EX-99.1 2 wcm17c42_ex991-202507.htm wcm17c42_ex991-202507.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

07/17/25

Wells Fargo Commercial Mortgage Trust 2017-C42

Determination Date:

07/11/25

 

Next Distribution Date:

08/15/25

 

Record Date:

06/30/25

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C42

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

4

 

Attention: A.J. Sfarra

 

cmbsnotices@wellsfargo.com

Certificate Interest Reconciliation Detail

5

 

30 Hudson Yards, 15th Floor | New York, NY 10001 | United States

 

 

 

 

Master Servicer

Trimont LLC

 

 

Additional Information

6

 

 

 

 

 

 

 

Attention: CMBS Servicing

 

trimont.commercial.servicing@cms.trimont.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States

 

Bond / Collateral Reconciliation - Balances

8

Special Servicer

LNR Partners, LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

Heather Bennett and Arne Shulkin

 

hbennett@starwood.com; ashulkin@lnrpartners.com;

Mortgage Loan Detail (Part 1)

14-15

 

 

 

lnr.cmbs.notices@lnrproperty.com

 

 

 

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

 

Mortgage Loan Detail (Part 2)

16-17

 

 

 

 

 

 

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

Principal Prepayment Detail

18

Representations Reviewer

 

 

 

Historical Detail

19

 

David Rodgers

(212) 310-9821

 

Delinquency Loan Detail

20

 

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

 

 

 

 

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 1

22

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 2

23

 

 

 

trustadministrationgroup@computershare.com

 

 

 

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

 

 

Modified Loan Detail

24

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

25

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

Historical Bond / Collateral Loss Reconciliation Detail

26

 

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

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

Supplemental Notes

28

 

 

 

 

 

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 28

 


 

 

                         

 

 

 

 

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

95001GAA1

2.338000%

13,377,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001GAB9

3.439000%

12,320,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

95001GAC7

3.488000%

27,697,000.00

10,633,717.32

521,456.99

30,908.67

0.00

0.00

552,365.66

10,112,260.33

32.94%

30.00%

A-3

95001GAD5

3.330000%

147,000,000.00

124,444,929.64

0.00

345,334.68

0.00

0.00

345,334.68

124,444,929.64

32.94%

30.00%

A-4

95001GAE3

3.589000%

287,780,000.00

287,780,000.00

0.00

860,702.02

0.00

0.00

860,702.02

287,780,000.00

32.94%

30.00%

A-BP

95001GAF0

3.885000%

7,125,000.00

7,125,000.00

0.00

23,067.19

0.00

0.00

23,067.19

7,125,000.00

32.94%

30.00%

A-S

95001GAK9

3.851000%

40,686,000.00

40,686,000.00

0.00

130,568.16

0.00

0.00

130,568.16

40,686,000.00

26.59%

24.25%

B

95001GAL7

4.002000%

39,801,000.00

39,801,000.00

0.00

132,736.33

0.00

0.00

132,736.33

39,801,000.00

20.37%

18.63%

C

95001GAM5

4.297000%

36,263,000.00

36,263,000.00

0.00

129,851.76

0.00

0.00

129,851.76

36,263,000.00

14.71%

13.50%

D

95001GAU7

2.800000%

40,685,000.00

40,685,000.00

0.00

94,931.67

0.00

0.00

94,931.67

40,685,000.00

8.36%

7.75%

E

95001GAW3

3.043898%

20,343,000.00

20,343,000.00

0.00

51,601.67

0.00

0.00

51,601.67

20,343,000.00

5.18%

4.88%

F

95001GAY9

3.043898%

7,960,000.00

7,960,000.00

0.00

20,191.19

0.00

0.00

20,191.19

7,960,000.00

3.94%

3.75%

G*

95001GBA0

4.343898%

26,534,190.00

25,256,846.12

0.00

43,751.59

0.00

46,143.19

43,751.59

25,210,702.93

0.00%

0.00%

RR Interest

BCC2F5FB8

4.343898%

37,240,588.98

33,735,710.16

27,445.10

119,611.13

0.00

2,428.59

147,056.23

33,705,836.47

0.00%

0.00%

R

95001GBE2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

95001GBC6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

744,811,778.98

674,714,203.24

548,902.09

1,983,256.06

0.00

48,571.78

2,532,158.15

674,116,729.37

 

 

 

 

X-A

95001GAG8

0.833660%

488,174,000.00

422,858,646.97

0.00

293,766.85

0.00

0.00

293,766.85

422,337,189.97

 

 

X-BP

95001GAH6

0.458898%

7,125,000.00

7,125,000.00

0.00

2,724.70

0.00

0.00

2,724.70

7,125,000.00

 

 

X-B

95001GAJ2

0.302891%

116,750,000.00

116,750,000.00

0.00

29,468.79

0.00

0.00

29,468.79

116,750,000.00

 

 

X-D

95001GAN3

1.543898%

40,685,000.00

40,685,000.00

0.00

52,344.56

0.00

0.00

52,344.56

40,685,000.00

 

 

X-E

95001GAQ6

1.300000%

20,343,000.00

20,343,000.00

0.00

22,038.25

0.00

0.00

22,038.25

20,343,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

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

 

X-F

95001GAS2

1.300000%

7,960,000.00

7,960,000.00

0.00

8,623.33

0.00

0.00

8,623.33

7,960,000.00

 

Notional SubTotal

 

681,037,000.00

615,721,646.97

0.00

408,966.48

0.00

0.00

408,966.48

615,200,189.97

 

 

Deal Distribution Total

 

 

 

548,902.09

2,392,222.54

0.00

48,571.78

2,941,124.63

 

 

 

*

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 3 of 28

 


 

 

                     

 

 

 

 

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

95001GAA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001GAB9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

95001GAC7

383.93029281

18.82720114

1.11595732

0.00000000

0.00000000

0.00000000

0.00000000

19.94315846

365.10309167

A-3

95001GAD5

846.56414721

0.00000000

2.34921551

0.00000000

0.00000000

0.00000000

0.00000000

2.34921551

846.56414721

A-4

95001GAE3

1,000.00000000

0.00000000

2.99083334

0.00000000

0.00000000

0.00000000

0.00000000

2.99083334

1,000.00000000

A-BP

95001GAF0

1,000.00000000

0.00000000

3.23750035

0.00000000

0.00000000

0.00000000

0.00000000

3.23750035

1,000.00000000

A-S

95001GAK9

1,000.00000000

0.00000000

3.20916679

0.00000000

0.00000000

0.00000000

0.00000000

3.20916679

1,000.00000000

B

95001GAL7

1,000.00000000

0.00000000

3.33499987

0.00000000

0.00000000

0.00000000

0.00000000

3.33499987

1,000.00000000

C

95001GAM5

1,000.00000000

0.00000000

3.58083336

0.00000000

0.00000000

0.00000000

0.00000000

3.58083336

1,000.00000000

D

95001GAU7

1,000.00000000

0.00000000

2.33333342

0.00000000

0.00000000

0.00000000

0.00000000

2.33333342

1,000.00000000

E

95001GAW3

1,000.00000000

0.00000000

2.53658113

0.00000000

0.00000000

0.00000000

0.00000000

2.53658113

1,000.00000000

F

95001GAY9

1,000.00000000

0.00000000

2.53658166

0.00000000

0.00000000

0.00000000

0.00000000

2.53658166

1,000.00000000

G

95001GBA0

951.86045325

0.00000000

1.64887604

1.79677767

23.33903466

0.00000000

1.73900880

1.64887604

950.12144445

RR Interest

BCC2F5FB8

905.88551588

0.73696740

3.21184850

0.06737998

0.87522354

0.00000000

0.06521352

3.94881590

905.08333496

R

95001GBE2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

95001GBC6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95001GAG8

866.20476914

0.00000000

0.60176669

0.00000000

0.00000000

0.00000000

0.00000000

0.60176669

865.13659058

X-BP

95001GAH6

1,000.00000000

0.00000000

0.38241404

0.00000000

0.00000000

0.00000000

0.00000000

0.38241404

1,000.00000000

X-B

95001GAJ2

1,000.00000000

0.00000000

0.25240934

0.00000000

0.00000000

0.00000000

0.00000000

0.25240934

1,000.00000000

X-D

95001GAN3

1,000.00000000

0.00000000

1.28658130

0.00000000

0.00000000

0.00000000

0.00000000

1.28658130

1,000.00000000

X-E

95001GAQ6

1,000.00000000

0.00000000

1.08333333

0.00000000

0.00000000

0.00000000

0.00000000

1.08333333

1,000.00000000

X-F

95001GAS2

1,000.00000000

0.00000000

1.08333291

0.00000000

0.00000000

0.00000000

0.00000000

1.08333291

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

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

06/01/25 - 06/30/25

30

0.00

30,908.67

0.00

30,908.67

0.00

0.00

0.00

30,908.67

0.00

 

A-3

06/01/25 - 06/30/25

30

0.00

345,334.68

0.00

345,334.68

0.00

0.00

0.00

345,334.68

0.00

 

A-4

06/01/25 - 06/30/25

30

0.00

860,702.02

0.00

860,702.02

0.00

0.00

0.00

860,702.02

0.00

 

A-BP

06/01/25 - 06/30/25

30

0.00

23,067.19

0.00

23,067.19

0.00

0.00

0.00

23,067.19

0.00

 

X-A

06/01/25 - 06/30/25

30

0.00

293,766.85

0.00

293,766.85

0.00

0.00

0.00

293,766.85

0.00

 

X-BP

06/01/25 - 06/30/25

30

0.00

2,724.70

0.00

2,724.70

0.00

0.00

0.00

2,724.70

0.00

 

X-B

06/01/25 - 06/30/25

30

0.00

29,468.79

0.00

29,468.79

0.00

0.00

0.00

29,468.79

0.00

 

X-D

06/01/25 - 06/30/25

30

0.00

52,344.56

0.00

52,344.56

0.00

0.00

0.00

52,344.56

0.00

 

X-E

06/01/25 - 06/30/25

30

0.00

22,038.25

0.00

22,038.25

0.00

0.00

0.00

22,038.25

0.00

 

X-F

06/01/25 - 06/30/25

30

0.00

8,623.33

0.00

8,623.33

0.00

0.00

0.00

8,623.33

0.00

 

A-S

06/01/25 - 06/30/25

30

0.00

130,568.16

0.00

130,568.16

0.00

0.00

0.00

130,568.16

0.00

 

B

06/01/25 - 06/30/25

30

0.00

132,736.33

0.00

132,736.33

0.00

0.00

0.00

132,736.33

0.00

 

C

06/01/25 - 06/30/25

30

0.00

129,851.76

0.00

129,851.76

0.00

0.00

0.00

129,851.76

0.00

 

D

06/01/25 - 06/30/25

30

0.00

94,931.67

0.00

94,931.67

0.00

0.00

0.00

94,931.67

0.00

 

E

06/01/25 - 06/30/25

30

0.00

51,601.67

0.00

51,601.67

0.00

0.00

0.00

51,601.67

0.00

 

F

06/01/25 - 06/30/25

30

0.00

20,191.19

0.00

20,191.19

0.00

0.00

0.00

20,191.19

0.00

 

G

06/01/25 - 06/30/25

30

569,544.64

91,427.63

0.00

91,427.63

47,676.04

0.00

0.00

43,751.59

619,282.38

 

RR Interest

06/01/25 - 06/30/25

30

29,976.06

122,120.39

0.00

122,120.39

2,509.27

0.00

0.00

119,611.13

32,593.84

 

Totals

 

 

599,520.70

2,442,407.84

0.00

2,442,407.84

50,185.31

0.00

0.00

2,392,222.54

651,876.22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,941,124.63

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,459,236.74

Master Servicing Fee

10,013.83

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,995.26

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

281.13

ARD Interest

0.00

Operating Advisor Fee

1,023.79

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

224.90

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,459,236.74

Total Fees

16,828.92

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

597,473.88

Reimbursement for Interest on Advances

2,798.30

Unscheduled Principal Collections

 

ASER Amount

14,278.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

33,625.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

(48,571.78)

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

(516.00)

Total Principal Collected

548,902.10

Total Expenses/Reimbursements

50,185.30

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,392,222.54

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

548,902.09

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

2,941,124.63

Total Funds Collected

3,008,138.84

Total Funds Distributed

3,008,138.85

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

674,714,203.25

674,714,203.25

Beginning Certificate Balance

674,714,203.24

(-) Scheduled Principal Collections

597,473.88

597,473.88

(-) Principal Distributions

548,902.09

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

48,571.78

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

48,571.78

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

48,571.78

48,571.78

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

674,116,729.37

674,116,729.37

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

674,861,379.27

674,861,379.27

Ending Certificate Balance

674,116,729.37

Ending Actual Collateral Balance

674,278,085.85

674,278,085.85

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

                 Principal

      (WODRA) from Principal

Beginning UC / (OC)

(0.01)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.01

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.34%

 

 

 

 

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 8 of 28

 


 

 

                             

 

 

 

 

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

3

17,895,777.26

2.65%

28

4.6315

NAP

Defeased

3

17,895,777.26

2.65%

28

4.6315

NAP

 

2,000,000 or less

2

3,122,484.58

0.46%

24

5.1610

1.279839

1.30 or less

12

211,678,648.65

31.40%

28

4.4625

1.108865

2,000,001 to 3,000,000

2

5,080,898.84

0.75%

28

4.8635

2.051554

1.31 to 1.40

2

10,609,998.59

1.57%

29

4.7286

1.396618

3,000,001 to 4,000,000

2

6,552,832.23

0.97%

29

5.1726

1.331065

1.41 to 1.50

1

52,687,311.82

7.82%

28

4.6200

1.444700

4,000,001 to 5,000,000

2

8,744,229.59

1.30%

29

4.8132

1.161844

1.51 to 1.75

3

23,509,708.92

3.49%

28

4.6182

1.647353

5,000,001 to 7,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.76 to 2.00

1

22,968,630.98

3.41%

29

4.5700

2.000600

7,000,001 to 8,000,000

3

22,246,688.21

3.30%

28

4.5146

1.265833

2.01 to 2.25

3

62,427,633.90

9.26%

28

4.0447

2.078408

8,000,001 to 9,000,000

1

8,644,700.83

1.28%

29

4.5700

1.559500

2.26 to 2.50

2

42,508,214.54

6.31%

27

4.0616

2.350355

9,000,001 to 10,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.51 to 2.75

4

82,684,342.30

12.27%

29

4.0951

2.613721

10,000,001 to 15,000,000

3

40,827,923.84

6.06%

29

4.5985

1.362312

2.76 or greater

4

147,146,462.41

21.83%

29

4.4174

3.429499

15,000,001 to 20,000,000

4

69,423,433.53

10.30%

28

4.5183

2.251163

Totals

35

674,116,729.37

100.00%

28

4.3737

2.071896

20,000,001 to 30,000,000

6

154,060,663.51

22.85%

28

4.3134

1.998261

 

 

 

 

 

 

 

30,000,001 to 50,000,000

4

148,229,785.13

21.99%

29

4.0847

2.647273

 

 

 

 

 

 

 

 

50,000,001 or greater

3

189,287,311.82

28.08%

28

4.4236

1.973955

 

 

 

 

 

 

 

 

Totals

35

674,116,729.37

100.00%

28

4.3737

2.071896

 

 

 

 

 

 

 

(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 9 of 28

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

17

17,895,777.26

2.65%

28

4.6315

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

17

17,895,777.26

2.65%

28

4.6315

NAP

Alabama

1

1,489,230.37

0.22%

27

4.3790

3.893500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

5

84,401,276.79

12.52%

29

4.4735

1.466357

Arkansas

1

7,161,060.74

1.06%

29

4.4920

1.396000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

35,000,000.00

5.19%

29

4.5000

2.626700

California

7

138,419,549.02

20.53%

29

4.2439

1.632713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

2

4,914,617.12

0.73%

28

4.9145

1.300951

Colorado

1

3,157,886.10

0.47%

27

4.3790

3.893500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

1

4,247,861.85

0.63%

29

5.0600

1.071600

Florida

3

31,279,647.18

4.64%

27

4.3537

1.565164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

10

352,248,366.95

52.25%

28

4.2574

2.260587

Indiana

1

2,332,529.49

0.35%

27

4.3790

3.893500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

3,448,937.85

0.51%

29

5.2200

1.397900

Kansas

1

1,883,966.14

0.28%

27

4.3790

3.893500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

25

167,463,523.81

24.84%

27

4.4579

2.007553

Louisiana

1

25,000,000.00

3.71%

25

3.7700

2.344300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

1

4,496,367.74

0.67%

29

4.5800

1.247100

Michigan

3

102,334,209.13

15.18%

29

4.5513

3.333961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

63

674,116,729.37

100.00%

28

4.3737

2.071896

Minnesota

3

6,208,116.96

0.92%

27

4.3790

3.893500

 

 

 

 

 

 

 

 

Nevada

2

32,192,710.12

4.78%

28

4.6591

1.764279

 

 

 

 

 

 

 

 

New York

4

107,812,599.71

15.99%

28

4.3295

1.569313

 

 

 

 

 

 

 

 

Ohio

3

19,873,236.98

2.95%

28

5.1885

1.542782

 

 

 

 

 

 

 

 

Pennsylvania

4

81,944,121.57

12.16%

28

4.6033

1.645043

 

 

 

 

 

 

 

 

South Carolina

1

2,099,276.55

0.31%

27

4.3790

3.893500

 

 

 

 

 

 

 

 

Tennessee

2

55,915,128.83

8.29%

28

3.9643

1.976937

 

 

 

 

 

 

 

 

Texas

5

12,904,653.62

1.91%

28

4.6038

3.226518

 

 

 

 

 

 

 

 

Utah

2

5,713,029.60

0.85%

28

4.5969

2.711179

 

 

 

 

 

 

 

 

Washington

1

18,500,000.00

2.74%

28

3.7885

3.180500

 

 

 

 

 

 

 

 

Totals

63

674,116,729.37

100.00%

28

4.3737

2.071896

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

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

3

17,895,777.26

2.65%

28

4.6315

NAP

Defeased

3

17,895,777.26

2.65%

28

4.6315

NAP

 

3.750% or less

1

38,053,322.72

5.64%

29

3.6189

2.577600

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.751% to 4.000%

3

87,500,000.00

12.98%

27

3.7840

2.371094

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

1

66,600,000.00

9.88%

28

4.1710

1.066700

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

9

187,251,279.88

27.78%

28

4.4255

2.043391

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

10

241,666,940.20

35.85%

29

4.5866

2.296878

49 months or greater

32

656,220,952.11

97.35%

28

4.3667

2.073616

 

4.751% to 5.000%

2

5,080,898.84

0.75%

28

4.8635

2.051554

Totals

35

674,116,729.37

100.00%

28

4.3737

2.071896

 

5.001% to 5.250%

4

12,765,431.94

1.89%

29

5.1217

1.170129

 

 

 

 

 

 

 

 

5.251% or greater

2

17,303,078.53

2.57%

27

5.2993

1.218448

 

 

 

 

 

 

 

 

Totals

35

674,116,729.37

100.00%

28

4.3737

2.071896

 

 

 

 

 

 

 

(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 28

 


 

 

                             

 

 

 

 

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

3

17,895,777.26

2.65%

28

4.6315

NAP

Defeased

3

17,895,777.26

2.65%

28

4.6315

NAP

 

107 months or less

32

656,220,952.11

97.35%

28

4.3667

2.073616

Interest Only

9

319,070,000.00

47.33%

28

4.2127

2.370701

 

108 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

23

337,150,952.11

50.01%

28

4.5124

1.792463

 

Totals

35

674,116,729.37

100.00%

28

4.3737

2.071896

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

35

674,116,729.37

100.00%

28

4.3737

2.071896

(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 28

 


 

 

                         

 

 

 

 

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

3

17,895,777.26

2.65%

28

4.6315

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

1

7,500,000.00

1.11%

27

4.3790

2.720000

 

 

 

 

 

 

12 months or less

28

575,493,564.79

85.37%

28

4.3853

2.185963

 

 

 

 

 

 

13 months to 24 months

3

73,227,387.32

10.86%

28

4.2188

1.124479

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

35

674,116,729.37

100.00%

28

4.3737

2.071896

 

 

 

 

 

(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 13 of 28

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal                 Anticipated       Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments               Repay Date

Date

Date

Balance

Balance

Date

1

309360001

OF

Detroit

MI

Actual/360

4.516%

263,433.33

0.00

0.00

N/A

12/06/27

--

70,000,000.00

70,000,000.00

07/06/25

2

883100795

OF

Brooklyn

NY

Actual/360

4.171%

231,490.50

0.00

0.00

N/A

11/01/27

--

66,600,000.00

66,600,000.00

04/01/25

3

300571773

RT

Altoona

PA

Actual/360

4.620%

203,152.07

79,460.10

0.00

N/A

11/06/27

--

52,766,771.92

52,687,311.82

07/06/25

4

883100796

OF

Nashville

TN

Actual/360

3.790%

138,966.67

0.00

0.00

N/A

11/06/27

--

44,000,000.00

44,000,000.00

07/06/25

5

883100812

OF

Sunnyvale

CA

Actual/360

3.619%

114,962.33

67,320.88

0.00

N/A

12/06/27

--

38,120,643.60

38,053,322.72

07/06/25

6

310942496

MU

Bronx

NY

Actual/360

4.500%

131,250.00

0.00

0.00

N/A

12/11/27

--

35,000,000.00

35,000,000.00

07/11/25

7

310940977

RT

Various

Various

Actual/360

4.379%

100,242.61

0.00

0.00

N/A

10/06/27

--

27,470,000.00

27,470,000.00

07/06/25

7A

310943087

 

 

 

Actual/360

4.379%

27,368.75

0.00

0.00

N/A

10/06/27

--

7,500,000.00

7,500,000.00

07/06/25

8

695100847

OF

Detroit

MI

Actual/360

4.603%

119,767.61

46,900.08

0.00

12/06/27

12/06/29

12/06/27

31,223,362.49

31,176,462.41

07/06/25

10

695100836

OF

Miami

FL

Actual/360

4.350%

99,106.31

43,267.86

0.00

N/A

10/06/27

--

27,339,672.35

27,296,404.49

07/06/25

11

310943690

LO

Sherman Oaks

CA

Actual/360

4.474%

98,292.75

38,095.49

0.00

N/A

12/11/27

--

26,363,723.53

26,325,628.04

07/11/25

12

883100792

RT

Metairie

LA

Actual/360

3.770%

78,541.67

0.00

0.00

N/A

08/01/27

--

25,000,000.00

25,000,000.00

07/01/25

13

310943351

LO

Dana Point

CA

Actual/360

4.340%

90,416.67

0.00

0.00

N/A

12/11/27

--

25,000,000.00

25,000,000.00

07/11/25

14

310941727

OF

Ontario

CA

Actual/360

4.570%

87,604.52

34,744.78

0.00

N/A

12/11/27

--

23,003,375.76

22,968,630.98

07/11/25

15

695100851

OF

Conshohocken

PA

Actual/360

4.478%

65,473.33

37,118.60

0.00

12/06/27

12/06/29

12/06/27

17,545,333.14

17,508,214.54

07/06/25

16

610942131

LO

Reno

NV

Actual/360

4.610%

66,484.08

36,164.35

0.00

N/A

11/11/27

--

17,306,051.53

17,269,887.18

07/11/25

17

883100801

OF

Bellevue

WA

Actual/360

3.788%

58,406.04

0.00

0.00

N/A

11/06/27

--

18,500,000.00

18,500,000.00

07/06/25

18

300571782

OF

Cleveland

OH

Actual/360

5.300%

71,434.51

28,520.33

0.00

N/A

11/06/27

--

16,173,852.14

16,145,331.81

07/06/25

19

309360019

RT

Henderson

NV

Actual/360

4.716%

58,766.97

30,604.22

0.00

N/A

12/06/27

--

14,953,427.16

14,922,822.94

07/06/25

20

883100805

RT

Santa Rosa

CA

Actual/360

4.465%

52,134.49

21,538.25

0.00

N/A

12/06/27

--

14,011,510.32

13,989,972.07

07/06/25

21

883100802

RT

Clarksville

TN

Actual/360

4.608%

45,837.80

21,798.17

0.00

N/A

11/06/27

--

11,936,927.00

11,915,128.83

07/06/25

22

310942401

LO

Wilkes-Barre

PA

Actual/360

4.570%

32,990.81

18,094.49

0.00

N/A

12/11/27

--

8,662,795.32

8,644,700.83

07/11/25

23

695100849

MF

Various

IL

Actual/360

4.553%

32,250.42

0.00

0.00

N/A

12/06/27

--

8,500,000.00

8,500,000.00

07/06/25

24

310941209

LO

Little Rock

AR

Actual/360

4.492%

26,862.96

15,152.48

0.00

N/A

12/11/27

--

7,176,213.22

7,161,060.74

07/11/25

25

695100852

RT

Long Beach

CA

Actual/360

4.670%

29,570.59

12,809.98

0.00

N/A

12/06/27

--

7,598,437.45

7,585,627.47

01/06/25

27

883100800

RT

Various

Various

Actual/360

4.787%

20,574.77

9,810.26

0.00

N/A

11/06/27

08/06/27

5,157,661.23

5,147,850.97

07/06/25

29

410942237

SS

Napa

CA

Actual/360

4.580%

17,197.01

9,398.38

0.00

N/A

12/11/27

--

4,505,766.12

4,496,367.74

07/11/25

30

300571777

MF

Rome

NY

Actual/360

5.060%

17,944.41

7,729.08

0.00

N/A

12/06/27

--

4,255,590.93

4,247,861.85

07/06/25

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal

Anticipated             Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments             Repay Date

Date

Date

Balance

Balance

Date

31

695100839

RT

Elizabeth City

NC

Actual/360

4.600%

16,313.54

7,780.75

0.00

N/A

11/06/27

08/06/27

4,255,707.04

4,247,926.29

07/06/25

32

309360032

98

Houston

TX

Actual/360

5.220%

15,026.09

5,336.75

0.00

N/A

12/06/27

--

3,454,274.60

3,448,937.85

07/06/25

33

695100844

RT

Plymouth Meeting

PA

Actual/360

5.120%

13,269.09

6,049.28

0.00

N/A

11/06/27

--

3,109,943.66

3,103,894.38

07/06/25

34

695100843

MH

Sandy

UT

Actual/360

4.801%

11,826.04

6,014.64

0.00

N/A

11/06/27

--

2,955,893.90

2,949,879.26

07/06/25

35

300571776

RT

Holland

OH

Actual/360

4.950%

8,816.47

6,307.23

0.00

N/A

12/06/27

--

2,137,326.81

2,131,019.58

03/06/25

36

695100845

MH

Plattsburgh

NY

Actual/360

5.085%

8,341.91

3,853.73

0.00

N/A

11/06/27

--

1,968,591.59

1,964,737.86

02/06/24

37

410936447

RT

Clinton Township

MI

Actual/360

5.290%

5,119.62

3,603.72

0.00

N/A

12/11/26

--

1,161,350.44

1,157,746.72

07/11/25

Totals

 

 

 

 

 

 

2,459,236.74

597,473.88

0.00

 

 

 

674,714,203.25

674,116,729.37

 

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 15 of 28

 


 

 

                           

 

 

 

 

 

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

11,703,936.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

5,901,219.60

1,460,498.00

01/01/24

03/31/24

--

0.00

0.00

230,470.41

701,346.10

1,347,630.68

0.00

 

 

3

7,009,202.45

5,493,681.33

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

6,001,094.68

1,451,251.74

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

23,533,139.01

6,034,474.61

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

2,867,324.84

1,094,547.53

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

29,174,507.83

8,663,140.81

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

8,657,943.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,733,523.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

3,410,712.99

4,418,790.47

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

17,197,853.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

7,975,868.31

8,892,548.96

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

3,026,699.62

1,599,641.90

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

3,018,135.58

798,785.73

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

3,035,008.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,506,618.00

622,704.05

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

5,258,957.00

1,259,234.43

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,534,217.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,410,225.00

852,857.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,756,000.44

378,956.75

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,026,893.04

1,110,428.20

04/01/24

03/31/25

--

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

 

24

855,482.80

830,208.64

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

657,400.20

(110,851.85)

01/01/24

09/30/24

06/11/25

1,902,553.60

15,038.90

34,875.16

239,052.73

104,940.93

0.00

 

 

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

29

446,586.33

201,757.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

415,073.45

84,535.58

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

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

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

32

341,592.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

327,343.92

75,774.63

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

330,044.85

86,738.46

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

508,577.00

254,288.68

01/01/24

06/30/24

03/11/25

540,576.50

4,306.74

12,865.36

58,230.80

0.00

0.00

 

 

36

123,875.00

0.00

--

--

06/11/25

1,124,732.49

46,368.24

7,447.52

133,844.30

57,593.98

0.00

 

 

37

228,449.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

152,973,504.60

45,553,993.64

 

 

 

3,567,862.59

65,713.88

285,658.45

1,132,473.93

1,510,165.59

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

 

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 18 of 28

 


 

 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

07/17/25

0

0.00

1

66,600,000.00

3

11,681,384.91

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.373696%

4.314736%

28

06/17/25

0

0.00

2

68,737,326.81

2

9,567,029.04

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.373828%

4.314884%

29

05/16/25

2

68,743,314.63

0

0.00

2

9,582,366.06

0

0.00

0

0.00

0

0.00

 

0

0.00

1

26,494,588.99

4.373948%

4.315018%

30

04/17/25

0

0.00

1

7,622,929.06

1

1,975,974.12

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.385301%

4.327961%

31

03/17/25

1

7,634,607.90

0

0.00

2

4,135,009.22

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.385427%

4.328102%

32

02/18/25

0

0.00

0

0.00

2

4,146,157.55

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.385586%

4.328280%

33

01/17/25

0

0.00

1

2,168,187.82

1

1,987,345.08

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.385710%

4.331907%

34

12/17/24

1

2,174,044.65

0

0.00

1

1,990,823.40

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.385832%

4.332048%

35

11/18/24

0

0.00

0

0.00

1

1,994,567.06

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.385966%

4.332202%

36

10/18/24

0

0.00

0

0.00

1

1,998,013.90

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.386087%

4.332341%

37

09/17/24

0

0.00

0

0.00

1

2,001,727.22

0

0.00

0

0.00

0

0.00

 

0

0.00

1

5,858,414.55

4.386219%

4.332492%

38

08/16/24

0

0.00

0

0.00

1

2,005,142.84

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.387786%

4.331926%

39

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

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

2

883100795

04/01/25

2

2

 

230,470.41

701,346.10

1,371,082.06

66,600,000.00

08/01/24

2

 

 

 

 

25

695100852

01/06/25

5

6

 

34,875.16

239,052.73

110,790.93

7,660,778.46

02/03/25

11

 

 

 

 

35

300571776

03/06/25

3

3

 

12,865.36

58,230.80

5,032.30

2,155,507.20

01/24/25

13

 

 

 

 

36

695100845

02/06/24

16

6

 

7,447.52

133,844.30

156,032.73

2,026,455.68

02/23/24

13

 

 

 

 

Totals

 

 

 

 

 

285,658.45

1,132,473.93

1,642,938.02

78,442,741.34

 

 

 

 

 

 

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 20 of 28

 


 

 

                 

 

 

 

 

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

 

1,157,747

1,157,747

0

 

 

0

 

25 - 36 Months

 

672,958,983

594,677,598

      78,281,385

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

0

0

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Jul-25

674,116,729

595,835,344

0

66,600,000

11,681,385

0

 

Jun-25

674,714,203

596,409,847

0

68,737,327

9,567,029

0

 

May-25

675,265,967

596,940,286

68,743,315

0

9,582,366

0

 

Apr-25

702,407,770

692,808,867

0

7,622,929

1,975,974

0

 

Mar-25

703,005,500

691,235,883

7,634,608

0

4,135,009

0

 

Feb-25

703,742,309

699,596,151

0

0

4,146,158

0

 

Jan-25

704,334,847

700,179,314

0

2,168,188

1,987,345

0

 

Dec-24

704,925,082

700,760,214

2,174,045

0

1,990,823

0

 

Nov-24

705,560,384

703,565,817

0

0

1,994,567

0

 

Oct-24

706,145,854

704,147,840

0

0

1,998,014

0

 

Sep-24

706,776,562

704,774,835

0

0

2,001,727

0

 

Aug-24

714,557,303

705,352,160

0

0

9,205,143

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 21 of 28

 


 

 

                     

 

 

 

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

2

883100795

66,600,000.00

66,600,000.00

175,000,000.00

11/02/16

1,248,479.50

1.06670

03/31/24

11/01/27

I/O

25

695100852

7,585,627.47

7,660,778.46

13,440,000.00

12/05/16

(112,477.85)

(0.29480)

09/30/24

12/06/27

268

35

300571776

2,131,019.58

2,155,507.20

7,000,000.00

09/17/16

242,419.18

2.67150

06/30/24

12/06/27

208

36

695100845

1,964,737.86

2,026,455.68

1,100,000.00

03/26/25

123,875.00

0.84640

12/31/24

11/06/27

267

Totals

 

78,281,384.91

78,442,741.34

196,540,000.00

 

1,502,295.83

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

2

883100795

OF

NY

08/01/24

2

 

 

 

 

The Loan was transferred to the Special Servicer on 8/1/2024 for Imminent Default as the Borrower notified the Lender they would be unable to service the Debt Service due to tenancy issues. The Loan is now in default for delinquent payments.

 

The c ollateral consists of a 36-story, 325,510 SF, Class A, multi-tenant office tower built/renovated in 1928/2014, and located in Brooklyn, New York ('Property'). The largest tenant, City University of New York ('CUNY') (47,162 SF, 15% NRA,

 

18% PGI), vacated at the end of the 8/31/24 LXP, and a Cash Sweep is now fully implemented. The Lender will dual track foreclosure/receivership proceedings while continuing discussions with Borrower until a resolution is reached.

 

25

695100852

RT

CA

02/03/25

11

 

 

 

 

The Loan transferred to the Special Servicer (SS) on 02/04/2025 due to sole tenant filing for BK. The collateral consists of a freestanding retail property totaling 14,450 SF, formerly occupied by Rite Aid. The Property is located in Long Beach, CA

 

, 25mi outside of downtown Los Angeles. Subsequent to Rite Aid filing for bankruptcy, the Tenant closed operations at the subject Property on 12/31/23 and ceased rent payments that same day. Since the Tenant vacated, the Borrower has kept

 

the Loan current until Feb 2025. The Property is now vacant and the Loan is past due for the February 2025 payment. The Borrower has listed the Property for sale and Property is under contract to be sold. The Lender will continue discussions

 

with the Borrower while simul taneously dual tracking foreclosure.

 

 

 

 

 

35

300571776

RT

OH

01/24/25

13

 

 

 

 

The Property was originally 100% occupied by Rite Aid with a 20-year lease at a base rent of $35.72/SF through 1/31/2028. Rite Aid filed for Bankruptcy on 10/15/2023 and the subject Lease was ultimately rejected. Tenant surrendered the

 

premises and vacated the Property 9/2024. Borrower filed a POC of $4MM and has been actively marketing the space. Hard lockbox is in place, reserve funds applied to cover P&I through March. Borrower has been unresponsive and Lender is

 

proceeding with FC. Receivership proposals were obtained & Stage I was approved 5/9/2025.

 

 

 

 

36

695100845

MH

NY

02/23/24

13

 

 

 

 

This Loan transferred to the Special Servicer for Delinquent Payments as the Loan is due for the 2/1/2024 payment. Collateral consists of two MHC communities located 1/2 mile apart in Plattsburgh, New York. The Property has 107 pads which

 

were buil t in 1970. Scott Tross from Herrick has been assigned as Local Counsel. Borrower wishes to return the Property to Lender. Lender has begun the foreclosure process and filed on 8/27/2024. A stipulated foreclosure complaint was filed

 

on 1/24/2025 and the s ale is scheduled for 7/29/25. Mark Kassab of M. Shapiro Management is the named Receiver.

 

 

 

 

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 23 of 28

 


 

 

                   

 

 

 

 

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

9

695100848

29,308,351.43

4.67100%

29,308,351.43

4.67100%

10

05/06/20

04/06/20

06/11/20

9

695100848

0.00

4.67100%

0.00

4.67100%

10

06/11/20

04/06/20

05/06/20

11

310943690

27,000,000.00

4.47400%

0.00

4.47400%

9

07/09/21

07/11/21

--

11

310943690

0.00

4.47400%

0.00

4.47400%

9

08/11/21

07/11/21

07/09/21

24

310941209

7,920,012.64

4.49200%

7,920,012.64

4.49200%

 

09/09/20

04/11/20

11/12/20

24

310941209

0.00

4.49200%

0.00

4.49200%

 

11/12/20

04/11/20

09/09/20

26

410939089

0.00

4.53000%

0.00

4.53000%

 

07/22/20

05/11/20

09/11/20

26

410939089

0.00

4.53000%

0.00

4.53000%

 

09/11/20

05/11/20

07/22/20

Totals

 

37,228,364.07

 

37,228,364.07

 

 

 

 

 

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 24 of 28

 


 

 

                         

 

 

 

 

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

26

410939089        09/17/24

7,200,000.00

6,350,000.00

7,481,941.61

1,623,527.06

7,481,941.61

5,858,414.55

1,341,585.45

(48,571.78)

(51,559.37)

1,393,144.82

19.34%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

7,200,000.00

6,350,000.00

7,481,941.61

1,623,527.06

7,481,941.61

5,858,414.55

1,341,585.45

(48,571.78)

(51,559.37)

1,393,144.82

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                       

 

 

 

 

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

26

410939089

07/17/25

0.00

0.00

1,393,144.82

0.00

0.00

48,571.78

0.00

0.00

1,393,144.82

 

 

02/18/25

0.00

0.00

1,344,573.04

0.00

0.00

2,987.59

0.00

0.00

 

 

 

09/17/24

0.00

0.00

1,341,585.45

0.00

0.00

1,341,585.45

0.00

0.00

 

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

48,571.78

0.00

0.00

48,571.78

Cumulative Totals

 

0.00

0.00

1,393,144.82

0.00

0.00

1,393,144.82

0.00

0.00

1,393,144.82

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

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)

2

0.00

0.00

23,125.00

0.00

0.00

0.00

0.00

0.00

2,798.30

0.00

0.00

0.00

25

0.00

0.00

3,500.00

0.00

0.00

7,396.18

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(516.00)

0.00

35

0.00

0.00

3,500.00

0.00

0.00

2,227.62

0.00

0.00

0.00

0.00

0.00

0.00

36

0.00

0.00

3,500.00

0.00

0.00

4,654.20

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

33,625.00

0.00

0.00

14,278.00

0.00

0.00

2,798.30

0.00

(516.00)

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

50,185.30

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

   

 

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 Wells Fargo Commercial Mortgage

Trust 2017-C42 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 28 of 28