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 14, 2021 to September 15, 2021

Commission File Number of issuing entity:  333-206705-11

Central Index Key Number of issuing entity:  0001719959

CD 2017-CD6 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):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

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)

38-4046766
38-4046767
38-4046768
38-4052526
38-7196193
(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 15, 2021 a distribution was made to holders of the certificates issued by CD 2017-CD6 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.

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by CD 2017-CD6 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 14, 2021 to September 15, 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.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of CREF is 0001701238.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2021. The CIK number of Argentic is 0001624053.

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. 333-206705-11 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. 333-206705-11 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 CD 2017-CD6 Mortgage Trust, relating to the September 15, 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. 333-206705-11 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. 333-206705-11 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

 

 


cdd17cd6_ex991-202109.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

09/15/21

CD 2017-CD6 Mortgage Trust

Determination Date:

09/09/21

 

Next Distribution Date:

10/18/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-CD6

 

           

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

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202

 

Certificate Ratings Detail

7

Special Servicer

Argentic Services Company LP

 

 

Bond / Collateral Reconciliation - Balances

8

 

Andrew Hundertmark

(469) 609-2001

 

Current Mortgage Loan and Property Stratification

9-13

 

500 North Central Expressway,Suite 261 | Plano, TX 75074

 

 

Mortgage Loan Detail (Part 1)

14-16

Operating Advisor & Asset

 Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 2)

17-19

 

 

 

 

 

 

 

David Rodgers

(212) 310-9821

 

Principal Prepayment Detail

20

 

600 Third Avenue,40th Floor | New York, NY 10016

 

 

Historical Detail

21

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Delinquency Loan Detail

22

 

Corporate Trust Services (CMBS)

 

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

Collateral Stratification and Historical Detail

23

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 1

24

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

25

 

General Contact

(302) 636-4140

 

Modified Loan Detail

26

 

1100 North Market St., | Wilmington, DE 19890

 

 

Historical Liquidated Loan Detail

27

Rating Agency

DBRS, Inc.

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

DBRS, Inc.

 

 

Interest Shortfall Detail - Collateral Level

29

 

22 W. Washington St., | Chicago, IL 60602

 

 

Supplemental Notes

30

Rating Agency

Moody's Investors Service, Inc.

 

 

 

 

 

General Contact

(212) 553-1653

 

 

 

 

7 World Trade Center, | New York, NY 10007

 

 

 

 

Controlling Class

Argentic Securities Income USA LLC

 

 

 

 

Representative

 

 

 

 

 

 

-

 

 

 

 

 

, | ,

 

 

 

 

Rating Agency

Fitch Ratings, Inc.

 

 

 

 

 

 

(212) 908-0500

 

 

 

 

33 Whitehall Street, | New York, NY 10004

 

 

 

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 30


 

 

                         

 

 

 

 

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

125039AA5

2.168000%

44,159,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

125039AB3

3.250000%

103,497,000.00

93,918,843.09

940,427.82

254,363.53

0.00

0.00

1,194,791.35

92,978,415.27

31.63%

30.00%

A-3

125039AC1

3.104000%

67,649,000.00

67,649,000.00

0.00

174,985.41

0.00

0.00

174,985.41

67,649,000.00

31.63%

30.00%

A-SB

125039AD9

3.332000%

61,062,000.00

61,062,000.00

0.00

169,548.82

0.00

0.00

169,548.82

61,062,000.00

31.63%

30.00%

A-4

125039AE7

3.190000%

209,460,000.00

209,460,000.00

0.00

556,814.50

0.00

0.00

556,814.50

209,460,000.00

31.63%

30.00%

A-5

125039AF4

3.456000%

257,521,000.00

257,521,000.00

0.00

741,660.48

0.00

0.00

741,660.48

257,521,000.00

31.63%

30.00%

A-M

125039AH0

3.709000%

104,865,000.00

104,865,000.00

0.00

324,120.24

0.00

0.00

324,120.24

104,865,000.00

21.22%

20.13%

B

125039AJ6

3.911000%

42,477,000.00

42,477,000.00

0.00

138,439.62

0.00

0.00

138,439.62

42,477,000.00

17.00%

16.13%

C

125039AK3

4.407752%

45,132,000.00

45,132,000.00

0.00

165,775.56

0.00

0.00

165,775.56

45,132,000.00

12.52%

11.88%

D

125039AQ0

2.750000%

18,060,000.00

18,060,000.00

0.00

41,387.50

0.00

0.00

41,387.50

18,060,000.00

10.73%

10.17%

E-RR

125039AT4

4.416502%

33,708,000.00

33,708,000.00

0.00

124,059.55

0.00

0.00

124,059.55

33,708,000.00

7.38%

7.00%

F-RR

125039AV9

4.416502%

23,894,000.00

23,894,000.00

0.00

87,939.92

0.00

0.00

87,939.92

23,894,000.00

5.01%

4.75%

G-RR

125039AX5

4.416502%

10,619,000.00

10,619,000.00

0.00

39,082.36

0.00

0.00

39,082.36

10,619,000.00

3.95%

3.75%

H-RR*

125039AZ0

4.416502%

39,822,721.00

39,822,721.00

0.00

155,424.31

0.00

0.00

155,424.31

39,822,721.00

0.00%

0.00%

S

125039BB2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

125039BC0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,061,925,721.00

1,008,188,564.09

940,427.82

2,973,601.80

0.00

0.00

3,914,029.62

1,007,248,136.27

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

125039AG2

1.061093%

848,213,000.00

794,475,843.09

0.00

702,510.64

0.00

0.00

702,510.64

793,535,415.27

 

 

X-B

125039AL1

0.505502%

42,477,000.00

42,477,000.00

0.00

17,893.52

0.00

0.00

17,893.52

42,477,000.00

 

 

X-D

125039AN7

0.482528%

63,192,000.00

63,192,000.00

0.00

25,409.95

0.00

0.00

25,409.95

63,192,000.00

 

 

Notional SubTotal

 

953,882,000.00

900,144,843.09

0.00

745,814.11

0.00

0.00

745,814.11

899,204,415.27

 

 

 

Deal Distribution Total

 

 

 

940,427.82

3,719,415.91

0.00

0.00

4,659,843.73

 

 

 

 

*

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 30

 


 

 

                     

 

 

 

 

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

125039AA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

125039AB3

907.45473869

9.08652251

2.45768988

0.00000000

0.00000000

0.00000000

0.00000000

11.54421239

898.36821618

A-3

125039AC1

1,000.00000000

0.00000000

2.58666662

0.00000000

0.00000000

0.00000000

0.00000000

2.58666662

1,000.00000000

A-SB

125039AD9

1,000.00000000

0.00000000

2.77666667

0.00000000

0.00000000

0.00000000

0.00000000

2.77666667

1,000.00000000

A-4

125039AE7

1,000.00000000

0.00000000

2.65833333

0.00000000

0.00000000

0.00000000

0.00000000

2.65833333

1,000.00000000

A-5

125039AF4

1,000.00000000

0.00000000

2.88000000

0.00000000

0.00000000

0.00000000

0.00000000

2.88000000

1,000.00000000

A-M

125039AH0

1,000.00000000

0.00000000

3.09083336

0.00000000

0.00000000

0.00000000

0.00000000

3.09083336

1,000.00000000

B

125039AJ6

1,000.00000000

0.00000000

3.25916661

0.00000000

0.00000000

0.00000000

0.00000000

3.25916661

1,000.00000000

C

125039AK3

1,000.00000000

0.00000000

3.67312683

0.00000000

0.00000000

0.00000000

0.00000000

3.67312683

1,000.00000000

D

125039AQ0

1,000.00000000

0.00000000

2.29166667

0.00000000

0.00000000

0.00000000

0.00000000

2.29166667

1,000.00000000

E-RR

125039AT4

1,000.00000000

0.00000000

3.68041859

0.00000000

0.00000000

0.00000000

0.00000000

3.68041859

1,000.00000000

F-RR

125039AV9

1,000.00000000

0.00000000

3.68041852

0.00000000

0.00000000

0.00000000

0.00000000

3.68041852

1,000.00000000

G-RR

125039AX5

1,000.00000000

0.00000000

3.68041812

0.00000000

0.00000000

0.00000000

0.00000000

3.68041812

1,000.00000000

H-RR

125039AZ0

1,000.00000000

0.00000000

3.90290533

(0.22248681)

8.30276414

0.00000000

0.00000000

3.90290533

1,000.00000000

S

125039BB2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

125039BC0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

125039AG2

936.64662424

0.00000000

0.82822433

0.00000000

0.00000000

0.00000000

0.00000000

0.82822433

935.53790766

X-B

125039AL1

1,000.00000000

0.00000000

0.42125197

0.00000000

0.00000000

0.00000000

0.00000000

0.42125197

1,000.00000000

X-D

125039AN7

1,000.00000000

0.00000000

0.40210707

0.00000000

0.00000000

0.00000000

0.00000000

0.40210707

1,000.00000000

 

 

 

 

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

 

 

 

 

 

Page 3 of 30

 


 

 

                         

 

 

 

 

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

254,363.53

0.00

254,363.53

0.00

0.00

0.00

254,363.53

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

174,985.41

0.00

174,985.41

0.00

0.00

0.00

174,985.41

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

169,548.82

0.00

169,548.82

0.00

0.00

0.00

169,548.82

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

556,814.50

0.00

556,814.50

0.00

0.00

0.00

556,814.50

0.00

 

A-5

08/01/21 - 08/30/21

30

0.00

741,660.48

0.00

741,660.48

0.00

0.00

0.00

741,660.48

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

702,510.64

0.00

702,510.64

0.00

0.00

0.00

702,510.64

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

17,893.52

0.00

17,893.52

0.00

0.00

0.00

17,893.52

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

25,409.95

0.00

25,409.95

0.00

0.00

0.00

25,409.95

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

324,120.24

0.00

324,120.24

0.00

0.00

0.00

324,120.24

0.00

 

B

08/01/21 - 08/30/21

30

0.00

138,439.62

0.00

138,439.62

0.00

0.00

0.00

138,439.62

0.00

 

C

08/01/21 - 08/30/21

30

0.00

165,775.56

0.00

165,775.56

0.00

0.00

0.00

165,775.56

0.00

 

D

08/01/21 - 08/30/21

30

0.00

41,387.50

0.00

41,387.50

0.00

0.00

0.00

41,387.50

0.00

 

E-RR

08/01/21 - 08/30/21

30

0.00

124,059.55

0.00

124,059.55

0.00

0.00

0.00

124,059.55

0.00

 

F-RR

08/01/21 - 08/30/21

30

0.00

87,939.92

0.00

87,939.92

0.00

0.00

0.00

87,939.92

0.00

 

G-RR

08/01/21 - 08/30/21

30

0.00

39,082.36

0.00

39,082.36

0.00

0.00

0.00

39,082.36

0.00

 

H-RR

08/01/21 - 08/30/21

30

339,498.69

146,564.28

0.00

146,564.28

(8,860.03)

0.00

0.00

155,424.31

330,638.66

 

Totals

 

 

339,498.69

3,710,555.88

0.00

3,710,555.88

(8,860.03)

0.00

0.00

3,719,415.91

330,638.66

 

 

 

 

 

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

 

 

 

 

 

 

Page 4 of 30

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

4,659,843.73

 

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

 

 

 

 

 

 

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

 

Page 5 of 30

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,724,912.41

Master Servicing Fee

5,847.77

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,266.24

Interest Adjustments

667.76

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

434.08

ARD Interest

0.00

Operating Advisor Fee

2,519.29

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

3,725,580.17

Total Fees

14,357.38

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

940,427.82

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

(31,202.26)

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

21,128.84

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)

1,881.15

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

940,427.82

Total Expenses/Reimbursements

(8,192.27)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,719,415.91

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

940,427.82

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

4,659,843.73

Total Funds Collected

4,666,007.99

Total Funds Distributed

4,666,008.84

 

 

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

 

 

Page 6 of 30

 


 

 

                       

 

 

 

 

 

 

Certificate Ratings Detail

 

 

 

 

 

 

 

DBRS, Inc.

 

 

Fitch Ratings, Inc.

 

Moody's Investors Service, Inc

 

 

 

 

 

Date Last

 

 

Date Last

 

 

Date Last

Class

CUSIP

Original

Current¹

 

Original

Current¹

 

Original

Current¹

 

 

 

 

 

 

Changed

 

 

Changed

 

 

Changed

 

A1

125039AA5

AAA

Discontinued

09/01/21

AAA

PIF

09/01/21

Aaa

N/A

09/01/21

 

A2

125039AB3

AAA

AAA

09/01/21

AAA

AAA

09/01/21

Aaa

Aaa

09/01/21

 

A3

125039AC1

AAA

AAA

09/01/21

AAA

AAA

09/01/21

Aaa

Aaa

09/01/21

 

ASB

125039AD9

AAA

AAA

09/01/21

AAA

AAA

09/01/21

Aaa

Aaa

09/01/21

 

A4

125039AE7

AAA

AAA

09/01/21

AAA

AAA

09/01/21

Aaa

Aaa

09/01/21

 

A5

125039AF4

AAA

AAA

09/01/21

AAA

AAA

09/01/21

Aaa

Aaa

09/01/21

 

XA

125039AG2

AAA

AAA

09/01/21

AAA

AAA

09/01/21

Aa1

Aa1

09/01/21

 

XB

125039AL1

AAA

AAA

09/01/21

AA-

AA-

09/01/21

NR

NR

09/01/21

 

XD

125039AN7

A (high)

A (high)

09/01/21

BBB

BBB

09/01/21

NR

NR

09/01/21

 

AM

125039AH0

AAA

AAA

09/01/21

AAA

AAA

09/01/21

Aa3

Aa3

09/01/21

 

B

125039AJ6

AA (high)

AA (high)

09/01/21

AA-

AA-

09/01/21

NR

NR

09/01/21

 

C

125039AK3

A (high)

A (high)

09/01/21

A-

A-

09/01/21

NR

NR

09/01/21

 

D

125039AQ0

A

A

09/01/21

BBB

BBB

09/01/21

NR

NR

09/01/21

       ERR

125039AT4

BBB

N/A

09/01/21

BBB-

N/A

09/01/21

NR

N/A

09/01/21

 

FRR

125039AV9

BB (high)

N/A

09/01/21

BB-

N/A

09/01/21

NR

N/A

09/01/21

       GRR

125039AX5

BB (low)

N/A

09/01/21

B-

N/A

09/01/21

NR

N/A

09/01/21

       HRR

125039AZ0

NR

N/A

09/01/21

NR

N/A

09/01/21

NR

N/A

09/01/21

NR

- Designates that the class was not rated by the above agency at the time of original issuance.

 

 

 

 

 

 

N/A

- Data not available this period.

 

 

 

 

 

 

 

 

X

- Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance.

 

 

 

 

(1)

For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30

 

days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies.

 

 

 

 

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

 

 

 

 

Page 7 of 30

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

       Total

 

       Total

Beginning Scheduled Collateral Balance

1,008,188,564.24

1,008,188,564.24

Beginning Certificate Balance

1,008,188,564.09

(-) Scheduled Principal Collections

940,427.82

940,427.82

(-) Principal Distributions

940,427.82

(-) 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

0.01

0.01

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,007,248,136.41

1,007,248,136.41

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,009,654,671.05

1,009,654,671.05

Ending Certificate Balance

1,007,248,136.27

Ending Actual Collateral Balance

1,008,426,953.80

1,008,426,953.80

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.15)

Beginning Cumulative Advances

                   0.00

0.00

UC / (OC) Change

0.01

Current Period Advances

                   0.00

0.00

Ending UC / (OC)

(0.14)

Ending Cumulative Advances

                   0.00

0.00

Net WAC Rate

4.42

 

 

 

 

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 8 of 30

 


 

 

                             

 

 

 

 

  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

1,457,279.01

0.14%

73

4.4150

NAP

Defeased

1

1,457,279.01

0.14%

73

4.4150

NAP

 

9,999,999 or less

24

147,166,532.81

14.61%

63

4.5756

2.137997

1.39 or less

18

318,705,065.44

31.64%

61

4.5186

0.853426

10,000,000 to 19,999,999

14

191,219,734.70

18.98%

64

4.5504

1.250127

1.40 to 1.49

7

87,591,468.51

8.70%

70

4.4606

1.457095

20,000,000 to 39,999,999

19

542,404,589.89

53.85%

64

4.1812

2.055692

1.50 to 1.74

9

104,502,288.80

10.38%

65

4.3494

1.617014

40,000,000 to 59,999,999

1

50,000,000.00

4.96%

37

3.5410

2.426900

1.75 to 1.99

6

102,169,940.56

10.14%

71

4.5554

1.826634

 

60,000,000 or greater

1

75,000,000.00

7.45%

74

4.3550

1.060100

2.00 to 2.99

11

257,872,094.09

25.60%

57

4.0788

2.465040

 

Totals

60

1,007,248,136.41

100.00%

63

4.2904

1.858262

3.00 or Greater

8

134,950,000.00

13.40%

72

3.7978

3.546985

 

 

 

 

 

 

 

 

Totals

60

1,007,248,136.41

100.00%

63

4.2904

1.858262

(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 9 of 30

 


 

 

                           

 

 

 

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

0

1,457,279.01

0.14%

73

4.4150

0.000000

Texas

9

42,363,091.77

4.21%

73

4.4241

1.471953

Arizona

5

19,442,878.00

1.93%

62

4.7904

1.218867

Utah

3

26,078,380.18

2.59%

74

4.4480

0.835900

Arkansas

4

16,405,306.14

1.63%

71

4.6533

1.749485

Virginia

3

13,591,751.98

1.35%

64

4.6465

1.401708

California

14

181,406,839.89

18.01%

62

3.8255

2.751222

Washington

1

13,000,000.00

1.29%

71

4.4700

3.032500

Connecticut

1

2,518,988.25

0.25%

72

3.7025

1.466100

Washington, DC

1

26,000,000.00

2.58%

74

3.6000

3.060600

Florida

9

83,831,235.28

8.32%

72

4.5361

2.096668

Totals

124

1,007,248,136.41

100.00%

63

4.2904

1.858262

Georgia

1

39,143,044.67

3.89%

71

4.4800

1.820200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Illinois

4

43,498,537.16

4.32%

53

4.1070

0.201303

 

 

 

 

 

 

 

Indiana

3

18,907,912.14

1.88%

73

4.3340

1.868403

 

# Of

    Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Iowa

1

2,019,195.14

0.20%

51

5.2300

1.643700

 

Properties

    Balance

Agg. Bal.

 

 

DSCR¹

Kansas

17

24,602,346.94

2.44%

72

4.4112

1.339144

Defeased

0

1,457,279.01

0.14%

73

4.4150

0.000000

Louisiana

3

17,533,877.79

1.74%

71

4.7100

1.766400

Industrial

14

84,610,093.68

8.40%

71

4.4656

2.648413

Massachusetts

2

14,465,828.02

1.44%

72

3.7025

1.466100

Lodging

16

183,200,501.44

18.19%

53

4.5531

0.884861

Michigan

4

60,071,987.41

5.96%

34

4.5686

2.184500

Mixed Use

3

119,232,861.26

11.84%

74

4.1228

1.587191

Missouri

1

959,494.02

0.10%

72

3.7025

1.466100

Multi-Family

4

34,795,379.22

3.45%

72

4.4760

3.377923

Nevada

2

16,088,260.99

1.60%

71

4.4440

1.369663

Office

36

343,921,535.89

34.14%

58

4.0608

2.350563

New Jersey

3

79,934,183.07

7.94%

74

4.3397

1.107189

Retail

25

172,154,588.20

17.09%

69

4.6295

1.402584

New Mexico

2

11,015,254.85

1.09%

32

5.4989

0.839613

Self Storage

26

67,875,897.56

6.74%

72

3.8629

1.737590

New York

8

100,846,098.71

10.01%

55

4.0122

1.390538

Totals

124

1,007,248,136.41

100.00%

63

4.2904

1.858262

North Carolina

3

33,439,434.56

3.32%

71

4.3300

2.791528

 

 

 

 

 

 

 

Ohio

7

37,151,253.09

3.69%

52

4.8319

2.163709

 

 

 

 

 

 

 

Pennsylvania

1

21,648,282.03

2.15%

72

4.3400

1.381400

 

 

 

 

 

 

 

Rhode Island

1

11,620,000.00

1.15%

71

4.5450

1.006200

 

 

 

 

 

 

 

South Carolina

2

40,424,030.29

4.01%

59

4.3699

2.061355

 

 

 

 

 

 

 

Tennessee

9

7,783,364.88

0.77%

64

5.5600

1.611500

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 10 of 30

 


 

 

                             

 

 

 

 

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

1,457,279.01

0.14%

73

4.4150

NAP

Defeased

1

1,457,279.01

0.14%

73

4.4150

NAP

 

3.9999% or less

11

264,247,411.85

26.23%

65

3.6201

2.683661

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.2499%

8

129,708,364.57

12.88%

53

4.1453

1.291528

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.4999%

14

277,713,046.98

27.57%

73

4.4129

1.613969

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

13

236,217,322.80

23.45%

62

4.6250

1.737831

37 months to 48 months

34

652,331,874.24

64.76%

63

4.2152

1.715192

 

4.7500% or greater

13

97,904,711.20

9.72%

51

5.1355

1.370323

49 months or greater

25

353,458,983.16

35.09%

65

4.4287

2.123826

 

Totals

60

1,007,248,136.41

100.00%

63

4.2904

1.858262

Totals

60

1,007,248,136.41

100.00%

63

4.2904

1.858262

(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 11 of 30

 


 

 

                             

 

 

 

 

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

1,457,279.01

0.14%

73

4.4150

NAP

Defeased

1

1,457,279.01

0.14%

73

4.4150

NAP

 

60 months or less

10

183,974,248.66

18.27%

25

4.3508

1.303062

Interest Only

15

362,870,000.00

36.03%

63

3.9758

2.124962

 

61 months to 83 months

49

821,816,608.74

81.59%

72

4.2767

1.983204

59 months or greater

44

642,920,857.40

63.83%

64

4.4677

1.708569

 

84 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

60

1,007,248,136.41

100.00%

63

4.2904

1.858262

 

Totals

60

1,007,248,136.41

100.00%

63

4.2904

1.858262

 

 

 

 

 

 

 

(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 30

 


 

 

                         

 

 

 

 

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

1,457,279.01

0.14%

73

4.4150

NAP

 

 

 

None

 

Underwriter's Information

2

45,264,941.28

4.49%

70

3.7620

1.613438

 

 

 

 

 

 

12 months or less

56

921,168,845.30

91.45%

63

4.2983

1.874800

 

 

 

 

 

 

13 months to 24 months

1

39,357,070.82

3.91%

71

4.7100

1.766400

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

60

1,007,248,136.41

100.00%

63

4.2904

1.858262

 

 

 

 

 

(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 30

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

         Original     Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

 Interest

 

Scheduled

Scheduled

    Principal

  Anticipated    Maturity    Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

              City

State       Accrual Type   Gross Rate

Interest

Principal

  Adjustments  Repay Date       Date

       Date

Balance

Balance

Date

 

1

304101914

MU

Morristown

NJ

Actual/360

4.35525%

281,260.42

0.00

0.00

N/A

11/06/27

--

75,000,000.00

75,000,000.00

04/06/20

 

2

309151002

SS

Various

Various

Actual/360

3.70325%

57,362.57

44,947.32

0.00

N/A

09/06/27

--

17,991,789.24

17,946,841.92

09/06/21

 

2A

309151102

 

 

 

Actual/360

3.70325%

114,725.14

89,894.64

0.00

N/A

09/06/27

--

35,983,578.63

35,893,683.99

09/06/21

 

3

656120733

OF

Burbank

CA

Actual/360

3.54125%

152,459.72

0.00

0.00

N/A

10/06/24

--

50,000,000.00

50,000,000.00

09/06/21

 

4

309151004

LO

Savannah

GA

Actual/360

4.48025%

151,240.76

61,068.25

0.00

N/A

08/06/27

--

39,204,112.92

39,143,044.67

09/06/21

 

5

309151005

OF

Troy

MI

Actual/360

4.56025%

154,654.13

55,826.72

0.00

N/A

10/06/22

--

39,385,601.19

39,329,774.47

09/06/21

 

6

309151006

LO

Various

Various

Actual/360

4.71025%

159,819.90

47,875.71

0.00

N/A

08/06/27

--

39,404,946.53

39,357,070.82

03/06/21

 

7

309151007

MU

Lawrence

NY

Actual/360

3.53925%

106,661.53

0.00

0.00

N/A

11/06/27

--

35,000,000.00

35,000,000.00

09/06/21

 

8

309151008

OF

Columbia

SC

Actual/360

4.12025%

111,859.83

44,346.04

0.00

N/A

10/06/27

--

31,529,548.23

31,485,202.19

09/06/21

 

9

304101921

LO

New York

NY

Actual/360

4.19025%

114,736.17

0.00

0.00

N/A

11/06/22

--

31,800,000.00

31,800,000.00

09/06/21

 

10

656120697

OF

Santa Ana

CA

Actual/360

3.61625%

98,084.00

0.00

0.00

N/A

08/01/27

--

31,500,000.00

31,500,000.00

09/01/21

 

11

301741226

IN

Jacksonville

FL

Actual/360

4.45125%

100,461.21

40,596.63

0.00

N/A

10/06/27

--

26,210,881.61

26,170,284.98

09/06/21

 

12

304101913

LO

Various

UT

Actual/360

4.44825%

100,040.21

40,262.83

0.00

N/A

11/06/27

--

26,118,643.01

26,078,380.18

09/06/21

 

13

309151013

IN

Various

OH

Actual/360

4.66025%

103,239.05

38,725.94

0.00

N/A

08/06/27

--

25,727,577.05

25,688,851.11

09/06/21

 

14

309151014

OF

Washington DC

DC

Actual/360

3.60025%

80,600.00

0.00

0.00

N/A

11/01/27

--

26,000,000.00

26,000,000.00

09/01/21

 

15

309151015

OF

Sunnyvale

CA

Actual/360

3.63625%

79,068.62

0.00

0.00

N/A

08/06/27

--

25,250,000.00

25,250,000.00

09/06/21

 

16

304101900

Various   Overland Park

KS

Actual/360

4.45025%

89,524.96

36,404.73

0.00

N/A

09/06/27

--

23,362,801.94

23,326,397.21

09/06/21

 

17

301741214

IN

Durham

NC

Actual/360

4.07025%

78,856.25

0.00

0.00

N/A

08/06/27

--

22,500,000.00

22,500,000.00

09/06/21

 

18

309151018

OF

Allentown

PA

Actual/360

4.34025%

81,010.50

28,378.56

0.00

N/A

09/01/27

--

21,676,660.59

21,648,282.03

09/01/21

 

19

304101917

RT

New York

NY

Actual/360

4.55925%

84,404.82

0.00

0.00

N/A

11/06/27

--

21,500,000.00

21,500,000.00

09/06/21

 

20

304101896

LO

Chicago

IL

Actual/360

4.22025%

70,983.29

45,129.55

0.00

N/A

10/06/24

--

19,533,699.84

19,488,570.29

04/06/20

 

21

301741232

RT

Lubbock

TX

Actual/360

4.72625%

84,485.92

26,577.14

0.00

N/A

10/06/27

--

20,760,195.38

20,733,618.24

09/06/21

 

23

656120736

OF

Santa Monica

CA

Actual/360

3.56325%

61,354.17

0.00

0.00

N/A

08/09/27

--

20,000,000.00

20,000,000.00

09/09/21

 

24

301741224

RT

Baldwin Park

CA

Actual/360

4.84025%

74,354.10

25,792.21

0.00

N/A

09/06/27

--

17,840,225.58

17,814,433.37

09/06/21

 

25

304101919

OF

Santa Monica

CA

Actual/360

4.51025%

66,992.29

0.00

0.00

N/A

11/06/27

--

17,250,000.00

17,250,000.00

09/06/21

 

26

301741221

MF

Royal Oak

MI

Actual/360

4.61525%

62,697.87

19,468.72

0.00

N/A

09/06/27

--

15,776,908.69

15,757,439.97

09/06/21

 

27

306711103

RT

Gurnee

IL

Actual/360

3.99025%

16,321.63

0.00

0.00

N/A

10/01/26

--

4,685,628.65

4,685,628.65

01/01/21

 

27A

306711104

 

 

 

Actual/360

3.99025%

32,643.25

0.00

0.00

N/A

10/01/26

--

9,371,257.29

9,371,257.29

01/01/21

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Page 14 of 30

 


 

 

                                 

 

 

 

 

 

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

 

28

301741231

RT

Miramar

FL

Actual/360

4.41525%

44,012.11

21,575.35

(2,720.99)

N/A

10/06/27

--

13,036,634.78

11,555,059.43

09/06/21

 

 

 

     

 

 

 

 

 

 

 

 

 

 

 

 

28A

309151001

 RT

Miramar

 FL

Actual/360

4.41525%

5,550.64

2,720.99

2,720.99

N/A

10/06/27

--

0.00

1,457,279.01

09/06/21

 

29

309151029

OF

Everett

WA

Actual/360

4.47025%

50,039.17

0.00

0.00

N/A

08/01/27

--

13,000,000.00

13,000,000.00

09/01/21

 

30

301741209

LO

Henderson

NV

Actual/360

4.73225%

47,317.27

25,240.75

0.00

N/A

08/06/27

--

11,612,234.29

11,586,993.54

09/06/21

 

31

407004724

RT

Bradenton

FL

Actual/360

5.00025%

50,287.70

16,546.59

0.00

N/A

07/06/27

--

11,679,723.77

11,663,177.18

08/06/21

 

32

301741217

OF

Various

OH

Actual/360

5.21725%

51,558.85

14,460.53

0.00

N/A

07/06/22

--

11,476,862.51

11,462,401.98

09/06/21

 

33

301741215

RT

Cranston

RI

Actual/360

4.54525%

45,477.78

0.00

0.00

N/A

08/06/27

--

11,620,000.00

11,620,000.00

09/06/21

 

34

301741216

RT

Palm Harbor

FL

Actual/360

4.68225%

45,627.25

13,762.35

0.00

N/A

09/06/27

--

11,317,061.96

11,303,299.61

09/06/21

 

35

625100227

RT

Various

AZ

Actual/360

5.03025%

44,712.97

16,240.16

0.00

N/A

01/05/26

--

10,323,010.22

10,306,770.06

09/05/21

 

36

301741212

RT

Various

Various

Actual/360

4.30525%

38,845.18

13,889.90

0.00

N/A

08/06/27

--

10,478,637.25

10,464,747.35

09/06/21

 

37

309151037

MU

Indianapolis

IN

Actual/360

4.45025%

35,445.49

17,139.44

0.00

N/A

10/06/27

--

9,250,000.70

9,232,861.26

09/06/21

 

38

309151038

OF

Cutler Bay

FL

Actual/360

4.14025%

33,130.10

15,422.06

0.00

N/A

08/01/27

--

9,293,156.55

9,277,734.49

09/01/21

 

39

309151039

RT

Suffolk

VA

Actual/360

4.56025%

35,405.33

13,069.05

0.00

N/A

06/01/27

--

9,016,637.37

9,003,568.32

09/01/21

 

40

656120730

OF

Tucson

AZ

Actual/360

4.52025%

35,608.96

12,639.10

0.00

N/A

10/06/27

--

9,148,747.04

9,136,107.94

09/06/21

 

41

656120713

LO

Hilton Head Island

SC

Actual/360

5.25025%

40,465.18

11,994.17

0.00

N/A

08/06/22

--

8,950,822.27

8,938,828.10

09/06/21

 

42

304101906

MF

Fountain Valley

CA

Actual/360

3.45025%

25,549.17

0.00

0.00

N/A

10/06/27

--

8,600,000.00

8,600,000.00

09/06/21

 

43

625100268

Various        Various

TN

Actual/360

5.56025%

37,340.42

15,748.82

0.00

N/A

01/05/27

--

7,799,113.66

7,783,364.84

09/05/21

 

44

309151044

OF

Indianapolis

IN

Actual/360

4.13025%

29,003.61

11,159.14

0.00

N/A

09/06/27

--

8,155,352.99

8,144,193.85

09/06/21

 

45

407004705

LO

Albuquerque

NM

Actual/360

5.90025%

34,627.50

8,078.33

0.00

N/A

06/06/22

--

6,815,692.18

6,807,613.85

08/06/21

 

46

309151046

OF

Dallas

TX

Actual/360

4.49025%

25,347.40

10,078.99

0.00

N/A

10/06/27

--

6,555,833.74

6,545,754.75

09/06/21

 

47

301741229

MF

Fayetteville

NC

Actual/360

5.28825%

28,407.32

8,193.62

0.00

N/A

10/06/27

--

6,238,491.87

6,230,298.25

09/06/21

 

48

301741225

RT

Lubbock

TX

Actual/360

4.47025%

21,056.59

6,965.60

0.00

N/A

09/06/27

--

5,470,427.75

5,463,462.15

09/06/21

 

49

309151049

SS

Amelia Island

FL

Actual/360

4.28025%

18,796.33

0.00

0.00

N/A

11/06/27

--

5,100,000.00

5,100,000.00

09/06/21

 

50

304101909

SS

Eastpointe

MI

Actual/360

4.49025%

19,297.28

6,260.33

0.00

N/A

11/06/27

--

4,991,033.30

4,984,772.97

09/06/21

 

51

407004709

MF

Alamogordo

NM

Actual/360

4.85025%

17,598.42

6,147.71

0.00

N/A

07/06/27

--

4,213,788.71

4,207,641.00

09/06/21

 

52

304101916

RT

Pennsauken

NJ

Actual/360

4.20025%

14,535.95

6,491.79

0.00

N/A

11/06/27

--

4,019,155.54

4,012,663.75

09/06/21

 

53

407004714

RT

San Francisco

CA

Actual/360

4.86925%

16,771.00

0.00

0.00

N/A

07/06/27

--

4,000,000.00

4,000,000.00

09/06/21

 

54

304101907

SS

Various

Various

Actual/360

4.72025%

16,076.16

4,717.46

0.00

N/A

11/06/27

--

3,955,316.24

3,950,598.78

09/06/21

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Page 15 of 30

 


 

 

                                 

 

 

 

 

 

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

 

55

625100220

RT

Richmond

VA

Actual/360

5.04025%

16,604.52

4,831.42

0.00

N/A

01/05/26

--

3,825,926.19

3,821,094.77

09/05/21

 

56

309151056

IN

Niagara Falls

NY

Actual/360

4.77025%

11,744.11

9,293.67

0.00

N/A

11/06/27

--

2,859,186.33

2,849,892.66

09/06/21

 

57

304101904

IN

Newark

CA

Actual/360

4.00025%

10,333.33

0.00

0.00

N/A

10/06/27

--

3,000,000.00

3,000,000.00

09/06/21

 

58

625100215

RT

West Burlington

IA

Actual/360

5.23025%

9,104.77

2,465.51

0.00

N/A

12/05/25

--

2,021,660.65

2,019,195.14

09/05/21

 

Totals

 

 

 

 

 

 

3,725,580.17

940,427.82

0.00

 

 

 

1,008,188,564.24

 1,007,248,136.41

 

 

(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 30

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

   Most Recent   Most Recent  Appraisal

       

Cumulative

Current

 

 

 

   Most Recent

   Most Recent

   NOI Start

    NOI End

      Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

   Fiscal NOI

   NOI

  Date

  Date

   Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

8,381,776.31

0.00

--

--

09/07/21

3,300,005.61

53,875.80

2,438,311.69

2,438,311.69

0.00

0.00

 

 

2

10,766,389.00

5,921,922.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

62,660,595.35

31,339,027.69

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,413,339.10

5,093,866.33

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

5,862,352.91

3,521,499.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

7,296,481.00

6,370,328.00

04/01/19

03/31/20

08/09/21

0.00

34,126.38

1,211,037.10

1,211,037.10

0.00

0.00

 

 

7

3,206,224.84

1,701,312.34

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

4,314,999.29

2,268,722.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

(1,855,098.14)

194,183.19

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

4,245,822.96

2,196,836.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

5,124,659.48

2,290,878.25

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

1,256,138.94

1,638,447.65

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

7,855,309.79

2,164,334.38

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

22,807,703.00

22,948,396.00

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

15,720,678.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

22,533,590.58

10,288,223.53

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,719,101.00

1,518,164.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

4,721,835.00

1,223,503.00

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,475,553.00

765,166.29

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

(1,641,807.62)

(449,804.16)

01/01/21

03/31/21

--

0.00

0.00

1,225,110.24

1,225,110.24

0.00

0.00

 

 

21

1,051,560.74

817,598.75

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

59,805,804.42

27,212,474.02

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,354,481.28

432,622.70

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,180,339.11

603,732.81

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,292,569.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

17,733,131.00

0.00

--

--

--

0.00

0.00

138,992.01

138,992.01

0.00

0.00

 

 

27A

0.00

0.00

--

--

--

0.00

0.00

202,217.81

202,217.81

0.00

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 17 of 30

 


 

 

                           

 

 

 

 

 

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

 

28

1,555,209.12

844,437.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

29

1,910,043.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,019,183.50

1,301,760.14

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,278,704.19

263,980.07

01/01/21

03/31/21

--

0.00

0.00

66,784.00

66,784.00

0.00

0.00

 

 

32

0.00

1,744,054.62

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,091,588.12

164,897.70

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,065,162.47

530,504.06

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,321,858.27

617,026.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,078,111.13

320,543.35

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

2,559,864.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

775,273.59

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

822,414.09

426,947.03

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

686,808.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

435,819.28

1,136,154.13

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

2,650,079.76

1,292,842.34

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

1,018,272.41

288,600.50

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

1,157,883.75

602,639.97

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

121,364.65

0.00

--

--

--

0.00

0.00

408,464.52

408,464.52

0.00

0.00

 

 

46

1,177,246.74

581,720.60

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

959,055.11

505,126.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

460,909.96

246,073.99

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

815,270.43

241,047.73

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

607,760.49

306,216.38

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

571,442.06

297,857.61

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

502,513.00

267,205.37

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

323,390.45

131,666.56

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

413,728.47

220,283.94

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 18 of 30

 


 

 

                           

 

 

 

 

 

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

 

55

452,047.83

101,369.27

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

341,220.51

177,364.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

440,390.96

222,302.54

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

248,753.48

60,505.17

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

300,369,625.83

143,729,836.96

 

 

 

3,300,005.61

88,002.18

5,690,917.37

5,690,917.37

0.00

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 19 of 30

 


 

 

           

 

 

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 20 of 30

 


 

 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.290415%

4.245495%

63

08/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

39,404,946.53

0

0.00

0

0.00

 

4.290571%

4.245665%

64

07/15/21

0

0.00

0

0.00

1

39,452,628.85

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.290726%

4.245835%

65

06/15/21

0

0.00

0

0.00

1

39,505,266.29

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.290900%

4.246024%

66

05/14/21

0

0.00

0

0.00

1

39,552,543.38

0

0.00

0

0.00

1

75,000,000.00

0

0.00

0

0.00

 

4.291053%

4.242716%

67

04/15/21

0

0.00

0

0.00

2

114,604,790.19

1

6,849,819.06

0

0.00

2

14,056,885.94

0

0.00

0

0.00

 

4.291224%

4.241213%

68

03/15/21

0

0.00

0

0.00

2

114,651,665.25

1

6,857,684.05

0

0.00

0

0.00

0

0.00

0

0.00

 

4.291375%

4.236504%

69

02/16/21

0

0.00

0

0.00

5

135,397,406.71

1

6,868,869.40

0

0.00

1

6,868,869.40

0

0.00

0

0.00

 

4.291654%

4.229458%

70

01/15/21

0

0.00

0

0.00

6

155,332,098.88

1

6,876,638.09

0

0.00

1

19,856,510.48

0

0.00

0

0.00

 

4.291796%

4.229603%

71

12/15/20

0

0.00

0

0.00

7

164,505,070.03

0

0.00

0

0.00

1

20,982,455.35

0

0.00

0

0.00

 

4.291936%

4.229747%

72

11/16/20

0

0.00

0

0.00

8

185,660,030.02

0

0.00

0

0.00

1

18,081,834.59

0

0.00

0

0.00

 

4.292095%

4.228547%

73

10/16/20

0

0.00

0

0.00

8

185,817,613.16

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.292230%

4.228684%

74

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 

 

                             

 

 

 

 

 

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

31

407004724        08/06/21

0

B

66,784.00

66,784.00

        0.00

11,679,723.77

 

 

 

 

 

 

Totals

 

 

 

 

66,784.00

66,784.00

        0.00

11,679,723.77

 

 

 

 

 

 

 

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 22 of 30

 


 

 

                 

 

 

 

 

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

 

27,208,844

27,208,844

0

 

 

0

 

13 - 24 Months

71,129,774

71,129,774

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

69,488,570

69,488,570

0

 

 

0

 

49 - 60 Months

16,147,060

16,147,060

0

 

 

0

 

> 60 Months

 

823,273,888

823,273,888

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

    Current

    30-59 Days

    60-89 Days

    90+ Days

   REO/Foreclosure

 

 

Sep-21

1,007,248,136

1,007,248,136

0

0

 

0

0

 

Aug-21

1,008,188,564

1,008,188,564

0

0

 

0

0

 

Jul-21

1,009,125,396

969,672,767

0

0

39,452,629

0

 

Jun-21

1,010,132,955

970,627,689

0

0

39,505,266

0

 

May-21

1,011,062,346

971,509,803

0

0

39,552,543

0

 

Apr-21

1,012,062,731

897,457,941

0

0

114,604,790

0

 

Mar-21

1,012,984,738

898,333,073

0

0

114,651,665

0

 

Feb-21

1,013,885,405

878,487,999

0

0

135,397,407

0

 

Jan-21

1,014,823,478

859,491,379

0

0

155,332,099

0

 

Dec-20

1,015,757,974

851,252,904

0

0

164,505,070

0

 

Nov-20

1,016,765,591

831,105,561

0

0

185,660,030

0

 

Oct-20

1,017,682,150

831,864,537

0

0

185,817,613

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 23 of 30

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

     

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

1

304101914

75,000,000.00

75,000,000.00

158,600,000.00

06/01/21

7,040,555.31

1.06010

12/31/20

11/06/27

I/O

6

309151006

39,357,070.82

39,651,665.25

75,000,000.00

04/01/21

5,528,209.00

1.76640

03/31/20

08/06/27

313

Totals

 

114,357,070.82

114,651,665.25

233,600,000.00

 

12,568,764.31

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 24 of 30

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

 

1

304101914

MU

NJ

06/26/20

9

 

 

 

 

The loan is current and performing as agreed under a forbearance agreement. The borrower has nearly completed an approximate $15mm PIP for the hotel and approximate $4.8mm renovation for the commercial component of the collateral.

 

The SS anticipate

s returning the loan to the MS upon completion of the PIP circa 10/21.

 

 

 

 

 

6

309151006

LO

Various

05/13/20

9

 

 

 

 

Asset transferred to special servicing 5/13/20 due to Payment Default. Forbearance Agreement executed 7/30/2021 provides for forbearance of remedies conditioned upon performance under a debt service deferral period that phases out by the

 

end of 2022. Bwr remitted over $5.0 million at closing toward amounts due on the loan, including delinquent debt service and Lender's costs and expenses. Excess cash flow after monthly cash management waterfall payments will be applied

 

to deferred amounts. Cash Management will remain in place until all deferred amounts are repaid and loan meets other criteria to exit cash management. TTM 7/31/2021 performance for the portfolio indicates NCF DSCR of approx. .97 on

 

P&I payments, after giving effect an FF& E deposit holiday provided by the franchisor on 6 of the 7 properties.

 

 

 

 

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 25 of 30

 


 

 

                   

 

 

 

 

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

1

304101914

75,000,000.00

4.35503%

75,000,000.00

4.35503%

10

04/27/21

04/06/20

05/10/21

6

309151006

0.00

4.71003%

0.00

4.71003%

10

07/30/21

09/06/20

08/09/21

20

304101896

0.00

4.22003%

0.00

4.22003%

10

12/18/20

12/09/20

--

21

301741232

21,010,770.99

4.72603%

20,982,455.35

4.72603%

10

11/05/20

11/05/20

12/07/20

24

301741224

18,106,516.96

4.84003%

18,081,834.59

4.84003%

10

09/04/20

06/17/20

11/09/20

27

306711103

4,685,628.65

3.99003%

4,685,628.65

3.99003%

10

12/31/20

05/01/20

03/09/21

27A

306711104

9,371,257.29

3.99003%

9,371,257.29

3.99003%

10

12/31/20

05/01/20

03/09/21

45

407004705

6,876,638.09

5.90003%

6,868,869.40

5.90003%

10

02/05/21

02/02/21

02/09/21

Totals

 

135,050,811.98

 

134,990,045.28

 

 

 

 

 

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 26 of 30

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

    Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹    Number     Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 27 of 30

 


 

 

                     

 

 

 

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 28 of 30

 


 

 

                         

 

 

 

 

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)

1

0.00

0.00

16,145.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

0.00

8,483.01

0.00

0.00

(31,202.26)

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

(3,500.00)

0.00

580.56

0.00

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

0.00

0.00

555.32

0.00

0.00

0.00

0.00

0.00

0.00

0.00

27

(222.59)

0.00

0.00

0.00

160.99

0.00

0.00

0.00

0.00

0.00

0.00

0.00

27A

(445.17)

0.00

0.00

0.00

321.98

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

0.00

0.00

0.00

262.30

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

(667.76)

0.00

21,128.84

0.00

1,881.15

(31,202.26)

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

(8,860.03)

 

 

 

 

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

 

 

 

 

 

 

Page 29 of 30

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

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

 

Page 30 of 30

 


(null)


  
    Prospectus Loan ID
    1
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-20-2017
    75000000.00
    120
    11-06-2027
    0.04355
    0.04355
    3
    1
    120
    12-06-2017
    true
    1
    PP
    3
    0.00
    75000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    08-05-2027
    
      HEADQUARTERS PLAZA
      1, 2, 3 AND 4 SPEEDWELL AVENUE
      Morristown
      NJ
      07960
      Morris
      MU
      729516
      729516
      1982
      2009
      239000000.00
      MAI
      08-22-2017
      158600000.00
      06-01-2021
      MAI
      0.92
      0.86
      6
      12-06-2019
      N
      Riker  Danzig  Scherer
      79170
      07-31-2025
      AMC Theatres
      40000
      04-30-2029
      CRUNCH FITNESS
      34707
      09-30-2030
      08-31-2017
      12-31-2019
      12-31-2020
      40091855.21
      17611081.00
      22677674.60
      9229304.69
      17414180.61
      8381776.31
      15198829.01
      7040555.31
      UW
      CREFC
      6641374.98
      2.63
      1.262
      2.29
      1.0601
      F
      F
      03-31-2021
    
    false
    true
    75000000.00
    281260.42
    0.04355
    0.00016
    281260.42
    0.00
    0.00
    75000000.00
    75000000.00
    04-06-2020
    1
    false
    2438311.69
    0
    200
    0
    0
    Wells Fargo Bank, NA
    06-26-2020
    false
    0.00
    9
    04-06-2020
    98
    11-06-2027
    0
  
  
    Prospectus Loan ID
    2
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    08-09-2017
    20000000.00
    120
    09-06-2027
    300
    0.037025
    0.037025
    3
    1
    10-06-2017
    false
    1
    PP
    2
    306929.67
    19920724.36
    1
    22
    22
    0
    false
    true
    false
    false
    false
    06-05-2027
    
      U-Haul SAC Portfolios 14, 15, 17
      SS
      1149651
      212670000.00
      MAI
      0.94
      0.95
      12-06-2019
      N
      06-30-2017
      01-01-2021
      06-30-2021
      18742352.64
      13822973.00
      5626087.52
      7901051.00
      13116265.12
      5921922.00
      12882843.96
      5805211.00
      UW
      3959393.00
      1.66
      1.4956
      1.63
      1.4661
      C
      F
    
    false
    false
    17991789.24
    102309.89
    0.037025
    0.000119
    57362.57
    44947.32
    0.00
    17946841.97
    17946841.92
    09-06-2021
    09-06-2027
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    2-001
    08-10-2021
    09-09-2021
    
      U-HAUL OF MEDFORD
      600 MYSTIC VALLEY PARKWAY
      Somerville
      MA
      02144
      Middlesex
      SS
      127736
      127736
      1910
      2001
      38700000.00
      MAI
      06-22-2017
      0.95
      0.99
      6
      01-01-2021
      06-30-2021
      1856077.00
      882284.00
      973793.00
      952555.00
      UW
      CREFC
      720499.00
      1.3515
      1.322
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-002
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER OF SALISBURY
      1 MERRILL STREET
      Salisbury
      MA
      01952
      Essex
      SS
      68050
      68050
      1954
      18440000.00
      MAI
      06-20-2017
      0.97
      0.97
      6
      01-01-2021
      06-30-2021
      823539.00
      389504.00
      434035.00
      423915.00
      UW
      CREFC
      343307.00
      1.2642
      1.2347
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-003
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER NORTH RANCHO
      3969 NORTH RANCHO DRIVE
      Las Vegas
      NV
      89130
      Clark
      SS
      79795
      79795
      1997
      17780000.00
      MAI
      06-20-2017
      0.96
      0.99
      6
      01-01-2021
      06-30-2021
      1196323.00
      609460.00
      586863.00
      577106.00
      UW
      CREFC
      331020.00
      1.7728
      1.7434
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-004
    08-10-2021
    09-09-2021
    
      U-HAUL LINCOLN PARK
      1200 WEST FULLERTON AVENUE
      Chicago
      IL
      60614
      Cook
      SS
      57282
      57282
      1937
      2001
      16580000.00
      MAI
      06-20-2017
      0.94
      0.89
      6
      01-01-2021
      06-30-2021
      1101716.00
      742205.00
      359511.00
      350412.00
      UW
      CREFC
      308679.00
      1.1646
      1.1351
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-005
    08-10-2021
    09-09-2021
    
      U-HAUL OF INWOOD
      20A SHERIDAN BOULEVARD
      Inwood
      NY
      11096
      Nassau
      SS
      48292
      48292
      1969
      1978
      14600000.00
      MAI
      06-19-2017
      0.99
      1
      6
      01-01-2021
      06-30-2021
      763179.00
      374529.00
      388650.00
      380638.00
      UW
      CREFC
      271816.00
      1.4298
      1.4003
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-006
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER ALBANY
      139 BROADWAY
      Albany
      NY
      12202
      Albany
      SS
      73544
      73544
      1935
      1990
      12080000.00
      MAI
      06-21-2017
      0.98
      0.96
      6
      01-01-2021
      06-30-2021
      959071.00
      806953.00
      152118.00
      145489.00
      UW
      CREFC
      224900.00
      0.6763
      0.6469
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-007
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE BLACK ROCK
      3029 FAIRFIELD AVENUE
      Bridgeport
      CT
      06605
      Fairfield
      SS
      36258
      36258
      1951
      1993
      9950000.00
      MAI
      06-23-2017
      0.93
      0.99
      6
      01-01-2021
      06-30-2021
      597106.00
      321383.00
      275723.00
      270263.00
      UW
      CREFC
      185245.00
      1.4884
      1.4589
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-008
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER OF ROCKVILLE
      230-240 MAPLE AVENUE
      Rockville Centre
      NY
      11570
      Nassau
      SS
      28426
      28426
      1966
      1977
      8680000.00
      MAI
      06-19-2017
      0.99
      0.92
      6
      01-01-2021
      06-30-2021
      581459.00
      322025.00
      259434.00
      254671.00
      UW
      CREFC
      161600.00
      1.6054
      1.5759
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-009
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE IVAR AVENUE
      3527 IVAR AVENUE
      Rosemead
      CA
      91770
      Los Angeles
      SS
      38519
      38519
      1987
      8230000.00
      MAI
      06-20-2017
      0.95
      0.98
      6
      01-01-2021
      06-30-2021
      347089.00
      79618.00
      267471.00
      262954.00
      UW
      CREFC
      153223.00
      1.7456
      1.7161
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2A
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    08-09-2017
    40000000.00
    120
    09-06-2027
    300
    0.037025
    0.037025
    3
    1
    10-06-2017
    1
    PP
    2
    39841448.79
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    35983578.63
    204619.78
    0.037025
    0.000119
    114725.14
    89894.64
    0.00
    35893683.97
    35893683.99
    09-06-2021
    09-06-2027
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    2-010
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER OF ROUND ROCK
      1535 ROUND ROCK AVENUE
      Round Rock
      TX
      78681
      Williamson
      SS
      42775
      42775
      1995
      7660000.00
      MAI
      06-21-2017
      0.91
      0.90
      6
      01-01-2021
      06-30-2021
      650588.00
      446203.00
      204385.00
      200181.00
      UW
      CREFC
      142611.00
      1.4331
      1.4036
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-011
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE GLENDORA
      1301 EAST ROUTE 66
      Glendora
      CA
      91740
      Los Angeles
      SS
      33513
      33513
      1986
      7540000.00
      MAI
      06-20-2017
      0.98
      1
      6
      01-01-2021
      06-30-2021
      309247.00
      92877.00
      216370.00
      212232.00
      UW
      CREFC
      140376.00
      1.5413
      1.5118
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-012
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER TEXAS AVENUE
      2813 TEXAS AVENUE SOUTH
      College Station
      TX
      77845
      Brazos
      SS
      45050
      45050
      1996
      7490000.00
      MAI
      06-21-2017
      0.98
      0.98
      6
      01-01-2021
      06-30-2021
      587079.00
      321427.00
      265652.00
      261542.00
      UW
      CREFC
      139445.00
      1.905
      1.8755
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-013
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE TARRANT ROAD
      2455 WEST TARRANT ROAD
      Grand Prairie
      TX
      75050
      Tarrant
      SS
      66560
      66560
      1994
      6370000.00
      MAI
      06-21-2017
      0.92
      0.97
      6
      01-01-2021
      06-30-2021
      365332.00
      180065.00
      185267.00
      181771.00
      UW
      CREFC
      118594.00
      1.5621
      1.5327
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-014
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE HULEN
      7225 SOUTH HULEN STREET
      Fort Worth
      TX
      76133
      Tarrant
      SS
      82689
      82689
      1985
      5860000.00
      MAI
      06-21-2017
      0.93
      0.97
      6
      01-01-2021
      06-30-2021
      358149.00
      173414.00
      184735.00
      181519.00
      UW
      CREFC
      109099.00
      1.6932
      1.6638
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-015
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER BEAUMONT
      3885 MILAM STREET
      Beaumont
      TX
      77701
      Jefferson
      SS
      45619
      45619
      1980
      5340000.00
      MAI
      06-22-2017
      0.95
      0.79
      6
      01-01-2021
      06-30-2021
      396169.00
      291922.00
      104247.00
      101316.00
      UW
      CREFC
      99418.00
      1.0485
      1.019
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-016
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE WAXAHACHIE
      1103 WEST HIGHWAY 287 BYPASS
      Waxahachie
      TX
      75165
      Ellis
      SS
      52065
      52065
      1994
      5280000.00
      MAI
      06-21-2017
      0.99
      0.99
      6
      01-01-2021
      06-30-2021
      390598.00
      197490.00
      193108.00
      190210.00
      UW
      CREFC
      98301.00
      1.9644
      1.9349
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-017
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER OF OLATHE
      12540 SOUTH ROGERS ROAD
      Olathe
      KS
      66062
      Johnson
      SS
      38025
      38025
      1995
      5040000.00
      MAI
      06-26-2017
      0.96
      0.97
      6
      01-01-2021
      06-30-2021
      667961.00
      399788.00
      268173.00
      265407.00
      UW
      CREFC
      93832.00
      2.858
      2.8285
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-018
    08-10-2021
    09-09-2021
    
      U-HAUL KINGS HIGHWAY
      1641 SOUTH KINGSHIGHWAY BOULEVARD
      Saint Louis
      MO
      63110
      Saint Louis City
      SS
      23445
      23445
      1947
      1977
      3790000.00
      MAI
      06-21-2017
      0.98
      0.95
      6
      01-01-2021
      06-30-2021
      667198.00
      468753.00
      198445.00
      196365.00
      UW
      CREFC
      70560.00
      2.8124
      2.7829
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-019
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE I-30
      9302 INTERSTATE 30
      Little Rock
      AR
      72209
      Pulaski
      SS
      56763
      56763
      1990
      3650000.00
      MAI
      06-26-2017
      0.83
      0.87
      6
      01-01-2021
      06-30-2021
      185779.00
      126506.00
      59273.00
      57270.00
      UW
      CREFC
      67954.00
      0.8722
      0.8427
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-020
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE LAURELWOOD
      611 BLACKWOOD CLEMENTON ROAD
      Lindenwold
      NJ
      08021
      Camden
      SS
      33150
      33150
      1988
      3640000.00
      MAI
      06-20-2017
      0.95
      0.98
      6
      01-01-2021
      06-30-2021
      245032.00
      141368.00
      103664.00
      101666.00
      UW
      CREFC
      67768.00
      1.5296
      1.5002
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-021
    08-10-2021
    09-09-2021
    
      U-HAUL CENTER DOWNTOWN
      1301 MONTICELLO AVENUE
      Norfolk
      VA
      23510
      Norfolk City
      SS
      30995
      30995
      1924
      1950
      3030000.00
      MAI
      06-20-2017
      0.72
      0.95
      6
      01-01-2021
      06-30-2021
      416761.00
      302401.00
      114360.00
      112697.00
      UW
      CREFC
      56411.00
      2.0272
      1.9977
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    2-022
    08-10-2021
    09-09-2021
    
      U-HAUL STORAGE BUSINESS AVENUE
      5600 BUSINESS AVENUE
      Cicero
      NY
      13039
      Onondaga
      SS
      41100
      41100
      1977
      2940000.00
      MAI
      06-21-2017
      0.89
      0.99
      6
      01-01-2021
      06-30-2021
      357521.00
      230876.00
      126645.00
      125032.00
      UW
      CREFC
      54735.00
      2.3137
      2.2843
      F
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    3
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    09-19-2017
    50000000.00
    84
    10-06-2024
    0.03541
    0.03541
    3
    1
    84
    11-06-2017
    true
    1
    A1
    3
    152459.72
    50000000.00
    1
    4
    4
    0
    true
    true
    true
    false
    false
    04-05-2024
    04-05-2024
    
      Burbank Office Portfolio
      Burbank
      CA
      Los Angeles
      OF
      2087579
      08-24-2017
      1038000000.00
      08-24-2017
      MAI
      0.92
      0.91
      11-06-2017
      N
      06-30-2017
      01-01-2021
      06-30-2021
      100633271.77
      47599526.00
      32146616.21
      16260498.31
      68486655.56
      31339027.69
      63159124.25
      28675262.19
      UW
      11815136.63
      5.03
      2.6524
      4.64
      2.4269
      F
      F
    
    false
    false
    50000000.00
    152459.72
    0.03541
    0.0001065
    152459.72
    0.00
    0.00
    50000000.00
    50000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3-001
    08-10-2021
    09-09-2021
    
      MEDIA STUDIOS
      3100 THORNTON AVENUE, 2233 NORTH ONTARIO STREET, 2255 NORTH ONTARIO STREET, 3333 WEST EMPIRE AVENUE, 3355 WEST EMPIRE AVENUE AND 2333 NORTH ONTARIO STREET
      Burbank
      CA
      91504
      Los Angeles
      OF
      926365
      926365
      1968
      410000000.00
      MAI
      08-24-2017
      0.86
      0.86
      6
      Kaiser Foundation Health
      194145
      05-31-2024
      The Walt Disney Company
      133920
      05-31-2026
      HASBRO  INC.
      78063
      01-31-2027
      06-30-2017
      01-01-2021
      06-30-2021
      38654664.74
      47599526.00
      13965771.00
      16260498.31
      24688893.74
      31339027.69
      22575888.46
      28675262.19
      UW
      CREFC
      11815136.63
      2.6524
      2.4269
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    3-002
    08-10-2021
    09-09-2021
    
      THE POINTE
      2900 WEST ALAMEDA AVENUE
      Burbank
      CA
      91505
      Los Angeles
      OF
      480167
      480167
      2009
      325000000.00
      MAI
      08-24-2017
      0.96
      0.92
      6
      Warner Brothers Entertainment
      99853
      11-30-2025
      Fremantle Media North America
      72328
      10-31-2026
      Legend Pictures  LLC
      70018
      10-31-2024
      06-30-2017
      01-01-2021
      06-30-2021
      27091681.60
      0.00
      7230054.45
      0.00
      19861627.15
      0.00
      18626180.63
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    3-003
    08-10-2021
    09-09-2021
    
      3800 ALAMEDA
      3800 WEST ALAMEDA AVENUE
      Burbank
      CA
      91505
      Los Angeles
      OF
      424888
      424888
      1984
      2008
      183000000.00
      MAI
      08-24-2017
      1
      1
      6
      Disney - Traunch 1-4
      421835
      03-27-2031
      Olive & Thyme
      3684
      08-31-2024
      DRY BAR HOLDINGS LLC
      1800
      01-31-2028
      06-30-2017
      01-01-2021
      06-30-2021
      22083036.19
      0.00
      6919389.09
      0.00
      15163647.11
      0.00
      13797325.50
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    3-004
    08-10-2021
    09-09-2021
    
      CENTRAL PARK
      3500 WEST OLIVE AVENUE
      Burbank
      CA
      91505
      Los Angeles
      OF
      256159
      256159
      1985
      120000000.00
      MAI
      08-24-2017
      0.97
      0.94
      6
      Turner Broadcasting Corp
      63283
      02-29-2024
      Warner Brothers Entertainment
      48252
      09-30-2023
      Warner Brothers Entertainment
      18803
      12-31-2025
      06-30-2017
      01-01-2021
      06-30-2021
      12803889.24
      0.00
      4031401.68
      0.00
      8772487.57
      0.00
      8159729.65
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    4
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    07-12-2017
    42000000.00
    120
    08-06-2027
    360
    0.0448
    0.0448
    3
    1
    09-06-2017
    true
    1
    WL
    2
    212309.01
    41843329.74
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-05-2027
    
      HOMEWOOD SUITES SAVANNAH
      611 EAST RIVER STREET
      Savannah
      GA
      31401
      Chatham
      LO
      160
      160
      2015
      60000000.00
      MAI
      05-01-2017
      0.95
      0.90
      6
      12-06-2019
      N
      08-31-2017
      07-01-2020
      06-30-2021
      12341547.00
      11410246.00
      6690855.41
      6316379.68
      5650691.59
      5093866.33
      5157030.00
      4637456.49
      UW
      CREFC
      2547708.00
      2.22
      1.9993
      2.02
      1.8202
      F
      F
    
    false
    false
    39204112.92
    212309.01
    0.0448
    0.000146
    151240.76
    61068.25
    0.00
    39143044.67
    39143044.67
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    09-14-2017
    41250000.00
    60
    10-06-2022
    360
    0.0456
    0.0456
    3
    1
    60
    11-06-2017
    true
    1
    WL
    5
    161975.00
    41250000.00
    1
    2
    2
    0
    true
    true
    true
    false
    false
    04-05-2022
    04-05-2022
    
      Troy Officentre Portfolio
      Troy
      MI
      Oakland
      OF
      728673
      08-17-2017
      59300000.00
      08-17-2017
      MAI
      0.79
      0.77
      12-06-2019
      N
      05-31-2017
      01-01-2021
      06-30-2021
      11228048.09
      6005870.68
      5233272.61
      2484370.83
      5994775.48
      3521499.85
      5156702.12
      3102462.85
      UW
      1262885.00
      3.14
      2.7884
      2.70
      2.4566
      F
      F
    
    false
    false
    39385601.19
    210480.85
    0.0456
    0.000421
    154654.13
    55826.72
    0.00
    39329774.47
    39329774.47
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5-001
    08-10-2021
    09-09-2021
    
      EAST BIG BEAVER ROAD OFFICE
      300, 320 AND 340 EAST BIG BEAVER ROAD
      Troy
      MI
      48083
      Oakland
      OF
      446817
      446817
      1986
      36700000.00
      MAI
      08-17-2017
      0.82
      0.77
      6
      Midland Credit Management  Inc.
      93516
      04-30-2025
      DMI GC Holdings  LLC
      64484
      05-31-2022
      J.D. Power and Associates
      31149
      07-31-2021
      05-31-2017
      01-01-2021
      06-30-2021
      7043382.73
      6005870.68
      3242612.07
      2484370.83
      3800770.67
      3521499.85
      3248881.74
      3102462.85
      UW
      CREFC
      1262885.00
      2.7884
      2.4566
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    5-002
    08-10-2021
    09-09-2021
    
      LIVERNOIS ROAD OFFICE
      2800 LIVERNOIS ROAD
      Troy
      MI
      48083
      Oakland
      OF
      281856
      281856
      1987
      22600000.00
      MAI
      08-17-2017
      0.73
      0.77
      6
      Ascension Medical Group FKA St. John Providence He
      43342
      10-31-2022
      One10 LLC
      25666
      08-31-2029
      One10 LLC (FKA) Aimia Proprietary U.S. LLC
      25561
      08-31-2029
      05-31-2017
      01-01-2021
      06-30-2021
      4184665.36
      0.00
      1990660.55
      0.00
      2194004.81
      0.00
      1907820.58
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    6
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    07-14-2017
    40000000.00
    120
    08-06-2027
    360
    0.0471
    0.0471
    3
    1
    120
    09-06-2017
    false
    1
    PP
    5
    162233.33
    40000000.00
    1
    7
    7
    0
    true
    true
    true
    false
    true
    02-05-2027
    02-05-2027
    
      Lightstone Portfolio
      LO
      778
      778
      75000000.00
      04-01-2021
      MAI
      0.78
      0.65
      X
      04-30-2017
      04-01-2019
      03-31-2020
      24632063.00
      21053078.00
      15034235.00
      14682750.00
      9597828.00
      6370328.00
      8612546.00
      5528209.00
      UW
      3129533.00
      3.09
      2.0355
      2.77
      1.7664
      F
      F
    
    false
    true
    39404946.53
    207695.61
    0.0471
    0.000171
    159819.90
    47875.71
    0.00
    39651665.25
    39357070.82
    03-06-2021
    1
    false
    1211037.10
    0
    0
    0
    0
    Wells Fargo Bank, NA
    05-13-2020
    false
    0.00
    9
    09-06-2020
    98
    08-06-2027
    0
  
  
    Prospectus Loan ID
    6-001
    08-10-2021
    09-09-2021
    
      HAMPTON INN & SUITES FT. MYERS BEACH
      11281 SUMMERLIN SQUARE DRIVE
      Fort Myers Beach
      FL
      33931
      Lee
      LO
      120
      120
      2001
      2017
      17000000.00
      MAI
      06-01-2017
      14700000.00
      04-01-2021
      MAI
      0.78
      0.70
      6
      04-30-2017
      04-01-2019
      03-31-2020
      4343382.00
      4226737.00
      2767017.00
      2774806.00
      1576365.00
      1451931.00
      1402630.00
      1282862.00
      UW
      CREFC
      500725.00
      2.8996
      2.562
      F
      04-30-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-002
    08-10-2021
    09-09-2021
    
      ALOFT ROGERS BENTONVILLE
      1103 SOUTH 52ND STREET
      Rogers
      AR
      72758
      Benton
      LO
      130
      130
      2008
      2015
      17000000.00
      MAI
      06-01-2018
      16000000.00
      07-01-2020
      MAI
      0.58
      0.64
      6
      04-30-2017
      04-01-2019
      03-31-2020
      3724051.00
      4339259.00
      2181263.00
      2530130.00
      1542788.00
      1809129.00
      1393826.00
      1635559.00
      UW
      CREFC
      500725.00
      3.613
      3.2663
      F
      04-30-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-003
    08-10-2021
    09-09-2021
    
      RESIDENCE INN BATON ROUGE SIEGEN LANE
      10333 NORTH MALL DRIVE
      Baton Rouge
      LA
      70809
      East Baton Rouge
      LO
      108
      108
      2000
      2014
      16500000.00
      MAI
      06-01-2018
      9500000.00
      07-01-2020
      MAI
      0.90
      0.60
      6
      04-30-2017
      04-01-2019
      03-31-2020
      3614955.00
      2301332.00
      2136459.00
      1897237.00
      1478496.00
      404095.00
      1333898.00
      312042.00
      UW
      CREFC
      500725.00
      0.807
      0.6231
      F
      04-30-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-004
    08-10-2021
    09-09-2021
    
      COURTYARD BATON ROUGE SIEGEN LANE
      10307 NORTH MALL DRIVE
      Baton Rouge
      LA
      70809
      East Baton Rouge
      LO
      121
      121
      1997
      2010
      16000000.00
      MAI
      06-01-2018
      8300000.00
      04-01-2021
      MAI
      0.83
      0.65
      6
      04-30-2017
      04-01-2019
      03-31-2020
      4013992.00
      3039149.00
      2700191.00
      2297661.00
      1313801.00
      741488.00
      1153241.00
      619923.00
      UW
      CREFC
      469430.00
      1.5795
      1.3205
      F
      04-30-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-005
    08-10-2021
    09-09-2021
    
      TOWNEPLACE SUITES NEW ORLEANS METAIRIE
      5424 CITRUS BOULEVARD
      Harahan
      LA
      70123
      Jefferson
      LO
      124
      124
      2000
      2013
      14500000.00
      MAI
      06-01-2018
      11000000.00
      04-01-2021
      MAI
      0.82
      0.63
      6
      04-30-2017
      04-01-2019
      03-31-2020
      3746122.00
      2789441.00
      2340413.00
      2161722.00
      1405709.00
      627719.00
      1255864.00
      516142.00
      UW
      CREFC
      438135.00
      1.4327
      1.178
      F
      04-30-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-006
    08-10-2021
    09-09-2021
    
      FAIRFIELD INN & SUITES JONESBORO
      3408 ACCESS ROAD
      Jonesboro
      AR
      72401
      Craighead
      LO
      83
      83
      2009
      2015
      13000000.00
      MAI
      06-01-2018
      6400000.00
      07-01-2020
      MAI
      0.82
      0.66
      6
      04-30-2017
      04-01-2019
      03-31-2020
      2765807.00
      2102274.00
      1610676.00
      1547958.00
      1155131.00
      554316.00
      1044499.00
      470226.00
      UW
      CREFC
      375544.00
      1.476
      1.2521
      F
      04-30-2017
    
    false
    98
  
  
    Prospectus Loan ID
    6-007
    08-10-2021
    09-09-2021
    
      TOWNEPLACE SUITES FAYETTEVILLE NORTH SPRINGDALE
      5437 SOUTH 48TH STREET
      Springdale
      AR
      72762
      Washington
      LO
      92
      92
      2009
      2015
      11500000.00
      MAI
      06-01-2018
      8400000.00
      07-01-2020
      MAI
      0.73
      0.65
      6
      04-30-2017
      04-01-2019
      03-31-2020
      2423755.00
      2254886.00
      1298217.00
      1473236.00
      1125538.00
      781650.00
      1028588.00
      691455.00
      UW
      CREFC
      344249.00
      2.2705
      2.0085
      F
      04-30-2017
    
    false
    98
  
  
    Prospectus Loan ID
    7
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    10-24-2017
    35000000.00
    120
    11-06-2027
    0.03539
    0.03539
    3
    1
    120
    12-06-2017
    true
    1
    WL
    3
    0.00
    35000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      COSTCO JFK
      605 ROCKAWAY TURNPIKE
      Lawrence
      NY
      11559
      Nassau
      MU
      161384
      161384
      1993
      2017
      67000000.00
      MAI
      04-22-2018
      1
      1
      6
      12-06-2019
      N
      Costco Wholesale Corporation
      149951
      09-30-2032
      ZP Lawrence LLC
      12000
      09-30-2032
      01-01-2021
      06-30-2021
      3290027.00
      1736033.00
      65801.00
      34720.66
      3224226.00
      1701312.34
      3221226.00
      1699812.34
      UW
      CREFC
      626206.39
      2.57
      2.7168
      2.56
      2.7144
      F
      F
      06-30-2021
    
    false
    false
    35000000.00
    106661.53
    0.03539
    0.000146
    106661.53
    0.00
    0.00
    35000000.00
    35000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    09-28-2017
    32250000.00
    120
    10-06-2027
    360
    0.0412
    0.0412
    3
    1
    120
    11-06-2017
    true
    1
    WL
    5
    114415.83
    32250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      CAPITOL CENTER
      1201 MAIN STREET
      Columbia
      SC
      29201
      Richland
      OF
      460020
      460020
      1987
      2016
      43220000.00
      MAI
      08-17-2017
      0.87
      0.89
      6
      12-06-2019
      N
      SC Department of Administration
      66099
      06-30-2025
      Haynsworth Sinkler Boyd P.A.
      40798
      02-28-2029
      SC Department of Insurance
      28165
      02-28-2029
      08-31-2017
      01-01-2021
      06-30-2021
      7505260.42
      4106872.00
      4180275.71
      1838149.84
      3324984.71
      2268722.16
      2907980.71
      2060220.16
      UW
      CREFC
      937235.22
      2.47
      2.4206
      2.16
      2.1981
      F
      F
      06-30-2021
    
    false
    false
    31529548.23
    156205.87
    0.0412
    0.000146
    111859.83
    44346.04
    0.00
    31485202.19
    31485202.19
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-30-2017
    31800000.00
    60
    11-06-2022
    0.0419
    0.0419
    3
    1
    60
    12-06-2017
    true
    1
    WL
    3
    0.00
    31800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2022
    
      HOTEL MELA TIMES SQUARE
      120 WEST 44TH STREET
      New York
      NY
      10036
      New York
      LO
      234
      234
      1933
      2007
      81000000.00
      MAI
      10-01-2017
      0.94
      1
      6
      12-06-2019
      N
      08-31-2017
      07-01-2020
      06-30-2021
      17720291.40
      10204527.00
      13244225.00
      10010343.81
      4476066.40
      194183.19
      3767254.40
      -213997.89
      UW
      CREFC
      1350925.86
      3.31
      0.1437
      2.79
      -0.1584
      F
      F
    
    false
    false
    31800000.00
    114736.17
    0.0419
    0.000146
    114736.17
    0.00
    0.00
    31800000.00
    31800000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    07-20-2017
    31500000.00
    120
    08-01-2027
    0.03616
    0.03616
    3
    1
    120
    09-01-2017
    true
    1
    WL
    3
    98084.00
    31500000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-31-2027
    03-31-2027
    
      TUSTIN CENTRE I & II
      1525 AND 1551 NORTH TUSTIN AVENUE
      Santa Ana
      CA
      92705
      Orange
      OF
      282959
      282959
      1991
      2010
      82900000.00
      MAI
      06-06-2017
      0.99
      0.86
      6
      12-01-2019
      N
      REGIONAL CENTER ORANGE COU
      82042
      12-31-2030
      Universal Protection Service
      40454
      07-09-2022
      ORANGE COAST TITLE COMPANY
      24445
      07-31-2023
      06-30-2017
      01-01-2021
      06-30-2021
      8454385.00
      4143458.00
      3665558.00
      1946621.32
      4788827.00
      2196836.68
      4095367.00
      1850106.68
      UW
      CREFC
      575848.00
      4.15
      3.8149
      3.55
      3.2128
      F
      F
      06-30-2021
    
    false
    false
    31500000.00
    98084.00
    0.03616
    0.000146
    98084.00
    0.00
    0.00
    31500000.00
    31500000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    09-18-2017
    28000000.00
    120
    10-06-2027
    360
    0.04451
    0.04451
    3
    1
    11-06-2017
    true
    1
    WL
    2
    141057.84
    27966260.72
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-05-2027
    
      ONE IMESON
      1 IMESON PARK BOULEVARD
      Jacksonville
      FL
      32218
      Duval
      IN
      1702505
      1702505
      1974
      47000000.00
      MAI
      07-28-2017
      0.81
      0.78
      6
      12-06-2019
      N
      VENUS FASHIONS
      315151
      06-30-2022
      Bacardi USA
      290304
      07-31-2021
      Komyo America Co.
      261407
      03-31-2025
      06-30-2017
      01-01-2021
      06-30-2021
      6021014.30
      3318443.00
      2157995.40
      1027564.75
      3863019.00
      2290878.25
      3522517.90
      2120627.75
      UW
      CREFC
      846347.00
      2.28
      2.7067
      2.08
      2.5056
      F
      F
      06-30-2021
    
    false
    false
    26210881.61
    141057.84
    0.04451
    0.000146
    100461.21
    40596.63
    0.00
    26170284.98
    26170284.98
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-20-2017
    27860000.00
    120
    11-06-2027
    360
    0.04448
    0.04448
    3
    1
    12-06-2017
    true
    1
    WL
    2
    0.00
    27860000.00
    1
    3
    3
    0
    false
    true
    false
    false
    false
    08-05-2027
    
      Salt Lake City Hotel Portfolio
      UT
      Salt Lake
      LO
      268
      268
      09-01-2017
      39500000.00
      09-01-2017
      MAI
      0.78
      0.62
      12-06-2019
      N
      08-31-2017
      07-01-2020
      06-30-2021
      8569335.70
      5775434.00
      5195203.00
      4136986.35
      3374132.70
      1638447.65
      3031358.70
      1407430.29
      UW
      1683635.00
      2.00
      0.9731
      1.80
      0.8359
      F
      F
    
    false
    false
    26118643.01
    140303.04
    0.04448
    0.000146
    100040.21
    40262.83
    0.00
    26078380.18
    26078380.18
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12-001
    08-10-2021
    09-09-2021
    
      TOWNEPLACE SUITES WEST VALLEY CITY
      5473 HIGH MARKET DRIVE
      West Valley City
      UT
      84120
      Salt Lake
      LO
      87
      87
      2015
      15000000.00
      MAI
      09-01-2017
      0.81
      0.74
      6
      08-31-2017
      07-01-2020
      06-30-2021
      2943018.58
      2364075.00
      1654724.00
      1488359.37
      1288294.58
      875715.63
      1170573.58
      781152.63
      UW
      CREFC
      628493.00
      1.3933
      1.2428
      F
      08-31-2017
    
    false
  
  
    Prospectus Loan ID
    12-002
    08-10-2021
    09-09-2021
    
      STAYBRIDGE SUITES MIDVALE
      747 WEST BLUE VISTA LANE
      Midvale
      UT
      84047
      Salt Lake
      LO
      93
      93
      2013
      12500000.00
      MAI
      09-01-2017
      0.81
      0.55
      6
      08-31-2017
      07-01-2020
      06-30-2021
      3049817.74
      1779929.00
      1928414.00
      1397007.62
      1121403.74
      382921.38
      999410.74
      311724.22
      UW
      CREFC
      547513.00
      0.6993
      0.5693
      F
      08-31-2017
    
    false
  
  
    Prospectus Loan ID
    12-003
    08-10-2021
    09-09-2021
    
      FAIRFIELD INN & SUITES MIDVALE
      7141 SOUTH FL SMIDTH DRIVE
      Midvale
      UT
      84047
      Salt Lake
      LO
      88
      88
      2016
      12000000.00
      MAI
      09-01-2017
      0.72
      0.56
      6
      08-31-2017
      07-01-2020
      06-30-2021
      2576499.38
      1631430.00
      1612065.00
      1251619.36
      964434.38
      379810.64
      861375.38
      314553.44
      UW
      CREFC
      507629.00
      0.7482
      0.6196
      F
      08-31-2017
    
    false
  
  
    Prospectus Loan ID
    13
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    07-21-2017
    27500000.00
    120
    08-06-2027
    360
    0.0466
    0.0466
    3
    1
    09-06-2017
    true
    1
    PP
    2
    141964.99
    27401208.22
    1
    5
    5
    0
    false
    true
    false
    false
    false
    05-05-2027
    
      IRG Portfolio
      OH
      IN
      3882864
      06-02-2017
      105000000.00
      06-02-2017
      MAI
      0.84
      0.86
      12-06-2019
      N
      04-30-2017
      01-01-2021
      03-31-2021
      22205025.11
      6184578.00
      14219232.76
      4020243.62
      7985792.35
      2164334.38
      6569968.68
      1810377.38
      UW
      696919.00
      1.78
      3.1055
      1.46
      2.5976
      F
      F
    
    false
    false
    25727577.05
    141964.99
    0.0466
    0.000104
    103239.05
    38725.94
    0.00
    25688851.11
    25688851.11
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    13-001
    08-10-2021
    09-09-2021
    
      HBP EUCLID
      23555 EUCLID AVENUE
      Euclid
      OH
      44117
      Cuyahoga
      IN
      1600000
      1600000
      1940
      35450000.00
      MAI
      06-02-2017
      0.78
      0.86
      6
      Tremco
      498684
      11-11-2032
      Eaton Corporation
      460138
      02-28-2031
      Turbine Engine Components
      266251
      07-31-2029
      04-30-2017
      01-01-2021
      03-31-2021
      9975483.40
      6184578.00
      7021837.50
      4020243.62
      2953645.90
      2164334.38
      2274229.73
      1810377.38
      UW
      CREFC
      696919.00
      3.1055
      2.5976
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    13-002
    08-10-2021
    09-09-2021
    
      LMA MASSILLON & BUILDING E
      1204-1210 MASSILLON ROAD
      Akron
      OH
      44306
      Summit
      IN
      879582
      879582
      1941
      1983
      26200000.00
      MAI
      06-02-2017
      1
      0.86
      6
      Meggitt Aircraft Braking Syst
      456726
      12-31-2030
      The Step2 Company  LLC
      224856
      05-19-2023
      Greenstar Mid-America  LLC
      192000
      05-14-2022
      04-30-2017
      01-01-2021
      03-31-2021
      6610698.36
      0.00
      4388059.95
      0.00
      2222638.41
      0.00
      1957940.74
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    13-003
    08-10-2021
    09-09-2021
    
      LMA BUILDING D
      1204-1210 MASSILLON ROAD
      Akron
      OH
      44306
      Summit
      IN
      773483
      773483
      1941
      1983
      22300000.00
      MAI
      06-02-2017
      0.66
      0.86
      6
      TRELLEBORG WHEEL
      230693
      10-31-2023
      Akron Polymer Products
      174126
      08-17-2029
      IMPERIAL ELECTRIC
      126925
      12-31-2020
      04-30-2017
      01-01-2021
      03-31-2021
      2578436.50
      0.00
      1601494.10
      0.00
      976942.40
      0.00
      807136.13
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    13-004
    08-10-2021
    09-09-2021
    
      NRR COMMERCE
      655 NORTH RIVER ROAD NORTHWEST
      Warren
      OH
      44483
      Trumbull
      IN
      256000
      256000
      1986
      11600000.00
      MAI
      06-02-2017
      1
      0.86
      6
      Mellace Family Brands Cal
      174304
      02-28-2023
      Cattron-Theimeg  Inc.
      82289
      10-31-2024
      04-30-2017
      01-01-2021
      03-31-2021
      1496642.85
      0.00
      497010.29
      0.00
      999632.56
      0.00
      844251.25
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    13-005
    08-10-2021
    09-09-2021
    
      ROCKSIDE COMMERCE
      16485 ROCKSIDE ROAD
      Maple Heights
      OH
      44137
      Cuyahoga
      IN
      373799
      373799
      1969
      2010
      9450000.00
      MAI
      06-02-2017
      0.94
      0.86
      6
      Keystone Automotive Industries TN
      151796
      05-31-2025
      Wellsville Carpet Town  Inc
      78744
      01-31-2023
      DAR-TECH  INC
      69516
      06-23-2030
      04-30-2017
      01-01-2021
      03-31-2021
      1543764.00
      0.00
      710830.92
      0.00
      832933.08
      0.00
      686410.83
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    14
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-03-2017
    26000000.00
    120
    11-01-2027
    0.036
    0.036
    3
    1
    120
    12-01-2017
    true
    1
    PP
    3
    0.00
    26000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    07-31-2027
    07-31-2027
    
      STATION PLACE III
      700 2ND STREET NORTHEAST
      Washington D.C.
      DC
      20002
      Washington D.C.
      OF
      517653
      517653
      2009
      399000000.00
      MAI
      08-22-2017
      0.99
      1
      6
      12-01-2019
      N
      U.S. SECURITIES INTERNATIONAL
      209530
      09-30-2023
      Kaiser Foundation Health
      206875
      06-30-2024
      American Chemistry Council Inc
      93168
      12-31-2025
      07-31-2017
      04-01-2020
      03-31-2021
      35992987.79
      35873661.00
      13463618.00
      12925265.00
      22529369.79
      22948396.00
      20806620.79
      21225647.00
      UW
      CREFC
      6935000.00
      3.25
      3.309
      3.00
      3.0606
      F
      F
      02-05-2021
    
    false
    false
    26000000.00
    80600.00
    0.036
    0.000119
    80600.00
    0.00
    0.00
    26000000.00
    26000000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    08-03-2017
    25250000.00
    120
    08-06-2027
    360
    0.036365
    0.036365
    3
    1
    60
    09-06-2017
    true
    1
    PP
    5
    79068.62
    25250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2027
    
      MOFFETT PLACE BUILDING 4
      1190 BORDEAUX DRIVE
      Sunnyvale
      CA
      94089
      Santa Clara
      OF
      314352
      314352
      2017
      309500000.00
      MAI
      11-01-2018
      1
      1
      6
      12-06-2019
      N
      Google  Inc.
      314352
      11-30-2028
      12-31-2019
      12-31-2020
      17794328.40
      19204187.00
      2240409.78
      3483509.00
      15553918.62
      15720678.00
      15491048.22
      15657808.00
      UW
      CREFC
      4682499.00
      3.32
      3.3573
      3.31
      3.3438
      F
      F
      03-01-2021
    
    false
    false
    25250000.00
    79068.62
    0.036365
    0.000119
    79068.62
    0.00
    0.00
    25250000.00
    25250000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    16
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    08-09-2017
    25000000.00
    120
    09-06-2027
    360
    0.0445
    0.0445
    3
    1
    10-06-2017
    true
    1
    PP
    2
    125929.69
    24936520.26
    1
    16
    16
    0
    false
    true
    false
    false
    false
    04-05-2027
    
      Corporate Woods Portfolio
      Overland Park
      KS
      Johnson
      2033179
      06-15-2017
      299100000.00
      06-15-2017
      MAI
      0.93
      0.81
      12-06-2019
      N
      06-30-2017
      01-01-2021
      06-30-2021
      45713776.98
      20682199.00
      23101714.28
      10393975.48
      22612062.69
      10288223.53
      19853092.53
      8908739.03
      UW
      6686866.50
      1.69
      1.5385
      1.48
      1.3322
      F
      F
    
    false
    false
    23362801.94
    125929.69
    0.0445
    0.000119
    89524.96
    36404.73
    0.00
    23326397.20
    23326397.21
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16-001
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 82
      10851 MASTIN BOULEVARD
      Overland Park
      KS
      66210
      Johnson
      OF
      245413
      245413
      2001
      46000000.00
      MAI
      06-15-2017
      0.98
      0.91
      6
      PNC Bank  N A.
      146540
      10-31-2029
      Lathrop Gage LLP
      26492
      01-31-2023
      Berkley Insurance Company
      8499
      09-30-2022
      06-30-2017
      01-01-2021
      06-30-2021
      6975625.32
      20682199.00
      2997433.07
      10393975.48
      3978192.25
      10288223.53
      3618027.72
      8908739.03
      UW
      CREFC
      6686866.50
      1.5385
      1.3322
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-002
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 40
      9401 INDIAN CREEK PARKWAY
      Overland Park
      KS
      66210
      Johnson
      OF
      300043
      300043
      1981
      43300000.00
      MAI
      06-15-2017
      0.97
      0.71
      6
      Coventry Health Care of Indiana
      87688
      12-31-2023
      Searles Valley Miner
      14872
      02-28-2025
      Martin  Pringle  Oli
      10129
      09-30-2025
      06-30-2017
      01-01-2021
      06-30-2021
      6835136.78
      0.00
      3404190.19
      0.00
      3430946.59
      0.00
      3015444.23
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-003
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 84
      10801 MASTIN BOULEVARD
      Overland Park
      KS
      66210
      Johnson
      OF
      241573
      241573
      1998
      42200000.00
      MAI
      06-15-2017
      0.83
      0.86
      6
      The Scoular Company
      26170
      08-31-2025
      Hovey Williams
      15103
      11-30-2029
      Onspring Technologies LLC
      14561
      12-31-2021
      06-30-2017
      01-01-2021
      06-30-2021
      5506434.60
      0.00
      2906986.00
      0.00
      2599448.61
      0.00
      2332658.06
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-004
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 32
      9225 INDIAN CREEK PARKWAY
      Overland Park
      KS
      66210
      Johnson
      OF
      208244
      208244
      1985
      31800000.00
      MAI
      06-15-2017
      0.99
      0.62
      6
      Foulston Siefkin LLP
      19871
      05-31-2022
      Spectrum Mid-America
      19871
      12-31-2025
      Quest Analytics  L.L.C
      19185
      10-31-2025
      06-30-2017
      01-01-2021
      06-30-2021
      4531938.13
      0.00
      2248625.65
      0.00
      2283312.47
      0.00
      1992435.08
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-005
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 34
      10950 GRANDVIEW DRIVE
      Overland Park
      KS
      66210
      Johnson
      OF
      97023
      97023
      1978
      15400000.00
      MAI
      06-15-2017
      1
      1
      6
      Edelman financial engines  LLC
      33100
      03-31-2027
      Vendor Credentialing
      30823
      08-31-2024
      ACE American Insurance Company
      16550
      12-31-2021
      06-30-2017
      01-01-2021
      06-30-2021
      2127098.99
      0.00
      1016012.25
      0.00
      1111086.74
      0.00
      973541.36
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-006
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 14
      8717 WEST 110TH STREET
      Overland Park
      KS
      66210
      Johnson
      OF
      120385
      120385
      1981
      14400000.00
      MAI
      06-15-2017
      0.97
      0.99
      6
      ProPharma Distribution LLC
      19312
      03-31-2022
      Anesthesia Associate
      14191
      09-30-2028
      Transport Funding  L
      9430
      06-30-2022
      06-30-2017
      01-01-2021
      06-30-2021
      2377503.97
      0.00
      1232511.30
      0.00
      1144992.67
      0.00
      987468.17
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-007
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 70
      9900 WEST 109TH STREET
      Overland Park
      KS
      66210
      Johnson
      OF
      100809
      100809
      1987
      13700000.00
      MAI
      06-15-2017
      0.95
      1
      6
      Compass Minerals International
      78284
      05-31-2030
      Unitas Global Kansas City  INC
      13195
      01-31-2025
      Pershing
      3595
      02-28-2023
      06-30-2017
      01-01-2021
      06-30-2021
      2540703.67
      0.00
      1229427.50
      0.00
      1311276.17
      0.00
      1163714.71
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-008
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 9
      9200 INDIAN CREEK PARKWAY
      Overland Park
      KS
      66210
      Johnson
      OF
      99400
      99400
      1984
      12800000.00
      MAI
      06-15-2017
      0.93
      0.72
      6
      Cinema
      10722
      05-31-2022
      Enso Therapy Group
      6352
      10-31-2025
      Oracle Corp.
      6179
      03-31-2022
      06-30-2017
      01-01-2021
      06-30-2021
      2159277.72
      0.00
      1053868.71
      0.00
      1105409.01
      0.00
      963036.50
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-009
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 6
      8900 INDIAN CREEK PARKWAY
      Overland Park
      KS
      66210
      Johnson
      OF
      108395
      108395
      1979
      2014
      12700000.00
      MAI
      06-15-2017
      0.84
      0.76
      6
      National Crop Insurance
      18522
      06-30-2030
      Cumulus Radio LLC
      18522
      05-31-2035
      Affinis Corp
      9614
      02-28-2023
      06-30-2017
      01-01-2021
      06-30-2021
      2024970.48
      0.00
      1131502.59
      0.00
      893467.88
      0.00
      752156.42
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-010
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 12
      10975 BENSON DRIVE
      Overland Park
      KS
      66210
      Johnson
      OF
      98648
      98648
      1986
      12500000.00
      MAI
      06-15-2017
      0.81
      0.94
      6
      Lansing Trade Group  LLC
      38370
      01-31-2025
      MASSACHUSETTES MUTUAL
      12418
      11-30-2023
      Archer Education fka Campus
      8858
      11-30-2023
      06-30-2017
      01-01-2021
      06-30-2021
      1970953.05
      0.00
      1200100.81
      0.00
      770852.25
      0.00
      642796.78
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-011
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 27
      10975 GRANDVIEW DRIVE
      Overland Park
      KS
      66210
      Johnson
      OF
      96518
      96518
      1978
      12200000.00
      MAI
      06-15-2017
      0.95
      0.75
      6
      Security Benefit Cor
      16736
      03-31-2026
      CSC Covansys Corpora
      16550
      03-31-2022
      Axcet HR Solutions
      14106
      10-31-2029
      06-30-2017
      01-01-2021
      06-30-2021
      2090778.82
      0.00
      1079650.57
      0.00
      1011128.25
      0.00
      882813.57
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-012
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 51
      9393 WEST 110TH STREET
      Overland Park
      KS
      66210
      Johnson
      OF
      89789
      89789
      1977
      10500000.00
      MAI
      06-15-2017
      0.94
      0.86
      6
      The IMA Financial Gr
      19862
      12-31-2022
      RGN-Overland Park II LLC
      15796
      05-31-2022
      Fisher  Patterson  S
      8205
      06-30-2022
      06-30-2017
      01-01-2021
      06-30-2021
      1928861.40
      0.00
      1027326.86
      0.00
      901534.53
      0.00
      769152.06
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-013
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 55
      9300 WEST 110TH STREET
      Overland Park
      KS
      66210
      Johnson
      OF
      89221
      89221
      1977
      10300000.00
      MAI
      06-15-2017
      0.88
      0.62
      6
      McDonald Davidson  P.A.
      5475
      11-30-2021
      Solea Energy  LLC
      4583
      04-30-2026
      MERIDIAN BUSINESS CE
      4458
      05-31-2023
      06-30-2017
      01-01-2021
      06-30-2021
      1824127.53
      0.00
      1021945.45
      0.00
      802182.08
      0.00
      674971.33
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-014
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 65
      9900 COLLEGE BOULEVARD
      Overland Park
      KS
      66210
      Johnson
      RT
      28612
      28612
      1982
      6600000.00
      MAI
      06-15-2017
      1
      0.84
      6
      Garozzo's III  Inc.
      5575
      09-30-2026
      First Watch Restaurant
      4431
      09-30-2022
      Aspen Companies  LLC
      3352
      02-29-2024
      06-30-2017
      01-01-2021
      06-30-2021
      835284.57
      0.00
      359425.97
      0.00
      475858.60
      0.00
      436257.39
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-015
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 3
      8700 INDIAN CREEK PARKWAY
      Overland Park
      KS
      66210
      Johnson
      OF
      60950
      60950
      1979
      6600000.00
      MAI
      06-15-2017
      0.81
      0.76
      6
      DeMars Pension Consulting
      8365
      01-31-2027
      Liberty Mutual Insurance
      6275
      02-28-2022
      USA Adventures of Ka
      4969
      03-31-2024
      06-30-2017
      01-01-2021
      06-30-2021
      1089487.33
      0.00
      673237.34
      0.00
      416249.99
      0.00
      334075.02
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16-016
    08-10-2021
    09-09-2021
    
      CORPORATE WOODS - BUILDING 75
      10800 FARLEY STREET
      Overland Park
      KS
      66210
      Johnson
      OF
      48156
      48156
      1980
      4500000.00
      MAI
      06-15-2017
      0.89
      0.60
      6
      First Home Mortgage
      8386
      02-28-2022
      Medical Care Of America
      6376
      12-31-2025
      Strategic AR LLC
      4850
      10-31-2022
      06-30-2017
      01-01-2021
      06-30-2021
      895594.60
      0.00
      519470.00
      0.00
      376124.59
      0.00
      314544.14
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    17
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    07-31-2017
    22500000.00
    120
    08-06-2027
    0.0407
    0.0407
    3
    1
    120
    09-06-2017
    true
    1
    WL
    3
    78856.25
    22500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      FEDEX GROUND - DURHAM
      4357 SOUTH ALSTON AVENUE
      Durham
      NC
      27713
      Durham
      IN
      236976
      236976
      2017
      45000000.00
      MAI
      06-07-2017
      1
      1
      6
      12-06-2019
      N
      FEDEX GROUND PACKAGE SYSTEM, INC.
      236976
      03-31-2032
      01-01-2021
      06-30-2021
      2658925.00
      1518164.00
      79768.00
      0.00
      2579157.00
      1518164.00
      2460669.00
      1458920.00
      UW
      CREFC
      462962.00
      2.78
      3.2792
      2.65
      3.1512
      F
      F
    
    false
    false
    22500000.00
    78856.25
    0.0407
    0.000446
    78856.25
    0.00
    0.00
    22500000.00
    22500000.00
    09-06-2021
    08-06-2027
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    08-11-2017
    22000000.00
    120
    09-01-2027
    360
    0.0434
    0.0434
    3
    1
    36
    10-01-2017
    true
    1
    PP
    5
    82218.89
    22000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-31-2027
    
      INTEGRATED HEALTH CAMPUS
      240-250 CETRONIA ROAD
      Allentown
      PA
      18104
      Lehigh
      OF
      300197
      300197
      2007
      81750000.00
      MAI
      07-20-2017
      0.85
      0.91
      6
      12-01-2019
      N
      Orthopedic Specialists
      116617
      06-30-2026
      ST.LUKES HOSPITAL OF BETHLEHEM
      50306
      09-30-2028
      LEHIGH VALLEY HLTH-current
      39857
      06-30-2026
      06-30-2017
      01-01-2021
      03-31-2021
      7970549.37
      1998341.00
      3163583.73
      774838.00
      4806965.64
      1223503.00
      4281620.89
      1092167.00
      UW
      CREFC
      790585.00
      2.06
      1.5475
      1.84
      1.3814
      F
      F
      03-31-2021
    
    false
    false
    21676660.59
    109389.06
    0.0434
    0.000219
    81010.50
    28378.56
    0.00
    21648282.03
    21648282.03
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    19
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-25-2017
    21500000.00
    120
    11-06-2027
    0.04559
    0.04559
    3
    1
    120
    12-06-2017
    true
    1
    WL
    3
    0.00
    21500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      337 LAFAYETTE STREET
      337 LAFAYETTE STREET
      New York
      NY
      10012
      New York
      RT
      11445
      11445
      1920
      2017
      37000000.00
      MAI
      09-01-2018
      1
      1
      6
      12-06-2019
      N
      Kith Soho  LLC
      11455
      01-31-2038
      01-01-2021
      06-30-2021
      1738447.46
      979157.00
      143527.42
      213990.71
      1594920.04
      765166.29
      1547326.29
      741369.29
      UW
      CREFC
      495537.97
      1.60
      1.5441
      1.56
      1.496
      F
      F
      06-30-2021
    
    false
    false
    21500000.00
    84404.82
    0.04559
    0.000146
    84404.82
    0.00
    0.00
    21500000.00
    21500000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    09-07-2017
    21500000.00
    84
    10-06-2024
    300
    0.0422
    0.0422
    3
    1
    11-06-2017
    true
    1
    WL
    2
    116112.84
    21462015.77
    1
    1
    1
    0
    false
    true
    false
    false
    true
    07-05-2024
    
      HAMPTON INN MAJESTIC CHICAGO
      22 WEST MONROE STREET
      Chicago
      IL
      60603
      Cook
      LO
      135
      135
      1906
      2014
      43800000.00
      MAI
      09-01-2018
      28400000.00
      08-18-2020
      MAI
      0.91
      0.29
      6
      12-06-2019
      N
      06-30-2017
      01-01-2021
      03-31-2021
      8827997.00
      293750.00
      5772823.00
      743554.16
      3055174.00
      -449804.16
      2702054.00
      -461554.16
      UW
      CREFC
      348338.50
      2.19
      -1.2912
      1.94
      -1.325
      F
      F
    
    false
    true
    19533699.84
    116112.84
    0.0422
    0.000146
    70983.29
    45129.55
    0.00
    20254298.99
    19488570.29
    04-06-2020
    1
    false
    1225110.24
    0
    0
    0
    0
    Wells Fargo Bank, NA
    07-21-2020
    03-25-2021
    false
    8
    12-09-2020
    98
    10-06-2024
  
  
    Prospectus Loan ID
    21
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    10-06-2017
    21350000.00
    120
    10-06-2027
    360
    0.04726
    0.04726
    3
    1
    24
    11-06-2017
    true
    1
    WL
    5
    86886.20
    21350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    06-05-2027
    
      PROMENADE AT WEST END PHASE II
      2910 WEST LOOP 289
      Lubbock
      TX
      79407
      Lubbock
      RT
      94818
      94818
      2015
      31050000.00
      MAI
      08-08-2017
      17000000.00
      07-08-2020
      MAI
      0.90
      0.90
      6
      12-06-2019
      N
      Nike
      11994
      01-31-2023
      Five Below  Inc.
      9055
      01-31-2031
      The Gap  Inc
      7505
      05-31-2022
      06-30-2017
      01-01-2021
      06-30-2021
      2316213.00
      1025226.00
      611547.00
      207627.25
      1704666.00
      817598.75
      1680707.00
      805619.25
      UW
      CREFC
      666378.36
      1.67
      1.2269
      1.64
      1.2089
      F
      F
      06-30-2021
    
    false
    true
    20760195.38
    111063.06
    0.04726
    0.000146
    84485.92
    26577.14
    0.00
    20733618.24
    20733618.24
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    05-27-2020
    02-10-2021
    false
    8
    11-05-2020
    98
    10-06-2027
  
  
    Prospectus Loan ID
    22
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    09-28-2017
    20120000.00
    120
    360
    0.0428
    0.0428
    3
    1
    24
    11-06-2017
    1
    WL
    5
    74153.38
    20120000.00
    1
    1
    0
    true
    true
    true
    false
    06-05-2027
    06-05-2027
    
      3600 MASSIE
      2015
      31500000.00
      08-16-2017
      6
      NOR-CAL BEVERAGE CO.
      474792
      03-31-2031
      07-31-2017
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    08-06-2020
  
  
    Prospectus Loan ID
    23
    08-10-2021
    09-09-2021
    Morgan Stanley Bank, N.A./Deutsche Bank AG, acting through its New York Branch/Wells Fargo Bank, National Association
    07-28-2017
    20000000.00
    120
    08-09-2027
    0.035625
    0.035625
    3
    1
    120
    09-09-2017
    true
    1
    A1
    3
    61354.17
    20000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-08-2027
    
      COLORADO CENTER
      2401, 2425, 2501 AND 2525 COLORADO AVENUE; 2400, 2450 AND 2500 BROADWAY
      Santa Monica
      CA
      90404
      Los Angeles
      OF
      1176161
      1176161
      1984
      1212500000.00
      MAI
      07-10-2017
      0.92
      0.81
      6
      12-09-2019
      N
      Hulu
      261823
      02-28-2029
      Edmunds.com  Inc.
      195594
      01-31-2028
      Rubin Postaer and Associates
      194788
      06-30-2033
      12-31-2016
      01-01-2021
      06-30-2021
      73131018.00
      37133464.00
      17770483.00
      9920989.98
      55360535.00
      27212474.02
      51965081.00
      25514746.52
      UW
      CREFC
      9902883.00
      5.14
      2.7479
      4.83
      2.5764
      F
      F
      06-30-2021
    
    false
    false
    20000000.00
    61354.17
    0.035625
    0.0001065
    61354.17
    0.00
    0.00
    20000000.00
    20000000.00
    09-09-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    09-05-2017
    19000000.00
    120
    09-06-2027
    360
    0.0484
    0.0484
    3
    1
    10-06-2017
    true
    1
    WL
    2
    100146.31
    18955430.49
    1
    1
    1
    0
    false
    true
    false
    false
    true
    06-05-2027
    
      SIERRA CENTER
      3000 BALDWIN PARK BOULEVARD
      Baldwin Park
      CA
      91706
      Los Angeles
      RT
      100182
      100182
      1997
      33000000.00
      MAI
      07-14-2017
      1
      0.98
      6
      12-06-2019
      N
      Food 4 Less
      53470
      07-31-2022
      Bob's Dicount Furniture
      23500
      02-09-2028
      Party City the Discount Superstore
      10147
      12-31-2024
      06-30-2017
      01-01-2021
      03-31-2021
      2298978.00
      613730.00
      609636.00
      181107.30
      1689343.00
      432622.70
      1568123.00
      402317.70
      UW
      CREFC
      300438.93
      1.41
      1.4399
      1.30
      1.339
      F
      F
      03-31-2021
    
    false
    true
    17840225.58
    100146.31
    0.0484
    0.000146
    74354.10
    25792.21
    0.00
    17814433.37
    17814433.37
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-17-2020
    98
    09-06-2027
  
  
    Prospectus Loan ID
    25
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-27-2017
    17250000.00
    120
    11-06-2027
    0.0451
    0.0451
    3
    1
    120
    12-06-2017
    true
    1
    WL
    3
    0.00
    17250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      2121 WILSHIRE BOULEVARD
      2121 WILSHIRE BOULEVARD
      Santa Monica
      CA
      90403
      Los Angeles
      OF
      30646
      30646
      1994
      2011
      31100000.00
      MAI
      04-01-2018
      0.93
      1
      6
      12-06-2019
      N
      Santa Monica Surgical Partners
      15369
      04-30-2022
      PROVIDENCE HEALTH SYSTEM
      5731
      09-12-2022
      UNIVERSITY FOOT & ANKL
      5053
      10-31-2024
      07-31-2017
      01-01-2021
      06-30-2021
      2087404.99
      992537.00
      772398.70
      388804.19
      1315006.29
      603732.81
      1237627.69
      565043.81
      UW
      CREFC
      393309.58
      1.67
      1.535
      1.57
      1.4366
      F
      F
      06-30-2021
    
    false
    false
    17250000.00
    66992.29
    0.0451
    0.000146
    66992.29
    0.00
    0.00
    17250000.00
    17250000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    08-23-2017
    16000000.00
    120
    09-06-2027
    360
    0.04615
    0.04615
    3
    1
    36
    10-06-2017
    true
    1
    WL
    5
    63584.44
    16000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      HARRISON LUXURY APARTMENTS
      1210 MORSE AVENUE
      Royal Oak
      MI
      48067
      Oakland
      MF
      75
      75
      1962
      2016
      22590000.00
      MAI
      06-02-2017
      1
      0.92
      6
      12-06-2019
      N
      08-30-2017
      12-31-2019
      12-31-2020
      1861219.76
      2073238.00
      488351.29
      780668.32
      1372868.47
      1292569.68
      1354118.00
      1273819.68
      UW
      CREFC
      810555.29
      1.83
      1.5946
      1.81
      1.5715
      F
      F
    
    false
    false
    15776908.69
    82166.59
    0.04615
    0.000146
    62697.87
    19468.72
    0.00
    15757439.97
    15757439.97
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    08-10-2021
    09-09-2021
    Regions Bank
    09-27-2016
    5000000.00
    120
    10-01-2026
    360
    0.0399
    0.0399
    3
    1
    11-01-2016
    true
    1
    PP
    2
    71525.84
    4907637.74
    1
    1
    1
    0
    false
    true
    false
    false
    true
    03-31-2026
    
      GURNEE MILLS
      6170 WEST GRAND AVENUE
      Gurnee
      IL
      60031
      Lake
      RT
      1684040
      1684040
      1991
      2014
      417000000.00
      MAI
      08-23-2016
      0.91
      0.87
      6
      12-01-2019
      N
      Bass Pro Shops Outdoor
      137201
      12-31-2025
      Macy's
      130000
      01-31-2039
      Kohl's Department Stores  Inc.
      118593
      02-03-2024
      09-30-2017
      12-31-2019
      12-31-2020
      40220100.45
      31933865.00
      14308389.88
      14200734.00
      25911710.57
      17733131.00
      24319037.27
      17733131.00
      UW
      CREFC
      14287433.00
      1.65
      1.2411
      1.55
      1.2411
      F
      F
      06-30-2021
    
    false
    true
    4685628.65
    16099.04
    0.0399
    0.000119
    16099.04
    222.59
    0.00
    0.00
    4685628.65
    4685628.65
    01-01-2021
    1
    false
    138992.01
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-01-2020
    05-11-2021
    false
    8
    05-01-2020
    98
    10-01-2026
  
  
    Prospectus Loan ID
    27A
    08-10-2021
    09-09-2021
    Regions Bank
    09-27-2016
    10000000.00
    120
    10-01-2026
    360
    0.0399
    0.0399
    3
    1
    11-01-2016
    1
    PP
    2
    9815275.49
    1
    0
    false
    true
    false
    false
    true
    
      NA
      NA
      N
    
    false
    true
    9371257.29
    32198.08
    0.0399
    0.000119
    32198.08
    445.17
    0.00
    0.00
    9371257.32
    9371257.29
    01-01-2021
    1
    false
    202217.81
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-01-2020
    05-11-2021
    false
    8
    05-01-2020
    98
    10-01-2026
  
  
    Prospectus Loan ID
    28
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    10-03-2017
    14100000.00
    120
    10-06-2027
    330
    0.04415
    0.04415
    3
    1
    0
    11-06-2017
    true
    1
    WL
    2
    73859.09
    14079746.37
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2027
    
      MIRAMAR PARKWAY PLAZA
      3102-3372 SOUTH UNIVERSITY DRIVE
      Miramar
      FL
      33025
      Broward
      RT
      143792
      143792
      1973
      2017
      22000000.00
      MAI
      07-25-2017
      0.89
      1
      6
      12-06-2019
      N
      Presidente Supermarket  Inc.
      42500
      06-10-2034
      Don Faith II  LLC - Master Lse
      14120
      06-30-2023
      Blink Miramar Parkway Inc.
      10666
      10-31-2029
      06-30-2017
      01-01-2021
      06-30-2021
      2626761.00
      1417545.00
      1119248.00
      573107.74
      1507513.00
      844437.26
      1324897.00
      753129.26
      UW
      CREFC
      443154.00
      1.70
      1.9055
      1.49
      1.6994
      F
      F
      07-07-2021
    
    false
    false
    13036634.78
    73859.09
    0.04415
    0.000146
    49562.75
    -5550.64
    24296.34
    0.00
    -2720.99
    11555059.43
    11555059.43
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28A
    08-10-2021
    09-09-2021
    AREF
    10-03-2017
    1460000.00
    120
    10-06-2027
    330
    0.04415
    0.04415
    3
    1
    0
    1
    WL
    2
    1460000.00
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      F
    
    true
    false
    0.00
    0.00
    0.04415
    0.000146
    0.00
    5550.64
    0.00
    0.00
    2720.99
    1457279.01
    1457279.01
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    08-10-2021
    09-09-2021
    Macquarie US Trading LLC d/b/a Principal Commercial Capital
    07-20-2017
    13000000.00
    120
    08-01-2027
    360
    0.0447
    0.0447
    3
    1
    60
    09-01-2017
    true
    1
    WL
    5
    50039.17
    13000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    04-30-2027
    04-30-2027
    
      PORT GARDNER BUILDING
      2801- 2802 WETMORE AVENUE
      Everett
      WA
      98201
      Snohomish
      OF
      98698
      98698
      1929
      2017
      23400000.00
      MAI
      06-06-2017
      0.92
      1
      6
      X
      Funko  LLC
      93163
      01-31-2027
      Wells Fargo Bank
      5535
      12-31-2024
      06-30-2017
      12-31-2019
      12-31-2020
      2326436.00
      2284738.36
      792535.00
      374695.00
      1533901.00
      1910043.36
      1415463.00
      1791605.36
      UW
      CREFC
      590785.00
      2.60
      3.233
      2.40
      3.0325
      F
      F
      03-15-2021
    
    false
    false
    13000000.00
    50039.17
    0.0447
    0.000221
    50039.17
    0.00
    0.00
    13000000.00
    13000000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    07-07-2017
    12750000.00
    120
    08-06-2027
    300
    0.04732
    0.04732
    3
    1
    09-06-2017
    true
    1
    WL
    2
    72558.02
    12686253.94
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-05-2027
    
      HAMPTON INN & SUITES LAS VEGAS
      3245 SAINT ROSE PARKWAY
      Henderson
      NV
      89052
      Clark
      LO
      132
      132
      2007
      2015
      21300000.00
      MAI
      05-16-2017
      0.82
      0.74
      6
      12-06-2019
      N
      04-30-2017
      07-01-2020
      06-30-2021
      4820962.00
      3543381.00
      2670481.00
      2241620.86
      2150481.00
      1301760.14
      1957643.00
      1160024.84
      UW
      CREFC
      870696.00
      2.47
      1.495
      2.25
      1.3322
      F
      F
    
    false
    false
    11612234.29
    72558.02
    0.04732
    0.000146
    47317.27
    25240.75
    0.00
    11586993.55
    11586993.54
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    08-10-2021
    09-09-2021
    Cantor Commercial Real Estate Lending, L.P.
    06-26-2017
    12450000.00
    120
    07-06-2027
    360
    0.05
    0.05
    3
    1
    08-06-2017
    true
    1
    WL
    2
    66834.29
    12395003.83
    1
    2
    2
    0
    false
    true
    false
    false
    false
    04-05-2027
    
      Palma Sola Square & DeSoto Plaza
      Bradenton
      FL
      Manatee
      RT
      123519
      03-23-2017
      17480000.00
      03-23-2017
      MAI
      0.89
      0.87
      12-06-2019
      N
      06-30-2017
      01-01-2021
      03-31-2021
      1524091.50
      408585.00
      371268.81
      144604.93
      1152822.70
      263980.07
      1066359.40
      242364.32
      UW
      200502.75
      1.44
      1.3165
      1.33
      1.2087
      F
      F
    
    false
    false
    11679723.77
    66834.29
    0.05
    0.000146
    50287.70
    16546.59
    0.00
    11679723.77
    11663177.18
    08-06-2021
    1
    false
    66784
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31-001
    08-10-2021
    09-09-2021
    
      PALMA SOLA SQUARE
      5505-5805 MANATEE AVENUE WEST
      Bradenton
      FL
      34209
      Manatee
      RT
      116377
      116377
      1977
      16400000.00
      MAI
      03-23-2017
      0.88
      0.87
      6
      Winn-Dixie
      50000
      07-31-2026
      Safe Children Coalition
      20936
      06-30-2023
      Cross Fit
      4200
      09-30-2028
      06-30-2017
      01-01-2021
      03-31-2021
      1389154.83
      373622.00
      344047.60
      137468.36
      1045107.24
      236153.64
      963643.34
      215787.89
      UW
      CREFC
      188424.25
      1.2533
      1.1452
      F
      07-16-2021
    
    false
  
  
    Prospectus Loan ID
    31-002
    08-10-2021
    09-09-2021
    
      DESOTO PLAZA
      3201-3213 MANATEE AVENUE WEST
      Bradenton
      FL
      34205
      Manatee
      RT
      7142
      7142
      1963
      1080000.00
      MAI
      03-23-2017
      1
      0.85
      6
      Peaches Restaurant
      2400
      10-30-2024
      Hua Lia/Jason Liu
      1600
      11-30-2021
      Noodle House
      750
      05-31-2027
      06-30-2017
      01-01-2021
      03-31-2021
      134936.67
      34963.00
      27221.21
      7136.57
      107715.46
      27826.43
      102716.06
      26576.43
      UW
      CREFC
      12078.50
      2.3037
      2.2003
      F
      07-16-2021
    
    false
  
  
    Prospectus Loan ID
    32
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    06-27-2017
    12000000.00
    60
    07-06-2022
    360
    0.05217
    0.05217
    3
    1
    12
    08-06-2017
    true
    1
    PP
    5
    53909.00
    12000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    04-05-2022
    
      Cleveland East
      OH
      Cuyahoga
      OF
      500568
      02-21-2017
      60000000.00
      02-21-2017
      MAI
      0.92
      0.71
      12-06-2019
      N
      04-30-2017
      01-01-2021
      06-30-2021
      9717960.62
      4175976.00
      4851847.62
      2431921.39
      4866113.00
      1744054.62
      4291740.90
      1456867.62
      UW
      1222838.50
      2.19
      1.4262
      1.93
      1.1913
      F
      F
    
    false
    false
    11476862.51
    66019.38
    0.05217
    0.000119
    51558.85
    14460.53
    0.00
    11462401.98
    11462401.98
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32-001
    08-10-2021
    09-09-2021
    
      LANDERBROOK CORPORATE CENTER
      5900, 5910, 5920 LANDERBROOK DRIVE
      Mayfield Heights
      OH
      44124
      Cuyahoga
      OF
      337463
      337463
      1997
      42000000.00
      MAI
      02-21-2017
      0.88
      0.82
      6
      Progressive
      114448
      01-31-2023
      Park Place Technologies  LLC
      101512
      04-30-2025
      California Caresource LLC  A CA Limited
      20383
      01-31-2023
      04-30-2017
      01-01-2021
      06-30-2021
      6175693.00
      4175976.00
      2721064.44
      2431921.39
      3454629.00
      1744054.62
      3067827.28
      1456867.62
      UW
      CREFC
      1222838.50
      1.4262
      1.1913
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    32-002
    08-10-2021
    09-09-2021
    
      METROPOLITAN PLAZA
      22901 MILLCREEK BOULEVARD
      Highland Hills
      OH
      44122
      Cuyahoga
      OF
      163105
      163105
      2000
      18000000.00
      MAI
      02-21-2017
      1
      0.47
      6
      COVERMYMEDS LLC
      20896
      01-31-2026
      SEDLAK MANAGEMENT CONSULTANTS
      9865
      07-31-2022
      Olympic Steele
      8401
      04-30-2023
      04-30-2017
      01-01-2021
      06-30-2021
      3542268.00
      0.00
      2130783.18
      0.00
      1411484.00
      0.00
      1223913.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    33
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    08-02-2017
    11620000.00
    120
    08-06-2027
    0.04545
    0.04545
    3
    1
    120
    09-06-2017
    true
    1
    WL
    3
    45477.78
    11620000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-05-2027
    03-05-2027
    
      INDEPENDENCE PARK
      1776, 1804, 1808, 1810, & 1820 PLAINFIELD PIKE
      Cranston
      RI
      02921
      Providence
      RT
      233016
      233016
      1993
      2011
      17500000.00
      MAI
      06-02-2017
      0.96
      0.96
      6
      X
      Wal-Mart
      167151
      11-15-2026
      AMERICAN FREIGHT FURNITURE
      20045
      10-31-2027
      Planet Fitness
      17000
      07-31-2027
      04-30-2017
      01-01-2021
      03-31-2021
      1962415.00
      371520.00
      826758.00
      206622.30
      1135656.83
      164897.70
      1007512.00
      132861.45
      UW
      CREFC
      132032.26
      2.12
      1.2489
      1.88
      1.0062
      F
      F
      03-31-2021
    
    false
    false
    11620000.00
    45477.78
    0.04545
    0.000146
    45477.78
    0.00
    0.00
    11620000.00
    11620000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    08-08-2017
    11475000.00
    120
    09-06-2027
    360
    0.04682
    0.04682
    3
    1
    120
    10-06-2017
    true
    1
    WL
    5
    46264.01
    11475000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      THE FOUNTAINS
      34718-35084 US HIGHWAY 19 NORTH
      Palm Harbor
      FL
      34684
      Pinellas
      RT
      83300
      83300
      1982
      15400000.00
      MAI
      06-15-2017
      1
      0.83
      6
      12-06-2019
      N
      Laufer & Ross MD's PA d/b/a Palm Harbor Plastic Su
      6140
      01-31-2022
      East West Healing Solutions LLC
      3590
      11-30-2025
      Massage Envy
      3512
      03-15-2025
      04-30-2017
      01-01-2021
      06-30-2021
      1756444.00
      839627.00
      620923.00
      309122.94
      1135521.00
      530504.06
      1081376.00
      503431.56
      UW
      CREFC
      356337.60
      2.08
      1.4887
      1.99
      1.4127
      F
      F
      06-30-2021
    
    false
    false
    11317061.96
    59389.60
    0.04682
    0.000146
    45627.25
    13762.35
    0.00
    11303299.62
    11303299.61
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    08-10-2021
    09-09-2021
    The Bancorp Bank
    12-23-2015
    11102258.00
    120
    01-05-2026
    360
    0.0503
    0.0503
    3
    1
    02-05-2016
    true
    1
    PP
    2
    60953.14
    11021101.27
    1
    4
    4
    0
    false
    true
    true
    false
    false
    10-04-2025
    10-04-2025
    
      Arizona Retail Portfolio
      AZ
      RT
      165282
      18050000.00
      MAI
      1
      1
      X
      06-30-2017
      01-01-2021
      06-30-2021
      1179800.00
      636109.00
      42399.00
      19083.00
      1137401.00
      617026.00
      988647.00
      542649.50
      UW
      365719.00
      1.56
      1.6871
      1.35
      1.4837
      C
      F
    
    false
    false
    10323010.22
    60953.13
    0.0503
    0.000146
    44712.97
    16240.16
    0.00
    10306770.08
    10306770.06
    09-05-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35-001
    08-10-2021
    09-09-2021
    
      9460 E. GOLF LINKS ROAD
      9460 EAST GOLF LINKS ROAD
      Tucson
      AZ
      85730
      Pima
      RT
      41800
      41800
      1988
      6080000.00
      MAI
      04-04-2017
      1
      1
      6
      Safeway
      41800
      09-28-2022
      01-01-2021
      06-30-2021
      636109.00
      19083.00
      617026.00
      542649.50
      UW
      CREFC
      365719.00
      1.6871
      1.4837
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    35-002
    08-10-2021
    09-09-2021
    
      725 WEST BASELINE ROAD
      725 WEST BASELINE ROAD
      Tempe
      AZ
      85283
      Maricopa
      RT
      40847
      40847
      1986
      2004
      4900000.00
      MAI
      04-03-2017
      1
      1
      6
      Basha's
      40847
      02-29-2024
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    35-003
    08-10-2021
    09-09-2021
    
      1675 WEST VALENCIA ROAD
      1675 WEST VALENCIA ROAD
      Tucson
      AZ
      85746
      Pima
      RT
      41672
      41672
      1988
      3920000.00
      MAI
      04-05-2017
      1
      1
      6
      Harbor Freight Tools  USA  Inc.
      21038
      07-31-2029
      99 Cents Only Store
      20634
      01-31-2029
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    35-004
    08-10-2021
    09-09-2021
    
      1988 NORTH ALMA SCHOOL ROAD
      1988 NORTH ALMA SCHOOL ROAD
      Chandler
      AZ
      85224
      Maricopa
      RT
      40963
      40963
      1985
      2004
      3150000.00
      MAI
      04-03-2017
      1
      1
      6
      Big Lots
      40963
      01-31-2024
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    36
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    07-17-2017
    10650000.00
    120
    08-06-2027
    360
    0.04305
    0.04305
    3
    1
    120
    09-06-2017
    true
    1
    WL
    5
    39480.44
    10650000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    04-05-2027
    
      Mocksville Commons & Peru Marketplace
      RT
      90352
      06-13-2017
      15000000.00
      06-13-2017
      MAI
      0.93
      0.93
      12-06-2019
      N
      12-31-2016
      01-01-2021
      03-31-2021
      1784090.00
      470055.00
      489013.00
      149511.65
      1295077.00
      320543.35
      1220070.00
      301791.60
      UW
      158205.24
      2.79
      2.0261
      2.62
      1.9075
      F
      F
    
    false
    false
    10478637.25
    52735.08
    0.04305
    0.000146
    38845.18
    13889.90
    0.00
    10464747.35
    10464747.35
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36-001
    08-10-2021
    09-09-2021
    
      PERU MARKETPLACE
      5243, 5255, 5259, & 5301 IL-251
      Peru
      IL
      61354
      LaSalle
      RT
      42100
      42100
      2006
      8200000.00
      MAI
      06-13-2017
      0.84
      1
      6
      Petsmart
      12170
      01-31-2026
      Famous Footwear
      6622
      01-31-2031
      Rent-A-Center
      4200
      04-30-2023
      12-31-2016
      01-01-2021
      03-31-2021
      1054437.79
      470055.00
      352278.00
      149511.65
      702160.00
      320543.35
      669261.00
      301791.60
      UW
      CREFC
      158205.24
      2.0261
      1.9075
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    36-002
    08-10-2021
    09-09-2021
    
      MOCKSVILLE COMMONS
      191, 195, 207, & 223 COOPER CREEK DRIVE
      Mocksville
      NC
      27028
      Davie
      RT
      48252
      48252
      2005
      6800000.00
      MAI
      06-13-2017
      1
      0.87
      6
      Dollar Tree
      8000
      02-28-2022
      Jin Jin Chinese
      4800
      12-31-2023
      Rent-A-Center
      4757
      08-31-2022
      12-31-2016
      01-01-2021
      03-31-2021
      729652.20
      0.00
      136735.00
      0.00
      592917.00
      0.00
      550809.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-28-2021
    
    false
  
  
    Prospectus Loan ID
    37
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    09-08-2017
    10000000.00
    120
    10-06-2027
    330
    0.0445
    0.0445
    3
    1
    11-06-2017
    true
    1
    PP
    2
    52584.93
    9985734.51
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-05-2027
    
      COVANCE BUSINESS CENTER
      8211 SCICOR DRIVE
      Indianapolis
      IN
      46214
      Marion
      MU
      333600
      333600
      1990
      34500000.00
      MAI
      07-05-2017
      1
      1
      6
      12-06-2019
      N
      Covance  Inc.
      338000
      12-31-2030
      12-31-2016
      12-31-2019
      12-31-2020
      3078007.40
      2682255.00
      575388.55
      122391.00
      2502618.85
      2559864.00
      2478958.85
      2536204.00
      UW
      CREFC
      1589222.00
      1.57
      1.6107
      1.56
      1.5958
      F
      F
      12-31-2020
    
    false
    false
    9250000.70
    52584.93
    0.0445
    0.000119
    35445.49
    17139.44
    0.00
    9232861.26
    9232861.26
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    38
    08-10-2021
    09-09-2021
    Macquarie US Trading LLC d/b/a Principal Commercial Capital
    07-25-2017
    10000000.00
    120
    08-01-2027
    360
    0.0414
    0.0414
    3
    1
    09-01-2017
    true
    1
    WL
    2
    48552.16
    9960002.76
    1
    1
    1
    5
    false
    true
    false
    false
    false
    04-30-2027
    
      19500 SOUTH DIXIE HIGHWAY
      19500 SOUTH DIXIE HIGHWAY
      Cutler Bay
      FL
      33157
      Miami-Dade
      OF
      109100
      109100
      1993
      2003
      20500000.00
      MAI
      05-30-2017
      1
      1
      6
      12-01-2019
      N
      Alorica Inc.
      109100
      03-31-2030
      05-31-2017
      01-01-2021
      06-30-2021
      1929169.00
      851892.59
      552533.00
      76619.00
      1376636.00
      775273.59
      1256626.00
      715268.59
      UW
      CREFC
      291313.05
      2.36
      2.6613
      2.16
      2.4553
      F
      F
      06-30-2021
    
    false
    false
    9293156.55
    48552.16
    0.0414
    0.000221
    33130.10
    15422.06
    0.00
    9277734.49
    9277734.49
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    08-10-2021
    09-09-2021
    Macquarie US Trading LLC d/b/a Principal Commercial Capital
    05-08-2017
    9500000.00
    120
    06-01-2027
    360
    0.0456
    0.0456
    3
    1
    120
    07-01-2017
    true
    1
    WL
    5
    37303.33
    9500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-28-2027
    
      BENNETTS CREEK CROSSING
      3575 AND 3605 BRIDGE ROAD AND 5645 SHOULDERS HILL ROAD
      Suffolk
      VA
      23435
      Suffolk City
      RT
      51623
      51623
      2007
      14350000.00
      MAI
      04-11-2017
      0.87
      0.82
      6
      12-01-2019
      N
      La Parilla
      4200
      06-30-2023
      Joyful care Childern's academy
      4200
      05-31-2026
      Enoch's Eye Care
      3060
      12-31-2023
      06-30-2017
      01-01-2021
      06-30-2021
      1392171.00
      643455.39
      439485.00
      216508.36
      952686.00
      426947.03
      908290.00
      404749.47
      UW
      CREFC
      290846.00
      2.17
      1.4679
      2.07
      1.3916
      F
      F
      07-30-2021
    
    false
    false
    9016637.37
    48474.38
    0.0456
    0.000521
    35405.33
    13069.05
    0.00
    9003568.32
    9003568.32
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    09-27-2017
    9500000.00
    120
    10-06-2027
    360
    0.0452
    0.0452
    3
    1
    120
    11-06-2017
    true
    1
    WL
    5
    36976.11
    9500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      4400 BROADWAY
      4400 EAST BROADWAY BOULEVARD
      Tucson
      AZ
      85711
      Pima
      OF
      121999
      121999
      1969
      13700000.00
      MAI
      08-15-2017
      0.87
      0.78
      6
      12-06-2019
      N
      Pacific Premier Bank
      14298
      06-30-2024
      Arizona State Retirement System
      7114
      06-30-2022
      VisionQuest National  LTD
      6373
      07-31-2022
      05-31-2017
      12-31-2019
      12-31-2020
      1905226.00
      1755063.00
      886152.00
      1068254.78
      1019074.00
      686808.22
      865033.00
      532768.22
      UW
      CREFC
      578976.72
      2.34
      1.1862
      1.99
      0.9201
      F
      F
      12-31-2020
    
    false
    false
    9148747.04
    48248.06
    0.0452
    0.000146
    35608.96
    12639.10
    0.00
    9136107.94
    9136107.94
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    08-04-2017
    9500000.00
    60
    08-06-2022
    360
    0.0525
    0.0525
    3
    1
    09-06-2017
    true
    1
    WL
    2
    52459.35
    9469946.23
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2022
    
      HAMPTON INN HILTON HEAD
      1 DILLON ROAD
      Hilton Head Island
      SC
      29926
      Beaufort
      LO
      121
      121
      1988
      2011
      14700000.00
      MAI
      06-01-2018
      12100000.00
      08-27-2020
      MAI
      0.83
      0.60
      6
      12-06-2019
      N
      08-31-2017
      07-01-2020
      06-30-2021
      4193445.00
      3542601.00
      2759262.78
      2406446.87
      1434182.22
      1136154.13
      1266444.22
      994450.09
      UW
      CREFC
      629512.00
      2.28
      1.8048
      2.01
      1.5797
      F
      F
    
    false
    false
    8950822.27
    52459.35
    0.0525
    0.000146
    40465.18
    11994.17
    0.00
    8938828.10
    8938828.10
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    08-13-2020
    03-05-2021
    false
    8
  
  
    Prospectus Loan ID
    42
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    09-29-2017
    8600000.00
    120
    10-06-2027
    0.0345
    0.0345
    3
    1
    120
    11-06-2017
    true
    1
    WL
    3
    25549.17
    8600000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2027
    08-05-2027
    
      PACIFIC WOODS APARTMENTS
      16350 HARBOR BOULEVARD
      Fountain Valley
      CA
      92704
      Orange
      MF
      232
      232
      1976
      53500000.00
      MAI
      07-06-2017
      0.94
      0.99
      6
      12-06-2019
      N
      07-31-2017
      01-01-2021
      06-30-2021
      4389575.00
      2364474.00
      1610858.00
      1071631.66
      2778717.00
      1292842.34
      2666429.00
      1236698.34
      UW
      CREFC
      149998.35
      9.24
      8.619
      8.86
      8.2447
      F
      F
    
    false
    false
    8600000.00
    25549.17
    0.0345
    0.000146
    25549.17
    0.00
    0.00
    8600000.00
    8600000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    08-10-2021
    09-09-2021
    The Bancorp Bank
    12-13-2016
    8595000.00
    120
    01-05-2027
    300
    0.0556
    0.0556
    3
    1
    02-05-2017
    1
    WL
    2
    53089.24
    8464860.07
    1
    9
    9
    0
    false
    true
    false
    false
    false
    10-04-2026
    
      Collierville Portfolio
      TN
      303881
      10-07-2016
      14500000.00
      10-07-2016
      MAI
      0.92
      0.80
      12-05-2019
      N
      09-30-2017
      01-01-2021
      03-31-2021
      1497167.00
      419970.00
      516063.00
      131369.50
      981104.00
      288600.50
      853356.00
      256663.50
      UW
      159267.75
      1.54
      1.812
      1.34
      1.6115
      C
      F
    
    false
    false
    7799113.66
    53089.24
    0.0556
    0.000146
    37340.42
    15748.82
    0.00
    7783364.84
    7783364.84
    09-05-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43-001
    08-10-2021
    09-09-2021
    
      RIPLEY OAKS
      449 U.S. HIGHWAY 72
      Collierville
      TN
      38017
      Shelby
      RT
      54910
      54910
      1957
      2825000.00
      MAI
      10-07-2016
      0.80
      0.95
      6
      Dwelling place church
      14250
      02-28-2022
      Collierville Strength and
      5800
      11-30-2022
      Fields  Lula
      5480
      01-31-2021
      01-01-2021
      03-31-2021
      419970.00
      131369.50
      288600.50
      256663.50
      UW
      CREFC
      159267.75
      1.812
      1.6115
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-002
    08-10-2021
    09-09-2021
    
      435 WASHINGTON
      435 WASHINGTON STREET
      Collierville
      TN
      38017
      Shelby
      IN
      104172
      104172
      1961
      2800000.00
      MAI
      10-07-2016
      1
      0.90
      6
      Memvenwells
      33262
      02-29-2024
      G.L. Huyett
      30000
      03-31-2021
      Gymstars  LLC
      18000
      11-30-2022
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-003
    08-10-2021
    09-09-2021
    
      MAGNOLIAS ON MAIN
      153,155,165 NORTH MAIN STREET
      Collierville
      TN
      38017
      Shelby
      OF
      29897
      29897
      1987
      1999
      2000000.00
      MAI
      10-07-2016
      0.56
      0.85
      6
      FBScience
      4100
      11-30-2021
      FIRST STUDENT
      3170
      03-31-2023
      Pursuit  Inc.
      2400
      02-28-2022
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-004
    08-10-2021
    09-09-2021
    
      PECAN RIDGE
      205 MOUNT PLEASANT
      Collierville
      TN
      38017
      Shelby
      IN
      48230
      48230
      1992
      1800000.00
      MAI
      10-07-2016
      1
      0.17
      6
      Southern Architerctural S
      8030
      12-31-2022
      VERACITY MEDICAL SOLUTIONS, LLC
      18000
      06-30-2018
      SOUTHERN ARCHITECTURAL SALES LLC
      8030
      12-31-2017
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-005
    08-10-2021
    09-09-2021
    
      WILFONG
      5155 WILFONG STREET
      Memphis
      TN
      38134
      Shelby
      IN
      26100
      26100
      1985
      1550000.00
      MAI
      10-07-2016
      1
      1
      6
      First Care
      13500
      11-30-2022
      ICON Collision Services
      12600
      07-31-2021
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-006
    08-10-2021
    09-09-2021
    
      37 NORTHSTAR
      37 NORTHSTAR DRIVE
      Jackson
      TN
      38305
      Madison
      IN
      10650
      10650
      2001
      1475000.00
      MAI
      10-07-2016
      1
      1
      6
      Service King Paint & Bo
      10650
      09-24-2026
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-007
    08-10-2021
    09-09-2021
    
      COLLIERVILLE COMMERCE CENTER
      432 WEST US HIGHWAY 72
      Collierville
      TN
      38017
      Shelby
      RT
      12150
      12150
      1987
      800000.00
      MAI
      10-07-2016
      1
      1
      6
      Midsouth PICCs  LLC
      3178
      07-31-2024
      Christian Faith and Pray
      2295
      04-30-2022
      Gambrell Antonia
      1720
      11-30-2021
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-008
    08-10-2021
    09-09-2021
    
      COLLIERVILLE PLAZA
      141 HIGHWAY 72
      Collierville
      TN
      38017
      Shelby
      RT
      8311
      8311
      1976
      600000.00
      MAI
      10-07-2016
      1
      0.76
      6
      Cartridge World
      1200
      02-28-2022
      throckmorton  Darrell
      1200
      10-31-2023
      GT Security Inc
      995
      02-28-2023
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    43-009
    08-10-2021
    09-09-2021
    
      MAGNOLIA CROSSING
      318 MOUNT PLEASANT ROAD
      Collierville
      TN
      38017
      Shelby
      IN
      9461
      9461
      1986
      475000.00
      MAI
      10-07-2016
      1
      1
      6
      C & M Cabinets & Grani
      9461
      08-31-2023
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    44
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    08-15-2017
    8282000.00
    120
    09-06-2027
    360
    0.0413
    0.0413
    3
    1
    120
    10-06-2017
    true
    1
    WL
    5
    29454.01
    8282000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      INTECH TEN
      6640 INTECH BOULEVARD
      Indianapolis
      IN
      46278
      Marion
      OF
      116414
      116414
      2001
      11900000.00
      MAI
      06-30-2017
      0.94
      0.91
      6
      12-06-2019
      N
      Indiana University Health Care Assoc.   Inc. dba T
      39480
      04-30-2022
      Indiana University Health Care Assoc.   Inc. dba T
      25719
      06-30-2022
      State Farm
      13250
      11-30-2021
      04-30-2017
      01-01-2021
      06-30-2021
      2060533.00
      1082149.00
      884438.00
      479509.03
      1176095.00
      602639.97
      1032812.00
      530998.47
      UW
      CREFC
      240976.50
      3.39
      2.5008
      2.98
      2.2035
      F
      F
      06-30-2021
    
    false
    false
    8155352.99
    40162.75
    0.0413
    0.000146
    29003.61
    11159.14
    0.00
    8144193.85
    8144193.85
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    08-10-2021
    09-09-2021
    Cantor Commercial Real Estate Lending, L.P.
    06-02-2017
    7200000.00
    60
    06-06-2022
    360
    0.059
    0.059
    3
    1
    07-06-2017
    true
    1
    WL
    2
    42705.83
    7166671.13
    1
    1
    1
    0
    false
    true
    false
    false
    true
    03-05-2022
    
      HOLIDAY INN & SUITES ALBUQUERQUE AIRPORT
      1501 SUNPORT PLACE SOUTHEAST
      Albuquerque
      NM
      87106
      Bernalillo
      LO
      121
      121
      2005
      2016
      11100000.00
      MAI
      05-01-2018
      8600000.00
      09-22-2020
      MAI
      0.75
      0.44
      6
      12-06-2019
      N
      03-31-2017
      12-31-2019
      12-31-2020
      2928037.87
      1448306.00
      2039539.88
      1326941.35
      888497.99
      121364.65
      771376.47
      63432.41
      UW
      CREFC
      512470.00
      1.73
      0.2368
      1.51
      0.1237
      F
      F
    
    false
    true
    6815692.18
    42705.83
    0.059
    0.000146
    34627.50
    8078.33
    0.00
    6909561.43
    6807613.85
    08-06-2021
    1
    false
    408464.52
    0
    0
    0
    0
    Wells Fargo Bank, NA
    08-21-2020
    04-15-2021
    false
    8
    02-02-2021
    98
    06-06-2022
  
  
    Prospectus Loan ID
    46
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    09-25-2017
    7000000.00
    120
    10-06-2027
    360
    0.0449
    0.0449
    3
    1
    11-06-2017
    false
    1
    WL
    2
    35426.39
    6991638.33
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2027
    
      BROOKRIVER
      7929 BROOKRIVER DRIVE
      Dallas
      TX
      75247
      Dallas
      OF
      156984
      156984
      1979
      2015
      11500000.00
      MAI
      07-03-2017
      0.70
      0.74
      6
      12-06-2019
      N
      Lereta LLC
      23705
      08-31-2023
      Outsource Partners International
      13026
      10-31-2024
      Disability Svcs of the Southwest
      9298
      11-30-2026
      05-31-2017
      01-01-2021
      06-30-2021
      1676073.05
      1033618.00
      816461.18
      451897.40
      859611.87
      581720.60
      701135.80
      502482.60
      UW
      CREFC
      212558.34
      2.02
      2.7367
      1.65
      2.3639
      F
      F
      06-30-2021
    
    false
    false
    6555833.74
    35426.39
    0.0449
    0.000146
    25347.40
    10078.99
    0.00
    6545754.75
    6545754.75
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    09-29-2017
    6600000.00
    120
    10-06-2027
    360
    0.05288
    0.05288
    3
    1
    11-06-2017
    true
    1
    WL
    2
    36600.94
    6593452.53
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2027
    
      HEATHER RIDGE APARTMENTS
      212 HEATHER RIDGE DRIVE
      Fayetteville
      NC
      28311
      Cumberland
      MF
      204
      204
      1974
      2015
      8850000.00
      MAI
      07-21-2017
      0.94
      0.98
      6
      12-06-2019
      N
      08-31-2017
      01-01-2021
      06-30-2021
      1372796.00
      939250.00
      775290.00
      434123.27
      597506.00
      505126.73
      536306.00
      474526.73
      UW
      CREFC
      219605.64
      1.36
      2.3001
      1.22
      2.1608
      F
      F
    
    false
    false
    6238491.87
    36600.94
    0.05288
    0.000146
    28407.32
    8193.62
    0.00
    6230298.25
    6230298.25
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    08-10-2021
    09-09-2021
    Argentic Real Estate Finance LLC
    08-30-2017
    5550000.00
    120
    09-06-2027
    360
    0.0447
    0.0447
    3
    1
    120
    10-06-2017
    true
    1
    WL
    5
    21362.88
    5550000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      LAKERIDGE COMMONS
      4505 98TH STREET
      Lubbock
      TX
      79424
      Lubbock
      RT
      24805
      24805
      2006
      8000000.00
      MAI
      07-14-2017
      4100000.00
      07-08-2020
      MAI
      1
      1
      6
      12-06-2019
      N
      Rockbox Fitness
      3196
      01-31-2026
      VENETIAN NAILS
      2888
      03-31-2023
      The Luggage Center
      2709
      08-31-2022
      06-30-2017
      01-01-2021
      06-30-2021
      690249.44
      346024.00
      171919.03
      99950.01
      518330.41
      246073.99
      500966.92
      237392.49
      UW
      CREFC
      168133.14
      2.06
      1.4635
      1.99
      1.4119
      F
      F
      06-30-2021
    
    false
    false
    5470427.75
    28022.19
    0.0447
    0.000146
    21056.59
    6965.60
    0.00
    5463462.15
    5463462.15
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    05-27-2020
    11-24-2020
    false
    8
  
  
    Prospectus Loan ID
    49
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-12-2017
    5100000.00
    120
    11-06-2027
    0.0428
    0.0428
    3
    1
    120
    12-06-2017
    true
    1
    WL
    3
    0.00
    5100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      AMSDELL - AMELIA ISLAND 2.0
      2641 BAILEY ROAD
      Amelia Island
      FL
      32034
      Nassau
      SS
      67015
      67015
      2008
      9170000.00
      MAI
      07-21-2017
      0.88
      0.97
      6
      12-06-2019
      N
      08-31-2017
      01-01-2021
      03-31-2021
      837747.00
      326493.00
      286970.00
      85445.27
      550777.00
      241047.73
      542065.00
      238869.73
      UW
      CREFC
      54570.00
      2.49
      4.4172
      2.45
      4.3773
      F
      F
    
    false
    false
    5100000.00
    18796.33
    0.0428
    0.000446
    18796.33
    0.00
    0.00
    5100000.00
    5100000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-17-2017
    5050000.00
    120
    11-06-2027
    360
    0.0449
    0.0449
    3
    1
    120
    12-06-2017
    true
    1
    WL
    5
    0.00
    5050000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      CITYLINE EZ STORAGE
      21500 GRATIOT AVENUE
      Eastpointe
      MI
      48021
      Macomb
      SS
      65810
      65810
      2005
      7000000.00
      MAI
      09-05-2017
      0.89
      0.95
      6
      12-06-2019
      N
      08-31-2017
      01-01-2021
      06-30-2021
      873652.00
      513507.00
      420406.36
      207290.62
      453245.64
      306216.38
      446664.64
      302925.88
      UW
      CREFC
      153346.00
      1.97
      1.9968
      1.94
      1.9754
      F
      F
    
    false
    false
    4991033.30
    25557.61
    0.0449
    0.000146
    19297.28
    6260.33
    0.00
    4984772.97
    4984772.97
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    08-10-2021
    09-09-2021
    Cantor Commercial Real Estate Lending, L.P.
    06-08-2017
    4500000.00
    120
    07-06-2027
    360
    0.0485
    0.0485
    3
    1
    08-06-2017
    true
    1
    WL
    2
    23746.13
    4479458.59
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-05-2027
    
      HUNTERS RIDGE APARTMENTS
      301 PANORAMA BOULEVARD
      Alamogordo
      NM
      88310
      Otero
      MF
      88
      88
      1997
      6300000.00
      MAI
      03-06-2017
      0.99
      0.98
      6
      12-06-2019
      N
      04-30-2017
      01-01-2021
      06-30-2021
      826783.60
      445183.00
      316140.98
      147325.39
      510642.62
      297857.61
      484242.62
      284657.61
      UW
      CREFC
      142477.00
      1.79
      2.0905
      1.70
      1.9979
      F
      F
    
    false
    false
    4213788.71
    23746.13
    0.0485
    0.000146
    17598.42
    6147.71
    0.00
    4207641.00
    4207641.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-25-2017
    4300000.00
    120
    11-06-2027
    360
    0.042
    0.042
    3
    1
    12-06-2017
    true
    1
    WL
    2
    0.00
    4300000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2027
    
      AIRPORT CIRCLE SHOPPING CENTER
      7500 SOUTH CRESCENT BOULEVARD
      Pennsauken
      NJ
      08109
      Camden
      RT
      111486
      111486
      1960
      2005
      6975000.00
      MAI
      09-08-2017
      1
      1
      6
      12-06-2019
      N
      Pennsauken Foods Supermarket
      62308
      02-28-2024
      Super Dollar City
      33612
      10-31-2031
      Olympia Sport Center  Inc
      7174
      07-31-2021
      06-30-2017
      01-01-2021
      06-30-2021
      861042.13
      467386.00
      299204.59
      200180.63
      561837.54
      267205.37
      508112.54
      240342.87
      UW
      CREFC
      126166.00
      2.23
      2.1178
      2.01
      1.9049
      F
      F
      06-30-2021
    
    false
    false
    4019155.54
    21027.74
    0.042
    0.000146
    14535.95
    6491.79
    0.00
    4012663.75
    4012663.75
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    53
    08-10-2021
    09-09-2021
    Cantor Commercial Real Estate Lending, L.P.
    06-29-2017
    4000000.00
    120
    07-06-2027
    0.04869
    0.04869
    3
    1
    120
    08-06-2017
    true
    1
    WL
    3
    16771.00
    4000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2027
    
      WALGREENS GEARY
      25 POINT LOBOS AVENUE
      San Francisco
      CA
      94121
      San Francisco
      RT
      14950
      14950
      1956
      1995
      7400000.00
      MAI
      06-06-2017
      1
      1
      6
      12-06-2019
      N
      Walgreens
      14950
      08-12-2025
      01-01-2021
      06-30-2021
      376864.05
      170340.00
      65839.28
      38673.44
      311024.77
      131666.56
      308034.77
      130171.56
      UW
      CREFC
      98462.00
      1.58
      1.3372
      1.56
      1.322
      F
      F
      06-30-2021
    
    false
    false
    4000000.00
    16771.00
    0.04869
    0.000146
    16771.00
    0.00
    0.00
    4000000.00
    4000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    10-10-2017
    4000000.00
    120
    11-06-2027
    360
    0.0472
    0.0472
    3
    1
    120
    12-06-2017
    true
    1
    WL
    5
    0.00
    4000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      Eagle and Atlantis Self Storage Portfolio
      SS
      68470
      5750000.00
      MAI
      0.84
      0.82
      12-06-2019
      N
      08-31-2017
      01-01-2021
      06-30-2021
      606327.00
      416382.00
      249515.00
      196098.06
      356812.00
      220283.94
      347893.00
      215824.44
      UW
      124761.46
      1.86
      1.7656
      1.82
      1.7298
      F
      F
    
    false
    false
    3955316.24
    20793.62
    0.0472
    0.000146
    16076.16
    4717.46
    0.00
    3950598.78
    3950598.78
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54-001
    08-10-2021
    09-09-2021
    
      ATLANTIS SELF STORAGE
      2303 NORTH STATE STREET
      Bunnell
      FL
      32110
      Flagler
      SS
      35600
      35600
      2007
      3500000.00
      MAI
      08-30-2017
      0.86
      0.88
      6
      08-31-2017
      01-01-2021
      06-30-2021
      371019.00
      287343.00
      156313.00
      129444.06
      214706.00
      157898.94
      210069.00
      155580.44
      UW
      CREFC
      76104.70
      2.0747
      2.0442
      F
      08-01-2017
    
    false
  
  
    Prospectus Loan ID
    54-002
    08-10-2021
    09-09-2021
    
      EAGLE SELF STORAGE
      1998 EAST CONNER STREET & 15560 STONY CREEK WAY
      Noblesville
      IN
      46060
      Hamilton
      SS
      32870
      32870
      1985
      2250000.00
      MAI
      08-17-2017
      0.82
      0.74
      6
      08-31-2017
      01-01-2021
      06-30-2021
      235308.00
      129039.00
      93202.00
      66654.00
      142106.00
      62385.00
      137824.00
      60244.00
      UW
      CREFC
      48656.76
      1.2821
      1.2381
      F
      08-31-2017
    
    false
  
  
    Prospectus Loan ID
    55
    08-10-2021
    09-09-2021
    The Bancorp Bank
    12-15-2015
    3975000.00
    120
    01-05-2026
    360
    0.0504
    0.0504
    3
    1
    120
    02-05-2016
    true
    1
    WL
    5
    17251.50
    3975000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-04-2025
    
      EAST TOWNE PLAZA
      2901 WILLIAMSBURG ROAD
      Richmond
      VA
      23231
      Henrico
      RT
      64774
      64774
      1990
      6100000.00
      MAI
      09-28-2016
      0.97
      0.97
      6
      12-05-2019
      N
      Food Lion
      35864
      05-10-2026
      The County School Board of Henrico
      6736
      07-31-2023
      Buddy's Home Furnishing
      5250
      07-28-2019
      06-30-2017
      01-01-2021
      03-31-2021
      596947.54
      146968.00
      147143.00
      45598.73
      449805.00
      101369.27
      407701.00
      90843.52
      UW
      CREFC
      64307.75
      2.21
      1.5763
      2.01
      1.4126
      F
      F
      03-31-2021
    
    false
    false
    3825926.19
    21435.94
    0.0504
    0.000146
    16604.52
    4831.42
    0.00
    3821094.77
    3821094.77
    09-05-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56
    08-10-2021
    09-09-2021
    Deutsche Bank AG, acting through its New York Branch
    10-10-2017
    3250000.00
    120
    11-06-2027
    240
    0.0477
    0.0477
    3
    1
    12-06-2017
    true
    1
    WL
    2
    0.00
    3250000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2027
    
      6600 WALMORE
      6600 WALMORE ROAD
      Niagara Falls
      NY
      14304
      Niagara
      IN
      158441
      158441
      1943
      2007
      4770000.00
      MAI
      07-14-2017
      1
      1
      6
      12-06-2019
      N
      Saint-Gobain Cermanics and Platics  Inc
      158441
      09-30-2027
      12-31-2016
      01-01-2021
      06-30-2021
      470237.00
      255005.00
      138884.00
      77640.15
      331353.00
      177364.85
      320670.00
      172023.35
      UW
      CREFC
      126226.68
      1.31
      1.4051
      1.27
      1.3628
      F
      F
      06-30-2021
    
    false
    false
    2859186.33
    21037.78
    0.0477
    0.000146
    11744.11
    9293.67
    0.00
    2849892.66
    2849892.66
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    57
    08-10-2021
    09-09-2021
    Citi Real Estate Funding Inc.
    09-21-2017
    3000000.00
    120
    10-06-2027
    0.04
    0.04
    3
    1
    120
    11-06-2017
    true
    1
    WL
    3
    10333.33
    3000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      REDEKER PLACE
      6730 REDEKER PLACE
      Newark
      CA
      94560
      Alameda
      IN
      45158
      45158
      1998
      7400000.00
      MAI
      08-30-2017
      1
      1
      6
      12-06-2019
      N
      Iron Mountain
      45158
      10-31-2022
      07-31-2017
      01-01-2021
      06-30-2021
      435935.00
      246116.00
      34338.00
      23813.46
      401597.00
      222302.54
      357502.00
      200255.04
      UW
      CREFC
      60666.65
      3.30
      3.6643
      2.94
      3.3009
      F
      F
      06-30-2021
    
    false
    false
    3000000.00
    10333.33
    0.04
    0.000146
    10333.33
    0.00
    0.00
    3000000.00
    3000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    58
    08-10-2021
    09-09-2021
    The Bancorp Bank
    11-23-2015
    2100000.00
    120
    12-05-2025
    360
    0.0523
    0.0523
    3
    1
    120
    01-05-2016
    true
    1
    WL
    5
    9457.58
    2100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-04-2025
    
      WEST BURLINGTON PLAZA
      116 WEST AGENCY ROAD
      West Burlington
      IA
      52655
      Des Moines
      RT
      12000
      12000
      2004
      2960000.00
      MAI
      01-03-2017
      1
      1
      6
      12-05-2019
      N
      USCOC of Greater North Carolina
      3760
      03-31-2024
      Gamestop
      1600
      01-31-2023
      Subway
      1600
      02-29-2024
      08-31-2017
      01-01-2021
      03-31-2021
      271526.04
      84318.00
      55695.23
      23812.83
      215830.81
      60505.17
      202030.81
      57055.17
      UW
      CREFC
      34710.00
      1.94
      1.7431
      1.81
      1.6437
      F
      F
      03-31-2021
    
    false
    false
    2021660.65
    11570.28
    0.0523
    0.000146
    9104.77
    2465.51
    0.00
    2019195.14
    2019195.14
    09-05-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 2, original file reflected one loan with Original Loan Amount of 60000000 however this is now split into Asset Number 2 and 2A reflecting Pari Passu Notes with Original Loan Amounts of 20000000 and 40000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 2.   Similar splits are reported for asset 27 (adding loan 27A) each a pari passu loan structure.
	
	
		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)(6)
		Original Amortization Term Number
		With respect to Asset Number 15, monthly debt service and annual debt service  is calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest-only period based on the assumed principal payment schedule set forth on Annex G to this Preliminary Prospectus.
	
	
		Item 2(c)(15)
		Loan Structure Code
		For each of the mortgage loans identified as Asset Numbers 3, 23 and 35, 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(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)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(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)(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)(27)(iii)
		Lease Expiration Second Largest Tenant Date
		For the mortgage loan identified as Asset Number 43.07, the second largest tenant  leases its space on a month-to-month basis.
	
	
		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)(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)(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)(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)(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)(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(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(R) 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)(1)
		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, NA is Wells Fargo Bank, National Association.