Distribution Date:

11/18/22

BANK 2017-BNK9

Determination Date:

11/14/22

 

Next Distribution Date:

12/16/22

 

Record Date:

10/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-BNK9

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Banc of America Merrill Lynch Commercial Mortgage Inc.

 

 

Certificate Factor Detail

3

 

Leland F. Bunch, III

(646) 855-3953

 

Certificate Interest Reconciliation Detail

4

 

Bank of America Tower, One Bryant Park | 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

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

13-14

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | 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

06540RAA2

2.322000%

26,278,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

06540RAB0

2.766000%

27,104,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

06540RAC8

3.470000%

39,690,000.00

39,690,000.00

0.00

114,770.25

0.00

0.00

114,770.25

39,690,000.00

35.05%

30.00%

A-3

06540RAD6

3.279000%

170,000,000.00

79,737,378.29

508,585.25

217,882.39

0.00

0.00

726,467.64

79,228,793.04

35.05%

30.00%

A-4

06540RAE4

3.538000%

437,655,000.00

437,655,000.00

0.00

1,290,352.83

0.00

0.00

1,290,352.83

437,655,000.00

35.05%

30.00%

A-S

06540RAH7

3.829000%

41,293,000.00

41,293,000.00

0.00

131,759.08

0.00

0.00

131,759.08

41,293,000.00

30.23%

25.88%

B

06540RAJ3

4.031000%

82,586,000.00

82,586,000.00

0.00

277,420.14

0.00

0.00

277,420.14

82,586,000.00

20.59%

17.63%

C

06540RAK0

4.405152%

51,303,000.00

51,303,000.00

0.00

188,331.26

0.00

0.00

188,331.26

51,303,000.00

14.60%

12.50%

D

06540RAU8

2.800000%

47,549,000.00

47,549,000.00

0.00

110,947.67

0.00

0.00

110,947.67

47,549,000.00

9.05%

7.75%

E

06540RAW4

3.367000%

21,273,000.00

21,273,000.00

0.00

59,688.49

0.00

0.00

59,688.49

21,273,000.00

6.57%

5.63%

F

06540RAY0

3.367000%

15,015,000.00

15,015,000.00

0.00

42,129.59

0.00

0.00

42,129.59

15,015,000.00

4.82%

4.13%

G

06540RBA1

3.367000%

41,293,526.00

41,293,526.00

0.00

102,417.03

0.00

0.00

102,417.03

41,293,526.00

0.00%

0.00%

R

06540RBC7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC2F3FW7

4.405152%

52,686,290.90

45,126,047.64

26,767.64

164,948.24

0.00

0.00

191,715.88

45,099,280.00

0.00%

0.00%

Regular SubTotal

 

1,053,725,816.90

902,520,951.93

535,352.89

2,700,646.97

0.00

0.00

3,235,999.86

901,985,599.04

 

 

 

 

X-A

06540RAF1

0.909068%

700,727,000.00

557,082,378.29

0.00

422,021.61

0.00

0.00

422,021.61

556,573,793.04

 

 

X-B

06540RAG9

0.312194%

175,182,000.00

175,182,000.00

0.00

45,575.62

0.00

0.00

45,575.62

175,182,000.00

 

 

X-D

06540RAL8

1.605152%

47,549,000.00

47,549,000.00

0.00

63,602.81

0.00

0.00

63,602.81

47,549,000.00

 

 

X-E

06540RAN4

1.038152%

21,273,000.00

21,273,000.00

0.00

18,403.84

0.00

0.00

18,403.84

21,273,000.00

 

 

X-F

06540RAQ7

1.038152%

15,015,000.00

15,015,000.00

0.00

12,989.88

0.00

0.00

12,989.88

15,015,000.00

 

 

X-G

06540RAS3

1.038152%

41,293,526.00

41,293,526.00

0.00

35,724.13

0.00

0.00

35,724.13

41,293,526.00

 

 

Notional SubTotal

 

1,001,039,526.00

857,394,904.29

0.00

598,317.89

0.00

0.00

598,317.89

856,886,319.04

 

 

 

Deal Distribution Total

 

 

 

535,352.89

3,298,964.86

0.00

0.00

3,834,317.75

 

 

 

 

*

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

06540RAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

06540RAB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

06540RAC8

1,000.00000000

0.00000000

2.89166667

0.00000000

0.00000000

0.00000000

0.00000000

2.89166667

1,000.00000000

A-3

06540RAD6

469.04340171

2.99167794

1.28166112

0.00000000

0.00000000

0.00000000

0.00000000

4.27333906

466.05172376

A-4

06540RAE4

1,000.00000000

0.00000000

2.94833334

0.00000000

0.00000000

0.00000000

0.00000000

2.94833334

1,000.00000000

A-S

06540RAH7

1,000.00000000

0.00000000

3.19083331

0.00000000

0.00000000

0.00000000

0.00000000

3.19083331

1,000.00000000

B

06540RAJ3

1,000.00000000

0.00000000

3.35916669

0.00000000

0.00000000

0.00000000

0.00000000

3.35916669

1,000.00000000

C

06540RAK0

1,000.00000000

0.00000000

3.67095998

0.00000000

0.00000000

0.00000000

0.00000000

3.67095998

1,000.00000000

D

06540RAU8

1,000.00000000

0.00000000

2.33333340

0.00000000

0.00000000

0.00000000

0.00000000

2.33333340

1,000.00000000

E

06540RAW4

1,000.00000000

0.00000000

2.80583322

0.00000000

0.00000000

0.00000000

0.00000000

2.80583322

1,000.00000000

F

06540RAY0

1,000.00000000

0.00000000

2.80583350

0.00000000

0.00000000

0.00000000

0.00000000

2.80583350

1,000.00000000

G

06540RBA1

1,000.00000000

0.00000000

2.48022002

0.32561327

19.52050377

0.00000000

0.00000000

2.48022002

1,000.00000000

R

06540RBC7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2F3FW7

856.50454547

0.50805702

3.13076205

0.01343177

0.81342469

0.00000000

0.00000000

3.63881907

855.99648845

 

Notional Certificates

                 

X-A

06540RAF1

795.00629816

0.00000000

0.60226252

0.00000000

0.00000000

0.00000000

0.00000000

0.60226252

794.28050159

X-B

06540RAG9

1,000.00000000

0.00000000

0.26016155

0.00000000

0.00000000

0.00000000

0.00000000

0.26016155

1,000.00000000

X-D

06540RAL8

1,000.00000000

0.00000000

1.33762666

0.00000000

0.00000000

0.00000000

0.00000000

1.33762666

1,000.00000000

X-E

06540RAN4

1,000.00000000

0.00000000

0.86512669

0.00000000

0.00000000

0.00000000

0.00000000

0.86512669

1,000.00000000

X-F

06540RAQ7

1,000.00000000

0.00000000

0.86512687

0.00000000

0.00000000

0.00000000

0.00000000

0.86512687

1,000.00000000

X-G

06540RAS3

1,000.00000000

0.00000000

0.86512665

0.00000000

0.00000000

0.00000000

0.00000000

0.86512665

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

                 

Additional

     
       

Accrued

Net Aggregate

Distributable

Interest

 

Interest

     
   

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

10/01/22 - 10/30/22

30

0.00

114,770.25

0.00

114,770.25

0.00

0.00

0.00

114,770.25

0.00

 

A-3

10/01/22 - 10/30/22

30

0.00

217,882.39

0.00

217,882.39

0.00

0.00

0.00

217,882.39

0.00

 

A-4

10/01/22 - 10/30/22

30

0.00

1,290,352.83

0.00

1,290,352.83

0.00

0.00

0.00

1,290,352.83

0.00

 

X-A

10/01/22 - 10/30/22

30

0.00

422,021.61

0.00

422,021.61

0.00

0.00

0.00

422,021.61

0.00

 

X-B

10/01/22 - 10/30/22

30

0.00

45,575.62

0.00

45,575.62

0.00

0.00

0.00

45,575.62

0.00

 

X-D

10/01/22 - 10/30/22

30

0.00

63,602.81

0.00

63,602.81

0.00

0.00

0.00

63,602.81

0.00

 

X-E

10/01/22 - 10/30/22

30

0.00

18,403.84

0.00

18,403.84

0.00

0.00

0.00

18,403.84

0.00

 

X-F

10/01/22 - 10/30/22

30

0.00

12,989.88

0.00

12,989.88

0.00

0.00

0.00

12,989.88

0.00

 

X-G

10/01/22 - 10/30/22

30

0.00

35,724.13

0.00

35,724.13

0.00

0.00

0.00

35,724.13

0.00

 

A-S

10/01/22 - 10/30/22

30

0.00

131,759.08

0.00

131,759.08

0.00

0.00

0.00

131,759.08

0.00

 

B

10/01/22 - 10/30/22

30

0.00

277,420.14

0.00

277,420.14

0.00

0.00

0.00

277,420.14

0.00

 

C

10/01/22 - 10/30/22

30

0.00

188,331.26

0.00

188,331.26

0.00

0.00

0.00

188,331.26

0.00

 

D

10/01/22 - 10/30/22

30

0.00

110,947.67

0.00

110,947.67

0.00

0.00

0.00

110,947.67

0.00

 

E

10/01/22 - 10/30/22

30

0.00

59,688.49

0.00

59,688.49

0.00

0.00

0.00

59,688.49

0.00

 

F

10/01/22 - 10/30/22

30

0.00

42,129.59

0.00

42,129.59

0.00

0.00

0.00

42,129.59

0.00

 

G

10/01/22 - 10/30/22

30

790,406.96

115,862.75

0.00

115,862.75

13,445.72

0.00

0.00

102,417.03

806,070.43

 

RR Interest

10/01/22 - 10/30/22

30

41,994.50

165,655.91

0.00

165,655.91

707.67

0.00

0.00

164,948.24

42,856.33

 

Totals

   

832,401.46

3,313,118.25

0.00

3,313,118.25

14,153.39

0.00

0.00

3,298,964.86

848,926.76

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,834,317.75

 

(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

3,326,960.83

Master Servicing Fee

6,671.48

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,870.41

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

388.59

ARD Interest

0.00

Operating Advisor Fee

1,404.52

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

217.61

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,326,960.83

Total Fees

13,842.61

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

535,352.89

Reimbursement for Interest on Advances

(835.44)

Unscheduled Principal Collections

 

ASER Amount

18,380.33

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(4,525.21)

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

1,133.71

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

535,352.89

Total Expenses/Reimbursements

14,153.39

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,298,964.86

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

535,352.89

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,834,317.75

Total Funds Collected

3,862,313.72

Total Funds Distributed

3,862,313.75

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

                                                                Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

902,520,952.90

902,520,952.90

Beginning Certificate Balance

902,520,951.93

(-) Scheduled Principal Collections

535,352.89

535,352.89

(-) Principal Distributions

535,352.89

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

901,985,600.01

901,985,600.01

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

904,941,928.42

904,941,928.42

Ending Certificate Balance

901,985,599.04

Ending Actual Collateral Balance

904,505,332.47

904,505,332.47

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.97)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.97)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.41%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

56,811,922.85

6.30%

59

4.3124

NAP

Defeased

4

56,811,922.85

6.30%

59

4.3124

NAP

 

5,000,000 or less

7

21,778,015.69

2.41%

60

4.7592

1.839412

1.40 or less

6

143,902,859.63

15.95%

65

4.5586

1.015921

5,000,001 to 10,000,000

9

68,540,833.95

7.60%

66

4.6778

1.585222

1.41 to 1.50

4

93,222,707.56

10.34%

60

4.2696

1.482373

10,000,001 to 15,000,000

5

60,454,780.49

6.70%

67

4.5959

1.944784

1.51 to 1.60

4

62,919,110.13

6.98%

60

4.3856

1.561392

15,000,001 to 25,000,000

7

129,579,075.95

14.37%

60

4.1644

2.694892

1.61 to 1.70

2

12,714,059.27

1.41%

61

4.2717

1.655821

25,000,001 to 50,000,000

5

172,407,579.42

19.11%

60

4.3158

1.803145

1.71 to 1.80

2

32,593,101.20

3.61%

61

4.4246

1.746180

 

50,000,001 or greater

5

392,413,391.66

43.51%

61

4.1547

1.915938

1.81 to 1.90

3

52,750,000.00

5.85%

61

4.3720

1.874223

 

Totals

42

901,985,600.01

100.00%

61

4.2807

1.956201

1.91 to 2.50

11

307,287,158.21

34.07%

61

4.2344

2.208439

 

 

 

 

 

 

 

 

2.51 to 3.00

3

93,463,802.39

10.36%

58

4.0507

2.615614

 

 

 

 

 

 

 

 

3.01 or greater

3

46,320,878.77

5.14%

59

3.8278

4.223851

 

 

 

 

 

 

 

 

Totals

42

901,985,600.01

100.00%

61

4.2807

1.956201

(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

24

56,811,922.85

6.30%

59

4.3124

NAP

Utah

2

5,949,950.87

0.66%

59

4.5998

2.095483

Alabama

1

1,000,769.63

0.11%

59

4.3790

2.805900

Washington

1

28,500,000.00

3.16%

61

4.3850

1.742300

Arizona

1

30,000,000.00

3.33%

60

4.3870

1.535700

Totals

76

901,985,600.01

100.00%

61

4.2807

1.956201

California

6

198,822,004.82

22.04%

60

4.0488

2.391690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Colorado

1

2,122,113.91

0.24%

59

4.3790

2.805900

 

 

 

 

 

 

 

Delaware

1

14,663,130.12

1.63%

85

4.7900

1.386500

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Florida

3

4,726,692.75

0.52%

60

4.4774

2.205755

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Georgia

1

9,228,594.48

1.02%

61

4.4200

1.484700

Defeased

24

56,811,922.85

6.30%

59

4.3124

NAP

Illinois

1

10,294,882.55

1.14%

61

4.9680

0.819300

Industrial

2

20,401,821.46

2.26%

59

4.1484

3.346132

Indiana

1

1,567,470.49

0.17%

59

4.3790

2.805900

Lodging

5

223,035,798.33

24.73%

61

4.4258

1.554068

Kansas

2

7,496,819.85

0.83%

61

4.6125

1.724275

Mixed Use

2

10,524,346.82

1.17%

61

4.1211

1.709523

Louisiana

1

4,212,933.22

0.47%

60

4.8200

1.705300

Mobile Home Park

2

7,492,193.12

0.83%

61

4.5043

1.878346

Maryland

3

59,254,838.71

6.57%

61

4.7690

0.883007

Multi-Family

2

41,358,698.09

4.59%

61

4.4052

1.940223

Massachusetts

1

60,000,000.00

6.65%

60

4.1460

1.169900

Office

4

242,320,355.69

26.87%

59

3.8657

2.113956

Michigan

4

30,778,352.28

3.41%

61

4.4596

1.722058

Other

1

19,000,000.00

2.11%

61

4.3300

1.886300

Minnesota

3

4,171,883.01

0.46%

59

4.3790

2.805900

Retail

33

276,640,463.66

30.67%

64

4.5024

1.980772

Nevada

1

9,222,698.13

1.02%

61

5.0000

2.238300

Self Storage

1

4,400,000.00

0.49%

60

4.6750

2.126900

New Jersey

1

66,400,000.00

7.36%

64

4.3550

2.009600

Totals

76

901,985,600.01

100.00%

61

4.2807

1.956201

New York

2

33,750,000.00

3.74%

61

4.3956

1.867424

 

 

 

 

 

 

 

Ohio

2

13,931,812.51

1.54%

61

4.4445

2.411790

 

 

 

 

 

 

 

Pennsylvania

2

107,323,220.77

11.90%

60

3.8588

2.482072

 

 

 

 

 

 

 

Rhode Island

1

29,963,802.39

3.32%

59

4.4450

2.553700

 

 

 

 

 

 

 

South Carolina

1

1,410,723.45

0.16%

59

4.3790

2.805900

 

 

 

 

 

 

 

Tennessee

2

17,025,911.22

1.89%

60

4.6490

1.734535

 

 

 

 

 

 

 

Texas

7

93,355,072.01

10.35%

64

4.3210

1.589634

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

56,811,922.85

6.30%

59

4.3124

NAP

Defeased

4

56,811,922.85

6.30%

59

4.3124

NAP

 

4.0000% or less

4

173,801,126.05

19.27%

59

3.7545

2.731490

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0001% to 4.4999%

16

506,697,978.76

56.18%

61

4.2908

1.930974

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

16

149,606,735.80

16.59%

63

4.7517

1.318031

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

2

15,067,836.55

1.67%

84

5.2172

1.848749

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

42

901,985,600.01

100.00%

61

4.2807

1.956201

49 months or greater

38

845,173,677.16

93.70%

61

4.2786

1.985627

 

 

 

 

 

 

 

 

Totals

42

901,985,600.01

100.00%

61

4.2807

1.956201

(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

4

56,811,922.85

6.30%

59

4.3124

NAP

Defeased

4

56,811,922.85

6.30%

59

4.3124

NAP

 

60 months or less

18

448,450,967.46

49.72%

59

4.1090

2.153672

Interest Only

12

485,850,000.00

53.86%

60

4.1256

2.185996

61 months to 120 months

20

396,722,709.70

43.98%

63

4.4703

1.795671

240 months or less

3

27,377,189.39

3.04%

74

4.5493

1.511573

121 months to 144 months

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

23

331,946,487.77

36.80%

61

4.4802

1.731458

 

145 months or greater

0

0.00

0.00%

0

0.0000

0.000000

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

42

901,985,600.01

100.00%

61

4.2807

1.956201

Totals

42

901,985,600.01

100.00%

61

4.2807

1.956201

(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

4

56,811,922.85

6.30%

59

4.3124

NAP

 

 

 

None

 

Underwriter's Information

1

20,000,000.00

2.22%

57

3.5625

4.830000

 

 

 

 

 

 

12 months or less

37

825,173,677.16

91.48%

61

4.2960

1.916687

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

42

901,985,600.01

100.00%

61

4.2807

1.956201

 

 

 

 

 

(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

310942546

OF

Philadelphia

PA

Actual/360

3.844%

348,554.70

0.00

0.00

N/A

11/11/27

--

105,300,000.00

105,300,000.00

11/11/22

 

3

310942335

LO

Dana Point

CA

Actual/360

4.340%

317,663.89

0.00

0.00

N/A

12/11/27

--

85,000,000.00

85,000,000.00

10/11/22

 

4

309340004

LO

Plano

TX

Actual/360

4.210%

274,901.88

115,799.73

0.00

N/A

11/01/27

--

75,829,191.39

75,713,391.66

11/01/22

 

5

309340005

RT

Hackensack

NJ

Actual/360

4.355%

249,009.22

0.00

0.00

N/A

03/01/28

--

66,400,000.00

66,400,000.00

11/01/22

 

6

453011613

OF

Santa Monica

CA

Actual/360

3.563%

122,708.33

0.00

0.00

N/A

08/09/27

--

40,000,000.00

40,000,000.00

11/09/22

 

6A

310942258

 

 

 

Actual/360

3.563%

61,354.17

0.00

0.00

N/A

08/09/27

--

20,000,000.00

20,000,000.00

11/09/22

 

7

300801704

OF

Boston

MA

Actual/360

4.146%

214,210.00

0.00

0.00

N/A

11/01/27

--

60,000,000.00

60,000,000.00

11/01/22

 

8

300801709

LO

Linthicum Heights

MD

Actual/360

4.820%

182,674.02

68,168.32

0.00

N/A

12/01/27

--

44,011,945.35

43,943,777.03

09/01/20

 

9

453011673

Various     Various

Various

Actual/360

4.180%

143,977.78

0.00

0.00

N/A

11/05/27

--

40,000,000.00

40,000,000.00

11/05/22

 

10

300801696

RT

Gilbert

AZ

Actual/360

4.387%

113,330.83

0.00

0.00

N/A

11/01/27

--

30,000,000.00

30,000,000.00

11/01/22

 

11

300801679

RT

Warwick

RI

Actual/360

4.445%

114,829.17

36,197.61

0.00

N/A

10/01/27

--

30,000,000.00

29,963,802.39

11/01/22

 

12

300801717

MF

Kenmore

WA

Actual/360

4.385%

107,615.21

0.00

0.00

N/A

12/01/27

--

28,500,000.00

28,500,000.00

11/01/22

 

13

310943184

RT

Various

Various

Actual/360

4.379%

88,613.93

0.00

0.00

N/A

10/06/27

--

23,500,000.00

23,500,000.00

11/06/22

 

14

310940657

98

Oxnard

CA

Actual/360

4.330%

70,843.61

0.00

0.00

N/A

12/11/27

--

19,000,000.00

19,000,000.00

11/11/22

 

15

1750593

OF

Novi

MI

Actual/360

4.080%

59,904.31

30,206.83

0.00

N/A

12/01/27

--

17,050,562.52

17,020,355.69

11/01/22

 

16

310940990

IN

Richmond

CA

Actual/360

4.010%

56,417.20

29,621.36

0.00

N/A

10/11/27

--

16,338,341.62

16,308,720.26

11/11/22

 

17

300801716

RT

New York

NY

Actual/360

4.270%

65,265.76

0.00

0.00

N/A

12/01/27

--

17,750,000.00

17,750,000.00

11/01/22

 

18

1750402

RT

Dover

DE

Actual/360

4.790%

60,620.87

33,828.50

0.00

N/A

12/01/29

--

14,696,958.62

14,663,130.12

11/01/22

 

19

1750107

RT

Brooklyn

NY

Actual/360

4.535%

62,482.22

0.00

0.00

N/A

12/01/27

--

16,000,000.00

16,000,000.00

11/01/22

 

21

1750798

MF

Columbus

OH

Actual/360

4.450%

49,345.31

18,656.72

0.00

N/A

12/01/27

--

12,877,354.81

12,858,698.09

11/01/22

 

22

1750505

RT

Murfreesboro

TN

Actual/360

4.640%

50,513.81

16,587.87

0.00

N/A

11/01/27

--

12,642,499.09

12,625,911.22

11/01/22

 

23

1750051

RT

Worcester

MA

Actual/360

4.610%

48,430.61

0.00

0.00

N/A

08/01/27

--

12,200,000.00

12,200,000.00

11/01/22

 

25

300801720

RT

Orland Park

IL

Actual/360

4.968%

44,107.94

15,529.80

0.00

N/A

12/01/27

--

10,310,412.35

10,294,882.55

09/01/20

 

26

300801706

RT

Sacramento

CA

Actual/360

4.061%

35,074.59

17,828.67

0.00

N/A

12/01/27

--

10,029,987.18

10,012,158.51

11/01/22

 

27

1750262

RT

Suwanee

GA

Actual/360

4.420%

35,183.72

15,412.13

0.00

N/A

12/01/27

--

9,244,006.61

9,228,594.48

11/01/22

 

28

300801703

LO

Camp Springs

MD

Actual/360

4.537%

35,829.79

15,058.82

0.00

N/A

11/01/27

--

9,170,990.33

9,155,931.51

11/01/22

 

29

300801715

LO

Las Vegas

NV

Actual/360

5.000%

39,768.38

13,827.89

0.00

N/A

12/01/27

--

9,236,526.02

9,222,698.13

11/01/22

 

30

300801721

MU

Pasadena

CA

Actual/360

4.000%

29,356.89

21,843.28

0.00

N/A

12/01/27

--

8,522,969.33

8,501,126.05

11/01/22

 

 

 

 

 

© 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

 

31

1750838

RT

Farmington

MI

Actual/360

4.920%

37,155.11

10,719.76

0.00

N/A

12/05/27

--

8,769,891.29

8,759,171.53

11/05/22

 

32

1750920

RT

Shawnee

KS

Actual/360

4.660%

25,042.72

9,958.10

0.00

N/A

12/01/27

--

6,240,744.08

6,230,785.98

11/01/22

 

33

600941325

RT

Silver Spring

MD

Actual/360

4.750%

25,216.01

9,734.36

0.00

N/A

11/11/27

--

6,164,864.53

6,155,130.17

11/11/22

 

35

1749598

RT

Coppell

TX

Actual/360

5.560%

28,015.28

6,278.27

0.00

N/A

11/01/32

--

5,851,416.69

5,845,138.42

11/01/22

 

36

300801718

MH

Houston

TX

Actual/360

4.466%

20,964.07

9,013.16

0.00

N/A

12/01/27

--

5,451,270.84

5,442,257.68

11/01/22

 

37

1750210

RT

Shreveport

LA

Actual/360

4.820%

17,526.46

9,745.71

0.00

N/A

11/01/27

--

4,222,678.93

4,212,933.22

11/01/22

 

38

300801705

SS

Brentwood

TN

Actual/360

4.675%

17,713.06

0.00

0.00

N/A

11/01/27

--

4,400,000.00

4,400,000.00

11/01/22

 

39

610942570

IN

St George

UT

Actual/360

4.700%

16,588.81

5,712.62

0.00

N/A

10/11/27

--

4,098,813.82

4,093,101.20

11/11/22

 

40

1750728

RT

Allen Park

MI

Actual/360

4.980%

14,056.30

4,957.50

0.00

N/A

11/01/27

--

3,277,800.72

3,272,843.22

11/01/22

 

41

309340041

RT

Stockbridge

GA

Actual/360

4.751%

10,377.55

3,708.56

0.00

N/A

12/01/27

--

2,536,592.42

2,532,883.86

11/01/22

 

42

1750162

RT

Colorado Springs

CO

Actual/360

4.580%

8,229.85

7,694.55

0.00

N/A

11/01/27

--

2,086,733.54

2,079,038.99

11/01/22

 

43

300801719

MH

Fort Pierce

FL

Actual/360

4.606%

8,143.74

3,309.05

0.00

N/A

12/01/27

--

2,053,244.49

2,049,935.44

11/01/22

 

44

1749930

MU

Philadelphia

PA

Actual/360

4.630%

8,079.58

3,289.52

0.00

N/A

10/01/27

--

2,026,510.29

2,023,220.77

11/01/22

 

45

410941717

RT

Ann Arbor

MI

Actual/360

4.880%

7,264.15

2,664.20

0.00

N/A

11/11/27

--

1,728,646.04

1,725,981.84

11/11/22

 

Totals

 

 

 

 

 

 

3,326,960.83

535,352.89

0.00

 

 

 

902,520,952.90

901,985,600.01

 

 

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

11,335,153.20

8,245,410.78

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

(7,451,967.62)

12,417,788.00

10/01/21

09/30/22

--

0.00

0.00

317,297.92

317,297.92

0.00

0.00

 

 

4

4,132,465.31

8,447,197.71

10/01/21

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

6,491,513.22

3,128,277.29

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

1,740.20

0.00

 

 

6

54,310,667.24

26,959,977.47

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

11,864,604.61

6,358,606.41

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

1,065,317.00

1,753,020.50

01/01/22

06/30/22

06/13/22

3,380,278.64

407,941.90

236,280.73

6,109,029.04

1,102,446.68

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

10

2,919,570.82

1,121,998.84

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

9,261,723.07

7,140,559.67

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,130,287.16

1,669,920.59

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

25,627,332.00

12,818,109.00

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,573,013.00

1,181,137.75

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,978,544.47

1,490,167.19

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

3,082,831.03

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,080,376.76

367,742.08

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

0.00

846,911.44

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,213,744.12

707,449.76

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,056,067.50

1,044,377.40

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,365,172.68

1,088,021.96

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

25

331,459.24

293,171.18

01/01/22

06/30/22

07/11/22

1,021,329.33

21,542.65

55,144.95

1,527,884.27

326,153.37

0.00

 

 

26

3,235,180.64

1,905,872.55

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

851,143.92

730,491.37

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

352,575.85

173,946.30

01/01/22

06/30/22

--

0.00

0.00

671,904.76

671,904.76

59,984.39

0.00

 

 

29

1,281,492.28

1,628,136.38

07/01/21

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,165,047.50

545,894.46

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

    Most Recent             Most Recent           Appraisal

       

Cumulative

Current

 

 

 

      Most Recent

     Most Recent

   NOI Start

   NOI End

      Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

     Fiscal NOI

  NOI

  Date

  Date

    Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

31

810,441.14

574,411.06

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

770,837.25

548,268.31

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

762,948.87

439,093.20

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

423,804.11

393,448.08

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

684,718.09

559,710.03

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

638,725.38

309,025.86

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

410,916.00

224,372.99

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

501,688.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

327,108.06

282,026.65

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

43

200,188.35

200,852.42

07/01/21

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

294,140.48

73,535.08

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

184,022.48

143,517.69

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

144,180,022.56

108,895,278.48

 

 

 

4,401,607.97

429,484.55

1,280,628.36

8,626,115.99

1,490,324.64

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

                                Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

                    Prepayment Premium Amount

   Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

           

Delinquencies¹

             

Prepayments

 

Rate and Maturities

   

30-59 Days

 

60-89 Days

 

90 Days or More

Foreclosure

   

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

                                       
 

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

                                       

11/18/22

0

0.00

0

0.00

2

54,238,659.58

0

0.00

 

1

10,294,882.55

0

0.00

0

0.00

0

0.00

4.280743%

4.247900%

61

10/17/22

0

0.00

0

0.00

2

54,322,357.70

0

0.00

 

1

10,310,412.35

0

0.00

0

0.00

0

0.00

4.280862%

4.245462%

62

09/16/22

0

0.00

0

0.00

2

54,413,005.18

0

0.00

 

1

10,327,295.09

0

0.00

0

0.00

2

103,991,103.90

4.280984%

4.245564%

63

08/17/22

0

0.00

0

0.00

2

54,495,978.56

0

0.00

 

1

10,342,686.82

0

0.00

0

0.00

1

6,250,000.00

4.232537%

4.199461%

63

07/15/22

0

0.00

0

0.00

3

63,795,567.50

0

0.00

 

1

10,358,012.98

0

0.00

0

0.00

0

0.00

4.232569%

4.199592%

64

06/17/22

0

0.00

0

0.00

3

63,901,164.40

0

0.00

 

1

10,374,699.46

0

0.00

0

0.00

0

0.00

4.232708%

4.199713%

65

05/17/22

0

0.00

0

0.00

3

63,997,835.99

0

0.00

 

1

10,389,889.25

1

9,247,700.00

0

0.00

0

0.00

4.232834%

4.199823%

66

04/18/22

0

0.00

0

0.00

3

64,102,626.99

0

0.00

 

1

10,406,444.31

0

0.00

0

0.00

0

0.00

4.232971%

4.199943%

67

03/17/22

0

0.00

0

0.00

3

64,198,469.25

0

0.00

 

1

10,421,498.88

0

0.00

0

0.00

0

0.00

4.233097%

4.200053%

68

02/17/22

0

0.00

0

0.00

3

64,319,555.43

0

0.00

 

1

10,440,793.39

0

0.00

0

0.00

0

0.00

4.233255%

4.200191%

69

01/18/22

0

0.00

0

0.00

3

64,414,504.61

0

0.00

 

1

10,455,701.64

0

0.00

0

0.00

0

0.00

4.233379%

4.200299%

70

12/17/21

0

0.00

0

0.00

3

64,509,062.94

0

0.00

 

1

10,470,546.38

0

0.00

0

0.00

1

14,000,000.00

4.233502%

4.200406%

71

(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

3

310942335

10/11/22

0

A

 

317,297.92

317,297.92

0.00

85,000,000.00

 

 

 

 

 

 

8

300801709

09/01/20

25

6

 

236,280.73

6,109,029.04

1,763,877.25

45,713,267.81

11/18/20

2

 

 

 

 

25

300801720

09/01/20

25

6

 

55,144.95

1,527,884.27

387,666.15

10,698,529.47

03/27/20

7

 

 

 

05/13/21

Totals

 

 

 

 

 

608,723.60

7,954,211.23

2,151,543.40

141,411,797.28

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

            Total

          Performing

Non-Performing

               REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

0

0

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

502,730,006

502,730,006

0

 

 

0

 

> 60 Months

 

399,255,594

345,016,934

         43,943,777

10,294,883

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

    Total

   Current

       30-59 Days

      60-89 Days

   90+ Days

    REO/Foreclosure

 

 

Nov-22

901,985,600

847,746,940

0

0

43,943,777

10,294,883

 

Oct-22

902,520,953

848,198,595

0

0

44,011,945

10,310,412

 

Sep-22

903,056,183

848,643,178

0

0

44,085,710

10,327,295

 

Aug-22

1,007,616,768

953,120,789

0

0

44,153,292

10,342,687

 

Jul-22

1,014,434,069

950,638,501

0

0

53,437,555

10,358,013

 

Jun-22

1,015,038,333

951,137,169

0

0

53,526,465

10,374,699

 

May-22

1,015,601,149

951,603,313

0

0

53,607,947

10,389,889

 

Apr-22

1,016,201,088

952,098,461

0

0

53,696,183

10,406,444

 

Mar-22

1,016,759,452

952,560,983

0

0

53,776,970

10,421,499

 

Feb-22

1,017,433,970

953,114,414

0

0

53,878,762

10,440,793

 

Jan-22

1,017,987,610

953,573,105

0

0

53,958,803

10,455,702

 

Dec-21

1,018,539,131

954,030,068

0

0

54,038,517

10,470,546

 

(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

8

300801709

43,943,777.03

45,713,267.81

52,600,000.00

05/06/22

1,254,455.00

0.83340

06/30/22

12/01/27

300

25

300801720

10,294,882.55

10,698,529.47

11,600,000.00

06/01/22

293,171.18

0.81930

06/30/22

12/01/27

300

28

300801703

9,155,931.51

9,502,526.24

13,000,000.00

03/01/22

107,633.30

0.37120

06/30/22

11/01/27

299

Totals

 

63,394,591.09

65,914,323.52

77,200,000.00

 

1,655,259.48

       

 

 

 

 

© 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

 

8

300801709

LO

MD

11/18/20

2

 

 

 

 

The loan transferred to special servicing in November 2020 due to borrower-declared imminent default as result of COVID-19 and subsequently went into payment default for the October 2020 payment. A receivership order was entered in

 

February 2022 appointing GF Hotels as receiver. Marriott remains as manager of the property. There has been no settlement offers from the borrower to date, and Special Servicer continues to move forward with foreclosure proceedings while

 

dual tracking a potential note sale marketing process.

 

 

 

 

 

25

300801720

RT

IL

03/27/20

7

 

 

 

 

The foreclosure sale completed 5/13/2021 and the eceiver was retained as the property manager. The asset is projected to be fully monetized by 5/31/23.

 

 

 

 

 

28

300801703

LO

MD

06/09/20

8

 

 

 

 

Special Servicer comments were not provided, as this loan returned to Master Servicing in the current cycle.

 

 

 

 

 

 

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

10

300801696

30,000,000.00

4.38700%

     30,000,000.00                       4.38700%

10

06/29/20

07/01/20

08/11/20

28

300801703

0.00

4.53700%

           0.00

          4.53700%

10

04/15/22

04/15/22

--

29

300801715

9,606,738.44

5.00000%

     9,606,738.44                         5.00000%

10

06/23/20

06/01/20

08/11/20

Totals

 

39,606,738.44

 

    39,606,738.44

 

 

 

 

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)

8

0.00

0.00

9,474.79

0.00

0.00

14,015.48

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

0.00

0.00

624.82

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

3,500.00

0.00

0.00

4,364.85

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

(17,500.00)

0.00

508.89

0.00

0.00

0.00

(835.44)

0.00

0.00

0.00

Total

0.00

0.00

(4,525.21)

0.00

1,133.71

18,380.33

0.00

0.00

(835.44)

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

14,153.39

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

 

Supplemental Notes

EU Securitization Retention Compliance

 

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 Compliance" tab for the BANK 2017-BNK9 transaction, certain

Information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant and the Hedging Covenant under the EU Securitization Retention Requirements. Investors should refer to the Certificate

Administrator's website for all such information

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27