000000

1,000.00000000

C

23312JAK9

1,000.00000000

0.00000000

3.47833327

0.00000000

0.00000000

0.00000000

0.00000000

3.47833327

1,000.00000000

D

23312JAQ6

1,000.00000000

0.00000000

2.79969245

0.00000000

0.00000000

0.00000000

0.00000000

2.79969245

1,000.00000000

E-RR

23312JAT0

1,000.00000000

0.00000000

3.63302583

0.00000000

0.00000000

0.00000000

0.00000000

3.63302583

1,000.00000000

F-RR

23312JAV5

1,000.00000000

0.00000000

3.63302596

0.00000000

0.00000000

0.00000000

0.00000000

3.63302596

1,000.00000000

G-RR

23312JAX1

1,000.00000000

0.00000000

2.24292811

1.39009746

20.32725618

0.00000000

0.00000000

2.24292811

1,000.00000000

VRR Interest

N/A

936.75655908

0.46906489

3.35634367

0.04691705

0.68606248

0.00000000

0.00000000

3.82540856

936.28749418

S

23312JAZ6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

23312JBA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

23312JAG8

920.44847012

0.00000000

0.85240410

0.00000000

0.00000000

0.00000000

0.00000000

0.85240410

919.85845123

X-B

23312JAL7

1,000.00000000

0.00000000

0.31161780

0.00000000

0.00000000

0.00000000

0.00000000

0.31161780

1,000.00000000

X-D

23312JAN3

1,000.00000000

0.00000000

0.83333340

0.00000000

0.00000000

0.00000000

0.00000000

0.83333340

1,000.00000000

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 3 of 29

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

123,403.10

0.00

123,403.10

0.00

0.00

0.00

123,403.10

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

411,349.17

0.00

411,349.17

0.00

0.00

0.00

411,349.17

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

93,499.96

0.00

93,499.96

0.00

0.00

0.00

93,499.96

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

511,833.33

0.00

511,833.33

0.00

0.00

0.00

511,833.33

0.00

 

A-5

08/01/21 - 08/30/21

30

0.00

731,821.65

0.00

731,821.65

0.00

0.00

0.00

731,821.65

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

746,664.22

0.00

746,664.22

0.00

0.00

0.00

746,664.22

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

30,472.17

0.00

30,472.17

0.00

0.00

0.00

30,472.17

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

44,761.67

0.00

44,761.67

0.00

0.00

0.00

44,761.67

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

310,620.10

0.00

310,620.10

0.00

0.00

0.00

310,620.10

0.00

 

B

08/01/21 - 08/30/21

30

0.00

152,327.80

0.00

152,327.80

0.00

0.00

0.00

152,327.80

0.00

 

C

08/01/21 - 08/30/21

30

0.00

172,462.72

0.00

172,462.72

0.00

0.00

0.00

172,462.72

0.00

 

D

08/01/21 - 08/30/21

30

0.00

150,382.68

0.00

150,382.68

0.00

0.00

0.00

150,382.68

0.00

 

E-RR

08/01/21 - 08/30/21

30

0.00

95,069.02

0.00

95,069.02

0.00

0.00

0.00

95,069.02

0.00

 

F-RR

08/01/21 - 08/30/21

30

0.00

40,028.68

0.00

40,028.68

0.00

0.00

0.00

40,028.68

0.00

 

G-RR

08/01/21 - 08/30/21

30

704,227.37

135,103.49

0.00

135,103.49

51,694.38

0.00

0.00

83,409.10

755,921.75

 

VRR Interest

08/01/21 - 08/30/21

30

19,541.75

104,054.05

0.00

104,054.05

1,434.48

0.00

0.00

102,619.57

20,976.23

 

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

723,769.12

3,853,853.81

0.00

3,853,853.81

53,128.86

0.00

0.00

3,800,724.94

776,897.98

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 4 of 29

 


 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance                                    Principal Distribution               Interest Distribution

Penalties

 

Losses

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

V1-A1 (Cert)

23312JBB8

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A1 (EC)

N/A

N/A

666,258.97

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A2 (Cert)

23312JBD4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A2 (EC)

N/A

4.359631%

2,676,107.83

1,408,710.61

14,341.57

5,117.88

0.00

 

0.00

19,459.45

1,394,369.04

V1-A3 (Cert)

23312JBF9

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A3 (EC)

N/A

4.359631%

4,190,133.48

4,190,133.48

0.00

15,222.86

0.00

 

0.00

15,222.86

4,190,133.48

V1-ASB (Cert)

23312JBH5

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-ASB (EC)

N/A

4.359631%

997,584.76

997,584.76

0.00

3,624.25

0.00

 

0.00

3,624.25

997,584.76

V1-A4 (Cert)

23312JBK8

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A4 (EC)

N/A

4.359631%

5,549,845.67

5,549,845.67

0.00

20,162.73

0.00

 

0.00

20,162.73

5,549,845.67

V1-A5 (Cert)

23312JBM4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A5 (EC)

N/A

4.359631%

7,322,410.88

7,322,410.88

0.00

26,602.51

0.00

 

0.00

26,602.51

7,322,410.88

V1-AM (Cert)

23312JBP7

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-AM (EC)

N/A

4.359631%

2,904,622.73

2,904,622.73

0.00

10,552.57

0.00

 

0.00

10,552.57

2,904,622.73

V1-B (Cert)

23312JBR3

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-B (EC)

N/A

4.359631%

1,337,651.55

1,337,651.55

0.00

4,859.72

0.00

 

0.00

4,859.72

1,337,651.55

V1-C (Cert)

23312JBT9

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-C (EC)

N/A

4.359631%

1,375,862.24

1,375,862.24

0.00

4,998.54

0.00

 

0.00

4,998.54

1,375,862.24

V1-D (Cert)

23312JBV4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-D (EC)

N/A

4.359631%

1,490,522.05

1,490,522.05

0.00

5,415.10

0.00

 

0.00

5,415.10

1,490,522.05

V1-E (Cert)

23312JBX0

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-E (EC)

N/A

4.359631%

726,142.00

726,141.81

0.00

2,638.09

0.00

 

0.00

2,638.09

726,141.81

V1-F (Cert)

23312JBZ5

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-F (EC)

N/A

4.359631%

305,741.00

305,741.00

0.00

1,110.76

0.00

 

0.00

1,110.76

305,741.00

V1-G (Cert)

23312JCB7

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-G (EC)

N/A

4.359631%

1,031,927.03

1,031,927.03

0.00

2,314.54

0.00

 

0.00

2,314.54

1,031,927.03

Regular Interest Total

 

 

30,574,810.19

28,641,153.81

14,341.57

102,619.55

0.00

 

0.00

116,961.12

28,626,812.24

 

 

 

 

 

 

 

 

 

Exchangeable Certificate Detail continued to next page

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

V1-A1

23312JAA1

N/A

666,258.97

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A2

23312JAB9

N/A

2,676,107.83

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A3

23312JAC7

N/A

4,190,133.48

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-ASB

23312JAD5

N/A

997,584.76

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A4

23312JAE3

N/A

5,549,845.67

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 5 of 29

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance                                    Principal Distribution                 Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

V1-A5

23312JAF0

N/A

7,322,410.88

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-AM

23312JAH6

N/A

2,904,622.73

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-B

23312JAJ2

N/A

1,337,651.55

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-C

23312JAK9

N/A

1,375,862.24

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-D

23312JAQ6

N/A

1,490,522.05

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-E

23312JAT0

N/A

726,142.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-F

23312JAV5

N/A

305,741.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-G

23312JAX1

N/A

1,031,927.03

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V-2

23312JCE1

4.359631%

30,574,810.00

28,641,153.81

14,341.57

102,619.57

0.00

 

0.00

 

116,961.14

28,626,812.24

Exchangeable Certificates Total

 

61,149,620.19

28,641,153.81

14,341.57

102,619.57

 0.00

 

 0.00

 

116,961.14

28,626,812.24

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 6 of 29

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

4,331,894.15

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 7 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,870,443.71

Master Servicing Fee

8,094.81

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,663.41

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

456.73

ARD Interest

0.00

Operating Advisor Fee

2,374.98

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,870,443.71

Total Fees

16,589.92

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

531,169.21

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

37,766.59

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

13,897.81

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

1,464.44

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

531,169.21

Total Expenses/Reimbursements

53,128.84

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,800,724.94

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

531,169.21

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,331,894.15

Total Funds Collected

4,401,612.92

Total Funds Distributed

4,401,612.91

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 8 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,060,783,506.43

1,060,783,506.43

Beginning Certificate Balance

1,060,783,505.66

(-) Scheduled Principal Collections

531,169.21

531,169.21

(-) Principal Distributions

531,169.21

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,060,252,337.22

1,060,252,337.22

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,061,991,021.15

1,061,991,021.15

Ending Certificate Balance

1,060,252,336.45

Ending Actual Collateral Balance

1,061,562,432.28

1,061,562,432.28

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.77)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.77)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.36

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 9 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

 

7,499,999 or less

9

46,514,759.05

4.39%

64

4.9041

1.689063

1.39 or less

12

238,693,400.21

22.51%

65

4.6378

0.809048

7,500,000 to 14,999,999

9

101,355,478.33

9.56%

57

4.5995

1.161061

1.40 to 1.44

2

43,126,413.26

4.07%

68

4.4765

1.404095

15,000,000 to 24,999,999

9

174,507,890.93

16.46%

60

4.2984

1.985179

1.45 to 1.54

3

40,085,320.88

3.78%

67

4.7056

1.459391

25,000,000 to 49,999,999

10

354,408,908.30

33.43%

60

4.4014

1.410304

1.55 to 1.99

6

147,661,009.71

13.93%

65

4.1954

1.728070

50,000,000 to 74,999,999

3

160,000,000.00

15.09%

54

3.8186

2.131875

2.00 to 2.49

16

411,136,384.25

38.78%

56

4.0051

2.228103

 

75,000,000 or greater

2

160,000,000.00

15.09%

50

3.6128

3.074063

2.50 to 2.87

2

31,084,508.30

2.93%

22

4.3643

2.604484

 

Totals

43

1,060,252,337.22

100.00%

58

4.2370

1.856864

2.88 or greater

1

85,000,000.00

8.02%

33

3.5628

3.660000

 

 

 

 

 

 

 

 

Totals

43

1,060,252,337.22

100.00%

58

4.2370

1.856864

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 29

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

Oregon

2

24,330,509.95

2.29%

69

4.3140

1.925956

Alabama

2

2,497,992.36

0.24%

33

3.5628

3.660000

Pennsylvania

4

3,955,090.54

0.37%

57

4.1783

1.733118

Arizona

2

5,645,094.03

0.53%

42

3.7955

2.931638

South Carolina

2

967,017.21

0.09%

33

3.5628

3.660000

Arkansas

1

289,089.82

0.03%

69

4.4860

0.770000

Texas

42

105,907,486.44

9.99%

49

4.3654

1.861525

California

24

320,212,511.47

30.20%

52

4.2457

1.856646

Utah

1

11,062,400.00

1.04%

67

3.7950

1.640000

Colorado

1

3,320,800.00

0.31%

67

3.7950

1.640000

Virginia

5

9,850,287.01

0.93%

36

4.2836

2.417642

Connecticut

2

7,589,766.91

0.72%

37

3.6565

3.366702

Washington

3

12,322,540.78

1.16%

68

4.0374

1.334819

Florida

7

20,442,594.09

1.93%

61

4.8355

1.966868

Wisconsin

5

6,549,239.65

0.62%

41

3.6921

3.111991

Georgia

3

47,909,423.96

4.52%

68

4.6453

1.370004

Wyoming

1

851,821.44

0.08%

69

4.4860

0.770000

Illinois

3

3,126,365.96

0.29%

69

4.4860

0.770000

Totals

165

1,060,252,337.22

100.00%

58

4.2370

1.856864

Indiana

7

17,479,637.35

1.65%

45

3.8605

2.728085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Iowa

1

715,105.16

0.07%

33

3.5628

3.660000

 

 

 

 

 

 

 

Kentucky

2

26,495,218.53

2.50%

68

4.7351

1.751309

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Louisiana

1

589,961.76

0.06%

33

3.5628

3.660000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Maryland

3

8,168,119.72

0.77%

41

3.6886

3.101913

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

Massachusetts

1

14,077,685.27

1.33%

69

4.7500

(0.320000)

Industrial

37

86,293,339.08

8.14%

42

3.9157

3.062577

Michigan

7

19,667,837.87

1.86%

52

3.8344

2.389633

Lodging

70

159,527,199.03

15.05%

61

4.4607

0.940405

Minnesota

5

6,065,718.15

0.57%

45

3.8340

2.749056

Mixed Use

6

114,074,492.04

10.76%

68

4.1592

2.046867

Missouri

3

3,447,131.93

0.33%

33

3.5628

3.660000

Multi-Family

5

68,623,385.04

6.47%

47

4.6051

1.966691

Nevada

3

45,572,501.66

4.30%

67

4.5570

1.327263

Office

23

287,347,219.17

27.10%

47

3.9509

2.329567

New Jersey

1

1,468,032.77

0.14%

69

4.4860

0.770000

Other

12

45,400,000.00

4.28%

67

3.7950

1.640000

New York

8

233,463,253.56

22.02%

68

3.8931

2.093040

Retail

10

224,477,419.03

21.17%

68

4.4361

1.444310

North Carolina

3

13,047,925.77

1.23%

36

4.4358

1.936982

Self Storage

1

11,043,983.37

1.04%

68

4.5250

2.230000

Ohio

6

18,093,632.90

1.71%

22

4.6349

0.428556

Totals

165

1,060,252,337.22

100.00%

58

4.2370

1.856864

Oklahoma

3

1,605,242.74

0.15%

58

4.2065

1.644874

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

 

4.4999% or less

20

702,105,291.67

66.22%

54

3.9965

2.141024

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

11

187,951,465.24

17.73%

68

4.6079

1.350474

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% or greater

11

106,730,279.70

10.07%

59

4.8842

1.109358

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

43

1,060,252,337.22

100.00%

58

4.2370

1.856864

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

42

996,787,036.61

94.01%

57

4.2068

1.881495

 

 

 

 

 

 

 

 

Totals

43

1,060,252,337.22

100.00%

58

4.2370

1.856864

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 12 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

 

60 months or less

7

243,606,176.49

22.98%

24

3.9379

2.667672

Interest Only

17

632,285,000.00

59.64%

56

3.9560

2.162894

61 months to 115 months

35

753,180,860.12

71.04%

68

4.2938

1.627217

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

116 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

61 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

120 months or greater

25

364,502,036.61

34.38%

60

4.6420

1.393366

 

Totals

43

1,060,252,337.22

100.00%

58

4.2370

1.856864

Totals

43

1,060,252,337.22

100.00%

58

4.2370

1.856864

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 13 of 29

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

63,465,300.61

5.99%

69

4.7100

NAP

 

 

 

None

 

Underwriter's Information

1

17,659,709.78

1.67%

69

4.6300

1.410000

 

 

 

 

 

 

12 months or less

40

972,588,490.73

91.73%

57

4.1945

1.901765

 

 

 

 

 

 

13 months to 24 months

1

6,538,836.10

0.62%

69

4.9000

0.140000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

43

1,060,252,337.22

100.00%

58

4.2370

1.856864

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 14 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

    Original      Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity    Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                Accrual Type        Gross Rate

Interest

Principal

Adjustments           Repay Date       Date

Date

Balance

Balance

Date

 

1A2A2

30312632

OF

New York

NY

Actual/360

3.66925%

236,982.08

0.00

0.00

N/A

06/01/27

--

75,000,000.00

75,000,000.00

09/01/21

 

1A2C12

30312633

OF

New York

NY

Actual/360

3.66925%

59,245.52

0.00

0.00

N/A

06/01/27

--

18,750,000.00

18,750,000.00

09/01/21

 

2

30312634

Various      Various

Various

Actual/360

3.56325%

260,779.36

0.00

0.00

N/A

06/05/24

--

85,000,000.00

85,000,000.00

09/05/21

 

3A1C1

30312641

MU

New York

NY

Actual/360

3.95425%

170,239.40

0.00

0.00

N/A

05/06/27

--

50,000,000.00

50,000,000.00

09/06/21

 

3A1C4

30312642

MU

New York

NY

Actual/360

3.95425%

68,095.76

0.00

0.00

N/A

05/06/27

--

20,000,000.00

20,000,000.00

09/06/21

 

3A1C5

30312643

MU

New York

NY

Actual/360

3.95425%

34,047.88

0.00

0.00

N/A

05/06/27

--

10,000,000.00

10,000,000.00

09/06/21

 

4A1

30312644

LO

Various

Various

Actual/360

4.48625%

154,517.78

0.00

0.00

N/A

06/01/27

--

40,000,000.00

40,000,000.00

09/01/21

 

4A7

30312650

LO

Various

Various

Actual/360

4.48625%

154,517.78

0.00

0.00

N/A

06/01/27

--

40,000,000.00

40,000,000.00

09/01/21

 

5

30312661

MF

Dallas

TX

Actual/360

4.71025%

257,793.47

95,860.24

0.00

N/A

06/06/27

--

63,561,160.85

63,465,300.61

09/06/21

 

6

30312585

OF

San Francisco

CA

Actual/360

3.55525%

183,659.50

0.00

0.00

N/A

04/06/24

--

60,000,000.00

60,000,000.00

09/06/21

 

7

30312591

RT

New York

NY

Actual/360

4.00025%

172,222.22

0.00

0.00

05/01/27

05/01/29

--

50,000,000.00

50,000,000.00

09/01/21

 

8

30312662

OF

Los Angeles

CA

Actual/360

4.47025%

182,835.42

0.00

0.00

N/A

06/06/22

--

47,500,000.00

47,500,000.00

09/06/21

 

9

30312473

98

Various

Various

Actual/360

3.79525%

148,363.42

0.00

0.00

04/06/27

04/06/28

--

45,400,000.00

45,400,000.00

09/06/21

 

11

30312664

RT

Lake Forest

CA

Actual/360

4.67025%

142,449.91

44,127.95

0.00

N/A

05/06/27

--

35,423,063.52

35,378,935.57

05/06/20

 

12

30312665

LO

Monterey

CA

Actual/360

4.06325%

122,454.31

0.00

0.00

N/A

05/01/27

--

35,000,000.00

35,000,000.00

09/01/21

 

13

30298407

OF

Reno

NV

Actual/360

4.58025%

131,090.16

45,360.02

0.00

N/A

04/06/27

--

33,238,807.60

33,193,447.58

09/06/21

 

14

30312666

RT

Columbus

GA

Actual/360

4.62025%

109,431.36

37,013.13

0.00

N/A

05/06/27

--

27,506,834.80

27,469,821.67

09/06/21

 

15

30312667

RT

Palm Desert

CA

Actual/360

4.37025%

95,987.79

41,234.57

0.00

N/A

05/06/27

--

25,507,938.05

25,466,703.48

09/06/21

 

16

30312668

MF

Odessa

TX

Actual/360

4.30025%

89,715.08

34,621.37

0.00

N/A

06/01/22

--

24,229,129.67

24,194,508.30

09/01/21

 

17

30312669

MF

Lexington

KY

Actual/360

4.75025%

102,256.94

0.00

0.00

N/A

05/01/27

--

25,000,000.00

25,000,000.00

09/01/21

 

18

30298535

RT

Oregon City

OR

Actual/360

4.30025%

83,312.50

0.00

0.00

N/A

06/06/27

--

22,500,000.00

22,500,000.00

09/06/21

 

19

30312670

RT

Warner Robins

GA

Actual/360

4.75025%

77,522.63

28,697.81

0.00

N/A

04/01/27

--

18,952,900.10

18,924,202.29

09/01/21

 

20

30312671

MU

Santa Monica

CA

Actual/360

4.18025%

71,970.89

0.00

0.00

N/A

06/06/27

--

19,995,000.00

19,995,000.00

09/06/21

 

21

30312672

IN

El Paso

TX

Actual/360

4.63025%

70,496.40

22,102.58

0.00

N/A

06/06/27

--

17,681,812.36

17,659,709.78

09/06/21

 

22

30312673

RT

College Station

TX

Actual/360

4.54025%

64,528.69

21,375.99

0.00

N/A

03/01/27

--

16,505,846.55

16,484,470.56

09/01/21

 

23

30312674

OF

Goleta

CA

Actual/360

4.46025%

61,448.89

0.00

0.00

N/A

05/06/27

--

16,000,000.00

16,000,000.00

08/06/21

 

24

30312675

LO

Braintree

MA

Actual/360

4.75025%

57,667.95

21,100.80

0.00

N/A

06/06/27

--

14,098,786.07

14,077,685.27

09/06/21

 

25

30312676

LO

Cincinnati

OH

Actual/360

4.82025%

53,451.76

16,621.07

0.00

N/A

05/01/22

--

12,878,218.70

12,861,597.63

10/01/20

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 15 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

    Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

   Interest

 

Scheduled

Scheduled

Principal

Anticipated        Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State     Accrual Type            Gross Rate

Interest

Principal

Adjustments         Repay Date      Date

Date

Balance

Balance

Date

 

27

30298584

MF

Las Vegas

NV

Actual/360

4.56025%

45,532.86

17,994.09

0.00

N/A

06/06/27

--

11,595,805.34

11,577,811.25

09/06/21

 

28

30312679

SS

El Monte

CA

Actual/360

4.52525%

43,100.88

17,371.57

0.00

N/A

05/06/27

--

11,061,354.94

11,043,983.37

09/06/21

 

29

30312680

RT

El Cajon

CA

Actual/360

4.52025%

45,539.00

0.00

0.00

N/A

05/06/27

--

11,700,000.00

11,700,000.00

09/06/21

 

30

30312681

LO

Wilmington

NC

Actual/360

4.49025%

42,775.14

14,251.23

0.00

N/A

06/01/24

--

11,063,331.12

11,049,079.89

09/01/21

 

31

30312682

RT

Richmond

TX

Actual/360

4.73025%

39,540.91

14,585.11

0.00

N/A

06/01/27

--

9,707,923.39

9,693,338.28

05/01/20

 

32

30312683

MU

Redwood City

CA

Actual/360

4.99025%

40,242.44

13,378.62

0.00

N/A

06/06/27

--

9,365,361.26

9,351,982.64

08/06/21

 

33

30312684

RT

Fern Park

FL

Actual/360

4.69025%

27,746.90

10,458.32

0.00

N/A

05/01/27

--

6,870,405.50

6,859,947.18

09/01/21

 

34

30298581

LO

Brooklyn

NY

Actual/360

4.90025%

27,630.43

9,520.44

0.00

N/A

06/06/27

--

6,548,356.54

6,538,836.10

06/06/20

 

35

30298538

IN

Carlsbad

CA

Actual/360

4.59025%

27,232.73

0.00

0.00

N/A

06/06/27

--

6,890,000.00

6,890,000.00

09/06/21

 

36

30312685

OF

San Francisco

CA

Actual/360

4.35025%

23,411.46

0.00

0.00

N/A

05/06/27

--

6,250,000.00

6,250,000.00

09/06/21

 

37

30312686

MU

Fort Myers

FL

Actual/360

5.90025%

24,046.88

5,609.95

0.00

N/A

06/01/27

--

4,733,119.35

4,727,509.40

09/01/21

 

38

30312687

MF

St. Petersburg

FL

Actual/360

5.11025%

20,607.46

6,570.76

0.00

N/A

05/06/27

--

4,683,218.79

4,676,648.03

09/06/21

 

39

30312688

OF

Irving

TX

Actual/360

4.90025%

18,572.81

5,309.89

0.00

N/A

02/06/27

--

4,401,720.10

4,396,410.21

09/06/21

 

40

30312689

MF

Massena

NY

Actual/360

5.21025%

14,261.17

4,347.15

0.00

N/A

06/06/27

--

3,178,764.61

3,174,417.46

08/06/21

 

41

30312690

IN

Richmond

VA

Actual/360

5.07025%

13,117.79

3,656.55

0.00

N/A

06/06/22

--

3,004,647.22

3,000,990.67

09/06/21

 

Totals

 

 

 

 

 

 

3,870,443.71

531,169.21

0.00

 

 

 

1,060,783,506.43

1,060,252,337.22

 

 

(1) Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 16 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1A2A2

108,976,856.50

102,505,346.90

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A2C12

108,976,856.50

102,505,346.90

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

52,874,485.48

12,832,320.54

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1C1

67,661,071.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1C4

67,661,071.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1C5

67,661,071.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A1

24,051,540.35

6,208,538.66

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A7

24,051,540.35

6,208,538.66

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

6

15,323,691.56

15,149,206.72

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

4,639,686.73

6,321,666.35

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

5,337,812.05

1,315,282.22

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

17,929,630.12

14,303,992.33

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,681,623.12

0.00

--

--

01/06/21

4,068,940.24

215,378.98

2,767,442.62

2,767,442.62

216,878.60

0.00

 

 

12

(3,713,019.72)

3,493,005.76

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

3,501,857.38

3,116,886.72

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,371,456.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,068,150.36

2,369,603.72

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

3,994,866.49

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,086,226.23

2,243,491.28

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,518,116.49

2,277,136.74

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

2,038,670.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,720,032.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,543,166.87

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,400,304.37

1,495,870.39

01/01/21

06/30/21

--

0.00

0.00

61,380.00

61,380.00

0.00

0.00

 

 

24

(126,641.57)

(236,658.84)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

(213,908.52)

18,224.66

01/01/21

05/31/21

11/06/20

4,593,274.75

205,807.42

50,869.39

564,390.47

210,067.41

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 17 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

27

978,013.21

1,049,093.05

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,477,550.99

1,633,287.12

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,170,919.53

1,202,289.76

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

859,587.95

1,473,750.16

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

328,302.02

86,180.95

01/01/21

07/31/21

03/08/21

0.00

49,147.53

53,672.09

810,878.36

141,270.50

0.00

 

 

32

1,041,446.29

289,556.04

01/01/21

03/31/21

--

0.00

0.00

53,580.74

53,580.74

0.00

0.00

 

 

33

747,475.00

854,264.11

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

101,446.52

0.00

--

--

02/08/21

563,791.67

41,476.18

34,693.77

515,366.85

113,363.14

0.00

 

 

35

674,985.22

825,765.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

859,041.30

145,104.16

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

710,243.91

586,594.35

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

467,795.98

489,209.02

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

697,389.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

315,366.24

0.00

--

--

--

0.00

0.00

18,594.63

18,594.63

0.00

0.00

 

 

41

524,336.33

515,576.69

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

596,970,115.08

291,278,470.28

 

 

 

9,226,006.66

511,810.11

3,040,233.25

4,791,633.67

681,579.65

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 19 of 29

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                  Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

0

0.00

0

0.00

3

29,093,772.01

1

12,861,597.63

0

0.00

0

0.00

0

0.00

0

0.00

4.236951%

4.218793%

58

08/12/21

0

0.00

0

0.00

3

29,134,498.63

1

12,878,218.70

0

0.00

0

0.00

0

0.00

0

0.00

4.237159%

4.218998%

59

07/12/21

0

0.00

0

0.00

3

29,175,057.38

1

12,894,771.07

0

0.00

1

35,467,014.72

0

0.00

0

0.00

4.237367%

4.219201%

60

06/11/21

0

0.00

0

0.00

3

29,219,335.26

1

12,912,976.78

0

0.00

0

0.00

0

0.00

0

0.00

4.237592%

4.219424%

61

05/12/21

0

0.00

0

0.00

4

64,818,504.34

1

12,929,385.48

0

0.00

0

0.00

0

0.00

0

0.00

4.237797%

4.219625%

62

04/12/21

0

0.00

0

0.00

4

64,910,452.57

1

12,947,452.71

0

0.00

0

0.00

0

0.00

0

0.00

4.238021%

4.219845%

63

03/12/21

0

0.00

0

0.00

4

64,993,529.38

1

12,963,718.90

0

0.00

0

0.00

0

0.00

0

0.00

4.238224%

4.220045%

64

02/12/21

0

0.00

0

0.00

4

65,101,838.04

1

12,985,111.99

0

0.00

0

0.00

0

0.00

1

12,359,517.74

4.238485%

4.220302%

65

01/12/21

0

0.00

0

0.00

4

65,184,137.63

1

13,001,222.52

0

0.00

0

0.00

0

0.00

1

40,000,000.00

4.245700%

4.227100%

66

12/11/20

0

0.00

0

0.00

4

65,266,102.99

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.251968%

4.233518%

67

11/13/20

0

0.00

0

0.00

4

65,356,291.89

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.252179%

4.233725%

68

10/13/20

0

0.00

0

0.00

4

65,437,558.12

0

0.00

0

0.00

2

80,000,000.00

0

0.00

0

0.00

4.252369%

4.233912%

69

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                               

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

                       Actual Principal

Transfer

Strategy

         Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                           Advances

Advances

Advances

                          Balance

Date

Code²

  

   Date

Date

REO Date

23

30312674

08/06/21

0

B

61,380.00

61,380.00

0.00

 

16,000,000.00

 

 

 

 

 

 

25

30312676

10/01/20

10

6

50,869.39

564,390.47

451,063.32

13,050,886.51

07/13/20

13

 

 

08/19/20

 

31

30312682

05/01/20

15

6

53,672.09

810,878.36

161,189.64

9,929,693.67

05/05/20

13

 

 

 

 

32

30312683

08/06/21

0

B

53,580.74

53,580.74

0.00

 

9,365,361.26

 

 

 

 

 

 

34

30298581

06/06/20

14

6

34,693.77

515,366.85

180,677.25

6,684,496.69

06/08/20

98

 

 

 

 

40

30312689

08/06/21

0

B

18,594.63

18,594.63

0.00

 

3,178,764.61

 

 

 

 

 

 

Totals

 

 

 

 

272,790.63

2,024,191.05

792,930.21

58,209,202.74

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

 

1 - Modification

 

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

 

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

 

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

 

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

 

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 21 of 29

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

                 REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

87,557,097

74,695,499

0

 

 

12,861,598

 

13 - 24 Months

0

0

0

 

 

0

 

25 - 36 Months

156,049,080

156,049,080

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

816,646,161

800,413,986

16,232,174

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

1,060,252,337

1,031,158,565

0

0

29,093,772

0

 

Aug-21

1,060,783,506

1,031,649,008

0

0

29,134,499

0

 

Jul-21

1,061,312,556

1,032,137,499

0

0

29,175,057

0

 

Jun-21

1,061,888,065

1,032,668,730

0

0

29,219,335

0

 

May-21

1,062,412,706

997,594,202

0

0

64,818,504

0

 

Apr-21

1,062,983,965

998,073,513

0

0

64,910,453

0

 

Mar-21

1,063,504,233

998,510,703

0

0

64,993,529

0

 

Feb-21

1,064,169,016

999,067,178

0

0

65,101,838

0

 

Jan-21

1,077,044,071

1,011,859,933

0

0

65,184,138

0

 

Dec-20

1,117,572,622

1,052,306,519

0

0

65,266,103

0

 

Nov-20

1,118,149,794

1,052,793,502

0

0

65,356,292

0

 

Oct-20

1,118,673,927

1,053,236,369

0

0

65,437,558

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 22 of 29

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

11

30312664

35,378,935.57

36,100,000.00

37,000,000.00

09/03/20

1,568,943.12

0.92000

09/30/20

05/06/27

308

25

30312676

12,861,597.63

13,050,886.51

10,000,000.00

09/14/20

(35,032.62)

(0.10000)

05/31/21

05/01/22

308

31

30312682

9,693,338.28

9,929,693.67

13,250,000.00

09/01/20

11,006.95

0.02000

07/31/21

06/01/27

308

34

30298581

6,538,836.10

6,684,496.69

7,100,000.00

11/03/20

61,557.68

0.14000

06/30/20

06/06/27

308

Totals

 

64,472,707.58

65,765,076.87

67,350,000.00

 

1,606,475.13

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 23 of 29

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

11

30312664

RT

CA

06/08/20

1

 

 

 

 

 

 

 

25

30312676

LO

OH

07/13/20

13

 

 

 

 

 

 

 

31

30312682

RT

TX

05/05/20

13

 

 

 

 

 

 

 

34

30298581

LO

NY

06/08/20

98

 

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 24 of 29

 


 

 

                   

 

 

 

 

               Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

4A1

30312644

40,000,000.00

4.48603%

40,000,000.00              4.48603%

8

08/31/20

09/01/20

09/08/20

4A7

30312650

40,000,000.00

4.48603%

40,000,000.00              4.48603%

8

08/31/20

09/01/20

09/08/20

11

30312664

0.00

4.67003%

0.00

         4.67003%

10

05/03/21

05/06/21

06/09/21

Totals

 

80,000,000.00

 

80,000,000.00

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 25 of 29

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

           Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹            Number                      Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 26 of 29

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

       Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID        Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 27 of 29

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

11

0.00

0.00

7,625.80

0.00

0.00

16,345.27

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

0.00

0.00

1,464.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

2,772.39

0.00

0.00

19,044.86

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

2,089.90

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

34

0.00

0.00

1,409.72

0.00

0.00

2,376.46

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

13,897.81

0.00

1,464.44

37,766.59

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

53,128.84

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 28 of 29

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 29 of 29

 


(null)


	
		Prospectus Loan ID
		1
		08-07-2021
		09-07-2021
		JPMCB/Natixis/SG/DBNY/Barclays
		05-05-2017
		93750000.00000000
		120
		06-01-2027
		0
		.03669400
		.03669400
		3
		1
		120
		07-01-2017
		true
		1
		A1
		3
		.00000000
		93750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2019
		.00000000
		.00000000
		
			245 Park Avenue
			245 Park Avenue
			New York
			NY
			10167
			New York
			OF
			1723993
			1723993
			1965
			2006
			2210000000.00000000
			MAI
			04-01-2017
			2210000000.00000000
			04-01-2017
			MAI
			.91100000
			.93142315
			6
			07-01-2019
			N
			JPMorgan Chase Bank,
			787785
			10-31-2022
			Baseball, Office of
			220565
			10-31-2022
			Angelo, Gordon, Co.,
			138669
			02-28-2031
			03-31-2017
			01-01-2021
			06-30-2021
			177756680.00000000
			173181990.00000000
			62448738.00000000
			70676643.12000000
			115307942.00000000
			102505346.88000000
			109564903.00000000
			96762306.88000000
			UW
			CREFC
			40179930.00000000
			2.87000000
			2.55120000
			2.73000000
			2.40820000
			F
			F
			06-30-2021
		
		false
		false
		93750000.00000000
		296227.60000000
		.03669400
		.00013050
		296227.60000000
		.00000000
		.00000000
		93750000.00000000
		93750000.00000000
		09-01-2021
		2
		false
		.00000000
		0
		Wells Fargo Bank, National
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		08-07-2021
		09-07-2021
		JPMCB/BANA
		05-19-2017
		85000000.00000000
		84
		06-05-2024
		0
		.03562830
		.03562830
		3
		1
		84
		07-05-2017
		true
		1
		A1
		3
		.00000000
		85000000.00000000
		1
		41
		41
		0
		true
		true
		true
		false
		false
		07-04-2019
		03-04-2024
		03-04-2024
		.00000000
		.00000000
		
			BAE Facility
			4300 Airport Expressway
			Fort Wayne
			IN
			46801
			Allen
			OF
			333750
			333750
			2015
			65400000.00000000
			MAI
			02-22-2017
			65400000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			BAE SYSTEMS CONTROLS
			333750
			08-31-2025
			01-01-2021
			03-31-2021
			6796684.00000000
			1215141.42000000
			2514773.00000000
			27091.53000000
			4281911.00000000
			1188049.89000000
			3981536.00000000
			1112955.89000000
			UW
			CREFC
			258411.36000000
			4.59750000
			4.30690000
			F
			03-31-2021
		
		
			Fedex Ground
			825 Lordship Boulevard
			Stratford
			CT
			06615
			Fairfield
			OF
			225198
			225198
			2016
			63000000.00000000
			MAI
			02-24-2017
			63000000.00000000
			02-24-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			FEDEX GROUND STRAFORD
			225198
			06-30-2026
			01-01-2021
			03-31-2021
			5379160.00000000
			920838.00000000
			1990289.00000000
			60899.95000000
			3388871.00000000
			859938.05000000
			3186193.00000000
			809268.30000000
			UW
			CREFC
			248919.80000000
			3.45470000
			3.25110000
			F
			03-31-2021
		
		
			Fedex (Baltimore)
			101 Bethlehem Boulevard
			Baltimore
			MD
			21219
			Baltimore
			OF
			306016
			306016
			2016
			58000000.00000000
			MAI
			02-27-2017
			58000000.00000000
			02-27-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			FEDEX GROUND
			306016
			01-31-2032
			01-01-2021
			03-31-2021
			5375273.00000000
			1234851.39000000
			1988851.00000000
			412714.54000000
			3386422.00000000
			822136.85000000
			3111008.00000000
			753283.35000000
			UW
			CREFC
			229165.23000000
			3.58750000
			3.28710000
			F
			03-31-2021
		
		
			Harman Becker
			30001 Cabot Drive
			Novi
			MI
			48377
			Oakland
			OF
			188000
			188042
			2015
			46200000.00000000
			MAI
			03-02-2017
			46200000.00000000
			03-02-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			HARMON BECKER
			188000
			10-31-2030
			01-01-2021
			03-31-2021
			5387147.00000000
			904707.22000000
			1993244.00000000
			263395.23000000
			3393902.00000000
			641311.99000000
			3224665.00000000
			599002.49000000
			UW
			CREFC
			182537.26000000
			3.51330000
			3.28150000
			F
			03-31-2021
		
		
			General Electric Company
			3720 Us Highway 52 South
			Lafayette
			IN
			47905
			Tippecanoe
			OF
			306406
			306406
			2015
			44000000.00000000
			MAI
			02-22-2017
			44000000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			GE AVIATION LAFAYETTE
			306406
			09-13-2030
			01-01-2021
			03-31-2021
			4259069.00000000
			726843.00000000
			1575856.00000000
			1763.34000000
			2683213.00000000
			725079.66000000
			2407448.00000000
			656138.16000000
			UW
			CREFC
			173876.14000000
			4.17010000
			3.77360000
			F
			03-31-2021
		
		
			Godaddy Office
			2155 East Godaddy Way
			Tempe
			AZ
			85284
			Maricopa
			OF
			150000
			150000
			2014
			39000000.00000000
			MAI
			02-24-2017
			39000000.00000000
			02-24-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			GO DADDY OPERATING CO
			150000
			05-31-2025
			01-01-2021
			03-31-2021
			3876583.00000000
			978506.00000000
			1434336.00000000
			213253.02000000
			2442247.00000000
			765252.98000000
			2307247.00000000
			731502.98000000
			UW
			CREFC
			154121.57000000
			4.96530000
			4.74630000
			F
			03-31-2021
		
		
			Carrier
			16011 Applewhite Road
			San Antonio
			TX
			78264
			Bexar
			OF
			517000
			517000
			2014
			38500000.00000000
			MAI
			02-23-2017
			38500000.00000000
			02-23-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			CARRIER
			517000
			09-30-2026
			01-01-2021
			03-31-2021
			3465588.00000000
			597611.43000000
			1282268.00000000
			21399.58000000
			2183320.00000000
			576211.85000000
			1722043.00000000
			460892.35000000
			UW
			CREFC
			152104.60000000
			3.78830000
			3.03010000
			F
			03-31-2021
		
		
			Emerus
			8686 New Trails Drive
			The Woodlands
			TX
			77381
			Montgomery
			OF
			95640
			95640
			2000
			31300000.00000000
			MAI
			02-24-2017
			31300000.00000000
			02-24-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			EMERUS HOLDINGS
			95640
			12-31-2026
			01-01-2021
			03-31-2021
			3397543.00000000
			585795.00000000
			1257091.00000000
			2882.99000000
			2140452.00000000
			582912.01000000
			2054376.00000000
			561393.01000000
			UW
			CREFC
			123688.60000000
			4.71270000
			4.53880000
			F
			03-31-2021
		
		
			Cardinal Health 200, LLC
			6000 Rosa Parks Boulevard
			Detroit
			MI
			48208
			Wayne
			OF
			275951
			275951
			2015
			30450000.00000000
			MAI
			02-21-2017
			30450000.00000000
			02-21-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			CARDINAL HEALTH
			275951
			04-30-2030
			01-01-2021
			03-31-2021
			2790425.00000000
			534734.81000000
			1032457.00000000
			13820.81000000
			1757968.00000000
			520914.00000000
			1509612.00000000
			458825.00000000
			UW
			CREFC
			120307.23000000
			4.32990000
			3.81380000
			F
			03-31-2021
		
		
			Commscope
			501 Shenandoah Drive
			Shakopee
			MN
			55379
			Scott
			OF
			176648
			176648
			2014
			30150000.00000000
			MAI
			02-27-2017
			30150000.00000000
			02-27-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			TYCO / TE CONNECTIVITY
			176648
			04-30-2024
			01-01-2021
			03-31-2021
			2932121.00000000
			513833.70000000
			1084885.00000000
			913.38000000
			1847237.00000000
			512920.32000000
			1688253.00000000
			473174.57000000
			UW
			CREFC
			119120.70000000
			4.30590000
			3.97220000
			F
			03-31-2021
		
		
			FCA
			2348 Fm 464
			Seguin
			TX
			78155
			Guadalupe
			OF
			300000
			300000
			2012
			28400000.00000000
			MAI
			02-22-2017
			28400000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			FCA / CATERPILLAR
			300000
			08-31-2022
			01-01-2021
			03-31-2021
			2747456.00000000
			499489.24000000
			1016559.00000000
			1617.40000000
			1730897.00000000
			497871.84000000
			1460897.00000000
			430371.84000000
			UW
			CREFC
			170166.42000000
			2.92580000
			2.52910000
			F
			03-31-2021
		
		
			Fedex (Staunton)
			7 Industry Way
			Staunton
			VA
			24401
			Staunton (city)
			OF
			225198
			225198
			2016
			23900000.00000000
			MAI
			03-02-2017
			23900000.00000000
			03-02-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			FEDEX GROUND STAUNTON
			225198
			06-30-2026
			01-01-2021
			03-31-2021
			2190820.00000000
			373880.67000000
			810603.00000000
			30788.35000000
			1380217.00000000
			343092.32000000
			1177538.00000000
			292422.57000000
			UW
			CREFC
			94442.47000000
			3.63280000
			3.09630000
			F
			03-31-2021
		
		
			Quad Packaging (Proteus) - Franklin Business Park
			1 & 3 West World Packaging Circle
			Franklin
			WI
			53132
			Milwaukee
			OF
			205000
			205000
			2006
			20000000.00000000
			MAI
			02-24-2017
			20000000.00000000
			02-24-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			QUAD PROTEUS
			205000
			12-16-2021
			01-01-2021
			03-31-2021
			1815035.00000000
			309750.00000000
			671563.00000000
			2460.51000000
			1143472.00000000
			307289.49000000
			954472.00000000
			260039.49000000
			UW
			CREFC
			79018.29250000
			3.88880000
			3.29090000
			F
			03-31-2021
		
		
			Quad Packaging (Transpak) - Franklin Business Park
			2 & 4 West World Packaging Circle
			Franklin
			WI
			53132
			Milwaukee
			OF
			218000
			218000
			2006
			19800000.00000000
			MAI
			02-24-2017
			19800000.00000000
			02-24-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			QUAD TRANSPAK
			218000
			12-16-2021
			01-01-2021
			03-31-2021
			1797749.00000000
			306800.01000000
			665167.00000000
			1546.95000000
			1132582.00000000
			305253.06000000
			945382.00000000
			258453.06000000
			UW
			CREFC
			78247.14750000
			3.90110000
			3.30300000
			F
			03-31-2021
		
		
			T-Mobile Call Center
			820 Tom Martin Drive
			Birmingham
			AL
			35211
			Jefferson
			OF
			66500
			66500
			1996
			2014
			18475000.00000000
			MAI
			02-23-2017
			18475000.00000000
			02-23-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			T-MOBILE
			66500
			02-28-2025
			01-01-2021
			03-31-2021
			1801998.00000000
			450617.70000000
			666739.00000000
			112931.16000000
			1135259.00000000
			337686.54000000
			1075409.00000000
			322724.04000000
			UW
			CREFC
			73026.70000000
			4.62420000
			4.41930000
			F
			03-31-2021
		
		
			Sikorsky Aircraft R&D Facility
			1727 South Main Street
			Dfw Airport
			TX
			75261
			Tarrant
			OF
			150975
			150975
			2008
			17900000.00000000
			MAI
			02-17-2017
			17900000.00000000
			02-17-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			SIKORSKY AIRCRAFT CORP
			150975
			01-31-2026
			01-01-2021
			03-31-2021
			1858180.00000000
			441878.97000000
			687527.00000000
			87110.61000000
			1170653.00000000
			354768.36000000
			1034776.00000000
			320799.11000000
			UW
			CREFC
			70713.26000000
			5.01700000
			4.53660000
			F
			03-31-2021
		
		
			Vatterott College - Northpark Campus
			8580 Evans Avenue
			St. Louis
			MO
			63134
			St. Louis
			OF
			90000
			90000
			2007
			16600000.00000000
			MAI
			02-15-2017
			16600000.00000000
			02-15-2017
			MAI
			1.00000000
			6
			07-05-2019
			N
			01-01-2021
			03-31-2021
			2127329.00000000
			8.98000000
			787112.00000000
			22876.14000000
			1340217.00000000
			-22867.16000000
			1259217.00000000
			-43117.16000000
			UW
			CREFC
			65611.40000000
			-.34850000
			-.65720000
			F
			03-31-2021
		
		
			Comcast
			12645 Corporate Lakes Drive
			Fort Myers
			FL
			33913
			Lee
			OF
			57260
			57260
			2008
			14900000.00000000
			MAI
			02-24-2017
			14900000.00000000
			02-24-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			COMCAST
			57260
			06-30-2024
			01-01-2021
			03-31-2021
			1666826.00000000
			361676.48000000
			616725.00000000
			70267.13000000
			1050100.00000000
			291409.35000000
			998566.00000000
			278525.85000000
			UW
			CREFC
			58848.66000000
			4.95180000
			4.73290000
			F
			03-31-2021
		
		
			Alfa Laval
			5400 International Trade Drive
			Richmond
			VA
			23231
			Henrico
			OF
			180252
			180252
			1990
			2005
			13600000.00000000
			MAI
			02-24-2017
			13600000.00000000
			02-24-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			ALFA LAVEL
			180252
			12-31-2030
			01-01-2021
			03-31-2021
			1711602.00000000
			346273.05000000
			633293.00000000
			36975.93000000
			1078309.00000000
			309297.12000000
			916082.00000000
			268740.37000000
			UW
			CREFC
			53687.50000000
			5.76110000
			5.00560000
			F
			03-31-2021
		
		
			LKQ BTS
			5545 Goodwin Lane
			New Braunfels
			TX
			78130
			Comal
			OF
			98771
			98771
			2016
			13400000.00000000
			MAI
			02-22-2017
			13400000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			LKQ NEW BRAUNFELS
			98771
			08-31-2033
			01-01-2021
			03-31-2021
			1447775.00000000
			252218.19000000
			535677.00000000
			519.72000000
			912098.00000000
			251698.47000000
			821777.00000000
			229117.97000000
			UW
			CREFC
			80316.39000000
			3.13380000
			2.85270000
			F
			03-31-2021
		
		
			Hitachi
			1375 North 28Th Avenue
			Dfw Airport
			TX
			75261
			Dallas
			OF
			72056
			72056
			2000
			2012
			12800000.00000000
			MAI
			02-22-2017
			12800000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			HITACHI HIGH TECHNOLOGIES AMERICA
			72056
			04-30-2022
			01-01-2021
			03-31-2021
			1371194.00000000
			255104.46000000
			507342.00000000
			51469.90000000
			863852.00000000
			203634.56000000
			799002.00000000
			187422.06000000
			UW
			CREFC
			50602.60000000
			4.02420000
			3.70380000
			F
			03-31-2021
		
		
			Cameron International
			2503 South Main Street
			Mansfield
			PA
			16933
			Tioga
			OF
			75000
			75000
			2013
			12175000.00000000
			MAI
			02-21-2017
			12175000.00000000
			02-21-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			CAMERON
			75000
			12-14-2023
			01-01-2021
			03-31-2021
			1619001.00000000
			363192.82000000
			599030.00000000
			56513.37000000
			1019971.00000000
			306679.45000000
			952606.00000000
			289837.95000000
			UW
			CREFC
			48110.97000000
			6.37440000
			6.02440000
			F
			03-31-2021
		
		
			Alliance Data Systems Office
			220 West Schrock Road
			Westerville
			OH
			43081
			Franklin
			OF
			100800
			100800
			1990
			2005
			11550000.00000000
			MAI
			02-17-2017
			11550000.00000000
			02-17-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			ALLIANCE DATA
			100800
			07-31-2024
			01-01-2021
			03-31-2021
			1395792.00000000
			242928.00000000
			516443.00000000
			3340.59000000
			879349.00000000
			239587.41000000
			788629.00000000
			216907.41000000
			UW
			CREFC
			45619.33000000
			5.25190000
			4.75470000
			F
			03-31-2021
		
		
			Synchrony Financial
			140 Wekiva Springs Road
			Longwood
			FL
			32779
			Seminole
			OF
			67775
			67775
			1983
			10750000.00000000
			MAI
			02-22-2017
			10750000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			SYNCHRONY FINANCIAL
			67775
			05-31-2025
			01-01-2021
			03-31-2021
			1093022.00000000
			188195.13000000
			404418.00000000
			585.65000000
			688604.00000000
			187609.48000000
			627606.00000000
			172360.23000000
			UW
			CREFC
			42475.46000000
			4.41690000
			4.05790000
			F
			03-31-2021
		
		
			Baxalta (Kansas City)
			9500 Ne 82Nd Terrace
			Kansas City
			MO
			64158
			Clay
			OF
			16686
			16686
			2017
			8250000.00000000
			MAI
			08-08-2017
			8250000.00000000
			08-08-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			Baxalta US Inc. - Barry Point
			16686
			10-31-2032
			01-01-2021
			03-31-2021
			725110.00000000
			119582.76000000
			268291.00000000
			50510.70000000
			456819.00000000
			69072.06000000
			441807.00000000
			65319.06000000
			UW
			CREFC
			32568.52000000
			2.12080000
			2.00560000
			F
			03-31-2021
		
		
			Biolife Plasma (Casselberry)
			1385 State Road 436
			Casselberry
			FL
			32707
			Seminole
			OF
			16686
			16694
			2017
			7850000.00000000
			MAI
			10-09-2017
			7850000.00000000
			10-09-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			Baxalta US Inc. - Casselberry
			16686
			10-31-2032
			01-01-2021
			03-31-2021
			730164.00000000
			117876.00000000
			270161.00000000
			3690.00000000
			460003.00000000
			114186.00000000
			444979.00000000
			110429.75000000
			UW
			CREFC
			31025.91000000
			3.68030000
			3.55930000
			F
			03-31-2021
		
		
			Biolife Plasma
			2325 County Road 10
			Mounds View
			MN
			55112
			Ramsey
			OF
			16694
			16694
			2015
			7420000.00000000
			MAI
			02-27-2017
			7420000.00000000
			02-27-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			BAXALTA US
			16694
			11-30-2030
			01-01-2021
			03-31-2021
			705097.00000000
			121743.45000000
			260886.00000000
			2818.23000000
			444211.00000000
			118925.22000000
			429199.00000000
			115172.22000000
			UW
			CREFC
			29305.74000000
			4.05810000
			3.93000000
			F
			03-31-2021
		
		
			Biolife Plasma Center
			4020 Sparks Drive Se
			Grand Rapids
			MI
			49546
			Kent
			OF
			16694
			16694
			2014
			7400000.00000000
			MAI
			02-20-2017
			7400000.00000000
			02-20-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			BAXALTA US
			16694
			11-30-2030
			01-01-2021
			03-31-2021
			706976.00000000
			122067.96000000
			261581.00000000
			9336.62000000
			445395.00000000
			112731.34000000
			430372.00000000
			108975.59000000
			UW
			CREFC
			29246.45000000
			3.85450000
			3.72610000
			F
			03-31-2021
		
		
			Single Tenant Industrial Facility
			4265 West Tompkins Avenue
			Las Vegas
			NV
			89103
			Clark
			OF
			46976
			46976
			1986
			2015
			7400000.00000000
			MAI
			03-01-2017
			7400000.00000000
			03-01-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			GERDAU
			46976
			03-31-2025
			01-01-2021
			03-31-2021
			915967.00000000
			154739.58000000
			338908.00000000
			4548.99000000
			577059.00000000
			150190.59000000
			534781.00000000
			139621.09000000
			UW
			CREFC
			29246.45000000
			5.13530000
			4.77400000
			F
			03-31-2021
		
		
			Biolife Plasma (Wausau)
			3201 Rib Mountain Drive
			Wausau
			WI
			54401
			Marathon
			OF
			16694
			16694
			2015
			7200000.00000000
			MAI
			02-17-2017
			7200000.00000000
			02-17-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			BAXALTA US
			16694
			10-31-2030
			01-01-2021
			03-31-2021
			655724.00000000
			113218.71000000
			242618.00000000
			2885.22000000
			413106.00000000
			110333.49000000
			398093.00000000
			106579.99000000
			UW
			CREFC
			28474.98000000
			3.87480000
			3.74290000
			F
			03-31-2021
		
		
			Baxalta (Springfield)
			1815 Mccurry Road
			Springfield
			MO
			65807
			Greene
			OF
			16694
			16694
			2015
			7000000.00000000
			MAI
			02-27-2017
			7000000.00000000
			02-27-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			Baxalta US, Inc. - Springfield
			16694
			11-30-2030
			01-01-2021
			03-31-2021
			660942.00000000
			115144.83000000
			244548.00000000
			1968.42000000
			416393.00000000
			113176.41000000
			401369.00000000
			109420.16000000
			UW
			CREFC
			27644.54000000
			4.09400000
			3.95810000
			F
			03-31-2021
		
		
			LKQ CHARLOTTE
			1001 Carrier Drive
			Charlotte
			NC
			28216
			Mecklenburg
			OF
			205100
			205100
			1960
			2005
			7000000.00000000
			MAI
			02-23-2017
			7000000.00000000
			02-23-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			LKQ SAILSBURY
			205100
			08-06-2030
			01-01-2021
			03-31-2021
			700201.00000000
			126808.97000000
			259074.00000000
			2582.19000000
			441127.00000000
			124226.78000000
			285018.00000000
			85199.53000000
			UW
			CREFC
			27644.54250000
			4.49370000
			3.08200000
			F
			03-31-2021
		
		
			Biolife Plasma (Ankeny)
			725 Se Oralabor Road
			Ankeny
			IA
			50021
			Polk
			OF
			16694
			16694
			2015
			6600000.00000000
			MAI
			03-01-2017
			6600000.00000000
			03-01-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			BAXALTA US
			16694
			11-30-2030
			01-01-2021
			03-31-2021
			621471.00000000
			108268.50000000
			229944.00000000
			4364.56000000
			391527.00000000
			103903.94000000
			376432.00000000
			100130.19000000
			UW
			CREFC
			26102.25000000
			3.98070000
			3.83610000
			F
			03-31-2021
		
		
			H&E Equipment (San Antonio)
			5327 & 5423 Tex-Con Road
			San Antonio
			TX
			78220
			Bexar
			OF
			26535
			26535
			2015
			5800000.00000000
			MAI
			02-23-2017
			5800000.00000000
			02-23-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			H&E EQUIPMENT
			26535
			11-30-2030
			01-01-2021
			03-31-2021
			614375.00000000
			110330.82000000
			227319.00000000
			141.66000000
			387056.00000000
			110189.16000000
			363174.00000000
			104218.91000000
			UW
			CREFC
			22898.77000000
			4.81200000
			4.55130000
			F
			03-31-2021
		
		
			H&E Equipment Services Facility
			4202 Almonaster Avenue
			New Orleans
			LA
			70126
			Orleans Parish
			OF
			18808
			18808
			2015
			5450000.00000000
			MAI
			02-27-2017
			5450000.00000000
			02-27-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			H&E EQUIPMENT SERVICES
			18808
			12-31-2030
			01-01-2021
			03-31-2021
			617481.00000000
			111831.18000000
			228468.00000000
			355.03000000
			389013.00000000
			111476.15000000
			372086.00000000
			107244.40000000
			UW
			CREFC
			21534.36000000
			5.17670000
			4.98020000
			F
			03-31-2021
		
		
			GE Aviation Systems Facility
			2705 Gateway Drive
			Pompano Beach
			FL
			33069
			Broward
			OF
			30892
			30892
			1985
			2012
			5100000.00000000
			MAI
			02-22-2017
			5100000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			GE AVIATION POMPANO
			30892
			08-14-2022
			01-01-2021
			03-31-2021
			559537.00000000
			99690.00000000
			207029.00000000
			31690.79000000
			352508.00000000
			67999.21000000
			324706.00000000
			61048.46000000
			UW
			CREFC
			20169.95000000
			3.37130000
			3.02670000
			F
			03-31-2021
		
		
			Saint-Gobain Warehouse
			30 Sibley Drive
			Russellville
			AL
			35654
			Franklin
			OF
			99750
			102950
			2009
			4600000.00000000
			MAI
			02-17-2017
			4600000.00000000
			02-17-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			SAINT GOBAIN
			99750
			09-01-2024
			01-01-2021
			03-31-2021
			562737.00000000
			99367.56000000
			208213.00000000
			4680.35000000
			354525.00000000
			94687.21000000
			261870.00000000
			71523.21000000
			UW
			CREFC
			18152.99000000
			5.21610000
			3.94000000
			F
			03-31-2021
		
		
			H&E Equipment (Columbia)
			1031 Buckner Park Drive
			Columbia
			SC
			29203
			Richland
			OF
			19380
			19380
			2015
			4550000.00000000
			MAI
			02-20-2017
			4550000.00000000
			03-20-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			H&E EQUIPMENT SERVICES
			19380
			10-31-2030
			01-01-2021
			03-31-2021
			485579.00000000
			87332.88000000
			179664.00000000
			762.03000000
			305915.00000000
			86570.85000000
			288473.00000000
			82210.35000000
			UW
			CREFC
			17974.79000000
			4.81620000
			4.57360000
			F
			03-31-2021
		
		
			H&E Equipment (Oklahoma City)
			10700 Nw 4Th Street
			Yukon
			OK
			73099
			Oklahoma
			OF
			19608
			19608
			2015
			4490000.00000000
			MAI
			02-20-2017
			4490000.00000000
			02-20-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			H&E EQUIPMENT SERVICES
			19608
			06-30-2030
			01-01-2021
			03-31-2021
			474788.00000000
			84559.14000000
			175672.00000000
			388.28000000
			299117.00000000
			84170.86000000
			281469.00000000
			79759.11000000
			UW
			CREFC
			17737.61000000
			4.74530000
			4.49660000
			F
			03-31-2021
		
		
			LKQ HEAVY TRUCKS
			6180 Hagman Road
			Toledo
			OH
			43612
			Lucas
			OF
			207998
			207998
			1975
			2013
			4475000.00000000
			MAI
			02-22-2017
			4475000.00000000
			02-22-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			LKQ TOLEDO
			207998
			06-17-2027
			01-01-2021
			03-31-2021
			474634.00000000
			81669.34000000
			175614.00000000
			15608.11000000
			299019.00000000
			66061.23000000
			151974.00000000
			29299.73000000
			UW
			CREFC
			17678.31500000
			3.73690000
			1.65740000
			F
			03-31-2021
		
		
			H&E Equipment (Greer)
			585 Brookshire Road
			Greer
			SC
			29651
			Spartanburg
			OF
			19608
			19608
			2015
			4380000.00000000
			MAI
			02-17-2017
			4380000.00000000
			02-17-2017
			MAI
			1.00000000
			1.00000000
			6
			07-05-2019
			N
			H&E EQUIPMENT SERVICES
			19608
			11-30-2030
			01-01-2021
			03-31-2021
			489950.00000000
			88900.82000000
			181281.00000000
			2218.67000000
			308668.00000000
			86682.15000000
			291021.00000000
			82270.40000000
			UW
			CREFC
			17322.23000000
			5.00410000
			4.74940000
			F
			03-31-2021
		
		false
		false
		85000000.00000000
		260779.36000000
		.03562830
		.00014300
		260779.36000000
		.00000000
		.00000000
		85000000.00000000
		85000000.00000000
		09-05-2021
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		08-07-2021
		09-07-2021
		DBNY/GSMC/MSBNA
		05-01-2017
		80000000.00000000
		120
		05-06-2027
		0
		.03953947
		.03953947
		3
		1
		120
		06-06-2017
		true
		1
		A1
		3
		272383.04000000
		80000000.00000000
		1
		1
		1
		3
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Olympic Tower
			645 Fifth Avenue
			New York
			NY
			10019
			New York
			MU
			525372
			525372
			1905
			1900000000.00000000
			MAI
			04-01-2017
			1900000000.00000000
			04-01-2017
			MAI
			.98800000
			6
			07-06-2019
			N
			RICHMONT NORTH AMERICA
			208690
			07-31-2022
			NBA PROPERTIES
			145594
			12-31-2020
			MSD CAPITAL
			35365
			03-31-2022
			12-31-2016
			94904955.00000000
			26624023.00000000
			68280932.00000000
			66136694.00000000
			UW
			CREFC
			2.79000000
			2.70000000
			F
			F
			12-31-2020
		
		false
		false
		80000000.00000000
		272383.04000000
		.03953947
		.00013050
		272383.04000000
		.00000000
		.00000000
		80000000.00000000
		80000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		08-07-2021
		09-07-2021
		JPMCB/Barclays/DBNY/BANA
		05-24-2017
		80000000.00000000
		120
		06-01-2027
		0
		.04486000
		.04486000
		3
		1
		120
		07-01-2017
		true
		1
		PP
		3
		.00000000
		80000000.00000000
		1
		65
		65
		0
		true
		true
		true
		false
		true
		06-30-2018
		03-31-2027
		03-31-2027
		.00000000
		.00000000
		
			Larkspur Landing Sunnyvale
			748 North Mathilda Avenue
			Sunnyvale
			CA
			94085
			Santa Clara
			LO
			126
			126
			2000
			52100000.00000000
			MAI
			04-23-2017
			52100000.00000000
			04-23-2017
			MAI
			.83800000
			.52400000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			7774225.00000000
			479133.84000000
			3602265.00000000
			483316.34000000
			4171961.00000000
			-4182.50000000
			4171961.00000000
			-23347.85000000
			UW
			CREFC
			387719.13000000
			-.01080000
			-.06020000
			F
		
		
			Larkspur Landing Milpitas
			40 Ranch Drive
			Milpitas
			CA
			95035
			Santa Clara
			LO
			124
			124
			1998
			43900000.00000000
			MAI
			04-23-2017
			43900000.00000000
			04-23-2017
			MAI
			.85700000
			.45970000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			6764028.00000000
			381955.32000000
			3201871.00000000
			445533.64000000
			3562157.00000000
			-63578.32000000
			3562157.00000000
			-78856.53000000
			UW
			CREFC
			304058.90000000
			-.20910000
			-.25930000
			F
		
		
			Larkspur Landing Campbell
			550 West Hamilton Avenue
			Campbell
			CA
			95008
			Santa Clara
			LO
			117
			117
			2000
			38600000.00000000
			MAI
			04-23-2017
			38600000.00000000
			04-23-2017
			MAI
			.84300000
			.68010000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			6059570.00000000
			698367.72000000
			2860144.00000000
			511880.06000000
			3199426.00000000
			186487.66000000
			3199426.00000000
			158512.96000000
			UW
			CREFC
			287254.46000000
			.64920000
			.55180000
			F
		
		
			Larkspur Landing San Francisco
			670 & 690 Gateway Boulevard
			South San Francisco
			CA
			94080
			San Mateo
			LO
			111
			111
			1999
			31800000.00000000
			MAI
			04-23-2017
			31800000.00000000
			04-23-2017
			MAI
			.84900000
			.67840000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			5697514.00000000
			666686.95000000
			3270929.00000000
			573931.81000000
			2426585.00000000
			92755.14000000
			2426585.00000000
			66087.66000000
			UW
			CREFC
			236649.95000000
			.39200000
			.27930000
			F
		
		
			Larkspur Landing Pleasanton
			5535 Johnson Drive Court
			Pleasanton
			CA
			94588
			Alameda
			LO
			124
			124
			1997
			31100000.00000000
			MAI
			04-23-2017
			31100000.00000000
			04-23-2017
			MAI
			.82900000
			.63120000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			5193352.00000000
			571738.18000000
			2754991.00000000
			465110.66000000
			2438362.00000000
			106627.52000000
			2438362.00000000
			83758.00000000
			UW
			CREFC
			231440.77250000
			.46070000
			.36190000
			F
		
		
			Larkspur Landing Bellevue
			15805 Se 37Th Street
			Bellevue
			WA
			98006
			King
			LO
			126
			126
			1998
			27700000.00000000
			MAI
			04-23-2017
			27700000.00000000
			04-23-2017
			MAI
			.78800000
			.45570000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4692425.00000000
			343608.87000000
			2518899.00000000
			338935.33000000
			2173526.00000000
			4673.54000000
			2173526.00000000
			-9070.81000000
			UW
			CREFC
			206138.50000000
			.02270000
			-.04400000
			F
		
		
			Larkspur Landing Sacramento
			555 Howe Avenue
			Sacramento
			CA
			95825
			Sacramento
			LO
			124
			124
			1998
			20700000.00000000
			MAI
			04-23-2017
			20700000.00000000
			04-23-2017
			MAI
			.83000000
			.68180000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4214257.00000000
			700602.86000000
			2397345.00000000
			496831.01000000
			1816912.00000000
			203771.85000000
			1816912.00000000
			175747.73000000
			UW
			CREFC
			154045.93660000
			1.32280000
			1.14090000
			F
		
		
			Hampton Inn Ann Arbor North
			2300 Green Road
			Ann Arbor
			MI
			48105
			Washtenaw
			LO
			129
			129
			1988
			2015
			20200000.00000000
			MAI
			04-23-2017
			20200000.00000000
			04-23-2017
			MAI
			.73900000
			.24230000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4826301.00000000
			207635.65000000
			2990175.00000000
			376511.26000000
			1836126.00000000
			-168875.61000000
			1836126.00000000
			-177181.04000000
			UW
			CREFC
			150324.81500000
			-1.12340000
			-1.17870000
			F
		
		
			Larkspur Landing Hillsboro
			3133 Ne Shute Road
			Hillsboro
			OR
			97124
			Washington
			LO
			124
			124
			1997
			20200000.00000000
			MAI
			04-23-2017
			20200000.00000000
			04-23-2017
			MAI
			.74100000
			.61480000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3941272.00000000
			532078.90000000
			2232510.00000000
			359854.02000000
			1708763.00000000
			172224.88000000
			1708763.00000000
			150941.73000000
			UW
			CREFC
			150324.81500000
			1.14570000
			1.00410000
			F
		
		
			Larkspur Landing Renton
			1701 E Valley Road
			Renton
			WA
			98057
			King
			LO
			127
			127
			1998
			20000000.00000000
			MAI
			04-23-2017
			20000000.00000000
			04-23-2017
			MAI
			.80300000
			.59340000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4423020.00000000
			551701.62000000
			2728888.00000000
			450862.78000000
			1694132.00000000
			100838.84000000
			1694132.00000000
			78770.78000000
			UW
			CREFC
			148836.75500000
			.67750000
			.52920000
			F
		
		
			Holiday Inn Arlington Northeast Rangers Ballpark
			1311 Wet 'N Wild Way
			Arlington
			TX
			76011
			Tarrant
			LO
			147
			147
			2008
			2013
			19200000.00000000
			MAI
			04-23-2017
			19200000.00000000
			04-23-2017
			MAI
			.78300000
			.71590000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			5568856.00000000
			761365.91000000
			4031609.00000000
			597601.34000000
			1537247.00000000
			163764.57000000
			1537247.00000000
			133309.94000000
			UW
			CREFC
			142883.20000000
			1.14610000
			.93300000
			F
		
		
			Residence Inn Toledo Maumee
			1370 Arrowhead Drive
			Maumee
			OH
			43537
			Lucas
			LO
			108
			108
			2008
			2016
			19000000.00000000
			MAI
			04-23-2017
			19000000.00000000
			04-23-2017
			MAI
			.81700000
			.55120000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4066425.00000000
			491535.19000000
			2597554.00000000
			424421.57000000
			1468871.00000000
			67113.62000000
			1468871.00000000
			47452.22000000
			UW
			CREFC
			141394.48670000
			.47470000
			.33560000
			F
		
		
			Residence Inn Williamsburg
			1648 Richmond Road
			Williamsburg
			VA
			23185
			James City
			LO
			108
			108
			1999
			2012
			18200000.00000000
			MAI
			04-23-2017
			18200000.00000000
			04-23-2017
			MAI
			.73000000
			.56450000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3955706.00000000
			609034.99000000
			2596962.00000000
			424878.04000000
			1358744.00000000
			184156.95000000
			1358744.00000000
			159795.55000000
			UW
			CREFC
			135440.93860000
			1.35970000
			1.17980000
			F
		
		
			Hampton Inn Suites Waco South
			2501 Marketplace Drive
			Waco
			TX
			76711
			McLennan
			LO
			123
			123
			2008
			2013
			16800000.00000000
			MAI
			04-23-2017
			16800000.00000000
			04-23-2017
			MAI
			.77700000
			.77710000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4293844.00000000
			734716.03000000
			2879053.00000000
			477844.65000000
			1414791.00000000
			256871.38000000
			1414791.00000000
			227482.74000000
			UW
			CREFC
			125022.55340000
			2.05460000
			1.81950000
			F
		
		
			Holiday Inn Louisville Airport Fair Expo
			447 Farmington Avenue
			Louisville
			KY
			40209
			Jefferson
			LO
			106
			106
			2008
			16500000.00000000
			MAI
			04-23-2017
			16500000.00000000
			04-23-2017
			MAI
			.72900000
			.37460000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4185314.00000000
			317731.26000000
			2796547.00000000
			345788.91000000
			1388767.00000000
			-28057.65000000
			1388767.00000000
			-40766.90000000
			UW
			CREFC
			122790.14000000
			-.22850000
			-.33200000
			F
		
		
			Courtyard Tyler
			7424 S Broadway Avenue
			Tyler
			TX
			75703
			Smith
			LO
			121
			121
			2010
			2016
			16200000.00000000
			MAI
			04-23-2017
			16200000.00000000
			04-23-2017
			MAI
			.58800000
			.78720000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3341364.00000000
			726968.76000000
			2088004.00000000
			403360.39000000
			1253360.00000000
			323608.37000000
			1253360.00000000
			294529.62000000
			UW
			CREFC
			120557.72270000
			2.68430000
			2.44310000
			F
		
		
			Hilton Garden Inn Edison Raritan Center
			50 Raritan Center Parkway
			Edison
			NJ
			08837
			Middlesex
			LO
			132
			132
			2002
			2014
			16200000.00000000
			MAI
			04-23-2017
			16200000.00000000
			04-23-2017
			MAI
			.78100000
			.56110000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			5848958.00000000
			772757.47000000
			4531561.00000000
			601038.55000000
			1317397.00000000
			171718.92000000
			1317397.00000000
			140808.63000000
			UW
			CREFC
			120557.72340000
			1.42440000
			1.16800000
			F
		
		
			Hilton Garden Inn St Paul Oakdale
			420 Inwood Avenue North
			Oakdale
			MN
			55128
			Washington
			LO
			116
			116
			2005
			2013
			16000000.00000000
			MAI
			04-23-2017
			16000000.00000000
			04-23-2017
			MAI
			.80000000
			.24140000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4891094.00000000
			185837.63000000
			3201247.00000000
			302084.78000000
			1689847.00000000
			-116247.15000000
			1689847.00000000
			-123680.65000000
			UW
			CREFC
			119069.00300000
			-.97630000
			-1.03870000
			F
		
		
			Residence Inn Grand Rapids West
			3451 Rivertown Point Court Sw
			Grandville
			MI
			49418
			Kent
			LO
			90
			90
			2000
			2017
			15800000.00000000
			MAI
			04-23-2017
			15800000.00000000
			04-23-2017
			MAI
			.72600000
			.40750000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3115120.00000000
			292043.94000000
			2008993.00000000
			304072.59000000
			1106127.00000000
			-12028.65000000
			1106127.00000000
			-23710.41000000
			UW
			CREFC
			117580.94660000
			-.10230000
			-.20170000
			F
		
		
			Peoria, AZ Residence Inn
			8435 West Paradise Lane
			Peoria
			AZ
			85382
			Maricopa
			LO
			90
			90
			1998
			2013
			15700000.00000000
			MAI
			04-23-2017
			15700000.00000000
			04-23-2017
			MAI
			.80800000
			.83060000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3248248.00000000
			969610.87000000
			2090221.00000000
			424390.13000000
			1158027.00000000
			545220.74000000
			1158027.00000000
			506436.30000000
			UW
			CREFC
			116836.59330000
			4.66650000
			4.33460000
			F
		
		
			Hampton Inn Suites Bloomington Normal
			320 Towanda Avenue
			Normal
			IL
			61701
			McLean
			LO
			128
			128
			2007
			2015
			15600000.00000000
			MAI
			04-23-2017
			15600000.00000000
			04-23-2017
			MAI
			.70800000
			.45300000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3738690.00000000
			386025.04000000
			2341747.00000000
			352902.46000000
			1396943.00000000
			33122.58000000
			1396943.00000000
			17681.58000000
			UW
			CREFC
			116092.23640000
			.28530000
			.15230000
			F
		
		
			Courtyard Chico
			2481 Carmichael Drive
			Chico
			CA
			95928
			Butte
			LO
			90
			90
			2005
			2015
			15300000.00000000
			MAI
			04-23-2017
			15300000.00000000
			04-23-2017
			MAI
			.84600000
			.71490000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3850184.00000000
			808705.52000000
			2410998.00000000
			484498.98000000
			1439185.00000000
			324206.54000000
			1439185.00000000
			291858.32000000
			UW
			CREFC
			113859.81610000
			2.84740000
			2.56330000
			F
		
		
			Hampton Inn Suites Kokomo
			2920 S Reed Road
			Kokomo
			IN
			46902
			Howard
			LO
			105
			105
			1997
			2013
			14800000.00000000
			MAI
			04-23-2017
			14800000.00000000
			04-23-2017
			MAI
			.77900000
			.54690000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3680915.00000000
			530470.04000000
			2425349.00000000
			422293.62000000
			1255566.00000000
			108176.42000000
			1255566.00000000
			86957.62000000
			UW
			CREFC
			110139.35320000
			.98220000
			.78950000
			F
		
		
			Hampton Inn Suites South Bend
			52709 Indiana State Route 933
			South Bend
			IN
			46637
			St. Joseph
			LO
			117
			117
			1997
			2014
			14800000.00000000
			MAI
			04-23-2017
			14800000.00000000
			04-23-2017
			MAI
			.69900000
			.75000000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3810167.00000000
			435762.78000000
			2577957.00000000
			297188.98000000
			1232210.00000000
			138573.80000000
			1232210.00000000
			121143.28000000
			UW
			CREFC
			110139.35320000
			1.25820000
			1.09990000
			F
		
		
			Courtyard Wichita Falls
			3800 Tarry Street
			Wichita Falls
			TX
			76308
			Wichita
			LO
			93
			93
			2009
			2017
			14100000.00000000
			MAI
			04-23-2017
			14100000.00000000
			04-23-2017
			MAI
			.77400000
			.85790000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3121444.00000000
			700168.50000000
			2025834.00000000
			442483.08000000
			1095610.00000000
			257685.42000000
			1095610.00000000
			229678.68000000
			UW
			CREFC
			104929.49310000
			2.45580000
			2.18890000
			F
		
		
			Hampton Inn Morehead
			4035 Arendell Street
			Morehead City
			NC
			28557
			Carteret
			LO
			118
			118
			1991
			2017
			13700000.00000000
			MAI
			04-23-2017
			13700000.00000000
			04-23-2017
			MAI
			.66600000
			.48290000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3154358.00000000
			448307.96000000
			2060293.00000000
			372356.25000000
			1094065.00000000
			75951.71000000
			1094065.00000000
			58019.39000000
			UW
			CREFC
			101953.36980000
			.74500000
			.56910000
			F
		
		
			Residence Inn Chico
			2485 Carmichael Drive
			Chico
			CA
			95928
			Butte
			LO
			78
			78
			2005
			2014
			13300000.00000000
			MAI
			04-23-2017
			13300000.00000000
			04-23-2017
			MAI
			.88000000
			.78060000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3273835.00000000
			861185.85000000
			2065656.00000000
			438945.73000000
			1208180.00000000
			422240.12000000
			1208180.00000000
			387792.68000000
			UW
			CREFC
			98976.61010000
			4.26610000
			3.91800000
			F
		
		
			Courtyard Lufkin
			2130 S First Street
			Lufkin
			TX
			75901
			Angelina
			LO
			101
			101
			2009
			2017
			12700000.00000000
			MAI
			04-23-2017
			12700000.00000000
			04-23-2017
			MAI
			.64900000
			.86150000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2752597.00000000
			779901.33000000
			2014311.00000000
			422182.33000000
			738285.00000000
			357719.00000000
			738285.00000000
			326522.95000000
			UW
			CREFC
			94511.11070000
			3.78490000
			3.45490000
			F
		
		
			Hampton Inn Carlisle
			1164 Harrisburg Pike
			Carlisle
			PA
			17013
			Cumberland
			LO
			97
			97
			1997
			2014
			12600000.00000000
			MAI
			04-23-2017
			12600000.00000000
			04-23-2017
			MAI
			.76100000
			.45290000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3439196.00000000
			360675.28000000
			2322290.00000000
			344209.89000000
			1116905.00000000
			16465.39000000
			1116905.00000000
			2038.38000000
			UW
			CREFC
			93766.74320000
			.17560000
			.02170000
			F
		
		
			Springhill Suites Williamsburg
			1644 Richmond Road
			Williamsburg
			VA
			23185
			James City
			LO
			120
			120
			2002
			2012
			12600000.00000000
			MAI
			04-23-2017
			12600000.00000000
			04-23-2017
			MAI
			.71700000
			.08820000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3361902.00000000
			105361.31000000
			2485794.00000000
			207254.89000000
			876108.00000000
			-101893.58000000
			876108.00000000
			-106108.02000000
			UW
			CREFC
			93766.74320000
			-1.08670000
			-1.13160000
			F
		
		
			Fairfield Inn Bloomington
			120 South Fairfield Drive
			Bloomington
			IN
			47404
			Monroe
			LO
			105
			105
			1995
			2015
			12500000.00000000
			MAI
			04-23-2017
			12500000.00000000
			04-23-2017
			MAI
			.87100000
			.32900000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3018966.00000000
			208528.01000000
			1747736.00000000
			213666.19000000
			1271230.00000000
			-5138.18000000
			1271230.00000000
			-13479.30000000
			UW
			CREFC
			93023.05120000
			-.05520000
			-.14490000
			F
		
		
			Waco Residence Inn
			501 South University Parks Drive
			Waco
			TX
			76706
			McLennan
			LO
			78
			78
			1997
			2012
			12200000.00000000
			MAI
			04-23-2017
			12200000.00000000
			04-23-2017
			MAI
			.82000000
			.69470000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3136682.00000000
			468425.16000000
			2224447.00000000
			326307.62000000
			912234.00000000
			142117.54000000
			912234.00000000
			123380.54000000
			UW
			CREFC
			90789.97750000
			1.56530000
			1.35900000
			F
		
		
			Holiday Inn Express Fisher
			9791 North By Northeast Boulevard
			Fishers
			IN
			46037
			Hamilton
			LO
			115
			115
			2000
			2012
			11400000.00000000
			MAI
			04-23-2017
			11400000.00000000
			04-23-2017
			MAI
			.67100000
			.40820000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3176451.00000000
			326512.08000000
			2225023.00000000
			366779.31000000
			951428.00000000
			-40267.23000000
			951428.00000000
			-53327.71000000
			UW
			CREFC
			84837.08250000
			-.47460000
			-.62860000
			F
		
		
			Larkspur Landing Folsom
			121 Iron Point Road
			Folsom
			CA
			95630
			Sacramento
			LO
			84
			84
			2000
			11100000.00000000
			MAI
			04-23-2017
			11100000.00000000
			04-23-2017
			MAI
			.86400000
			.64300000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2902483.00000000
			474012.94000000
			2043619.00000000
			418263.30000000
			858864.00000000
			55749.64000000
			858864.00000000
			36789.13000000
			UW
			CREFC
			82604.01000000
			.67490000
			.44540000
			F
		
		
			Springhill Suites Chicago Naperville Warrenville
			4305 Weaver Parkway
			Warrenville
			IL
			60555
			DuPage
			LO
			128
			128
			1997
			2013
			10500000.00000000
			MAI
			04-23-2017
			10500000.00000000
			04-23-2017
			MAI
			.67100000
			.30070000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3321573.00000000
			212861.72000000
			2653751.00000000
			293025.16000000
			667822.00000000
			-80163.44000000
			667822.00000000
			-88677.92000000
			UW
			CREFC
			78139.18000000
			-1.02590000
			-1.13490000
			F
		
		
			Holiday Inn Express & Suites Paris
			3025 Ne Loop 286
			Paris
			TX
			75460
			Lamar
			LO
			84
			84
			2009
			10400000.00000000
			MAI
			04-23-2017
			10400000.00000000
			04-23-2017
			MAI
			.72600000
			.92580000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2343673.00000000
			635466.17000000
			1545193.00000000
			334846.59000000
			798480.00000000
			300619.58000000
			798480.00000000
			275200.94000000
			UW
			CREFC
			77394.84000000
			3.88420000
			3.55580000
			F
		
		
			Toledo Homewood Suites
			1410 Arrowhead Drive
			Maumee
			OH
			43537
			Lucas
			LO
			78
			78
			1997
			2014
			10400000.00000000
			MAI
			04-23-2017
			10400000.00000000
			04-23-2017
			MAI
			.82200000
			.57090000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2929714.00000000
			310320.88000000
			1985509.00000000
			301289.51000000
			944205.00000000
			9031.37000000
			944205.00000000
			-3381.47000000
			UW
			CREFC
			77394.82000000
			.11670000
			-.04370000
			F
		
		
			Grand Rapids Homewood Suites
			3920 Stahl Drive Se
			Grand Rapids
			MI
			49546
			Kent
			LO
			78
			78
			1997
			2013
			10100000.00000000
			MAI
			04-23-2017
			10100000.00000000
			04-23-2017
			MAI
			.84100000
			.62510000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3009146.00000000
			405235.19000000
			2269574.00000000
			349945.87000000
			739572.00000000
			55289.32000000
			739572.00000000
			39079.91000000
			UW
			CREFC
			75162.40930000
			.73560000
			.51990000
			F
		
		
			Cheyenne Fairfield Inn & Suites
			1415 Stillwater Avenue
			Cheyenne
			WY
			82009
			Laramie
			LO
			60
			60
			1994
			2013
			9400000.00000000
			MAI
			04-23-2017
			9400000.00000000
			04-23-2017
			MAI
			.74600000
			.53430000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1961942.00000000
			249741.82000000
			1208351.00000000
			189545.80000000
			753591.00000000
			60196.02000000
			753591.00000000
			50206.35000000
			UW
			CREFC
			69953.21400000
			.86050000
			.71770000
			F
		
		
			Fairfield Inn Laurel
			13700 Baltimore Avenue
			Laurel
			MD
			20707
			Prince George's
			LO
			109
			109
			1988
			2013
			9400000.00000000
			MAI
			04-23-2017
			9400000.00000000
			04-23-2017
			MAI
			.79900000
			.50200000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3127939.00000000
			384074.41000000
			2470469.00000000
			364119.95000000
			657471.00000000
			19954.46000000
			657471.00000000
			4591.47000000
			UW
			CREFC
			69953.21540000
			.28530000
			.06560000
			F
		
		
			Courtyard Akron Stow
			4047 Bridgewater Parkway
			Stow
			OH
			44224
			Summit
			LO
			101
			101
			2005
			2014
			9200000.00000000
			MAI
			04-23-2017
			9200000.00000000
			04-23-2017
			MAI
			.65900000
			.30440000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			3168035.00000000
			212246.31000000
			2281919.00000000
			286294.43000000
			886115.00000000
			-74048.12000000
			886115.00000000
			-82537.97000000
			UW
			CREFC
			68465.15510000
			-1.08150000
			-1.20550000
			F
		
		
			Larkspur Landing Roseville
			1931 Taylor Road
			Roseville
			CA
			95661
			Placer
			LO
			90
			90
			1999
			8700000.00000000
			MAI
			04-23-2017
			8700000.00000000
			04-23-2017
			MAI
			.79500000
			.74750000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2851065.00000000
			595987.61000000
			2064916.00000000
			429902.20000000
			786149.00000000
			166085.41000000
			786149.00000000
			142245.91000000
			UW
			CREFC
			64744.04000000
			2.56530000
			2.19710000
			F
		
		
			Towneplace Suites Bloomington
			105 South Franklin Road
			Bloomington
			IN
			47404
			Monroe
			LO
			83
			83
			2000
			2013
			8700000.00000000
			MAI
			04-23-2017
			8700000.00000000
			04-23-2017
			MAI
			.89100000
			.39330000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2441633.00000000
			194556.80000000
			1591528.00000000
			215701.88000000
			850105.00000000
			-21145.08000000
			850105.00000000
			-28927.36000000
			UW
			CREFC
			64744.02250000
			-.32660000
			-.44680000
			F
		
		
			Hampton Inn Danville
			97 Old Valley School Road
			Danville
			PA
			17821
			Montour
			LO
			71
			71
			1998
			2013
			8600000.00000000
			MAI
			04-23-2017
			8600000.00000000
			04-23-2017
			MAI
			.80000000
			.49330000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2591371.00000000
			292045.94000000
			1862762.00000000
			270082.23000000
			728609.00000000
			21963.71000000
			728609.00000000
			10281.87000000
			UW
			CREFC
			63999.66310000
			.34320000
			.16070000
			F
		
		
			Holiday Inn Norwich
			10 Laura Boulevard
			Norwich
			CT
			06360
			New London
			LO
			135
			135
			1975
			2013
			8500000.00000000
			MAI
			04-23-2017
			8500000.00000000
			04-23-2017
			MAI
			.56700000
			.36650000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			4801904.00000000
			452753.16000000
			4049772.00000000
			498366.34000000
			752132.00000000
			-45613.18000000
			752132.00000000
			-63723.30000000
			UW
			CREFC
			57507.21500000
			-.79320000
			-1.10810000
			F
		
		
			Hampton Inn Suites Longview North
			3044 N Eastman Road
			Longview
			TX
			75605
			Gregg
			LO
			91
			91
			2008
			2013
			8400000.00000000
			MAI
			04-23-2017
			8400000.00000000
			04-23-2017
			MAI
			.63800000
			.83000000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2322688.00000000
			576175.55000000
			1672245.00000000
			359427.21000000
			650443.00000000
			216748.34000000
			650443.00000000
			193701.30000000
			UW
			CREFC
			62511.60670000
			3.46730000
			3.09860000
			F
		
		
			Springhill Suites Peoria Westlake
			2701 West Lake Avenue
			Peoria
			IL
			61615
			Peoria
			LO
			124
			124
			2000
			2013
			8400000.00000000
			MAI
			04-23-2017
			8400000.00000000
			04-23-2017
			MAI
			.63300000
			.22800000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2918586.00000000
			177345.50000000
			2448540.00000000
			271483.69000000
			470046.00000000
			-94138.19000000
			470046.00000000
			-101232.03000000
			UW
			CREFC
			62511.60500000
			-1.50590000
			-1.61940000
			F
		
		
			Hampton Inn Suites Buda
			1201 Cabelas Drive
			Buda
			TX
			78610
			Hays
			LO
			74
			74
			2008
			8300000.00000000
			MAI
			04-23-2017
			8300000.00000000
			04-23-2017
			MAI
			.74500000
			.68560000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2627746.00000000
			393523.35000000
			1774143.00000000
			283113.12000000
			853603.00000000
			110410.23000000
			853603.00000000
			94669.30000000
			UW
			CREFC
			61767.25010000
			1.78750000
			1.53270000
			F
		
		
			Shawnee Hampton Inn
			4851 North Kickapoo Avenue
			Shawnee
			OK
			74804
			Pottawatomie
			LO
			63
			63
			1996
			2013
			8300000.00000000
			MAI
			04-23-2017
			8300000.00000000
			04-23-2017
			MAI
			.77600000
			.74870000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1892474.00000000
			383875.27000000
			1273699.00000000
			235683.27000000
			618775.00000000
			148192.00000000
			618775.00000000
			132837.00000000
			UW
			CREFC
			61767.25000000
			2.39920000
			2.15060000
			F
		
		
			Racine Fairfield Inn
			6421 Washington Avenue
			Mount Pleasant
			WI
			53406
			Racine
			LO
			62
			62
			1991
			2016
			8100000.00000000
			MAI
			04-23-2017
			8100000.00000000
			04-23-2017
			MAI
			.68600000
			.34710000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1812261.00000000
			134850.76000000
			1208438.00000000
			175792.13000000
			603823.00000000
			-40941.37000000
			603823.00000000
			-46335.41000000
			UW
			CREFC
			60278.53320000
			-.67920000
			-.76870000
			F
		
		
			Hampton Inn Selinsgrove Shamokin Dam
			3 Stetler Avenue
			Shamokin Dam
			PA
			17876
			Snyder
			LO
			75
			75
			1996
			2013
			7900000.00000000
			MAI
			04-23-2017
			7900000.00000000
			04-23-2017
			MAI
			.75600000
			.59050000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2433055.00000000
			365533.11000000
			1745776.00000000
			266473.23000000
			687279.00000000
			99059.88000000
			687279.00000000
			84438.56000000
			UW
			CREFC
			58790.47750000
			1.68500000
			1.43630000
			F
		
		
			Holiday Inn Express & Suites Terrell
			300 Tanger Drive
			Terrell
			TX
			75160
			Kaufman
			LO
			68
			68
			2007
			2013
			7500000.00000000
			MAI
			04-23-2017
			7500000.00000000
			04-23-2017
			MAI
			.84000000
			.74750000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2149392.00000000
			436919.96000000
			1543906.00000000
			311370.51000000
			605485.00000000
			125549.45000000
			605485.00000000
			108072.66000000
			UW
			CREFC
			55813.67000000
			2.24940000
			1.93630000
			F
		
		
			Westchase Homewood Suites
			2424 Rogerdale Road
			Houston
			TX
			77042
			Harris
			LO
			96
			96
			1998
			2016
			9800000.00000000
			MAI
			04-23-2017
			9800000.00000000
			04-23-2017
			MAI
			.63400000
			.50610000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2958058.00000000
			347371.43000000
			2578316.00000000
			321272.71000000
			379742.00000000
			26098.72000000
			379742.00000000
			12203.88000000
			UW
			CREFC
			54021.72500000
			.48310000
			.22590000
			F
		
		
			Holiday Inn Express & Suites Tyler South
			2421 Ese Loop 323
			Tyler
			TX
			75701
			Smith
			LO
			88
			88
			2000
			2015
			7200000.00000000
			MAI
			04-23-2017
			7200000.00000000
			04-23-2017
			MAI
			.65900000
			.87990000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2128673.00000000
			608218.60000000
			1528792.00000000
			365644.23000000
			599880.00000000
			242574.37000000
			599880.00000000
			218245.63000000
			UW
			CREFC
			53581.28000000
			4.52720000
			4.07320000
			F
		
		
			Holiday Inn Express & Suites Huntsville
			148 I45 South
			Huntsville
			TX
			77340
			Walker
			LO
			87
			87
			2008
			2013
			6900000.00000000
			MAI
			04-23-2017
			6900000.00000000
			04-23-2017
			MAI
			.65500000
			.81240000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2360887.00000000
			550556.73000000
			1671501.00000000
			357545.78000000
			689387.00000000
			193010.95000000
			689387.00000000
			170988.69000000
			UW
			CREFC
			51348.86320000
			3.75880000
			3.32990000
			F
		
		
			Hampton Inn Sweetwater
			302 Se Georgia Avenue
			Sweetwater
			TX
			79556
			Nolan
			LO
			72
			72
			2009
			6300000.00000000
			MAI
			04-23-2017
			6300000.00000000
			04-23-2017
			MAI
			.62900000
			.62020000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1585686.00000000
			290063.87000000
			1185317.00000000
			223570.85000000
			400369.00000000
			66493.02000000
			400369.00000000
			54890.47000000
			UW
			CREFC
			46883.38030000
			1.41830000
			1.17080000
			F
		
		
			Comfort Suites Buda Austin South
			15295 S Ih 35 Bldg 800
			Buda
			TX
			78610
			Hays
			LO
			72
			72
			2009
			5300000.00000000
			MAI
			04-23-2017
			5300000.00000000
			04-23-2017
			MAI
			.76800000
			.69680000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			2082208.00000000
			321885.38000000
			1540640.00000000
			284504.86000000
			541569.00000000
			37380.52000000
			541569.00000000
			24505.10000000
			UW
			CREFC
			39441.76900000
			.94770000
			.62130000
			F
		
		
			Fairfield Inn & Suites Weatherford
			175 Alford Drive
			Weatherford
			TX
			76087
			Parker
			LO
			86
			86
			2009
			2016
			5000000.00000000
			MAI
			04-23-2017
			5000000.00000000
			04-23-2017
			MAI
			.63400000
			.78760000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1659116.00000000
			517911.14000000
			1347398.00000000
			335262.07000000
			311718.00000000
			182649.07000000
			311718.00000000
			161932.62000000
			UW
			CREFC
			37209.35380000
			4.90870000
			4.35190000
			F
		
		
			Holiday Inn Express & Suites Altus
			2812 E Broadway Street
			Altus
			OK
			73521
			Jackson
			LO
			68
			68
			2008
			2013
			4600000.00000000
			MAI
			04-23-2017
			4600000.00000000
			04-23-2017
			MAI
			.67400000
			.85690000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1417147.00000000
			451697.29000000
			1205199.00000000
			282214.04000000
			211948.00000000
			169483.25000000
			211948.00000000
			151415.36000000
			UW
			CREFC
			30151.73650000
			5.62100000
			5.02180000
			F
		
		
			Comfort Inn & Suites Paris
			3035 Ne Loop 286
			Paris
			TX
			75460
			Lamar
			LO
			56
			56
			2009
			3600000.00000000
			MAI
			04-23-2017
			3600000.00000000
			04-23-2017
			MAI
			.67400000
			.96490000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1157262.00000000
			362018.63000000
			906202.00000000
			224365.31000000
			251060.00000000
			137653.32000000
			251060.00000000
			123172.57000000
			UW
			CREFC
			26790.31350000
			5.13820000
			4.59770000
			F
		
		
			Hampton Inn Suites Decatur
			110 S Highway 287
			Decatur
			TX
			76234
			Wise
			LO
			74
			74
			2008
			2013
			3600000.00000000
			MAI
			04-23-2017
			3600000.00000000
			04-23-2017
			MAI
			.64600000
			.69320000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1550317.00000000
			364080.17000000
			1370105.00000000
			278576.59000000
			180212.00000000
			85503.58000000
			180212.00000000
			70940.38000000
			UW
			CREFC
			25637.02660000
			3.33520000
			2.76710000
			F
		
		
			Holiday Inn Express & Suites Texarkana East
			5210 Crossroads Parkway
			Texarkana
			AR
			71854
			Miller
			LO
			88
			88
			2009
			4100000.00000000
			MAI
			04-23-2017
			4100000.00000000
			04-23-2017
			MAI
			.66500000
			.68710000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1638961.00000000
			358949.63000000
			1472078.00000000
			292667.81000000
			166883.00000000
			66281.82000000
			166883.00000000
			51923.84000000
			UW
			CREFC
			23740.70000000
			2.79190000
			2.18710000
			F
		
		
			Mankato Fairfield Inn
			141 Apache Place
			Mankato
			MN
			56001
			Blue Earth
			LO
			61
			61
			1997
			2016
			3600000.00000000
			MAI
			04-23-2017
			3600000.00000000
			04-23-2017
			MAI
			.58000000
			.34520000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1236472.00000000
			142974.83000000
			1086924.00000000
			183955.37000000
			149548.00000000
			-40980.54000000
			149548.00000000
			-46699.54000000
			UW
			CREFC
			21274.58020000
			-1.92630000
			-2.19510000
			F
		
		
			Candlewood Suites Texarkana
			2901 S Cowhorn Creek Loop
			Texarkana
			TX
			75503
			Bowie
			LO
			80
			80
			2009
			2014
			2600000.00000000
			MAI
			04-23-2017
			2600000.00000000
			04-23-2017
			MAI
			.75000000
			.86260000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1239140.00000000
			384375.09000000
			1123516.00000000
			266543.11000000
			115624.00000000
			117831.98000000
			115624.00000000
			102456.98000000
			UW
			CREFC
			16448.73010000
			7.16360000
			6.22890000
			F
		
		
			Country Inn & Suites Houston Intercontinental
			20611 Highway 59 North
			Humble
			TX
			77338
			Harris
			LO
			62
			62
			2001
			2017
			3200000.00000000
			MAI
			04-23-2017
			3200000.00000000
			04-23-2017
			MAI
			.54100000
			.54490000
			6
			X
			03-31-2017
			01-01-2021
			03-31-2021
			1363324.00000000
			200171.76000000
			1253517.00000000
			224236.82000000
			109807.00000000
			-24065.06000000
			109807.00000000
			-32071.93000000
			UW
			CREFC
			15621.00920000
			-1.54060000
			-2.05310000
			F
		
		false
		false
		80000000.00000000
		309035.56000000
		.04486000
		.00014300
		309035.56000000
		.00000000
		.00000000
		80000000.00000000
		80000000.00000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		09-01-2020
		98
		.00000000
		.00000000
		06-01-2027
		.00000000
	
	
		Prospectus Loan ID
		5
		08-07-2021
		09-07-2021
		DBNY
		05-26-2017
		68110000.00000000
		120
		06-06-2027
		360
		.04710000
		.04710000
		3
		1
		0
		07-06-2017
		true
		1
		WL
		2
		.00000000
		68110000.00000000
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Defeased
			SE
			1218
			98000000.00000000
			MAI
			03-10-2017
			.92900000
			3
			07-06-2019
			F
			03-31-2017
			12082122.00000000
			5529054.00000000
			6553067.00000000
			6233951.00000000
			UW
			1.54000000
			1.47000000
			F
		
		false
		false
		63561160.85000000
		353653.71000000
		.04710000
		.00014300
		257793.47000000
		95860.24000000
		.00000000
		63465300.61000000
		63465300.61000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		08-07-2021
		09-07-2021
		JPMCB
		03-28-2017
		60000000.00000000
		84
		04-06-2024
		0
		.03554700
		.03554700
		3
		1
		84
		05-06-2017
		true
		1
		A1
		3
		183659.50000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		05-06-2017
		10-05-2023
		10-05-2023
		.00000000
		.00000000
		
			Charles Schwab Plaza
			211 Main Street
			San Francisco
			CA
			94105
			San Francisco
			OF
			417266
			417266
			1973
			1998
			294000000.00000000
			MAI
			03-13-2017
			294000000.00000000
			03-13-2017
			MAI
			1.00000000
			1.00000000
			6
			07-06-2019
			N
			CHARLES SCHWAB & CO.
			417266
			04-30-2028
			12-31-2016
			01-01-2021
			06-30-2021
			19906520.00000000
			21409132.00000000
			4533300.00000000
			6259925.28000000
			15373221.00000000
			15149206.72000000
			15289768.00000000
			15065753.72000000
			UW
			CREFC
			6134813.34000000
			2.51000000
			2.46940000
			2.49000000
			2.45580000
			F
			F
			06-30-2021
		
		false
		false
		60000000.00000000
		183659.50000000
		.03554700
		.00014300
		183659.50000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		08-07-2021
		09-07-2021
		JPMCB
		04-05-2017
		50000000.00000000
		120
		05-01-2029
		0
		.04000000
		.04000000
		3
		1
		120
		06-01-2017
		true
		1
		PP
		7
		172222.22000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-30-2019
		02-28-2027
		02-28-2027
		.00000000
		.00000000
		
			740 Madison
			740 Madison Avenue
			New York
			NY
			10065
			New York
			RT
			27753
			33176
			1920
			2017
			150000000.00000000
			MAI
			03-13-2017
			150000000.00000000
			03-13-2017
			MAI
			1.00000000
			1.00000000
			6
			X
			Bottega Veneta
			27753
			09-30-2038
			01-01-2021
			06-30-2021
			8850115.00000000
			8924649.64000000
			1681076.00000000
			2602983.29000000
			7169038.00000000
			6321666.35000000
			7164062.00000000
			6316690.35000000
			UW
			CREFC
			3650000.00000000
			1.96000000
			1.73200000
			1.96000000
			1.73060000
			N
			F
			06-30-2021
		
		false
		false
		50000000.00000000
		172222.22000000
		.04000000
		.00014300
		172222.22000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		09-01-2021
		05-01-2027
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		08-07-2021
		09-07-2021
		DBNY
		05-12-2017
		47500000.00000000
		60
		06-06-2022
		0
		.04470000
		.04470000
		3
		1
		60
		07-06-2017
		true
		1
		WL
		3
		.00000000
		47500000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Wilmont
			695 South Vermont Avenue and 3200 Wilshire Boulevard
			Los Angeles
			CA
			90005
			Los Angeles
			OF
			402256
			401860
			1961
			73000000.00000000
			MAI
			06-01-2017
			73000000.00000000
			06-01-2017
			MAI
			.80300000
			.82150000
			6
			07-06-2019
			N
			LADMH
			130580
			01-31-2020
			Bank of Hope
			104200
			03-31-2015
			CNTY of LA -Pub. Health
			14730
			12-05-2021
			01-31-2017
			01-01-2021
			03-31-2021
			8085950.00000000
			2161696.00000000
			3336390.00000000
			846413.78000000
			4749560.00000000
			1315282.22000000
			4046305.00000000
			1139468.47000000
			UW
			CREFC
			538184.91000000
			2.21000000
			2.44390000
			1.88000000
			2.11720000
			C
			F
			03-31-2021
		
		false
		false
		47500000.00000000
		182835.42000000
		.04470000
		.00014300
		182835.42000000
		.00000000
		.00000000
		47500000.00000000
		47500000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		08-07-2021
		09-07-2021
		Barclays/JPMCB/BANA
		03-30-2017
		45400000.00000000
		120
		04-06-2028
		0
		.03795000
		.03795000
		3
		1
		120
		05-05-2017
		true
		1
		PP
		7
		148363.42000000
		45400000.00000000
		1
		12
		12
		0
		true
		true
		true
		false
		false
		07-05-2019
		12-05-2026
		12-05-2026
		.00000000
		.00000000
		
			Salt Lake City Hilton
			255 S. West Temple Street
			Salt Lake City
			UT
			84101
			Salt Lake
			98
			425000
			499
			1982
			2012
			79900000.00000000
			MAI
			02-20-2017
			79900000.00000000
			02-20-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Salt Lake,Salt Lake City
			425000
			12-31-2025
			04-01-2020
			03-31-2021
			2687691.00000000
			22673.08000000
			3300706.00000000
			2665017.92000000
			3300706.00000000
			2665017.92000000
			UW
			CREFC
			2128244.46000000
			1.25220000
			1.25220000
			F
		
		
			Double Tree Seattle Airport
			18740, 18514, 18400 International Blvd
			Seattle
			WA
			98188
			King
			98
			1000
			579432
			850
			1969
			2011
			75700000.00000000
			MAI
			02-27-2017
			75700000.00000000
			02-27-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Hilton hotels
			579432
			12-31-2025
			Robert and meta smith
			01-31-2044
			04-01-2020
			03-31-2021
			4503579.96000000
			48699.83000000
			5374280.00000000
			4454880.13000000
			5374280.00000000
			4454880.13000000
			UW
			CREFC
			1539083.74000000
			2.89450000
			2.89450000
			F
		
		
			Double Tree Mission Valley
			7450 Hazard Center Drive
			San Diego
			CA
			92108
			San Diego
			98
			1000
			236745
			300
			1990
			2012
			55000000.00000000
			MAI
			02-16-2017
			55000000.00000000
			02-16-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Diego,San Diego
			236745
			12-31-2025
			04-01-2020
			03-31-2021
			1122198.00000000
			49758.87000000
			1776034.00000000
			1072439.13000000
			1776034.00000000
			1072439.13000000
			UW
			CREFC
			1465361.03000000
			.73190000
			.73190000
			F
		
		
			One Ally Center
			500 Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			98
			957355
			957355
			1992
			46140000.00000000
			MAI
			02-23-2017
			46140000.00000000
			02-23-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			500 Webward LLC
			957355
			03-31-2114
			04-01-2020
			03-31-2021
			2693210.04000000
			4278.41000000
			3353970.00000000
			2688931.63000000
			3353970.00000000
			2688931.63000000
			UW
			CREFC
			1229766.44000000
			2.18650000
			2.18650000
			F
		
		
			Double Tree Sonoma
			1 Doubletree Drive
			Rohnert Park
			CA
			94928
			Sonoma
			98
			1000
			213000
			245
			1987
			2016
			27700000.00000000
			MAI
			02-15-2017
			27700000.00000000
			02-15-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Sonoma,Rohnert Park
			213000
			12-31-2025
			04-01-2020
			03-31-2021
			733106.04000000
			19737.07000000
			1157870.00000000
			713368.97000000
			1157870.00000000
			713368.97000000
			UW
			CREFC
			742607.50000000
			.96060000
			.96060000
			F
		
		
			Double Tree Durango
			501 Camino Del Rio
			Durango
			CO
			81301
			La Plata
			98
			1000
			132384
			159
			1986
			2009
			24400000.00000000
			MAI
			02-17-2017
			24400000.00000000
			02-17-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Durango,Durango
			132384
			12-31-2025
			04-01-2020
			03-31-2021
			860667.96000000
			12527.34000000
			1155514.00000000
			848140.62000000
			1155514.00000000
			848140.62000000
			UW
			CREFC
			638873.72000000
			1.32760000
			1.32760000
			F
		
		
			Northside Forsyth Hospital Medical Center
			4150 Deputy Bill Cantrell Memorial Highway
			Cumming
			GA
			30040
			Forsyth
			98
			93105
			92573
			12
			2017
			11000000.00000000
			MAI
			02-22-2017
			11000000.00000000
			02-22-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Forsyth Physicians Center SPE1
			93105
			04-25-2115
			04-01-2020
			03-31-2021
			524727.87000000
			4743.81000000
			654595.00000000
			519984.06000000
			654595.00000000
			519984.06000000
			UW
			CREFC
			291541.25000000
			1.78360000
			1.78360000
			F
		
		
			Nasa/Jpss Headquarters
			7700 AND 7720 Hubble Drive
			Lanham
			MD
			20706
			Prince George's
			98
			120000
			120000
			1994
			7550000.00000000
			MAI
			02-15-2017
			7550000.00000000
			02-15-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Hubble Drive,Lanham
			1000
			10-31-2075
			04-01-2020
			03-31-2021
			440405.69000000
			4620.79000000
			472292.00000000
			435784.90000000
			472292.00000000
			435784.90000000
			UW
			CREFC
			199695.75000000
			2.18220000
			2.18220000
			F
		
		
			Sheraton Suites
			2101 N. Stemmons Freeway
			Dallas
			TX
			75207
			Dallas
			98
			1000
			178331
			251
			1989
			2017
			6000000.00000000
			MAI
			02-20-2017
			6000000.00000000
			02-20-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Dallas Suites RE, LLC
			1000
			09-30-2114
			04-01-2020
			03-31-2021
			382639.80000000
			5380.98000000
			524334.00000000
			377258.82000000
			524334.00000000
			377258.82000000
			UW
			CREFC
			159717.99000000
			2.36200000
			2.36200000
			F
		
		
			Courtyard Market Center
			2150 Market Center Boulevard
			Dallas
			TX
			75207
			Dallas
			98
			1000
			158805
			184
			1989
			2016
			5400000.00000000
			MAI
			02-20-2017
			5400000.00000000
			02-20-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Market Center Boulevard,Dallas
			1000
			01-02-2026
			04-01-2020
			03-31-2021
			158882.63000000
			5340.75000000
			297000.00000000
			153541.88000000
			297000.00000000
			153541.88000000
			UW
			CREFC
			143749.94000000
			1.06810000
			1.06810000
			F
		
		
			The Buckler Apartments
			401 W. Michigan St
			Milwaukee
			WI
			53203
			Milwaukee
			98
			212486
			207
			1977
			2016
			5300000.00000000
			MAI
			02-17-2017
			5300000.00000000
			02-17-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			CA/Phoenix 40
			206712
			11-30-2112
			04-01-2020
			03-31-2021
			250051.33000000
			4889.68000000
			312186.00000000
			245161.65000000
			312186.00000000
			245161.65000000
			UW
			CREFC
			139787.19000000
			1.75380000
			1.75380000
			F
		
		
			Look-Up Self Storage Facility
			221 American Boulevard West
			Bloomington
			MN
			55420
			Hennepin
			98
			104000
			104000
			675
			2008
			2070000.00000000
			MAI
			02-21-2017
			2070000.00000000
			02-21-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Lock Up-Evergeen Development Series
			104000
			09-30-2037
			04-01-2020
			03-31-2021
			133741.66000000
			4259.04000000
			132615.00000000
			129482.62000000
			132615.00000000
			129482.62000000
			UW
			CREFC
			55868.94000000
			2.31760000
			2.31760000
			F
		
		false
		false
		45400000.00000000
		148363.42000000
		.03795000
		.00014300
		148363.42000000
		.00000000
		.00000000
		45400000.00000000
		45400000.00000000
		09-06-2021
		04-06-2027
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		08-07-2021
		09-07-2021
		DBNY/UBS/CCRE
		05-16-2017
		40000000.00000000
		120
		06-06-2027
		0
		.04415376
		.04415376
		3
		1
		120
		07-06-2017
		true
		1
		A1
		3
		.00000000
		40000000.00000000
		1
		33
		0
		true
		true
		true
		false
		false
		01-05-2018
		12-05-2026
		12-05-2026
		
			Lucky Store #755
			49188
			1993
			25300000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			1298685.00000000
			38961.00000000
			1259724.00000000
			1218923.00000000
			UW
		
		
			Lucky Store #748
			56280
			1989
			24560000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			1320828.00000000
			39625.00000000
			1281203.00000000
			1234519.00000000
			UW
		
		
			Lucky California Store #707
			61881
			1996
			24460000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			1315412.00000000
			39462.00000000
			1275949.00000000
			1224620.00000000
			UW
		
		
			Lucky Store #766
			52659
			1985
			15390000.00000000
			MAI
			02-08-2017
			1.00000000
			6
			865093.00000000
			25953.00000000
			839140.00000000
			795460.00000000
			UW
		
		
			Lucky Store #758
			59907
			1996
			14740000.00000000
			MAI
			02-08-2017
			1.00000000
			6
			828734.00000000
			24862.00000000
			803872.00000000
			754180.00000000
			UW
		
		
			Lucky Store #767
			58526
			1982
			14660000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			824123.00000000
			24724.00000000
			799399.00000000
			769333.00000000
			UW
		
		
			Dick's Sporting Goods Store #607
			49517
			1990
			13890000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			848637.00000000
			25459.00000000
			823177.00000000
			782104.00000000
			UW
		
		
			Lucky Store #705
			61447
			2000
			13280000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			746772.00000000
			22403.00000000
			724369.00000000
			692802.00000000
			UW
		
		
			FoodMaxx Store #482
			60154
			1996
			12030000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			705873.00000000
			21176.00000000
			684697.00000000
			653794.00000000
			UW
		
		
			Lucky Store #719
			62078
			1995
			11790000.00000000
			MAI
			02-08-2017
			1.00000000
			6
			692028.00000000
			21102.00000000
			670925.00000000
			619433.00000000
			UW
		
		
			Save Mart Store #86
			54605
			2001
			11400000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			640759.00000000
			19223.00000000
			621536.00000000
			576242.00000000
			UW
		
		
			Dick's Sporting Goods Store #746
			62246
			1997
			11280000.00000000
			MAI
			02-08-2017
			1.00000000
			6
			661609.00000000
			19848.00000000
			641761.00000000
			590129.00000000
			UW
		
		
			Save Mart Store #87
			50918
			2002
			11110000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			597494.00000000
			17925.00000000
			579569.00000000
			537333.00000000
			UW
		
		
			Save Mart Store #608
			43737
			1990
			11030000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			620151.00000000
			18605.00000000
			601547.00000000
			565268.00000000
			UW
		
		
			FoodMaxx Store #488
			51316
			1987
			10260000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			602164.00000000
			18065.00000000
			584099.00000000
			541533.00000000
			UW
		
		
			Lucky Store #716
			45579
			1990
			10150000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			570583.00000000
			17118.00000000
			553466.00000000
			530051.00000000
			UW
		
		
			Save Mart Store #600
			43768
			1980
			9900000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			556392.00000000
			16692.00000000
			539700.00000000
			503395.00000000
			UW
		
		
			Save Mart Store #781
			62236
			1997
			9340000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			547728.00000000
			16432.00000000
			531296.00000000
			479672.00000000
			UW
		
		
			S-Mart Store #655
			50342
			1996
			8860000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			541507.00000000
			17850.00000000
			523657.00000000
			481899.00000000
			UW
		
		
			Save Mart Store #602
			42294
			1989
			8800000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			537654.00000000
			16130.00000000
			521524.00000000
			486442.00000000
			UW
		
		
			Save Mart Store #651
			58360
			1994
			8750000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			513616.00000000
			15408.00000000
			498208.00000000
			449799.00000000
			UW
		
		
			Lucky Store #757
			49103
			1990
			8520000.00000000
			MAI
			02-08-2017
			1.00000000
			6
			478843.00000000
			14365.00000000
			464478.00000000
			423748.00000000
			UW
		
		
			Save Mart Store #617
			53248
			1995
			8190000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			500836.00000000
			15025.00000000
			485811.00000000
			441642.00000000
			UW
		
		
			Lucky Store #783
			42630
			1988
			8100000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			475227.00000000
			14257.00000000
			460970.00000000
			439070.00000000
			UW
		
		
			Save Mart Store #605
			45641
			1994
			7800000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			457715.00000000
			17377.00000000
			440338.00000000
			402479.00000000
			UW
		
		
			Save Mart Store #650
			50245
			1996
			7540000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			442197.00000000
			13266.00000000
			428931.00000000
			387254.00000000
			UW
		
		
			Lucky Store #772
			62501
			1996
			6960000.00000000
			MAI
			02-08-2017
			1.00000000
			6
			408216.00000000
			12246.00000000
			395970.00000000
			344126.00000000
			UW
		
		
			Lucky Store #784
			44745
			2003
			6610000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			388049.00000000
			11641.00000000
			376408.00000000
			353421.00000000
			UW
		
		
			Lucky Store #715
			61454
			2001
			6560000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			368958.00000000
			12532.00000000
			356426.00000000
			324856.00000000
			UW
		
		
			Save Mart Store #654
			41368
			1999
			6470000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			364072.00000000
			10922.00000000
			353150.00000000
			318836.00000000
			UW
		
		
			Save Mart Store #619
			49629
			1990
			5120000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			300397.00000000
			9012.00000000
			291385.00000000
			250219.00000000
			UW
		
		
			Lucky Store #775
			55044
			1998
			4870000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			285971.00000000
			8579.00000000
			277392.00000000
			249114.00000000
			UW
		
		
			Save Mart Store #609
			40593
			1994
			4020000.00000000
			MAI
			02-10-2017
			1.00000000
			6
			245565.00000000
			7367.00000000
			238198.00000000
			204527.00000000
			UW
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		2
		false
		Wells Fargo Bank, National
		false
	
	
		Prospectus Loan ID
		11
		08-07-2021
		09-07-2021
		DBNY
		04-11-2017
		36100000.00000000
		120
		05-06-2027
		360
		.04670000
		.04670000
		3
		1
		36
		06-06-2017
		true
		1
		WL
		5
		145172.14000000
		36100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		07-05-2019
		.00000000
		.00000000
		
			Lake Forest Gateway
			23592 Rockfield Boulevard
			Lake Forest
			CA
			92618
			Orange
			RT
			75647
			77710
			5
			1973
			2016
			52540000.00000000
			MAI
			11-05-2016
			37000000.00000000
			09-03-2020
			MAI
			.96500000
			6
			07-06-2019
			N
			12-31-2016
			3966727.00000000
			972958.00000000
			2993769.00000000
			2881090.00000000
			UW
			CREFC
			1.34000000
			1.29000000
			F
			F
			08-02-2021
		
		false
		false
		35423063.52000000
		186577.86000000
		.04670000
		.00014300
		142449.91000000
		44127.95000000
		.00000000
		36100000.00000000
		35378935.57000000
		05-06-2020
		2
		false
		2767442.62000000
		216878.60000000
		23355.48000000
		0
		Midland Loan Services
		06-08-2020
		false
		.00000000
		1
		05-06-2021
		98
		.00000000
		.00000000
		05-06-2027
		.00000000
	
	
		Prospectus Loan ID
		12
		08-07-2021
		09-07-2021
		JPMCB
		05-01-2017
		35000000.00000000
		120
		05-01-2027
		0
		.04063000
		.04063000
		3
		1
		120
		06-01-2017
		true
		1
		WL
		3
		122454.31000000
		35000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-30-2019
		02-28-2027
		02-28-2027
		.00000000
		.00000000
		
			Portola Hotel & Spa
			2 Portola Plaza
			Monterey
			CA
			93940
			Monterey
			LO
			379
			379
			1978
			2017
			101400000.00000000
			MAI
			03-21-2017
			101400000.00000000
			03-21-2017
			MAI
			.64800000
			.31000000
			6
			X
			01-31-2017
			01-01-2021
			06-30-2021
			29609124.00000000
			13334206.00000000
			23961009.00000000
			9841200.24000000
			5648116.00000000
			3493005.76000000
			5648116.00000000
			2959637.52000000
			UW
			CREFC
			1441800.76000000
			3.92000000
			2.42270000
			3.92000000
			2.05270000
			F
			F
		
		false
		false
		35000000.00000000
		122454.31000000
		.04063000
		.00014300
		122454.31000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		08-07-2021
		09-07-2021
		DBNY
		03-31-2017
		34500000.00000000
		120
		04-06-2027
		360
		.04580000
		.04580000
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		136064.17000000
		34500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			50 West Liberty Street
			50 West Liberty Street
			Reno
			NV
			89501
			Washoe
			OF
			241991
			244449
			1980
			2015
			47570000.00000000
			MAI
			02-17-2017
			47570000.00000000
			02-17-2017
			MAI
			.84200000
			.89040000
			6
			07-06-2019
			N
			Renown Health
			16319
			06-30-2025
			New York Life Insurance Co
			12007
			08-31-2023
			PAC logistics LLC
			11104
			10-31-2021
			01-31-2017
			01-01-2021
			06-30-2021
			5296077.00000000
			5173720.00000000
			1802777.00000000
			2056833.28000000
			3493299.00000000
			3116886.72000000
			3055015.00000000
			2678601.72000000
			UW
			CREFC
			2117402.16000000
			1.65000000
			1.47200000
			1.44000000
			1.26500000
			F
			F
			06-30-2021
		
		false
		false
		33238807.60000000
		176450.18000000
		.04580000
		.00034300
		131090.16000000
		45360.02000000
		.00000000
		33193447.58000000
		33193447.58000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		08-07-2021
		09-07-2021
		DBNY
		04-27-2017
		28500000.00000000
		120
		05-06-2027
		360
		.04620000
		.04620000
		3
		1
		24
		06-06-2017
		true
		1
		WL
		5
		113382.50000000
		28500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Columbus Park Crossing South
			5550 Whittlesey Boulevard
			Columbus
			GA
			319090000
			Muscogee
			RT
			228167
			225628
			14
			2006
			38000000.00000000
			MAI
			03-07-2017
			38000000.00000000
			03-07-2017
			MAI
			.98400000
			6
			07-06-2019
			N
			Kohl's
			88550
			01-31-2027
			Dick's
			45000
			01-31-2023
			TJ Maxx
			30000
			03-31-2027
			12-31-2016
			3055154.00000000
			508304.00000000
			2546851.00000000
			2457249.00000000
			UW
			CREFC
			1.45000000
			1.40000000
			F
			F
			03-05-2021
		
		false
		false
		27506834.80000000
		146444.49000000
		.04620000
		.00034300
		109431.36000000
		37013.13000000
		.00000000
		27469821.67000000
		27469821.67000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		04-16-2020
		06-05-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		15
		08-07-2021
		09-07-2021
		DBNY
		05-01-2017
		27500000.00000000
		120
		05-06-2027
		360
		.04370000
		.04370000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		137222.36000000
		27466261.67000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			El Paseo Square
			73-400 - 73-470 El Paseo and 73-393 - 73-411 and 73-495 Highway 111
			Palm Desert
			CA
			922600000
			Riverside
			RT
			74745
			74821
			1973
			2016
			43000000.00000000
			MAI
			03-24-2017
			43000000.00000000
			03-24-2017
			MAI
			.89200000
			.96530000
			6
			07-06-2019
			N
			Saks and Company
			22738
			08-31-2026
			DCK Inc - CODA Gallery
			9630
			10-02-2026
			Luna Grill
			3155
			08-18-2027
			04-30-2017
			01-01-2021
			06-30-2021
			2875360.00000000
			3006770.58000000
			502476.00000000
			637166.86000000
			2372885.00000000
			2369603.72000000
			2303390.00000000
			2300109.72000000
			UW
			CREFC
			1646668.32000000
			1.44000000
			1.43900000
			1.40000000
			1.39680000
			F
			F
			06-30-2021
		
		false
		false
		25507938.05000000
		137222.36000000
		.04370000
		.00014300
		95987.79000000
		41234.57000000
		.00000000
		25466703.48000000
		25466703.48000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		08-07-2021
		09-07-2021
		JPMCB
		05-17-2017
		25125000.00000000
		60
		06-01-2022
		360
		.04300000
		.04300000
		3
		1
		24
		07-01-2017
		true
		1
		WL
		5
		.00000000
		25125000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-31-2019
		12-31-2021
		12-31-2021
		.00000000
		.00000000
		
			Faudree Ranch Apartments
			2741 Faudree Road
			Odessa
			TX
			79765
			Midland
			MF
			300
			300
			2014
			37980000.00000000
			MAI
			04-12-2017
			37980000.00000000
			04-12-2017
			MAI
			.98300000
			6
			N
			03-31-2017
			4273586.00000000
			1721804.00000000
			2551782.00000000
			2461782.00000000
			UW
			CREFC
			1.71000000
			1.65000000
			F
			F
		
		false
		false
		24229129.67000000
		124336.45000000
		.04300000
		.00031800
		89715.08000000
		34621.37000000
		.00000000
		24194508.30000000
		24194508.30000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		08-07-2021
		09-07-2021
		JPMCB
		04-19-2017
		25000000.00000000
		120
		05-01-2027
		360
		.04750000
		.04750000
		3
		1
		60
		06-01-2017
		true
		1
		WL
		5
		102256.94000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-30-2019
		01-31-2027
		01-31-2027
		.00000000
		.00000000
		
			LC Hamburg Farms
			2474 Ogden Way
			Lexington
			KY
			40509
			Fayette
			MF
			260
			221
			2005
			33341250.00000000
			MAI
			03-16-2017
			33341250.00000000
			03-16-2017
			MAI
			.95900000
			.96540000
			6
			X
			02-28-2017
			07-01-2020
			06-30-2021
			3194678.00000000
			3807134.00000000
			1163523.00000000
			1563642.72000000
			2031155.00000000
			2243491.28000000
			1964855.00000000
			2177191.28000000
			UW
			CREFC
			1203993.00000000
			1.30000000
			1.86340000
			1.26000000
			1.80830000
			F
			F
		
		false
		false
		25000000.00000000
		102256.94000000
		.04750000
		.00014300
		102256.94000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		08-07-2021
		09-07-2021
		DBNY
		05-08-2017
		22500000.00000000
		120
		06-06-2027
		0
		.04300000
		.04300000
		3
		1
		120
		07-06-2017
		true
		1
		WL
		3
		.00000000
		22500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Oregon City Shopping Center
			1900 & 1926 SE McLoughlin Boulevard
			Oregon City
			OR
			97045
			Clackamas
			RT
			242613
			247898
			1963
			42750000.00000000
			MAI
			03-01-2017
			42750000.00000000
			03-01-2017
			MAI
			1.00000000
			1.00000000
			6
			07-06-2019
			N
			Coastal Farm & Home Supply
			81884
			04-30-2029
			Rite Aid Store#05332
			33784
			07-31-2021
			Fisherman's Marine & Supply
			32850
			01-31-2026
			12-31-2016
			01-01-2021
			06-30-2021
			3708886.00000000
			3988866.02000000
			931413.00000000
			1711729.28000000
			2777472.00000000
			2277136.74000000
			2478510.00000000
			1978173.74000000
			UW
			CREFC
			980937.50000000
			2.83000000
			2.32140000
			2.53000000
			2.01660000
			F
			F
			06-30-2021
		
		false
		false
		22500000.00000000
		83312.50000000
		.04300000
		.00014300
		83312.50000000
		.00000000
		.00000000
		22500000.00000000
		22500000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		08-07-2021
		09-07-2021
		JPMCB
		03-24-2017
		20362500.00000000
		120
		04-01-2027
		360
		.04750000
		.04750000
		3
		1
		0
		05-01-2017
		true
		1
		WL
		2
		106220.44000000
		20313844.17000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-31-2019
		10-31-2026
		10-31-2026
		.00000000
		.00000000
		
			City Crossing
			2620-2628 Watson Boulevard
			Warner Robins
			GA
			31093
			Houston
			RT
			190851
			190851
			2002
			27150000.00000000
			MAI
			12-21-2016
			27150000.00000000
			12-21-2016
			MAI
			.97800000
			6
			X
			Ross Dress for Less
			30038
			01-31-2023
			Home Goods
			22873
			08-31-2025
			Michaels
			20400
			02-29-2024
			03-31-2017
			2429650.00000000
			442966.00000000
			1986684.00000000
			1799230.00000000
			UW
			CREFC
			1.56000000
			1.41000000
			F
			F
			12-31-2020
		
		false
		false
		18952900.10000000
		106220.44000000
		.04750000
		.00014300
		77522.63000000
		28697.81000000
		.00000000
		18924202.29000000
		18924202.29000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		08-07-2021
		09-07-2021
		DBNY
		05-08-2017
		19995000.00000000
		120
		06-06-2027
		0
		.04180000
		.04180000
		3
		1
		120
		07-06-2017
		true
		1
		WL
		3
		.00000000
		19995000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			The Tides Building
			331 Santa Monica Boulevard
			Santa Monica
			CA
			90401
			Los Angeles
			MU
			36535
			36535
			2003
			39000000.00000000
			MAI
			04-07-2017
			39000000.00000000
			04-07-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			BURKE WILLIAMS II LP
			20747
			12-31-2023
			Blue LA
			3093
			12-31-2025
			A-Eric  F Williamson III
			2900
			06-30-2019
			03-31-2017
			2538952.00000000
			878772.00000000
			1660180.00000000
			1653238.00000000
			UW
			CREFC
			1.96000000
			1.95000000
			F
			F
			01-01-2021
		
		false
		false
		19995000.00000000
		71970.89000000
		.04180000
		.00014300
		71970.89000000
		.00000000
		.00000000
		19995000.00000000
		19995000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		08-07-2021
		09-07-2021
		DBNY
		05-25-2017
		18000000.00000000
		120
		06-06-2027
		360
		.04630000
		.04630000
		3
		1
		36
		07-06-2017
		true
		1
		WL
		5
		.00000000
		18000000.00000000
		1
		9
		9
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			27 Spur Property
			27 Spur Drive
			El Paso
			TX
			79906
			El Paso
			IN
			162911
			162911
			1986
			MAI
			03-09-2017
			.00000000
			.73800000
			6
			07-06-2019
			N
			Leggett & Platt, Incorporated
			136167
			01-31-2024
			General Services Administration
			23890
			11-30-2021
			UW
			CREFC
			F
			06-30-2020
		
		
			26 Walter Jones Property
			26 Walter Jones Boulevard
			El Paso
			TX
			79906
			El Paso
			IN
			93360
			93360
			1997
			MAI
			03-09-2017
			.00000000
			.72800000
			6
			07-06-2019
			N
			GE Aviation
			306406
			09-13-2030
			JMF (Team Air Express)
			16026
			07-31-2018
			NCH Valasis
			10400
			05-31-2019
			UW
			CREFC
			F
			06-05-2017
		
		
			28 Walter Jones Property
			28 Walter Jones Boulevard
			El Paso
			TX
			79906
			El Paso
			IN
			80001
			80001
			1997
			MAI
			03-09-2017
			.00000000
			1.00000000
			6
			07-06-2019
			N
			H&E Equipment Services
			19608
			06-30-2030
			Elliott Tape
			16400
			06-30-2017
			ILS Supply
			13850
			11-30-2017
			UW
			CREFC
			F
			06-05-2017
		
		
			25 Spur Property
			25 Spur Drive
			El Paso
			TX
			79906
			El Paso
			IN
			89421
			89421
			1986
			MAI
			03-09-2017
			.00000000
			1.00000000
			6
			07-06-2019
			N
			GE Aviation
			30892
			08-14-2022
			UW
			CREFC
			F
			06-05-2017
		
		
			28 Spur Property
			28 Spur Drive
			El Paso
			TX
			79906
			El Paso
			IN
			78121
			78121
			1987
			MAI
			03-09-2017
			.00000000
			1.00000000
			6
			07-06-2019
			N
			H&E Equipment Services
			19608
			11-30-2030
			A-1 Freeman
			19104
			03-31-2018
			Elliott Tape
			16400
			06-30-2017
			UW
			CREFC
			F
			06-05-2017
		
		
			24 Spur Property
			24 Spur Drive
			El Paso
			TX
			79906
			El Paso
			IN
			659134
			72925
			1988
			MAI
			03-09-2017
			25200000.00000000
			03-09-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			LETTETT & PLATT
			136167
			01-31-2024
			Aries Freight Systems
			89421
			04-30-2022
			Essex
			40021
			08-31-2022
			UW
			CREFC
			F
			12-31-2020
		
		
			40 Butterfield Property
			40 Butterfield Trail Boulevard
			El Paso
			TX
			79906
			El Paso
			IN
			33339
			33339
			1989
			MAI
			03-09-2017
			.00000000
			1.00000000
			6
			07-06-2019
			N
			H&E Equipment Services
			26535
			11-30-2030
			UW
			CREFC
			F
			06-05-2017
		
		
			42 Butterfield Property
			42 Butterfield Trail Boulevard
			El Paso
			TX
			79906
			El Paso
			IN
			37662
			37662
			1989
			MAI
			03-09-2017
			.00000000
			.96700000
			6
			07-06-2019
			N
			H&E Equipment Services
			18808
			12-31-2030
			UW
			CREFC
			F
			06-05-2017
		
		
			28 Butterfield Property
			28 Butterfield Trail Boulevard
			El Paso
			TX
			79906
			El Paso
			IN
			10800
			10800
			1990
			MAI
			03-09-2017
			.00000000
			1.00000000
			6
			07-06-2019
			N
			H&E Equipment Services
			19380
			12-31-2030
			UW
			CREFC
			F
			06-05-2014
		
		false
		false
		17681812.36000000
		92598.98000000
		.04630000
		.00014300
		70496.40000000
		22102.58000000
		.00000000
		17659709.78000000
		17659709.78000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		08-07-2021
		09-07-2021
		JPMCB
		02-28-2017
		16875000.00000000
		120
		03-01-2027
		360
		.04540000
		.04540000
		3
		1
		36
		04-01-2017
		true
		1
		WL
		5
		65971.88000000
		16875000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-30-2019
		12-31-2026
		12-31-2026
		.00000000
		.00000000
		
			University Shopping Center
			1901 South Texas Avenue
			College Station
			TX
			77840
			Brazos
			RT
			170225
			170225
			2001
			25250000.00000000
			MAI
			10-20-2016
			25250000.00000000
			10-20-2016
			MAI
			1.00000000
			6
			X
			HOBBY LOBBY
			60000
			ROSS STORES
			30187
			01-31-2027
			BIG LOTS
			27533
			01-31-2025
			02-28-2017
			2280057.00000000
			704056.00000000
			1576001.00000000
			1453137.00000000
			UW
			CREFC
			1.53000000
			1.41000000
			F
			F
			06-30-2021
		
		false
		false
		16505846.55000000
		85904.68000000
		.04540000
		.00044300
		64528.69000000
		21375.99000000
		.00000000
		16484470.56000000
		16484470.56000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		08-07-2021
		09-07-2021
		DBNY
		04-24-2017
		16000000.00000000
		120
		05-06-2027
		360
		.04460000
		.04460000
		3
		1
		60
		06-06-2017
		true
		1
		WL
		5
		61448.89000000
		16000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Santa Barbara Corporate Center
			5383 Hollister Avenue
			Goleta
			CA
			93111
			Santa Barbara
			OF
			81870
			81871
			1996
			23000000.00000000
			MAI
			03-15-2017
			23000000.00000000
			03-15-2017
			MAI
			.98300000
			.89030000
			6
			07-06-2019
			N
			AT&T (Formerly GRC)
			20054
			02-28-2022
			AGILYSYS, INC
			11695
			04-30-2021
			TECOLOTE RESEARCH
			8263
			11-30-2023
			02-28-2017
			01-01-2021
			06-30-2021
			2338310.00000000
			2348218.24000000
			889301.00000000
			852347.85000000
			1449010.00000000
			1495870.39000000
			1300692.00000000
			1473765.39000000
			UW
			CREFC
			723511.12000000
			1.50000000
			2.06750000
			1.34000000
			2.03700000
			C
			F
			06-30-2021
		
		false
		false
		16000000.00000000
		61448.89000000
		.04460000
		.00014300
		61448.89000000
		.00000000
		.00000000
		16000000.00000000
		16000000.00000000
		08-06-2021
		2
		false
		61380.00000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		08-07-2021
		09-07-2021
		DBNY
		05-11-2017
		15100000.00000000
		120
		06-06-2027
		360
		.04750000
		.04750000
		3
		1
		0
		07-06-2017
		true
		1
		WL
		2
		.00000000
		15100000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Hampton Inn - Boston Braintree
			215 Wood Road
			Braintree
			MA
			02184
			Norfolk
			LO
			103
			103
			2001
			2013
			23000000.00000000
			MAI
			01-01-2019
			23000000.00000000
			01-01-2017
			MAI
			.84900000
			6
			07-06-2019
			X
			04-30-2017
			01-01-2021
			03-31-2021
			4965176.00000000
			1663376.00000000
			3189198.00000000
			1900034.84000000
			1775978.00000000
			-236658.84000000
			1577371.00000000
			-303193.88000000
			UW
			CREFC
			945225.00000000
			1.88000000
			-.25040000
			1.67000000
			-.32080000
			C
			F
		
		false
		false
		14098786.07000000
		78768.75000000
		.04750000
		.00061800
		57667.95000000
		21100.80000000
		.00000000
		14077685.27000000
		14077685.27000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		08-07-2021
		09-07-2021
		JPMCB
		04-10-2017
		13325000.00000000
		60
		05-01-2022
		360
		.04820000
		.04820000
		3
		1
		24
		06-01-2017
		true
		1
		WL
		5
		55306.15000000
		13325000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-30-2018
		10-31-2021
		10-31-2021
		.00000000
		.00000000
		
			Cincinnatti Eastgate Holiday Inn
			4501 Eastgate Boulevard
			Cincinnati
			OH
			45245
			Clermont
			LO
			153699
			212
			212
			1983
			2010
			20500000.00000000
			MAI
			12-01-2016
			10000000.00000000
			09-14-2020
			98
			.69500000
			.62020000
			6
			X
			01-31-2017
			01-01-2021
			05-31-2021
			6970165.00000000
			1331432.06000000
			5295288.00000000
			1313207.40000000
			1674877.00000000
			18224.66000000
			1674877.00000000
			-35032.62000000
			UW
			CREFC
			350364.15000000
			1.99000000
			.05200000
			1.99000000
			-.10000000
			F
			F
		
		false
		false
		12878218.70000000
		70072.83000000
		.04820000
		.00014300
		53451.76000000
		16621.07000000
		.00000000
		13050886.51000000
		12861597.63000000
		10-01-2020
		2
		false
		564390.47000000
		210067.41000000
		240995.91000000
		3
		Midland Loan Services
		07-13-2020
		false
		.00000000
		13
	
	
		Prospectus Loan ID
		26
		08-07-2021
		09-07-2021
		JPMCB
		05-23-2017
		12650000.00000000
		60
		06-01-2022
		360
		.04850000
		.04850000
		3
		1
		24
		07-01-2017
		true
		1
		WL
		5
		.00000000
		12650000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2019
		
			2121 Ella Blvd.
			121
			2015
			19200000.00000000
			MAI
			04-13-2017
			.94200000
			6
			07-01-2019
			04-30-2017
			1858388.00000000
			783123.00000000
			1075265.00000000
			1051065.00000000
			UW
			1.34000000
			1.31000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		2
		false
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		27
		08-07-2021
		09-07-2021
		DBNY
		05-22-2017
		12450000.00000000
		120
		06-06-2027
		360
		.04560000
		.04560000
		3
		1
		0
		07-06-2017
		true
		1
		WL
		2
		.00000000
		12450000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Flamingo Chateau
			6570 West Flamingo Road
			Las Vegas
			NV
			89103
			Clark
			MF
			136
			136
			1992
			16620000.00000000
			MAI
			05-04-2017
			16620000.00000000
			05-04-2017
			MAI
			.96300000
			.99260000
			6
			07-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			1380504.00000000
			1817190.68000000
			457685.00000000
			768097.63000000
			922819.00000000
			1049093.05000000
			922819.00000000
			1015093.05000000
			UW
			CREFC
			762323.40000000
			1.21000000
			1.37620000
			1.21000000
			1.33160000
			C
			F
		
		false
		false
		11595805.34000000
		63526.95000000
		.04560000
		.00014300
		45532.86000000
		17994.09000000
		.00000000
		11577811.25000000
		11577811.25000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		08-07-2021
		09-07-2021
		DBNY
		04-25-2017
		11900000.00000000
		120
		05-06-2027
		360
		.04525000
		.04525000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		60472.45000000
		11885896.23000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			El Monte Self Storage
			11310 Stewart Street
			Le Monte
			CA
			91731
			Los Angeles
			SS
			120346
			120946
			1213
			2007
			17600000.00000000
			MAI
			03-14-2017
			17600000.00000000
			03-14-2017
			MAI
			.91400000
			.97110000
			6
			07-06-2019
			N
			02-28-2017
			07-01-2020
			06-30-2021
			1501068.00000000
			2261150.41000000
			483614.00000000
			627863.29000000
			1017455.00000000
			1633287.12000000
			999313.00000000
			1615145.12000000
			UW
			CREFC
			725669.40000000
			1.40000000
			2.25070000
			1.38000000
			2.22570000
			C
			F
		
		false
		false
		11061354.94000000
		60472.45000000
		.04525000
		.00014300
		43100.88000000
		17371.57000000
		.00000000
		11043983.37000000
		11043983.37000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		08-07-2021
		09-07-2021
		DBNY
		04-19-2017
		11700000.00000000
		120
		05-06-2027
		360
		.04520000
		.04520000
		3
		1
		60
		06-06-2017
		true
		1
		WL
		5
		45539.00000000
		11700000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			El Cajon Marketplace
			1043-1099 East Main Street
			El Cajon
			CA
			92021
			San Diego
			RT
			75328
			75328
			1976
			17500000.00000000
			MAI
			03-15-2017
			17500000.00000000
			03-15-2017
			MAI
			1.00000000
			.96450000
			6
			07-06-2019
			N
			Big Lots #4012
			25500
			01-31-2029
			Manolo Farmer's Market
			24655
			06-30-2025
			Beauty Boutique
			8940
			11-30-2024
			12-31-2016
			01-01-2021
			06-30-2021
			1461123.00000000
			1832328.00000000
			440267.00000000
			630038.24000000
			1020856.00000000
			1202289.76000000
			950185.00000000
			1131617.76000000
			UW
			CREFC
			536185.00000000
			1.43000000
			2.24230000
			1.33000000
			2.11050000
			C
			F
			07-01-2021
		
		false
		false
		11700000.00000000
		45539.00000000
		.04520000
		.00014300
		45539.00000000
		.00000000
		.00000000
		11700000.00000000
		11700000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		08-07-2021
		09-07-2021
		JPMCB
		05-24-2017
		11268000.00000000
		84
		06-01-2024
		360
		.04490000
		.04490000
		3
		1
		36
		07-01-2017
		true
		1
		WL
		5
		.00000000
		11268000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-31-2019
		12-31-2023
		12-31-2023
		.00000000
		.00000000
		
			Springhill Suites Wilmington Mayfaire
			1014 Ashes Drive
			Wilmington
			NC
			28405
			New Hanover
			LO
			120
			120
			2015
			18000000.00000000
			MAI
			04-01-2017
			18000000.00000000
			04-01-2017
			MAI
			.68200000
			.62130000
			6
			X
			03-31-2017
			07-01-2020
			06-30-2021
			3576181.00000000
			3468696.00000000
			2175617.00000000
			1994945.84000000
			1400564.00000000
			1473750.16000000
			1400564.00000000
			1335002.32000000
			UW
			CREFC
			684316.44000000
			2.05000000
			2.15360000
			2.05000000
			1.95090000
			F
			F
		
		false
		false
		11063331.12000000
		57026.37000000
		.04490000
		.00054300
		42775.14000000
		14251.23000000
		.00000000
		11049079.89000000
		11049079.89000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		08-07-2021
		09-07-2021
		JPMCB
		05-18-2017
		10400000.00000000
		120
		06-01-2027
		360
		.04730000
		.04730000
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		.00000000
		10400000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-30-2019
		.00000000
		.00000000
		
			Long Meadow Farms
			7035 West Grand Parkway South
			Richmond
			TX
			77407
			Fort Bend
			RT
			39175
			39175
			2015
			14930000.00000000
			MAI
			03-27-2017
			13250000.00000000
			09-01-2020
			MAI
			.95600000
			.92679004
			6
			07-01-2019
			N
			GARCIA'S MEXICAN RESTAURANT SII, LLC
			4500
			03-31-2026
			HC&K LLC
			4300
			06-30-2029
			KRUSH BISTRO
			4300
			02-28-2025
			04-30-2017
			01-01-2021
			07-31-2021
			1518162.00000000
			420443.16000000
			471050.00000000
			334262.21000000
			1047113.00000000
			86180.95000000
			971939.00000000
			11006.95000000
			UW
			CREFC
			649512.24000000
			1.61000000
			.13270000
			1.50000000
			.01690000
			F
			F
			07-31-2021
		
		false
		false
		9707923.39000000
		54126.02000000
		.04730000
		.00054300
		39540.91000000
		14585.11000000
		.00000000
		9929693.67000000
		9693338.28000000
		05-01-2020
		2
		false
		810878.36000000
		141270.50000000
		19919.14000000
		3
		Midland Loan Services
		05-05-2020
		false
		.00000000
		13
	
	
		Prospectus Loan ID
		32
		08-07-2021
		09-07-2021
		DBNY
		05-12-2017
		10000000.00000000
		120
		06-06-2027
		360
		.04990000
		.04990000
		3
		1
		0
		07-06-2017
		true
		1
		WL
		2
		.00000000
		10000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Fox Theatre
			2215 Broadway Street
			Redwood City
			CA
			94063
			San Mateo
			MU
			39662
			39662
			1928
			2014
			18400000.00000000
			MAI
			03-27-2017
			18400000.00000000
			03-27-2017
			MAI
			1.00000000
			1.00000000
			6
			07-06-2019
			N
			Fox Thrater Property LLC
			24260
			12-31-2029
			WESTERN DIGITAL TECHNOLOGIES INC
			8013
			06-30-2021
			FOX DREAM PRESENTS, LLC
			4782
			01-31-2022
			01-01-2021
			03-31-2021
			1268062.00000000
			361386.42000000
			359862.00000000
			71830.38000000
			908200.00000000
			289556.04000000
			821831.00000000
			267963.54000000
			UW
			CREFC
			160836.18000000
			1.41000000
			1.80030000
			1.28000000
			1.66610000
			C
			F
			06-30-2021
		
		false
		false
		9365361.26000000
		53621.06000000
		.04990000
		.00014300
		40242.44000000
		13378.62000000
		.00000000
		9365361.26000000
		9351982.64000000
		08-06-2021
		2
		false
		53580.74000000
		.00000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		08-07-2021
		09-07-2021
		JPMCB
		04-21-2017
		7375000.00000000
		120
		05-01-2027
		360
		.04690000
		.04690000
		3
		1
		0
		06-01-2017
		true
		1
		WL
		2
		38205.22000000
		7366579.54000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-30-2019
		.00000000
		.00000000
		
			Main Street Square
			7800 US Highway 17/92
			Fern Park
			FL
			32730
			Seminole
			RT
			108566
			108509
			1988
			2012
			10100000.00000000
			MAI
			03-23-2017
			10100000.00000000
			03-23-2017
			MAI
			.99000000
			.94970000
			6
			07-01-2019
			N
			Winn-Dixie Stores Leasing, LLC
			57328
			10-05-2023
			Goodwill Industries of Central Florida, Inc.
			13500
			09-30-2023
			Humana Medical Plan, Inc.
			7640
			01-31-2023
			02-28-2017
			01-01-2021
			06-30-2021
			1094552.00000000
			1170412.28000000
			353308.00000000
			316148.17000000
			741244.00000000
			854264.11000000
			674218.00000000
			787238.11000000
			UW
			CREFC
			458462.64000000
			1.62000000
			1.86330000
			1.47000000
			1.71710000
			F
			F
			06-30-2021
		
		false
		false
		6870405.50000000
		38205.22000000
		.04690000
		.00044300
		27746.90000000
		10458.32000000
		.00000000
		6859947.18000000
		6859947.18000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		08-07-2021
		09-07-2021
		DBNY
		05-19-2017
		7000000.00000000
		120
		06-06-2027
		360
		.04900000
		.04900000
		3
		1
		0
		07-06-2017
		true
		1
		WL
		2
		.00000000
		7000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Union Hotel - Brooklyn
			611 Degraw Street
			Brooklyn
			NY
			11217
			Kings
			LO
			42
			42
			2011
			2017
			10000000.00000000
			MAI
			03-01-2017
			7100000.00000000
			11-03-2020
			MAI
			.91300000
			6
			07-06-2019
			N
			03-31-2017
			1706607.00000000
			821409.00000000
			885198.00000000
			816933.00000000
			UW
			CREFC
			1.99000000
			1.83000000
			C
			F
		
		false
		false
		6548356.54000000
		37150.87000000
		.04900000
		.00014300
		27630.43000000
		9520.44000000
		.00000000
		6684496.69000000
		6538836.10000000
		06-06-2020
		2
		false
		515366.85000000
		113363.14000000
		67314.11000000
		3
		Midland Loan Services
		06-08-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		35
		08-07-2021
		09-07-2021
		DBNY
		05-09-2017
		6890000.00000000
		120
		06-06-2027
		0
		.04590000
		.04590000
		3
		1
		120
		07-06-2017
		true
		1
		WL
		3
		.00000000
		6890000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Aethercomm Building
			3205 Lionshead Avenue
			Carlsbad
			CA
			92010
			San Diego
			OF
			47850
			47850
			2009
			11150000.00000000
			MAI
			04-10-2017
			11150000.00000000
			04-10-2017
			MAI
			1.00000000
			1.00000000
			6
			07-06-2019
			N
			Aethercomm
			47850
			05-31-2032
			01-01-2021
			06-30-2021
			667771.00000000
			1064360.54000000
			20033.00000000
			238595.38000000
			647738.00000000
			825765.16000000
			640560.00000000
			818587.16000000
			UW
			CREFC
			320643.44000000
			2.02000000
			2.57530000
			2.00000000
			2.55300000
			C
			F
			06-30-2021
		
		false
		false
		6890000.00000000
		27232.73000000
		.04590000
		.00014300
		27232.73000000
		.00000000
		.00000000
		6890000.00000000
		6890000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		08-07-2021
		09-07-2021
		DBNY
		05-04-2017
		6250000.00000000
		120
		05-06-2027
		0
		.04350000
		.04350000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		23411.46000000
		6250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			436 Bryant
			436 Bryant St
			San Francisco
			CA
			94107
			San Francisco
			OF
			8023
			8023
			1908
			2016
			10680000.00000000
			MAI
			04-08-2017
			10680000.00000000
			04-08-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Homebrew Management
			2727
			04-30-2022
			Theorem Partners, LLC
			2727
			01-31-2022
			Onera, Inc.
			2569
			02-28-2021
			01-01-2021
			03-31-2021
			798618.00000000
			202425.92000000
			154907.00000000
			57321.76000000
			643711.00000000
			145104.16000000
			639186.00000000
			145104.16000000
			UW
			CREFC
			67968.75000000
			2.34000000
			2.13490000
			2.32000000
			2.13490000
			C
			F
			12-31-2020
		
		false
		false
		6250000.00000000
		23411.46000000
		.04350000
		.00061800
		23411.46000000
		.00000000
		.00000000
		6250000.00000000
		6250000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		08-07-2021
		09-07-2021
		JPMCB
		05-24-2017
		5000000.00000000
		120
		06-01-2027
		360
		.05900000
		.05900000
		3
		1
		0
		07-01-2017
		true
		1
		WL
		2
		.00000000
		5000000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		07-31-2019
		03-31-2027
		03-31-2027
		.00000000
		.00000000
		
			Royal Palm Square
			1380-1400 Colonial Boulevard
			Fort Myers
			FL
			33907
			Lee
			MU
			144619
			144019
			1981
			10000000.00000000
			MAI
			03-15-2017
			10000000.00000000
			03-15-2017
			MAI
			.94900000
			.95600000
			6
			X
			Broadway Palm Dinner Theatre
			36464
			03-31-2028
			Moxy Professional, LLC
			9867
			01-31-2029
			LAN-XANG-Lao,Thai, Vietnamese Dim Sum, LLC
			6000
			02-28-2023
			03-31-2017
			01-01-2021
			06-30-2021
			1413393.00000000
			1324919.68000000
			617189.00000000
			738325.33000000
			796205.00000000
			586594.35000000
			683437.00000000
			473827.35000000
			UW
			CREFC
			355881.96000000
			2.24000000
			1.64830000
			1.92000000
			1.33140000
			F
			F
			06-30-2021
		
		false
		false
		4733119.35000000
		29656.83000000
		.05900000
		.00014300
		24046.88000000
		5609.95000000
		.00000000
		4727509.40000000
		4727509.40000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		08-07-2021
		09-07-2021
		DBNY
		05-05-2017
		5000000.00000000
		120
		05-06-2027
		360
		.05110000
		.05110000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		27178.22000000
		4994823.17000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Andover Bay Apartments
			7450 39th Place North
			St. Petersburg
			FL
			33709
			Pinellas
			MF
			45
			45
			2008
			7000000.00000000
			MAI
			01-27-2017
			7000000.00000000
			01-27-2017
			MAI
			.93300000
			1.00000000
			6
			07-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			664155.00000000
			746470.90000000
			202849.00000000
			257261.88000000
			461307.00000000
			489209.02000000
			448122.00000000
			476024.02000000
			UW
			CREFC
			326138.64000000
			1.41000000
			1.50000000
			1.37000000
			1.45960000
			C
			F
		
		false
		false
		4683218.79000000
		27178.22000000
		.05110000
		.00014300
		20607.46000000
		6570.76000000
		.00000000
		4676648.03000000
		4676648.03000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		08-07-2021
		09-07-2021
		DBNY
		01-27-2017
		4500000.00000000
		120
		02-06-2027
		360
		.04900000
		.04900000
		3
		1
		36
		03-06-2017
		true
		1
		WL
		5
		18987.50000000
		4500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			8333 Royal Ridge
			8333 Royal Ridge
			Irving
			TX
			75063
			Dallas
			OF
			44104
			44104
			2000
			6550000.00000000
			MAI
			01-03-2017
			6550000.00000000
			01-03-2017
			MAI
			1.00000000
			6
			07-06-2019
			N
			Berkshire Hathaway Automotive
			33765
			03-31-2025
			American Airlines Federal Credit
			10339
			05-31-2028
			12-31-2016
			860395.00000000
			320004.00000000
			540392.00000000
			458528.00000000
			UW
			CREFC
			1.89000000
			1.60000000
			C
			F
			06-30-2021
		
		false
		false
		4401720.10000000
		23882.70000000
		.04900000
		.00054300
		18572.81000000
		5309.89000000
		.00000000
		4396410.21000000
		4396410.21000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		08-07-2021
		09-07-2021
		DBNY
		05-24-2017
		3385000.00000000
		120
		06-06-2027
		360
		.05210000
		.05210000
		3
		1
		0
		07-06-2017
		true
		1
		WL
		2
		.00000000
		3385000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			Regency Apartments
			247-251 Andrews Street
			Massena
			NY
			13662
			St. Lawrence
			MF
			88
			88
			1978
			2016
			4900000.00000000
			MAI
			03-17-2017
			4900000.00000000
			03-17-2017
			MAI
			.95500000
			6
			07-06-2019
			N
			02-28-2017
			730412.00000000
			353730.00000000
			376683.00000000
			350275.00000000
			UW
			CREFC
			1.69000000
			1.57000000
			C
			F
		
		false
		false
		3178764.61000000
		18608.32000000
		.05210000
		.00014300
		14261.17000000
		4347.15000000
		.00000000
		3178764.61000000
		3174417.46000000
		08-06-2021
		2
		false
		18594.63000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		08-07-2021
		09-07-2021
		DBNY
		05-09-2017
		3100000.00000000
		60
		06-06-2022
		360
		.05070000
		.05070000
		3
		1
		24
		07-06-2017
		true
		1
		WL
		5
		.00000000
		3100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2019
		.00000000
		.00000000
		
			2800 Sprouse Drive
			2800 Sprouse Drive
			Richmond
			VA
			23231
			Henrico
			MU
			148877
			148877
			1985
			1999
			5400000.00000000
			MAI
			01-19-2017
			5400000.00000000
			01-19-2017
			MAI
			1.00000000
			1.00000000
			6
			07-06-2019
			N
			HILEX POLY CO
			148877
			09-30-2026
			01-01-2021
			06-30-2021
			528131.00000000
			649718.64000000
			84141.00000000
			134141.95000000
			443990.00000000
			515576.69000000
			385343.00000000
			456929.69000000
			UW
			CREFC
			201292.08000000
			2.21000000
			2.56130000
			1.91000000
			2.27000000
			C
			F
			06-30-2021
		
		false
		false
		3004647.22000000
		16774.34000000
		.05070000
		.00014300
		13117.79000000
		3656.55000000
		.00000000
		3000990.67000000
		3000990.67000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	




(null)


	
		Item 2(c)(4)
		Original Term Loan Number
		For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(15)
		Loan Structure Code
		For each of the mortgage loans identified as 245 Park Avenue (Asset Number 1), Gateway Net Lease Portfolio (Asset Number 2), Olympic Tower (Asset Number 3), 211 Main Street (Asset Number 6) and Save Mart Portfolio (Asset Number 10), the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(26)
		Negative Amortization Indicator
		For anticipated repayment date mortgage loans: the mortgage loan provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate.  Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet Securitization Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Units Beds Rooms Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Units Beds Rooms Securitization Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(14)
		Valuation Securitization Amount
		For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(17)
		Most Recent Valuation Amount
		For mortgage loans that are part of a loan combination, the most recent valuation amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(20)
		Physical Occupancy Securitization Percentage
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11).

For the mortgage loan identified as iStar Leased Fee Portfolio (Asset Number 9), no occupancy is shown because the collateral for the mortgage loan consists of a leased fee interest.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy Percentage
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10).
	
	
		Item 2(d)(28)(iv)
		Revenue Securitization Amount
		For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(v)
		Most Recent Revenue Amount
		For mortgage loans that are part of a loan combination, the most recent revenue amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses Securitization Amount
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vii)
		Operating Expenses Amount
		For mortgage loans that are part of a loan combination, the operating expenses amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income Securitization Amount
		For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(ix)
		Most Recent Net Operating Income Amount
		For mortgage loans that are part of a loan combination, the most recent net operating income amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow Securitization Amount
		For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xi)
		Most Recent Net Cash Flow Amount
		For mortgage loans that are part of a loan combination, the most recent net cash flow amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust. 
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xxi)
		Most Recent Annual Lease Rollover Review Date
		With respect to the mortgage loans identified as iStar Leased Fee Portfolio (Asset Number 9), no occupancy is shown because the collateral for the mortgage loan is the leased fee.
	
	
		Item 2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in May 2017 (or for mortgage loans having an initial payment due date subsequent to May 2017, the principal balance as of the mortgage loan origination date).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(11)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.
	
	
		Item Number
		Column/Field Name
		Comment