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:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-206582-13

Central Index Key Number of issuing entity:  0001723306

Morgan Stanley Capital I Trust 2017-HR2
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206582

Central Index Key Number of depositor:  0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings 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)

Central Index Key Number of sponsor (if applicable):  0001682532

Starwood Mortgage Funding III LLC
(Exact name of sponsor as specified in its charter)

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

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

Jane Lam (212) 761-4000
(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)

38-4052554
38-4052555
38-7196207
(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-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     



 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Morgan Stanley Capital I Trust 2017-HR2.

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

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Citi Real Estate Funding Inc., Starwood Mortgage Funding III LLC, and Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2017-HR2 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from May 18, 2022 to June 17, 2022.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on May 13, 2022. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Citi Real Estate Funding Inc. filed its most recent Form ABS-15G on February 11, 2022. The CIK number for Citi Real Estate Funding Inc. is 0001701238.

Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC filed its most recent Form ABS-15G on January 19, 2022. The CIK number for Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC is 0001682532.

Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC) filed its most recent Form ABS-15G on February 8, 2022The CIK number for Argentic Real Estate Finance LLC (formerly known as Silverpeak Real Estate Finance LLC) is 0001624053.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206582-13 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206582-13 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Morgan Stanley Capital I Trust 2017-HR2, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$55,625.24

 

*REO Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Capital I Trust 2017-HR2, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$5,250.55

  Current Distribution Date

06/17/2022

$5,433.02

 

Interest Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

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 Morgan Stanley Capital I Trust 2017-HR2, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206582-13 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206582-13 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.

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: June 30, 2022

 

 


msc17hr2_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

Morgan Stanley Capital I Trust 2017-HR2

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-HR2

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

4

 

1585 Broadway | New York, NY 10036 | United States

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Argentic Services Company LP

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Andrew Hundertmark

(469) 609-2001

ahundertmark@argenticservices.com

Mortgage Loan Detail (Part 1)

13-14

 

500 North Central Expressway, Suite 261 | Plano, TX 75074 | 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) 230-9090

 

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

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

24

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

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

61691NAA3

2.330000%

15,000,000.00

367,691.21

367,691.21

713.93

0.00

0.00

368,405.14

0.00

0.00%

30.00%

A-2

61691NAB1

3.345000%

114,600,000.00

114,600,000.00

105,852,203.91

319,447.50

0.00

0.00

106,171,651.41

8,747,796.09

34.41%

30.00%

A-SB

61691NAC9

3.509000%

26,300,000.00

26,300,000.00

0.00

76,905.58

0.00

0.00

76,905.58

26,300,000.00

34.41%

30.00%

A-3

61691NAD7

3.330000%

235,000,000.00

235,000,000.00

0.00

652,125.00

0.00

0.00

652,125.00

235,000,000.00

34.41%

30.00%

A-4

61691NAE5

3.587000%

269,015,000.00

269,015,000.00

0.00

804,130.67

0.00

0.00

804,130.67

269,015,000.00

34.41%

30.00%

A-S

61691NAH8

3.890000%

58,922,000.00

58,922,000.00

0.00

191,005.48

0.00

0.00

191,005.48

58,922,000.00

27.24%

23.75%

B

61691NAJ4

4.061000%

48,315,000.00

48,315,000.00

0.00

163,506.01

0.00

0.00

163,506.01

48,315,000.00

21.36%

18.63%

C

61691NAK1

4.361727%

48,315,000.00

48,315,000.00

0.00

175,614.02

0.00

0.00

175,614.02

48,315,000.00

15.49%

13.50%

D

61691NAN5

2.730000%

31,110,000.00

31,110,000.00

0.00

70,775.25

0.00

0.00

70,775.25

31,110,000.00

11.70%

10.20%

E-RR

61691NAR6

4.361727%

23,097,000.00

23,097,000.00

0.00

83,952.33

0.00

0.00

83,952.33

23,097,000.00

8.89%

7.75%

F-RR

61691NAT2

4.361727%

15,320,000.00

15,320,000.00

0.00

55,684.71

0.00

0.00

55,684.71

15,320,000.00

7.03%

6.13%

G-RR

61691NAV7

4.361727%

11,784,000.00

11,784,000.00

0.00

42,832.16

0.00

0.00

42,832.16

11,784,000.00

5.59%

4.88%

H-RR

61691NAX3

4.361727%

10,606,000.00

10,606,000.00

0.00

38,550.39

0.00

0.00

38,550.39

10,606,000.00

4.30%

3.75%

J-RR

61691NAZ8

4.361727%

35,353,074.00

35,353,074.00

0.00

128,222.06

0.00

0.00

128,222.06

35,353,074.00

0.00%

0.00%

V

61691NBB0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61691NBC8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

942,737,074.00

928,104,765.21

106,219,895.12

2,803,465.09

0.00

0.00

109,023,360.21

821,884,870.09

 

 

 

 

X-A

61691NAF2

0.915195%

659,915,000.00

645,282,691.21

0.00

492,132.92

0.00

0.00

492,132.92

539,062,796.09

 

 

X-B

61691NAG0

0.394684%

107,237,000.00

107,237,000.00

0.00

35,270.57

0.00

0.00

35,270.57

107,237,000.00

 

 

X-D

61691NAL9

1.631727%

31,110,000.00

31,110,000.00

0.00

42,302.51

0.00

0.00

42,302.51

31,110,000.00

 

 

Notional SubTotal

 

798,262,000.00

783,629,691.21

0.00

569,706.00

0.00

0.00

569,706.00

677,409,796.09

 

 

 

Deal Distribution Total

 

 

 

106,219,895.12

3,373,171.09

0.00

0.00

109,593,066.21

 

 

 

 

*

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

61691NAA3

24.51274733

24.51274733

0.04759533

0.00000000

0.00000000

0.00000000

0.00000000

24.56034267

0.00000000

A-2

61691NAB1

1,000.00000000

923.66670079

2.78750000

0.00000000

0.00000000

0.00000000

0.00000000

926.45420079

76.33329921

A-SB

61691NAC9

1,000.00000000

0.00000000

2.92416654

0.00000000

0.00000000

0.00000000

0.00000000

2.92416654

1,000.00000000

A-3

61691NAD7

1,000.00000000

0.00000000

2.77500000

0.00000000

0.00000000

0.00000000

0.00000000

2.77500000

1,000.00000000

A-4

61691NAE5

1,000.00000000

0.00000000

2.98916666

0.00000000

0.00000000

0.00000000

0.00000000

2.98916666

1,000.00000000

A-S

61691NAH8

1,000.00000000

0.00000000

3.24166661

0.00000000

0.00000000

0.00000000

0.00000000

3.24166661

1,000.00000000

B

61691NAJ4

1,000.00000000

0.00000000

3.38416661

0.00000000

0.00000000

0.00000000

0.00000000

3.38416661

1,000.00000000

C

61691NAK1

1,000.00000000

0.00000000

3.63477222

0.00000000

0.00000000

0.00000000

0.00000000

3.63477222

1,000.00000000

D

61691NAN5

1,000.00000000

0.00000000

2.27500000

0.00000000

0.00000000

0.00000000

0.00000000

2.27500000

1,000.00000000

E-RR

61691NAR6

1,000.00000000

0.00000000

3.63477205

0.00000000

0.00000000

0.00000000

0.00000000

3.63477205

1,000.00000000

F-RR

61691NAT2

1,000.00000000

0.00000000

3.63477219

0.00000000

0.00000000

0.00000000

0.00000000

3.63477219

1,000.00000000

G-RR

61691NAV7

1,000.00000000

0.00000000

3.63477257

0.00000000

0.00000000

0.00000000

0.00000000

3.63477257

1,000.00000000

H-RR

61691NAX3

1,000.00000000

0.00000000

3.63477183

0.00000000

0.00000000

0.00000000

0.00000000

3.63477183

1,000.00000000

J-RR

61691NAZ8

1,000.00000000

0.00000000

3.62689988

0.00787258

0.32075485

0.00000000

0.00000000

3.62689988

1,000.00000000

V

61691NBB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61691NBC8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

61691NAF2

977.82697955

0.00000000

0.74575198

0.00000000

0.00000000

0.00000000

0.00000000

0.74575198

816.86701483

X-B

61691NAG0

1,000.00000000

0.00000000

0.32890299

0.00000000

0.00000000

0.00000000

0.00000000

0.32890299

1,000.00000000

X-D

61691NAL9

1,000.00000000

0.00000000

1.35977210

0.00000000

0.00000000

0.00000000

0.00000000

1.35977210

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

05/01/22 - 05/30/22

30

0.00

713.93

0.00

713.93

0.00

0.00

0.00

713.93

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

319,447.50

0.00

319,447.50

0.00

0.00

0.00

319,447.50

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

76,905.58

0.00

76,905.58

0.00

0.00

0.00

76,905.58

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

652,125.00

0.00

652,125.00

0.00

0.00

0.00

652,125.00

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

804,130.67

0.00

804,130.67

0.00

0.00

0.00

804,130.67

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

492,132.92

0.00

492,132.92

0.00

0.00

0.00

492,132.92

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

35,270.57

0.00

35,270.57

0.00

0.00

0.00

35,270.57

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

42,302.51

0.00

42,302.51

0.00

0.00

0.00

42,302.51

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

191,005.48

0.00

191,005.48

0.00

0.00

0.00

191,005.48

0.00

 

B

05/01/22 - 05/30/22

30

0.00

163,506.01

0.00

163,506.01

0.00

0.00

0.00

163,506.01

0.00

 

C

05/01/22 - 05/30/22

30

0.00

175,614.02

0.00

175,614.02

0.00

0.00

0.00

175,614.02

0.00

 

D

05/01/22 - 05/30/22

30

0.00

70,775.25

0.00

70,775.25

0.00

0.00

0.00

70,775.25

0.00

 

E-RR

05/01/22 - 05/30/22

30

0.00

83,952.33

0.00

83,952.33

0.00

0.00

0.00

83,952.33

0.00

 

F-RR

05/01/22 - 05/30/22

30

0.00

55,684.71

0.00

55,684.71

0.00

0.00

0.00

55,684.71

0.00

 

G-RR

05/01/22 - 05/30/22

30

0.00

42,832.16

0.00

42,832.16

0.00

0.00

0.00

42,832.16

0.00

 

H-RR

05/01/22 - 05/30/22

30

0.00

38,550.39

0.00

38,550.39

0.00

0.00

0.00

38,550.39

0.00

 

J-RR

05/01/22 - 05/30/22

30

11,021.29

128,500.37

0.00

128,500.37

278.32

0.00

0.00

128,222.06

11,339.67

 

Totals

 

 

11,021.29

3,373,449.40

0.00

3,373,449.40

278.32

0.00

0.00

3,373,171.09

11,339.67

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

109,593,066.21

 

(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

3,393,685.18

Master Servicing Fee

12,301.45

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,432.28

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

399.60

ARD Interest

0.00

Operating Advisor Fee

1,556.70

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

255.74

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,393,685.18

Total Fees

20,235.78

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

329,893.70

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

105,890,001.42

Special Servicing Fees (Monthly)

0.00

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)

278.32

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

106,219,895.12

Total Expenses/Reimbursements

278.32

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,373,171.09

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

106,219,895.12

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

109,593,066.21

Total Funds Collected

109,613,580.30

Total Funds Distributed

109,613,580.31

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

928,104,766.17

928,104,766.17

Beginning Certificate Balance

928,104,765.21

(-) Scheduled Principal Collections

329,893.70

329,893.70

(-) Principal Distributions

106,219,895.12

(-) Unscheduled Principal Collections

105,890,001.42

105,890,001.42

(-) 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

821,884,871.05

821,884,871.05

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

928,167,736.96

928,167,736.96

Ending Certificate Balance

821,884,870.09

Ending Actual Collateral Balance

821,946,764.80

821,946,764.80

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.96)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.96)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.36%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 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

2

13,802,086.74

1.68%

64

4.6112

NAP

Defeased

2

13,802,086.74

1.68%

64

4.6112

NAP

 

10,000,000 or less

13

90,763,345.67

11.04%

60

4.7942

1.769469

1.40 or less

9

150,470,980.41

18.31%

62

4.6766

0.699187

10,000,001 to 20,000,000

11

160,916,748.82

19.58%

65

4.4579

2.166192

1.41 to 1.50

2

12,806,537.02

1.56%

65

4.9707

1.491657

20,000,001 to 30,000,000

9

232,402,689.82

28.28%

66

4.3359

1.555342

1.51 to 1.60

2

18,755,668.67

2.28%

65

4.6453

1.553699

30,000,001 to 40,000,000

4

131,200,000.00

15.96%

66

4.3273

3.215421

1.61 to 1.80

4

63,558,830.67

7.73%

65

4.3692

1.682374

40,000,001 to 55,000,000

2

100,800,000.00

12.26%

66

4.0497

2.519163

1.81 to 2.00

3

45,400,000.00

5.52%

65

4.4135

1.883044

55,000,001 to 65,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

4

97,160,061.22

11.82%

66

4.3595

2.175384

 

65,000,001 or greater

1

92,000,000.00

11.19%

66

4.1750

3.163900

2.26 to 2.50

4

64,385,978.06

7.83%

66

4.2133

2.289183

 

Totals

42

821,884,871.05

100.00%

65

4.3605

2.264866

2.51 or greater

12

355,544,728.26

43.26%

66

4.1987

3.186368

 

 

 

 

 

 

 

 

Totals

42

821,884,871.05

100.00%

65

4.3605

2.264866

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

2

13,802,086.74

1.68%

64

4.6112

NAP

Virginia

1

13,004,279.37

1.58%

66

4.6300

1.544500

Arizona

1

2,721,193.42

0.33%

66

4.1750

3.163900

Washington, DC

1

25,500,000.00

3.10%

66

4.3300

0.076000

California

12

103,808,925.72

12.63%

66

4.3270

2.221822

West Virginia

2

32,612,414.48

3.97%

66

4.5000

1.362707

Colorado

2

15,000,000.00

1.83%

66

4.6100

4.146400

Totals

80

821,884,871.05

100.00%

65

4.3605

2.264866

Connecticut

1

4,595,267.49

0.56%

66

4.1750

3.163900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Delaware

1

13,860,061.22

1.69%

65

4.5900

2.174200

 

 

 

 

 

 

 

Florida

1

2,176,954.73

0.26%

66

4.1750

3.163900

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Georgia

4

24,612,078.39

2.99%

66

4.6505

2.518649

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

1

8,999,801.77

1.10%

6

5.7100

0.023300

Defeased

2

13,802,086.74

1.68%

64

4.6112

NAP

Louisiana

1

14,500,000.00

1.76%

66

3.9000

2.286000

Lodging

8

99,714,463.31

12.13%

66

4.6344

1.570636

Maryland

1

10,600,000.00

1.29%

66

4.6150

1.927500

Mixed Use

4

97,300,000.00

11.84%

66

4.4814

1.407698

Massachusetts

1

3,615,637.86

0.44%

66

4.1750

3.163900

Multi-Family

3

41,612,216.25

5.06%

53

4.7617

1.073023

Michigan

3

88,452,689.82

10.76%

66

4.6261

2.957236

Office

8

158,237,733.90

19.25%

66

4.4125

3.099897

Minnesota

1

7,007,733.90

0.85%

65

4.6940

1.492200

Other

3

24,000,000.00

2.92%

66

4.2720

1.861000

Missouri

1

1,661,111.11

0.20%

66

4.1750

3.163900

Retail

12

279,060,657.78

33.95%

65

4.1614

2.277725

Nevada

5

83,673,415.64

10.18%

66

4.2436

2.085917

Self Storage

40

108,157,712.70

13.16%

66

4.2704

2.957240

New Jersey

9

93,071,218.00

11.32%

65

4.3181

2.260282

Totals

80

821,884,871.05

100.00%

65

4.3605

2.264866

New Mexico

2

3,719,753.09

0.45%

66

4.1750

3.163900

 

 

 

 

 

 

 

New York

8

72,368,930.04

8.81%

66

4.5483

1.507896

 

 

 

 

 

 

 

North Carolina

1

8,846,828.26

1.08%

66

5.0300

0.917800

 

 

 

 

 

 

 

Ohio

1

1,008,024.69

0.12%

66

4.1750

3.163900

 

 

 

 

 

 

 

Pennsylvania

4

41,592,798.35

5.06%

65

3.9957

2.987177

 

 

 

 

 

 

 

South Carolina

1

2,059,246.08

0.25%

66

5.4200

1.233700

 

 

 

 

 

 

 

Tennessee

7

13,394,482.13

1.63%

66

4.6642

2.439660

 

 

 

 

 

 

 

Texas

5

115,619,938.38

14.07%

66

3.9407

2.839835

 

 

 

 

 

 

 

 

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

2

13,802,086.74

1.68%

64

4.6112

NAP

Defeased

2

13,802,086.74

1.68%

64

4.6112

NAP

 

4.4990% or less

17

512,135,403.41

62.31%

66

4.1535

2.383556

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9990%

19

270,242,701.67

32.88%

66

4.6449

2.210233

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

4

25,704,679.23

3.13%

45

5.3614

0.759232

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

42

821,884,871.05

100.00%

65

4.3605

2.264866

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

40

808,082,784.31

98.32%

65

4.3562

2.273924

 

 

 

 

 

 

 

 

Totals

42

821,884,871.05

100.00%

65

4.3605

2.264866

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 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

2

13,802,086.74

1.68%

64

4.6112

NAP

Defeased

2

13,802,086.74

1.68%

64

4.6112

NAP

 

60 months or less

1

8,999,801.77

1.10%

6

5.7100

0.023300

Interest Only

20

548,730,000.00

66.76%

66

4.2320

2.357945

61 months to 119 months

39

799,082,982.54

97.23%

66

4.3410

2.299272

300 months or less

3

30,802,712.19

3.75%

66

4.8389

1.961001

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

301 months to 330 months

17

228,550,072.12

27.81%

63

4.5896

2.114370

 

Totals

42

821,884,871.05

100.00%

65

4.3605

2.264866

331 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

42

821,884,871.05

100.00%

65

4.3605

2.264866

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 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

2

13,802,086.74

1.68%

64

4.6112

NAP

 

 

 

None

 

Underwriter's Information

2

57,200,000.00

6.96%

66

3.9983

2.429091

 

 

 

 

 

 

12 months or less

36

724,823,538.23

88.19%

65

4.3615

2.326603

 

 

 

 

 

 

13 months to 24 months

1

24,000,000.00

2.92%

66

4.9580

0.402400

 

 

 

 

 

 

25 months or greater

1

2,059,246.08

0.25%

66

5.4200

1.233700

 

 

 

 

 

 

Totals

42

821,884,871.05

100.00%

65

4.3605

2.264866

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

 

 

© 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

309470001

SS

Various

Various

Actual/360

4.175%

330,752.78

0.00

0.00

N/A

12/01/27

--

92,000,000.00

92,000,000.00

06/01/22

 

2

309470002

MF

San Jose

CA

Actual/360

2.941%

215,228.26

85,000,000.00

0.00

N/A

12/06/22

--

85,000,000.00

0.00

06/06/22

 

3

1751008

RT

Friendswood

TX

Actual/360

3.770%

162,319.44

0.00

0.00

N/A

12/01/27

--

50,000,000.00

50,000,000.00

06/01/22

 

3A

453011677

 

 

 

Actual/360

3.770%

97,391.67

0.00

0.00

N/A

12/01/27

--

30,000,000.00

30,000,000.00

06/01/22

 

4

304101935

MU

Las Vegas

NV

Actual/360

4.250%

109,791.67

0.00

0.00

N/A

12/06/27

--

30,000,000.00

30,000,000.00

06/06/22

 

4A

304101936

 

 

 

Actual/360

4.250%

99,544.44

0.00

0.00

N/A

12/06/27

--

27,200,000.00

27,200,000.00

06/06/22

 

5

309470005

RT

Totowa

NJ

Actual/360

4.325%

189,194.72

0.00

0.00

N/A

12/01/27

--

50,800,000.00

50,800,000.00

06/01/22

 

6

695100846

OF

Detroit

MI

Actual/360

4.603%

138,729.31

0.00

0.00

12/06/27

12/06/29

--

35,000,000.00

35,000,000.00

06/06/22

 

7

695100856

OF

Sacramento

CA

Actual/360

4.223%

117,094.41

0.00

0.00

N/A

12/06/27

--

32,200,000.00

32,200,000.00

06/06/22

 

8

309470008

OF

Detroit

MI

Actual/360

4.516%

124,440.89

0.00

0.00

N/A

12/06/27

--

32,000,000.00

32,000,000.00

06/06/22

 

9

304101922

RT

Philadelphia

PA

Actual/360

3.942%

108,624.00

0.00

0.00

N/A

11/01/27

--

32,000,000.00

32,000,000.00

06/01/22

 

10

309470010

RT

San Jose

CA

Actual/360

4.330%

100,672.50

0.00

0.00

N/A

12/01/27

--

27,000,000.00

27,000,000.00

06/01/22

 

11

304101924

LO

Washington DC

DC

Actual/360

4.330%

95,079.58

0.00

0.00

N/A

12/06/27

--

25,500,000.00

25,500,000.00

06/06/22

 

12

301741243

MU

Brooklyn

NY

Actual/360

4.958%

102,465.33

0.00

0.00

N/A

12/06/27

--

24,000,000.00

24,000,000.00

06/06/22

 

13

304101931

98

New York

NY

Actual/360

4.272%

88,288.00

0.00

0.00

N/A

12/06/27

--

24,000,000.00

24,000,000.00

06/06/22

 

14

301741241

OF

Irving

TX

Actual/360

4.260%

85,288.75

0.00

0.00

N/A

12/06/27

--

23,250,000.00

23,250,000.00

06/06/22

 

15

695100850

LO

Novi

MI

Actual/360

4.828%

89,322.51

32,266.45

0.00

N/A

12/06/27

--

21,484,956.27

21,452,689.82

06/06/22

 

16

304101932

MU

Chamblee

GA

Actual/360

5.060%

91,135.62

20,915,990.97

0.00

N/A

12/06/22

--

20,915,990.97

0.00

06/06/22

 

17

301741222

RT

Toms River Township

NJ

Actual/360

4.320%

71,769.08

32,400.69

0.00

N/A

09/06/27

--

19,292,764.74

19,260,364.05

06/06/22

 

18

304101918

OF

Various

NV

Actual/360

4.250%

70,559.44

0.00

0.00

N/A

11/06/27

--

19,280,000.00

19,280,000.00

06/06/22

 

19

309470019

MF

Triadelphia

WV

Actual/360

4.500%

68,573.28

23,136.76

0.00

N/A

12/06/27

--

17,696,331.42

17,673,194.66

06/06/22

 

20

301741244

MF

Bridgeport

WV

Actual/360

4.500%

57,965.26

19,557.59

0.00

N/A

12/06/27

--

14,958,777.41

14,939,219.82

06/06/22

 

21

301741242

LO

Pooler

GA

Actual/360

4.840%

50,151.51

33,524.32

0.00

N/A

12/06/27

--

12,033,154.02

11,999,629.70

06/06/22

 

22

301741239

LO

Colorado Springs

CO

Actual/360

4.610%

59,545.83

0.00

0.00

N/A

12/06/27

--

15,000,000.00

15,000,000.00

06/06/22

 

23

309470023

RT

Wilmington

DE

Actual/360

4.590%

54,868.60

21,938.44

0.00

N/A

11/01/27

--

13,881,999.66

13,860,061.22

06/01/22

 

24

1750781

RT

Metairie

LA

Actual/360

3.900%

48,695.83

0.00

0.00

N/A

12/01/27

--

14,500,000.00

14,500,000.00

06/01/22

 

25

304101937

LO

Lynchburg

VA

Actual/360

4.630%

51,965.77

29,703.60

0.00

N/A

12/06/27

--

13,033,982.97

13,004,279.37

06/06/22

 

26

301741220

RT

New York

NY

Actual/360

4.530%

42,129.00

0.00

0.00

N/A

09/06/27

--

10,800,000.00

10,800,000.00

06/06/22

 

 

 

 

 

© 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

 

27

695100857

MU

Rockville

MD

Actual/360

4.615%

42,124.69

0.00

0.00

N/A

12/06/27

--

10,600,000.00

10,600,000.00

06/06/22

 

28

301741240

MF

Evansville

IN

Actual/360

5.710%

44,307.36

11,355.73

0.00

N/A

12/06/22

--

9,011,157.50

8,999,801.77

02/06/22

 

29

695100841

OF

Thousand Oaks

CA

Actual/360

4.500%

36,812.50

0.00

0.00

N/A

11/06/27

--

9,500,000.00

9,500,000.00

06/06/22

 

30

304101938

RT

Roanoke Rapids

NC

Actual/360

5.030%

38,374.49

12,797.89

0.00

N/A

12/06/27

--

8,859,626.15

8,846,828.26

06/06/22

 

31

309470031

SS

Various

Various

Actual/360

4.770%

36,184.36

10,872.46

0.00

N/A

12/06/27

--

8,809,339.08

8,798,466.62

06/06/22

 

32

1750949

RT

Turlock

CA

Actual/360

4.619%

32,092.80

12,606.10

0.00

N/A

12/01/27

--

8,068,643.36

8,056,037.26

06/01/22

 

33

695100840

RT

League City

TX

Actual/360

4.397%

31,036.31

11,012.72

0.00

N/A

11/06/27

--

8,196,990.78

8,185,978.06

06/06/22

 

34

695100863

IN

Columbus

OH

Actual/360

4.604%

30,135.33

9,100.25

0.00

N/A

09/06/27

--

7,601,186.99

7,592,086.74

06/06/22

 

35

1750274

LO

Ontario

CA

Actual/360

4.300%

25,810.63

11,552.16

0.00

N/A

12/01/27

--

6,970,613.46

6,959,061.30

06/01/22

 

36

695100842

OF

Brooklyn Park

MN

Actual/360

4.694%

28,363.93

9,470.31

0.00

N/A

11/06/27

--

7,017,204.21

7,007,733.90

06/06/22

 

37

1751044

LO

Clarksville

TN

Actual/360

5.305%

26,544.95

12,014.85

0.00

N/A

12/01/27

--

5,810,817.97

5,798,803.12

06/01/22

 

38

1751085

SS

Cape Coral

FL

Actual/360

4.620%

24,705.45

0.00

0.00

N/A

12/01/27

--

6,210,000.00

6,210,000.00

06/01/22

 

39

301741238

RT

Eversham Township

NJ

Actual/360

4.680%

23,209.68

7,836.50

0.00

N/A

10/06/27

--

5,759,225.80

5,751,389.30

06/06/22

 

40

304101923

MU

Brooklyn

NY

Actual/360

4.550%

21,549.31

0.00

0.00

N/A

12/06/27

--

5,500,000.00

5,500,000.00

06/06/22

 

41

695100838

SS

Placentia

CA

Actual/360

4.650%

21,222.08

0.00

0.00

N/A

10/06/27

--

5,300,000.00

5,300,000.00

06/06/22

 

42

695100853

SS

Rock Hill

SC

Actual/360

5.420%

9,623.83

2,757.33

0.00

N/A

12/06/27

--

2,062,003.41

2,059,246.08

06/06/22

 

Totals

 

 

 

 

 

 

3,393,685.18

106,219,895.12

0.00

 

 

 

928,104,766.17

821,884,871.05

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

26,448,250.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

26,742,187.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

14,721,040.45

3,885,350.88

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

10,674,077.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

5,069,154.26

1,297,430.52

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

8,594,757.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,753,134.00

823,181.89

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

10,460,627.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

975,701.20

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,006,332.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

132,796.24

299,383.51

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

131,168.65

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,070,493.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

4,849,635.21

981,684.39

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

693,977.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

706,798.65

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,901,465.64

540,009.81

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,151,038.43

614,096.15

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,506,943.00

1,544,566.00

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,244,962.00

1,281,903.06

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,797,043.18

2,853,438.21

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

2,842,899.31

3,201,746.09

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

3,346,687.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,603,367.26

350,170.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,598,621.33

1,680,267.66

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

963,847.70

0.00

--

--

--

0.00

0.00

0.00

0.00

15,003.25

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

 

27

1,016,402.16

240,990.41

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

40,739.34

01/01/21

09/30/21

--

0.00

0.00

278,125.93

278,125.93

0.00

0.00

 

 

29

942,693.70

266,928.24

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

663,856.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

935,281.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

827,640.04

361,641.90

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

714,517.00

312,354.35

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

1,686,617.91

1,802,559.45

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

959,980.39

206,797.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

742,707.43

775,303.94

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

39

2,641,399.99

675,015.75

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

395,575.47

102,160.06

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

139,661.42

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

205,183.00

94,137.00

01/01/19

06/30/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

147,905,193.23

26,185,186.03

 

 

 

0.00

0.00

278,125.93

278,125.93

15,003.25

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

2

309470002

85,000,000.00

Payoff Prior to Maturity

                                       0.00

              0.00

16

304101932

20,890,001.42

Payoff Prior to Maturity

                                       0.00

              0.00

Totals

 

105,890,001.42

 

                                       0.00

              0.00

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

 

 

 

 

 

 

© 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

2

105,890,001.42

4.360524%

4.335751%

65

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.246346%

4.221026%

59

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.246531%

4.221211%

60

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.246699%

4.214921%

61

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.246913%

4.215138%

62

01/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.247079%

4.215308%

63

12/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.247245%

4.215477%

64

11/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.247422%

4.215657%

65

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.247583%

4.213377%

66

09/17/21

1

13,277,358.95

0

0.00

1

9,108,441.25

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.247758%

4.219998%

67

08/17/21

0

0.00

0

0.00

1

9,119,265.42

1

24,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.247917%

4.213713%

68

07/16/21

0

0.00

0

0.00

1

9,130,036.63

1

24,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.248076%

4.207430%

69

(1) 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

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

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

 

8,999,802

8,999,802

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

 

0

0

0

 

 

0

 

> 60 Months

 

812,885,069

812,885,069

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

      30-59 Days

    60-89 Days

  90+ Days

   REO/Foreclosure

 

 

Jun-22

821,884,871

821,884,871

0

0

 

0

0

 

May-22

928,104,766

928,104,766

0

0

 

0

0

 

Apr-22

928,461,044

928,461,044

0

0

 

0

0

 

Mar-22

928,788,157

928,788,157

0

0

 

0

0

 

Feb-22

929,197,397

929,197,397

0

0

 

0

0

 

Jan-22

929,521,523

929,521,523

0

0

 

0

0

 

Dec-21

929,844,335

929,844,335

0

0

 

0

0

 

Nov-21

930,183,940

930,183,940

0

0

 

0

0

 

Oct-21

930,495,195

930,495,195

0

0

 

0

0

 

Sep-21

930,832,245

908,446,445

13,277,359

0

9,108,441

0

 

Aug-21

931,140,871

922,021,605

0

0

9,119,265

0

 

Jul-21

931,448,245

922,318,208

0

0

9,130,037

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

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 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

 

 

 

 

 

 

No specially serviced loans this period

 

 

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

11

304101924

25,500,000.00

4.33000%

25,500,000.00                            4.33000%

10

10/07/20

04/29/20

11/12/20

25

304101937

13,708,404.99

4.63000%

13,708,404.99                            4.63000%

10

08/04/20

07/06/20

09/11/20

28

301741240

9,233,144.27

5.71000%

9,200,729.88                             5.71000%

10

05/06/21

02/06/21

05/11/21

Totals

 

48,441,549.26

 

48,409,134.87

 

 

 

 

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

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

No realized losses this period

 

 

 

 

 

                  

 

 

© 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)

28

0.00

0.00

0.00

0.00

278.32

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

278.32

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

 

278.32

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention Special Notices" tab for the MSC 2017-HR2 transaction, certain

information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27

 


(null)


  
    Prospectus Loan ID
    1
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-30-2017
    92000000.00
    120
    12-01-2027
    0.04175
    0.04175
    3
    1
    120
    01-01-2018
    true
    1
    PP
    3
    0.00
    92000000.00
    1
    36
    36
    0
    true
    true
    false
    false
    false
    05-31-2027
    
      Extra Space Self Storage Portfolio
      SS
      2668218
      299250000.00
      0.95
      0.96
      01-01-2020
      N
      09-30-2017
      12-31-2020
      12-31-2021
      27645157.27
      38626835.00
      10672977.97
      12178585.00
      16972179.30
      26448250.00
      16559527.97
      26035597.00
      UW
      8228927.00
      2.06
      3.214
      2.01
      3.1639
      F
      F
    
    false
    false
    92000000.00
    330752.78
    0.04175
    0.0003064
    330752.78
    0.00
    0.00
    92000000.00
    92000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1-001
    05-12-2022
    06-13-2022
    
      HENDERSON - STEPHANIE PLACE
      1051 STEPHANIE PLACE
      Henderson
      NV
      89014
      Clark
      SS
      292316
      292316
      1996
      18700000.00
      MAI
      11-01-2017
      0.97
      0.95
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1498071.20
      2269759.00
      358123.76
      482853.00
      1139947.44
      1786906.00
      1094739.52
      1741698.00
      UW
      CREFC
      651753.00
      2.7416
      2.6723
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-002
    05-12-2022
    06-13-2022
    
      BROOKFIELD - FEDERAL ROAD
      578 FEDERAL ROAD
      Brookfield
      CT
      06804
      Fairfield
      SS
      80250
      80250
      1988
      13800000.00
      MAI
      11-01-2017
      0.98
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1219615.97
      1552599.00
      370188.81
      412333.00
      849427.16
      1140266.00
      837016.15
      1127855.00
      UW
      CREFC
      486435.00
      2.3441
      2.3186
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-003
    05-12-2022
    06-13-2022
    
      KINGSTON - SAWKILL ROAD
      119 SAWKILL ROAD
      Kingston
      NY
      12401
      Ulster
      SS
      85675
      85675
      1986
      12400000.00
      MAI
      11-01-2017
      0.93
      0.94
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1309401.16
      2050017.00
      496860.29
      588067.00
      812540.87
      1461950.00
      799290.87
      1448700.00
      UW
      CREFC
      467399.00
      3.1278
      3.0994
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-004
    05-12-2022
    06-13-2022
    
      LAKE ELSINORE - CENTRAL AVENUE
      550 CENTRAL AVENUE
      Lake Elsinore
      CA
      92530
      Riverside
      SS
      105785
      105785
      2000
      12300000.00
      MAI
      11-01-2017
      0.93
      0.96
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1006271.48
      1334844.00
      278991.38
      381358.00
      727280.10
      953486.00
      710920.00
      937126.00
      UW
      CREFC
      197014.00
      4.8396
      4.7566
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-005
    05-12-2022
    06-13-2022
    
      DOYLESTOWN - NORTH BROAD STREET
      390 NORTH BROAD STREET
      Doylestown
      PA
      18901
      Bucks
      SS
      71355
      71355
      1988
      11400000.00
      MAI
      11-01-2017
      0.96
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1015502.51
      1136010.00
      304591.26
      314112.00
      710911.25
      821898.00
      699875.90
      810863.00
      UW
      CREFC
      407283.00
      2.018
      1.9909
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-006
    05-12-2022
    06-13-2022
    
      PENNSAUKEN - SOUTH CRESCENT BOULEVARD
      7480 SOUTH CRESCENT BOULEVARD
      Pennsauken
      NJ
      08109
      Camden
      SS
      82810
      82810
      1990
      12300000.00
      MAI
      11-01-2017
      0.94
      0.96
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1113954.22
      1563254.00
      425174.69
      452141.00
      688779.53
      1111113.00
      675972.61
      1098306.00
      UW
      CREFC
      396261.00
      2.8039
      2.7716
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-007
    05-12-2022
    06-13-2022
    
      NEW PALTZ - SOUTH PUTT CORNERS ROAD
      24 SOUTH PUTT CORNERS ROAD
      New Paltz
      NY
      12561
      Ulster
      SS
      76226
      76226
      1989
      10900000.00
      MAI
      11-01-2017
      0.95
      0.98
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1144026.61
      1613059.00
      472301.31
      542182.00
      671725.30
      1070877.00
      659936.63
      1059088.00
      UW
      CREFC
      386743.00
      2.7689
      2.7384
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-008
    05-12-2022
    06-13-2022
    
      TYNGSBOROUGH - INDUSTRIAL WAY
      2 INDUSTRIAL WAY
      Tyngsborough
      MA
      01879
      Middlesex
      SS
      79200
      79200
      1990
      10300000.00
      MAI
      11-01-2017
      0.94
      0.95
      6
      09-30-2017
      12-31-2020
      12-31-2021
      957413.22
      1223448.00
      288896.41
      301673.00
      668516.81
      921775.00
      656268.19
      909526.00
      UW
      CREFC
      382736.00
      2.4083
      2.3763
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-009
    05-12-2022
    06-13-2022
    
      HEMET - SOUTH SANDERSON
      750 SOUTH SANDERSON AVENUE
      Hemet
      CA
      92545
      Riverside
      SS
      90193
      90193
      1985
      11000000.00
      MAI
      11-01-2017
      0.93
      0.96
      6
      09-30-2017
      12-31-2020
      12-31-2021
      981539.72
      1434542.00
      345599.70
      442134.00
      635940.02
      992408.00
      621991.28
      978459.00
      UW
      CREFC
      364701.00
      2.7211
      2.6829
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-010
    05-12-2022
    06-13-2022
    
      BENSALEM - 1525 BRISTOL PIKE
      1525 BRISTOL PIKE
      Bensalem
      PA
      19020
      Bucks
      SS
      71070
      71070
      2000
      10800000.00
      MAI
      11-01-2017
      0.94
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1030578.68
      1284159.00
      405338.40
      392634.00
      625240.28
      891525.00
      614249.00
      880534.00
      UW
      CREFC
      169750.00
      5.2519
      5.1872
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-011
    05-12-2022
    06-13-2022
    
      EASTPOINT - LAKEWOOD AVENUE
      2960 LAKEWOOD AVENUE
      Atlanta
      GA
      30344
      Fulton
      SS
      90200
      90200
      1962
      11150000.00
      MAI
      11-01-2017
      0.96
      0.96
      6
      09-30-2017
      12-31-2020
      12-31-2021
      1023565.59
      1388005.00
      427629.52
      446631.00
      595936.07
      941374.00
      581986.25
      927424.00
      UW
      CREFC
      342158.00
      2.7512
      2.7105
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-012
    05-12-2022
    06-13-2022
    
      HOWELL - ROUTE 9 SOUTH
      5440 U.S. 9
      Howell
      NJ
      07731
      Monmouth
      SS
      69765
      69765
      1987
      10000000.00
      MAI
      11-01-2017
      0.94
      0.95
      6
      09-30-2017
      12-31-2020
      12-31-2021
      949796.41
      1137229.00
      369660.97
      381704.00
      580135.44
      755525.00
      569345.98
      744736.00
      UW
      CREFC
      157659.00
      4.7921
      4.7237
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-013
    05-12-2022
    06-13-2022
    
      LAWRENCEVILLE - HURRICANE SHOALS ROAD
      98 HURRICANE SHOALS ROAD NORTHEAST
      Lawrenceville
      GA
      30046
      Gwinnett
      SS
      103830
      103830
      1995
      9150000.00
      MAI
      11-01-2017
      0.95
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      901562.63
      1156279.00
      324523.19
      405590.00
      577039.44
      750689.00
      560981.68
      734631.00
      UW
      CREFC
      156474.00
      4.7975
      4.6949
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-014
    05-12-2022
    06-13-2022
    
      LAWNSIDE - WHITE HORSE PIKE
      339 WHITE HORSE PIKE NORTH
      Lawnside
      NJ
      08045
      Camden
      SS
      64565
      64565
      1977
      10300000.00
      MAI
      11-01-2017
      0.96
      0.95
      6
      09-30-2017
      12-31-2020
      12-31-2021
      955581.86
      1303010.00
      397457.12
      400923.00
      558124.74
      902087.00
      548139.48
      892102.00
      UW
      CREFC
      320616.00
      2.8136
      2.7824
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-015
    05-12-2022
    06-13-2022
    
      PHOENIX - WEST PEORIA
      2043 WEST PEORIA AVENUE
      Phoenix
      AZ
      85029
      Maricopa
      SS
      63214
      63214
      1980
      9300000.00
      MAI
      11-01-2017
      0.95
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      771526.70
      1096585.00
      268464.75
      305307.00
      503061.95
      791278.00
      493285.64
      781502.00
      UW
      CREFC
      288054.00
      2.7469
      2.713
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-016
    05-12-2022
    06-13-2022
    
      MOUNT LAUREL - ARK ROAD
      103 ARK ROAD
      Mount Laurel
      NJ
      08054
      Burlington
      SS
      46145
      46145
      1987
      7700000.00
      MAI
      11-01-2017
      0.97
      0.98
      6
      09-30-2017
      12-31-2020
      12-31-2021
      744749.62
      891550.00
      291272.05
      294928.00
      453477.57
      596622.00
      446341.04
      589485.00
      UW
      CREFC
      260501.00
      2.2902
      2.2628
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-017
    05-12-2022
    06-13-2022
    
      BURLINGTON - CADILLAC ROAD
      10 CADILLAC ROAD
      Burlington
      NJ
      08016
      Burlington
      SS
      62160
      62160
      1940
      7700000.00
      MAI
      11-01-2017
      0.98
      0.96
      6
      09-30-2017
      12-31-2020
      12-31-2021
      810985.40
      1144103.00
      361498.51
      390085.00
      449486.89
      754018.00
      439873.58
      744405.00
      UW
      CREFC
      122334.00
      6.1636
      6.085
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-018
    05-12-2022
    06-13-2022
    
      CHERRY HILL - MARLTON PIKE
      1986 MARLTON PIKE EAST
      Cherry Hill
      NJ
      08003
      Camden
      SS
      61140
      61140
      1990
      7500000.00
      MAI
      11-01-2017
      0.97
      0.96
      6
      09-30-2017
      12-31-2020
      12-31-2021
      776532.00
      935505.00
      328348.59
      322050.00
      448183.41
      613455.00
      438727.85
      603999.00
      UW
      CREFC
      257996.00
      2.3777
      2.3411
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-019
    05-12-2022
    06-13-2022
    
      BENSALEM - KNIGHTS ROAD
      2520 KNIGHTS ROAD
      Bensalem
      PA
      19020
      Bucks
      SS
      48546
      48546
      2004
      7600000.00
      MAI
      11-01-2017
      0.96
      0.95
      6
      09-30-2017
      12-31-2020
      12-31-2021
      724233.34
      973979.00
      289262.55
      306498.00
      434970.79
      667481.00
      427462.95
      659973.00
      UW
      CREFC
      118066.00
      5.6534
      5.5898
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-020
    05-12-2022
    06-13-2022
    
      ALBUQUERQUE - ELLISON ROAD NORTHWEST
      10340 ELLISON ROAD NORTHWEST
      Albuquerque
      NM
      87114
      Bernalillo
      SS
      54860
      54860
      1995
      6900000.00
      MAI
      11-01-2017
      0.96
      0.92
      6
      09-30-2017
      12-31-2020
      12-31-2021
      637367.60
      747227.00
      208888.12
      221164.00
      428479.48
      526063.00
      419995.14
      517579.00
      UW
      CREFC
      244971.00
      2.1474
      2.1128
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-021
    05-12-2022
    06-13-2022
    
      MODESTO - CROWS LANDING
      2201 CROWS LANDING ROAD
      Modesto
      CA
      95358
      Stanislaus
      SS
      76350
      76350
      2002
      6000000.00
      MAI
      11-01-2017
      0.97
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      655532.02
      1089372.00
      249066.72
      314935.00
      406465.30
      774437.00
      394657.45
      762629.00
      UW
      CREFC
      110243.00
      7.0248
      6.9177
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-022
    05-12-2022
    06-13-2022
    
      AUBURNDALE - US HIGHWAY 92 WEST
      1012 US HIGHWAY 92 WEST
      Auburndale
      FL
      33823
      Polk
      SS
      63675
      63675
      2000
      5700000.00
      MAI
      11-01-2017
      0.96
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      615272.31
      903276.00
      212177.01
      327974.00
      403095.30
      575302.00
      393247.69
      565454.00
      UW
      CREFC
      136110.00
      4.2267
      4.1543
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-023
    05-12-2022
    06-13-2022
    
      SAN BERNARDINO - WEST CLUB CENTER DRIVE
      155 WEST CLUB CENTER DRIVE
      San Bernardino
      CA
      92408
      San Bernardino
      SS
      63578
      63578
      1989
      6300000.00
      MAI
      11-01-2017
      0.99
      0.98
      6
      09-30-2017
      12-31-2020
      12-31-2021
      587047.75
      917276.00
      205959.09
      282485.00
      381088.66
      634791.00
      371256.05
      624958.00
      UW
      CREFC
      218420.00
      2.9062
      2.8612
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-024
    05-12-2022
    06-13-2022
    
      MEMPHIS - MOUNT MORIAH TERRACE
      2673 MOUNT MORIAH TERRACE
      Memphis
      TN
      38115
      Shelby
      SS
      84610
      84610
      1982
      5650000.00
      MAI
      11-01-2017
      0.93
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      650339.02
      885322.00
      284415.27
      309349.00
      365923.75
      575973.00
      352838.45
      562888.00
      UW
      CREFC
      210405.00
      2.7374
      2.6752
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-025
    05-12-2022
    06-13-2022
    
      HESPERIA - MARIPOSA ROAD
      9353 MARIPOSA ROAD
      Hesperia
      CA
      92344
      Hesperia
      SS
      77600
      77600
      1999
      5600000.00
      MAI
      11-01-2017
      0.97
      0.95
      6
      09-30-2017
      12-31-2020
      12-31-2021
      573765.16
      964497.00
      235225.47
      290509.00
      338539.69
      673988.00
      326538.52
      661987.00
      UW
      CREFC
      91750.00
      7.3459
      7.2151
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-026
    05-12-2022
    06-13-2022
    
      MEMPHIS - COVINGTON WAY
      4961 COVINGTON WAY
      Memphis
      TN
      38128
      Shelby
      SS
      78040
      78040
      1984
      5300000.00
      MAI
      11-01-2017
      0.95
      0.95
      6
      09-30-2017
      12-31-2020
      12-31-2021
      649104.06
      898264.00
      316603.51
      278164.00
      332500.55
      620100.00
      320431.33
      608031.00
      UW
      CREFC
      191368.00
      3.2403
      3.1772
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-027
    05-12-2022
    06-13-2022
    
      ST LOUIS - HALLS FERRY ROAD
      9702 HALLS FERRY ROAD
      St. Louis
      MO
      63136
      St. Louis
      SS
      58200
      58200
      1998
      5100000.00
      MAI
      11-01-2017
      0.91
      0.96
      6
      09-30-2017
      12-31-2020
      12-31-2021
      609320.62
      797149.00
      304924.89
      318737.00
      304395.73
      478412.00
      295394.85
      469411.00
      UW
      CREFC
      175838.00
      2.7207
      2.6695
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-028
    05-12-2022
    06-13-2022
    
      KILLEEN - JASPER DRIVE
      1035 WEST JASPER DRIVE
      Killeen
      TX
      76542
      Bell
      SS
      94970
      94970
      1974
      6000000.00
      MAI
      10-07-2017
      0.91
      0.87
      6
      09-30-2017
      12-31-2020
      12-31-2021
      601251.23
      1193536.00
      299006.78
      451961.00
      302244.45
      741575.00
      287556.94
      726887.00
      UW
      CREFC
      82267.00
      9.0142
      8.8357
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-029
    05-12-2022
    06-13-2022
    
      ALBUQUERQUE - AIRPORT DRIVE NORTHWEST
      141 AIRPORT DRIVE NORTHWEST
      Albuquerque
      NM
      87121
      Bernalillo
      SS
      53240
      53240
      1987
      4500000.00
      MAI
      11-01-2017
      0.97
      0.93
      6
      09-30-2017
      12-31-2020
      12-31-2021
      438275.43
      662142.00
      178118.51
      202085.00
      260156.92
      460057.00
      251923.13
      451823.00
      UW
      CREFC
      148786.00
      3.092
      3.0367
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-030
    05-12-2022
    06-13-2022
    
      MEMPHIS - GATEWAY DRIVE
      1235 GATEWAY DRIVE
      Memphis
      TN
      38116
      Shelby
      SS
      50300
      50300
      1987
      3650000.00
      MAI
      11-01-2017
      0.94
      0.99
      6
      09-30-2017
      12-31-2020
      12-31-2021
      443216.87
      632328.00
      197657.58
      249048.00
      245559.29
      383280.00
      237780.18
      375501.00
      UW
      CREFC
      141272.00
      2.713
      2.658
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-031
    05-12-2022
    06-13-2022
    
      VICTORVILLE - YATES ROAD
      15555 YATES ROAD
      Victorville
      CA
      92395
      San Bernardino
      SS
      62125
      62125
      1977
      3800000.00
      MAI
      11-01-2017
      0.97
      0.98
      6
      09-30-2017
      12-31-2020
      12-31-2021
      461599.08
      856596.00
      218101.91
      307365.00
      243497.17
      549231.00
      233889.28
      539623.00
      UW
      CREFC
      66146.00
      8.3033
      8.158
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-032
    05-12-2022
    06-13-2022
    
      LAS VEGAS - NORTH LAMONT STREET
      3450 NORTH LAMONT STREET
      Las Vegas
      NV
      89115
      Clark
      SS
      56985
      56985
      1988
      3800000.00
      MAI
      11-01-2017
      0.95
      0.98
      6
      09-30-2017
      12-31-2020
      12-31-2021
      378563.14
      660498.00
      186747.25
      216544.00
      191815.89
      443954.00
      183002.91
      435141.00
      UW
      CREFC
      109711.00
      4.0465
      3.9662
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-033
    05-12-2022
    06-13-2022
    
      COLUMBUS - EAST MAIN STREET
      3569 EAST MAIN STREET
      Columbus
      OH
      43213
      Franklin
      SS
      33500
      33500
      1988
      2750000.00
      MAI
      11-01-2017
      0.95
      0.98
      6
      09-30-2017
      12-31-2020
      12-31-2021
      358001.19
      467785.00
      172483.47
      194879.00
      185517.72
      272906.00
      180336.80
      267725.00
      UW
      CREFC
      106705.00
      2.5575
      2.509
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-034
    05-12-2022
    06-13-2022
    
      MEMPHIS - RALEIGH-LAGRANGE
      4994 RALEIGH LAGRANGE ROAD
      Memphis
      TN
      38128
      Shelby
      SS
      40395
      40395
      1984
      2700000.00
      MAI
      11-01-2017
      0.95
      0.98
      6
      09-30-2017
      12-31-2020
      12-31-2021
      350287.22
      458526.00
      182018.51
      200629.00
      168268.71
      257897.00
      162021.45
      251650.00
      UW
      CREFC
      96686.00
      2.6673
      2.6027
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-035
    05-12-2022
    06-13-2022
    
      MEMPHIS - 5675 SUMMER AVENUE
      5675 SUMMER AVENUE
      Memphis
      TN
      38134
      Shelby
      SS
      47945
      47945
      1985
      2350000.00
      MAI
      11-01-2017
      0.92
      0.97
      6
      09-30-2017
      12-31-2020
      12-31-2021
      384887.81
      558831.00
      232614.18
      242436.00
      152273.63
      316395.00
      144858.73
      308980.00
      UW
      CREFC
      88170.00
      3.5884
      3.5043
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    1-036
    05-12-2022
    06-13-2022
    
      MEMPHIS - MADISON AVENUE
      1075 MADISON AVENUE
      Memphis
      TN
      38104
      Shelby
      SS
      27400
      27400
      1982
      2250000.00
      MAI
      11-01-2017
      0.87
      1
      6
      09-30-2017
      12-31-2020
      12-31-2021
      316418.44
      446274.00
      184786.44
      207118.00
      131632.00
      239156.00
      127394.47
      234918.00
      UW
      CREFC
      76146.00
      3.1407
      3.085
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    2
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    12-01-2017
    85000000.00
    60
    12-06-2022
    0.029405
    0.029405
    3
    1
    60
    01-06-2018
    true
    1
    PP
    3
    0.00
    85000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    06-05-2022
    06-05-2022
    
      THE WOODS
      4300 THE WOODS DRIVE
      San Jose
      CA
      95136
      Santa Clara
      MF
      1841
      1841
      1981
      2017
      675500000.00
      MAI
      10-10-2017
      0.95
      0.95
      6
      01-06-2020
      N
      09-30-2017
      12-31-2020
      12-31-2021
      45252611.00
      45421943.00
      14939344.34
      18679756.00
      30313266.66
      26742187.00
      29853016.66
      26281937.00
      UW
      CREFC
      5962681.00
      5.08
      4.4849
      5.01
      4.4077
      F
      F
    
    false
    false
    85000000.00
    215228.26
    0.029405
    0.000332
    215228.26
    0.00
    85000000.00
    0.00
    0.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    2
    06-13-2022
  
  
    Prospectus Loan ID
    3
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-17-2017
    50000000.00
    120
    12-01-2027
    0.0377
    0.0377
    3
    1
    120
    01-01-2018
    true
    1
    PP
    3
    0.00
    50000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-31-2027
    
      BAYBROOK LIFESTYLE AND POWER CENTER
      500 BAYBROOK MALL DRIVE
      Friendswood
      TX
      77546
      Harris
      RT
      636845
      636845
      2015
      241000000.00
      MAI
      07-01-2018
      0.94
      0.97
      6
      01-01-2020
      N
      Dick's Sporting Goods
      105000
      01-31-2027
      Forever 21
      81772
      01-31-2024
      STAR CINEMA GRILL
      42147
      12-31-2037
      09-30-2017
      01-01-2022
      03-31-2022
      20728425.95
      5641190.00
      4953868.25
      1755839.12
      15774557.70
      3885350.88
      14961901.00
      3682186.63
      UW
      CREFC
      1319500.01
      2.95
      2.9445
      2.80
      2.7905
      F
      F
      03-31-2022
    
    false
    false
    50000000.00
    162319.44
    0.0377
    0.0001576
    162319.44
    0.00
    0.00
    50000000.00
    50000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3A
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-17-2017
    30000000.00
    120
    12-01-2027
    0.0377
    0.0377
    3
    1
    120
    01-01-2018
    1
    PP
    3
    30000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    30000000.00
    97391.67
    0.0377
    0.0001576
    97391.67
    0.00
    0.00
    30000000.00
    30000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-08-2017
    30000000.00
    120
    12-06-2027
    0.0425
    0.0425
    3
    1
    120
    01-06-2018
    true
    1
    PP
    3
    0.00
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      HARMON CORNER
      3717 LAS VEGAS BOULEVARD SOUTH
      Las Vegas
      NV
      89109
      Clark
      MU
      68613
      68613
      2012
      253000000.00
      MAI
      06-28-2017
      1
      1
      6
      01-06-2020
      N
      Rainforest Cafe
      14799
      09-30-2025
      Sugar Factory LLC
      13290
      07-31-2030
      Bubba Gump Shrimp Co.
      12794
      12-31-2027
      09-30-2017
      12-31-2020
      12-31-2021
      15385192.00
      14648176.00
      2836810.00
      3974099.00
      12548382.00
      10674077.00
      12431740.00
      10557434.00
      UW
      CREFC
      6161910.00
      2.04
      1.7322
      2.02
      1.7133
      F
      F
      03-01-2022
    
    false
    false
    30000000.00
    109791.67
    0.0425
    0.0001298
    109791.67
    0.00
    0.00
    30000000.00
    30000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4A
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-08-2017
    27200000.00
    120
    12-06-2027
    0.0425
    0.0425
    3
    1
    120
    01-06-2018
    1
    PP
    3
    27200000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    27200000.00
    99544.44
    0.0425
    0.0001298
    99544.44
    0.00
    0.00
    27200000.00
    27200000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-15-2017
    50800000.00
    120
    12-01-2027
    0.04325
    0.04325
    3
    1
    120
    01-01-2018
    true
    1
    WL
    3
    0.00
    50800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-31-2027
    
      TOTOWA COMMONS
      545 HIGHWAY 46 WEST
      Totowa
      NJ
      07512
      Passaic
      RT
      271488
      271488
      1980
      88700000.00
      MAI
      10-10-2017
      1
      1
      6
      01-01-2020
      N
      Home Depot
      101546
      04-30-2025
      Bed Bath & Beyond
      93613
      11-30-2023
      Marshalls
      45125
      06-30-2022
      09-30-2017
      01-01-2022
      03-31-2022
      6275516.00
      1944466.00
      1978908.00
      647035.48
      4296607.00
      1297430.52
      4054983.00
      1237024.52
      UW
      CREFC
      549275.00
      1.93
      2.362
      1.82
      2.2521
      F
      F
      03-31-2022
    
    false
    false
    50800000.00
    189194.72
    0.04325
    0.0002482
    189194.72
    0.00
    0.00
    50800000.00
    50800000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-08-2017
    35000000.00
    120
    12-06-2029
    360
    0.04603
    0.04603
    3
    1
    60
    01-06-2018
    true
    1
    PP
    5
    0.00
    35000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      150 WEST JEFFERSON
      150 WEST JEFFERSON AVENUE
      Detroit
      MI
      48226
      Wayne
      OF
      489786
      489786
      1989
      103000000.00
      MAI
      08-22-2017
      0.94
      0.95
      6
      01-06-2020
      N
      Amazon.com
      82774
      10-31-2027
      Miller Canfield Paddock Stone
      69974
      06-30-2026
      Lochbridge
      47715
      02-28-2027
      08-31-2017
      12-31-2020
      12-31-2021
      14218841.94
      15324608.00
      6067999.90
      6729850.92
      8150842.04
      8594757.08
      7255421.45
      7699336.08
      UW
      CREFC
      1633426.00
      1.96
      5.2617
      1.75
      4.7136
      F
      F
      12-31-2021
    
    false
    false
    35000000.00
    138729.31
    0.04603
    0.0006446
    138729.31
    0.00
    0.00
    35000000.00
    35000000.00
    06-06-2022
    12-06-2027
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-21-2017
    32200000.00
    120
    12-06-2027
    360
    0.04223
    0.04223
    3
    1
    60
    01-06-2018
    true
    1
    WL
    5
    0.00
    32200000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    08-05-2027
    08-05-2027
    
      925 L STREET
      925 L STREET
      Sacramento
      CA
      95814
      Sacramento
      OF
      168850
      168850
      1972
      1997
      47300000.00
      MAI
      11-07-2017
      0.91
      0.89
      6
      01-06-2020
      N
      Legislative Counsel Bureau
      74138
      06-30-2025
      Legislative Analyst's Office
      16527
      06-30-2035
      Capitol Advisors Group
      8260
      07-31-2029
      08-31-2017
      01-01-2022
      03-31-2022
      5424282.20
      1572793.00
      2143481.77
      749611.11
      3280800.42
      823181.89
      3083245.92
      773793.14
      UW
      CREFC
      339951.51
      1.73
      2.4214
      1.63
      2.2761
      F
      F
      03-31-2022
    
    false
    false
    32200000.00
    117094.41
    0.04223
    0.0001482
    117094.41
    0.00
    0.00
    32200000.00
    32200000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-20-2017
    32000000.00
    120
    12-06-2027
    0.04516
    0.04516
    3
    1
    120
    01-06-2018
    false
    1
    PP
    3
    0.00
    32000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      ONE ALLY CENTER
      500 WOODWARD AVENUE
      Detroit
      MI
      48226
      Wayne
      OF
      976095
      976095
      1992
      185000000.00
      MAI
      10-17-2017
      0.94
      0.92
      6
      01-06-2020
      N
      ALLY FINANCIAL  INC
      403161
      12-31-2028
      Clark Hill PLC
      76335
      12-31-2032
      PricewaterhouseCoopers LLP
      70184
      10-31-2023
      09-30-2017
      12-31-2020
      12-31-2021
      30714611.89
      27583471.00
      17866861.55
      17122843.16
      12847750.34
      10460627.84
      11371879.43
      8984756.84
      UW
      CREFC
      3205106.00
      2.75
      3.2637
      2.43
      2.8032
      F
      F
      12-31-2021
    
    false
    false
    32000000.00
    124440.89
    0.04516
    0.0006048
    124440.89
    0.00
    0.00
    32000000.00
    32000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-01-2017
    32000000.00
    120
    11-01-2027
    0.03942
    0.03942
    3
    1
    120
    12-01-2017
    true
    1
    WL
    3
    105120.00
    32000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    12-31-2019
    06-30-2027
    06-30-2027
    
      BAKERS CENTRE
      2800 FOX STREET
      Philadelphia
      PA
      19129
      Philadelphia
      RT
      236709
      236709
      2013
      52900000.00
      MAI
      10-09-2017
      0.92
      1
      6
      01-01-2020
      N
      SHOPRITE
      71036
      07-31-2033
      Ross Dress for Less
      25000
      01-31-2024
      Planet Fitness
      23500
      06-30-2024
      12-31-2016
      01-01-2022
      03-31-2022
      4063538.14
      1304857.00
      842132.35
      329155.80
      3221405.79
      975701.20
      3020037.28
      925358.95
      UW
      CREFC
      315360.00
      2.52
      3.0939
      2.36
      2.9342
      F
      F
      03-31-2022
    
    false
    false
    32000000.00
    108624.00
    0.03942
    0.0001482
    108624.00
    0.00
    0.00
    32000000.00
    32000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-21-2017
    27000000.00
    120
    12-01-2027
    0.0433
    0.0433
    3
    1
    120
    01-01-2018
    true
    1
    WL
    3
    0.00
    27000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-31-2027
    
      SUNRISE PLAZA SAN JOSE
      626-690 BLOSSOM HILL ROAD
      San Jose
      CA
      95123
      Santa Clara
      RT
      112805
      112805
      1992
      44200000.00
      MAI
      10-24-2017
      1
      0.67
      6
      01-01-2020
      N
      Dick's Sporting Goods
      41176
      01-31-2024
      Chavez Supermarket
      11710
      07-31-2025
      Verizon
      3780
      12-31-2024
      06-30-2017
      12-31-2020
      12-31-2021
      3385617.60
      2955982.00
      809675.00
      949650.00
      2575942.86
      2006332.00
      2441206.86
      1871595.00
      UW
      CREFC
      1609096.00
      2.17
      1.2468
      2.06
      1.1631
      F
      F
      12-01-2021
    
    false
    false
    27000000.00
    100672.50
    0.0433
    0.0003232
    100672.50
    0.00
    0.00
    27000000.00
    27000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-10-2017
    25500000.00
    120
    12-06-2027
    0.0433
    0.0433
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    0.00
    25500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    09-05-2027
    
      HAMPTON INN & SUITES BALLPARK
      1265 FIRST STREET SOUTHEAST
      Washington D.C.
      DC
      20003
      District of Columbia
      LO
      168
      168
      2015
      65000000.00
      MAI
      08-28-2017
      0.77
      0.51
      6
      01-06-2020
      N
      09-30-2017
      04-01-2021
      03-31-2022
      9963175.00
      5356845.00
      6635486.00
      5057461.49
      3327689.00
      299383.51
      2929162.00
      85109.71
      UW
      CREFC
      1119485.39
      2.97
      0.2674
      2.62
      0.076
      F
      F
    
    false
    true
    25500000.00
    95079.58
    0.0433
    0.0002482
    95079.58
    0.00
    0.00
    25500000.00
    25500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    04-29-2020
    98
    12-06-2027
  
  
    Prospectus Loan ID
    12
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-29-2017
    24000000.00
    120
    12-06-2027
    0.04958
    0.04958
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    0.00
    24000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      260-272 MESEROLE
      260-272 MESEROLE STREET
      Brooklyn
      NY
      11206
      Kings
      MU
      70475
      70475
      1900
      2007
      33000000.00
      MAI
      11-09-2017
      17800000.00
      10-08-2020
      MAI
      1
      0.85
      6
      01-06-2020
      N
      260 MESEROLE CORP (BREATHNACH, BURKE,CAFFREY)
      9000
      02-28-2026
      THE SWEATSHOP, INC.
      8500
      10-30-2020
      THE WELL
      5400
      02-28-2022
      10-31-2017
      01-01-2021
      03-31-2021
      2545864.00
      415718.00
      673821.00
      284549.35
      1872043.00
      131168.65
      1826235.00
      119716.40
      UW
      CREFC
      297479.99
      1.55
      0.4409
      1.51
      0.4024
      F
      F
    
    false
    false
    24000000.00
    102465.33
    0.04958
    0.0001482
    102465.33
    0.00
    0.00
    24000000.00
    24000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    09-17-2020
    09-06-2021
    false
    8
  
  
    Prospectus Loan ID
    13
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-21-2017
    24000000.00
    120
    12-06-2027
    0.04272
    0.04272
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    0.00
    24000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      Riverside Boulevard Garage Portfolio
      NY
      98
      228083
      49100000.00
      09-26-2017
      45800000.00
      08-28-2020
      MAI
      1
      1
      01-06-2020
      N
      09-30-2017
      12-31-2020
      12-31-2021
      4834933.96
      5306322.00
      2480693.66
      3235828.04
      2354240.30
      2070493.96
      2218387.50
      1934641.96
      UW
      1039520.00
      2.26
      1.9917
      2.13
      1.861
      F
      F
    
    false
    false
    24000000.00
    88288.00
    0.04272
    0.0001482
    88288.00
    0.00
    0.00
    24000000.00
    24000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    08-14-2020
    08-06-2021
    false
    8
  
  
    Prospectus Loan ID
    13-001
    05-12-2022
    06-13-2022
    
      220-240 RIVERSIDE BOULEVARD
      220-240 RIVERSIDE BOULEVARD
      New York
      NY
      10069
      New York
      98
      122744
      122744
      2000
      25800000.00
      MAI
      09-26-2017
      1
      1
      6
      220 Riverside Parking LLC
      122744
      12-01-2035
      09-30-2017
      12-31-2020
      12-31-2021
      2563322.00
      5306322.00
      1447143.83
      3235828.04
      1116178.17
      2070493.96
      1048826.07
      1934641.96
      UW
      CREFC
      1039520.00
      1.9917
      1.861
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    13-002
    05-12-2022
    06-13-2022
    
      100-120 RIVERSIDE BOULEVARD
      100-120 RIVERSIDE BOULEVARD
      New York
      NY
      10069
      New York
      98
      52156
      52156
      2004
      13700000.00
      MAI
      09-26-2017
      1
      1
      6
      100 Riverside Parking LLC
      52156
      12-31-2035
      09-30-2017
      12-31-2020
      12-31-2021
      1278945.00
      0.00
      636989.77
      0.00
      641955.23
      0.00
      606916.77
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    13-003
    05-12-2022
    06-13-2022
    
      80 RIVERSIDE BOULEVARD
      80 RIVERSIDE BOULEVARD
      New York
      NY
      10069
      New York
      98
      53183
      53183
      2006
      9600000.00
      MAI
      09-26-2017
      1
      1
      6
      80 Riverside Parking  LLC
      53183
      12-31-2035
      09-30-2017
      12-31-2020
      12-31-2021
      992666.96
      0.00
      396560.06
      0.00
      596106.90
      0.00
      562644.66
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    14
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-30-2017
    23250000.00
    120
    12-06-2027
    0.0426
    0.0426
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    0.00
    23250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      250-290 EAST JOHN CARPENTER FREEWAY
      250-290 EAST JOHN CARPENTER FREEWAY
      Irving
      TX
      75062
      Dallas
      OF
      277776
      277776
      1981
      2014
      43000000.00
      MAI
      11-13-2017
      0.94
      0.92
      6
      01-06-2020
      N
      Wells Fargo Bank
      99606
      08-31-2024
      Vizient  Inc.
      90507
      09-30-2033
      VHA INC.
      35237
      09-30-2033
      09-30-2017
      01-01-2022
      03-31-2022
      5638689.00
      1681821.00
      2743176.00
      700136.61
      2895513.00
      981684.39
      2230377.00
      815400.64
      UW
      CREFC
      247613.00
      2.88
      3.9645
      2.22
      3.293
      F
      F
      03-31-2022
    
    false
    false
    23250000.00
    85288.75
    0.0426
    0.0001482
    85288.75
    0.00
    0.00
    23250000.00
    23250000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-17-2017
    23100000.00
    120
    12-06-2027
    360
    0.04828
    0.04828
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    0.00
    23100000.00
    1
    1
    1
    0
    false
    true
    true
    false
    false
    01-05-2020
    08-05-2027
    08-05-2027
    
      SHERATON NOVI
      21111 HAGGERTY ROAD
      Novi
      MI
      48375
      Oakland
      LO
      238
      238
      1985
      2014
      37000000.00
      MAI
      11-01-2017
      0.71
      0.43
      6
      01-06-2020
      N
      08-31-2017
      12-31-2020
      12-31-2021
      11604883.52
      5619500.00
      8410168.63
      4925522.43
      3194714.89
      693977.57
      2730519.55
      469197.57
      UW
      CREFC
      1459068.00
      2.19
      0.4756
      1.87
      0.3215
      F
      F
    
    false
    false
    21484956.27
    121588.96
    0.04828
    0.0001482
    89322.51
    32266.45
    0.00
    21452689.82
    21452689.82
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-16-2017
    21670000.00
    60
    12-06-2022
    360
    0.0506
    0.0506
    3
    1
    24
    01-06-2018
    true
    1
    WL
    5
    0.00
    21670000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2022
    
      CITYLINE GUARDIAN MIXED USE
      5305 PEACHTREE BOULEVARD
      Chamblee
      GA
      30341
      DeKalb
      MU
      234529
      234529
      1954
      2017
      32000000.00
      MAI
      10-17-2017
      0.86
      0.94
      6
      01-06-2020
      N
      STAR PIPE PRODUCTS
      48086
      07-31-2021
      GO KICKBALL LLC
      4800
      01-31-2023
      09-30-2017
      01-01-2022
      03-31-2022
      3010758.00
      965831.00
      1010351.56
      259032.35
      2000406.44
      706798.65
      1945069.17
      692964.40
      UW
      CREFC
      351376.00
      1.42
      2.0115
      1.38
      1.9721
      F
      F
    
    false
    false
    20915990.97
    117125.17
    0.0506
    0.0001482
    91135.62
    25989.55
    20890001.42
    0.00
    0.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    2
    06-06-2022
  
  
    Prospectus Loan ID
    17
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    08-25-2017
    21000000.00
    120
    09-06-2027
    360
    0.0432
    0.0432
    3
    1
    0
    10-06-2017
    true
    1
    WL
    2
    104169.77
    20916507.40
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-05-2027
    
      THE ORCHARDS AT DOVER
      1311 ROUTE 37 WEST
      Toms River Township
      NJ
      08755
      Ocean
      RT
      98210
      98210
      2006
      30000000.00
      MAI
      06-07-2017
      0.97
      0.95
      6
      01-06-2020
      N
      Marquee Cinemas
      38460
      06-30-2027
      Walgreens
      14560
      10-04-2032
      Great Fortune Buffet
      7821
      02-27-2027
      08-31-2017
      01-01-2022
      03-31-2022
      2697599.89
      745784.00
      673032.22
      205774.19
      2024567.68
      540009.81
      1960731.18
      524050.31
      UW
      CREFC
      312509.31
      1.62
      1.7279
      1.57
      1.6769
      F
      F
      03-31-2022
    
    false
    false
    19292764.74
    104169.77
    0.0432
    0.0001482
    71769.08
    32400.69
    0.00
    19260364.05
    19260364.05
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    10-23-2017
    19280000.00
    120
    11-06-2027
    0.0425
    0.0425
    3
    1
    120
    12-06-2017
    true
    1
    WL
    3
    68283.33
    19280000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      Pebble Place & Paseo Verde Portfolio
      NV
      OF
      127105
      32140000.00
      09-29-2017
      0.98
      0.98
      01-06-2020
      N
      01-01-2022
      03-31-2022
      2611343.10
      738970.00
      557531.62
      124873.85
      2053811.48
      614096.15
      1882914.37
      571371.90
      UW
      204850.00
      2.47
      2.9977
      2.27
      2.7892
      F
      F
    
    false
    false
    19280000.00
    70559.44
    0.0425
    0.0001482
    70559.44
    0.00
    0.00
    19280000.00
    19280000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18-001
    05-12-2022
    06-13-2022
    
      PASEO VERDE OFFICE
      2460 PASEO VERDE PARKWAY
      Henderson
      NV
      89074
      Clark
      OF
      75249
      75249
      2005
      19500000.00
      MAI
      09-29-2017
      1
      1
      6
      Pacific Dental Service
      38652
      11-30-2031
      Credit Acceptance Corporation
      31087
      12-31-2022
      The Evidence Based Practice of Nevada
      5267
      04-30-2024
      09-30-2017
      01-01-2022
      03-31-2022
      1454249.00
      738970.00
      254343.00
      124873.85
      1199906.00
      614096.15
      1097679.05
      571371.90
      UW
      CREFC
      204850.00
      2.9977
      2.7892
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    18-002
    05-12-2022
    06-13-2022
    
      PEBBLE PLACE OFFICE
      2140-2190 EAST PEBBLE ROAD
      Las Vegas
      NV
      89123
      Clark
      OF
      51856
      51856
      2007
      2017
      12640000.00
      MAI
      09-29-2017
      0.94
      0.96
      6
      Ignite Funding  LLC
      6577
      04-30-2022
      Air Methods Corporation dba UnitedRotorcraft
      4955
      06-30-2024
      Preferred Trust Co.  LLC
      3872
      04-30-2022
      08-31-2017
      01-01-2022
      03-31-2022
      1157094.10
      0.00
      303188.62
      0.00
      853905.48
      0.00
      785235.32
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    19
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-21-2017
    18100000.00
    120
    12-06-2027
    360
    0.045
    0.045
    3
    1
    36
    01-06-2018
    true
    1
    WL
    5
    0.00
    18100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      HIGHLAND PARK
      170 MCCUTCHEON ROAD
      Triadelphia
      WV
      26059
      Ohio
      MF
      126
      126
      2017
      27800000.00
      MAI
      10-03-2017
      0.95
      1
      6
      01-06-2020
      N
      08-31-2017
      04-01-2021
      03-31-2022
      2269329.75
      2155912.00
      589961.31
      611346.00
      1679368.44
      1544566.00
      1647868.44
      1513066.00
      UW
      CREFC
      1100520.00
      1.53
      1.4034
      1.50
      1.3748
      F
      F
    
    false
    false
    17696331.42
    91710.04
    0.045
    0.0005232
    68573.28
    23136.76
    0.00
    17673194.66
    17673194.66
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-21-2017
    15300000.00
    120
    12-06-2027
    360
    0.045
    0.045
    3
    1
    36
    01-06-2018
    true
    1
    WL
    5
    0.00
    15300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      MEADOW CREEK APARTMENTS
      117 SASSAFRAS WAY
      Bridgeport
      WV
      26330
      Harrison
      MF
      110
      110
      2016
      23400000.00
      MAI
      10-03-2017
      0.89
      0.98
      6
      01-06-2020
      N
      09-30-2017
      04-01-2021
      03-31-2022
      1807951.52
      1998477.00
      478444.99
      716573.94
      1329506.53
      1281903.06
      1302006.53
      1254403.06
      UW
      CREFC
      930274.20
      1.43
      1.3779
      1.40
      1.3484
      F
      F
    
    false
    false
    14958777.41
    77522.85
    0.045
    0.0006232
    57965.26
    19557.59
    0.00
    14939219.82
    14939219.82
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-28-2017
    15250000.00
    120
    12-06-2027
    330
    0.0484
    0.0484
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    0.00
    15250000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2027
    
      RESIDENCE INN SAVANNAH AIRPORT
      900 TOWNE CENTER BOULEVARD
      Pooler
      GA
      31322
      Chatham
      LO
      117
      117
      2015
      26200000.00
      MAI
      10-01-2018
      0.83
      0.83
      6
      01-06-2020
      N
      08-31-2017
      04-01-2021
      03-31-2022
      4239997.00
      5076229.00
      2330327.00
      2222790.79
      1909671.00
      2853438.21
      1740071.00
      2650389.05
      UW
      CREFC
      1004109.96
      1.90
      2.8417
      1.73
      2.6395
      F
      F
    
    false
    false
    12033154.02
    83675.83
    0.0484
    0.0001482
    50151.51
    33524.32
    0.00
    11999629.70
    11999629.70
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-20-2017
    15000000.00
    120
    12-06-2027
    0.0461
    0.0461
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    0.00
    15000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      Colorado Springs Hotel Portfolio
      CO
      LO
      198
      198
      29900000.00
      09-26-2017
      0.85
      0.71
      01-06-2020
      N
      09-30-2017
      04-01-2021
      03-31-2022
      6676804.82
      7365535.00
      3731160.98
      4163788.91
      2945643.84
      3201746.09
      2678571.64
      2907124.69
      UW
      701104.00
      4.20
      4.5667
      3.82
      4.1464
      F
      F
    
    false
    false
    15000000.00
    59545.83
    0.0461
    0.0001482
    59545.83
    0.00
    0.00
    15000000.00
    15000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22-001
    05-12-2022
    06-13-2022
    
      TOWNEPLACE SUITES COLORADO SPRINGS
      1530 NORTH NEWPORT ROAD
      Colorado Springs
      CO
      80916
      El Paso
      LO
      97
      97
      2007
      2015
      15400000.00
      MAI
      09-26-2017
      0.86
      0.76
      6
      09-30-2017
      04-01-2021
      03-31-2022
      3292392.00
      3998985.00
      1738318.00
      2022716.23
      1554073.00
      1976268.77
      1422378.00
      1816309.37
      UW
      CREFC
      373922.00
      5.2852
      4.8574
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    22-002
    05-12-2022
    06-13-2022
    
      SPRINGHILL SUITES COLORADO SPRINGS
      1570 NORTH NEWPORT ROAD
      Colorado Springs
      CO
      80916
      El Paso
      LO
      101
      101
      2007
      2015
      14500000.00
      MAI
      09-26-2017
      0.83
      0.65
      6
      09-30-2017
      04-01-2021
      03-31-2022
      3384413.00
      3366550.00
      1992843.00
      2141072.68
      1391571.00
      1225477.32
      1256194.00
      1090815.32
      UW
      CREFC
      327182.00
      3.7455
      3.3339
      F
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    23
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    10-26-2017
    15000000.00
    120
    11-01-2027
    360
    0.0459
    0.0459
    3
    1
    0
    12-01-2017
    true
    1
    PP
    2
    76807.04
    14980567.96
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-31-2027
    
      KIRKWOOD PLAZA
      4345, 4435, & 4365-4491 KIRKWOOD HIGHWAY
      Wilmington
      DE
      19808
      New Castle
      RT
      309924
      309924
      1962
      2010
      55770000.00
      MAI
      09-05-2017
      0.99
      0.98
      6
      01-01-2020
      N
      Kohl's Deparment Stores  Inc.
      113797
      04-30-2030
      Acme Supermarkets
      52936
      04-30-2025
      Michael Store's Inc.
      30000
      02-28-2030
      06-30-2017
      12-31-2020
      12-31-2021
      4281335.60
      4422763.00
      858625.76
      1076075.15
      3422709.84
      3346687.85
      3254358.48
      3178335.85
      UW
      CREFC
      1461792.00
      1.44
      2.2894
      1.37
      2.1742
      F
      F
      03-31-2022
    
    false
    false
    13881999.66
    76807.04
    0.0459
    0.0003048
    54868.60
    21938.44
    0.00
    13860061.22
    13860061.22
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-22-2017
    14500000.00
    120
    12-01-2027
    0.039
    0.039
    3
    1
    120
    01-01-2018
    true
    1
    WL
    3
    0.00
    14500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-31-2027
    
      TRADER JOES CENTER
      2949 VETERANS BOULEVARD
      Metairie
      LA
      70002
      Jefferson Parish
      RT
      43697
      43697
      2016
      30060000.00
      MAI
      10-24-2017
      1
      0.79
      6
      01-01-2020
      N
      Trader Joe's Company
      13000
      10-31-2026
      Adler's Jewelers
      5000
      05-01-2027
      AT & T
      5000
      05-31-2027
      09-30-2017
      01-01-2022
      03-31-2022
      2201039.61
      448048.00
      427296.58
      97878.00
      1773743.03
      350170.00
      1665811.44
      323187.00
      UW
      CREFC
      141374.99
      3.09
      2.4768
      2.91
      2.286
      F
      F
      03-31-2022
    
    false
    false
    14500000.00
    48695.83
    0.039
    0.0001482
    48695.83
    0.00
    0.00
    14500000.00
    14500000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-28-2017
    14500000.00
    120
    12-06-2027
    300
    0.0463
    0.0463
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    0.00
    14500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    true
    09-05-2027
    
      HILTON GARDEN INN - LYNCHBURG
      4025 WARDS ROAD
      Lynchburg
      VA
      24502
      Lynchburg City
      LO
      126
      126
      2008
      22000000.00
      MAI
      10-02-2017
      0.78
      0.61
      6
      01-06-2020
      N
      09-30-2017
      04-01-2021
      03-31-2022
      5087347.66
      4163195.00
      2907609.00
      2482927.34
      2179738.66
      1680267.66
      1976244.66
      1513739.86
      UW
      CREFC
      980032.44
      2.22
      1.7145
      2.02
      1.5445
      F
      F
    
    false
    true
    13033982.97
    81669.37
    0.0463
    0.0001482
    51965.77
    29703.60
    0.00
    13004279.37
    13004279.37
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    07-06-2020
    98
    12-06-2027
  
  
    Prospectus Loan ID
    26
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    08-16-2017
    10800000.00
    120
    09-06-2027
    0.0453
    0.0453
    3
    1
    120
    10-06-2017
    true
    1
    WL
    3
    40770.00
    10800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      504 WEST 24TH STREET
      504 WEST 24TH STREET
      New York
      NY
      10011
      New York
      RT
      8474
      8474
      2016
      20000000.00
      MAI
      07-18-2017
      1
      1
      6
      01-06-2020
      N
      Lisson Gallery Highline Property LLC
      8474
      03-31-2031
      06-30-2017
      12-31-2020
      12-31-2021
      1199109.52
      1372363.00
      305508.66
      408515.30
      893600.86
      963847.70
      866484.06
      936730.70
      UW
      CREFC
      496035.00
      1.80
      1.9431
      1.75
      1.8884
      F
      F
      12-31-2021
    
    false
    false
    10800000.00
    42129.00
    0.0453
    0.0004482
    42129.00
    0.00
    0.00
    10800000.00
    10800000.00
    06-06-2022
    1
    false
    0
    15003.25
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-22-2017
    10600000.00
    120
    12-06-2027
    0.04615
    0.04615
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    0.00
    10600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      275 NORTH WASHINGTON
      275 NORTH WASHINGTON STREET
      Rockville
      MD
      20850
      Montgomery
      MU
      23083
      23083
      2015
      16500000.00
      MAI
      10-27-2017
      1
      1
      6
      01-06-2020
      N
      FUSION LEARNING  INC.
      11846
      07-31-2028
      Bank of America
      4500
      06-30-2035
      Seikou Group  LLC
      2221
      06-30-2025
      09-30-2017
      01-01-2022
      03-31-2022
      1364216.22
      369967.00
      413066.16
      128976.59
      951150.06
      240990.41
      930144.53
      235739.16
      UW
      CREFC
      122297.49
      1.92
      1.9705
      1.88
      1.9275
      F
      F
      03-31-2022
    
    false
    false
    10600000.00
    42124.69
    0.04615
    0.0001482
    42124.69
    0.00
    0.00
    10600000.00
    10600000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-30-2017
    9580000.00
    60
    12-06-2022
    360
    0.0571
    0.0571
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    0.00
    9580000.00
    1
    1
    1
    0
    false
    true
    false
    false
    true
    09-05-2022
    
      EAGLE VILLAGE APARTMENTS
      810 SCHUTTE ROAD
      Evansville
      IN
      47712
      Vanderburgh
      MF
      511
      511
      2005
      12850000.00
      MAI
      11-03-2017
      13600000.00
      12-22-2020
      MAI
      0.93
      0.43
      6
      01-06-2020
      N
      09-30-2017
      01-01-2021
      09-30-2021
      2285714.00
      967737.00
      1287291.00
      926997.66
      998423.00
      40739.34
      919121.00
      11707.11
      UW
      CREFC
      500968.00
      1.49
      0.0813
      1.38
      0.0233
      F
      F
    
    false
    false
    9011157.50
    55663.09
    0.0571
    0.0001482
    44307.36
    11355.73
    0.00
    9061695.52
    8999801.77
    02-06-2022
    1
    false
    278125.93
    0
    0
    0
    0
    Wells Fargo Bank, NA
    11-18-2020
    11-06-2021
    false
    8
    02-06-2021
    98
    12-06-2022
  
  
    Prospectus Loan ID
    29
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-25-2017
    9500000.00
    120
    11-06-2027
    360
    0.045
    0.045
    3
    1
    60
    12-06-2017
    true
    1
    WL
    5
    35625.00
    9500000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    07-05-2027
    07-05-2027
    
      CONEJO BUSINESS CENTER
      101, 123, 145 HODENCAMP ROAD
      Thousand Oaks
      CA
      91360
      Ventura
      OF
      68172
      68172
      1991
      2016
      17750000.00
      MAI
      09-15-2017
      0.98
      0.89
      6
      01-06-2020
      N
      Kaiser Foundation Health
      16720
      10-31-2026
      Advanced Physical Therapy
      6015
      01-31-2027
      International Card Services LLC
      5111
      02-28-2022
      08-31-2017
      01-01-2022
      03-31-2022
      1406014.35
      386361.00
      485244.69
      119432.76
      920769.66
      266928.24
      832135.26
      244769.74
      UW
      CREFC
      106875.00
      1.59
      2.4975
      1.44
      2.2902
      F
      F
      12-31-2021
    
    false
    false
    9500000.00
    36812.50
    0.045
    0.0001482
    36812.50
    0.00
    0.00
    9500000.00
    9500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-29-2017
    9500000.00
    120
    12-06-2027
    360
    0.0503
    0.0503
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    0.00
    9500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2027
    
      PREMIER LANDING
      255-291 AND 305-337 PREMIER BOULEVARD
      Roanoke Rapids
      NC
      27870
      Halifax
      RT
      127247
      127247
      2003
      2006
      15500000.00
      MAI
      10-08-2017
      0.87
      0.78
      6
      01-06-2020
      N
      Belk
      48497
      10-10-2026
      Dollar Tree
      10050
      09-30-2028
      Rainbow Apparel
      5700
      01-31-2025
      10-31-2017
      12-31-2020
      12-31-2021
      1340059.99
      1135429.00
      458914.45
      471572.87
      881145.53
      663856.13
      780897.78
      563608.13
      UW
      CREFC
      614068.56
      1.43
      1.081
      1.27
      0.9178
      F
      F
      03-31-2022
    
    false
    false
    8859626.15
    51172.38
    0.0503
    0.0001482
    38374.49
    12797.89
    0.00
    8846828.26
    8846828.26
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-14-2017
    9000000.00
    120
    12-06-2027
    360
    0.0477
    0.0477
    3
    1
    36
    01-06-2018
    true
    1
    WL
    5
    0.00
    9000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      Amsdell TX & GA Portfolio
      SS
      140140
      13560000.00
      0.81
      0.92
      01-06-2020
      N
      10-31-2017
      12-31-2020
      12-31-2021
      1354995.96
      1335614.00
      609381.13
      400332.30
      745614.83
      935281.70
      731600.83
      921267.70
      UW
      564681.84
      1.32
      1.6562
      1.30
      1.6314
      F
      F
    
    false
    false
    8809339.08
    47056.82
    0.0477
    0.0006232
    36184.36
    10872.46
    0.00
    8798466.62
    8798466.62
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31-001
    05-12-2022
    06-13-2022
    
      COMPASS SELF STORAGE
      2140 JODECO ROAD
      McDonough
      GA
      30253
      Henry
      SS
      78075
      78075
      2008
      2016
      8800000.00
      MAI
      09-20-2017
      0.85
      0.92
      6
      10-31-2017
      12-31-2020
      12-31-2021
      882271.00
      1335614.00
      324938.74
      400332.30
      557332.26
      935281.70
      549525.00
      921267.70
      UW
      CREFC
      564681.84
      1.6562
      1.6314
      F
      09-24-2017
    
    false
  
  
    Prospectus Loan ID
    31-002
    05-12-2022
    06-13-2022
    
      CHISHOLM TRAIL SELF STORAGE
      8500 SOUTH HULEN STREET
      Fort Worth
      TX
      76123
      Tarrant
      SS
      62065
      62065
      2004
      2017
      4760000.00
      MAI
      09-25-2017
      0.77
      0.92
      6
      10-31-2017
      12-31-2020
      12-31-2021
      472724.96
      0.00
      284442.39
      0.00
      188282.57
      0.00
      182075.57
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-24-2017
    
    false
  
  
    Prospectus Loan ID
    32
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-21-2017
    8700000.00
    120
    12-01-2027
    360
    0.04619
    0.04619
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    0.00
    8700000.00
    1
    1
    1
    5
    false
    true
    false
    false
    false
    08-31-2027
    
      TURLOCK CENTER
      2319 WEST MAIN STREET
      Turlock
      CA
      95380
      Stanislaus
      RT
      99794
      99794
      1982
      1998
      12000000.00
      MAI
      10-13-2017
      1
      0.90
      6
      01-01-2020
      N
      Regal Cinemas
      60207
      11-30-2028
      Turlock Poker Room
      10506
      08-31-2025
      Rico's Pizza
      4809
      02-29-2024
      08-31-2017
      01-01-2022
      03-31-2022
      1438658.94
      473040.00
      404364.03
      111398.10
      1034294.91
      361641.90
      941528.00
      338449.90
      UW
      CREFC
      134096.70
      1.93
      2.6968
      1.76
      2.5239
      F
      F
      03-31-2022
    
    false
    false
    8068643.36
    44698.90
    0.04619
    0.0001482
    32092.80
    12606.10
    0.00
    8056037.26
    8056037.26
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-18-2017
    8400000.00
    120
    11-06-2027
    360
    0.04397
    0.04397
    3
    1
    36
    12-06-2017
    true
    1
    WL
    5
    30779.00
    8400000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    08-05-2027
    08-05-2027
    
      MARINA SOUTH SC
      2951 MARINA BAY DRIVE
      League City
      TX
      77573
      Galveston
      RT
      86546
      86546
      1991
      13390000.00
      MAI
      10-04-2017
      1
      1
      6
      X
      Randalls food markets
      65800
      10-16-2027
      Las Haciendas Mexican
      5220
      10-31-2022
      Palm Beach Tan  Inc.
      2800
      12-31-2031
      09-30-2017
      01-01-2022
      03-31-2022
      1173593.67
      422455.00
      383080.87
      110100.65
      790512.80
      312354.35
      724455.43
      295839.85
      UW
      CREFC
      126147.09
      1.57
      2.4761
      1.44
      2.3451
      F
      F
      03-21-2022
    
    false
    false
    8196990.78
    42049.03
    0.04397
    0.0001482
    31036.31
    11012.72
    0.00
    8185978.06
    8185978.06
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-16-2017
    7650000.00
    120
    09-06-2027
    360
    0.04604
    0.04604
    3
    1
    48
    01-06-2018
    true
    1
    WL
    5
    0.00
    7650000.00
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      Defeased
      OH
      Franklin
      IN
      154416
      1998
      12450000.00
      MAI
      09-19-2017
      0.92
      3
      01-06-2020
      F
      09-30-2017
      1573667.67
      515407.15
      1058260.52
      942448.52
      UW
      F
    
    false
    false
    7601186.99
    39235.58
    0.04604
    0.0001482
    30135.33
    9100.25
    0.00
    7592086.74
    7592086.74
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-06-2017
    7550000.00
    120
    12-01-2027
    360
    0.043
    0.043
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    0.00
    7550000.00
    1
    1
    1
    5
    false
    true
    false
    false
    false
    08-31-2027
    
      AYRES SUITES ONTARIO MILLS MALL
      4370 MILLS CIRCLE
      Ontario
      CA
      91764
      San Bernardino
      LO
      140
      140
      1998
      2015
      18100000.00
      MAI
      08-02-2017
      0.84
      0.81
      6
      01-01-2020
      N
      06-30-2017
      04-01-2021
      03-31-2022
      4181789.91
      4506411.26
      2598786.46
      2703851.81
      1583003.45
      1802559.45
      1415731.85
      1622303.00
      UW
      CREFC
      448353.00
      3.53
      4.0204
      3.16
      3.6183
      F
      F
    
    false
    false
    6970613.46
    37362.79
    0.043
    0.0001482
    25810.63
    11552.16
    0.00
    6959061.30
    6959061.30
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-27-2017
    7300000.00
    120
    11-06-2027
    360
    0.04694
    0.04694
    3
    1
    24
    12-06-2017
    true
    1
    WL
    5
    28555.17
    7300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      QUADRANT OFFICE
      7100 NORTHLAND CIRCLE
      Brooklyn Park
      MN
      55428
      Hennepin
      OF
      106679
      106679
      1987
      2017
      10600000.00
      MAI
      09-07-2017
      0.86
      0.82
      6
      01-06-2020
      N
      Associa Community Development
      14476
      04-30-2022
      York Enterprise Solutions
      11292
      04-30-2026
      Hoffmann and Swintek  LLC
      5689
      11-30-2026
      09-30-2017
      01-01-2022
      03-31-2022
      1619974.40
      507216.00
      772964.23
      300418.50
      847010.17
      206797.50
      697299.00
      169369.75
      UW
      CREFC
      113501.72
      1.87
      1.8219
      1.54
      1.4922
      F
      F
      03-31-2022
    
    false
    false
    7017204.21
    37834.24
    0.04694
    0.0001482
    28363.93
    9470.31
    0.00
    7007733.90
    7007733.90
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-22-2017
    6400000.00
    120
    12-01-2027
    300
    0.05305
    0.05305
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    0.00
    6400000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-31-2027
    
      BEST WESTERN PLUS ATRIUM CLARKSVILLE
      275 ALFRED THUN ROAD
      Clarksville
      TN
      37040
      Montgomery
      LO
      78
      78
      2015
      2016
      9200000.00
      MAI
      10-27-2017
      0.77
      0.71
      6
      01-01-2020
      N
      08-31-2017
      04-01-2021
      03-31-2022
      2095635.00
      2134402.00
      1270364.00
      1359098.06
      825271.00
      775303.94
      741446.00
      689927.86
      UW
      CREFC
      462717.00
      1.78
      1.6755
      1.60
      1.491
      F
      F
    
    false
    false
    5810817.97
    38559.80
    0.05305
    0.0001482
    26544.95
    12014.85
    0.00
    5798803.12
    5798803.12
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    05-12-2022
    06-13-2022
    Morgan Stanley Bank, N.A.
    11-09-2017
    6210000.00
    120
    12-01-2027
    360
    0.0462
    0.0462
    3
    1
    60
    01-01-2018
    true
    1
    WL
    5
    0.00
    6210000.00
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2027
    
      Defeased
      FL
      Lee
      SS
      65950
      1981
      9225000.00
      MAI
      10-25-2017
      0.88
      3
      01-01-2020
      F
      08-31-2017
      833348.51
      281739.01
      551609.50
      541717.00
      UW
      F
    
    false
    false
    6210000.00
    24705.45
    0.0462
    0.0001482
    24705.45
    0.00
    0.00
    6210000.00
    6210000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    09-27-2017
    6000000.00
    120
    10-06-2027
    360
    0.0468
    0.0468
    3
    1
    24
    11-06-2017
    true
    1
    PP
    5
    23400.00
    6000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      THE VIEW AT MARLTON
      1011-1051 ROUTE 73 NORTH
      Eversham Township
      NJ
      08053
      Burlington
      RT
      91069
      91069
      2010
      2017
      36500000.00
      MAI
      02-01-2018
      1
      1
      6
      01-06-2020
      N
      Fitness International  LLC
      45000
      10-31-2032
      AAA
      10662
      06-30-2027
      The Malvern School
      8400
      04-30-2033
      01-01-2022
      03-31-2022
      3129138.65
      789819.00
      848755.16
      114803.25
      2280383.49
      675015.75
      2171100.69
      647694.75
      UW
      CREFC
      411363.00
      1.39
      1.6409
      1.32
      1.5745
      F
      F
      03-31-2022
    
    false
    false
    5759225.80
    31046.18
    0.0468
    0.0001298
    23209.68
    7836.50
    0.00
    5751389.30
    5751389.30
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    05-12-2022
    06-13-2022
    Citi Real Estate Funding Inc.
    11-08-2017
    5500000.00
    120
    12-06-2027
    0.0455
    0.0455
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    0.00
    5500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      173 COURT STREET
      173 COURT STREET
      Brooklyn
      NY
      11201
      Kings
      MU
      5234
      5234
      1910
      2017
      8800000.00
      MAI
      10-03-2017
      1
      1
      6
      01-06-2020
      N
      BONOBOS
      2500
      05-31-2027
      09-30-2017
      01-01-2022
      03-31-2022
      501440.76
      124073.00
      74988.01
      21912.94
      426452.75
      102160.06
      421827.75
      101003.81
      UW
      CREFC
      62562.51
      1.68
      1.6329
      1.66
      1.6144
      F
      F
    
    false
    false
    5500000.00
    21549.31
    0.0455
    0.0001482
    21549.31
    0.00
    0.00
    5500000.00
    5500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-06-2017
    5300000.00
    120
    10-06-2027
    0.0465
    0.0465
    3
    1
    120
    11-06-2017
    true
    1
    WL
    3
    20537.50
    5300000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    05-05-2018
    06-05-2027
    06-05-2027
    
      LOCK & LEAVE SELF STORAGE
      550 SOUTH RICHFIELD ROAD
      Placentia
      CA
      92870
      Orange
      SS
      45994
      45994
      1984
      9000000.00
      MAI
      09-15-2017
      0.88
      0.98
      6
      X
      08-31-2017
      01-01-2022
      03-31-2022
      778978.22
      230498.00
      305611.33
      90836.58
      473366.89
      139661.42
      466927.73
      138051.67
      UW
      CREFC
      61612.49
      1.89
      2.2667
      1.87
      2.2406
      F
      F
    
    false
    false
    5300000.00
    21222.08
    0.0465
    0.0001482
    21222.08
    0.00
    0.00
    5300000.00
    5300000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-20-2017
    2200000.00
    120
    12-06-2027
    360
    0.0542
    0.0542
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    0.00
    2200000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2027
    
      SOUTH END MINI STORAGE
      1530 EAST MAIN STREET
      Rock Hill
      SC
      29730
      York
      SS
      49725
      49725
      2006
      3575000.00
      MAI
      10-10-2017
      0.88
      0.73
      6
      01-06-2020
      N
      10-31-2017
      01-01-2019
      06-30-2019
      349946.00
      163282.00
      138772.02
      69145.00
      211173.98
      94137.00
      206201.48
      91651.00
      UW
      CREFC
      74286.00
      1.42
      1.2672
      1.39
      1.2337
      F
      F
    
    false
    false
    2062003.41
    12381.16
    0.0542
    0.0001482
    9623.83
    2757.33
    0.00
    2059246.08
    2059246.08
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(1)
		Asset Number Type
		With respect to Asset Number 3, original file reflected one loan with Original Loan Amount of 80000000 however this is now split into Asset Number 3 and 3A reflecting Pari Passu notes with Original Loan Amounts of 50000000 and 30000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 3.   Similar splits are reported for assets 4 (adding loan 4A) each are a pari passu loan structure.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only/Amortizing" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.