Form 10-D Bbcms Mortgage Trust 2017-c1

10-D - Asset-Backed Issuer Distribution Report [Section 13 or 15(d) of the Securities Exchange Act of 1934]

Published: 2017-12-01 14:09:56
Submitted: 2017-12-01
Period Ending In: 2017-11-17
bcr17c01_10d-201711.htm


ENT> 10-D 1 bcr17c01_10d-201711.htm

bcr17c01_10d-201711.htm - Generated by SEC Publisher for SEC Filing

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

FORM 10-D

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

For the monthly distribution period from:   October 18, 2017 to November 17, 2017

Commission File Number of issuing entity:  333-206987-01

Central Index Key Number of issuing entity:  0001696707

BBCMS Mortgage Trust 2017-C1
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206987

Central Index Key Number of depositor:  0001541480

Barclays Commercial Mortgage Securities LLC
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000312070

Barclays Bank PLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001685185

UBS AG
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001592182

Rialto Mortgage Finance, LLC
(Exact name of sponsor as specified in its charter)

Daniel Vinson (212) 412-7519
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4021813
38-4021814
38-7170519
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

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

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



Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-SB

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 17, 2017 a distribution was made to holders of the certificates issued by BBCMS Mortgage Trust 2017-C1.

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

No assets securitized by Barclays Commercial Mortgage Securities LLC (the "Depositor") and held by BBCMS Mortgage Trust 2017-C1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from October 18, 2017 to November 17, 2017.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on November 9, 2017. The CIK number for the Depositor is 0001541480.

Barclays Bank PLC filed its most recent Rule 15Ga-1 Form ABS-15G on November 9, 2017. The CIK number for Barclays Bank PLC is 0000312070.

UBS AG filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2017. The CIK number for UBS AG is 0001685185.

Rialto Mortgage Finance, LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 1, 2017. The CIK number for Rialto Mortgage Finance, LLC is 0001592182.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on November 30, 2017 under Commission File No. 333-206987-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on November 30, 2017 under Commission File No. 333-206987-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BBCMS Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:

Collection Account Beginning and Ending Balance

  Prior Distribution Date

10/17/2017

$0.00

  Current Distribution Date

11/17/2017

$0.00

 

*REO Account Beginning and Ending Balance

  Prior Distribution Date

10/17/2017

$0.00

  Current Distribution Date

11/17/2017

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BBCMS Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

10/17/2017

$5,115.87

  Current Distribution Date

11/17/2017

$5,293.79

 

Interest Reserve Account Balance

  Prior Distribution Date

10/17/2017

$0.00

  Current Distribution Date

11/17/2017

$0.00

 

 

Gain-on-Sale Reserve Account Balance

  Prior Distribution Date

10/17/2017

$0.00

  Current Distribution Date

11/17/2017

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BBCMS Mortgage Trust 2017-C1, relating to the November 17, 2017 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on November 30, 2017 under Commission File No. 333-206987-01 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on November 30, 2017 under Commission File No. 333-206987-01 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Barclays Commercial Mortgage Securities LLC
(Depositor)

 

/s/ Daniel Vinson
Daniel Vinson, Chief Executive Officer

Date: November 28, 2017

 

EXHIBIT INDEX

Exhibit Number

Description

EX 99.1

EX 102

-->

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on November 30, 2017 under Commission File No. 333-206987-01 and incorporated by reference herein).

EX 103

-->

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on November 30, 2017 under Commission File No. 333-206987-01 and incorporated by reference herein).

 

bcr17c01_ex991-201711.htm


ENT> EX-99.1 2 bcr17c01_ex991-201711.htm

bcr17c01_ex991-201711.htm - Generated by SEC Publisher for SEC Filing

EX-99.1

 

       

 

 

For Additional Information, please contact

 

BBCMS Mortgage Trust 2017-C1

CTSLink Customer Service

 

 

1-866-846-4526

 

 

Wells Fargo Bank, N.A.

Commercial Mortgage Pass-Through Certificates

Reports Available www.ctslink.com

Corporate Trust Services

Series 2017-C1

Payment Date:

11/17/17

8480 Stagecoach Circle

 

Record Date:

10/31/17

Frederick, MD 21701-4747

 

Determination Date:

11/13/17

 

           

 

DISTRIBUTION DATE STATEMENT

 

 

 

 

 

Table of Contents

 

 

 

 

 

STATEMENT SECTIONS

PAGE(s)

 

 

 

Certificate Distribution Detail

 

2

 

 

 

Certificate Factor Detail

 

3

 

 

 

Reconciliation Detail

 

4

 

 

 

Other Required Information

 

5

 

 

 

Cash Reconciliation

 

6

 

 

 

Current Mortgage Loan and Property Stratification Tables

7 - 9

 

 

 

Mortgage Loan Detail

 

10 - 12

 

 

 

NOI Detail

 

13 - 14

 

 

 

Principal Prepayment Detail

 

15

 

 

 

Historical Detail

 

16

 

 

 

Delinquency Loan Detail

 

17

 

 

 

Specially Serviced Loan Detail

 

18 - 19

 

 

 

Advance Summary

 

20

 

 

 

Modified Loan Detail

 

21

 

 

 

Historical Liquidated Loan Detail

 

22

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

23

 

 

 

Interest Shortfall Reconciliation Detail

 

24 - 25

 

 

 

Supplemental Reporting

 

26

 

 

 

 

 

 

 

Operating Advisor/

Depositor

Master Servicer

Special Servicer

 

Asset Representations Reviewer

 

Wells Fargo Bank, National Association

 

 

 

 

Barclays Commercial Mortgage Securities

 

Rialto Capital Advisors, LLC

 

Park Bridge Lender Services LLC

LLC

 

790 NW 107th Avenue

 

600 Third Avenue

 

Three Wells Fargo, MAC D1050-084

 

 

 

 

745 Seventh Avenue

401 S. Tryon Street, 8th Floor

4th Floor, Suite 300

 

40th Floor

 

New York, NY 10019

Charlotte, NC 28202

Miami, FL 33172

 

New York, NY 10016

 

Contact:

 

 

 

 

Contact: Daniel Vinson

REAM_InvestorRelations@wellsfargo.com

Contact:Niral.Shah@rialtocapital.com

Contact:

David Rodgers

Phone Number: (212) 412-4000

 

Phone Number:

 

Phone Number

(212) 230-9025

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

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

   

Copyright 2017, Wells Fargo Bank, N.A.

Page 1 of 26

 


 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

 

 

 

 

 

Class

CUSIP

 

Original

Beginning

Principal

Interest

Prepayment

Realized Loss /

Total

Ending

Current

 

 

Rate

Balance

Balance

Distribution

Distribution

Penalties

Additional Trust

Distribution

Balance

Subordination

 

 

 

 

 

 

 

 

Fund Expenses

 

 

Level (1)

 

A-1

07332VAZ8

2.010000%

22,421,053.00

19,908,913.88

292,145.00

33,347.43

0.00

0.00

325,492.43

19,616,768.88

30.10%

A-2

07332VBA2

3.189000%

66,989,474.00

66,989,474.00

0.00

178,024.53

0.00

0.00

178,024.53

66,989,474.00

30.10%

A-3

07332VBC8

3.412000%

152,631,581.00

152,631,581.00

0.00

433,982.46

0.00

0.00

433,982.46

152,631,581.00

30.10%

A-4

07332VBD6

3.674000%

319,560,000.00

319,560,000.00

0.00

978,386.20

0.00

0.00

978,386.20

319,560,000.00

30.10%

A-SB

07332VBB0

3.488000%

37,421,053.00

37,421,053.00

0.00

108,770.53

0.00

0.00

108,770.53

37,421,053.00

30.10%

A-S

07332VBE4

3.898000%

66,320,000.00

66,320,000.00

0.00

215,429.47

0.00

0.00

215,429.47

66,320,000.00

22.32%

B

07332VBF1

4.089000%

43,856,843.00

43,856,843.00

0.00

149,442.19

0.00

0.00

149,442.19

43,856,843.00

17.18%

C

07332VBG9

4.441000%

38,509,474.00

38,509,474.00

0.00

142,517.15

0.00

0.00

142,517.15

38,509,474.00

12.67%

D

07332VAA3

3.676817%

43,856,846.00

43,856,846.00

0.00

134,378.00

0.00

0.00

134,378.00

43,856,846.00

7.52%

E

07332VAC9

3.576817%

21,393,690.00

21,393,690.00

0.00

63,767.76

0.00

0.00

63,767.76

21,393,690.00

5.02%

F

07332VAE5

3.576817%

8,556,843.00

8,556,843.00

0.00

25,505.22

0.00

0.00

25,505.22

8,556,843.00

4.01%

G

07332VAG0

3.576817%

8,557,895.00

8,557,895.00

0.00

25,508.35

0.00

0.00

25,508.35

8,557,895.00

3.01%

H

07332VAJ4

3.576817%

25,672,986.00

25,672,986.00

0.00

76,522.98

0.00

0.00

76,522.98

25,672,986.00

0.00%

V

07332VAW5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

R

07332VAY1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

 

Totals

 

 

855,747,738.00

853,235,598.88

292,145.00

2,565,582.27

0.00

0.00

2,857,727.27

852,943,453.88

 

 

 

 

 

 

Original

Beginning

 

 

 

Ending

 

 

 

Class

CUSIP

Pass-Through

Notional

Notional

Interest

Prepayment

Total

Notional

 

 

 

 

 

Rate

Amount

Amount

Distribution

Penalties

Distribution

Amount

 

 

 

 

X-A

07332VBJ3

1.691528%

599,023,161.00

596,511,021.88

840,845.83

0.00

840,845.83

596,218,876.88

 

 

 

X-B

07332VBH7

1.202788%

110,176,843.00

110,176,843.00

110,432.80

0.00

110,432.80

110,176,843.00

 

 

 

X-D

07332VAL9

1.142715%

82,366,320.00

82,366,320.00

78,434.33

0.00

78,434.33

82,366,320.00

 

 

 

X-E

07332VAN5

1.600000%

21,393,690.00

21,393,690.00

28,524.92

0.00

28,524.92

21,393,690.00

 

 

 

X-F

07332VAQ8

1.600000%

8,556,843.00

8,556,843.00

11,409.12

0.00

11,409.12

8,556,843.00

 

 

 

X-G

07332VAS4

1.600000%

8,557,895.00

8,557,895.00

11,410.53

0.00

11,410.53

8,557,895.00

 

 

 

X-H

07332VAU9

1.600000%

25,672,986.00

25,672,986.00

34,230.65

0.00

34,230.65

25,672,986.00

 

 

 

 

(1) Calculated by taking (A) the sum of the ending certificate balance of all classes 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).

 

 

 

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 2 of 26

 


 

               

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

Beginning

Principal

Interest

Prepayment

Realized Loss /

Ending

Class

CUSIP

 

 

 

 

Additional Trust

 

 

 

Balance

Distribution

Distribution

Penalties

 

Balance

 

 

 

 

 

 

Fund Expenses

 

 

A-1

07332VAZ8

887.95623827

13.02994110

1.48732667

0.00000000

0.00000000

874.92629717

A-2

07332VBA2

1,000.00000000

0.00000000

2.65750004

0.00000000

0.00000000

1,000.00000000

A-3

07332VBC8

1,000.00000000

0.00000000

2.84333332

0.00000000

0.00000000

1,000.00000000

A-4

07332VBD6

1,000.00000000

0.00000000

3.06166667

0.00000000

0.00000000

1,000.00000000

A-SB

07332VBB0

1,000.00000000

0.00000000

2.90666674

0.00000000

0.00000000

1,000.00000000

A-S

07332VBE4

1,000.00000000

0.00000000

3.24833338

0.00000000

0.00000000

1,000.00000000

B

07332VBF1

1,000.00000000

0.00000000

3.40749994

0.00000000

0.00000000

1,000.00000000

C

07332VBG9

1,000.00000000

0.00000000

3.70083346

0.00000000

0.00000000

1,000.00000000

D

07332VAA3

1,000.00000000

0.00000000

3.06401422

0.00000000

0.00000000

1,000.00000000

E

07332VAC9

1,000.00000000

0.00000000

2.98068075

0.00000000

0.00000000

1,000.00000000

F

07332VAE5

1,000.00000000

0.00000000

2.98068108

0.00000000

0.00000000

1,000.00000000

G

07332VAG0

1,000.00000000

0.00000000

2.98068041

0.00000000

0.00000000

1,000.00000000

H

07332VAJ4

1,000.00000000

0.00000000

2.98068094

0.00000000

0.00000000

1,000.00000000

V

07332VAW5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

07332VAY1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

Beginning

 

 

Ending

 

 

Class

CUSIP

Notional

Interest

Prepayment

Notional

 

 

 

 

Amount

Distribution

Penalties

Amount

 

 

 

X-A

07332VBJ3

995.80627381

1.40369502

0.00000000

995.31857146

 

 

X-B

07332VBH7

1,000.00000000

1.00232315

0.00000000

1,000.00000000

 

 

X-D

07332VAL9

1,000.00000000

0.95226216

0.00000000

1,000.00000000

 

 

X-E

07332VAN5

1,000.00000000

1.33333333

0.00000000

1,000.00000000

 

 

X-F

07332VAQ8

1,000.00000000

1.33333287

0.00000000

1,000.00000000

 

 

X-G

07332VAS4

1,000.00000000

1.33333372

0.00000000

1,000.00000000

 

 

X-H

07332VAU9

1,000.00000000

1.33333341

0.00000000

1,000.00000000

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 3 of 26

 


 

                       

 

 

 

 

 

Reconciliation Detail

 

 

 

 

Principal Reconciliation

 

 

 

 

 

 

 

 

 

 

 

Loan Group

Stated Beginning Principal

Unpaid Beginning

Scheduled Principal

Unscheduled

Principal

Realized Loss

Stated Ending

Unpaid Ending

Current Principal

 

Balance

 

Principal Balance

 

 

Principal

Adjustments

 

Principal Balance

Principal Balance

Distribution Amount

 

Total

853,235,598.95

853,266,059.31

292,145.00

0.00

0.00

0.00

852,943,453.95

852,943,453.94

292,145.00

 

Certificate Interest Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Distributable

 

 

 

Remaining Unpaid

 

Accrual

Accrual

 

 

 

 

WAC CAP

Interest

Interest

 

Class

 

 

Certificate

Prepayment

Certificate

Certificate Interest

 

 

 

Distributable

 

Dates

Days

 

 

 

 

 

Shortfall

Shortfall/(Excess)

Distribution

 

 

 

 

Interest

Interest Shortfall

Interest

Adjustment

 

 

 

Certificate Interest

 

A-1

10/01/2017 - 10/30/2017

30

33,347.43

0.00

33,347.43

0.00

0.00

0.00

33,347.43

0.00

A-2

10/01/2017 - 10/30/2017

30

178,024.53

0.00

178,024.53

0.00

0.00

0.00

178,024.53

0.00

A-3

10/01/2017 - 10/30/2017

30

433,982.46

0.00

433,982.46

0.00

0.00

0.00

433,982.46

0.00

A-4

10/01/2017 - 10/30/2017

30

978,386.20

0.00

978,386.20

0.00

0.00

0.00

978,386.20

0.00

A-SB

10/01/2017 - 10/30/2017

30

108,770.53

0.00

108,770.53

0.00

0.00

0.00

108,770.53

0.00

X-A

10/01/2017 - 10/30/2017

30

840,845.83

0.00

840,845.83

0.00

0.00

0.00

840,845.83

0.00

X-B

10/01/2017 - 10/30/2017

30

110,432.80

0.00

110,432.80

0.00

0.00

0.00

110,432.80

0.00

X-D

10/01/2017 - 10/30/2017

30

78,434.33

0.00

78,434.33

0.00

0.00

0.00

78,434.33

0.00

X-E

10/01/2017 - 10/30/2017

30

28,524.92

0.00

28,524.92

0.00

0.00

0.00

28,524.92

0.00

X-F

10/01/2017 - 10/30/2017

30

11,409.12

0.00

11,409.12

0.00

0.00

0.00

11,409.12

0.00

X-G

10/01/2017 - 10/30/2017

30

11,410.53

0.00

11,410.53

0.00

0.00

0.00

11,410.53

0.00

X-H

10/01/2017 - 10/30/2017

30

34,230.65

0.00

34,230.65

0.00

0.00

0.00

34,230.65

0.00

A-S

10/01/2017 - 10/30/2017

30

215,429.47

0.00

215,429.47

0.00

0.00

0.00

215,429.47

0.00

B

10/01/2017 - 10/30/2017

30

149,442.19

0.00

149,442.19

0.00

0.00

0.00

149,442.19

0.00

C

10/01/2017 - 10/30/2017

30

142,517.15

0.00

142,517.15

0.00

0.00

0.00

142,517.15

0.00

D

10/01/2017 - 10/30/2017

30

134,378.00

0.00

134,378.00

0.00

0.00

0.00

134,378.00

0.00

E

10/01/2017 - 10/30/2017

30

63,767.76

0.00

63,767.76

0.00

0.00

0.00

63,767.76

0.00

F

10/01/2017 - 10/30/2017

30

25,505.22

0.00

25,505.22

0.00

0.00

0.00

25,505.22

0.00

G

10/01/2017 - 10/30/2017

30

25,508.35

0.00

25,508.35

0.00

0.00

0.00

25,508.35

0.00

H

10/01/2017 - 10/30/2017

30

76,522.98

0.00

76,522.98

0.00

0.00

0.00

76,522.98

0.00

 

Totals

 

 

3,680,870.45

0.00

3,680,870.45

0.00

0.00

0.00

3,680,870.45

0.00

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 4 of 26

 


 

             

 

Other Required Information

 

 

 

 

 

Available Distribution Amount (1)

3,973,015.45

Appraisal Reduction Amount

 

 

 

 

 

Loan

Loan

Appraisal

Cumulative

Most Recent

 

 

Number

Group

Reduction

ASER

Appraisal

 

 

 

 

Effected

Amount

Reduction Date

Controlling Class Information

 

 

 

 

 

 

Controlling Class: H

 

 

 

 

 

 

Effective as of: 02/27/2017

 

 

 

None

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 5 of 26

 


 

       

 

Cash Reconciliation Detail

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest:

 

Fees:

 

Scheduled Interest

3,693,175.22

Master Servicing Fee - Wells Fargo Bank, N.A.

4,737.94

Interest reductions due to Nonrecoverability Determinations

0.00

Trustee Fee - Wilmington Trust, National Association

290.00

Interest Adjustments

0.00

Certificate Administrator Fee - Wells Fargo Bank, N.A.

5,293.95

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

367.37

ARD Interest

0.00

Operating Advisor Fee - Park Bridge Lender Services LLC

1,402.46

Net Prepayment Interest Shortfall

0.00

Asset Representations Reviewer Fee - Park Bridge Lender Services

213.07

Net Prepayment Interest Excess

0.00

LLC

 

Extension Interest

0.00

Total Fees

12,304.78

Interest Reserve Withdrawal

0.00

Additional Trust Fund Expenses:

 

Total Interest Collected

3,693,175.22

Reimbursement for Interest on Advances

0.00

 

 

ASER Amount

0.00

Principal:

 

Special Servicing Fee

0.00

Scheduled Principal

292,145.00

Rating Agency Expenses

0.00

Unscheduled Principal

0.00

Attorney Fees & Expenses

0.00

Principal Prepayments

0.00

Bankruptcy Expense

0.00

Collection of Principal after Maturity Date

0.00

Taxes Imposed on Trust Fund

0.00

Recoveries from Liquidation and Insurance Proceeds

0.00

 

 

Excess of Prior Principal Amounts paid

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

Curtailments

0.00

Other Expenses

0.00

Negative Amortization

0.00

 

 

Principal Adjustments

0.00

Total Additional Trust Fund Expenses

0.00

 

 

Interest Reserve Deposit

0.00

Total Principal Collected

292,145.00

Payments to Certificateholders & Others:

 

Other:

 

Interest Distribution

3,680,870.45

Prepayment Penalties/Yield Maintenance

0.00

Principal Distribution

292,145.00

Repayment Fees

0.00

Prepayment Penalties/Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Borrower Option Extension Fees

0.00

Excess Liquidation Proceeds

0.00

Equity Payments Paid

0.00

Net Swap Counterparty Payments Received

0.00

Net Swap Counterparty Payments Paid

0.00

Total Other Collected:

0.00

Total Payments to Certificateholders & Others

3,973,015.45

Total Funds Collected

3,985,320.22

Total Funds Distributed

3,985,320.23

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

Page 6 of 26

 


 

                           

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

Aggregate Pool

 

 

State (3)

 

 

 

 

 

 

Scheduled

# of

Scheduled

% of

WAM

 

Weighted

 

# of

Scheduled

% of

WAM

WAC

Weighted

 

 

 

Agg
.

 

WAC

 

State

 

 

Agg
.

 

 

 

Balance

Loans

Balance

 

(2)

 

Avg
DSCR (1)

 

Props

Balance

 

(2)

 

Avg
DSCR (1)

 

 

 

Bal.

 

 

 

 

 

 

Bal.

 

 

 

 

9,999,999 or less

32

174,003,672.76

20.40

106

5.1769

1.695978

Alabama

2

50,943,000.00

5.97

110

4.7694

1.731379

 

 

 

 

 

 

 

California

16

175,788,827.41

20.61

110

4.8737

1.647584

10,000,000 to 19,999,999

17

231,698,718.19

27.16

106

5.1231

1.630145

Colorado

1

17,050,000.00

2.00

110

4.8730

1.826300

20,000,000 to 24,999,999

3

62,499,526.15

7.33

111

4.8293

2.099645

Connecticut

1

22,499,526.15

2.64

111

4.7975

1.917000

25,000,000 to 49,999,999

5

161,491,536.85

18.93

95

4.7708

2.135016

Florida

6

128,898,995.34

15.11

110

5.2131

1.908871

50,000,000 or greater

4

223,250,000.00

26.17

110

5.0492

1.769823

Illinois

8

10,100,000.00

1.18

109

4.7630

1.769700

 

 

 

 

 

 

 

Indiana

3

12,394,122.00

1.45

93

5.4941

1.744949

Totals

61

852,943,453.95

100.00

105

5.0265

1.810126

Kansas

2

36,876,223.39

4.32

111

4.7978

2.151836

 

 

 

 

 

 

 

Maryland

1

12,000,000.00

1.41

109

5.3800

1.560600

 

 

 

 

 

 

 

Michigan

5

24,799,628.42

2.91

107

5.3503

1.637134

 

 

 

 

 

 

 

Mississippi

2

7,428,222.10

0.87

111

5.5468

1.471780

 

 

 

 

 

 

 

Missouri

2

7,164,444.59

0.84

111

5.3539

1.684714

 

 

 

 

 

 

 

Nevada

1

15,351,000.59

1.80

110

5.9500

0.934400

 

 

 

 

 

 

 

New Jersey

1

41,500,000.00

4.87

51

3.9300

2.470000

 

 

 

 

 

 

 

New York

2

59,714,357.46

7.00

111

5.2739

1.797245

 

 

 

 

 

 

 

North Carolina

4

40,845,672.76

4.79

109

5.6541

1.479588

 

 

 

 

 

 

 

Ohio

3

12,064,403.10

1.41

107

5.4591

1.661131

 

 

 

 

 

 

 

Pennsylvania

2

24,615,000.00

2.89

110

5.0739

1.845060

 

 

 

 

 

 

 

South Carolina

1

5,000,000.00

0.59

48

4.8800

1.562600

 

 

 

 

 

 

 

Tennessee

3

17,241,724.46

2.02

109

5.0343

1.702327

 

 

 

 

 

 

 

Texas

5

33,788,306.17

3.96

86

5.5905

1.587200

See footnotes on last page of this section.

 

 

 

 

Washington

2

93,000,000.00

10.90

111

4.7857

2.174255

 

 

 

 

 

 

 

Wisconsin

2

3,880,000.00

0.45

109

4.7630

1.769700

 

 

 

 

 

 

 

 

Totals

75

852,943,453.95

100.00

105

5.0265

1.810126

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 7 of 26

 


 

                           

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

Debt Service Coverage Ratio (1)

 

 

 

 

 

Property Type (3)

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

Debt Service

# of

Scheduled

 

WAM

WAC

Weighted

Property

# of

Scheduled

Agg
.

WAM

WAC

Weighted

 

 

 

Agg
.

 

 

 

 

 

 

 

 

 

 

Coverage Ratio

Loans

Balance

Bal.

(2)

 

Avg
DSCR (1)

Type

Props

Balance

Bal.

(2)

 

Avg
DSCR (1)

 

1.39 or less

8

79,381,560.35

9.31

110

5.3621

1.193844

Industrial

11

15,400,000.00

1.81

109

4.7630

1.769700

1.40 to 1.49

2

15,435,173.80

1.81

109

4.8785

1.483605

Lodging

13

129,457,774.87

15.18

111

5.5557

1.582563

1.50 to 1.59

13

119,000,312.64

13.95

101

5.3567

1.553060

Mixed Use

1

37,000,000.00

4.34

110

4.2993

2.786100

1.60 to 1.69

8

84,912,227.13

9.96

110

5.4270

1.639921

Mobile Home Park

8

26,221,435.26

3.07

64

5.6671

1.662434

1.70 to 1.79

11

292,272,328.25

34.27

109

4.9481

1.761578

Multi-Family

7

49,742,632.47

5.83

109

4.5767

1.578232

1.80 to 1.99

9

95,966,851.78

11.25

110

4.9453

1.877269

Office

10

359,049,526.15

42.10

103

4.9073

1.960528

2.00 or greater

10

165,975,000.00

19.46

95

4.6231

2.453301

Retail

19

198,507,085.18

23.27

110

5.1009

1.580297

 

Totals

61

852,943,453.95

100.00

105

5.0265

1.810126

Self Storage

6

37,565,000.00

4.40

101

4.9218

1.978491

 

 

 

 

 

 

 

Totals

75

852,943,453.95

100.00

105

5.0265

1.810126

 

 

 

 

 

 

Note Rate

 

 

 

 

 

 

Seasoning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

Note

# of

Scheduled

% of

WAM

 

Weighted

 

# of

Scheduled

 

WAM

 

Weighted

 

 

 

Agg
.

 

WAC

 

Seasoning

 

 

Agg
.

 

WAC

 

Rate

Loans

Balance

 

(2)

 

Avg
DSCR (1)

 

Loans

Balance

 

(2)

 

Avg
DSCR (1)

 

 

 

Bal.

 

 

 

 

 

 

Bal.

 

 

 

 

3.9999% or less

1

41,500,000.00

4.87

51

3.9300

2.470000

12 months or less

61

852,943,453.95

100.00

105

5.0265

1.810126

4.0000% to 4.4999%

10

112,122,770.29

13.15

109

4.3127

1.980189

13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

4.5000% to 4.9999%

9

155,564,526.15

18.24

108

4.7608

1.954468

25 months to 36 months

0

0.00

0.00

0

0.0000

0.000000

5.0000% to 5.4999%

28

390,501,165.52

45.78

110

5.1913

1.684787

37 months to 48 months

0

0.00

0.00

0

0.0000

0.000000

5.5000% to 5.9999%

12

145,847,366.65

17.10

102

5.6691

1.680043

49 months or greater

0

0.00

0.00

0

0.0000

0.000000

 

6.0000% or greater

1

7,407,625.34

0.87

111

6.2135

1.676541

Totals

61

852,943,453.95

100.00

105

5.0265

1.810126

Totals

61

852,943,453.95

100.00

105

5.0265

1.810126

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 8 of 26

 


 

                                 

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

 

 

Anticipated Remaining

# of

Scheduled

 

WAM

WAC

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

Agg
.

 

 

 

 

 

 

 

 

 

 

 

Term (2)

 

Loans

Balance

 

(2)

 

Avg
DSCR (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

 

 

 

60 months or less

4

66,721,435.26

7.82

50

4.5634

2.141812

 

 

 

 

 

 

 

 

61 months or greater

57

786,222,018.69

92.18

110

5.0658

1.781979

 

 

 

 

 

 

 

 

 

 

Totals

 

61

852,943,453.95

100.00

105

5.0265

1.810126

 

 

 

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining Amortization

# of

Scheduled

 

WAM

 

Weighted

 

Age of Most

# of

Scheduled

% of

WAM

WAC

Weighted

 

 

 

Agg
.

 

WAC

 

 

 

 

 

 

 

Agg
.

 

 

 

Term

Loans

Balance

 

(2)

 

Avg
DSCR (1)

 

Recent NOI

Loans

Balance

 

(2)

 

Avg
DSCR (1)

 

 

 

Bal.

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

Interest Only

12

338,500,000.00

39.69

110

4.9105

1.876795

Underwriter's Information

14

245,642,063.38

28.80

111

5.1340

1.837811

298 months or less

8

109,595,274.16

12.85

81

4.8188

2.115337

 

12 months or less

47

607,301,390.57

71.20

103

4.9830

1.798928

299 months to 337 months

0

0.00

0.00

0

0.0000

0.000000

13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

338 months or greater

41

404,848,179.79

47.46

108

5.1798

1.671761

 

25 months or greater

0

0.00

0.00

0

0.0000

0.000000

 

Totals

61

852,943,453.95

100.00

105

5.0265

1.810126

 

 

Totals

 

61

852,943,453.95

100.00

105

5.0265

1.810126

 

(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) 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.

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 9 of 26

 


 

                                   

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Property

 

 

Interest

Principal

Gross

Anticipated

Maturity

Neg.

Beginning

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR

Type (1)

City

State

Payment

Payment

Coupon

Repayment

Date

Amort

Scheduled

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

Date

 

(Y/N)

Balance

Balance

Date

Date

Amount

(2)

(3)

 

300571629

1

OF

Coral Gables

FL

263,689.44

0.00

5.020%

N/A

12/6/26

N

61,000,000.00

61,000,000.00

11/6/17

 

 

 

 

883100678

2

OF

New York

NY

255,691.88

0.00

5.279%

N/A

2/6/27

N

56,250,000.00

56,250,000.00

11/6/17

 

 

 

 

883100682

3

OF

Seattle

WA

246,270.89

0.00

5.107%

N/A

2/6/27

N

56,000,000.00

56,000,000.00

11/6/17

 

 

 

 

883100673

4

RT

Birmingham

AL

205,030.56

0.00

4.762%

N/A

1/1/27

N

50,000,000.00

50,000,000.00

11/1/17

 

 

 

 

883100685

5

OF

Hopewell

NJ

140,442.92

0.00

3.930%

2/6/22

2/6/25

N

41,500,000.00

41,500,000.00

11/6/17

 

 

 

 

300571647

6

OF

Orlando

FL

181,815.00

0.00

5.520%

N/A

1/6/27

N

38,250,000.00

38,250,000.00

11/6/17

 

 

 

 

307340007

7

MU

Seattle

WA

74,043.50

0.00

4.299%

N/A

1/6/27

N

20,000,000.00

20,000,000.00

11/6/17

 

 

 

 

307340107

7A

MU

Seattle

WA

62,936.98

0.00

4.299%

N/A

1/6/27

N

17,000,000.00

17,000,000.00

11/6/17

 

 

 

 

307340008

8

OF

Los Angeles

CA

114,570.83

0.00

4.435%

N/A

12/6/26

N

30,000,000.00

30,000,000.00

11/6/17

 

 

 

 

307340009

9

LO

Garden Grove

CA

92,917.33

0.00

5.395%

N/A

2/6/27

N

20,000,000.00

20,000,000.00

11/6/17

 

 

 

 

307340109

9A

LO

Garden Grove

CA

46,458.67

0.00

5.395%

N/A

2/6/27

N

10,000,000.00

10,000,000.00

11/6/17

 

 

 

 

883100687

10

LO

Charlotte

NC

126,845.59

26,508.26

5.503%

N/A

2/6/27

N

26,768,045.11

26,741,536.85

11/6/17

 

 

 

 

307340011

11

OF

Olathe

KS

99,888.89

0.00

4.640%

2/6/27

11/6/31

N

25,000,000.00

25,000,000.00

11/6/17

 

 

 

 

307340012

12

OF

New Haven

CT

93,058.13

26,268.86

4.798%

N/A

2/6/27

N

22,525,795.01

22,499,526.15

11/6/17

 

 

 

 

883100622

13

MF

San Bernardino

CA

40,451.08

14,623.58

4.269%

N/A

11/6/26

N

11,003,596.41

10,988,972.83

11/6/17

 

 

 

 

883100621

14

MF

Buena Park

CA

38,749.03

14,008.25

4.269%

N/A

11/6/26

N

10,540,598.23

10,526,589.98

11/6/17

 

 

 

 

307340015

15

RT

Moreno Valley

CA

78,199.14

19,509.70

5.098%

N/A

1/6/27

N

17,813,240.81

17,793,731.11

11/6/17

 

 

 

 

883100675

16

OF

Englewood

CO

71,545.12

0.00

4.873%

N/A

1/6/27

N

17,050,000.00

17,050,000.00

11/6/17

 

 

 

 

883100670

17

RT

Indiana

PA

71,412.89

0.00

5.151%

N/A

1/6/27

N

16,100,000.00

16,100,000.00

11/6/17

 

 

 

 

300571645

18

RT

Las Vegas

NV

78,722.80

13,709.86

5.950%

N/A

1/6/27

N

15,364,710.45

15,351,000.59

11/6/17

 

 

 

 

883100664

19

IN

Various

Various

63,162.67

0.00

4.763%

N/A

12/6/26

N

15,400,000.00

15,400,000.00

11/6/17

 

 

 

 

883100672

20

SS

Redwood City

CA

66,736.54

0.00

5.082%

N/A

1/6/27

N

15,250,000.00

15,250,000.00

11/6/17

 

 

 

 

883100671

21

RT

Muskegon

MI

66,468.91

0.00

5.251%

N/A

1/6/27

N

14,700,000.00

14,700,000.00

11/6/17

 

 

 

 

307340022

22

MH

Huffman

TX

66,966.38

18,739.71

5.845%

N/A

12/6/21

N

13,304,946.90

13,286,207.19

11/6/17

 

 

 

 

300571648

23

LO

New Bern

NC

65,485.51

11,309.06

5.970%

N/A

1/6/27

N

12,738,306.82

12,726,997.76

11/6/17

 

 

 

 

300571658

24

LO

Overland Park

KS

52,520.01

12,855.35

5.130%

N/A

2/6/27

N

11,889,078.74

11,876,223.39

11/6/17

 

 

 

 

300571641

25

RT

Baltimore

MD

55,593.33

0.00

5.380%

N/A

12/6/26

N

12,000,000.00

12,000,000.00

11/6/17

 

 

 

 

883100676

26

OF

Boynton Beach

FL

50,375.43

0.00

5.087%

N/A

1/6/27

N

11,500,000.00

11,500,000.00

11/6/17

 

 

 

 

307340027

27

LO

Gainesville

FL

46,884.31

10,411.82

5.359%

N/A

2/6/27

N

10,159,407.16

10,148,995.34

11/6/17

 

 

 

 

307340028

28

RT

Memphis

TN

17,578.66

6,714.87

4.146%

N/A

11/1/26

N

4,923,764.44

4,917,049.57

11/6/17

 

 

 

 

307340128

28A

RT

Memphis

TN

17,578.66

6,714.87

4.146%

N/A

11/1/26

N

4,923,764.44

4,917,049.57

11/6/17

 

 

 

 

883100668

29

RT

Kittanning

PA

36,133.88

0.00

4.928%

N/A

1/6/27

N

8,515,000.00

8,515,000.00

11/6/17

 

 

 

 

300571654

30

RT

Folsom

CA

36,210.75

8,836.41

5.150%

N/A

1/6/27

N

8,165,279.61

8,156,443.20

11/6/17

 

 

 

 

300571639

31

RT

Los Angeles

CA

37,665.00

0.00

5.400%

N/A

12/6/26

N

8,100,000.00

8,100,000.00

11/6/17

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 10 of 26

 

 


 

                                   

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Property

 

 

Interest

Principal

Gross

Anticipated

Maturity

Neg.

Beginning

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR

Type (1)

City

State

Payment

Payment

Coupon

Repayment

Date

Amort

Scheduled

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

Date

 

(Y/N)

Balance

Balance

Date

Date

Amount

(2)

(3)

 

307340032

32

RT

Montclair

CA

33,573.82

0.00

5.064%

N/A

2/6/27

N

7,700,000.00

7,700,000.00

11/6/17

 

 

 

 

300571659

33

MF

Houston

TX

34,272.09

7,971.49

5.250%

N/A

2/6/27

N

7,580,923.04

7,572,951.55

11/6/17

 

 

 

 

307340034

34

LO

Memphis

TN

39,686.07

9,620.05

6.213%

N/A

2/6/27

N

7,417,245.39

7,407,625.34

11/6/17

 

 

 

 

300571664

35

LO

Bowling Green

OH

35,220.20

6,918.01

5.650%

N/A

2/6/27

N

7,239,093.74

7,232,175.73

11/6/17

 

 

 

 

883100628

36

MF

Inglewood

CA

25,711.97

9,295.20

4.269%

N/A

11/6/26

N

6,994,228.70

6,984,933.50

11/6/17

 

 

 

 

307340037

37

LO

Rancho Cordova

CA

33,204.57

10,102.78

5.577%

N/A

2/6/27

N

6,914,509.12

6,904,406.34

11/6/17

 

 

 

 

300571662

38

MH

Various

Various

33,893.48

6,601.57

5.670%

N/A

2/6/22

N

6,941,829.64

6,935,228.07

11/6/17

 

 

 

 

307340039

39

MF

Lansing

MI

32,122.67

10,500.52

5.413%

N/A

12/6/26

N

6,891,510.29

6,881,009.77

11/6/17

 

 

 

 

883100684

40

RT

Pflugerville

TX

27,874.34

0.00

5.221%

N/A

2/6/27

N

6,200,000.00

6,200,000.00

11/6/17

 

 

 

 

307340041

41

SS

Redlands

CA

24,585.10

0.00

4.680%

N/A

1/6/27

N

6,100,000.00

6,100,000.00

11/6/17

 

 

 

 

307340042

42

SS

National City

CA

23,437.03

0.00

4.536%

N/A

12/6/26

N

6,000,000.00

6,000,000.00

11/6/17

 

 

 

 

300571663

43

LO

Jackson

MS

28,033.17

5,483.18

5.660%

N/A

2/6/27

N

5,751,705.28

5,746,222.10

11/6/17

 

 

 

 

300571661

44

LO

Kansas City

MO

27,233.32

5,698.44

5.500%

N/A

2/6/27

N

5,750,143.03

5,744,444.59

11/6/17

 

 

 

 

300571665

45

RT

Lafayette

IN

24,135.22

0.00

5.390%

N/A

2/6/27

N

5,200,000.00

5,200,000.00

11/6/17

 

 

 

 

300571627

46

SS

Aiken

SC

21,011.11

0.00

4.880%

N/A

11/6/21

N

5,000,000.00

5,000,000.00

11/6/17

 

 

 

 

307340047

47

LO

Wichita Falls

TX

25,356.37

6,753.95

5.966%

N/A

1/6/27

N

4,935,901.38

4,929,147.43

11/6/17

 

 

 

 

307340048

48

RT

MacClenny

FL

20,832.65

0.00

5.277%

N/A

1/6/27

N

4,585,000.00

4,585,000.00

11/6/17

 

 

 

 

300571638

49

RT

Taft

CA

20,655.00

4,696.19

5.330%

N/A

12/6/26

N

4,500,271.80

4,495,575.61

11/6/17

 

 

 

 

300571656

50

MH

Grove City

OH

17,463.33

0.00

5.070%

N/A

2/6/27

N

4,000,000.00

4,000,000.00

11/6/17

 

 

 

 

883100633

51

MF

Panorama City

CA

14,485.62

5,236.73

4.269%

N/A

11/6/26

N

3,940,410.53

3,935,173.80

11/6/17

 

 

 

 

307340052

52

RT

Indianapolis

IN

17,403.56

5,565.41

5.473%

N/A

12/6/26

N

3,692,443.50

3,686,878.09

11/6/17

 

 

 

 

307340053

53

RT

New York

NY

15,512.74

3,694.25

5.194%

N/A

2/6/27

N

3,468,051.71

3,464,357.46

11/6/17

 

 

 

 

300571631

54

SS

Rockledge

FL

15,085.76

0.00

5.130%

N/A

12/6/26

N

3,415,000.00

3,415,000.00

11/6/17

 

 

 

 

883100630

55

MF

Tehachapi

CA

10,502.07

3,796.63

4.269%

N/A

11/6/26

N

2,856,797.67

2,853,001.04

11/6/17

 

 

 

 

300571642

56

RT

Various

Various

11,663.75

0.00

5.160%

N/A

12/6/26

N

2,625,000.00

2,625,000.00

11/6/17

 

 

 

 

300571640

57

MH

Various

MI

9,765.00

0.00

5.670%

N/A

1/1/27

N

2,000,000.00

2,000,000.00

11/1/17

 

 

 

 

300571632

58

SS

Houston

TX

8,354.50

0.00

5.390%

N/A

12/6/26

N

1,800,000.00

1,800,000.00

11/6/17

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 11 of 26

 

 


 

                                                   

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

 

 

Loan

 

Property

 

 

 

Interest

Principal

 

Gross

Anticipated

Maturity Neg.

Beginning

 

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number ODCR

Type (1)

 

City

State

Payment

Payment

 

Coupon

Repayment

Date

Amort

Scheduled

 

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

 

 

 

 

 

Date

 

 

(Y/N)

Balance

 

Balance

Date

Date

 

Amount

(2)

(3)

 

 

 

 

Totals

 

 

 

 

 

 

3,693,175.22

292,145.00

 

 

 

 

 

853,235,598.95

852,943,453.95

 

 

 

0.00

 

 

 

 

 

 

(1) Property Type Code

 

 

 

 

 

(2) Resolution Strategy Code

 

 

 

 

(3) Modification Code

 

 

 

MF

-

Multi-Family

 

SS

-

Self Storage

 

1

- Modification

7

- REO

 

11

-

Full Payoff

 

1 -

Maturity Date Extension

6

- Capitalization on Interest

RT

-

Retail

 

98

-

Other

 

2

- Foreclosure

8

- Resolved

12

-

Reps and Warranties

2 -

Amortization Change

7

- Capitalization on Taxes

HC

-

Health Care

 

SE

-

Securities

 

3

- Bankruptcy

9

- Pending Return

13

-

TBD

 

3 -

Principal Write-Off

8

- Other

 

 

IN

-

Industrial

 

CH

-

Cooperative Housing

4

- Extension

 

to Master Servicer

98

-

Other

 

4 -

Blank

 

9

- Combination

 

 

MH

-

Mobile Home Park

WH -

Warehouse

 

5

- Note Sale

10 - Deed in Lieu Of

 

 

 

 

5 - Temporary Rate Reduction

10

- Forbearance

 

 

OF

-

Office

 

ZZ

-

Missing Information

6

- DPO

 

 

Foreclosure

 

 

 

 

 

 

 

 

 

 

 

 

MU

-

Mixed Use

 

SF

-

Single Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LO

-

Lodging

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 12 of 26

 

 


 

                     

 

 

 

 

NOI Detail

 

 

 

 

 

 

 

 

Loan

 

 

 

 

Ending

Most

Most

Most Recent

Most Recent

 

Number

ODCR

Property

City

State

Scheduled

Recent

Recent

NOI Start

NOI End

 

 

 

Type

 

 

Balance

Fiscal NOI (1)

NOI (1)

Date

Date

 

 

300571629

1

Office

Coral Gables

FL

61,000,000.00

0.00

2,906,249.00

1/1/17

6/30/17

 

883100678

2

Office

New York

NY

56,250,000.00

0.00

0.00

 

 

 

883100682

3

Office

Seattle

WA

56,000,000.00

0.00

0.00

 

 

 

883100673

4

Retail

Birmingham

AL

50,000,000.00

0.00

13,861,072.00

1/1/17

9/30/17

 

883100685

5

Office

Hopewell

NJ

41,500,000.00

0.00

5,097,921.00

1/1/17

6/30/17

 

300571647

6

Office

Orlando

FL

38,250,000.00

0.00

2,512,426.00

1/1/17

6/30/17

 

307340007

7

Mixed Use

Seattle

WA

20,000,000.00

0.00

8,729,299.14

1/1/17

6/30/17

 

307340107

7A

Mixed Use

Seattle

WA

17,000,000.00

0.00

0.00

 

 

 

307340008

8

Office

Los Angeles

CA

30,000,000.00

0.00

3,431,209.18

1/1/17

6/30/17

 

307340009

9

Lodging

Garden Grove

CA

20,000,000.00

0.00

0.00

 

 

 

307340109

9A

Lodging

Garden Grove

CA

10,000,000.00

0.00

0.00

 

 

 

883100687

10

Lodging

Charlotte

NC

26,741,536.85

0.00

0.00

 

 

 

307340011

11

Office

Olathe

KS

25,000,000.00

0.00

0.00

 

 

 

307340012

12

Office

New Haven

CT

22,499,526.15

0.00

3,450,362.00

1/1/17

6/30/17

 

883100622

13

Multi-Family

San Bernardino

CA

10,988,972.83

0.00

638,397.00

1/1/17

6/30/17

 

883100621

14

Multi-Family

Buena Park

CA

10,526,589.98

0.00

898,269.00

7/1/16

6/30/17

 

307340015

15

Retail

Moreno Valley

CA

17,793,731.11

0.00

1,154,074.00

1/1/17

9/30/17

 

883100675

16

Office

Englewood

CO

17,050,000.00

0.00

1,353,065.00

1/1/17

9/30/17

 

883100670

17

Retail

Indiana

PA

16,100,000.00

0.00

810,237.83

1/1/17

6/30/17

 

300571645

18

Retail

Las Vegas

NV

15,351,000.59

0.00

551,535.00

1/1/17

6/30/17

 

883100664

19

Industrial

Various

Various

15,400,000.00

4,021,872.00

1,850,271.00

1/1/17

6/30/17

 

883100672

20

Self Storage

Redwood City

CA

15,250,000.00

0.00

667,669.41

1/1/17

6/30/17

 

883100671

21

Retail

Muskegon

MI

14,700,000.00

0.00

676,308.23

1/1/17

6/30/17

 

307340022

22

Mobile Home Park

Huffman

TX

13,286,207.19

0.00

826,840.00

1/1/17

6/30/17

 

300571648

23

Lodging

New Bern

NC

12,726,997.76

0.00

1,417,034.00

7/1/16

6/30/17

 

300571658

24

Lodging

Overland Park

KS

11,876,223.39

0.00

714,707.00

1/1/17

6/30/17

 

300571641

25

Retail

Baltimore

MD

12,000,000.00

0.00

545,793.00

1/1/17

6/30/17

 

883100676

26

Office

Boynton Beach

FL

11,500,000.00

0.00

721,479.00

1/1/17

9/30/17

 

307340027

27

Lodging

Gainesville

FL

10,148,995.34

0.00

1,518,902.00

10/1/16

9/30/17

 

307340028

28

Retail

Memphis

TN

4,917,049.57

0.00

0.00

 

 

 

307340128

28A

Retail

Memphis

TN

4,917,049.57

0.00

0.00

 

 

 

883100668

29

Retail

Kittanning

PA

8,515,000.00

0.00

467,429.85

1/1/17

6/30/17

 

300571654

30

Retail

Folsom

CA

8,156,443.20

0.00

503,791.00

1/1/17

9/30/17

 

300571639

31

Retail

Los Angeles

CA

8,100,000.00

0.00

527,752.00

1/1/17

9/30/17

 

307340032

32

Retail

Montclair

CA

7,700,000.00

0.00

420,309.00

1/1/17

6/30/17

 

300571659

33

Multi-Family

Houston

TX

7,572,951.55

0.00

422,742.00

1/1/17

6/30/17

 

307340034

34

Lodging

Memphis

TN

7,407,625.34

0.00

0.00

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 13 of 26

 


 

                     

 

 

 

 

NOI Detail

 

 

 

 

 

 

 

Loan

 

 

 

 

Ending

Most

Most

Most Recent

Most Recent

 

Number

ODCR

Property

City

State

Scheduled

Recent

Recent

NOI Start

NOI End

 

 

 

Type

 

 

Balance

Fiscal NOI (1)

NOI (1)

Date

Date

 

 

300571664

35

Lodging

Bowling Green

OH

7,232,175.73

0.00

666,317.00

1/1/17

9/30/17

 

883100628

36

Multi-Family

Inglewood

CA

6,984,933.50

0.00

647,026.00

7/1/16

6/30/17

 

307340037

37

Lodging

Rancho Cordova

CA

6,904,406.34

0.00

926,084.00

7/1/16

6/30/17

 

300571662

38

Mobile Home Park

Various

Various

6,935,228.07

0.00

435,371.00

1/1/17

6/30/17

 

307340039

39

Multi-Family

Lansing

MI

6,881,009.77

0.00

862,379.00

10/1/16

9/30/17

 

883100684

40

Retail

Pflugerville

TX

6,200,000.00

0.00

0.00

 

 

 

307340041

41

Self Storage

Redlands

CA

6,100,000.00

0.00

566,897.00

1/1/17

9/30/17

 

307340042

42

Self Storage

National City

CA

6,000,000.00

0.00

571,491.00

1/1/17

9/30/17

 

300571663

43

Lodging

Jackson

MS

5,746,222.10

0.00

439,149.00

1/1/17

9/30/17

 

300571661

44

Lodging

Kansas City

MO

5,744,444.59

0.00

0.00

 

 

 

300571665

45

Retail

Lafayette

IN

5,200,000.00

0.00

306,689.00

1/1/17

6/30/17

 

300571627

46

Self Storage

Aiken

SC

5,000,000.00

0.00

195,896.50

1/1/17

6/30/17

 

307340047

47

Lodging

Wichita Falls

TX

4,929,147.43

0.00

553,512.00

1/1/17

9/30/17

 

307340048

48

Retail

MacClenny

FL

4,585,000.00

0.00

169,457.72

1/1/17

6/30/17

 

300571638

49

Retail

Taft

CA

4,495,575.61

0.00

303,292.00

1/1/17

9/30/17

 

300571656

50

Mobile Home Park

Grove City

OH

4,000,000.00

0.00

285,083.00

1/1/17

9/30/17

 

883100633

51

Multi-Family

Panorama City

CA

3,935,173.80

0.00

352,637.20

7/1/16

6/30/17

 

307340052

52

Retail

Indianapolis

IN

3,686,878.09

0.00

228,601.00

1/1/17

6/30/17

 

307340053

53

Retail

New York

NY

3,464,357.46

0.00

0.00

 

 

 

300571631

54

Self Storage

Rockledge

FL

3,415,000.00

0.00

135,152.00

1/1/17

6/30/17

 

883100630

55

Multi-Family

Tehachapi

CA

2,853,001.04

0.00

320,310.78

7/1/16

6/30/17

 

300571642

56

Retail

Various

Various

2,625,000.00

0.00

172,142.00

1/1/17

6/30/17

 

300571640

57

Mobile Home Park

Various

MI

2,000,000.00

0.00

0.00

 

 

 

300571632

58

Self Storage

Houston

TX

1,800,000.00

0.00

153,337.00

1/1/17

9/30/17

 

 

 

 

 

Total

 

 

 

 

852,943,453.95

 

 

 

 

 

 

(1) The Most Recent Fiscal NOI and Most Recent NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Master Servicer did not report NOI figures

 

in
their loan level reporting.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 14 of 26

 


 

             

 

 

Principal Prepayment Detail

 

 

Loan Number

Loan Group

Offering Document

Principal Prepayment Amount

Prepayment Penalties

 

 

 

Cross-Reference

Payoff Amount

Curtailment Amount

Prepayment Premium Yield Maintenance Premium

 

 

 

No Principal Prepayments this Period

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

Copyright 2017, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 15 of 26

 


 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies

 

 

 

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

Distribution

 

30-59 Days

 

60-89 Days

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

WAM

Date

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

# Amount

#

Amount

Coupon

Remit

 

11/17/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026507%

105

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.009760%

 

10/17/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026570%

106

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.009823%

 

9/15/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026645%

107

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.009898%

 

8/17/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026707%

108

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.009960%

 

7/17/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026768%

109

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.010021%

 

6/16/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026842%

110

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.010094%

 

5/17/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026902%

111

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.010155%

 

4/17/17

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

5.026975%

112

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

5.010228%

 

3/17/17

0

 

0