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:   April 13, 2022 to May 12, 2022

Commission File Number of issuing entity:  333-206705-10

Central Index Key Number of issuing entity:  0001714154

COMM 2017-COR2 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206705

Central Index Key Number of depositor:  0001013454

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

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

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

Central Index Key Number of sponsor (if applicable):  0001555524

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

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

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

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

38-4046681
38-4046682
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-SB

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 12, 2022 a distribution was made to holders of the certificates issued by COMM 2017-COR2 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 COMM 2017-COR2 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 12, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

0

N/A

1

$0.00

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2017-COR2 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from April 13, 2022 to May 12, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC) ("LCM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2022. The CIK number of LCM is 0001555524.

Citi Real Estate Funding Inc., one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of Citi Real Estate Funding Inc. is 0001701238.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 23, 2022 under Commission File No. 333-206705-10 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 23, 2022 under Commission File No. 333-206705-10 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by COMM 2017-COR2 Mortgage Trust, relating to the May 12, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 23, 2022 under Commission File No. 333-206705-10 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 23, 2022 under Commission File No. 333-206705-10 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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: May 23, 2022

 

/s/ R. Chris Jones
R. Chris Jones, Director

Date: May 23, 2022

 

 


ccc17cor_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/12/22

COMM 2017-COR2 Mortgage Trust

Determination Date:

05/06/22

 

Next Distribution Date:

06/10/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-COR2

 

         

Table of Contents

 

 

Contacts

 

Section

Pages

Role

Party and Contact Information

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

Certificate Interest Reconciliation Detail

4

 

60 Wall Street | New York, NY 10005 | United States

 

 

 

Master Servicer

Midland Loan Services

 

Additional Information

5

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

 

Current Mortgage Loan and Property Stratification

8-12

 

askmidlandls.com

(913) 253-9000

Mortgage Loan Detail (Part 1)

13-14

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

Representations Reviewer

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

David Rodgers

(212) 230-9025

Historical Detail

18

 

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

 

Delinquency Loan Detail

19

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

Corporate Trust Services (CMBS)

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

Specially Serviced Loan Detail - Part 1

21

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 2

22

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

Modified Loan Detail

23

Directing Certificateholder

Jefferies LoanCore LLC

 

Historical Liquidated Loan Detail

24

 

-

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

Supplemental Notes

27

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

               

Current

Original

 

 

Pass-Through

   

Principal

Interest

Prepayment

     

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                       Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                    Total Distribution          Ending Balance

Support¹           Support¹

 

A-1

12595EAA3

2.111000%

23,905,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

12595EAB1

3.317000%

46,998,000.00

46,998,000.00

0.00

129,910.30

0.00

0.00

129,910.30

46,998,000.00

32.07%

30.00%

A-2

12595EAC9

3.239000%

255,000,000.00

220,327,684.11

628,099.77

594,701.14

0.00

0.00

1,222,800.91

219,699,584.34

32.07%

30.00%

A-3

12595EAD7

3.510000%

315,633,000.00

315,633,000.00

0.00

923,226.52

0.00

0.00

923,226.52

315,633,000.00

32.07%

30.00%

A-M

12595EAF2

3.803000%

61,862,000.00

61,862,000.00

0.00

196,050.99

0.00

0.00

196,050.99

61,862,000.00

24.86%

23.25%

B

12595EAG0

4.206000%

43,533,000.00

43,533,000.00

0.00

152,583.17

0.00

0.00

152,583.17

43,533,000.00

19.78%

18.50%

C

12595EAH8

4.588512%

44,678,000.00

44,678,000.00

0.00

170,837.95

0.00

0.00

170,837.95

44,678,000.00

14.57%

13.63%

D

12595EAN5

3.000000%

28,640,000.00

28,640,000.00

0.00

71,600.00

0.00

0.00

71,600.00

28,640,000.00

11.23%

10.50%

E-RR

12595EAQ8

4.588512%

22,912,000.00

22,912,000.00

0.00

87,609.99

0.00

0.00

87,609.99

22,912,000.00

8.55%

8.00%

F-RR

12595EAS4

4.588512%

20,621,000.00

20,621,000.00

0.00

78,849.75

0.00

0.00

78,849.75

20,621,000.00

6.15%

5.75%

G-RR

12595EAU9

4.588512%

12,602,000.00

12,602,000.00

0.00

48,187.02

0.00

0.00

48,187.02

12,602,000.00

4.68%

4.38%

H-RR

12595EAW5

4.588512%

40,096,327.00

40,096,327.00

0.00

147,062.58

0.00

0.00

147,062.58

40,096,327.00

0.00%

0.00%

R

12595EAY1

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

916,480,327.01

857,903,011.11

628,099.77

2,600,619.41

0.00

0.00

3,228,719.18

857,274,911.34

 

 

 

 

X-A

12595EAE5

1.157067%

703,398,000.00

644,820,684.11

0.00

621,750.52

0.00

0.00

621,750.52

644,192,584.34

 

 

X-B

12595EAJ4

0.382512%

43,533,000.00

43,533,000.00

0.00

13,876.58

0.00

0.00

13,876.58

43,533,000.00

 

 

X-D

12595EAL9

1.588512%

28,640,000.00

28,640,000.00

0.00

37,912.48

0.00

0.00

37,912.48

28,640,000.00

 

 

Notional SubTotal

 

775,571,000.00

716,993,684.11

0.00

673,539.58

0.00

0.00

673,539.58

716,365,584.34

 

 

 

Deal Distribution Total

 

 

 

628,099.77

3,274,158.99

0.00

0.00

3,902,258.76

 

 

 

 

*

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.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

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

12595EAA3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

12595EAB1

1,000.00000000

0.00000000

2.76416656

0.00000000

0.00000000

0.00000000

0.00000000

2.76416656

1,000.00000000

A-2

12595EAC9

864.03013376

2.46313635

2.33216133

0.00000000

0.00000000

0.00000000

0.00000000

4.79529769

861.56699741

A-3

12595EAD7

1,000.00000000

0.00000000

2.92499998

0.00000000

0.00000000

0.00000000

0.00000000

2.92499998

1,000.00000000

A-M

12595EAF2

1,000.00000000

0.00000000

3.16916669

0.00000000

0.00000000

0.00000000

0.00000000

3.16916669

1,000.00000000

B

12595EAG0

1,000.00000000

0.00000000

3.50500011

0.00000000

0.00000000

0.00000000

0.00000000

3.50500011

1,000.00000000

C

12595EAH8

1,000.00000000

0.00000000

3.82376002

0.00000000

0.00000000

0.00000000

0.00000000

3.82376002

1,000.00000000

D

12595EAN5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

12595EAQ8

1,000.00000000

0.00000000

3.82376004

0.00000000

0.00000000

0.00000000

0.00000000

3.82376004

1,000.00000000

F-RR

12595EAS4

1,000.00000000

0.00000000

3.82375976

0.00000000

0.00000000

0.00000000

0.00000000

3.82375976

1,000.00000000

G-RR

12595EAU9

1,000.00000000

0.00000000

3.82375972

0.00000000

0.00000000

0.00000000

0.00000000

3.82375972

1,000.00000000

H-RR

12595EAW5

1,000.00000000

0.00000000

3.66773196

0.15602801

3.88537434

0.00000000

0.00000000

3.66773196

1,000.00000000

R

12595EAY1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12595EAE5

916.72237355

0.00000000

0.88392421

0.00000000

0.00000000

0.00000000

0.00000000

0.88392421

915.82942280

X-B

12595EAJ4

1,000.00000000

0.00000000

0.31876002

0.00000000

0.00000000

0.00000000

0.00000000

0.31876002

1,000.00000000

X-D

12595EAL9

1,000.00000000

0.00000000

1.32375978

0.00000000

0.00000000

0.00000000

0.00000000

1.32375978

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

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-SB

04/01/22 - 04/30/22

30

0.00

129,910.30

0.00

129,910.30

0.00

0.00

0.00

129,910.30

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

594,701.14

0.00

594,701.14

0.00

0.00

0.00

594,701.14

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

923,226.52

0.00

923,226.52

0.00

0.00

0.00

923,226.52

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

621,750.52

0.00

621,750.52

0.00

0.00

0.00

621,750.52

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

13,876.58

0.00

13,876.58

0.00

0.00

0.00

13,876.58

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

37,912.48

0.00

37,912.48

0.00

0.00

0.00

37,912.48

0.00

 

A-M

04/01/22 - 04/30/22

30

0.00

196,050.99

0.00

196,050.99

0.00

0.00

0.00

196,050.99

0.00

 

B

04/01/22 - 04/30/22

30

0.00

152,583.17

0.00

152,583.17

0.00

0.00

0.00

152,583.17

0.00

 

C

04/01/22 - 04/30/22

30

0.00

170,837.95

0.00

170,837.95

0.00

0.00

0.00

170,837.95

0.00

 

D

04/01/22 - 04/30/22

30

0.00

71,600.00

0.00

71,600.00

0.00

0.00

0.00

71,600.00

0.00

 

E-RR

04/01/22 - 04/30/22

30

0.00

87,609.99

0.00

87,609.99

0.00

0.00

0.00

87,609.99

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

78,849.75

0.00

78,849.75

0.00

0.00

0.00

78,849.75

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

48,187.02

0.00

48,187.02

0.00

0.00

0.00

48,187.02

0.00

 

H-RR

04/01/22 - 04/30/22

30

149,533.09

153,318.73

0.00

153,318.73

6,256.15

0.00

0.00

147,062.58

155,789.24

 

Totals

 

 

149,533.09

3,280,415.14

0.00

3,280,415.14

6,256.15

0.00

0.00

3,274,158.99

155,789.24

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,902,258.76

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,292,976.68

Master Servicing Fee

5,150.17

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administration Fee

0.00

Interest Adjustments

0.00

Trustee Fee

5,290.40

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

357.46

ARD Interest

0.00

Operating Advisor Fee

1,763.50

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,292,976.68

Total Fees

12,561.54

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

628,099.77

Reimbursement for Interest on Advances

422.82

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

5,833.33

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

628,099.77

Total Expenses/Reimbursements

6,256.15

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,274,158.99

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

628,099.77

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,902,258.76

Total Funds Collected

3,921,076.45

Total Funds Distributed

3,921,076.45

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

857,903,011.39

857,903,011.39

Beginning Certificate Balance

857,903,011.11

(-) Scheduled Principal Collections

628,099.77

628,099.77

(-) Principal Distributions

628,099.77

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

857,274,911.62

857,274,911.62

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

857,959,898.16

857,959,898.16

Ending Certificate Balance

857,274,911.34

Ending Actual Collateral Balance

857,385,017.11

857,385,017.11

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.28)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.28)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.59%

 

 

 

 

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.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

78,648,192.13

9.17%

61

4.5332

NAP

Defeased

4

78,648,192.13

9.17%

61

4.5332

NAP

 

7,499,999 or less

6

37,734,109.59

4.40%

62

4.6235

1.809955

1.39 or less

12

258,158,502.70

30.11%

61

4.6970

0.661119

7,500,000 to 14,999,999

16

176,131,271.19

20.55%

61

4.8455

1.509735

1.40 to 1.44

0

0.00

0.00%

0

0.0000

0.000000

15,000,000 to 24,999,999

4

64,913,512.45

7.57%

58

4.6193

2.274104

1.45 to 1.54

3

72,738,419.23

8.48%

61

4.9737

1.485124

25,000,000 to 49,999,999

7

218,719,971.21

25.51%

62

4.4233

1.624539

1.55 to 1.99

14

237,150,001.64

27.66%

59

4.7124

1.673383

 

50,000,000 or greater

5

281,127,855.05

32.79%

59

4.6131

1.225701

2.00 to 2.49

5

136,579,795.92

15.93%

61

4.5998

2.246925

 

Totals

42

857,274,911.62

100.00%

60

4.6060

1.514974

2.50 to 3.99

4

74,000,000.00

8.63%

61

3.6755

2.693243

 

 

 

 

 

 

 

 

4.00 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

42

857,274,911.62

100.00%

60

4.6060

1.514974

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

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

 

Defeased

6

78,648,192.13

9.17%

61

4.5332

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

6

78,648,192.13

9.17%

61

4.5332

NAP

California

9

161,023,112.40

18.78%

62

4.3113

1.869885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

4

36,042,683.80

4.20%

60

4.8434

1.622196

Colorado

1

8,108,218.65

0.95%

63

4.6200

0.460000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

9

182,440,279.61

21.28%

61

4.6543

0.853800

Florida

6

31,373,763.79

3.66%

61

4.7391

2.156884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

15,613,512.45

1.82%

55

5.3680

1.710000

Hawaii

1

17,000,000.00

1.98%

53

3.8670

3.050000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

6

137,522,394.06

16.04%

56

4.9128

1.527423

Illinois

1

7,366,916.44

0.86%

62

4.6860

1.840000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

15

250,959,400.52

29.27%

62

4.4450

1.829513

Indiana

1

13,555,562.16

1.58%

63

4.4500

1.570000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

11

148,296,806.75

17.30%

61

4.3536

1.794090

Iowa

1

8,016,515.82

0.94%

63

4.3400

0.120000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

17,751,642.30

2.07%

62

4.7007

1.754521

Kentucky

1

15,613,512.45

1.82%

55

5.3680

1.710000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

54

857,274,911.62

100.00%

60

4.6060

1.514974

Louisiana

1

48,476,814.28

5.65%

63

3.9840

1.390000

 

 

 

 

 

 

 

 

Maryland

2

28,737,524.50

3.35%

62

4.4800

2.390000

 

 

 

 

 

 

 

 

Massachusetts

2

7,174,343.34

0.84%

60

4.8994

1.469333

 

 

 

 

 

 

 

 

Michigan

2

13,211,705.73

1.54%

60

5.1055

1.459454

 

 

 

 

 

 

 

 

Minnesota

1

3,854,130.90

0.45%

60

5.0020

1.370000

 

 

 

 

 

 

 

 

New Jersey

2

29,822,312.25

3.48%

63

4.8606

2.127185

 

 

 

 

 

 

 

 

New York

3

112,894,584.86

13.17%

56

4.7437

1.575893

 

 

 

 

 

 

 

 

North Carolina

1

7,768,988.15

0.91%

60

4.5500

1.350000

 

 

 

 

 

 

 

 

Ohio

2

9,134,504.04

1.07%

60

5.0499

1.523114

 

 

 

 

 

 

 

 

Pennsylvania

3

45,652,039.19

5.33%

63

4.4084

1.716767

 

 

 

 

 

 

 

 

Texas

5

67,414,315.49

7.86%

60

4.9853

1.715763

 

 

 

 

 

 

 

 

Utah

1

52,427,855.05

6.12%

61

4.7230

2.070000

 

 

 

 

 

 

 

 

Washington

2

100,000,000.00

11.66%

61

4.7750

(0.190000)

 

 

 

 

 

 

 

 

Totals

54

857,274,911.62

100.00%

60

4.6060

1.514974

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

78,648,192.13

9.17%

61

4.5332

NAP

Defeased

4

78,648,192.13

9.17%

61

4.5332

NAP

 

4.4999% or less

13

341,072,960.85

39.79%

61

4.1833

1.926812

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

9

157,745,742.08

18.40%

61

4.6991

1.162087

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% or greater

16

279,808,016.56

32.64%

60

5.0893

1.219511

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

42

857,274,911.62

100.00%

60

4.6060

1.514974

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

38

778,626,719.49

90.83%

60

4.6134

1.517706

 

 

 

 

 

 

 

 

Totals

42

857,274,911.62

100.00%

60

4.6060

1.514974

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

78,648,192.13

9.17%

61

4.5332

NAP

Defeased

4

78,648,192.13

9.17%

61

4.5332

NAP

 

117 months or less

38

778,626,719.49

90.83%

60

4.6134

1.517706

Interest Only

14

347,450,000.00

40.53%

59

4.5529

1.350519

 

118 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

3

28,779,476.18

3.36%

57

5.1093

1.243555

 

Totals

42

857,274,911.62

100.00%

60

4.6060

1.514974

300 months or greater

21

402,397,243.31

46.94%

62

4.6301

1.681671

 

 

 

 

 

 

 

 

Totals

42

857,274,911.62

100.00%

60

4.6060

1.514974

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

4

78,648,192.13

9.17%

61

4.5332

NAP

 

 

 

None

 

Underwriter's Information

4

32,334,795.22

3.77%

61

4.8817

1.557111

 

 

 

 

 

 

12 months or less

34

746,291,924.27

87.05%

60

4.6018

1.515999

 

 

 

 

 

 

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

42

857,274,911.62

100.00%

60

4.6060

1.514974

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

   

Original                 Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity               Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

  City

State                   Accrual Type       Gross Rate

Interest

Principal

Adjustments               Repay Date     Date

Date

Balance

Balance

Date

 

1

30312995

MF

New York

NY

Actual/360

4.412%

261,043.33

0.00

0.00

N/A

11/06/26

--

71,000,000.00

71,000,000.00

05/06/22

 

2

30298717

LO

Various

Various

Actual/360

4.480%

215,413.33

0.00

0.00

N/A

07/06/27

--

57,700,000.00

57,700,000.00

05/06/22

 

3

30312996

OF

Midvale

UT

Actual/360

4.723%

206,700.39

89,711.66

0.00

N/A

06/06/27

--

52,517,566.71

52,427,855.05

05/06/22

 

4

30312997

LO

Seattle

WA

Actual/360

4.740%

197,500.00

0.00

0.00

N/A

06/06/27

--

50,000,000.00

50,000,000.00

05/06/22

 

5

30313000

LO

Seattle

WA

Actual/360

4.810%

200,416.67

0.00

0.00

N/A

06/06/27

--

50,000,000.00

50,000,000.00

05/06/22

 

6

30313003

RT

Baton Rouge

LA

Actual/360

3.984%

161,198.82

77,047.85

0.00

N/A

08/01/27

--

48,553,862.13

48,476,814.28

04/01/22

 

7A2C1

30313004

OF

Santa Monica

CA

Actual/360

3.563%

89,062.50

0.00

0.00

N/A

08/09/27

--

30,000,000.00

30,000,000.00

04/09/22

 

7A2C21

30313005

OF

Santa Monica

CA

Actual/360

3.563%

29,687.50

0.00

0.00

N/A

08/09/27

--

10,000,000.00

10,000,000.00

04/09/22

 

9

30313007

OF

Austin

TX

Actual/360

4.330%

136,737.79

0.00

0.00

N/A

07/06/27

--

37,895,000.00

37,895,000.00

05/06/22

 

10

30313008

IN

Riverside

CA

Actual/360

4.805%

124,474.32

43,515.32

0.00

N/A

05/06/27

--

31,086,199.12

31,042,683.80

05/06/22

 

11

30313009

OF

Allentown

PA

Actual/360

4.340%

109,229.79

44,909.35

0.00

N/A

09/01/27

--

30,201,784.79

30,156,875.44

05/01/22

 

12

30313011

MF

Brooklyn

NY

Actual/360

5.557%

129,663.33

0.00

0.00

N/A

04/06/27

--

28,000,000.00

28,000,000.00

03/06/22

 

13

30313012

OF

Westlake Village

CA

Actual/360

4.841%

105,219.24

38,428.16

0.00

N/A

06/06/27

--

26,082,025.85

26,043,597.69

05/06/22

 

14

30313013

OF

Encino

CA

Actual/360

4.230%

88,125.00

0.00

0.00

N/A

09/06/27

--

25,000,000.00

25,000,000.00

05/06/22

 

15

30313014

OF

Lehi

UT

Actual/360

4.900%

77,071.68

52,941.54

0.00

N/A

07/06/27

--

18,874,696.75

18,821,755.21

05/06/22

 

16

30313015

RT

Texarkana

TX

Actual/360

3.750%

53,125.00

0.00

0.00

N/A

09/06/27

--

17,000,000.00

17,000,000.00

05/06/22

 

17

30313016

RT

Kihei

HI

Actual/360

3.867%

54,782.50

0.00

0.00

N/A

10/06/26

--

17,000,000.00

17,000,000.00

05/06/22

 

18

30313017

MU

Louisville

KY

Actual/360

5.368%

69,924.62

17,922.36

0.00

N/A

12/06/26

--

15,631,434.81

15,613,512.45

05/06/22

 

19

30313018

RT

Houston

TX

Actual/360

5.657%

72,126.75

0.00

0.00

N/A

03/06/27

--

15,300,000.00

15,300,000.00

04/06/22

 

20

30313019

MF

Various

Various

Actual/360

5.164%

62,831.87

19,201.50

0.00

N/A

05/06/27

--

14,600,745.29

14,581,543.79

05/06/22

 

21

30298911

RT

Michigan City

IN

Actual/360

4.450%

50,357.32

23,941.20

0.00

N/A

08/06/27

--

13,579,503.36

13,555,562.16

05/06/22

 

22

30313020

OF

South Brunswick

NJ

Actual/360

5.320%

60,000.93

20,698.43

0.00

N/A

09/06/27

--

13,534,043.93

13,513,345.50

05/06/22

 

23

30298909

OF

Brooklyn

NY

Actual/360

4.800%

55,654.78

19,110.03

0.00

N/A

09/06/27

--

13,913,694.89

13,894,584.86

04/06/22

 

24

30313021

MF

Bremerton

WA

Actual/360

4.522%

49,612.34

17,700.72

0.00

N/A

11/06/26

--

13,164,137.64

13,146,436.92

05/06/22

 

25

30313022

MF

Austin

TX

Actual/360

5.434%

58,868.33

0.00

0.00

N/A

03/06/27

--

13,000,000.00

13,000,000.00

05/06/22

 

26

30313023

RT

Various

Various

Actual/360

5.002%

49,414.97

15,555.24

0.00

N/A

05/06/27

--

11,854,850.46

11,839,295.22

05/06/22

 

27

30313024

MF

Bay City

TX

Actual/360

5.560%

50,769.86

16,674.13

0.00

N/A

03/06/27

--

10,957,524.40

10,940,850.27

05/06/22

 

28

30313025

SS

McKinney

TX

Actual/360

4.860%

45,315.06

15,439.23

0.00

N/A

06/06/27

--

11,188,904.45

11,173,465.22

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original                  Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity                 Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                   Accrual Type      Gross Rate

Interest

Principal

Adjustments                 Repay Date    Date

  Date

Balance

Balance

Date

 

29

30313026

LO

Daytona Beach

FL

Actual/360

4.700%

40,111.45

17,457.35

0.00

N/A

07/06/27

--

10,241,221.14

10,223,763.79

05/06/22

 

30

30313027

OF

San Jose

CA

Actual/360

5.051%

42,456.08

16,937.63

0.00

N/A

12/06/26

--

10,086,575.39

10,069,637.76

05/06/22

 

31

30313028

OF

Various

Various

Actual/360

4.816%

39,312.61

0.00

0.00

N/A

05/06/27

--

9,795,500.00

9,795,500.00

05/06/22

 

32

30313029

RT

Oviedo

FL

Actual/360

4.656%

37,442.00

0.00

0.00

N/A

04/06/27

--

9,650,000.00

9,650,000.00

05/06/22

 

33

30313030

RT

Colorado Springs

CO

Actual/360

4.620%

31,270.34

13,947.61

0.00

N/A

08/06/27

--

8,122,166.26

8,108,218.65

04/06/22

 

34

30313031

OF

Various

Various

Actual/360

4.640%

33,968.67

0.00

0.00

N/A

06/06/27

--

8,785,000.00

8,785,000.00

05/06/22

 

35

30313032

OF

Charlotte

NC

Actual/360

4.550%

29,531.85

19,631.49

0.00

N/A

05/06/27

--

7,788,619.64

7,768,988.15

05/06/22

 

36

30313033

LO

West Des Moines

IA

Actual/360

4.340%

29,039.10

12,727.63

0.00

N/A

08/06/27

--

8,029,243.45

8,016,515.82

05/06/22

 

37

30313034

RT

Bedford Park

IL

Actual/360

4.686%

28,817.04

12,606.69

0.00

N/A

07/06/27

--

7,379,523.13

7,366,916.44

05/06/22

 

38

30313035

SS

Riverside

CA

Actual/360

4.430%

24,327.46

11,654.02

0.00

N/A

08/06/27

--

6,589,831.10

6,578,177.08

05/06/22

 

39

30313036

OF

Riverside

CA

Actual/360

4.410%

24,252.64

10,340.63

0.00

N/A

08/06/27

--

6,599,356.70

6,589,016.07

05/06/22

 

40

30313037

LO

Miami Beach

FL

Actual/360

4.660%

25,241.67

0.00

0.00

N/A

05/06/27

--

6,500,000.00

6,500,000.00

05/06/22

 

41

30313038

OF

Various

CA

Actual/360

4.569%

21,702.75

0.00

0.00

N/A

08/06/27

--

5,700,000.00

5,700,000.00

05/06/22

 

42

30313039

IN

Riviera Beach

FL

Actual/360

5.082%

21,175.00

0.00

0.00

N/A

07/06/27

--

5,000,000.00

5,000,000.00

05/06/22

 

Totals

 

 

 

 

 

 

3,292,976.68

628,099.77

0.00

 

 

 

857,903,011.39

857,274,911.62

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

     Most Recent             Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

5,335,516.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

6,893,509.94

910,086.93

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,693,867.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

(2,295,630.60)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

1,096,486.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

27,473,512.27

0.00

--

--

--

0.00

0.00

238,044.37

238,044.37

0.00

0.00

 

 

7A2C1

54,310,667.24

0.00

--

--

--

0.00

0.00

88,968.75

88,968.75

0.00

0.00

 

 

7A2C21

54,310,667.24

0.00

--

--

--

0.00

0.00

29,656.25

29,656.25

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

10

3,454,078.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

5,096,188.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,507,328.82

598,121.96

01/01/22

03/31/22

--

0.00

0.00

263,411.54

263,411.54

0.00

0.00

 

 

13

2,152,344.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,149,238.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

16

2,030,973.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,104,119.51

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,612,023.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,426,077.95

0.00

--

--

--

0.00

0.00

72,063.00

72,063.00

0.00

0.00

 

 

20

1,588,472.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,508,672.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,896,463.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,220,936.70

0.00

--

--

--

0.00

0.00

74,706.84

74,706.84

0.00

0.00

 

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

25

957,984.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,016,245.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

897,240.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,183,356.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent                  Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

29

1,469,006.49

1,792,514.84

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,035,620.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

882,920.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,129,061.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

320,291.73

0.00

--

--

--

0.00

0.00

44,981.05

44,981.05

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

884,647.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

138,161.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

961,639.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

875,144.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

746,846.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

694,755.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

546,698.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

461,182.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

197,766,315.51

3,300,723.73

 

 

 

0.00

0.00

811,831.80

811,831.80

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                       

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/12/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.606025%

4.588456%

60

04/12/22

1

13,913,694.89

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.606082%

4.588512%

61

03/11/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.606132%

4.588561%

62

02/11/22

1

28,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.606203%

4.588630%

63

01/12/22

1

28,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

38,000,000.00

4.606253%

4.588678%

64

12/10/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.577482%

4.560003%

66

11/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.577540%

4.560059%

67

10/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.577592%

4.560110%

68

09/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.577649%

4.560167%

69

08/12/21

1

28,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.577700%

4.560217%

70

07/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.577751%

4.560266%

71

06/11/21

1

28,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

3

109,868,163.93

0

0.00

0

0.00

4.577808%

4.560322%

72

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                                 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

           Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

            Balance

Date

Code²

 

Date

Date

REO Date

6

30313003

04/01/22

0

B

 

238,044.37

238,044.37

0.00

 

48,553,862.13

 

 

 

 

 

 

12

30313011

03/06/22

0

B

 

263,411.54

263,411.54

6,500.00

 

28,000,000.00

01/08/21

1

 

 

 

 

19

30313018

04/06/22

0

A

 

72,063.00

72,063.00

0.00

 

15,300,000.00

 

 

 

 

 

 

23

30298909

04/06/22

0

A

 

74,706.84

74,706.84

0.00

 

13,913,694.89

 

 

 

 

 

 

33

30313030

04/06/22

0

A

 

44,981.05

44,981.05

0.00

 

8,122,166.26

 

 

 

 

 

 

Totals

 

 

 

 

 

693,206.80

693,206.80

6,500.00

        113,889,723.28

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

               Non-Performing

           REO/Foreclosure

 

 

Past Maturity

 

0

0

 

0

 

0

 

0 - 6 Months

 

0

0

 

0

 

0

 

7 - 12 Months

 

0

0

 

0

 

0

 

13 - 24 Months

 

0

0

 

0

 

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

285,248,448

285,248,448

 

0

 

0

 

> 60 Months

 

572,026,463

572,026,463

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

May-22

857,274,912

857,274,912

0

0

0

 

0

 

Apr-22

857,903,011

843,989,317

13,913,695

0

0

 

0

 

Mar-22

858,477,875

858,477,875

0

0

0

 

0

 

Feb-22

859,203,075

831,203,075

28,000,000

0

0

 

0

 

Jan-22

859,772,714

831,772,714

28,000,000

0

0

 

0

 

Dec-21

898,340,065

898,340,065

0

0

0

 

0

 

Nov-21

898,938,712

898,938,712

0

0

0

 

0

 

Oct-21

899,470,536

899,470,536

0

0

0

 

0

 

Sep-21

900,047,493

900,047,493

0

0

0

 

0

 

Aug-21

900,574,879

872,574,879

28,000,000

0

0

 

0

 

Jul-21

901,100,156

901,100,156

0

0

0

 

0

 

Jun-21

901,670,801

873,670,801

28,000,000

0

0

 

0

 

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

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

12

30313011

28,000,000.00

28,000,000.00

40,600,000.00

02/28/17

593,846.71

1.51000

03/31/22

04/06/27

I/O

Totals

 

28,000,000.00

28,000,000.00

40,600,000.00

 

593,846.71

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

12

30313011

MF

NY

01/08/21

1

 

 

 

 

4/25/2022: Collateral is a 49 unit midrise apartment in Park Slope neighborhood of Brooklyn, NY with ground floor retail. True up of ack due monthly reserves and escrows has been complete. However, this caused a shortfall in the April payment.

 

Shortfall requested from Borrower.

 

 

 

 

 

 

 

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

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

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

2

30298717

57,700,000.00

4.48000%

57,700,000.00

4.48000%

8

06/02/20

06/05/20

06/05/20

3

30312996

0.00

4.72300%

53,611,293.54

4.72300%

8

03/08/21

03/08/21

04/20/21

4

30312997

50,000,000.00

4.74000%

50,000,000.00

4.74000%

10

05/06/20

05/06/20

05/14/20

4

30312997

0.00

4.74000%

0.00

4.74000%

8

04/30/20

05/06/20

05/14/20

4

30312997

0.00

4.74000%

0.00

4.74000%

8

07/29/20

07/06/20

08/05/20

4

30312997

0.00

4.74000%

0.00

4.74000%

8

07/30/20

07/06/20

08/05/20

4

30312997

0.00

4.74000%

0.00

4.74000%

8

05/06/21

04/01/21

05/06/21

5

30313000

50,000,000.00

4.81000%

50,000,000.00

4.81000%

10

05/06/20

05/06/20

05/12/20

5

30313000

0.00

4.81000%

0.00

4.81000%

8

04/30/20

05/06/20

05/12/20

5

30313000

0.00

4.81000%

0.00

4.81000%

8

07/29/20

07/06/20

08/05/20

5

30313000

0.00

4.81000%

0.00

4.81000%

8

04/06/21

04/01/21

05/12/21

8

30313006

38,000,000.00

3.92500%

38,000,000.00

3.92500%

8

05/18/20

04/06/20

05/28/20

33

30313030

8,393,785.86

4.62000%

8,393,785.86

4.62000%

8

08/03/20

08/06/20

08/06/20

36

30313033

8,311,838.32

4.34000%

8,311,838.32

4.34000%

8

05/26/20

05/06/20

05/29/20

40

30313037

6,500,000.00

4.66000%

6,500,000.00

4.66000%

10

05/06/20

05/06/20

05/06/20

40

30313037

0.00

4.66000%

0.00

4.66000%

8

07/27/20

07/06/20

08/11/20

40

30313037

0.00

4.66000%

0.00

4.66000%

8

05/11/21

05/03/21

05/11/21

Totals

 

218,905,624.18

 

272,516,917.72

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                           

 

 

 

 

 

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

8

30313006

01/12/22

38,000,000.00

182,500,000.00

47,865,628.84

9,865,628.84

47,865,628.84

38,000,000.00

0.00

0.00

0.00

0.00

0.00%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

38,000,000.00

182,500,000.00

47,865,628.84

9,865,628.84

47,865,628.84

38,000,000.00

0.00

0.00

0.00

0.00

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

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

8

30313006

01/12/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

1

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

58.48

0.00

0.00

0.00

7A2C1

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

8.82

0.00

0.00

0.00

7A2C21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2.94

0.00

0.00

0.00

12

0.00

0.00

5,833.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

352.58

0.00

0.00

0.00

Total

0.00

0.00

5,833.33

0.00

0.00

0.00

0.00

0.00

422.82

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

6,256.15

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 


(null)


	
		Prospectus Loan ID
		1
		04-07-2022
		05-06-2022
		JLC
		10-21-2016
		71000000.00000000
		120
		11-06-2026
		0
		.04412000
		.04412000
		3
		1
		120
		12-06-2016
		true
		1
		WL
		3
		269744.78000000
		71000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2026
		.00000000
		.00000000
		
			101 Ludlow
			101 Ludlow Street a/k/a 88-98 Delancey Street
			New York
			NY
			10002
			New York
			MU
			94067
			361
			361
			2009
			112000000.00000000
			MAI
			08-30-2016
			112000000.00000000
			08-30-2016
			MAI
			1.00000000
			6
			10-06-2019
			N
			Chelgram Holdings
			93600
			01-05-2049
			Cloud 9 Convenience LLC
			467
			07-31-2031
			03-31-2017
			7612337.00000000
			2642580.00000000
			4969756.00000000
			4888531.00000000
			UW
			CREFC
			1.56000000
			1.54000000
			F
			F
			12-31-2021
		
		false
		false
		71000000.00000000
		261043.33000000
		.04412000
		.00015300
		261043.33000000
		.00000000
		.00000000
		71000000.00000000
		71000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		04-07-2022
		05-06-2022
		DBNY
		06-22-2017
		57700000.00000000
		120
		07-06-2027
		360
		.04480000
		.04480000
		3
		1
		60
		08-06-2017
		false
		1
		WL
		5
		222593.78000000
		57700000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		true
		04-05-2027
		.00000000
		.00000000
		
			Residence Inn - Arundel Mills BWI Airport
			7035 Arundel Mills Circle
			Hanover
			MD
			21076
			Anne Arundel
			LO
			131
			131
			2003
			2016
			31200000.00000000
			MAI
			06-01-2018
			31200000.00000000
			06-01-2018
			MAI
			.90400000
			6
			10-06-2019
			N
			03-31-2017
			5728919.73000000
			3153225.41000000
			2575694.32000000
			2346537.53000000
			UW
			CREFC
			F
		
		
			Residence Inn - Mount Laurel at Bishops Gate
			1001 Sunburst Lane
			Mount Laurel
			NJ
			08054
			Burlington
			LO
			144
			144
			2007
			2015
			29000000.00000000
			MAI
			06-01-2018
			29000000.00000000
			06-01-2018
			MAI
			.86600000
			.74270000
			6
			10-06-2019
			N
			03-31-2017
			01-01-2022
			03-31-2022
			5529827.92000000
			1156791.03000000
			3141615.50000000
			634954.76000000
			2388212.42000000
			521836.27000000
			2167019.30000000
			475564.63000000
			UW
			CREFC
			185197.40000000
			2.81770000
			2.56790000
			F
		
		
			Homewood Suites - Allentown Bethlehem Airport
			2031 Avenue C
			Bethlehem
			PA
			18017
			Lehigh
			LO
			113
			113
			2006
			2012
			22500000.00000000
			MAI
			06-01-2019
			22500000.00000000
			06-01-2019
			MAI
			.90800000
			.71930000
			6
			10-06-2019
			N
			03-31-2017
			01-01-2022
			03-31-2022
			4604681.60000000
			981784.38000000
			2869825.61000000
			673338.75000000
			1734855.99000000
			308445.63000000
			1550668.73000000
			269174.27000000
			UW
			CREFC
			143687.59000000
			2.14660000
			1.87330000
			F
		
		
			TownePlace Suites - Arundel Mills BWI Airport
			7021 Arundel Mills Circle
			Hanover
			MD
			21076
			Anne Arundel
			LO
			109
			109
			2008
			2015
			19900000.00000000
			MAI
			06-01-2018
			19900000.00000000
			06-01-2018
			MAI
			.88200000
			.67570000
			6
			10-06-2019
			N
			03-31-2017
			01-01-2022
			03-31-2022
			4045590.96000000
			585047.69000000
			2277884.17000000
			505242.66000000
			1767706.79000000
			79805.03000000
			1605883.15000000
			56403.11000000
			UW
			CREFC
			127083.71000000
			.62800000
			.44380000
			F
		
		false
		false
		57700000.00000000
		215413.33000000
		.04480000
		.00015300
		215413.33000000
		.00000000
		.00000000
		57700000.00000000
		57700000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		07-06-2027
	
	
		Prospectus Loan ID
		3
		04-07-2022
		05-06-2022
		JLC
		06-02-2017
		57000000.00000000
		120
		06-06-2027
		360
		.04723000
		.04723000
		3
		1
		0
		07-06-2017
		true
		1
		WL
		2
		296412.05000000
		56797897.41000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			CHG Building
			7259 South Bingham Junction Boulevard
			Midvale
			UT
			84047
			Salt Lake
			OF
			281712
			281712
			2017
			91200000.00000000
			MAI
			04-03-2017
			91200000.00000000
			04-03-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			CHG Healthcare Services, Inc.
			281712
			04-30-2029
			7575771.00000000
			2014527.00000000
			5561244.00000000
			5224836.00000000
			UW
			CREFC
			1.56000000
			1.47000000
			N
			F
			12-31-2021
		
		false
		false
		52517566.71000000
		296412.05000000
		.04723000
		.00015300
		206700.39000000
		89711.66000000
		.00000000
		52427855.05000000
		52427855.05000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		03-08-2021
		98
		.04723000
		.00000000
		06-06-2027
	
	
		Prospectus Loan ID
		4
		04-07-2022
		05-06-2022
		JLC
		05-05-2017
		50000000.00000000
		121
		06-06-2027
		0
		.04740000
		.04740000
		3
		1
		121
		06-06-2017
		true
		1
		PP
		3
		204083.33000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			Grand Hyatt Seattle
			721 Pine Street
			Seattle
			WA
			98101
			King
			LO
			457
			457
			2001
			2016
			242300000.00000000
			MAI
			03-08-2017
			242300000.00000000
			03-08-2017
			MAI
			.86800000
			6
			10-06-2019
			N
			07-31-2017
			42417056.00000000
			27058428.00000000
			15358629.00000000
			13237776.00000000
			UW
			CREFC
			2.40000000
			2.07000000
			F
			F
		
		false
		false
		50000000.00000000
		197500.00000000
		.04740000
		.00016800
		197500.00000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		04-01-2021
		98
		.00000000
		06-06-2027
		.00000000
	
	
		Prospectus Loan ID
		5
		04-07-2022
		05-06-2022
		JLC
		05-02-2017
		50000000.00000000
		121
		06-06-2027
		0
		.04810000
		.04810000
		3
		1
		121
		06-06-2017
		true
		1
		PP
		3
		207097.22000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			Renaissance Seattle Hotel
			515 Madison Street
			Seattle
			WA
			98104
			King
			LO
			557
			557
			1978
			2017
			229700000.00000000
			MAI
			03-08-2017
			229700000.00000000
			03-08-2017
			MAI
			.85000000
			6
			10-06-2019
			N
			07-31-2017
			43449808.00000000
			27961003.00000000
			15488805.00000000
			13316315.00000000
			UW
			CREFC
			2.50000000
			2.15000000
			F
			F
		
		false
		false
		50000000.00000000
		200416.67000000
		.04810000
		.00016900
		200416.67000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		04-01-2021
		98
		.00000000
		06-06-2027
		.00000000
	
	
		Prospectus Loan ID
		6
		04-07-2022
		05-06-2022
		CREFI/BANA/Barclays
		07-26-2017
		50000000.00000000
		120
		08-01-2027
		360
		.03984000
		.03984000
		3
		1
		36
		09-01-2017
		true
		1
		PP
		5
		171533.33000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Mall Of Louisiana
			6401 Bluebonnet Boulevard
			Baton Rouge
			LA
			70836
			E. Baton Rouge Parish
			RT
			776789
			776789
			1997
			2008
			570000000.00000000
			MAI
			06-23-2017
			570000000.00000000
			06-23-2017
			MAI
			.91800000
			6
			10-01-2019
			N
			DILLARD'S MEN'S & HOME
			160000
			01-31-2050
			AMC THEATERS
			74400
			07-21-2026
			MAIN EVENT ENTERTAINMENT
			49470
			07-31-2029
			04-30-2017
			43215234.00000000
			7152311.00000000
			36062923.00000000
			34433637.00000000
			UW
			CREFC
			2.75000000
			2.62000000
			F
			F
			12-31-2020
		
		false
		false
		48553862.13000000
		238246.67000000
		.03984000
		.00012900
		161198.82000000
		77047.85000000
		.00000000
		48553862.13000000
		48476814.28000000
		04-01-2022
		2
		false
		238044.37000000
		.00000000
		.00000000
		B
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		04-07-2022
		05-06-2022
		MSBNA/DBNY/WFB
		07-28-2017
		40000000.00000000
		120
		08-09-2027
		0
		.03562500
		.03562500
		3
		1
		120
		09-09-2017
		true
		1
		PP
		3
		122708.33000000
		40000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-08-2027
		.00000000
		.00000000
		
			Colorado Center
			2401,2425-2501 & 252 Colorado Avenue 2400, 2450 & 2500 Broadway
			Santa Monica
			CA
			90404
			Los Angeles
			OF
			1176161
			1176161
			1984
			1212500000.00000000
			MAI
			07-10-2017
			1212500000.00000000
			07-10-2017
			MAI
			.91500000
			6
			10-09-2019
			N
			Hulu
			262370
			11-15-2021
			Edmunds.com
			197754
			11-30-2027
			Rubin Postaer
			194788
			06-30-2033
			12-31-2016
			73131018.00000000
			17770483.00000000
			55360535.00000000
			51965081.00000000
			UW
			CREFC
			5.14000000
			4.83000000
			F
			F
			12-31-2021
		
		false
		false
		40000000.00000000
		118750.00000000
		.03562500
		.00011650
		118750.00000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		04-09-2022
		2
		false
		118625.00000000
		.00000000
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		04-07-2022
		05-06-2022
		JLC
		05-25-2017
		38000000.00000000
		120
		06-06-2027
		0
		.03925000
		.03925000
		3
		1
		120
		07-06-2017
		true
		1
		WL
		3
		128434.72000000
		38000000.00000000
		1
		1
		0
		true
		true
		false
		false
		true
		03-05-2027
		
			Luxe Rodeo Drive Hotel
			6859
			1961
			182500000.00000000
			MAI
			03-08-2017
			.83000000
			6
			10-06-2019
			04-30-2017
			12188659.00000000
			7746702.00000000
			4441957.00000000
			4088128.00000000
			UW
			2.94000000
			2.70000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		2
		false
		Midland
		false
	
	
		Prospectus Loan ID
		9
		04-07-2022
		05-06-2022
		CREFI
		06-30-2017
		37895000.00000000
		120
		07-06-2027
		360
		.04330000
		.04330000
		3
		1
		60
		08-06-2017
		true
		1
		WL
		5
		141295.72000000
		37895000.00000000
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2027
		04-05-2027
		04-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			191689
			59900000.00000000
			MAI
			06-15-2018
			1.00000000
			3
			10-06-2019
			F
			05-31-2017
			6042357.00000000
			2388006.00000000
			3654351.00000000
			3432951.00000000
			UW
			2.20000000
			2.06000000
			F
		
		false
		false
		37895000.00000000
		136737.79000000
		.04330000
		.00015300
		136737.79000000
		.00000000
		.00000000
		37895000.00000000
		37895000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		04-07-2022
		05-06-2022
		JLC
		04-13-2017
		32000000.00000000
		120
		05-06-2027
		360
		.04805000
		.04805000
		3
		1
		36
		06-06-2017
		true
		1
		WL
		5
		132404.44000000
		32000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2027
		.00000000
		.00000000
		
			Freeway Industrial Park
			1600,1660,1760,1860, 1960, and 2060 Chicago Avenue and & 1614 and 1616 Marlborough Avenue
			Riverside
			CA
			92507
			Riverside
			OF
			481201
			481201
			1975
			49750000.00000000
			MAI
			03-14-2017
			49750000.00000000
			03-14-2017
			MAI
			.96500000
			6
			10-06-2019
			N
			County of Riverside
			29905
			01-31-2022
			ES Opco LLC
			20083
			02-28-2031
			Innovative Design and Sheet Metal Products Inc.
			20023
			07-31-2026
			06-30-2017
			3862797.00000000
			908093.00000000
			2954704.00000000
			2728540.00000000
			UW
			CREFC
			1.90000000
			1.75000000
			F
			F
			01-24-2022
		
		false
		false
		31086199.12000000
		167989.64000000
		.04805000
		.00015300
		124474.32000000
		43515.32000000
		.00000000
		31042683.80000000
		31042683.80000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		04-07-2022
		05-06-2022
		DBNY
		08-11-2017
		31000000.00000000
		120
		09-01-2027
		360
		.04340000
		.04340000
		3
		1
		36
		10-01-2017
		true
		1
		PP
		5
		.00000000
		31000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2027
		.00000000
		.00000000
		
			Integrated Health Campus
			240-250 Cetronia Road aka Drive on documents
			Allentown
			PA
			18104
			Lehigh
			OF
			300757
			300197
			2007
			81750000.00000000
			MAI
			07-20-2017
			81750000.00000000
			07-20-2017
			MAI
			.84900000
			6
			10-01-2019
			N
			ORTHOPEDIC ASSOCIATES OF ALLENTOWN, LTD
			116617
			06-30-2026
			ST LUKE'S HOSPITAL OF BETHLEHEM, PENNSYLVANIA
			50674
			09-30-2028
			LEHIGH VALLEY HEALTH NETWORK
			39857
			06-30-2026
			06-30-2017
			7970549.37000000
			3163583.73000000
			4806965.64000000
			4281620.89000000
			UW
			CREFC
			2.06000000
			1.84000000
			F
			F
			12-31-2021
		
		false
		false
		30201784.79000000
		154139.14000000
		.04340000
		.00029100
		109229.79000000
		44909.35000000
		.00000000
		30156875.44000000
		30156875.44000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		04-07-2022
		05-06-2022
		JLC
		03-29-2017
		28000000.00000000
		120
		04-06-2027
		0
		.05557000
		.05557000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		133985.44000000
		28000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Park Slope Court
			110 4th Avenue
			Brooklyn
			NY
			11217
			Kings
			MF
			49
			49
			2007
			40600000.00000000
			MAI
			02-28-2017
			40600000.00000000
			02-28-2017
			MAI
			1.00000000
			1.00000000
			6
			10-06-2019
			N
			02-28-2017
			01-01-2022
			03-31-2022
			2478137.00000000
			702161.49000000
			464496.00000000
			104039.53000000
			2013641.00000000
			598121.96000000
			1996540.00000000
			593846.71000000
			UW
			CREFC
			394392.63000000
			1.28000000
			1.51660000
			1.27000000
			1.50570000
			F
			F
		
		false
		false
		28000000.00000000
		129663.33000000
		.05557000
		.00015300
		129663.33000000
		.00000000
		.00000000
		28000000.00000000
		28000000.00000000
		03-06-2022
		2
		false
		263411.54000000
		.00000000
		6500.00000000
		B
		Midland
		01-08-2021
		false
		.00000000
		1
	
	
		Prospectus Loan ID
		13
		04-07-2022
		05-06-2022
		JLC
		05-08-2017
		27250000.00000000
		120
		06-06-2027
		360
		.04841000
		.04841000
		3
		1
		24
		07-06-2017
		true
		1
		WL
		5
		113595.41000000
		27250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2027
		.00000000
		.00000000
		
			The Landing
			32107, 32121 ,32123, 32129, and 32133 Lindero Canyon Road
			Westlake Village
			CA
			91361
			Los Angeles
			OF
			104428
			105042
			1968
			42000000.00000000
			MAI
			03-21-2017
			42000000.00000000
			03-21-2017
			MAI
			.91400000
			6
			10-06-2019
			N
			SABZIN INC., A CA CORP
			5567
			05-31-2026
			dotFIT LLC.
			4702
			01-31-2024
			VIRTUAL RESEARCH CORP.
			4263
			03-31-2022
			02-28-2017
			3647544.00000000
			1256125.00000000
			2391420.00000000
			2244361.00000000
			UW
			CREFC
			1.79000000
			1.68000000
			F
			F
			12-31-2021
		
		false
		false
		26082025.85000000
		143647.40000000
		.04841000
		.00015300
		105219.24000000
		38428.16000000
		.00000000
		26043597.69000000
		26043597.69000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		04-07-2022
		05-06-2022
		CREFI
		08-15-2017
		25000000.00000000
		120
		09-06-2027
		0
		.04230000
		.04230000
		3
		1
		120
		10-06-2017
		true
		1
		WL
		3
		.00000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			16027 Ventura Boulevard
			16027 Ventura Boulevard
			Encino
			CA
			91436
			Los Angeles
			OF
			112516
			112435
			1980
			2017
			38000000.00000000
			MAI
			10-01-2017
			38000000.00000000
			10-01-2017
			MAI
			.88400000
			6
			10-06-2019
			N
			Life Alert Emergency Response, Inc.
			35721
			07-31-2022
			Dunn & Pariser, CPA
			8328
			07-08-2024
			Silverscreen Alta Productions
			6948
			07-31-2020
			03-31-2017
			3547291.32000000
			1327238.64000000
			2220052.68000000
			2014574.37000000
			UW
			CREFC
			2.07000000
			1.88000000
			F
			F
			09-30-2021
		
		false
		false
		25000000.00000000
		88125.00000000
		.04230000
		.00015300
		88125.00000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		04-07-2022
		05-06-2022
		JLC
		06-27-2017
		21500000.00000000
		120
		07-06-2027
		276
		.04900000
		.04900000
		3
		1
		0
		08-06-2017
		true
		1
		WL
		2
		130013.22000000
		21421243.87000000
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			145646
			39090000.00000000
			MAI
			05-02-2017
			1.00000000
			3
			10-06-2019
			F
			3580632.00000000
			1343084.00000000
			2237548.00000000
			2075881.00000000
			UW
			1.43000000
			1.33000000
			N
		
		false
		false
		18874696.75000000
		130013.22000000
		.04900000
		.00015300
		77071.68000000
		52941.54000000
		.00000000
		18821755.21000000
		18821755.21000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		04-07-2022
		05-06-2022
		DBNY
		08-18-2017
		17000000.00000000
		120
		09-06-2027
		0
		.03750000
		.03750000
		3
		1
		120
		10-06-2017
		true
		1
		WL
		3
		.00000000
		17000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			Texarkana Pavilion
			4200-4300 St. Michael Drive
			Texarkana
			TX
			75503
			Bowie
			RT
			254489
			254489
			2004
			35000000.00000000
			MAI
			04-30-2017
			35000000.00000000
			04-30-2017
			MAI
			.84200000
			6
			10-06-2019
			N
			CNMK Texas Properties
			47320
			11-30-2029
			(T3 Maxx) The
			26000
			01-31-2027
			Burke's Outlet Store
			21170
			01-31-2026
			07-31-2017
			3350766.82000000
			885741.13000000
			2465025.68000000
			2148225.43000000
			UW
			CREFC
			3.81000000
			3.32000000
			F
			F
			12-31-2021
		
		false
		false
		17000000.00000000
		53125.00000000
		.03750000
		.00025300
		53125.00000000
		.00000000
		.00000000
		17000000.00000000
		17000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		04-07-2022
		05-06-2022
		JLC
		10-06-2016
		17000000.00000000
		120
		10-06-2026
		0
		.03867000
		.03867000
		3
		1
		120
		11-06-2016
		true
		1
		WL
		3
		56608.58000000
		17000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2026
		.00000000
		.00000000
		
			Kihei Kalama Village
			1913, 1941, & 1945 S. Kihei Road
			Kihei
			HI
			96753
			Maui
			RT
			43501
			43501
			1944
			2016
			30000000.00000000
			MAI
			09-01-2016
			30000000.00000000
			09-01-2016
			MAI
			.92100000
			6
			10-06-2019
			N
			PGP Entertainment Li
			5900
			06-30-2022
			THREE'S CATERING LLC
			4432
			07-31-2025
			Life's A Beach Inc.
			2168
			12-31-2022
			02-28-2017
			3286900.00000000
			1422783.00000000
			1864117.00000000
			1791035.00000000
			UW
			CREFC
			2.80000000
			2.69000000
			F
			F
			12-31-2021
		
		false
		false
		17000000.00000000
		54782.50000000
		.03867000
		.00015300
		54782.50000000
		.00000000
		.00000000
		17000000.00000000
		17000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		04-07-2022
		05-06-2022
		JLC
		12-06-2016
		15700000.00000000
		120
		12-06-2026
		360
		.05368000
		.05368000
		3
		1
		60
		01-06-2017
		true
		1
		WL
		5
		72572.38000000
		15700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			Spring River Business Park
			2201-2211 River Road and 2301-2307 River Road
			Louisville
			KY
			40206
			Jefferson
			MU
			196671
			197804
			1999
			2003
			21800000.00000000
			MAI
			10-11-2016
			21800000.00000000
			10-11-2016
			MAI
			.97700000
			6
			10-06-2019
			N
			Assured Pa rtners
			30368
			04-30-2023
			Munson Business Interiors, Inc. **Primary**
			22286
			12-31-2026
			CGB AgriFinancial, Inc. (CGB Enterprises,
			15943
			04-30-2031
			08-31-2016
			2247544.00000000
			687870.00000000
			1559675.00000000
			1411322.00000000
			UW
			CREFC
			1.83000000
			1.65000000
			F
			F
			12-31-2021
		
		false
		false
		15631434.81000000
		87846.98000000
		.05368000
		.00015300
		69924.62000000
		17922.36000000
		.00000000
		15613512.45000000
		15613512.45000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		04-07-2022
		05-06-2022
		JLC
		03-03-2017
		15300000.00000000
		120
		03-06-2027
		0
		.05657000
		.05657000
		3
		1
		120
		04-06-2017
		true
		1
		WL
		3
		74530.98000000
		15300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Shops On Sage
			2800 Sage Road
			Houston
			TX
			77056
			Harris
			RT
			21992
			33944
			2005
			23500000.00000000
			MAI
			12-22-2016
			23500000.00000000
			12-22-2016
			MAI
			1.00000000
			6
			10-06-2019
			N
			Westye
			10552
			08-31-2025
			Casa Do Brasil LLC
			7000
			04-30-2026
			Sage 400 Japanese Restaurant
			3800
			01-31-2026
			12-31-2016
			1861357.00000000
			593192.00000000
			1268165.00000000
			1218606.00000000
			UW
			CREFC
			1.45000000
			1.39000000
			F
			F
			12-31-2021
		
		false
		false
		15300000.00000000
		72126.75000000
		.05657000
		.00015300
		72126.75000000
		.00000000
		.00000000
		15300000.00000000
		15300000.00000000
		04-06-2022
		2
		false
		72063.00000000
		.00000000
		.00000000
		A
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		04-07-2022
		05-06-2022
		JLC
		04-25-2017
		15000000.00000000
		120
		05-06-2027
		360
		.05164000
		.05164000
		3
		1
		36
		06-06-2017
		true
		1
		WL
		5
		66701.67000000
		15000000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Oak Forest Apartments
			300 Twin Oaks Drive
			Monroe
			MI
			48162
			Monroe
			MF
			172
			172
			1985
			2017
			12000000.00000000
			MAI
			03-06-2017
			12000000.00000000
			03-06-2017
			MAI
			.95900000
			6
			10-06-2019
			N
			02-28-2017
			1511235.00000000
			806973.00000000
			704262.00000000
			646642.00000000
			UW
			CREFC
			F
		
		
			Oakwood Townhomes
			1559 Twin Oaks Drive
			Toledo
			OH
			43615
			Lucas
			MF
			143
			143
			1986
			2017
			8500000.00000000
			MAI
			03-06-2017
			8500000.00000000
			03-06-2017
			MAI
			.97200000
			6
			10-06-2019
			N
			02-28-2017
			1286374.00000000
			680091.00000000
			606283.00000000
			558378.00000000
			UW
			CREFC
			F
		
		false
		false
		14600745.29000000
		82033.37000000
		.05164000
		.00062800
		62831.87000000
		19201.50000000
		.00000000
		14581543.79000000
		14581543.79000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		04-07-2022
		05-06-2022
		DBNY
		08-04-2017
		14750000.00000000
		120
		08-06-2027
		360
		.04450000
		.04450000
		3
		1
		0
		09-06-2017
		true
		1
		WL
		2
		74298.52000000
		14732222.66000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Dunes Plaza
			13-352 Dunes Plaza
			Michigan City
			IN
			46360
			La Porte
			RT
			155267
			155242
			1974
			2015
			20450000.00000000
			MAI
			05-26-2017
			20450000.00000000
			05-26-2017
			MAI
			.84400000
			6
			10-06-2019
			N
			Ross Dress for less
			25000
			01-31-2025
			TJ Maxx
			24001
			04-30-2024
			Office Max
			14389
			03-31-2025
			04-30-2017
			2188844.13000000
			645826.75000000
			1543017.39000000
			1434347.99000000
			UW
			CREFC
			1.73000000
			1.61000000
			C
			F
			02-02-2022
		
		false
		false
		13579503.36000000
		74298.52000000
		.04450000
		.00015300
		50357.32000000
		23941.20000000
		.00000000
		13555562.16000000
		13555562.16000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		04-07-2022
		05-06-2022
		JLC
		09-01-2017
		14500000.00000000
		120
		09-06-2027
		360
		.05320000
		.05320000
		3
		1
		0
		10-06-2017
		true
		1
		WL
		2
		.00000000
		14500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2027
		.00000000
		.00000000
		
			One Independence Way
			1 Independence Way
			Princeton
			NJ
			08540
			Middlesex
			OF
			113998
			113998
			1982
			2016
			20400000.00000000
			MAI
			06-15-2017
			20400000.00000000
			06-15-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			S&P Global
			74845
			09-30-2028
			ALK Tech
			39153
			01-31-2024
			Sunra Power OPCO II
			2420338.00000000
			984850.00000000
			1435488.00000000
			1292991.00000000
			UW
			CREFC
			1.48000000
			1.34000000
			N
			F
			09-30-2021
		
		false
		false
		13534043.93000000
		80699.36000000
		.05320000
		.00015300
		60000.93000000
		20698.43000000
		.00000000
		13513345.50000000
		13513345.50000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		04-07-2022
		05-06-2022
		DBNY
		08-21-2017
		14250000.00000000
		120
		09-06-2027
		360
		.04800000
		.04800000
		3
		1
		36
		10-06-2017
		false
		1
		WL
		5
		.00000000
		14250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			592-594 Dean Street
			592-594 Dean Street
			Brooklyn
			NY
			11238
			Bronx
			OF
			30638
			30677
			1951
			2015
			21400000.00000000
			MAI
			04-28-2017
			21400000.00000000
			04-28-2017
			MAI
			.90600000
			6
			10-06-2019
			N
			Industrious
			18774
			02-28-2026
			USPS
			11864
			02-28-2026
			03-31-2017
			1315779.06000000
			224809.92000000
			1090969.14000000
			1061367.59000000
			UW
			CREFC
			1.57000000
			1.53000000
			F
			F
			12-31-2021
		
		false
		false
		13913694.89000000
		74764.81000000
		.04800000
		.00015300
		55654.78000000
		19110.03000000
		.00000000
		13913694.89000000
		13894584.86000000
		04-06-2022
		2
		false
		74706.84000000
		.00000000
		.00000000
		A
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		04-07-2022
		05-06-2022
		JLC
		11-04-2016
		13250000.00000000
		120
		11-06-2026
		360
		.04522500
		.04522500
		3
		1
		60
		12-06-2016
		true
		1
		WL
		5
		51600.47000000
		13250000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2026
		.00000000
		.00000000
		
			Defeased
			SE
			134
			19600000.00000000
			MAI
			10-11-2016
			.97000000
			3
			10-06-2019
			F
			03-31-2017
			2179767.00000000
			892472.00000000
			1287295.00000000
			1240395.00000000
			UW
			2.12000000
			2.04000000
			F
		
		false
		false
		13164137.64000000
		67313.06000000
		.04522500
		.00015300
		49612.34000000
		17700.72000000
		.00000000
		13146436.92000000
		13146436.92000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		04-07-2022
		05-06-2022
		JLC
		03-03-2017
		13000000.00000000
		120
		03-06-2027
		0
		.05434000
		.05434000
		3
		1
		120
		04-06-2017
		true
		1
		WL
		3
		60830.61000000
		13000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Texan Pearl
			2515 Pearl Street
			Austin
			TX
			78705
			Travis
			MF
			78
			169
			2008
			19400000.00000000
			MAI
			02-15-2017
			19400000.00000000
			02-15-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			01-31-2017
			1813296.00000000
			844028.00000000
			969268.00000000
			943918.00000000
			UW
			CREFC
			1.35000000
			1.32000000
			F
			F
		
		false
		false
		13000000.00000000
		58868.33000000
		.05434000
		.00015300
		58868.33000000
		.00000000
		.00000000
		13000000.00000000
		13000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		04-07-2022
		05-06-2022
		JLC
		05-01-2017
		12100000.00000000
		120
		05-06-2027
		360
		.05002000
		.05002000
		3
		1
		42
		06-06-2017
		true
		1
		WL
		5
		52118.06000000
		12100000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Walgreens - Rochester, MI
			1490 N. Rochester Road
			Rochester
			MI
			48307
			Oakland
			RT
			14490
			14490
			2006
			7690000.00000000
			MAI
			02-24-2017
			7690000.00000000
			02-24-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			Walgreens
			14490
			08-31-2031
			01-31-2017
			445000.00000000
			13350.00000000
			431650.00000000
			431650.00000000
			UW
			CREFC
			F
			09-30-2021
		
		
			CVS - Coon Rapids, MN
			10930 University Avenue Northwest
			Coon Rapids
			MN
			55448
			Anoka
			RT
			12900
			12900
			2006
			6050000.00000000
			MAI
			02-28-2017
			6050000.00000000
			02-28-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			CVS
			12900
			01-31-2032
			01-31-2017
			444139.00000000
			92788.00000000
			351351.00000000
			348771.00000000
			UW
			CREFC
			F
			09-30-2021
		
		
			Walgreens - Norton, MA
			38 W. Main Street
			Norton
			MA
			02766
			Bristol
			RT
			14550
			14550
			2005
			5130000.00000000
			MAI
			02-23-2017
			5130000.00000000
			02-23-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			Walgreens
			14550
			09-30-2031
			01-31-2017
			300000.00000000
			9000.00000000
			291000.00000000
			291000.00000000
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		11854850.46000000
		64970.21000000
		.05002000
		.00015300
		49414.97000000
		15555.24000000
		.00000000
		11839295.22000000
		11839295.22000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		04-07-2022
		05-06-2022
		JLC
		02-15-2017
		11800000.00000000
		120
		03-06-2027
		360
		.05560000
		.05560000
		3
		1
		0
		04-06-2017
		true
		1
		WL
		2
		67443.99000000
		11729829.05000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Oak Manor Villas
			2200 Hamman Road
			Bay City
			TX
			77414
			Matagorda
			MF
			112
			112
			2014
			16500000.00000000
			MAI
			01-06-2017
			16500000.00000000
			01-06-2017
			MAI
			.92900000
			6
			10-06-2019
			N
			05-31-2017
			1872778.00000000
			712683.00000000
			1160095.00000000
			1132095.00000000
			UW
			CREFC
			1.43000000
			1.40000000
			F
			F
		
		false
		false
		10957524.40000000
		67443.99000000
		.05560000
		.00015300
		50769.86000000
		16674.13000000
		.00000000
		10940850.27000000
		10940850.27000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		04-07-2022
		05-06-2022
		CREFI
		05-11-2017
		11500000.00000000
		120
		06-06-2027
		360
		.04860000
		.04860000
		3
		1
		36
		07-06-2017
		true
		1
		WL
		5
		48127.50000000
		11500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2027
		.00000000
		.00000000
		
			Amsdell All Star Self Storage
			9696 Virginia Parkway
			Mckinney
			TX
			75071
			Collin
			SS
			123452
			123452
			978
			2001
			16420000.00000000
			MAI
			03-23-2017
			16420000.00000000
			03-23-2017
			MAI
			.81200000
			6
			10-06-2019
			N
			02-28-2017
			1447485.00000000
			476576.00000000
			970909.00000000
			958564.00000000
			UW
			CREFC
			1.71000000
			1.69000000
			F
			F
		
		false
		false
		11188904.45000000
		60754.29000000
		.04860000
		.00062800
		45315.06000000
		15439.23000000
		.00000000
		11173465.22000000
		11173465.22000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		04-07-2022
		05-06-2022
		DBNY
		06-09-2017
		11100000.00000000
		120
		07-06-2027
		360
		.04700000
		.04700000
		3
		1
		0
		08-06-2017
		false
		1
		WL
		2
		57568.80000000
		11074659.56000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			Hampton Inn Daytona
			1024 North Atlantic Avenue
			Daytona Beach
			FL
			32118
			Volusia
			LO
			91
			91
			1988
			2013
			16500000.00000000
			MAI
			05-15-2018
			16500000.00000000
			05-15-2018
			MAI
			.77500000
			.78660000
			6
			10-06-2019
			N
			03-31-2017
			04-01-2021
			03-31-2022
			3783245.35000000
			5478743.68000000
			2429481.28000000
			3686228.84000000
			1353764.08000000
			1792514.84000000
			1202434.26000000
			1641184.84000000
			UW
			CREFC
			690825.60000000
			1.96000000
			2.59470000
			1.74000000
			2.37570000
			C
			F
		
		false
		false
		10241221.14000000
		57568.80000000
		.04700000
		.00015300
		40111.45000000
		17457.35000000
		.00000000
		10223763.79000000
		10223763.79000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		07-06-2027
	
	
		Prospectus Loan ID
		30
		04-07-2022
		05-06-2022
		JLC
		11-09-2016
		11000000.00000000
		120
		12-06-2026
		360
		.05051000
		.05051000
		3
		1
		0
		01-06-2017
		true
		1
		WL
		2
		59393.71000000
		10886376.11000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2026
		.00000000
		.00000000
		
			1530 Meridian
			1530 Meridian Avenue
			San Jose
			CA
			95125
			Santa Clara
			OF
			41054
			41581
			1976
			2016
			17000000.00000000
			MAI
			01-01-2017
			17000000.00000000
			01-01-2017
			MAI
			.96500000
			6
			10-06-2019
			N
			Abbott, Stringham & Lynch
			25259
			12-31-2021
			MORE Phydcal Therapy, Inc
			5264
			12-31-2025
			ORANGE COAST TITLE COMPANY
			4400
			03-31-2025
			1428352.00000000
			396404.00000000
			1031948.00000000
			955853.00000000
			UW
			CREFC
			1.45000000
			1.34000000
			N
			F
			12-31-2021
		
		false
		false
		10086575.39000000
		59393.71000000
		.05051000
		.00015300
		42456.08000000
		16937.63000000
		.00000000
		10069637.76000000
		10069637.76000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		04-07-2022
		05-06-2022
		JLC
		04-11-2017
		9795500.00000000
		120
		05-06-2027
		360
		.04816000
		.04816000
		3
		1
		60
		06-06-2017
		true
		1
		WL
		5
		40623.03000000
		9795500.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		03-05-2027
		.00000000
		.00000000
		
			Fresenius Springfield
			1515 State Street
			Springfield
			MA
			01109
			Hampden
			OF
			27069
			10165
			2017
			6100000.00000000
			MAI
			02-06-2017
			6100000.00000000
			02-06-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			FRESENIUS - SPRINGFIELD
			10165
			01-31-2032
			FRESENIUS - CLEVELANDNE
			9800
			12-31-2031
			FRESENIUS - SCRANTON
			7104
			02-28-2032
			399264.00000000
			11978.00000000
			387286.00000000
			385761.00000000
			UW
			CREFC
			F
			02-11-2022
		
		
			Fresenius Cleveland
			3280-3294 West 25th Street
			Cleveland
			OH
			44109
			Cuyahoga
			OF
			9800
			9800
			2017
			4640000.00000000
			MAI
			03-10-2017
			4640000.00000000
			03-10-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			Springfield Cleveland
			9800
			12-31-2031
			307936.00000000
			9238.00000000
			298698.00000000
			297228.00000000
			UW
			CREFC
			F
			09-06-2017
		
		
			Fresenius Scranton
			321 Meridian Avenue
			Scranton
			PA
			18504
			Lackawanna
			OF
			7104
			7104
			2017
			4425000.00000000
			MAI
			03-02-2017
			4425000.00000000
			03-02-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			Fresenius Scranton
			7104
			02-28-2032
			285769.00000000
			8573.00000000
			277196.00000000
			276130.00000000
			UW
			CREFC
			F
			09-06-2017
		
		false
		false
		9795500.00000000
		39312.61000000
		.04816000
		.00015300
		39312.61000000
		.00000000
		.00000000
		9795500.00000000
		9795500.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		04-07-2022
		05-06-2022
		JLC
		03-16-2017
		9650000.00000000
		120
		04-06-2027
		0
		.04656000
		.04656000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		38690.07000000
		9650000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Towne Center Shoppes
			199 East Mitchell Hammock Road
			Oviedo
			FL
			32765
			Seminole
			RT
			64587
			64587
			2000
			16500000.00000000
			MAI
			02-03-2017
			16500000.00000000
			02-03-2017
			MAI
			.96200000
			6
			10-06-2019
			N
			LA Fitness
			44268
			08-31-2031
			Gators
			6142
			08-03-2023
			Songbird Music Art Danc
			2440
			07-31-2024
			01-31-2017
			1458022.00000000
			445897.00000000
			1012125.00000000
			965622.00000000
			UW
			CREFC
			2.22000000
			2.12000000
			F
			F
			12-31-2021
		
		false
		false
		9650000.00000000
		37442.00000000
		.04656000
		.00015300
		37442.00000000
		.00000000
		.00000000
		9650000.00000000
		9650000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		04-07-2022
		05-06-2022
		CREFI
		08-04-2017
		8800000.00000000
		120
		08-06-2027
		360
		.04620000
		.04620000
		3
		1
		0
		09-06-2017
		true
		1
		WL
		2
		45217.95000000
		8789791.38000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		06-05-2027
		.00000000
		.00000000
		
			Rampart Village Center
			7601-7689 North Union Blvd
			Colorado Springs
			CO
			80920
			El Paso
			RT
			96296
			97210
			1985
			2007
			12050000.00000000
			MAI
			06-23-2017
			12050000.00000000
			06-23-2017
			MAI
			.84200000
			6
			10-06-2019
			N
			Good Company-Intermill Enterprises
			4510
			11-30-2023
			Tiger Rock Martial Arts
			3600
			01-31-2023
			Petrie's Family Games
			3036
			02-28-2022
			04-30-2017
			1136733.00000000
			361728.00000000
			775005.00000000
			702335.00000000
			UW
			CREFC
			1.43000000
			1.29000000
			F
			F
			12-31-2021
		
		false
		false
		8122166.26000000
		45217.95000000
		.04620000
		.00045300
		31270.34000000
		13947.61000000
		.00000000
		8122166.26000000
		8108218.65000000
		04-06-2022
		2
		false
		44981.05000000
		.00000000
		.00000000
		A
		Midland
		false
		.00000000
		08-06-2020
		98
		.00000000
		08-06-2027
	
	
		Prospectus Loan ID
		34
		04-07-2022
		05-06-2022
		JLC
		05-09-2017
		8785000.00000000
		120
		06-06-2027
		360
		.04640000
		.04640000
		3
		1
		60
		07-06-2017
		true
		1
		WL
		5
		35100.96000000
		8785000.00000000
		1
		3
		0
		true
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			11570
			5670000.00000000
			MAI
			04-10-2017
			1.00000000
			3
			10-06-2019
			F
			357759.00000000
			10733.00000000
			347026.00000000
			345291.00000000
			UW
		
		
			Defeased
			SE
			8141
			4200000.00000000
			MAI
			04-04-2017
			1.00000000
			3
			10-06-2019
			F
			304936.00000000
			9148.00000000
			295788.00000000
			294567.00000000
			UW
		
		
			Defeased
			SE
			8334
			3675000.00000000
			MAI
			04-10-2017
			1.00000000
			3
			10-06-2019
			F
			243785.00000000
			7314.00000000
			236471.00000000
			235221.00000000
			UW
		
		false
		false
		8785000.00000000
		33968.67000000
		.04640000
		.00015300
		33968.67000000
		.00000000
		.00000000
		8785000.00000000
		8785000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		04-07-2022
		05-06-2022
		CREFI
		05-01-2017
		8800000.00000000
		120
		05-06-2027
		300
		.04550000
		.04550000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		49163.34000000
		8739797.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2027
		.00000000
		.00000000
		
			Packard Place
			222 S. Church Street
			Charlotte
			NC
			28202
			Mecklenburg
			MU
			95128
			84166
			1928
			1952
			19000000.00000000
			MAI
			04-03-2017
			19000000.00000000
			04-03-2017
			MAI
			.77200000
			6
			10-06-2019
			N
			Insight Direct USA, Inc.
			13283
			08-06-2025
			Arts & Science Council-Charlotte/Mecklenburg, Inc
			13054
			09-30-2029
			220 Church Street, LLC
			10590
			09-30-2024
			12-31-2016
			1408671.51000000
			598210.04000000
			810461.47000000
			723985.78000000
			UW
			CREFC
			1.37000000
			1.23000000
			F
			F
			12-31-2021
		
		false
		false
		7788619.64000000
		49163.34000000
		.04550000
		.00015300
		29531.85000000
		19631.49000000
		.00000000
		7768988.15000000
		7768988.15000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		04-07-2022
		05-06-2022
		CREFI
		07-20-2017
		8400000.00000000
		120
		08-06-2027
		360
		.04340000
		.04340000
		3
		1
		24
		09-06-2017
		true
		1
		WL
		5
		31392.67000000
		8400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		05-05-2027
		.00000000
		.00000000
		
			Courtyard Des Moines
			410 South 68th Street
			West Des Moines
			IA
			50266
			Dallas
			LO
			102
			102
			2008
			2017
			14100000.00000000
			MAI
			06-02-2017
			14100000.00000000
			06-02-2017
			MAI
			.62500000
			6
			10-06-2019
			N
			05-31-2017
			3174400.00000000
			1966723.00000000
			1207677.00000000
			1080701.00000000
			UW
			CREFC
			3.27000000
			2.92000000
			F
			F
		
		false
		false
		8029243.45000000
		41766.73000000
		.04340000
		.00015300
		29039.10000000
		12727.63000000
		.00000000
		8016515.82000000
		8016515.82000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		05-06-2020
		98
		.00000000
		.00000000
		08-06-2027
	
	
		Prospectus Loan ID
		37
		04-07-2022
		05-06-2022
		DBNY
		07-06-2017
		8000000.00000000
		120
		07-06-2027
		360
		.04686000
		.04686000
		3
		1
		0
		08-06-2017
		true
		1
		WL
		2
		41423.73000000
		7981678.31000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Bedford Park Shoppes
			7250 South Cicero Avenue
			Chicago
			IL
			60629
			Cook
			RT
			34238
			36988
			2007
			11100000.00000000
			MAI
			05-18-2017
			11100000.00000000
			05-18-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			Guitar Center Stores, Inc
			18538
			01-31-2027
			Sprintcom Inc
			4500
			11-30-2027
			Bank of America
			4050
			11-30-2026
			04-30-2017
			1539205.27000000
			676846.94000000
			862358.33000000
			813798.05000000
			UW
			CREFC
			1.73000000
			1.64000000
			F
			F
			03-31-2022
		
		false
		false
		7379523.13000000
		41423.73000000
		.04686000
		.00015300
		28817.04000000
		12606.69000000
		.00000000
		7366916.44000000
		7366916.44000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		04-07-2022
		05-06-2022
		CREFI
		08-03-2017
		7160000.00000000
		120
		08-06-2027
		360
		.04430000
		.04430000
		3
		1
		0
		09-06-2017
		true
		1
		WL
		2
		35981.48000000
		7151331.93000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			Tyler Mini Storage
			10090 Indiana Avenue
			Riverside
			CA
			92503
			Riverside
			SS
			90776
			90776
			716
			1984
			11240000.00000000
			MAI
			06-08-2017
			11240000.00000000
			06-08-2017
			MAI
			.93400000
			6
			10-06-2019
			N
			05-31-2017
			891126.00000000
			247365.00000000
			643761.00000000
			630145.00000000
			UW
			CREFC
			1.49000000
			1.46000000
			F
			F
		
		false
		false
		6589831.10000000
		35981.48000000
		.04430000
		.00015300
		24327.46000000
		11654.02000000
		.00000000
		6578177.08000000
		6578177.08000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		04-07-2022
		05-06-2022
		CREFI
		08-02-2017
		6900000.00000000
		120
		08-06-2027
		360
		.04410000
		.04410000
		3
		1
		24
		09-06-2017
		true
		1
		WL
		5
		26202.75000000
		6900000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			Central Corporate Office
			3400 Central Avenue
			Riverside
			CA
			92506
			Riverside
			OF
			48547
			48547
			1990
			11480000.00000000
			MAI
			06-09-2017
			11480000.00000000
			06-09-2017
			MAI
			.88400000
			6
			10-06-2019
			N
			First American Title
			7968
			05-31-2025
			MACDONALD & CODY
			4670
			06-30-2023
			John Soward
			3402
			02-28-2025
			05-31-2017
			1099498.00000000
			346228.00000000
			753270.00000000
			702564.00000000
			UW
			CREFC
			2.44000000
			2.28000000
			F
			F
			12-22-2021
		
		false
		false
		6599356.70000000
		34593.27000000
		.04410000
		.00015300
		24252.64000000
		10340.63000000
		.00000000
		6589016.07000000
		6589016.07000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		04-07-2022
		05-06-2022
		JLC
		05-01-2017
		6500000.00000000
		120
		05-06-2027
		0
		.04660000
		.04660000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		26083.06000000
		6500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		02-05-2027
		.00000000
		.00000000
		
			Lexington Hotel Miami Beach
			4299 Collins Avenue
			Miami Beach
			FL
			33140
			Miami-Dade
			LO
			143
			143
			1950
			2017
			30250000.00000000
			MAI
			04-01-2017
			30250000.00000000
			04-01-2017
			MAI
			.78700000
			6
			10-06-2019
			N
			04-30-2017
			4738513.00000000
			3457204.00000000
			1281308.00000000
			1091768.00000000
			UW
			CREFC
			4.17000000
			3.56000000
			F
			F
		
		false
		false
		6500000.00000000
		25241.67000000
		.04660000
		.00015300
		25241.67000000
		.00000000
		.00000000
		6500000.00000000
		6500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		05-03-2021
		98
		.00000000
		05-06-2027
		.00000000
	
	
		Prospectus Loan ID
		41
		04-07-2022
		05-06-2022
		JLC
		07-18-2017
		5700000.00000000
		120
		08-06-2027
		360
		.04569000
		.04569000
		3
		1
		60
		09-06-2017
		true
		1
		WL
		5
		22426.18000000
		5700000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			Fresenius Medical Care
			1781 Santa Clara Drive
			Roseville
			CA
			95661
			Placer
			OF
			7200
			7200
			2017
			6430000.00000000
			MAI
			05-24-2017
			6430000.00000000
			05-24-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			DAVITA - CERES
			9000
			02-28-2031
			FRESENIUS - ROSEVILLE
			7200
			02-29-2032
			419140.00000000
			12574.00000000
			406566.00000000
			405666.00000000
			UW
			CREFC
			F
			02-11-2022
		
		
			Davita Dialysis
			1424 East Whitmore Avenue
			Ceres
			CA
			95307
			Stanislaus
			OF
			9000
			9000
			2016
			4020000.00000000
			MAI
			05-18-2017
			4020000.00000000
			05-18-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			DaVita
			9000
			03-01-2031
			223869.00000000
			6716.00000000
			217153.00000000
			216028.00000000
			UW
			CREFC
			F
			10-18-2021
		
		false
		false
		5700000.00000000
		21702.75000000
		.04569000
		.00015300
		21702.75000000
		.00000000
		.00000000
		5700000.00000000
		5700000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		04-07-2022
		05-06-2022
		JLC
		07-06-2017
		5000000.00000000
		120
		07-06-2027
		0
		.05082000
		.05082000
		3
		1
		120
		08-06-2017
		true
		1
		WL
		3
		21880.83000000
		5000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			6677-6687 N 42Nd Terrace
			6677-6687 N 42Nd Terrace
			Riviera Beach
			FL
			33407
			Palm Beach
			WH
			34520
			34520
			1997
			2600000.00000000
			MAI
			05-05-2017
			2600000.00000000
			05-05-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			Top Shelf Auto, LLC
			4800
			05-31-2022
			Kan Sriboonlue
			4400
			04-30-2022
			Federated Consulting, Inc
			3880
			05-31-2022
			03-31-2017
			292864.00000000
			113210.00000000
			179654.00000000
			161359.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4574 Dyer Boulevard
			4574 Dyer Boulevard
			Riviera Beach
			FL
			33407
			Palm Beach
			WH
			33600
			33600
			1982
			2016
			2900000.00000000
			MAI
			05-05-2017
			2900000.00000000
			05-05-2017
			MAI
			1.00000000
			6
			10-06-2019
			N
			Ace Custom Signs & Window Tinting, LLC
			4200
			10-31-2021
			Charleston Banton
			4200
			08-31-2026
			Florida Studio Millworks
			4200
			04-30-2026
			03-31-2017
			276681.00000000
			101033.00000000
			175648.00000000
			157840.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4261 Westroads Drive
			4261 Westroads Drive
			Riviera Beach
			FL
			33407
			Palm Beach
			WH
			27600
			27600
			1978
			2150000.00000000
			MAI
			05-05-2017
			2150000.00000000
			05-05-2017
			MAI
			.97100000
			6
			10-06-2019
			N
			Best Auto Choices, LLC
			4400
			04-30-2025
			Jorge Usma Silva
			4000
			03-31-2022
			Lymage Joseph
			2600
			03-31-2022
			03-31-2017
			236372.00000000
			88650.00000000
			147721.00000000
			133093.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		5000000.00000000
		21175.00000000
		.05082000
		.00015300
		21175.00000000
		.00000000
		.00000000
		5000000.00000000
		5000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	




(null)


	
		Item 2(c)(1)
		Originator Name
		For the mortgage loan identified as Asset Number 7, the originator name field has been truncated due to EDGAR constraints. The full name for Morgan Stanley Bank, NA; Deutsche Bank AG, NY Branch; Wells Fargo Bank
 is Morgan Stanley Bank, N.A; Deutsche Bank AG, New York Branch; Wells Fargo Bank, National Association
	
	
		Item 2(c)(4)
		Original Term Loan Number
		For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(15)
		Loan Structure Code
		For each of the mortgage loans identified as Colorado Center (Asset Number 7), the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(26)
		Negative Amortization Indicator
		For anticipated repayment date mortgage loans: the mortgage loan provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate.  Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet Securitization Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Units Beds Rooms Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Units Beds Rooms Securitization Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(14)
		Valuation Securitization Amount
		For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(17)
		Most Recent Valuation Amount
		For mortgage loans that are part of a loan combination, the most recent valuation amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy Percentage
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10).
	
	
		Item 2(d)(28)(iv)
		Revenue Securitization Amount
		For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(v)
		Most Recent Revenue Amount
		For mortgage loans that are part of a loan combination, the most recent revenue amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses Securitization Amount
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vii)
		Operating Expenses Amount
		For mortgage loans that are part of a loan combination, the operating expenses amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income Securitization Amount
		For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(ix)
		Most Recent Net Operating Income Amount
		For mortgage loans that are part of a loan combination, the most recent net operating income amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow Securitization Amount
		For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xi)
		Most Recent Net Cash Flow Amount
		For mortgage loans that are part of a loan combination, the most recent net cash flow amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC intellectual property royalty license fee rate.
	
	
		Item 2(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.