UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   August 13, 2021 to September 13, 2021

Commission File Number of issuing entity:  333-207132-10

Central Index Key Number of issuing entity:  0001693368

CD 2017-CD3 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207132

Central Index Key Number of depositor:  0001258361

Citigroup Commercial Mortgage Securities Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541001

Citigroup Global Markets Realty Corp.
(Exact name of sponsor 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)

Richard Simpson (212) 816-5343
(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)

38-4021846
38-4021847
38-7170532
(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-4

     

     

  X  

     

A-AB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by CD 2017-CD3 Mortgage Trust.

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

The following table presents the loss information for the trust assets for the CD 2017-CD3 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on September 13, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

4

7.83%

0

N/A

No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the "Depositor") and held by CD 2017-CD3 Mortgage Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from August 13, 2021 to September 13, 2021.

The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 ("Rule 15Ga-1") on February 9, 2021. The CIK number of the Depositor is 0001258361.

Citigroup Global Markets Realty Corp. ("CGMRC"), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of CGMRC is 0001541001.

German American Capital Corporation ("GACC"), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2021. The CIK number of GACC is 0001541294.

Item 1A. Asset-Level Information.

Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-10 and incorporated by reference herein).

Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-10 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2. Legal Proceedings.

 

No information to report for the monthly distribution period covered by this distribution report on Form 10-D.

 

Item 7. Change in Sponsor Interest in Securities.

None

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for CD 2017-CD3 Mortgage Trust, affirms the following amounts in the respective accounts:

Collection Account Balance

  Prior Distribution Date

08/12/2021

$2,700,545.31

  Current Distribution Date

09/13/2021

$2,177,538.16

 

Loan Combination Custodial Account(s) Balance Moffett Place Google Loan Combination 111 Livingston Street Loan Combination State Farm Data Center Loan Combination Summit Place Wisconsin Loan Combination Parts Consolidation Loan Combination

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

 

REO Account Balance

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for CD 2017-CD3 Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

08/12/2021

$5,421.00

  Current Distribution Date

09/13/2021

$5,418.19

 

Interest Reserve Account Balance

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

 

Excess Interest Distribution Account Balance

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

Excess Liquidation Proceeds Reserve Account Balance

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

 

Exchangeable Distribution Account Balance

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

Item 10. Exhibits.

EXHIBIT INDEX

Exhibit Number                         Description

(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-CD3 Mortgage Trust, relating to the September 13, 2021 distribution.

(102) Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-10 and incorporated by reference herein).

(103) Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-10 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.

Citigroup Commercial Mortgage Securities Inc.
(Depositor)

 

/s/ Richard Simpson
Richard Simpson, President

Date: September 27, 2021

 

 


cdd17cd3_ex991-202109.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

09/13/21

CD 2017-CD3 Mortgage Trust

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-CD3

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Citigroup Commercial Mortgage Securities Inc.

 

 

Certificate Factor Detail

3

 

Richard Simpson

(212) 816-5343

 

Certificate Interest Reconciliation Detail

4

 

390 Greenwich Street, | New York, NY 10013

 

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Exchangeable Certificate Detail

5

 

Association

 

 

Additional Information

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Cash Flows

7

 

10851 Mastin Street,Building 82, Suite 300 | Overland Park, KS 66210

 

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Current Mortgage Loan and Property Stratification

9

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 1)

10

 

10851 Mastin Street,Building 82, Suite 300 | Overland Park, KS 66210

 

Mortgage Loan Detail (Part 2)

11

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

12

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

13

 

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

 

 

Delinquency Loan Detail

14

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Collateral Stratification and Historical Detail

15

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 1

16

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 2

17

 

 

 

 

 

 

Controlling Class

KKR Real Estate Credit Opportunity Partners Aggregator I L.P.

 

 

Modified Loan Detail

18

Representative

 

 

 

Historical Liquidated Loan Detail

19

 

-

 

 

 

 

 

, | ,

 

 

Historical Bond / Collateral Loss Reconciliation Detail

20

 

 

 

 

Interest Shortfall Detail - Collateral Level

21

 

 

 

 

Supplemental Notes

22

 

 

 

 

 

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

12515GAA5

1.965000%

29,155,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12515GAB3

3.153000%

38,347,000.00

25,122,736.53

7,112,347.59

66,009.99

0.00

0.00

7,178,357.58

18,010,388.94

31.19%

30.00%

A-3

12515GAC1

3.356000%

200,000,000.00

200,000,000.00

0.00

559,333.33

0.00

0.00

559,333.33

200,000,000.00

31.19%

30.00%

A-4

12515GAD9

3.631000%

589,293,000.00

589,293,000.00

0.00

1,783,102.40

0.00

0.00

1,783,102.40

589,293,000.00

31.19%

30.00%

A-AB

12515GAE7

3.453000%

54,788,000.00

54,788,000.00

0.00

157,652.47

0.00

0.00

157,652.47

54,788,000.00

31.19%

30.00%

A-S

12515GAF4

3.833000%

78,136,000.00

78,136,000.00

0.00

249,579.41

0.00

0.00

249,579.41

78,136,000.00

24.95%

24.00%

B

12515GAG2

3.984000%

61,857,000.00

61,857,000.00

0.00

205,365.24

0.00

0.00

205,365.24

61,857,000.00

20.01%

19.25%

C

12515GAH0

4.702084%

63,485,000.00

63,485,000.00

0.00

248,759.86

0.00

0.00

248,759.86

63,485,000.00

14.94%

14.38%

D

12515GAM9

3.250000%

76,508,000.00

76,508,000.00

0.00

207,209.17

0.00

0.00

207,209.17

76,508,000.00

8.84%

8.50%

E*

12515GAQ0

4.702084%

35,812,000.00

35,812,000.00

0.00

140,325.87

0.00

0.00

140,325.87

35,812,000.00

5.98%

5.75%

F

12515GAS6

4.702084%

14,651,000.00

14,651,000.00

0.00

4,526.19

0.00

0.00

4,526.19

14,651,000.00

4.81%

4.63%

G

12515GAU1

4.702084%

60,229,959.00

60,229,959.00

0.00

0.00

0.00

0.00

0.00

60,229,959.00

0.00%

0.00%

S

12515GBL0

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12515GBM8

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

VRR

N/A

4.702084%

25,222,199.00

24,401,397.77

137,751.89

90,019.35

0.00

0.00

227,771.24

24,263,645.88

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Regular SubTotal

 

1,327,484,158.02

1,284,284,093.30

7,250,099.48

3,711,883.28

0.00

0.00

10,961,982.76

1,277,033,993.82

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

12515GAJ6

1.135451%

989,719,000.00

947,339,736.53

0.00

896,381.91

0.00

0.00

896,381.91

940,227,388.94

 

 

X-B

12515GAK3

0.718084%

61,857,000.00

61,857,000.00

0.00

37,015.46

0.00

0.00

37,015.46

61,857,000.00

 

 

X-D

12515GAV9

1.452084%

76,508,000.00

76,508,000.00

0.00

92,580.06

0.00

0.00

92,580.06

76,508,000.00

 

 

Notional SubTotal

 

1,128,084,000.00

1,085,704,736.53

0.00

1,025,977.43

0.00

0.00

1,025,977.43

1,078,592,388.94

 

 

 

Deal Distribution Total

 

 

 

7,250,099.48

4,737,860.71

0.00

0.00

11,987,960.19

 

 

 

 

*

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

12515GAA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12515GAB3

655.14216314

185.47337706

1.72138603

0.00000000

0.00000000

0.00000000

0.00000000

187.19476308

469.66878608

A-3

12515GAC1

1,000.00000000

0.00000000

2.79666665

0.00000000

0.00000000

0.00000000

0.00000000

2.79666665

1,000.00000000

A-4

12515GAD9

1,000.00000000

0.00000000

3.02583333

0.00000000

0.00000000

0.00000000

0.00000000

3.02583333

1,000.00000000

A-AB

12515GAE7

1,000.00000000

0.00000000

2.87750000

0.00000000

0.00000000

0.00000000

0.00000000

2.87750000

1,000.00000000

A-S

12515GAF4

1,000.00000000

0.00000000

3.19416671

0.00000000

0.00000000

0.00000000

0.00000000

3.19416671

1,000.00000000

B

12515GAG2

1,000.00000000

0.00000000

3.32000000

0.00000000

0.00000000

0.00000000

0.00000000

3.32000000

1,000.00000000

C

12515GAH0

1,000.00000000

0.00000000

3.91840372

0.00000000

0.00000000

0.00000000

0.00000000

3.91840372

1,000.00000000

D

12515GAM9

1,000.00000000

0.00000000

2.70833338

0.00000000

0.00000000

0.00000000

0.00000000

2.70833338

1,000.00000000

E

12515GAQ0

1,000.00000000

0.00000000

3.91840361

0.00000000

0.00000000

0.00000000

0.00000000

3.91840361

1,000.00000000

F

12515GAS6

1,000.00000000

0.00000000

0.30893386

3.60946966

30.75543785

0.00000000

0.00000000

0.30893386

1,000.00000000

G

12515GAU1

1,000.00000000

0.00000000

0.00000000

3.91840363

50.42389370

0.00000000

0.00000000

0.00000000

1,000.00000000

S

12515GBL0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12515GBM8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR Interest

N/A

967.45718999

5.46153371

3.56905240

0.22183553

2.67813524

0.00000000

0.00000000

9.03058611

961.99565629

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12515GAJ6

957.18050935

0.00000000

0.90569334

0.00000000

0.00000000

0.00000000

0.00000000

0.90569334

949.99428013

X-B

12515GAK3

1,000.00000000

0.00000000

0.59840374

0.00000000

0.00000000

0.00000000

0.00000000

0.59840374

1,000.00000000

X-D

12515GAV9

1,000.00000000

0.00000000

1.21007032

0.00000000

0.00000000

0.00000000

0.00000000

1.21007032

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

66,009.99

0.00

66,009.99

0.00

0.00

0.00

66,009.99

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

559,333.33

0.00

559,333.33

0.00

0.00

0.00

559,333.33

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

1,783,102.40

0.00

1,783,102.40

0.00

0.00

0.00

1,783,102.40

0.00

 

A-AB

08/01/21 - 08/30/21

30

0.00

157,652.47

0.00

157,652.47

0.00

0.00

0.00

157,652.47

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

896,381.91

0.00

896,381.91

0.00

0.00

0.00

896,381.91

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

37,015.46

0.00

37,015.46

0.00

0.00

0.00

37,015.46

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

92,580.06

0.00

92,580.06

0.00

0.00

0.00

92,580.06

0.00

 

A-S

08/01/21 - 08/30/21

30

0.00

249,579.41

0.00

249,579.41

0.00

0.00

0.00

249,579.41

0.00

 

B

08/01/21 - 08/30/21

30

0.00

205,365.24

0.00

205,365.24

0.00

0.00

0.00

205,365.24

0.00

 

C

08/01/21 - 08/30/21

30

0.00

248,759.86

0.00

248,759.86

0.00

0.00

0.00

248,759.86

0.00

 

D

08/01/21 - 08/30/21

30

0.00

207,209.17

0.00

207,209.17

0.00

0.00

0.00

207,209.17

0.00

 

E

08/01/21 - 08/30/21

30

0.00

140,325.87

0.00

140,325.87

0.00

0.00

0.00

140,325.87

0.00

 

F

08/01/21 - 08/30/21

30

396,163.25

57,408.53

0.00

57,408.53

52,882.34

0.00

0.00

4,526.19

450,597.92

 

G

08/01/21 - 08/30/21

30

2,790,091.05

236,005.29

0.00

236,005.29

236,005.29

0.00

0.00

0.00

3,037,029.05

 

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

VRR Interest

08/01/21 - 08/30/21

30

61,711.46

95,614.53

0.00

95,614.53

5,595.18

0.00

0.00

90,019.35

67,548.46

 

Totals

 

 

3,247,965.76

5,032,343.52

0.00

5,032,343.52

294,482.81

0.00

0.00

4,737,860.71

3,555,175.43

 

 

 

 

 

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

 

 

 

 

 

 

Page 4 of 30

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance                                Principal Distribution                Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

 

V-A (Cert)

12515GAY3

4.702084%

9,057,988.00

8,670,129.56

65,092.78

33,973.07

    0.00

 

    0.00

 

99,065.85

8,605,036.78

V-A (EC)

N/A

4.702084%

10,110,881.00

9,677,938.21

72,659.11

37,922.07

    0.00

 

    0.00

 

110,581.18

9,605,279.10

V-B (Cert)

12515GBA4

4.702084%

566,121.00

566,121.00

0.00

2,218.29

    0.00

 

    0.00

 

2,218.29

566,121.00

V-B (EC)

N/A

4.702084%

631,925.00

631,925.00

0.00

2,476.14

    0.00

 

    0.00

 

2,476.14

631,925.00

V-C (Cert)

12515GBC0

4.702084%

581,020.00

581,020.00

0.00

2,276.67

    0.00

 

    0.00

 

2,276.67

581,020.00

V-C (EC)

N/A

4.702084%

648,557.00

648,557.00

0.00

2,541.31

    0.00

 

    0.00

 

2,541.31

648,557.00

V-D (Cert)

12515GBE6

4.702084%

700,208.00

700,208.00

0.00

2,743.70

    0.00

 

    0.00

 

2,743.70

700,208.00

V-D (EC)

N/A

4.702084%

781,598.00

781,598.00

0.00

3,062.62

    0.00

 

    0.00

 

3,062.62

781,598.00

V-E (Cert)

12515GBG1

4.702084%

1,013,072.00

1,013,072.00

0.00

1,325.70

    0.00

 

    0.00

 

1,325.70

1,013,072.00

V-E (EC)

N/A

4.702084%

1,130,829.00

1,130,829.00

0.00

1,479.79

    0.00

 

    0.00

 

1,479.79

1,130,829.00

Regular Interest Total

 

 

25,222,199.00

24,401,397.77

137,751.89

90,019.36

    0.00

 

    0.00

 

227,771.25

24,263,645.88

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

V-A

12515GAY3

4.702084%

9,057,988.00

18,348,067.77

137,751.89

71,895.14

    0.00

 

    0.00

 

209,647.03

18,210,315.88

V-B

12515GBA4

4.702084%

566,121.00

1,198,046.00

0.00

4,694.43

    0.00

 

    0.00

 

4,694.43

1,198,046.00

V-C

12515GBC0

4.702084%

581,020.00

1,229,577.00

0.00

4,817.98

    0.00

 

    0.00

 

4,817.98

1,229,577.00

V-D

12515GBE6

4.702084%

700,208.00

1,481,806.00

0.00

5,806.32

    0.00

 

    0.00

 

5,806.32

1,481,806.00

V-E

12515GBG1

4.702084%

1,013,072.00

2,143,901.00

0.00

2,805.49

    0.00

 

    0.00

 

2,805.49

2,143,901.00

V-2

12515GBH9

4.702084%

13,303,790.00

12,870,847.21

72,659.11

47,481.93

    0.00

 

    0.00

 

120,141.04

12,798,188.10

Exchangeable Certificates Total

 

25,222,199.00

37,272,244.98

210,411.00

137,501.29

    0.00

 

    0.00

 

347,912.29

37,061,833.98

 

 

 

 

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

 

 

 

 

 

 

 

Page 5 of 30

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

11,987,960.19

 

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

 

 

 

 

 

 

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

 

Page 6 of 30

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

5,048,071.80

Master Servicing Fee

7,389.09

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,418.97

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

552.96

ARD Interest

0.00

Operating Advisor Fee

2,367.29

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

5,048,071.80

Total Fees

15,728.30

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

659,309.45

Reimbursement for Interest on Advances

491.60

Unscheduled Principal Collections

 

ASER Amount

266,328.01

Principal Prepayments

6,590,790.03

Special Servicing Fees (Monthly)

27,663.20

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

7,250,099.48

Total Expenses/Reimbursements

294,482.81

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,737,860.71

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

7,250,099.48

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

11,987,960.19

Total Funds Collected

12,298,171.28

Total Funds Distributed

12,298,171.30

 

 

© 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

1,284,284,093.62

1,284,284,093.62

Beginning Certificate Balance

1,284,284,093.30

(-) Scheduled Principal Collections

659,309.45

659,309.45

(-) Principal Distributions

7,250,099.48

(-) Unscheduled Principal Collections

6,590,790.03

6,590,790.03

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,277,033,994.14

1,277,033,994.14

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,284,306,247.69

1,284,306,247.69

Ending Certificate Balance

1,277,033,993.82

Ending Actual Collateral Balance

1,277,087,793.65

1,277,087,793.65

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.32)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.32)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.70

 

 

 

 

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

 

4,999,999 or less

8

32,280,252.24

2.53%

63

4.9844

1.470232

1.35 or less

18

368,896,787.45

28.89%

63

4.5226

0.844632

5,000,000 to 9,999,999

15

110,527,240.78

8.65%

63

4.9078

1.599445

1.36 to 1.50

6

75,859,865.73

5.94%

64

4.7677

1.429091

10,000,000 to 19,999,999

6

79,027,889.51

6.19%

51

4.4956

1.636197

1.51 to 1.65

6

130,187,755.21

10.19%

64

4.8232

1.596604

20,000,000 to 29,999,999

13

337,382,001.62

26.42%

63

4.5604

1.877526

1.66 to 1.80

5

59,048,970.59

4.62%

63

4.4637

1.703048

30,000,000 to 39,999,999

9

304,816,609.99

23.87%

60

4.5975

1.708547

1.81 to 2.00

11

253,478,713.18

19.85%

59

4.6306

1.874155

40,000,000 to 49,999,999

4

160,000,000.00

12.53%

63

4.3838

1.757500

2.01 to 3.00

7

160,061,901.98

12.53%

58

4.7592

2.240455

50,000,000 to 59,999,999

2

105,000,000.00

8.22%

64

4.2498

3.342857

3.01 or greater

6

229,500,000.00

17.97%

64

4.2139

3.263007

 

60,000,000 or greater

2

148,000,000.00

11.59%

63

4.5803

1.155135

Totals

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

 

Totals

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

 

 

 

 

 

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Alabama

1

12,427,963.84

0.97%

64

4.6800

1.730000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

3

37,806,448.12

2.96%

63

4.7935

1.878553

Arizona

1

6,530,702.03

0.51%

63

4.9100

1.140000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

13

196,351,292.43

15.38%

62

4.5625

0.812204

California

10

254,889,283.73

19.96%

64

4.4256

2.193424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

4

136,612,126.34

10.70%

63

4.0113

2.764903

Colorado

4

48,376,908.11

3.79%

64

5.0029

1.448555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

1

8,196,846.25

0.64%

64

5.5500

1.660000

Delaware

1

24,453,500.54

1.91%

64

5.2800

1.890000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

17

605,344,617.62

47.40%

62

4.6822

2.069687

Florida

3

20,118,768.13

1.58%

63

5.1451

1.373043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

5,300,000.00

0.42%

63

4.8200

2.020000

Georgia

2

29,472,606.17

2.31%

63

4.7120

1.635379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

15

266,151,998.62

20.84%

59

4.4516

1.459544

Hawaii

1

60,000,000.00

4.70%

62

4.1995

(0.260000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

3

21,270,664.24

1.67%

64

5.1206

1.743209

Illinois

2

72,082,068.69

5.64%

48

4.6274

1.899085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

57

1,277,033,994.14

100.00%

62

4.5607

1.809618

Indiana

3

30,090,961.06

2.36%

63

5.1600

1.130000

 

 

 

 

 

 

 

 

Kansas

1

55,000,000.00

4.31%

65

4.6400

3.100000

 

 

 

 

 

 

 

 

Massachusetts

2

7,059,881.86

0.55%

63

4.9714

1.439956

 

 

 

 

 

 

 

 

Nevada

1

40,000,000.00

3.13%

63

4.9200

1.350000

 

 

 

 

 

 

 

 

New Jersey

2

9,153,323.82

0.72%

63

5.0305

1.708478

 

 

 

 

 

 

 

 

New Mexico

1

4,500,000.00

0.35%

62

4.3890

1.730000

 

 

 

 

 

 

 

 

New York

7

415,000,000.00

32.50%

63

4.3145

1.898807

 

 

 

 

 

 

 

 

North Carolina

1

21,000,000.00

1.64%

64

5.0200

1.340000

 

 

 

 

 

 

 

 

Pennsylvania

2

25,555,095.11

2.00%

24

4.1148

1.707250

 

 

 

 

 

 

 

 

South Carolina

2

16,585,538.77

1.30%

62

4.9453

1.782164

 

 

 

 

 

 

 

 

Tennessee

2

19,448,684.05

1.52%

62

4.4300

1.890000

 

 

 

 

 

 

 

 

Texas

4

30,160,843.56

2.36%

64

5.2961

1.428835

 

 

 

 

 

 

 

 

Virginia

1

29,670,000.00

2.32%

64

5.0000

2.320000

 

 

 

 

 

 

 

 

Washington

2

6,475,000.00

0.51%

63

4.7400

2.690000

 

 

 

 

 

 

 

 

Wisconsin

1

38,982,864.14

3.05%

63

4.8900

1.590000

 

 

 

 

 

 

 

 

Totals

57

1,277,033,994.14

100.00%

62

4.5607

1.809618

 

 

 

 

 

 

 

 

 

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

 

4.00% or less

3

91,250,000.00

7.15%

52

3.8347

3.396301

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.5%

17

422,118,671.58

33.05%

63

4.1764

1.338949

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 5.000%

25

591,405,908.79

46.31%

62

4.7610

2.027181

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% or greater

14

172,259,413.77

13.49%

64

5.1992

1.375538

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

49 months or greater

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

 

 

 

 

 

 

 

 

Totals

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

(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

 

60 months or less

3

83,995,001.98

6.58%

38

4.4726

2.030928

Interest Only

22

678,025,000.00

53.09%

62

4.3267

1.989995

61 months to 102 months

56

1,193,038,992.16

93.42%

63

4.5669

1.794037

238 months or less

1

5,424,160.50

0.42%

63

4.1600

1.700000

 

103 months or greater

0

0.00

0.00%

0

0.0000

0.000000

239 months to 299 months

6

46,801,523.57

3.66%

63

4.9999

1.264556

 

Totals

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

300 months or greater

30

546,783,310.07

42.82%

61

4.8172

1.633688

 

 

 

 

 

 

 

 

Totals

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

(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

Underwriter's Information

2

71,000,000.00

5.56%

64

4.0600

3.040000

 

 

 

None

 

 

12 months or less

53

1,106,033,994.14

86.61%

61

4.6430

1.819206

 

 

 

 

 

 

12 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

24 months or greater

4

100,000,000.00

7.83%

62

4.0055

0.830000

 

 

 

 

 

 

Totals

59

1,277,033,994.14

100.00%

62

4.5607

1.809618

 

 

 

 

 

(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

 

1A4B

30312100

RT

New York

NY

Actual/360

4.00525%

34,491.81

0.00

0.00

N/A

11/06/26

--

10,000,000.00

10,000,000.00

09/06/20

 

1A5

30312101

 

 

 

Actual/360

4.00525%

137,967.22

0.00

0.00

N/A

11/06/26

--

40,000,000.00

40,000,000.00

09/06/20

 

1A7

30312102

 

 

 

Actual/360

4.00525%

86,229.51

0.00

0.00

N/A

11/06/26

--

25,000,000.00

25,000,000.00

09/06/20

 

1A8

30312103

 

 

 

Actual/360

4.00525%

86,229.51

0.00

0.00

N/A

11/06/26

--

25,000,000.00

25,000,000.00

09/06/20

 

2

30312122

OF

New York

NY

Actual/360

4.84025%

366,764.44

0.00

0.00

N/A

01/06/27

--

88,000,000.00

88,000,000.00

09/06/21

 

3A1C1

30312105

MU

New York

NY

Actual/360

3.82125%

164,498.06

0.00

0.00

N/A

12/06/26

--

50,000,000.00

50,000,000.00

09/06/21

 

3A1C2

30312106

 

 

 

Actual/360

3.82125%

82,249.03

0.00

0.00

N/A

12/06/26

--

25,000,000.00

25,000,000.00

09/06/21

 

4A1

30312139

OF

Santa Monica

CA

Actual/360

4.06025%

139,844.44

0.00

0.00

N/A

01/01/27

--

40,000,000.00

40,000,000.00

09/01/21

 

4A2

30312160

OF

Santa Monica

CA

Actual/360

4.06025%

108,379.44

0.00

0.00

N/A

01/01/27

--

31,000,000.00

31,000,000.00

09/01/21

 

5A32

30312110

OF

Chicago

IL

Actual/360

4.61025%

134,643.02

44,991.74

0.00

N/A

08/06/25

--

33,917,492.73

33,872,500.99

09/06/21

 

5A41

30312111

 

 

 

Actual/360

4.61025%

134,643.02

44,991.74

0.00

N/A

08/06/25

--

33,917,492.73

33,872,500.99

09/06/21

 

6A1

30312143

OF

Sunnyvale

CA

Actual/360

4.55025%

156,715.23

0.00

0.00

N/A

01/06/27

--

40,000,000.00

40,000,000.00

09/06/21

 

6A3

30312145

 

 

 

Actual/360

4.55025%

117,536.42

0.00

0.00

N/A

01/06/27

--

30,000,000.00

30,000,000.00

09/06/21

 

7A1

30312118

OF

Brooklyn

NY

Actual/360

4.73025%

154,776.11

0.00

0.00

N/A

01/06/27

--

38,000,000.00

38,000,000.00

09/06/21

 

7A3

30312120

 

 

 

Actual/360

4.73025%

118,118.61

0.00

0.00

N/A

01/06/27

--

29,000,000.00

29,000,000.00

09/06/21

 

8

30312107

LO

Honolulu

HI

Actual/360

4.19925%

216,974.17

0.00

0.00

N/A

11/01/26

--

60,000,000.00

60,000,000.00

09/01/21

 

9

30298161

OF

Olathe

KS

Actual/360

4.64025%

219,755.56

0.00

0.00

02/06/27

11/06/31

--

55,000,000.00

55,000,000.00

09/06/21

 

10

30312113

LO

Los Angeles

CA

Actual/360

4.25025%

137,466.53

64,228.83

0.00

N/A

11/06/26

--

37,562,011.64

37,497,782.81

09/06/21

 

11

30312154

RT

Las Vegas

NV

Actual/360

4.92025%

169,466.67

0.00

0.00

N/A

12/06/26

--

40,000,000.00

40,000,000.00

09/06/21

 

12

30312116

OF

West Allis

WI

Actual/360

4.89025%

164,351.19

47,696.44

0.00

N/A

12/06/26

--

39,030,560.58

38,982,864.14

09/06/21

 

13

30312134

LO

Various

IN

Actual/360

5.16025%

133,896.19

43,215.98

0.00

N/A

12/06/26

--

30,134,177.04

30,090,961.06

09/06/21

 

14

30312129

OF

Aurora

CO

Actual/360

5.09025%

130,507.87

43,039.48

0.00

N/A

01/06/27

--

29,775,545.01

29,732,505.53

09/06/21

 

15

30298032

OF

New York

NY

Actual/360

4.50025%

122,062.50

0.00

0.00

N/A

01/06/27

--

31,500,000.00

31,500,000.00

09/06/21

 

16

30312138

OF

Leesburg

VA

Actual/360

5.00025%

127,745.83

0.00

0.00

N/A

01/06/27

--

29,670,000.00

29,670,000.00

09/06/21

 

17

30297940

MU

New York

NY

Actual/360

4.12725%

101,271.19

0.00

0.00

N/A

11/06/26

--

28,500,000.00

28,500,000.00

09/06/21

 

18

30312123

RT

San Francisco

CA

Actual/360

4.81025%

118,045.42

0.00

0.00

N/A

01/01/27

--

28,500,000.00

28,500,000.00

08/01/21

 

19

30312112

LO

Various

Various

Actual/360

4.43025%

96,376.41

41,820.60

0.00

N/A

11/06/26

--

25,264,331.87

25,222,511.27

09/06/21

 

20

30312130

OF

Newark

DE

Actual/360

5.28025%

111,336.98

34,104.64

0.00

N/A

01/06/27

--

24,487,605.18

24,453,500.54

09/06/21

 

 

 

 

 

© 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

 

21

30312104

MU

New York

NY

Actual/360

4.05025%

87,187.50

0.00

0.00

N/A

11/06/26

--

25,000,000.00

25,000,000.00

09/06/21

 

22

30312127

IN

Atlanta

GA

Actual/360

4.87025%

89,456.23

28,066.41

0.00

N/A

12/06/26

--

21,331,550.69

21,303,484.28

09/06/21

 

23

30312142

RT

Charlotte

NC

Actual/360

5.02025%

90,778.33

0.00

0.00

N/A

01/06/27

--

21,000,000.00

21,000,000.00

09/06/21

 

24

30312153

RT

North Fayette

PA

Actual/360

3.90025%

54,572.92

0.00

0.00

N/A

11/06/21

--

16,250,000.00

16,250,000.00

09/06/21

 

25

30312140

RT

Los Angeles

CA

Actual/360

4.45225%

61,338.67

0.00

0.00

N/A

12/06/26

--

16,000,000.00

16,000,000.00

09/06/21

 

27A2A

30312108

LO

Hilton Head Island

SC

Actual/360

4.92025%

18,909.04

10,087.89

0.00

N/A

10/06/26

--

4,463,187.62

4,453,099.73

09/06/21

 

27A3B

30312109

 

 

 

Actual/360

4.92025%

37,818.08

20,175.77

0.00

N/A

10/06/26

--

8,926,375.80

8,906,200.03

09/06/21

 

28

30312159

OF

Lakewood

CO

Actual/360

4.84025%

51,131.11

18,707.77

0.00

N/A

12/06/26

--

12,268,195.00

12,249,487.23

09/06/21

 

29

30312099

SS

Oakland

CA

Actual/360

5.22025%

54,468.23

17,076.88

0.00

N/A

01/06/27

--

12,117,515.32

12,100,438.44

09/06/21

 

30

30312151

IN

Vance

AL

Actual/360

4.68025%

50,148.47

15,824.67

0.00

N/A

01/06/27

--

12,443,788.51

12,427,963.84

09/06/21

 

31

30312135

LO

Delray Beach

FL

Actual/360

5.46025%

44,730.71

19,497.90

0.00

N/A

01/06/27

--

9,513,798.23

9,494,300.33

08/06/21

 

32

30312131

LO

Pittsburgh

PA

Actual/360

4.49025%

36,063.10

22,239.73

0.00

N/A

11/06/26

--

9,327,334.84

9,305,095.11

08/06/21

 

33

30312149

RT

Lindsay

CA

Actual/360

4.71025%

36,705.29

0.00

0.00

N/A

12/06/26

--

9,050,000.00

9,050,000.00

09/06/21

 

34

30312128

MU

Houston

TX

Actual/360

5.25025%

36,751.24

17,181.05

0.00

N/A

01/06/27

--

8,129,307.39

8,112,126.34

09/06/21

 

35

30297853

RT

Suwanee

GA

Actual/360

4.30025%

30,299.79

13,867.49

0.00

N/A

11/06/26

--

8,182,989.38

8,169,121.89

09/06/21

 

36

30312136

OF

Irving

TX

Actual/360

5.23025%

36,946.37

11,538.60

0.00

N/A

01/06/27

--

8,203,720.95

8,192,182.35

09/06/21

 

37

30312098

MF

Kingsville

TX

Actual/360

5.55025%

39,221.99

10,020.73

0.00

N/A

01/06/27

--

8,206,866.98

8,196,846.25

09/06/21

 

38

30312097

LO

Surprise

AZ

Actual/360

4.91025%

27,673.98

14,619.18

0.00

N/A

12/06/26

--

6,545,321.21

6,530,702.03

09/06/21

 

39

30312096

OF

Fort Collins

CO

Actual/360

4.91025%

27,078.58

9,583.51

0.00

N/A

01/06/27

--

6,404,498.86

6,394,915.35

09/06/21

 

40

30312114

MF

Tampa

FL

Actual/360

5.30025%

30,079.63

6,590,790.03

0.00

N/A

12/06/21

--

6,590,790.03

0.00

09/06/21

 

41

30312125

Various     Bellevue

WA

Actual/360

4.74025%

26,428.79

0.00

0.00

N/A

12/06/26

--

6,475,000.00

6,475,000.00

09/06/21

 

42

30312132

OF

Porterville

CA

Actual/360

4.16025%

19,503.75

20,435.14

0.00

N/A

12/06/26

--

5,444,595.64

5,424,160.50

09/06/21

 

43

30312155

RT

Spring

TX

Actual/360

5.09025%

24,842.84

8,239.62

0.00

N/A

12/06/26

--

5,667,928.24

5,659,688.62

08/06/21

 

44

30312150

SS

Riverside

CA

Actual/360

4.75025%

21,781.20

8,213.52

0.00

N/A

01/06/27

--

5,325,115.50

5,316,901.98

09/06/21

 

45

30312124

98

Clifton

NJ

Actual/360

4.82025%

21,997.94

0.00

0.00

N/A

12/01/26

--

5,300,000.00

5,300,000.00

09/01/21

 

46

30312137

LO

Cocoa

FL

Actual/360

5.38025%

22,502.66

6,632.06

0.00

N/A

01/06/27

--

4,857,272.64

4,850,640.58

09/06/21

 

47

30312156

RT

Albuquerque

NM

Actual/360

4.38925%

17,007.38

0.00

0.00

N/A

11/06/26

--

4,500,000.00

4,500,000.00

09/06/21

 

48

30312126

RT

Chicago

IL

Actual/360

4.90025%

18,322.35

5,294.99

0.00

N/A

12/06/26

--

4,342,361.70

4,337,066.71

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

 

49

30312133

RT

Holbrook

MA

Actual/360

4.85025%

15,740.63

5,736.43

0.00

N/A

12/06/26

--

3,768,957.92

3,763,221.49

09/06/21

 

50

30312141

SS

Metuchen

NJ

Actual/360

5.32025%

17,673.52

4,588.37

0.00

N/A

01/06/27

--

3,857,912.19

3,853,323.82

09/06/21

 

51

30312157

RT

Dorchester

MA

Actual/360

5.11025%

14,523.04

3,822.26

0.00

N/A

01/06/27

--

3,300,482.63

3,296,660.37

08/06/21

 

52

30312158

RT

Walterboro

SC

Actual/360

5.05025%

14,046.06

3,770.03

0.00

N/A

02/06/27

--

3,230,009.57

3,226,239.54

09/06/21

 

Totals

 

 

 

 

 

 

5,048,071.80

7,250,099.48

0.00

 

 

 

1,284,284,093.62

1,277,033,994.14

 

 

(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

 

1A4B

0.00

0.00

--

--

09/07/21

7,731,137.48

300,641.08

7,769.45

104,965.22

0.00

0.00

 

 

1A5

0.00

0.00

--

--

09/07/21

30,924,549.93

1,202,564.32

31,077.79

419,860.72

0.00

0.00

 

 

1A7

0.00

0.00

--

--

09/07/21

19,327,843.71

750,122.69

19,423.62

263,892.94

0.00

0.00

 

 

1A8

0.00

0.00

--

--

09/07/21

19,327,843.71

750,226.04

19,423.62

263,789.59

0.00

0.00

 

 

2

5,407,134.29

9,184,932.93

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1C1

36,456,347.78

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1C2

36,456,347.78

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A1

0.00

10,275,334.96

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A2

0.00

10,275,334.96

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A32

45,731,584.00

49,970,256.87

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A41

45,731,584.00

49,970,256.87

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1

16,173,498.64

3,869,710.12

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A3

16,173,498.64

3,869,710.12

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A1

10,722,129.41

2,495,512.77

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A3

10,722,129.41

2,495,512.77

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

(9,944,765.15)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

11,654,941.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

3,108,695.70

2,515,707.20

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,630,029.40

2,860,856.72

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

7,345,275.35

8,023,517.65

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,901,942.47

671,733.14

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

3,323,650.31

3,283,475.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,030,057.57

541,621.11

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

3,522,645.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

14,749,089.10

15,830,754.06

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,452,747.13

1,119,727.57

01/01/21

03/31/21

--

0.00

0.00

117,922.71

117,922.71

0.00

0.00

 

 

19

2,367,339.93

3,475,709.77

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

3,610,140.69

3,626,137.56

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 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

 

21

15,218,981.01

16,166,242.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

2,613,804.76

677,702.10

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,752,050.33

1,448,265.72

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,875,507.37

428,522.73

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,073,475.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27A2A

7,519,024.40

29,543,653.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27A3B

7,519,024.40

29,543,653.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,568,387.03

1,385,473.06

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,198,587.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

2,848,249.47

2,510,906.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

814,769.02

941,674.72

01/01/21

06/30/21

--

0.00

0.00

64,187.65

64,187.65

0.00

0.00

 

 

32

334,832.80

0.00

--

--

--

0.00

0.00

58,262.67

58,262.67

0.00

0.00

 

 

33

908,296.16

1,092,793.17

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

995,023.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

828,808.82

668,653.42

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

852,348.80

1,060,569.20

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

905,102.99

263,888.58

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

698,015.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

789,692.64

214,562.93

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

41

966,716.61

895,869.81

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

924,094.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

500,477.86

89,726.99

01/01/21

03/31/21

--

0.00

0.00

33,058.06

33,058.06

0.00

0.00

 

 

44

882,607.39

1,041,462.71

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

522,218.04

523,118.04

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

391,688.50

581,336.82

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

347,926.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

408,126.45

359,942.20

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

 

49

509,488.85

388,234.92

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

347,736.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

270,612.28

298,687.50

01/01/21

06/30/21

--

0.00

0.00

18,331.09

18,331.09

0.00

0.00

 

 

52

244,587.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

327,956,306.12

274,480,742.76

 

 

 

77,311,374.83

3,003,554.13

369,456.66

1,344,270.65

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

40

30312114

6,590,790.03

Payoff Prior to Maturity

0.00

0.00

Totals

 

6,590,790.03

 

0.00

0.00

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

0

0.00

0

0.00

4

100,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

1

6,590,790.03

4.560700%

4.546469%

62

08/12/21

1

28,500,000.00

0

0.00

4

100,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.564626%

4.550404%

62

07/12/21

0

0.00

0

0.00

4

100,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

1

14,205,794.99

4.564760%

4.550536%

63

06/11/21

1

28,500,000.00

0

0.00

4

100,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.571957%

4.557752%

64

05/12/21

0

0.00

0

0.00

4

100,000,000.00

0

0.00

0

0.00

1

9,573,181.67

0

0.00

0

0.00

4.572092%

4.557887%

65

04/12/21

1

5,702,124.73

0

0.00

5

109,417,766.09

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.572242%

4.558035%

66

03/12/21

0

0.00

0

0.00

5

109,439,571.86

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.572377%

4.558168%

67

02/12/21

0

0.00

0

0.00

5

109,464,821.43

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.572555%

4.558344%

68

01/12/21

0

0.00

0

0.00

5

109,486,445.97

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.572687%

4.558475%

69

12/11/20

0

0.00

4

100,000,000.00

1

9,507,987.22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.572819%

4.558606%

70

11/13/20

4

100,000,000.00

1

9,530,629.61

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.572965%

4.558750%

71

10/13/20

0

0.00

0

0.00

1

9,552,000.69

0

0.00

0

0.00

1

28,500,000.00

0

0.00

0

0.00

4.573096%

4.558879%

72

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

1A4B

30312100

09/06/20

11

6

7,769.45

104,965.22

0.00

 

10,000,000.00

12/24/19

2

 

 

 

 

1A5

30312101

09/06/20

11

6

31,077.79

419,860.72

0.00

 

40,000,000.00

12/24/19

2

 

 

 

 

1A7

30312102

09/06/20

11

6

19,423.62

263,892.94

0.00

 

25,000,000.00

12/24/19

2

 

 

 

 

1A8

30312103

09/06/20

11

6

19,423.62

263,789.59

0.00

 

25,000,000.00

12/24/19

2

 

 

 

 

18

30312123

08/01/21

0

B

117,922.71

117,922.71

0.00

 

28,500,000.00

04/15/21

98

 

 

 

 

31

30312135

08/06/21

0

B

64,187.65

64,187.65

0.00

 

9,513,798.23

 

 

 

 

 

 

32

30312131

08/06/21

0

B

58,262.67

58,262.67

0.00

 

9,327,334.84

 

 

 

 

 

 

43

30312155

08/06/21

0

B

33,058.06

33,058.06

0.00

 

5,667,928.24

 

 

 

 

 

 

51

30312157

08/06/21

0

B

18,331.09

18,331.09

0.00

 

3,300,482.63

 

 

 

 

 

 

Totals

 

 

 

 

369,456.66

1,344,270.65

0.00

          156,309,543.94

 

 

 

 

 

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

 

16,250,000

16,250,000

 

0

 

0

 

7 - 12 Months

 

0

0

 

0

 

0

 

13 - 24 Months

0

0

 

0

 

0

 

25 - 36 Months

0

0

 

0

 

0

 

37 - 48 Months

67,745,002

67,745,002

 

0

 

0

 

49 - 60 Months

0

0

 

0

 

0

 

> 60 Months

 

1,193,038,992

1,093,038,992

              100,000,000

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

1,277,033,994

1,177,033,994

0

0

100,000,000

0

 

Aug-21

1,284,284,094

1,155,784,094

28,500,000

0

100,000,000

0

 

Jul-21

1,284,946,863

1,184,946,863

0

0

100,000,000

0

 

Jun-21

1,299,871,646

1,171,371,646

28,500,000

0

100,000,000

0

 

May-21

1,300,547,327

1,200,547,327

0

0

100,000,000

0

 

Apr-21

1,301,281,403

1,186,161,512

5,702,125

0

109,417,766

0

 

Mar-21

1,301,951,223

1,192,511,651

0

0

109,439,572

0

 

Feb-21

1,302,802,480

1,193,337,659

0

0

109,464,821

0

 

Jan-21

1,303,465,971

1,193,979,525

0

0

109,486,446

0

 

Dec-20

1,304,126,707

1,194,618,720

0

100,000,000

9,507,987

0

 

Nov-20

1,304,846,378

1,195,315,748

100,000,000

9,530,630

 

0

0

 

Oct-20

1,305,501,376

1,295,949,375

0

0

9,552,001

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

1A4B

30312100

10,000,000.00

10,000,000.00

92,500,000.00

08/20/20

9,561,606.00

0.83000

06/30/19

11/06/26

I/O

1A5

30312101

40,000,000.00

40,000,000.00

92,500,000.00

08/20/20

9,561,606.00

0.83000

06/30/19

11/06/26

I/O

1A7

30312102

25,000,000.00

25,000,000.00

92,500,000.00

08/20/20

9,561,606.00

0.83000

06/30/19

11/06/26

I/O

1A8

30312103

25,000,000.00

25,000,000.00

92,500,000.00

08/20/20

9,561,606.00

0.83000

06/30/19

11/06/26

I/O

18

30312123

28,500,000.00

28,500,000.00

46,000,000.00

09/21/16

1,119,727.57

3.22000

03/31/21

01/01/27

I/O

Totals

 

128,500,000.00

128,500,000.00

416,000,000.00

 

39,366,151.57

 

 

 

 

 

 

 

 

© 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

 

1A4B

30312100

RT

NY

12/24/19

2

 

 

 

 

 

 

1A5

30312101

Various

Various

12/24/19

2

 

 

 

 

 

 

1A7

30312102

Various

Various

12/24/19

2

 

 

 

 

 

 

1A8

30312103

Various

Various

12/24/19

2

 

 

 

 

 

 

18

30312123

RT

CA

04/15/21

98

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

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

 

 

Page 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

17

30297940

28,500,000.00

4.12653%

28,500,000.00                      4.12653%

8

07/02/20

07/02/20

08/04/20

19

30312112

25,897,261.98

4.43003%

25,897,261.98                      4.43003%

8

06/02/20

06/05/20

06/04/20

31

30312135

9,826,323.09

5.46003%

9,826,323.09                      5.46003%

10

04/23/20

05/06/20

04/27/20

31

30312135

0.00

5.46003%

9,612,791.15                      5.46003%

8

04/21/21

03/25/21

04/21/21

Totals

 

64,223,585.07

 

73,836,376.22

 

 

 

 

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

 

 

 

 

 

* 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)

1A4B

0.00

0.00

21,527.78

0.00

0.00

26,632.80

0.00

0.00

0.00

0.00

0.00

0.00

1A5

0.00

0.00

0.00

0.00

0.00

106,531.21

0.00

0.00

0.00

0.00

0.00

0.00

1A7

0.00

0.00

0.00

0.00

0.00

66,582.00

0.00

0.00

0.00

0.00

0.00

0.00

1A8

0.00

0.00

0.00

0.00

0.00

66,582.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

6,135.42

0.00

0.00

0.00

0.00

0.00

487.74

0.00

0.00

0.00

32

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

3.86

0.00

0.00

0.00

Total

0.00

0.00

27,663.20

0.00

0.00

266,328.01

0.00

0.00

491.60

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

294,482.81

 

 

 

 

© 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
		08-07-2021
		09-07-2021
		DBNY
		10-13-2016
		100000000.00000000
		120
		11-06-2026
		0
		.04005500
		.04005500
		3
		1
		120
		12-06-2016
		true
		1
		PP
		3
		338427.66000000
		100000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		05-05-2026
		.00000000
		.00000000
		
			229 West 43rd Street Retail Condominium
			229 West 43rd Street
			New York
			NY
			10036
			New York
			RT
			248457
			248457
			1913
			2009
			445000000.00000000
			MAI
			10-01-2016
			92500000.00000000
			08-20-2020
			MAI
			1.00000000
			6
			03-06-2019
			N
			BOWLMOR TIMES SQUARE
			77536
			07-31-2034
			TIMES SQUARE ATTRACT
			59137
			10-31-2032
			GULLIVERS GATE
			45675
			01-31-2031
			08-31-2016
			25397158.00000000
			3895157.00000000
			21502001.00000000
			20207655.00000000
			UW
			CREFC
			1.86000000
			1.75000000
			F
			06-30-2019
		
		false
		false
		100000000.00000000
		344918.05000000
		.04005500
		.00010400
		344918.05000000
		.00000000
		.00000000
		100000000.00000000
		100000000.00000000
		09-06-2020
		false
		1052508.47000000
		3
		Wells Fargo
		12-24-2019
		false
		.00000000
		2
	
	
		Prospectus Loan ID
		2
		08-07-2021
		09-07-2021
		CGMRC
		12-22-2016
		88000000.00000000
		120
		01-06-2027
		0
		.04840000
		.04840000
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		359862.96000000
		88000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			1384 Broadway
			1384 Broadway
			New York
			NY
			10018
			New York
			OF
			220045
			213450
			1928
			2016
			160000000.00000000
			MAI
			12-01-2016
			160000000.00000000
			12-01-2016
			MAI
			.86000000
			.83240000
			6
			03-06-2019
			N
			RADIOSURGERY
			10831
			03-31-2030
			STAR RIDE KIDS
			9750
			11-25-2024
			THE CHETRIT ORGANIZATION
			9557
			12-31-2021
			10-31-2016
			01-01-2021
			06-30-2021
			10877776.00000000
			13953320.65000000
			4025359.00000000
			4768387.72000000
			6852417.00000000
			9184932.93000000
			6463731.00000000
			9142242.93000000
			UW
			CREFC
			4318355.50000000
			1.59000000
			2.12700000
			1.50000000
			2.11710000
			F
			06-30-2021
		
		false
		false
		88000000.00000000
		366764.44000000
		.04840000
		.00012320
		366764.44000000
		.00000000
		.00000000
		88000000.00000000
		88000000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		08-07-2021
		09-07-2021
		DBNY, WF
		12-01-2016
		75000000.00000000
		120
		12-06-2026
		0
		.03820600
		.03820600
		3
		1
		120
		01-06-2017
		true
		1
		A1
		3
		242103.99000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			85 Tenth Avenue
			85 Tenth Avenue
			New York
			NY
			10011
			New York
			MU
			632584
			632584
			1914
			2016
			835000000.00000000
			MAI
			11-04-2016
			835000000.00000000
			11-04-2016
			MAI
			1.00000000
			6
			03-06-2019
			N
			GOOGLE
			239303
			02-28-2026
			USA
			178065
			09-30-2020
			TELEHOUSE INTERNATIONAL
			61551
			01-31-2026
			06-30-2016
			52692850.00000000
			15744664.00000000
			36948186.00000000
			36189085.00000000
			UW
			CREFC
			3.74000000
			3.66000000
			F
			09-30-2020
		
		false
		false
		75000000.00000000
		246747.09000000
		.03820600
		.00010400
		246747.09000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		09-06-2021
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		08-07-2021
		09-07-2021
		CGMRC
		12-08-2016
		71000000.00000000
		120
		01-01-2027
		0
		.04060000
		.04060000
		3
		1
		120
		02-01-2017
		true
		1
		WL
		3
		243553.01000000
		71000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		02-28-2019
		06-30-2026
		06-30-2026
		.00000000
		.00000000
		
			Medical Centre Of Santa Monica - West
			2001  Santa Monica Boulevard
			Santa Monica
			CA
			90404
			Los Angeles
			OF
			205572
			140968
			1976
			1976
			102104369.63000000
			MAI
			10-05-2016
			102104369.63000000
			10-05-2016
			MAI
			.95000000
			.87803731
			6
			X
			Providence Health
			29774
			07-31-2021
			Providence Health System
			19048
			12-31-2021
			The Regents of the University of CA
			11748
			09-30-2023
			08-31-2016
			01-01-2021
			06-30-2021
			8926261.14000000
			15043826.00000000
			2512868.73000000
			4768491.04000000
			6413392.41000000
			10275334.96000000
			6053619.18000000
			9795637.96000000
			UW
			CREFC
			2922636.00000000
			3.51580000
			3.35160000
			F
			06-30-2021
		
		
			Medical Centre of Santa Monica - East
			2021 Santa Monica Boulevard
			Santa Monica
			CA
			90404
			Los Angeles
			OF
			63446
			63446
			1964
			1976
			47895630.37000000
			MAI
			10-05-2016
			47895630.37000000
			10-05-2016
			MAI
			.96000000
			6
			X
			Providence Health System - Southern California
			10840
			11-30-2020
			Ava T. Shamban MD Inc.
			6053
			01-31-2024
			Kessler Long Iacampo & Ottavi
			3810
			10-31-2017
			08-31-2016
			4200018.70000000
			1193874.55000000
			3006144.15000000
			2839662.08000000
			UW
			CREFC
			F
			12-08-2016
		
		false
		false
		71000000.00000000
		248223.88000000
		.04060000
		.00012320
		248223.88000000
		.00000000
		.00000000
		71000000.00000000
		71000000.00000000
		09-01-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		08-07-2021
		09-07-2021
		GACC
		07-30-2015
		70000000.00000000
		120
		08-06-2025
		360
		.04610000
		.04610000
		3
		1
		48
		09-06-2015
		true
		1
		PP
		5
		272651.62000000
		70000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2018
		03-05-2025
		.00000000
		.00000000
		
			Prudential Plaza
			130 East Randolph Street and 180 North Stetson Avenue
			Chicago
			IL
			60601
			Cook
			OF
			2269632
			2269632
			1955
			2015
			700000000.00000000
			MAI
			07-20-2016
			700000000.00000000
			07-20-2016
			MAI
			.77000000
			.88340000
			6
			08-06-2018
			N
			TRIBUNE PUBLISHING COMPANY, LLC
			115185
			06-30-2030
			WILSON SPORTING GOODS CO
			91748
			12-31-2029
			OPPORTUNITY FINANCIAL, LLC
			80429
			12-11-2030
			11-30-2016
			01-01-2021
			06-30-2021
			70131389.70000000
			91662202.00000000
			32570195.64000000
			41691945.13100000
			37561194.06000000
			49970256.86900000
			33902628.49000000
			49587885.86900000
			UW
			CREFC
			25559460.00000000
			1.94000000
			1.95510000
			1.75000000
			1.94010000
			F
			06-30-2021
		
		false
		false
		67834985.46000000
		359269.52000000
		.04610000
		.00010400
		269286.04000000
		89983.48000000
		.00000000
		67745001.98000000
		67745001.98000000
		09-06-2021
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		08-07-2021
		09-07-2021
		DBNY
		12-30-2016
		70000000.00000000
		120
		01-06-2027
		360
		.04549800
		.04549800
		3
		1
		60
		02-06-2017
		true
		1
		PP
		5
		269091.00000000
		70000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		07-05-2026
		.00000000
		.00000000
		
			Moffett Place Google
			1170 Bordeaux Drive
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			314352
			314352
			2016
			272500000.00000000
			MAI
			11-29-2016
			311100000.00000000
			03-01-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			Google LLC
			314352
			11-30-2028
			01-01-2021
			03-31-2021
			17818954.16000000
			5130597.00000000
			2382878.00000000
			1260886.88000000
			15436076.16000000
			3869710.12000000
			15373205.76000000
			3853992.52000000
			UW
			CREFC
			2133507.24000000
			1.81000000
			1.81380000
			1.80000000
			1.80640000
			F
			03-31-2021
		
		false
		false
		70000000.00000000
		274251.65000000
		.04549797
		.00015200
		274251.65000000
		.00000000
		.00000000
		70000000.00000000
		70000000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		08-07-2021
		09-07-2021
		CGMRC, DBNY
		01-05-2017
		67000000.00000000
		120
		01-06-2027
		0
		.04730000
		.04730000
		3
		1
		120
		02-06-2017
		true
		1
		PP
		3
		267759.61000000
		67000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			111 Livingston Street
			111 Livingston Street
			Brooklyn
			NY
			11201
			Kings
			OF
			407861
			434000
			1969
			2001
			219000000.00000000
			MAI
			10-26-2016
			219000000.00000000
			10-26-2016
			MAI
			.98000000
			.85660000
			6
			03-06-2019
			N
			OTDA
			121545
			05-31-2024
			The Legal Aid Society
			117200
			10-31-2037
			City University of NY
			45000
			08-31-2027
			09-30-2016
			01-01-2021
			03-31-2021
			18801753.00000000
			5022477.91000000
			9038441.00000000
			2526965.14000000
			9763312.00000000
			2495512.77000000
			8966501.00000000
			2296310.02000000
			UW
			CREFC
			1438708.30000000
			1.70000000
			1.73460000
			1.56000000
			1.59610000
			F
			03-31-2021
		
		false
		false
		67000000.00000000
		272894.72000000
		.04730000
		.00015300
		272894.72000000
		.00000000
		.00000000
		67000000.00000000
		67000000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		08-07-2021
		09-07-2021
		JPMCB, DBNY, GSMC, Barclays, MSBNA
		10-24-2016
		60000000.00000000
		120
		11-01-2026
		0
		.04199500
		.04199500
		3
		1
		120
		12-01-2016
		true
		1
		A1
		3
		212891.32000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2019
		04-30-2026
		04-30-2026
		.00000000
		.00000000
		
			Hilton Hawaiian Village Waikiki Beach Resort
			2005 Kalia Road
			Honolulu
			HI
			96815
			Honolulu
			LO
			2860
			2860
			1961
			2016
			2230000000.00000000
			MAI
			08-30-2016
			2230000000.00000000
			08-30-2016
			MAI
			.95000000
			6
			03-01-2019
			N
			09-30-2016
			374437742.00000000
			226873258.00000000
			147564484.00000000
			132586975.00000000
			UW
			CREFC
			4.98000000
			4.47000000
			F
		
		false
		false
		60000000.00000000
		216974.17000000
		.04199500
		.00009150
		216974.17000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		09-01-2021
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		08-07-2021
		09-07-2021
		DBNY
		01-11-2017
		55000000.00000000
		120
		11-06-2031
		0
		.04640000
		.04640000
		3
		1
		120
		03-06-2017
		false
		1
		PP
		3
		215620.37000000
		55000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		03-05-2019
		11-05-2026
		11-05-2026
		.00000000
		.00000000
		
			State Farm Data Center
			24400 W Valley Parkway
			Olathe
			KS
			66061
			Johnson
			OF
			193953
			2016
			128000000.00000000
			MAI
			10-20-2016
			128000000.00000000
			10-20-2016
			MAI
			1.00000000
			6
			X
			State Farm Mutual Automobile Insurance Company
			193953
			11-30-2031
			9320148.94000000
			186402.98000000
			9133745.96000000
			9104653.01000000
			UW
			CREFC
			2.43000000
			2.42000000
			F
			12-31-2020
		
		false
		false
		55000000.00000000
		219755.56000000
		.04640000
		.00016000
		219755.56000000
		.00000000
		.00000000
		55000000.00000000
		55000000.00000000
		09-06-2021
		02-06-2027
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		08-07-2021
		09-07-2021
		DBNY
		11-04-2016
		41000000.00000000
		120
		11-06-2026
		360
		.04250000
		.04250000
		3
		1
		0
		12-06-2016
		true
		1
		WL
		2
		201695.36000000
		40839616.24000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			Courtyard Century City
			10320 West Olympic Boulevard
			Los Angeles
			CA
			90064
			Los Angeles
			LO
			136
			136
			1987
			2014
			64900000.00000000
			MAI
			10-18-2016
			64900000.00000000
			10-18-2016
			MAI
			.84000000
			.84670000
			6
			03-06-2019
			N
			08-31-2016
			07-01-2020
			06-30-2021
			10471341.00000000
			5005719.00000000
			4800187.00000000
			2490011.80000000
			5671154.00000000
			2515707.20000000
			5252300.07000000
			2515707.20000000
			UW
			CREFC
			2420344.32000000
			2.34000000
			1.03940000
			2.17000000
			1.03940000
			F
		
		false
		false
		37562011.64000000
		201695.36000000
		.04250000
		.00012320
		137466.53000000
		64228.83000000
		.00000000
		37497782.81000000
		37497782.81000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		08-07-2021
		09-07-2021
		CGMRC
		12-01-2016
		40000000.00000000
		120
		12-06-2026
		360
		.04920000
		.04920000
		3
		1
		60
		01-06-2017
		true
		1
		WL
		5
		166277.78000000
		40000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			Silverado Ranch Plaza
			9701-9893 South Eastern Avenue
			Las Vegas
			NV
			89193
			Clark
			RT
			409861
			234306
			2000
			60000000.00000000
			MAI
			10-24-2016
			60000000.00000000
			10-24-2016
			MAI
			.97000000
			.99506613
			6
			03-06-2019
			N
			Target #1171
			133700
			12-31-2030
			Marshall's
			30000
			01-31-2026
			Michael's
			23783
			04-30-2026
			09-30-2016
			07-01-2020
			06-30-2021
			4315751.48000000
			4336772.00000000
			727248.96000000
			1475915.28000000
			3588502.51000000
			2860856.72000000
			3417294.19000000
			2690030.72000000
			UW
			CREFC
			1995333.37000000
			1.80000000
			1.43380000
			1.71000000
			1.34820000
			F
			06-30-2021
		
		false
		false
		40000000.00000000
		169466.67000000
		.04920000
		.00012320
		169466.67000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		08-07-2021
		09-07-2021
		DBNY
		12-01-2016
		40000000.00000000
		120
		12-06-2026
		360
		.04890000
		.04890000
		3
		1
		36
		01-06-2017
		true
		1
		PP
		5
		165263.89000000
		40000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			Summit Place
			6737 and 6750 W. Washington Street
			West Allis
			WI
			53214
			Milwaukee
			OF
			667991
			664479
			1905
			2003
			99000000.00000000
			MAI
			10-05-2016
			99000000.00000000
			10-05-2016
			MAI
			.99000000
			.99260000
			6
			03-06-2019
			N
			Brookdale Senior Living Communities, Inc.
			156016
			04-30-2024
			Children's Hospital and
			122146
			07-31-2026
			Saint, Inc.
			39150
			02-28-2023
			09-30-2016
			01-01-2021
			06-30-2021
			11802741.32000000
			13130994.00000000
			4819635.24000000
			5107476.35000000
			6983106.09000000
			8023517.65000000
			6280002.65000000
			7304063.65000000
			UW
			CREFC
			4580228.76000000
			1.96000000
			1.75180000
			1.76000000
			1.59470000
			F
			06-01-2021
		
		false
		false
		39030560.58000000
		212047.63000000
		.04890000
		.00017300
		164351.19000000
		47696.44000000
		.00000000
		38982864.14000000
		38982864.14000000
		09-06-2021
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		08-07-2021
		09-07-2021
		DBNY
		11-30-2016
		32400000.00000000
		120
		12-06-2026
		360
		.05160000
		.05160000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		177112.17000000
		32333556.37000000
		1
		3
		3
		0
		false
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			Courtyard Evansville
			8105 East Walnut Street
			Evansville
			IN
			47715
			Vanderburgh
			LO
			119
			119
			2013
			18500000.00000000
			MAI
			09-01-2016
			19500000.00000000
			09-01-2017
			MAI
			.73000000
			.62420000
			6
			03-06-2019
			N
			07-31-2016
			01-01-2021
			03-31-2021
			4452086.00000000
			601172.00000000
			2654029.00000000
			409744.47000000
			1798057.00000000
			191427.53000000
			1619974.00000000
			167380.65000000
			UW
			CREFC
			215814.44000000
			.88700000
			.77560000
			F
		
		
			Hilton Garden Inn Evansville
			220 Eagle Crest Drive
			Evansville
			IN
			47715
			Vanderburgh
			LO
			112
			112
			2008
			15500000.00000000
			MAI
			09-01-2016
			18000000.00000000
			09-01-2017
			MAI
			.81000000
			.66860000
			6
			03-06-2019
			N
			07-31-2016
			01-01-2021
			03-31-2021
			4258339.00000000
			688569.00000000
			2689853.00000000
			450445.33000000
			1568486.00000000
			238123.67000000
			1398152.00000000
			210580.91000000
			UW
			CREFC
			199251.19000000
			1.19510000
			1.05690000
			F
		
		
			Residence Inn Columbus
			4525 West State Road
			Columbus
			IN
			47201
			Bartholomew
			LO
			83
			83
			2009
			8500000.00000000
			MAI
			09-01-2016
			10500000.00000000
			09-01-2017
			MAI
			.83000000
			.75200000
			6
			03-06-2019
			N
			07-31-2016
			01-01-2021
			03-31-2021
			2483807.00000000
			520503.00000000
			1654542.00000000
			278321.06000000
			829265.00000000
			242181.94000000
			729913.00000000
			221361.82000000
			UW
			CREFC
			116270.88000000
			2.08290000
			1.90380000
			F
		
		false
		false
		30134177.04000000
		177112.17000000
		.05160000
		.00012320
		133896.19000000
		43215.98000000
		.00000000
		30090961.06000000
		30090961.06000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		08-07-2021
		09-07-2021
		CGMRC
		12-30-2016
		32000000.00000000
		120
		01-06-2027
		360
		.05090000
		.05090000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		173547.35000000
		31966710.43000000
		1
		2
		2
		0
		false
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			Cherry Creek Place II
			3190 South Vaughn Way
			Aurora
			CO
			Arapahoe
			OF
			185603
			203443
			1980
			2008
			26675433.90000000
			MAI
			10-13-2016
			26675434.00000000
			10-13-2016
			MAI
			.97000000
			.93196773
			6
			03-06-2019
			N
			ADT LLC
			123418
			02-28-2024
			State of Colorado Disability Determination Service
			43910
			12-31-2022
			RGN - Aurora III, LLC
			12627
			12-31-2025
			09-30-2016
			01-01-2021
			06-30-2021
			3358385.42000000
			3733063.62000000
			1657943.30000000
			1643251.86000000
			1700442.12000000
			2089811.76000000
			1486826.97000000
			1789995.76000000
			UW
			CREFC
			1076616.54000000
			1.94110000
			1.66260000
			F
			06-30-2021
		
		
			Cherry Creek Place I
			3131 South Vaughn Way
			Aurora
			CO
			80014
			Arapahoe
			OF
			172343
			196524
			1980
			2013
			24924566.10000000
			MAI
			10-13-2016
			24924566.00000000
			10-13-2016
			MAI
			.95000000
			.55080000
			6
			03-06-2019
			N
			Avitus, Inc
			28737
			04-30-2024
			Revenue Enterprises
			16581
			01-31-2025
			Amy Shandy, Speech
			8661
			01-31-2029
			09-30-2016
			01-01-2021
			06-30-2021
			3151610.39000000
			2768461.96000000
			1556022.54000000
			1574797.87000000
			1595587.85000000
			1193664.09000000
			1389237.65000000
			913527.09000000
			UW
			CREFC
			1005951.66000000
			1.18660000
			.90810000
			F
			06-30-2021
		
		false
		false
		29775545.01000000
		173547.35000000
		.05090000
		.00012320
		130507.87000000
		43039.48000000
		.00000000
		29732505.53000000
		29732505.53000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		08-07-2021
		09-07-2021
		DBNY
		12-09-2016
		31500000.00000000
		120
		01-06-2027
		0
		.04500000
		.04500000
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		119765.63000000
		31500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			16 East 40th Street
			16 East 40th Street
			New York
			NY
			10016
			New York
			OF
			44175
			96182
			1911
			2005
			61000000.00000000
			MAI
			10-19-2016
			61000000.00000000
			10-16-2016
			MAI
			.99000000
			6
			03-06-2019
			N
			40th street 99 cent Corp
			10000
			12-31-2025
			Amen Clinics, Inc.
			7500
			08-14-2021
			DDC
			7500
			10-31-2016
			01-01-2021
			03-31-2021
			4479805.78000000
			974887.00000000
			1747963.94000000
			433265.89000000
			2731841.84000000
			541621.11000000
			2616423.44000000
			512767.11000000
			UW
			CREFC
			359296.88000000
			1.90000000
			1.50740000
			1.82000000
			1.42710000
			F
			03-31-2020
		
		false
		false
		31500000.00000000
		122062.50000000
		.04500000
		.00012320
		122062.50000000
		.00000000
		.00000000
		31500000.00000000
		31500000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		08-07-2021
		09-07-2021
		CGMRC
		12-21-2016
		29670000.00000000
		120
		01-06-2027
		360
		.05000000
		.05000000
		3
		1
		60
		02-06-2017
		true
		1
		WL
		5
		125342.01000000
		29670000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		03-05-2019
		09-05-2026
		09-05-2026
		.00000000
		.00000000
		
			K2M Leesburgh
			600 & 610 Hope Parkway SE
			Leesburg
			VA
			20175
			Loudoun
			OF
			145819
			145819
			2016
			46600000.00000000
			MAI
			10-28-2016
			46600000.00000000
			10-28-2016
			MAI
			1.00000000
			6
			X
			K2M / Stryker
			145819
			09-30-2031
			5002037.44000000
			1977084.12000000
			3024953.32000000
			2871707.72000000
			UW
			CREFC
			2.01000000
			1.91000000
			F
			08-17-2021
		
		false
		false
		29670000.00000000
		127745.83000000
		.05000000
		.00022320
		127745.83000000
		.00000000
		.00000000
		29670000.00000000
		29670000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		08-07-2021
		09-07-2021
		CGMRC, UBS
		11-04-2016
		28500000.00000000
		120
		11-06-2026
		0
		.04126500
		.04126500
		3
		1
		120
		12-06-2016
		true
		1
		PP
		3
		99365.55000000
		28500000.00000000
		1
		1
		1
		3
		true
		true
		false
		false
		true
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			681 Fifth Avenue
			681 Fifth Avenue
			New York
			NY
			10022
			New York
			MU
			82573
			82573
			1913
			2009
			440000000.00000000
			MAI
			10-01-2016
			440000000.00000000
			10-01-2016
			MAI
			.91000000
			.65670000
			6
			03-06-2019
			N
			TOMMY HILFIGER RETAIL
			22510
			05-31-2023
			Metropole Realty Advisors
			7636
			03-31-2029
			VERA BRADLEY SALES
			5877
			03-31-2026
			06-30-2016
			01-01-2021
			06-30-2021
			20376202.00000000
			23126705.00000000
			4785552.00000000
			7295950.94000000
			15590650.00000000
			15830754.06000000
			15022132.90000000
			15262237.06000000
			UW
			CREFC
			8995196.69330000
			1.73000000
			1.75990000
			1.67000000
			1.69670000
			F
			06-30-2021
		
		false
		false
		28500000.00000000
		101271.19000000
		.04126500
		.00010400
		101271.19000000
		.00000000
		.00000000
		28500000.00000000
		28500000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
		07-02-2020
		98
		.00000000
		.00000000
		11-06-2026
		.00000000
	
	
		Prospectus Loan ID
		18
		08-07-2021
		09-07-2021
		CGMRC
		12-08-2016
		28500000.00000000
		120
		01-01-2027
		0
		.04810000
		.04810000
		3
		1
		120
		02-01-2017
		true
		1
		WL
		3
		115824.13000000
		28500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2019
		07-31-2026
		.00000000
		.00000000
		
			166 Geary Street
			166 Geary Street, Parcel B
			San Francisco
			CA
			94108
			San Francisco
			RT
			11089
			12713
			1907
			2016
			46000000.00000000
			MAI
			09-21-2016
			46000000.00000000
			09-21-2016
			MAI
			1.00000000
			.89440000
			6
			03-01-2019
			N
			Suit Supply San Francisco
			5348
			05-31-2025
			Jimmy Choo USA, Inc.
			2439
			11-30-2021
			La Perla North America, Inc.
			1414
			01-31-2025
			01-01-2021
			03-31-2021
			2914496.00000000
			1445724.14000000
			758739.00000000
			325996.57000000
			2155757.00000000
			1119727.57000000
			2072246.00000000
			1119727.57000000
			UW
			CREFC
			347472.41000000
			1.55000000
			3.22250000
			1.49000000
			3.22250000
			F
			03-31-2021
		
		false
		false
		28500000.00000000
		118045.42000000
		.04810000
		.00012320
		118045.42000000
		.00000000
		.00000000
		28500000.00000000
		28500000.00000000
		08-01-2021
		false
		117922.71000000
		.00000000
		B
		Midland
		04-15-2021
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		19
		08-07-2021
		09-07-2021
		DBNY
		11-04-2016
		27500000.00000000
		120
		11-06-2026
		360
		.04430000
		.04430000
		3
		1
		0
		12-06-2016
		false
		1
		WL
		2
		138197.01000000
		27396332.17000000
		1
		3
		3
		0
		false
		true
		false
		false
		true
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			Residence Inn - Chattanooga
			2340 Center Street
			Chattanooga
			TN
			37421
			Hamilton
			LO
			109
			109
			2009
			19500000.00000000
			MAI
			10-01-2016
			19500000.00000000
			10-01-2016
			MAI
			.87000000
			.76210000
			6
			03-06-2019
			N
			08-31-2016
			01-01-2021
			06-30-2021
			4228873.00000000
			3546622.64000000
			2242341.00000000
			2125501.42000000
			1986532.00000000
			1421121.22000000
			1817377.00000000
			1279256.31000000
			UW
			CREFC
			839172.21000000
			1.69350000
			1.52440000
			F
		
		
			TownePlace Suites - Chattanooga
			7010 McCutcheon Road
			Chattanooga
			TN
			37421
			Hamilton
			LO
			87
			87
			2012
			10000000.00000000
			MAI
			10-01-2016
			10000000.00000000
			10-01-2016
			MAI
			.83000000
			.74380000
			6
			03-06-2019
			N
			08-31-2016
			01-01-2021
			06-30-2021
			2203427.00000000
			2026490.76000000
			1169107.00000000
			1345240.09000000
			1034320.00000000
			681250.67000000
			946183.00000000
			600191.04000000
			UW
			CREFC
			439566.49000000
			1.54980000
			1.36540000
			F
		
		
			Fairfield Inn & Suites - Jacksonville West/Chaffee
			561 Chaffee Point Boulevard
			Jacksonville
			FL
			32221
			Duval
			LO
			89
			89
			2009
			8500000.00000000
			MAI
			10-01-2016
			8500000.00000000
			10-01-2016
			MAI
			.85000000
			.83820000
			6
			03-06-2019
			N
			08-31-2016
			01-01-2021
			06-30-2021
			2430311.00000000
			2870644.98000000
			1517758.00000000
			1497307.10000000
			912553.00000000
			1373337.88000000
			815340.00000000
			1258512.08000000
			UW
			CREFC
			379625.42000000
			3.61760000
			3.31510000
			F
		
		false
		false
		25264331.87000000
		138197.01000000
		.04430000
		.00012320
		96376.41000000
		41820.60000000
		.00000000
		25222511.27000000
		25222511.27000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		06-05-2020
		98
		.00000000
		.00000000
		11-06-2026
	
	
		Prospectus Loan ID
		20
		08-07-2021
		09-07-2021
		CGMRC
		12-16-2016
		26250000.00000000
		120
		01-06-2027
		360
		.05280000
		.05280000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		145441.62000000
		26223908.38000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			Christiana Executive Campus
			111, 121 & 131 Continental Drive
			Newark
			DE
			19713
			New Castle
			OF
			235158
			234772
			1990
			35200000.00000000
			MAI
			10-13-2016
			35200000.00000000
			10-13-2016
			MAI
			.88000000
			.89760000
			6
			03-06-2019
			N
			PENNONI ASSOCIATES
			20030
			05-31-2025
			JOHNSON, MIRMIRAN
			14813
			02-28-2026
			VEOLIA
			12572
			04-30-2024
			10-31-2016
			01-01-2021
			06-30-2021
			4925034.00000000
			5497534.00000000
			2087202.00000000
			1871396.44000000
			2837832.00000000
			3626137.56000000
			2511301.00000000
			3302152.56000000
			UW
			CREFC
			1745299.44000000
			1.63000000
			2.07770000
			1.44000000
			1.89200000
			F
			06-30-2021
		
		false
		false
		24487605.18000000
		145441.62000000
		.05280000
		.00022320
		111336.98000000
		34104.64000000
		.00000000
		24453500.54000000
		24453500.54000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		08-07-2021
		09-07-2021
		CGMRC
		10-20-2016
		25000000.00000000
		120
		11-06-2026
		0
		.04050000
		.04050000
		3
		1
		120
		12-06-2016
		true
		1
		PP
		3
		85546.88000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			8 Times Square & 1460 Broadway
			1460 Broadway
			New York
			NY
			10036
			New York
			MU
			214341
			214341
			1952
			2015
			360000000.00000000
			MAI
			10-01-2016
			360000000.00000000
			10-01-2016
			MAI
			1.00000000
			6
			03-06-2019
			N
			1460 Broadway Tenant
			178221
			08-31-2034
			FOOT LOCKER RETAIL
			36120
			08-31-2032
			01-01-2021
			06-30-2021
			19908904.00000000
			22203124.00000000
			5095054.00000000
			6036881.32000000
			14813850.00000000
			16166242.68000000
			14076258.64000000
			15428651.68000000
			UW
			CREFC
			8190000.00000000
			1.80000000
			1.97390000
			1.71000000
			1.88380000
			F
			10-01-2020
		
		false
		false
		25000000.00000000
		87187.50000000
		.04050000
		.00010400
		87187.50000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		09-06-2021
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		08-07-2021
		09-07-2021
		DBNY
		11-23-2016
		22220000.00000000
		120
		12-06-2026
		360
		.04870000
		.04870000
		3
		1
		24
		01-06-2017
		true
		1
		WL
		5
		91428.61000000
		22220000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			5400 Fulton
			5400 Fulton Industrial Blvd SW
			Atlanta
			GA
			30336
			Fulton
			IN
			682750
			682750
			1968
			2016
			28500000.00000000
			MAI
			07-28-2016
			31200000.00000000
			12-31-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			Bonded Services Warehouse
			296444
			01-31-2026
			SHERWOOD FOOD DIST.
			243263
			10-31-2022
			Bonded Services
			138563
			05-31-2024
			08-31-2016
			01-01-2021
			03-31-2021
			3842968.39000000
			1072262.00000000
			1489012.34000000
			394559.90000000
			2353956.05000000
			677702.10000000
			2198554.40000000
			638851.60000000
			UW
			CREFC
			352567.92000000
			2.15000000
			1.92220000
			2.00000000
			1.81200000
			F
			06-30-2021
		
		false
		false
		21331550.69000000
		117522.64000000
		.04870000
		.00012320
		89456.23000000
		28066.41000000
		.00000000
		21303484.28000000
		21303484.28000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		08-07-2021
		09-07-2021
		CGMRC
		12-30-2016
		21000000.00000000
		120
		01-06-2027
		360
		.05020000
		.05020000
		3
		1
		60
		02-06-2017
		true
		1
		WL
		5
		89070.14000000
		21000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		11-05-2026
		.00000000
		.00000000
		
			Midtown Crossing
			900 Metropolitan Avenue, Unit 1
			Charlotte
			NC
			28204
			Mecklenburg
			RT
			122599
			122599
			2006
			30000000.00000000
			MAI
			12-13-2016
			30000000.00000000
			12-13-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			BJ's Wholesale Club, Inc.
			101095
			11-30-2035
			Petco
			14304
			08-31-2036
			Mgmt franchising LI 900-Saloon -cu
			7200
			12-31-2025
			01-01-2021
			06-30-2021
			2312694.00000000
			1985734.04000000
			465505.00000000
			537468.32000000
			1847189.00000000
			1448265.72000000
			1742692.00000000
			1427423.72000000
			UW
			CREFC
			1068841.62000000
			1.73000000
			1.35500000
			1.63000000
			1.33550000
			F
			06-30-2021
		
		false
		false
		21000000.00000000
		90778.33000000
		.05020000
		.00012320
		90778.33000000
		.00000000
		.00000000
		21000000.00000000
		21000000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		08-07-2021
		09-07-2021
		DBNY
		11-02-2016
		16250000.00000000
		60
		11-06-2021
		0
		.03900000
		.03900000
		3
		1
		60
		12-06-2016
		true
		1
		WL
		3
		53546.01000000
		16250000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-05-2019
		07-05-2021
		.00000000
		.00000000
		
			Plaza at the Pointe
			100-190 Quinn Drive
			Pittsburgh
			PA
			15275
			Allegheny
			RT
			149943
			149943
			1998
			25000000.00000000
			MAI
			10-10-2016
			25000000.00000000
			10-10-2016
			MAI
			.94000000
			.82790000
			6
			03-06-2019
			N
			Bed Bath and Beyond Inc.
			28250
			01-31-2022
			Bob's Discount Furniture
			23683
			05-31-2025
			La-Z-Boy Inc.
			22000
			10-31-2022
			09-30-2016
			01-01-2021
			03-31-2021
			2948504.74000000
			640311.70000000
			949060.19000000
			211788.97000000
			1999444.55000000
			428522.73000000
			1834507.25000000
			387288.23000000
			UW
			CREFC
			160638.03000000
			3.11000000
			2.66760000
			2.86000000
			2.41090000
			F
			06-30-2021
		
		false
		false
		16250000.00000000
		54572.92000000
		.03900000
		.00012320
		54572.92000000
		.00000000
		.00000000
		16250000.00000000
		16250000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		08-07-2021
		09-07-2021
		DBNY
		11-22-2016
		16000000.00000000
		120
		12-06-2026
		0
		.04452000
		.04452000
		3
		1
		120
		01-06-2017
		true
		1
		WL
		3
		60184.44000000
		16000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			Melrose Place
			8417 Melrose Place
			Los Angels
			CA
			90069
			Los Angeles
			RT
			5281
			5281
			1948
			2016
			30000000.00000000
			MAI
			09-19-2016
			30000000.00000000
			09-19-2016
			MAI
			1.00000000
			6
			03-06-2019
			N
			Balmain
			3100
			03-31-2027
			Editions De Parfums
			1263
			02-28-2027
			Golden Goose
			918
			02-27-2027
			1540070.44000000
			270256.86000000
			1269813.59000000
			1268757.39000000
			UW
			CREFC
			1.76000000
			1.76000000
			F
			06-30-2021
		
		false
		false
		16000000.00000000
		61338.67000000
		.04452000
		.00012320
		61338.67000000
		.00000000
		.00000000
		16000000.00000000
		16000000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		08-07-2021
		09-07-2021
		DBNY
		09-23-2016
		15000000.00000000
		60
		10-06-2021
		360
		.05210000
		.05210000
		3
		1
		12
		11-06-2016
		true
		1
		WL
		5
		66029.51000000
		15000000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		07-05-2021
		
			Patriot Crossing
			362
			1970
			20250000.00000000
			MAI
			05-24-2016
			.90000000
			3
			03-06-2019
			10-31-2016
			2348795.62000000
			949042.45000000
			1399753.17000000
			1280119.41000000
			UW
			1.77000000
			1.62000000
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		false
		Midland
		false
	
	
		Prospectus Loan ID
		27
		08-07-2021
		09-07-2021
		CGMRC
		10-03-2016
		15000000.00000000
		120
		10-06-2026
		300
		.04920000
		.04920000
		3
		1
		0
		11-06-2016
		true
		1
		PP
		2
		86990.78000000
		14903575.15000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		07-05-2026
		.00000000
		.00000000
		
			Marriott Hilton Head
			1 Hilton Circle
			Hilton Head Island
			SC
			29928
			Beaufort
			LO
			513
			513
			1976
			2015
			163500000.00000000
			MAI
			08-30-2016
			163500000.00000000
			08-30-2016
			MAI
			.59000000
			.57590000
			6
			03-06-2019
			N
			08-31-2016
			01-01-2021
			06-30-2021
			33338474.00000000
			64264630.00000000
			21646100.00000000
			34720976.90000000
			11692374.00000000
			29543653.10000000
			10025450.00000000
			26330421.60000000
			UW
			CREFC
			13640154.00000000
			1.71000000
			2.16590000
			1.47000000
			1.93040000
			F
		
		false
		false
		13389563.42000000
		86990.78000000
		.04920000
		.00010400
		56727.12000000
		30263.66000000
		.00000000
		13359299.76000000
		13359299.76000000
		09-06-2021
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		08-07-2021
		09-07-2021
		CGMRC
		11-23-2016
		13250000.00000000
		120
		12-06-2026
		360
		.04840000
		.04840000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		69838.88000000
		13220707.44000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			West Point Office
			3900 South Wadsworth Boulevard
			Lakewood
			CO
			80235
			Jefferson
			OF
			175402
			174460
			1974
			1994
			20400000.00000000
			MAI
			10-13-2016
			20400000.00000000
			10-13-2016
			MAI
			.93000000
			.83420000
			6
			03-06-2019
			N
			Anne Holland Ventures,
			24181
			11-30-2022
			Eberl Claims Service, LLC
			21662
			05-31-2022
			Power Engineers, INC
			15728
			06-29-2022
			09-30-2016
			01-01-2021
			06-30-2021
			2583251.03000000
			2455719.92000000
			1120178.50000000
			1070246.86000000
			1463072.52000000
			1385473.06000000
			1279890.05000000
			1350581.06000000
			UW
			CREFC
			838066.56000000
			1.75000000
			1.65320000
			1.53000000
			1.61150000
			F
			07-01-2021
		
		false
		false
		12268195.00000000
		69838.88000000
		.04840000
		.00012320
		51131.11000000
		18707.77000000
		.00000000
		12249487.23000000
		12249487.23000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		08-07-2021
		09-07-2021
		DBNY
		12-27-2016
		13000000.00000000
		120
		01-06-2027
		360
		.05220000
		.05220000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		71545.11000000
		12986889.89000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		02-05-2019
		09-05-2026
		09-05-2026
		.00000000
		.00000000
		
			Safe Storage
			2615 E. 12th Street
			Oakland
			CA
			94612
			Alameda
			SS
			89295
			89295
			975
			1972
			20110000.00000000
			MAI
			11-07-2016
			20110000.00000000
			11-07-2016
			MAI
			.93000000
			6
			X
			11-30-2016
			1769933.12000000
			641392.99000000
			1128540.13000000
			1108002.28000000
			UW
			CREFC
			1.31000000
			1.29000000
			F
		
		false
		false
		12117515.32000000
		71545.11000000
		.05220000
		.00062320
		54468.23000000
		17076.88000000
		.00000000
		12100438.44000000
		12100438.44000000
		09-06-2021
		false
		.00000000
		0
		Newmark
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		08-07-2021
		09-07-2021
		CGMRC
		12-14-2016
		12750000.00000000
		120
		01-06-2027
		360
		.04680000
		.04680000
		3
		1
		36
		02-06-2017
		true
		1
		PP
		5
		50415.63000000
		12750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			Parts Consolidation Center
			10093-10095 Brose Drive
			Vance
			AL
			35476
			Tuscaloosa
			IN
			604000
			604000
			2004
			36000000.00000000
			MAI
			10-24-2016
			36000000.00000000
			10-24-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			BLG Logistics Sublease/Toyota Boshoku Mississippi,
			305000
			09-30-2026
			ARD Logistics Alabama
			299000
			05-31-2026
			09-30-2016
			01-01-2021
			06-30-2021
			3473815.00000000
			3682808.00000000
			1046728.00000000
			1171901.74000000
			2427087.00000000
			2510906.26000000
			2366687.00000000
			2438426.26000000
			UW
			CREFC
			1412601.36000000
			2.25000000
			1.77750000
			2.19000000
			1.72620000
			F
			06-30-2021
		
		false
		false
		12443788.51000000
		65973.14000000
		.04680000
		.00028000
		50148.47000000
		15824.67000000
		.00000000
		12427963.84000000
		12427963.84000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		08-07-2021
		09-07-2021
		CGMRC
		12-21-2016
		10500000.00000000
		120
		01-06-2027
		300
		.05460000
		.05460000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		64228.61000000
		10485138.89000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		03-05-2019
		11-05-2026
		.00000000
		.00000000
		
			Fairfield Inn & Suites Delray Beach
			910 West Atlantic Avenue
			Delray Beach
			FL
			33444
			Palm Beach
			LO
			95
			95
			2015
			15600000.00000000
			MAI
			09-27-2016
			15600000.00000000
			09-27-2016
			MAI
			.85000000
			.69100000
			6
			03-06-2019
			N
			11-30-2016
			01-01-2021
			06-30-2021
			3930765.00000000
			3220498.00000000
			2513100.00000000
			2278823.28000000
			1417665.00000000
			941674.72000000
			1221125.00000000
			812854.80000000
			UW
			CREFC
			770743.32000000
			1.90000000
			1.22180000
			1.64000000
			1.05460000
			F
		
		false
		false
		9513798.23000000
		64228.61000000
		.05460000
		.00012320
		44730.71000000
		19497.90000000
		.00000000
		9513798.23000000
		9494300.33000000
		08-06-2021
		false
		64187.65000000
		.00000000
		B
		Midland
		false
		.00000000
		03-25-2021
		98
		.00000000
		01-06-2027
	
	
		Prospectus Loan ID
		32
		08-07-2021
		09-07-2021
		DBNY
		10-27-2016
		10500000.00000000
		120
		11-06-2026
		300
		.04490000
		.04490000
		3
		1
		0
		12-06-2016
		true
		1
		WL
		2
		58302.83000000
		10445357.39000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			Comfort Inn & Suites Pittsburgh
			180 Gamma Drive
			Pittsburgh
			PA
			15238
			Allegheny
			LO
			223
			223
			1971
			2011
			14100000.00000000
			MAI
			10-01-2016
			10850000.00000000
			08-27-2020
			MAI
			.64000000
			6
			03-06-2019
			N
			08-31-2016
			5185677.00000000
			3620273.63000000
			1565403.38000000
			1357976.30000000
			UW
			CREFC
			2.24000000
			1.94000000
			F
		
		false
		false
		9327334.84000000
		58302.83000000
		.04490000
		.00012320
		36063.10000000
		22239.73000000
		.00000000
		9327334.84000000
		9305095.11000000
		08-06-2021
		false
		58262.67000000
		.00000000
		.00000000
		B
		Midland
		06-11-2020
		07-14-2021
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		33
		08-07-2021
		09-07-2021
		DBNY
		11-21-2016
		9050000.00000000
		120
		12-06-2026
		360
		.04710000
		.04710000
		3
		1
		60
		01-06-2017
		true
		1
		WL
		5
		36014.60000000
		9050000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			Olivewood Plaza
			202-268 North Highway 65
			Lindsay
			CA
			93247
			Tulare
			RT
			95222
			95364
			1982
			2016
			14100000.00000000
			MAI
			09-19-2016
			14500000.00000000
			09-19-2016
			MAI
			.95000000
			1.00000000
			6
			03-06-2019
			N
			SAVE MART
			29160
			05-31-2026
			RITE AID/TRHIFTY PAYLESS
			17716
			05-31-2026
			DOLLAR TREE
			13500
			08-31-2023
			08-31-2016
			01-01-2021
			06-30-2021
			1327557.00000000
			1468079.08000000
			319314.00000000
			375285.91000000
			1008242.00000000
			1092793.17000000
			923235.00000000
			988846.17000000
			UW
			CREFC
			432175.19000000
			2.33000000
			2.52860000
			2.14000000
			2.28810000
			F
			07-21-2021
		
		false
		false
		9050000.00000000
		36705.29000000
		.04710000
		.00012320
		36705.29000000
		.00000000
		.00000000
		9050000.00000000
		9050000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		08-07-2021
		09-07-2021
		CGMRC
		12-22-2016
		9000000.00000000
		120
		01-06-2027
		300
		.05250000
		.05250000
		3
		1
		0
		02-06-2017
		false
		1
		WL
		2
		53932.29000000
		8986755.21000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		07-05-2026
		.00000000
		.00000000
		
			8 Beltway Flex Center
			9920 West Sam Houston Parkway South and 9940, 9960, 9980 West Sam Houston Pkwy South
			Houston
			TX
			77099
			Harris
			MU
			116700
			116700
			2005
			13700000.00000000
			MAI
			12-02-2016
			13700000.00000000
			12-02-2016
			MAI
			.72000000
			6
			03-06-2019
			N
			Haven Behavioral Services
			26950
			02-28-2026
			Paradigm Consultants, Inc.
			13144
			05-31-2026
			Total Renal Care, Inc.
			10006
			09-30-2021
			10-31-2016
			1296893.00000000
			475986.00000000
			820907.00000000
			747169.00000000
			UW
			CREFC
			1.37000000
			1.25000000
			F
			06-30-2021
		
		false
		false
		8129307.39000000
		53932.29000000
		.05250000
		.00012320
		36751.24000000
		17181.05000000
		.00000000
		8112126.34000000
		8112126.34000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		08-07-2021
		09-07-2021
		DBNY
		10-20-2016
		8925000.00000000
		120
		11-06-2026
		360
		.04300000
		.04300000
		3
		1
		0
		12-06-2016
		true
		1
		WL
		2
		44167.28000000
		8890442.41000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			Publix at Shakerag
			7780 McGinnis Ferry Road
			Suwanee
			GA
			30024
			Forsyth
			RT
			77913
			64100
			2004
			12500000.00000000
			MAI
			09-22-2016
			12500000.00000000
			09-22-2016
			MAI
			.96000000
			.80830000
			6
			03-06-2019
			N
			Publix #1091
			44840
			09-30-2024
			JC Beverage LLC
			3520
			12-31-2024
			SL Food Service, LLC
			2400
			05-31-2031
			08-31-2016
			01-01-2021
			06-30-2021
			1038516.00000000
			962634.48000000
			250868.00000000
			293981.06000000
			787648.00000000
			668653.42000000
			746238.00000000
			625833.42000000
			UW
			CREFC
			530007.36000000
			1.49000000
			1.26160000
			1.41000000
			1.18080000
			F
			06-30-2021
		
		false
		false
		8182989.38000000
		44167.28000000
		.04300000
		.00012320
		30299.79000000
		13867.49000000
		.00000000
		8169121.89000000
		8169121.89000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		08-07-2021
		09-07-2021
		CGMRC
		12-23-2016
		8800000.00000000
		120
		01-06-2027
		360
		.05230000
		.05230000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		48484.97000000
		8791146.81000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		11-05-2026
		.00000000
		.00000000
		
			Fairway Centre
			300 & 320 Decker Drive
			Irving
			TX
			75062
			Dallas
			OF
			83628
			83628
			1980
			2016
			13000000.00000000
			MAI
			10-26-2016
			13000000.00000000
			10-26-2016
			MAI
			.96000000
			.92250000
			6
			03-06-2019
			N
			Meridian Business Centers
			31295
			08-31-2022
			Dallas-Fort Worth Hospital Council
			15905
			09-30-2026
			DCSS Holding Company
			9738
			01-31-2027
			11-30-2016
			01-01-2021
			06-30-2021
			1550654.00000000
			1695469.70000000
			649814.00000000
			634900.50000000
			900840.00000000
			1060569.20000000
			785618.00000000
			945021.20000000
			UW
			CREFC
			581819.64000000
			1.55000000
			1.82280000
			1.35000000
			1.62430000
			F
			06-30-2021
		
		false
		false
		8203720.95000000
		48484.97000000
		.05230000
		.00012320
		36946.37000000
		11538.60000000
		.00000000
		8192182.35000000
		8192182.35000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		08-07-2021
		09-07-2021
		CGMRC
		12-29-2016
		8625000.00000000
		120
		01-06-2027
		360
		.05550000
		.05550000
		3
		1
		12
		02-06-2017
		true
		1
		WL
		5
		40444.66000000
		8625000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		03-05-2019
		11-05-2026
		11-05-2026
		.00000000
		.00000000
		
			Kingsville Pointe Apartments
			1201 E. Caesar Avenue
			Kingsville
			TX
			78363
			Kleberg
			MF
			241
			241
			1953
			2005
			11820000.00000000
			MAI
			11-17-2016
			11820000.00000000
			11-17-2016
			MAI
			.89000000
			.78420000
			6
			X
			10-31-2016
			01-01-2021
			03-31-2021
			2639726.00000000
			585644.27000000
			1829021.00000000
			321755.69000000
			810705.00000000
			263888.58000000
			738405.00000000
			245813.58000000
			UW
			CREFC
			147728.16000000
			1.67000000
			1.78630000
			1.52000000
			1.66400000
			F
		
		false
		false
		8206866.98000000
		49242.72000000
		.05550000
		.00069820
		39221.99000000
		10020.73000000
		.00000000
		8196846.25000000
		8196846.25000000
		09-06-2021
		false
		.00000000
		0
		Berkadia
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		08-07-2021
		09-07-2021
		CGMRC
		12-01-2016
		7300000.00000000
		120
		12-06-2026
		300
		.04910000
		.04910000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		42293.16000000
		7277094.97000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		07-05-2026
		.00000000
		.00000000
		
			Hampton Inn & Suites Surprise
			14783 West Grand Avenue
			Surprise
			AZ
			85374
			Maricopa
			LO
			100
			100
			2005
			2014
			12500000.00000000
			MAI
			11-02-2016
			13400000.00000000
			12-01-2017
			MAI
			.69000000
			6
			03-06-2019
			N
			10-31-2016
			2932982.00000000
			1813860.00000000
			1119122.00000000
			1001803.00000000
			UW
			CREFC
			2.21000000
			1.97000000
			F
		
		false
		false
		6545321.21000000
		42293.16000000
		.04910000
		.00059820
		27673.98000000
		14619.18000000
		.00000000
		6530702.03000000
		6530702.03000000
		09-06-2021
		false
		.00000000
		0
		Berkadia
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		08-07-2021
		09-07-2021
		CGMRC
		12-07-2016
		6900000.00000000
		120
		01-06-2027
		360
		.04910000
		.04910000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		36662.09000000
		6892511.49000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			Harmony Technology Park
			5042 Technology Parkway
			Fort Collins
			CO
			80528
			Larimer
			OF
			49121
			48864
			2014
			10250000.00000000
			MAI
			10-21-2016
			10250000.00000000
			10-21-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			Prosci Inc.
			20480
			06-30-2022
			NUMERICA CORPORATION
			18765
			05-31-2025
			PERSISTENT SYSTEMS
			9658
			10-31-2023
			10-31-2016
			01-01-2021
			03-31-2021
			969757.00000000
			299544.00000000
			316678.00000000
			84981.07000000
			653079.00000000
			214562.93000000
			599623.00000000
			201198.93000000
			UW
			CREFC
			109986.27000000
			1.48000000
			1.95080000
			1.36000000
			1.82930000
			F
			06-30-2021
		
		false
		false
		6404498.86000000
		36662.09000000
		.04910000
		.00059820
		27078.58000000
		9583.51000000
		.00000000
		6394915.35000000
		6394915.35000000
		09-06-2021
		false
		.00000000
		0
		Berkadia
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		08-07-2021
		09-07-2021
		DBNY
		11-22-2016
		6826000.00000000
		60
		12-06-2021
		360
		.05300000
		.05300000
		3
		1
		18
		01-06-2017
		true
		1
		WL
		5
		30566.89000000
		6826000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		09-05-2021
		.00000000
		.00000000
		
			Defeased
			SE
			328
			12600000.00000000
			MAI
			08-30-2016
			.84000000
			3
			03-06-2019
			F
			09-30-2016
			2108364.70000000
			1274834.81000000
			833529.89000000
			751529.89000000
			UW
			2.27000000
			2.05000000
		
		false
		false
		6590790.03000000
		30079.63000000
		.05300000
		.00012320
		30079.63000000
		.00000000
		6590790.03000000
		.00000000
		.00000000
		.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		2
		09-06-2021
		.00000000
	
	
		Prospectus Loan ID
		41
		08-07-2021
		09-07-2021
		CGMRC
		11-30-2016
		6475000.00000000
		120
		12-06-2026
		0
		.04740000
		.04740000
		3
		1
		120
		01-06-2017
		true
		1
		WL
		3
		25931.48000000
		6475000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			21st Center
			14320-14340 NE 21st street
			Bellevue
			WA
			98007
			King
			IN
			40200
			40200
			1980
			8030000.00000000
			MAI
			10-21-2016
			8030000.00000000
			10-21-2016
			MAI
			1.00000000
			.91200000
			6
			03-06-2019
			N
			Kebely Corporation
			8008
			06-30-2024
			RJ Dubois LLC
			6750
			08-31-2024
			Macco Automotive Inc Glenn D Macmillan
			4500
			10-31-2025
			09-30-2016
			01-01-2021
			06-30-2021
			634314.05000000
			744238.90000000
			136138.69000000
			140742.49000000
			498175.36000000
			603496.41000000
			455899.25000000
			561220.41000000
			UW
			CREFC
			195837.68000000
			3.08160000
			2.86570000
			F
			07-21-2021
		
		
			20th Center
			14919,14921 NE 20th St. 14904, 14906 Bel Red Rd.
			Bellevue
			WA
			98007
			King
			RT
			12911
			12911
			1973
			2012
			4030000.00000000
			MAI
			10-21-2016
			4030000.00000000
			10-21-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			Washington Karate Association, Inc.
			4431
			07-31-2021
			Washington Karate Bellevue Inc
			2301
			10-31-2021
			All Purpose Batteries, Inc.
			2041
			10-31-2021
			09-30-2016
			01-01-2021
			06-30-2021
			337495.65000000
			387517.24000000
			88129.43000000
			95143.84000000
			249366.22000000
			292373.40000000
			232270.52000000
			275277.40000000
			UW
			CREFC
			115340.00000000
			2.53490000
			2.38670000
			F
			07-21-2021
		
		false
		false
		6475000.00000000
		26428.79000000
		.04740000
		.00012320
		26428.79000000
		.00000000
		.00000000
		6475000.00000000
		6475000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		08-07-2021
		09-07-2021
		DBNY
		11-07-2016
		6500000.00000000
		120
		12-06-2026
		240
		.04160000
		.04160000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		39938.89000000
		6466631.44000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			Tulare County
			1055-1061 West Henderson Avenue
			Porterville
			CA
			93257
			Tulare
			OF
			71583
			71583
			1976
			2000
			9150000.00000000
			MAI
			10-13-2016
			9150000.00000000
			10-13-2016
			MAI
			1.00000000
			6
			03-06-2019
			N
			Country of Tulare
			71583
			01-31-2031
			BANK OF SIERRA
			12-31-2021
			09-30-2016
			1185713.00000000
			307607.00000000
			878106.00000000
			788627.00000000
			UW
			CREFC
			1.83000000
			1.65000000
			F
			06-30-2021
		
		false
		false
		5444595.64000000
		39938.89000000
		.04160000
		.00012320
		19503.75000000
		20435.14000000
		.00000000
		5424160.50000000
		5424160.50000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		08-07-2021
		09-07-2021
		CGMRC
		11-30-2016
		6100000.00000000
		120
		12-06-2026
		360
		.05090000
		.05090000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		33082.46000000
		6087280.54000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			Village at Timberwilde
			24504 Kuykendahl Road
			Spring
			TX
			77373
			Harris
			RT
			20229
			20229
			2015
			8450000.00000000
			MAI
			11-02-2016
			8450000.00000000
			11-02-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			TAILGATOR'S PUB & GRILL
			3357
			09-30-2025
			MASTER KIM'S TAE KOW
			2751
			07-31-2026
			TEXAS STATE OPTICAL
			2500
			07-31-2025
			09-30-2016
			01-01-2021
			03-31-2021
			761461.00000000
			170689.34000000
			203757.00000000
			80962.35000000
			557704.00000000
			89726.99000000
			527688.00000000
			82141.24000000
			UW
			CREFC
			99247.38000000
			1.40000000
			.90410000
			1.33000000
			.82760000
			F
			03-31-2021
		
		false
		false
		5667928.24000000
		33082.46000000
		.05090000
		.00012320
		24842.84000000
		8239.62000000
		.00000000
		5667928.24000000
		5659688.62000000
		08-06-2021
		false
		33058.06000000
		.00000000
		B
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		08-07-2021
		09-07-2021
		CGMRC
		12-29-2016
		5750000.00000000
		120
		01-06-2027
		360
		.04750000
		.04750000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		29994.72000000
		5743524.38000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		11-05-2026
		.00000000
		.00000000
		
			Orangecrest Self Storage
			18601 Van Buren Boulevard
			Riverside
			CA
			92508
			Riverside
			SS
			79902
			79902
			725
			2003
			10880000.00000000
			MAI
			11-03-2016
			10880000.00000000
			11-03-2016
			MAI
			.97000000
			.95720000
			6
			03-06-2019
			N
			10-31-2016
			01-01-2021
			06-30-2021
			896083.00000000
			1348736.48000000
			278307.00000000
			307273.77000000
			617776.00000000
			1041462.71000000
			605791.00000000
			1029477.71000000
			UW
			CREFC
			359936.64000000
			1.72000000
			2.89350000
			1.68000000
			2.86020000
			F
		
		false
		false
		5325115.50000000
		29994.72000000
		.04750000
		.00012320
		21781.20000000
		8213.52000000
		.00000000
		5316901.98000000
		5316901.98000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		08-07-2021
		09-07-2021
		DBNY
		11-09-2016
		5300000.00000000
		120
		12-01-2026
		0
		.04820000
		.04820000
		3
		1
		120
		01-01-2017
		true
		1
		WL
		3
		21584.00000000
		5300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2019
		07-31-2026
		.00000000
		.00000000
		
			180 Main Avenue
			168-180 Main Avenue
			Clifton
			NJ
			7014
			Passaic
			98
			140843
			140843
			8700000.00000000
			MAI
			09-13-2016
			8700000.00000000
			09-13-2016
			MAI
			1.00000000
			6
			03-01-2019
			N
			Costco Wholesale
			140843
			11-30-2029
			09-01-2016
			01-01-2021
			06-30-2021
			524918.50000000
			524318.04000000
			.00000000
			1200.00000000
			524918.50000000
			523118.04000000
			524918.50000000
			523118.04000000
			UW
			CREFC
			259008.00000000
			2.03000000
			2.01970000
			2.03000000
			2.01970000
			F
		
		false
		false
		5300000.00000000
		21997.94000000
		.04820000
		.00012320
		21997.94000000
		.00000000
		.00000000
		5300000.00000000
		5300000.00000000
		09-01-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		08-07-2021
		09-07-2021
		DBNY
		12-09-2016
		5200000.00000000
		120
		01-06-2027
		360
		.05380000
		.05380000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		29134.72000000
		5194955.72000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			Holiday Inn Express Cocoa Beach
			301 Tucker Lane
			Cocoa
			FL
			32926
			Brevard
			LO
			75
			75
			2003
			2011
			8000000.00000000
			MAI
			09-01-2016
			8000000.00000000
			09-01-2016
			MAI
			.74000000
			.73560000
			6
			03-06-2019
			N
			09-30-2016
			01-01-2021
			06-30-2021
			2576375.00000000
			2411022.60000000
			1744806.00000000
			1829685.78000000
			831569.00000000
			581336.82000000
			728514.00000000
			484895.92000000
			UW
			CREFC
			349616.64000000
			2.38000000
			1.66280000
			2.08000000
			1.38690000
			F
		
		false
		false
		4857272.64000000
		29134.72000000
		.05380000
		.00012320
		22502.66000000
		6632.06000000
		.00000000
		4850640.58000000
		4850640.58000000
		09-06-2021
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		08-07-2021
		09-07-2021
		DBNY
		10-26-2016
		4500000.00000000
		120
		11-06-2026
		0
		.04389000
		.04389000
		3
		1
		120
		12-06-2016
		true
		1
		WL
		3
		16687.34000000
		4500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		08-05-2026
		.00000000
		.00000000
		
			Walgreens - Albuquerque
			10800 Unser Boulevard
			Albuquerque
			NM
			87114
			Bernalillo
			RT
			16510
			16510
			2009
			7000000.00000000
			MAI
			09-09-2016
			7000000.00000000
			09-09-2016
			MAI
			1.00000000
			6
			03-06-2019
			N
			Walgreens
			16510
			11-14-2083
			382836.41000000
			7656.73000000
			375179.68000000
			375179.68000000
			UW
			CREFC
			1.87000000
			1.87000000
			F
			12-31-2020
		
		false
		false
		4500000.00000000
		17007.38000000
		.04389000
		.00012320
		17007.38000000
		.00000000
		.00000000
		4500000.00000000
		4500000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		48
		08-07-2021
		09-07-2021
		CGMRC
		11-22-2016
		4450000.00000000
		120
		12-06-2026
		360
		.04900000
		.04900000
		3
		1
		36
		01-06-2017
		true
		1
		WL
		5
		18423.21000000
		4450000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			2901-11 North Sheffield
			2901-11 North Sheffield Avenue
			Chicago
			IL
			60657
			Cook
			RT
			16843
			15573
			1920
			2016
			6530000.00000000
			MAI
			10-24-2016
			6530000.00000000
			10-24-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			River Partners Chicago Sublease/Various
			16843
			02-05-2024
			10-31-2016
			01-01-2021
			06-30-2021
			575590.00000000
			596107.56000000
			159308.00000000
			236165.36000000
			416282.00000000
			359942.20000000
			397314.00000000
			357606.20000000
			UW
			CREFC
			283408.08000000
			1.88000000
			1.27000000
			1.80000000
			1.26180000
			F
			06-30-2021
		
		false
		false
		4342361.70000000
		23617.34000000
		.04900000
		.00012320
		18322.35000000
		5294.99000000
		.00000000
		4337066.71000000
		4337066.71000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		49
		08-07-2021
		09-07-2021
		CGMRC
		11-18-2016
		4070000.00000000
		120
		12-06-2026
		360
		.04850000
		.04850000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		21477.06000000
		4061022.98000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2019
		09-05-2026
		.00000000
		.00000000
		
			CVS Holbrook
			842 South Franklin Street
			Holbrook
			MA
			2343
			Norfolk
			RT
			15031
			13013
			2005
			6290000.00000000
			MAI
			10-11-2016
			6290000.00000000
			10-11-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			CVS Pharmacy
			15031
			01-31-2026
			01-01-2021
			06-30-2021
			494987.00000000
			508932.38000000
			107365.00000000
			120697.46000000
			387622.00000000
			388234.92000000
			377208.00000000
			388234.92000000
			UW
			CREFC
			257724.72000000
			1.50000000
			1.50640000
			1.46000000
			1.50640000
			F
			08-11-2021
		
		false
		false
		3768957.92000000
		21477.06000000
		.04850000
		.00012320
		15740.63000000
		5736.43000000
		.00000000
		3763221.49000000
		3763221.49000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		50
		08-07-2021
		09-07-2021
		CGMRC
		12-22-2016
		4000000.00000000
		120
		01-06-2027
		360
		.05320000
		.05320000
		3
		1
		24
		02-06-2017
		true
		1
		WL
		5
		17979.63000000
		4000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			Metuchen NJ Self Storage
			138 Liberty Street
			Metuchen
			NJ
			8840
			Middlesex
			SS
			41893
			41893
			360
			2001
			2017
			5800000.00000000
			MAI
			09-06-2016
			5800000.00000000
			09-06-2016
			MAI
			.84000000
			6
			03-06-2019
			N
			11-30-2016
			532533.00000000
			199643.00000000
			332890.00000000
			327444.00000000
			UW
			CREFC
			1.76000000
			1.73000000
			F
		
		false
		false
		3857912.19000000
		22261.89000000
		.05320000
		.00012320
		17673.52000000
		4588.37000000
		.00000000
		3853323.82000000
		3853323.82000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		51
		08-07-2021
		09-07-2021
		CGMRC
		12-28-2016
		3375000.00000000
		120
		01-06-2027
		360
		.05110000
		.05110000
		3
		1
		36
		02-06-2017
		true
		1
		WL
		5
		14571.48000000
		3375000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		10-05-2026
		.00000000
		.00000000
		
			Walgreens Dorchester
			130 Bowdoin Street
			Boston
			MA
			2122
			Suffolk
			RT
			13943
			13943
			2002
			5230000.00000000
			MAI
			10-26-2016
			5230000.00000000
			10-26-2016
			MAI
			1.00000000
			1.00000000
			6
			03-06-2019
			N
			Walgreens Pharmacy
			13943
			04-30-2078
			01-01-2021
			06-30-2021
			322163.00000000
			330000.00000000
			9665.00000000
			31312.50000000
			312498.00000000
			298687.50000000
			310407.00000000
			298687.50000000
			UW
			CREFC
			220143.60000000
			1.79000000
			1.35680000
			1.78000000
			1.35680000
			F
			08-11-2021
		
		false
		false
		3300482.63000000
		18345.30000000
		.05110000
		.00012320
		14523.04000000
		3822.26000000
		.00000000
		3300482.63000000
		3296660.37000000
		08-06-2021
		false
		18331.09000000
		.00000000
		B
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		52
		08-07-2021
		09-07-2021
		CGMRC
		01-10-2017
		3300000.00000000
		120
		02-06-2027
		360
		.05050000
		.05050000
		3
		1
		36
		03-06-2017
		true
		1
		WL
		5
		14080.38000000
		3300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2019
		11-05-2026
		.00000000
		.00000000
		
			Walgreens Walterboro
			1326 North Jefferies Boulevard
			Walterboro
			SC
			29488
			Colleton
			RT
			14550
			14550
			2005
			5200000.00000000
			MAI
			11-15-2016
			5200000.00000000
			11-15-2016
			MAI
			1.00000000
			6
			03-06-2019
			N
			Walgreens
			14550
			05-31-2030
			12-31-2016
			318094.00000000
			9543.00000000
			308551.00000000
			306363.00000000
			UW
			CREFC
			1.83000000
			1.81000000
			F
			12-31-2020
		
		false
		false
		3230009.57000000
		17816.09000000
		.05050000
		.00012320
		14046.06000000
		3770.03000000
		.00000000
		3226239.54000000
		3226239.54000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	




(null)


	
		Item 2(a)(2)
		Asset Number
		With respect to mortgage loans that are secured by multiple properties, the Asset Number has been changed from the X.XX format in the initial Exhibit 102 that was filed on February 14, 2017 to the X-XXX format, for example 13.01 and 13.02 in the initial Exhibit 102 has been changed to 13-001 and 13-002 respectively.
	
	
		Item 2(c)(1)
		Originator Name
		For the mortgage loan identified as Hilton Hawaiian Village Waikiki Beach Resort (Asset Number 8), the originator name field has been truncated due to EDGAR constraints. The full name for Morgan Stanley Bank is Morgan Stanley Bank, N.A.
	
	
		Item 2(c)(4)
		Original Loan Term Number
		For anticipated repayment date mortgage loans: the original loan term number represents the term of the mortgage loan through the actual Maturity Date, rather than the anticipated repayment date.
	
	
		Item 2(c)(15)
		Loan Structure
		For each of the mortgage loans identified as 85 Tenth Avenue (Asset Number 3) and Hilton Hawaiian Village Waikiki Beach Resort (Asset Number 8),  the mortgage loan is evidenced by a senior pari passu note that is 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)(26)
		Negative Amortization Indicator
		For anticipated repayment date mortgage loans: the mortgage loan provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate.  Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet
		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 at Securitization
		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)
		Number of Units/ Beds/Rooms
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms 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)
		Number of Units/Beds/Rooms at Securitization
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms at securitization 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 Amount at Securitization
		For mortgage loans that are part of a loan combination, the valuation amount at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(17)
		Most Recent Value
		For mortgage loans that are part of a loan combination, the most recent value relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11).

For the mortgage loan identified as 180 Main Avenue (Asset Number 45), no occupancy is shown because the collateral for the mortgage loan consists of the ground lessor's interest in land subject to a ground lease.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy
		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 Third Largest Tenant Date
		For the mortgage loan identified as 111 Livingston Street (Asset Number 7), the third largest tenant, NY State Workers Comp, leases its space on a month-to-month basis.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For mortgage loans that are part of a loan combination, the revenue 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)(28)(v)
		Most Recent Revenue
		For mortgage loans that are part of a loan combination, the most recent revenue 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 at Securitization
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses at securitization are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vii)
		Operating Expenses
		For mortgage loans that are part of a loan combination, the operating expenses 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 at Securitization
		For mortgage loans that are part of a loan combination, the net operating income 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)(28)(ix)
		Most Recent Net Operating Income
		For mortgage loans that are part of a loan combination, the most recent net operating income 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 at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow 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)(28)(xi)
		Most Recent Net Cash Flow
		For mortgage loans that are part of a loan combination, the most recent net cash flow 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)(xiii)
		Net Operating Income or Net Cash Flow Indicator
		Master servicer uses the CREFC methodology. The Contributor utilized the UW method.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust. 
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Ratio (Net Operating Income)
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio 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 Ratio (Net Cash Flow) at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Ratio (Net Cash Flow)
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio 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 and Trustee Fee Rate
		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(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, National is Wells Fargo Bank, National Association.
	
	
		Item Number
		Column/Field Name
		Comment