0001888524-26-007431.txt : 20260427 0001888524-26-007431.hdr.sgml : 20260427 20260427125130 ACCESSION NUMBER: 0001888524-26-007431 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001532799 0001685185 FILED AS OF DATE: 20260427 DATE AS OF CHANGE: 20260427 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: UBS Commercial Mortgage Trust 2017-C1 CENTRAL INDEX KEY: 0001706060 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-207340-01 FILM NUMBER: 26898494 BUSINESS ADDRESS: STREET 1: 1285 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10019 BUSINESS PHONE: 212-713-2000 MAIL ADDRESS: STREET 1: 1285 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10019 10-D 1 ubs17c01_10d-202604.htm ubs17c01_10d-202604.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:   March 18, 2026 to April 17, 2026

Commission File Number of issuing entity:  333-207340-01

Central Index Key Number of issuing entity:  0001706060

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

Commission File Number of depositor:  333-207340

Central Index Key Number of depositor:  0001532799

UBS Commercial Mortgage Securitization Corp.
(Exact name of depositor as specified in its charter)

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

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

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

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

Central Index Key Number of sponsor (if applicable):  0001542256

Natixis Real Estate Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001238163

Société Générale, New York Branch
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001548567

CIBC Inc.
(Exact name of sponsor as specified in its charter)

Nicholas Galeone (212) 713-8832
(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)

38-4032144
38-4032145
(I.R.S. Employer Identification No.)

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

(667) 786-1992
(Telephone number, including area code)

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by UBS Commercial 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.

The following table presents the loss information for the trust assets for the UBS Commercial Mortgage Trust 2017-C1 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

2.30%

8

$5,744,285.25

During the distribution period from March 18, 2026 to April 17, 2026 no assets securitized by UBS Commercial Mortgage Securitization Corp. (the "Depositor") and held by UBS Commercial 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.

The Depositor filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 12, 2026. The CIK number of the Depositor is 0001532799.

UBS AG New York Branch ("UBS AG"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 12, 2026. The CIK number of UBS AG is 0001685185.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 13, 2026. The CIK number of LMF is 0001592182.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 13, 2026. The CIK number of NREC is 0001542256.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 5, 2026. The CIK number of Wells Fargo is 0000740906.

Société Générale, New York Branch  ("Société"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 17, 2026. The CIK number of Société is 0001238163.

CIBC Inc. ("CIBC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 6, 2026. The CIK number of CIBC is 0001548567.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 27, 2026 under Commission File No. 333-207340-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 27, 2026 under Commission File No. 333-207340-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:

Collection Account Beginning and Ending Balance

  Prior Distribution Date

03/17/2026

$40,919.82

  Current Distribution Date

04/17/2026

$40,919.82

 

*REO Account Beginning and Ending Balance

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

*As provided by Special Servicer

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

Distribution Account Balance

  Prior Distribution Date

03/17/2026

$3,228.63

  Current Distribution Date

04/17/2026

$3,579.87

 

Interest Reserve Account Balance

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

 

Gain-on-Sale Reserve Account Balance

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$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 UBS Commercial Mortgage Trust 2017-C1, relating to the April 17, 2026 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

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

UBS Commercial Mortgage Securitization Corp.
(Depositor)

 

/s/ Nicholas Galeone
Nicholas Galeone, President

Date: April 27, 2026

 

/s/ Andrew Lisa
Andrew Lisa, Executive Director

Date: April 27, 2026

 

 

EX-99.1 2 ubs17c01_ex991-202604.htm ubs17c01_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

UBS Commercial Mortgage Trust 2017-C1

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C1

 

           

Table of Contents

 

 

Contacts

 

 

 

Section

Pages

Role

Party and Contact Information

 

 

 

Certificate Distribution Detail

2

Depositor

UBS Commercial Mortgage Securitization Corp.

 

 

 

Certificate Factor Detail

3

 

Nicholas Galeone

 

nicholas.galeone@ubs.com

 

Certificate Interest Reconciliation Detail

4

 

11 Madison Avenue, 8th Floor | New York, NY 10010 | United States

 

 

 

General Master Servicer

Trimont LLC

 

 

Additional Information

5

 

 

 

 

 

 

 

Attention: CMBS Servicing

 

commercial.servicing@trimont.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

One South, 101 South Tryon Street, Suite 1400 | Charlotte, NC 28280 | United States

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Attention: Liat Heller

 

liat.heller@rialtocapital.com

Mortgage Loan Detail (Part 1)

13-14

 

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

 

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Attention: Transaction Manager

 

notices@pentalphasurveillance.com

Historical Detail

18

 

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

21

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

22

 

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

 

 

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

 

 

 

Historical Liquidated Loan Detail

24

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

 

 

Directing Certificateholder

RREF IV-D AIV RR, LLC c/o Rialto Capital Management LLC

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

 

 

 

-

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

    Original Balance                                 Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                    Total Distribution             Ending Balance

Support¹         Support¹

 

A-1

90276EAA5

1.887000%

40,505,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276EAB3

2.982000%

46,665,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276EAC1

3.256000%

52,548,000.00

1,160,846.09

932,095.35

3,149.76

0.00

0.00

935,245.11

228,750.74

37.70%

30.00%

A-3

90276EAD9

3.196000%

235,000,000.00

102,298,234.13

0.00

272,454.30

0.00

0.00

272,454.30

102,298,234.13

37.70%

30.00%

A-4

90276EAE7

3.460000%

296,571,000.00

296,571,000.00

0.00

855,113.05

0.00

0.00

855,113.05

296,571,000.00

37.70%

30.00%

A-S

90276EAH0

3.724000%

95,899,000.00

95,899,000.00

0.00

297,606.56

0.00

0.00

297,606.56

95,899,000.00

22.72%

20.00%

B

90276EAJ6

4.036000%

45,551,000.00

45,551,000.00

0.00

153,203.20

0.00

0.00

153,203.20

45,551,000.00

15.61%

15.25%

C

90276EAK3

4.440000%

33,565,000.00

33,565,000.00

0.00

124,190.50

0.00

0.00

124,190.50

33,565,000.00

10.37%

11.75%

D

90276EAN7

4.998868%

10,069,000.00

10,069,000.00

0.00

41,944.67

0.00

0.00

41,944.67

10,069,000.00

8.80%

10.70%

D-RR

90276EAR8

4.998868%

40,278,000.00

40,278,000.00

0.00

164,972.80

0.00

0.00

164,972.80

40,278,000.00

2.51%

6.50%

E-RR

90276EAT4

4.998868%

19,179,000.00

16,099,154.26

0.00

0.00

0.00

0.00

0.00

16,099,154.26

0.00%

4.50%

F-RR

90276EAV9

4.998868%

9,590,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

3.50%

NR-RR

90276EAX5

4.998868%

33,565,038.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276EAY3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

958,985,038.00

641,491,234.48

932,095.35

1,912,634.84

0.00

0.00

2,844,730.19

640,559,139.13

 

 

 

 

X-A

90276EAF4

1.606972%

671,289,000.00

400,030,080.22

0.00

535,697.66

0.00

0.00

535,697.66

399,097,984.87

 

 

X-B

90276EAG2

1.056347%

175,015,000.00

175,015,000.00

0.00

154,063.86

0.00

0.00

154,063.86

175,015,000.00

 

 

Notional SubTotal

 

846,304,000.00

575,045,080.22

0.00

689,761.52

0.00

0.00

689,761.52

574,112,984.87

 

 

 

Deal Distribution Total

 

 

 

932,095.35

2,602,396.36

0.00

0.00

3,534,491.71

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

90276EAA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276EAB3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276EAC1

22.09115647

17.73797956

0.05994063

0.00000000

0.00000000

0.00000000

0.00000000

17.79792019

4.35317690

A-3

90276EAD9

435.31163460

0.00000000

1.15938000

0.00000000

0.00000000

0.00000000

0.00000000

1.15938000

435.31163460

A-4

90276EAE7

1,000.00000000

0.00000000

2.88333333

0.00000000

0.00000000

0.00000000

0.00000000

2.88333333

1,000.00000000

A-S

90276EAH0

1,000.00000000

0.00000000

3.10333330

0.00000000

0.00000000

0.00000000

0.00000000

3.10333330

1,000.00000000

B

90276EAJ6

1,000.00000000

0.00000000

3.36333341

0.00000000

0.00000000

0.00000000

0.00000000

3.36333341

1,000.00000000

C

90276EAK3

1,000.00000000

0.00000000

3.70000000

0.00000000

0.00000000

0.00000000

0.00000000

3.70000000

1,000.00000000

D

90276EAN7

1,000.00000000

0.00000000

4.16572351

0.00000000

0.00000000

0.00000000

0.00000000

4.16572351

1,000.00000000

D-RR

90276EAR8

1,000.00000000

0.00000000

4.09585382

0.06986966

4.88674090

0.00000000

0.00000000

4.09585382

1,000.00000000

E-RR

90276EAT4

839.41572866

0.00000000

0.00000000

3.49677408

78.06164711

0.00000000

0.00000000

0.00000000

839.41572866

F-RR

90276EAV9

0.00000000

0.00000000

0.00000000

0.00000000

73.72549635

0.00000000

0.00000000

0.00000000

0.00000000

NR-RR

90276EAX5

0.00000000

0.00000000

0.00000000

0.00000000

112.88671415

0.00000000

0.00000000

0.00000000

0.00000000

R

90276EAY3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276EAF4

595.91335508

0.00000000

0.79801346

0.00000000

0.00000000

0.00000000

0.00000000

0.79801346

594.52483933

X-B

90276EAG2

1,000.00000000

0.00000000

0.88028946

0.00000000

0.00000000

0.00000000

0.00000000

0.88028946

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

03/01/26 - 03/30/26

30

0.00

3,149.76

0.00

3,149.76

0.00

0.00

0.00

3,149.76

0.00

 

A-3

03/01/26 - 03/30/26

30

0.00

272,454.30

0.00

272,454.30

0.00

0.00

0.00

272,454.30

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

855,113.05

0.00

855,113.05

0.00

0.00

0.00

855,113.05

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

535,697.66

0.00

535,697.66

0.00

0.00

0.00

535,697.66

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

154,063.86

0.00

154,063.86

0.00

0.00

0.00

154,063.86

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

297,606.56

0.00

297,606.56

0.00

0.00

0.00

297,606.56

0.00

 

B

03/01/26 - 03/30/26

30

0.00

153,203.20

0.00

153,203.20

0.00

0.00

0.00

153,203.20

0.00

 

C

03/01/26 - 03/30/26

30

0.00

124,190.50

0.00

124,190.50

0.00

0.00

0.00

124,190.50

0.00

 

D

03/01/26 - 03/30/26

30

0.00

41,944.67

0.00

41,944.67

0.00

0.00

0.00

41,944.67

0.00

 

D-RR

03/01/26 - 03/30/26

30

193,209.08

167,787.02

0.00

167,787.02

2,814.21

0.00

0.00

164,972.80

196,828.15

 

E-RR

03/01/26 - 03/30/26

30

1,424,147.10

67,064.63

0.00

67,064.63

67,064.63

0.00

0.00

0.00

1,497,144.33

 

F-RR

N/A

N/A

704,094.45

0.00

0.00

0.00

0.00

0.00

0.00

0.00

707,027.51

 

NR-RR

N/A

N/A

3,773,328.21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

3,789,046.85

 

Totals

 

 

6,094,778.84

2,672,275.21

0.00

2,672,275.21

69,878.84

0.00

0.00

2,602,396.36

6,190,046.84

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,534,491.71

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,681,900.75

Master Servicing Fee

4,368.30

Interest Reductions due to Nonrecoverability Determination

(63,203.19)

Certificate Administrator Fee

3,576.77

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

276.20

ARD Interest

0.00

Operating Advisor Fee

835.43

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

215.43

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,618,697.56

Total Fees

9,562.13

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

932,095.35

Reimbursement for Interest on Advances

16.05

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

6,723.02

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

932,095.35

Total Expenses/Reimbursements

6,739.07

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,602,396.36

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

932,095.35

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,534,491.71

Total Funds Collected

3,550,792.91

Total Funds Distributed

3,550,792.91

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

     Total

 

Total

Beginning Scheduled Collateral Balance

641,491,234.48

641,491,234.48

Beginning Certificate Balance

641,491,234.48

(-) Scheduled Principal Collections

932,095.35

932,095.35

(-) Principal Distributions

932,095.35

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

640,559,139.13

640,559,139.13

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

643,132,507.02

643,132,507.02

Ending Certificate Balance

640,559,139.13

Ending Actual Collateral Balance

642,161,653.70

642,161,653.70

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

                   Principal

     (WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.00%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

17

115,300,106.01

18.00%

12

5.1487

NAP

Defeased

17

115,300,106.01

18.00%

12

5.1487

NAP

 

5,000,000 or less

7

24,498,558.58

3.82%

11

5.2457

1.734912

1.30 or less

9

126,052,314.23

19.68%

11

4.6352

0.881528

5,000,001 to 10,000,000

12

89,628,495.98

13.99%

12

4.7598

1.822692

1.31 to 1.40

0

0.00

0.00%

0

0.0000

0.000000

10,000,001 to 15,000,000

7

87,719,354.82

13.69%

12

4.9336

1.797378

1.41 to 1.50

3

50,985,078.99

7.96%

10

4.6668

1.456073

15,000,001 to 20,000,000

5

82,142,525.83

12.82%

12

4.9202

2.177952

1.51 to 1.60

3

54,778,922.25

8.55%

13

5.1747

1.568704

20,000,001 to 25,000,000

1

20,400,000.00

3.18%

13

4.6200

3.039400

1.61 to 1.70

3

27,830,813.64

4.34%

13

4.7024

1.672924

25,000,001 to 30,000,000

3

81,307,220.36

12.69%

13

4.8490

1.222716

1.71 to 1.80

4

50,612,857.65

7.90%

12

4.8455

1.770973

30,000,001 to 35,000,000

2

64,108,727.14

10.01%

12

4.5005

1.290316

1.81 to 1.90

4

69,876,032.71

10.91%

12

4.8804

1.818253

35,000,001 to 40,000,000

2

75,454,150.41

11.78%

11

4.6004

1.634472

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

40,000,001 to 45,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.10

3

27,359,592.49

4.27%

13

5.1227

2.047562

 

45,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

2.11 or greater

10

117,763,421.16

18.38%

12

4.6978

2.711781

 

Totals

56

640,559,139.13

100.00%

12

4.8549

1.696102

Totals

56

640,559,139.13

100.00%

12

4.8549

1.696102

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

20

115,300,106.01

18.00%

12

5.1487

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

20

115,300,106.01

18.00%

12

5.1487

NAP

Alaska

1

9,048,852.30

1.41%

11

5.7300

2.093000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

3

61,102,726.87

9.54%

13

4.6214

2.202364

California

8

120,837,944.70

18.86%

12

4.6861

1.923511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

8

92,087,071.19

14.38%

13

5.1216

1.945692

Colorado

1

3,737,363.19

0.58%

10

4.8300

2.796800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

5

28,403,818.56

4.43%

10

4.7544

2.035682

Florida

2

36,736,888.22

5.74%

12

4.8081

1.315695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

5

52,175,221.98

8.15%

12

4.9593

1.456853

Georgia

3

34,007,219.08

5.31%

13

4.9681

2.864815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

9

165,180,326.10

25.79%

11

4.4677

1.295027

Illinois

2

6,336,962.97

0.99%

13

4.9500

1.463900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

15

123,453,001.77

19.27%

12

5.0024

1.933118

Louisiana

1

8,324,625.88

1.30%

13

4.4480

1.848800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

2,856,869.28

0.45%

14

4.5000

1.624200

Maryland

1

16,825,070.76

2.63%

13

4.8000

1.703300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

67

640,559,139.13

100.00%

12

4.8549

1.696102

Michigan

3

24,794,675.67

3.87%

13

5.3672

1.777912

 

 

 

 

 

 

 

 

Missouri

2

63,202,726.87

9.87%

12

4.9637

1.714926

 

 

 

 

 

 

 

 

Nevada

2

14,988,012.20

2.34%

12

5.0494

1.875811

 

 

 

 

 

 

 

 

New York

3

65,188,548.03

10.18%

12

4.2533

0.755694

 

 

 

 

 

 

 

 

North Carolina

1

11,785,102.52

1.84%

13

5.1600

2.272500

 

 

 

 

 

 

 

 

Texas

13

67,981,799.57

10.61%

12

4.9048

1.361355

 

 

 

 

 

 

 

 

Utah

2

27,744,262.03

4.33%

12

4.5860

2.570894

 

 

 

 

 

 

 

 

Virginia

1

9,618,844.59

1.50%

6

4.4400

2.232200

 

 

 

 

 

 

 

 

Wisconsin

1

4,100,137.16

0.64%

10

5.2100

0.461800

 

 

 

 

 

 

 

 

Totals

67

640,559,139.13

100.00%

12

4.8549

1.696102

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

17

115,300,106.01

18.00%

12

5.1487

NAP

Defeased

17

115,300,106.01

18.00%

12

5.1487

NAP

 

4.500% or less

7

110,649,778.24

17.27%

12

4.3020

1.388441

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 5.000%

19

296,741,717.34

46.33%

12

4.7535

1.910161

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% to 5.500%

9

93,837,066.76

14.65%

12

5.2393

1.594247

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.501% to 6.000%

3

21,841,922.75

3.41%

11

5.7028

1.697017

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

6.001% or greater

1

2,188,548.03

0.34%

12

6.1400

1.271200

49 months or greater

39

525,259,033.12

82.00%

12

4.7904

1.732294

 

Totals

56

640,559,139.13

100.00%

12

4.8549

1.696102

Totals

56

640,559,139.13

100.00%

12

4.8549

1.696102

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

17

115,300,106.01

18.00%

12

5.1487

NAP

Defeased

17

115,300,106.01

18.00%

12

5.1487

NAP

 

58 months or less

39

525,259,033.12

82.00%

12

4.7904

1.732294

Interest Only

7

140,700,000.00

21.97%

12

4.5696

1.649122

59 months to 115 months

0

0.00

0.00%

0

0.0000

0.000000

58 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

116 months or greater

0

0.00

0.00%

0

0.0000

0.000000

59 months to 115 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

56

640,559,139.13

100.00%

12

4.8549

1.696102

116 months or greater

32

384,559,033.12

60.03%

12

4.8712

1.762724

 

 

 

 

 

 

 

 

Totals

56

640,559,139.13

100.00%

12

4.8549

1.696102

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

17

115,300,106.01

18.00%

12

5.1487

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

3

26,316,183.32

4.11%

12

5.2299

1.799967

 

 

 

 

 

 

12 months or less

34

441,626,902.30

68.94%

12

4.7465

1.734694

 

 

 

 

 

 

13 to 24 months

2

57,315,947.50

8.95%

13

4.9271

1.682724

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

56

640,559,139.13

100.00%

12

4.8549

1.696102

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

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

2

303161140

IN

Wentzville

MO

Actual/360

4.650%

152,898.94

82,231.44

0.00

N/A

04/01/27

--

38,184,958.31

38,102,726.87

04/01/26

3

307880003

OF

Sunnyvale

CA

Actual/360

4.550%

146,551.89

54,486.18

0.00

N/A

01/06/27

--

37,405,909.72

37,351,423.54

04/06/26

6

307880006

MF

Various

Various

Actual/360

4.950%

132,801.62

47,078.87

0.00

N/A

05/06/27

--

31,155,806.01

31,108,727.14

04/06/26

7

307880007

OF

New York

NY

Actual/360

4.077%

115,846.22

0.00

0.00

N/A

04/05/27

--

33,000,000.00

33,000,000.00

04/05/26

8

300571700

LO

Austin

TX

Actual/360

4.900%

110,806.57

53,718.71

0.00

N/A

06/06/27

--

26,260,939.07

26,207,220.36

04/06/26

9

310939736

OF

New York

NY

Actual/360

4.310%

111,341.67

0.00

0.00

N/A

04/06/27

--

30,000,000.00

30,000,000.00

04/06/26

10

307870021

OF

St. Petersburg

FL

Actual/360

4.733%

53,902.99

24,190.48

0.00

N/A

04/06/27

--

13,225,654.67

13,201,464.19

04/06/26

10A

307870121

 

 

 

Actual/360

4.733%

35,935.33

16,126.99

0.00

N/A

04/06/27

--

8,817,102.42

8,800,975.43

04/06/26

10B

307870221

 

 

 

Actual/360

4.733%

17,967.66

8,063.50

0.00

N/A

04/06/27

--

4,408,551.27

4,400,487.77

04/06/26

12

300571682

RT

Columbia

MO

Actual/360

5.440%

117,579.56

0.00

0.00

N/A

04/06/27

--

25,100,000.00

25,100,000.00

04/06/26

15

307880015

RT

Petaluma

CA

Actual/360

4.620%

81,158.00

0.00

0.00

N/A

05/05/27

--

20,400,000.00

20,400,000.00

04/05/26

16

600937978

LO

Savannah

GA

Actual/360

4.790%

72,971.61

31,840.60

0.00

N/A

05/11/27

--

17,691,279.56

17,659,438.96

04/11/26

17

307880017

RT

Camp Springs

MD

Actual/360

4.800%

69,689.30

35,243.77

0.00

N/A

05/06/27

--

16,860,314.53

16,825,070.76

04/06/26

18

303161136

OF

Salt Lake City

UT

Actual/360

4.676%

67,347.27

36,091.98

0.00

N/A

03/01/27

--

16,725,777.73

16,689,685.75

04/01/26

19

300571717

LO

Various

Various

Actual/360

5.730%

13,766.92

8,209.52

0.00

N/A

03/06/27

--

2,790,120.19

2,781,910.67

04/06/26

19A

300571718

 

 

 

Actual/360

5.730%

64,901.18

38,702.05

0.00

N/A

03/06/27

--

13,153,422.17

13,114,720.12

04/06/26

20

610939055

RT

Auburn

CA

Actual/360

4.510%

66,914.50

30,483.19

0.00

N/A

04/11/27

12/11/26

17,229,968.77

17,199,485.58

04/11/26

21

307880021

RT

Milford

DE

Actual/360

5.060%

78,430.00

0.00

0.00

N/A

04/01/27

--

18,000,000.00

18,000,000.00

04/01/26

22

307880022

Various      Various

TX

Actual/360

5.110%

68,731.28

29,110.31

0.00

N/A

03/01/27

--

15,619,758.85

15,590,648.54

04/01/26

23

307880023

RT

Roseville

MI

Actual/360

5.274%

69,972.59

29,691.81

0.00

N/A

06/06/27

--

15,407,373.63

15,377,681.82

04/06/26

24

307880024

MF

Lubbock

TX

Actual/360

4.983%

0.00

0.00

0.00

N/A

01/05/27

--

14,729,531.87

14,729,531.87

09/05/19

25

310941296

LO

Greensboro

NC

Actual/360

5.160%

52,527.61

36,564.86

0.00

N/A

05/11/27

--

11,821,667.38

11,785,102.52

04/11/26

26

307880026

IN

San Diego

CA

Actual/360

4.450%

51,731.25

0.00

0.00

N/A

06/01/27

--

13,500,000.00

13,500,000.00

04/01/26

27

303161141

OF

Taylorsville

UT

Actual/360

4.450%

42,453.60

24,289.14

0.00

N/A

06/01/27

--

11,078,865.42

11,054,576.28

04/01/26

28

307880028

RT

Smyrna

GA

Actual/360

5.170%

45,929.52

18,920.68

0.00

N/A

04/05/27

--

10,316,732.66

10,297,811.98

04/05/26

30

307880030

MU

Alexandria

VA

Actual/360

4.440%

36,852.14

19,900.53

0.00

N/A

10/01/26

--

9,638,745.12

9,618,844.59

04/01/26

31

300571692

RT

Brooksville

FL

Actual/360

5.000%

44,555.85

14,494.53

0.00

N/A

04/06/27

--

10,348,454.37

10,333,959.84

04/06/26

32

300571678

LO

Oneonta

NY

Actual/360

5.560%

44,145.40

17,297.21

0.00

N/A

03/06/27

12/06/26

9,220,437.04

9,203,139.83

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                               

 

 

 

 

 

 

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

33

307880033

RT

Metairie

LA

Actual/360

4.448%

31,955.66

18,404.37

0.00

N/A

05/06/27

--

8,343,030.25

8,324,625.88

04/06/26

34

300571685

MH

Louisville

KY

Actual/360

5.400%

38,389.24

15,798.48

0.00

N/A

04/06/27

01/06/27

8,255,750.98

8,239,952.50

04/06/26

35

307880035

IN

McDonough

GA

Actual/360

4.750%

38,857.64

0.00

0.00

N/A

05/06/27

--

9,500,000.00

9,500,000.00

04/06/26

36

303161145

LO

Sacramento

CA

Actual/360

5.020%

31,640.69

22,834.61

0.00

N/A

06/05/27

--

7,319,527.09

7,296,692.48

04/05/26

37

303161144

LO

Sacramento

CA

Actual/360

5.020%

31,640.69

22,834.61

0.00

N/A

06/05/27

--

7,319,527.09

7,296,692.48

04/05/26

38

307880038

MU

San Diego

CA

Actual/360

4.686%

37,125.12

0.00

0.00

N/A

05/06/27

--

9,200,000.00

9,200,000.00

04/06/26

39

300571684

MH

Middletown

OH

Actual/360

5.500%

36,058.19

14,333.08

0.00

N/A

04/06/27

01/06/27

7,613,460.15

7,599,127.07

04/06/26

40

410938673

OF

Anchorage

AK

Actual/360

5.040%

32,549.32

15,297.31

0.00

N/A

03/11/27

12/11/26

7,499,843.61

7,484,546.30

04/11/26

41

300571693

MH

Various

Various

Actual/360

5.140%

32,937.26

12,604.50

0.00

N/A

05/06/27

02/06/27

7,441,579.75

7,428,975.25

04/06/26

42

307880042

IN

Yuma

AZ

Actual/360

5.426%

29,333.94

18,832.82

0.00

N/A

05/06/27

02/06/27

6,277,566.60

6,258,733.78

04/06/26

43

303161133

RT

Waxahachie

TX

Actual/360

4.565%

24,830.53

13,971.63

0.00

N/A

02/01/27

--

6,316,638.94

6,302,667.31

04/01/26

45

300571698

MF

Urbana

IL

Actual/360

4.950%

27,066.57

12,966.18

0.00

N/A

05/06/27

--

6,349,929.15

6,336,962.97

04/06/26

46

300571686

MH

Elsmere

KY

Actual/360

5.400%

29,836.20

12,278.61

0.00

N/A

04/06/27

01/06/27

6,416,386.61

6,404,108.00

04/06/26

47

307880047

OF

Rancho Cucamonga              CA

Actual/360

4.600%

23,238.48

12,646.63

0.00

N/A

05/06/27

--

5,866,658.02

5,854,011.39

04/06/26

48

307880048

LO

Monroe

MI

Actual/360

5.630%

28,877.18

11,152.88

0.00

N/A

02/05/27

--

5,956,444.84

5,945,291.96

04/05/26

51

307880051

Various      Various

TX

Actual/360

4.500%

19,993.47

7,874.22

0.00

N/A

06/01/27

--

5,159,605.71

5,151,731.49

04/01/26

53

410938328

OF

Milwaukee

WI

Actual/360

5.210%

18,431.73

8,230.12

0.00

N/A

02/11/27

--

4,108,367.28

4,100,137.16

04/11/26

55

303161129

MU

North Las Vegas

NV

Actual/360

5.340%

17,592.84

7,507.77

0.00

N/A

02/01/27

--

3,825,917.64

3,818,409.87

04/01/26

56

610939272

SS

Indio

CA

Actual/360

4.780%

15,449.07

7,923.29

0.00

N/A

04/11/27

--

3,753,316.33

3,745,393.04

04/11/26

57

300571689

RT

Fort Worth

TX

Actual/360

5.120%

16,170.83

6,276.57

0.00

N/A

04/06/27

01/06/27

3,667,779.87

3,661,503.30

04/06/26

59

307880059

MU

Royal Oak

MI

Actual/360

5.330%

15,964.83

6,684.09

0.00

N/A

05/06/27

--

3,478,385.98

3,471,701.89

04/06/26

60

303161130

RT

Denver

CO

Actual/360

4.830%

15,567.16

5,492.05

0.00

N/A

02/01/27

--

3,742,855.24

3,737,363.19

04/01/26

62

307880062

RT

Dallas

TX

Actual/360

5.290%

15,152.73

6,479.94

0.00

N/A

04/01/27

01/01/27

3,326,412.21

3,319,932.27

04/01/26

63

307880063

RT

DeWitt

NY

Actual/360

6.140%

11,587.78

3,109.45

0.00

N/A

04/05/27

--

2,191,657.48

2,188,548.03

04/05/26

64

307880064

SS

Belle Chasse

LA

Actual/360

5.350%

8,914.84

3,733.23

0.00

N/A

04/06/27

01/06/27

1,935,086.72

1,931,353.49

04/06/26

65

333100004

MF

Vicksburg

MS

Actual/360

6.190%

8,780.59

2,843.99

0.00

N/A

12/05/26

--

1,647,304.18

1,644,460.19

04/05/26

66

600939293

SS

West Valley City

UT

Actual/360

5.090%

6,282.59

2,882.88

0.00

N/A

04/11/27

--

1,433,381.32

1,430,498.44

04/11/26

67

307880067

SS

Christiansburg

VA

Actual/360

5.403%

6,761.92

2,365.69

0.00

N/A

04/06/27

01/06/27

1,453,450.68

1,451,084.99

04/06/26

Totals

 

 

 

 

 

 

2,618,697.56

932,095.35

0.00

 

 

 

641,491,234.48

640,559,139.13

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

2

5,430,723.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

16,245,009.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

3,933,936.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

12,930,773.00

7,133,259.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

3,627,314.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

4,803,555.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

3,865,160.45

3,039,618.80

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,305,058.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

3,047,076.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

4,154,202.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,244,467.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

3,559,778.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

20,636,772.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

22

2,429,788.88

2,009,379.05

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

4,513,935.94

3,147,057.69

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

913,141.26

561,305.23

01/01/25

06/30/25

12/11/25

4,014,602.86

1,466,158.53

(187.47)

4,306,752.39

0.00

0.00

 

 

25

9,253,868.76

9,506,775.96

08/01/24

07/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,759,720.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

2,006,414.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

30

1,624,130.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,328,318.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

33

1,210,426.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

1,535,042.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

658,317.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

1,145,321.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

961,172.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

43

894,249.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

709,859.19

573,359.69

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

47

752,181.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

935,816.02

670,934.94

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

555,982.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

204,533.97

0.00

--

--

--

0.00

0.00

0.00

0.00

3,463.25

0.00

 

 

55

685,660.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

59

443,031.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

780,971.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

63

242,929.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

65

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

66

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

67

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

Totals

122,328,642.94

26,641,690.36

 

 

 

4,014,602.86

1,466,158.53

(187.47)

4,306,752.39

3,463.25

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

Foreclosure

 

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

     Balance

#

     Balance

#

    Balance

#

Balance

 

#

Balance

#

     Balance

#

     Amount

#

   Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/26

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

0

0.00

4.854903%

4.818852%

12

03/17/26

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

1

3,094,543.29

4.855040%

4.819014%

13

02/18/26

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

0

0.00

4.860181%

4.824288%

14

01/16/26

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

0

0.00

4.860323%

4.824454%

15

12/17/25

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

0

0.00

4.860463%

4.824619%

16

11/18/25

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

0

0.00

4.860612%

4.824795%

17

10/20/25

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

0

0.00

4.860750%

4.824957%

18

09/17/25

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

0

0.00

0

0.00

1

1,006,908.48

4.860897%

4.825130%

19

08/15/25

0

0.00

0

0.00

1

14,729,531.87

0

0.00

 

1

14,729,531.87

1

33,000,000.00

0

0.00

0

0.00

4.860905%

4.825195%

20

07/17/25

1

33,000,000.00

0

0.00

1

14,729,531.87

0

0.00

 

2

14,729,531.87

0

0.00

0

0.00

1

3,577,995.57

4.861037%

4.825352%

21

06/17/25

1

33,000,000.00

0

0.00

2

19,922,663.56

0

0.00

 

2

19,922,663.56

0

0.00

0

0.00

0

0.00

4.862665%

4.825202%

22

05/16/25

0

0.00

0

0.00

2

19,922,663.56

0

0.00

 

3

19,922,663.56

0

0.00

0

0.00

1

0.00

4.862791%

4.837846%

23

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

24

307880024

09/05/19

78

6

 

(187.47)

4,306,752.39

0.00

16,332,046.44

05/15/19

7

 

 

 

10/01/19

Totals

 

 

 

 

 

(187.47)

4,306,752.39

0.00

16,332,046.44

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

      Total

     Performing

                         Non-Performing

       REO/Foreclosure

 

 

Past Maturity

 

0

0

 

0

 

0

 

0 - 6 Months

 

9,618,845

9,618,845

 

0

 

0

 

7 - 12 Months

 

404,590,058

389,860,526

 

0

 

14,729,532

 

13 - 24 Months

 

226,350,236

226,350,236

 

0

 

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

0

0

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Apr-26

640,559,139

625,829,607

0

0

0

 

14,729,532

 

Mar-26

641,491,234

626,761,703

0

0

0

 

14,729,532

 

Feb-26

645,718,054

630,988,522

0

0

0

 

14,729,532

 

Jan-26

646,651,007

631,921,476

0

0

0

 

14,729,532

 

Dec-25

647,579,978

632,850,446

0

0

0

 

14,729,532

 

Nov-25

648,570,206

633,840,674

0

0

0

 

14,729,532

 

Oct-25

649,490,985

634,761,453

0

0

0

 

14,729,532

 

Sep-25

650,473,318

635,743,786

0

0

0

 

14,729,532

 

Aug-25

652,412,213

637,682,681

0

0

0

 

14,729,532

 

Jul-25

653,340,225

605,610,693

33,000,000

0

0

 

14,729,532

 

Jun-25

659,523,421

606,600,758

33,000,000

0

0

 

19,922,664

 

May-25

660,443,254

640,520,590

0

0

0

 

19,922,664

 

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

7

307880007

33,000,000.00

33,000,000.00

403,000,000.00

02/22/17

6,302,438.00

0.83850

09/30/25

04/05/27

I/O

24

307880024

14,729,531.87

16,332,046.44

19,900,000.00

10/28/25

433,540.23

0.79330

06/30/25

01/05/27

248

Totals

 

47,729,531.87

49,332,046.44

422,900,000.00

 

6,735,978.23

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

7

307880007

OF

NY

06/02/25

1

 

 

 

 

The Whole Loan transferred to SS effective 4/24/25 and is comprised of 2 pari passu notes with an aggregate principal balance of $92MM (Senior Notes) and 2 junior notes with an aggregate principal balance of $138MM (Subordinate Notes).

 

One of the Senior Notes in an aggregate principal amount of $59MM and one of the Subordinate Notes in an aggregate principal amount of $84MM will be assets of the Trust. The remaining $33MM non-controlling Senior Note and the

 

remaining $54MM Subordinate Loan w ill not be assets of the Trust. The Whole Loan is accompanied by a mezz loan which has an aggregate principal balance of $20MM. The Property, located at 75 Broad St in the Financial District

 

submarket of Lower Manhattan, is a 35-story, 671,367 SF Cla ss A/B office tower. Built in 1928, the Property includes historic features and architecture, as well as a prominent lobby directly on Broad Street. Borrower indicated there will be

 

insufficient cash flow to pay debt service moving forward and reques ted a transfer to special servicing effective 4/24/25. A modification was reached and closed effective 8/4/25. Please refer to CREFC Loan Mod Report for more detail. A 90-

 

day extension of the existing loan modification was granted upon the expiratio on of the Deferral Period on 1/5/2026. A subsequent 60-day extension was granted, extending the current maturity from 4/5/2026 to 6/5/2026.

 

24

307880024

MF

TX

05/15/19

7

 

 

 

 

349-unit multi-family project located in Lubbock, TX. The Property became REO in October 2019 under CW Capital. Rialto became Special Servicer in January 2023. The property is currently 88.66% occupied as of Q1 2026. Leasing activity

 

continues to be activ e and continues to attract residents as an affordable option in the market. Occupancy has trended downward lately due to multiple tenants being affected by ICE. Special Servicer will continue to hold the asset and monitor

 

the market to determine best disp osition timing.

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

        Balance

Rate

       Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

7

307880007

0.00

4.07670%

0.00

4.07670%

9

01/05/26

08/04/25

--

14

307880014

0.00

5.71000%

0.00

5.71000%

10

05/04/20

05/01/20

06/11/20

19

300571717

3,279,366.11

5.73000%

3,279,366.11

5.73000%

10

06/23/20

07/06/20

08/11/20

19A

300571718

15,459,868.41

5.73000%

15,459,868.41

5.73000%

10

06/23/20

07/06/20

08/11/20

42

307880042

7,393,366.48

5.42650%

7,393,366.48

5.42650%

10

07/17/20

05/06/20

09/11/20

48

307880048

6,625,908.43

5.63000%

6,625,908.43

5.63000%

10

08/18/20

08/05/20

09/11/20

50

307880050

5,632,627.00

5.05000%

5,632,627.00

5.05000%

10

07/27/20

06/01/20

09/11/20

Totals

 

38,391,136.43

 

38,391,136.43

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                           

 

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

 

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

11

307500014

09/17/21

28,462,367.21

100,850,000.00

27,636,390.81

3,041,552.08

27,636,390.81

24,594,838.73

3,867,528.48

0.00

0.00

3,867,528.48

13.11%

13

310938823

12/17/21

20,386,596.87

33,750,000.00

7,501,255.93

2,026,705.64

7,501,255.93

5,474,550.29

14,912,046.58

0.00

0.00

14,912,046.58

67.78%

14

307880014

03/15/24

18,828,945.08

17,000,000.00

16,235,962.39

9,281,880.37

16,235,962.39

6,954,082.02

11,874,863.06

0.00

859,361.78

11,015,501.28

50.07%

44

307880044

01/18/24

7,097,545.07

7,400,000.00

6,687,279.14

4,138,360.04

6,687,279.14

2,548,919.10

4,548,625.97

0.00

218,127.49

4,330,498.48

57.73%

49

307880049

05/16/25

5,478,222.66

6,300,000.00

3,804,940.37

3,804,940.37

3,804,940.37

0.00

5,478,222.66

0.00

0.00

5,478,222.66

90.25%

50

307880050

07/17/25

5,193,131.69

6,500,000.00

6,351,436.63

2,773,441.06

6,351,436.63

3,577,995.57

1,615,136.12

0.00

0.00

1,615,136.12

27.14%

52

307880052

06/17/24

5,023,845.06

5,900,000.00

4,766,206.12

4,477,709.42

4,766,206.12

288,496.70

4,735,348.36

0.00

0.00

4,735,348.36

86.09%

58

307880058

04/17/19

4,007,486.76

5,950,000.00

4,387,548.83

380,062.07

4,387,548.83

4,007,486.76

0.00

0.00

0.00

0.00

0.00%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

94,478,140.40

183,650,000.00

77,371,020.22

29,924,651.05

77,371,020.22

47,446,369.17

47,031,771.23

0.00

1,077,489.27

45,954,281.96

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

11

307500014

09/17/21

0.00

0.00

3,867,528.48

0.00

0.00

3,867,528.48

0.00

0.00

3,867,528.48

13

310938823

12/17/21

0.00

0.00

14,912,046.58

0.00

0.00

14,912,046.58

0.00

0.00

14,912,046.58

14

307880014

03/17/25

0.00

0.00

11,015,501.28

0.00

0.00

(690,662.33)

0.00

0.00

11,015,001.28

 

 

10/18/24

0.00

0.00

11,706,163.61

0.00

0.00

(54,336.83)

0.00

0.00

 

 

 

07/17/24

0.00

0.00

11,760,500.44

0.00

0.00

(114,362.62)

0.00

0.00

 

 

 

03/15/24

0.00

0.00

11,874,863.06

0.00

0.00

11,874,863.06

0.00

(500.00)

 

44

307880044

03/17/25

0.00

0.00

4,330,498.48

0.00

0.00

(42,434.93)

0.00

0.00

4,330,498.48

 

 

09/17/24

0.00

0.00

4,372,933.41

0.00

0.00

(96,475.12)

0.00

0.00

 

 

 

06/17/24

0.00

0.00

4,469,408.53

0.00

0.00

(71,470.55)

0.00

0.00

 

 

 

04/17/24

0.00

0.00

4,540,879.08

0.00

0.00

(7,746.89)

0.00

0.00

 

 

 

01/18/24

0.00

0.00

4,548,625.97

0.00

0.00

4,548,625.97

0.00

0.00

 

49

307880049

05/16/25

0.00

0.00

5,478,222.66

0.00

0.00

5,478,222.66

0.00

(296,713.49)

5,181,509.17

50

307880050

07/17/25

0.00

0.00

1,615,136.12

0.00

0.00

1,615,136.12

0.00

0.00

1,615,136.12

52

307880052

06/17/24

0.00

0.00

4,735,348.36

0.00

0.00

4,735,348.36

0.00

0.00

4,735,348.36

58

307880058

04/17/19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

45,954,281.96

0.00

0.00

45,954,281.96

0.00

(297,213.49)

45,657,068.47

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

  ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

7

0.00

0.00

3,552.08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

7.27

0.00

0.00

0.00

24

0.00

0.00

3,170.94

0.00

0.00

0.00

0.00

63,203.19

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

8.78

0.00

0.00

0.00

Total

0.00

0.00

6,723.02

0.00

0.00

0.00

0.00

63,203.19

16.05

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

69,942.26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 UBS AG; Cantor Commercial Real Estate Lending, L.P.; Deutsche Bank AG, New York Branch 05-16-2017 50000000.00 120 0.0441538 0.0441538 3 1 120 07-06-2017 1 A1 2 0.00 50000000.00 1 33 0 true true true false 01-05-2018 12-05-2026 12-05-2026 Save Mart Portfolio 361740000.00 F false false 0.00 0.00 0.00 0.00 1 0 9 11-19-2020 Prospectus Loan ID 1-001 03-12-2026 04-13-2026 LUCKY - SAN FRANCISCO 1993 25300000.00 0 6 SAVE MART SUPERMARKETS 49188 04-30-2032 false Prospectus Loan ID 1-002 03-12-2026 04-13-2026 LUCKY - SAN BRUNO 1989 24560000.00 0 6 SAVE MART SUPERMARKETS 56280 04-30-2032 false Prospectus Loan ID 1-003 03-12-2026 04-13-2026 LUCKY CALIFORNIA - DALY CITY 1996 24460000.00 0 6 SAVE MART SUPERMARKETS 61881 04-30-2032 false Prospectus Loan ID 1-004 03-12-2026 04-13-2026 LUCKY - SAN JOSE I 1985 15390000.00 0 6 SAVE MART SUPERMARKETS 52659 04-30-2032 false Prospectus Loan ID 1-005 03-12-2026 04-13-2026 LUCKY - SAN JOSE II 1996 14740000.00 0 6 SAVE MART SUPERMARKETS 59907 04-30-2032 false Prospectus Loan ID 1-006 03-12-2026 04-13-2026 LUCKY - SAN LEANDRO 1982 14660000.00 0 6 SAVE MART SUPERMARKETS 58526 04-30-2032 false Prospectus Loan ID 1-007 03-12-2026 04-13-2026 DICKS SPORTING GOODS - FOLSOM 1990 13890000.00 0 6 SAVE MART SUPERMARKETS 49517 04-30-2032 false Prospectus Loan ID 1-008 03-12-2026 04-13-2026 LUCKY - CONCORD 2000 13280000.00 0 6 SAVE MART SUPERMARKETS 61447 04-30-2032 false Prospectus Loan ID 1-009 03-12-2026 04-13-2026 FOODMAXX - ANTIOCH 1996 12030000.00 0 6 SAVE MART SUPERMARKETS 60154 04-30-2032 false Prospectus Loan ID 1-010 03-12-2026 04-13-2026 LUCKY - HOLLISTER 1995 11790000.00 0 6 SAVE MART SUPERMARKETS 62078 04-30-2032 false Prospectus Loan ID 1-011 03-12-2026 04-13-2026 SAVE MART - MODESTO 2001 11400000.00 0 6 SAVE MART SUPERMARKETS 54605 04-30-2032 false Prospectus Loan ID 1-012 03-12-2026 04-13-2026 DICKS SPORTING GOODS - SALINAS 1997 2012 11280000.00 0 6 SAVE MART SUPERMARKETS 62246 04-30-2032 false Prospectus Loan ID 1-013 03-12-2026 04-13-2026 SAVE MART - CLOVIS 2002 11110000.00 0 6 SAVE MART SUPERMARKETS 50918 04-30-2032 false Prospectus Loan ID 1-014 03-12-2026 04-13-2026 SAVE MART - GRASS VALLEY 1990 11030000.00 0 6 SAVE MART SUPERMARKETS 43737 04-30-2032 false Prospectus Loan ID 1-015 03-12-2026 04-13-2026 FOODMAXX - SACRAMENTO 1987 2012 10260000.00 0 6 SAVE MART SUPERMARKETS 51316 04-30-2032 false Prospectus Loan ID 1-016 03-12-2026 04-13-2026 LUCKY - HAYWARD I 1990 10150000.00 0 6 SAVE MART SUPERMARKETS 45579 04-30-2032 false Prospectus Loan ID 1-017 03-12-2026 04-13-2026 SAVE MART - AUBURN 1980 1996 9900000.00 0 6 SAVE MART SUPERMARKETS 43768 04-30-2032 false Prospectus Loan ID 1-018 03-12-2026 04-13-2026 SAVE MART - TRACY 1997 9340000.00 0 6 SAVE MART SUPERMARKETS 62236 04-30-2032 false Prospectus Loan ID 1-019 03-12-2026 04-13-2026 S-MART - LODI 1996 8860000.00 0 6 SAVE MART SUPERMARKETS 50342 04-30-2032 false Prospectus Loan ID 1-020 03-12-2026 04-13-2026 SAVE MART - CHICO 1989 2001 8800000.00 0 6 SAVE MART SUPERMARKETS 42294 04-30-2032 false Prospectus Loan ID 1-021 03-12-2026 04-13-2026 SAVE MART - FRESNO I 1994 8750000.00 0 6 SAVE MART SUPERMARKETS 58360 04-30-2032 false Prospectus Loan ID 1-022 03-12-2026 04-13-2026 LUCKY - SAN JOSE III 1990 8520000.00 0 6 SAVE MART SUPERMARKETS 49103 04-30-2032 false Prospectus Loan ID 1-023 03-12-2026 04-13-2026 SAVE MART - ROSEVILLE 1995 8190000.00 0 6 SAVE MART SUPERMARKETS 53248 04-30-2032 false Prospectus Loan ID 1-024 03-12-2026 04-13-2026 LUCKY - VACAVILLE I 1988 8100000.00 0 6 SAVE MART SUPERMARKETS 42630 04-30-2032 false Prospectus Loan ID 1-025 03-12-2026 04-13-2026 SAVE MART - ELK GROVE 1994 7800000.00 0 6 SAVE MART SUPERMARKETS 45641 04-30-2032 false Prospectus Loan ID 1-026 03-12-2026 04-13-2026 SAVE MART - FRESNO II 1996 7540000.00 0 6 SAVE MART SUPERMARKETS 50245 04-30-2032 false Prospectus Loan ID 1-027 03-12-2026 04-13-2026 LUCKY - SAND CITY 1996 6960000.00 0 6 SAVE MART SUPERMARKETS 62501 04-30-2032 false Prospectus Loan ID 1-028 03-12-2026 04-13-2026 LUCKY - VACAVILLE II 2003 6610000.00 0 6 SAVE MART SUPERMARKETS 44745 04-30-2032 false Prospectus Loan ID 1-029 03-12-2026 04-13-2026 LUCKY - HAYWARD 2001 6560000.00 0 6 SAVE MART SUPERMARKETS 61454 04-30-2032 false Prospectus Loan ID 1-030 03-12-2026 04-13-2026 SAVE MART - KINGSBURG 1999 6470000.00 0 6 SAVE MART SUPERMARKETS 41368 04-30-2032 false Prospectus Loan ID 1-031 03-12-2026 04-13-2026 SAVE MART - SACRAMENTO 1990 5120000.00 0 6 SAVE MART SUPERMARKETS 49629 04-30-2032 false Prospectus Loan ID 1-032 03-12-2026 04-13-2026 LUCKY - SANTA ROSA 1998 4870000.00 0 6 SAVE MART SUPERMARKETS 55044 04-30-2032 false Prospectus Loan ID 1-033 03-12-2026 04-13-2026 SAVE MART - JACKSON 1994 4020000.00 0 6 SAVE MART SUPERMARKETS 40593 04-30-2032 false Prospectus Loan ID 2 03-12-2026 04-13-2026 Societe Generale 03-28-2017 45600000.00 120 04-01-2027 360 0.0465 0.0465 3 1 0 05-01-2017 true 1 WL 2 235130.38 45488795.28 1 1 1 5 false true true false false 03-31-2022 10-31-2026 10-31-2026 GM LOGISTICS CENTER 1 201 LOGISTICS CENTER DRIVE Wentzville MO 63385 St. Charles IN 1131022 1131022 2016 71400000.00 MAI 01-25-2017 1 1 6 X General Motors 1131022 12-31-2026 12-31-2024 12-31-2025 6087789.74 7280060.00 899629.69 1849336.39 5188160.05 5430723.61 4880310.00 5122873.61 UW CREFC 2821565.00 1.84 1.9247 1.73 1.8156 F F 03-12-2026 false false 38184958.31 235130.38 0.0465 0.0002478 152898.94 82231.44 0.00 38102726.87 38102726.87 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 12-30-2016 40000000.00 120 01-06-2027 360 0.045498 0.045498 3 1 60 02-06-2017 true 1 PP 5 156715.23 40000000.00 1 1 1 0 true true false false false 07-05-2026 MOFFETT PLACE GOOGLE 1170 BORDEAUX DRIVE Sunnyvale CA 94089 Santa Clara OF 314352 314352 2016 311100000.00 MAI 03-01-2018 1 1 6 07-06-2019 N Google Inc. 314352 11-30-2028 12-31-2024 12-31-2025 17818954.16 21177290.00 2382878.00 4932280.28 15436076.16 16245009.72 15373205.76 16182139.72 UW CREFC 11162315.00 1.39 1.4553 1.38 1.4497 F F 09-01-2025 false false 37405909.72 201038.07 0.04549797 0.0001289 146551.89 54486.18 0.00 37351423.55 37351423.54 04-06-2026 1 false 0 0 0 0 0.04549797 Midland Loan Services false Prospectus Loan ID 4 03-12-2026 04-13-2026 UBS AG 05-11-2017 35000000.00 120 0.0492443 0.0492443 3 1 120 06-06-2017 1 WL 3 148416.85 35000000.00 1 1 0 true true true false 06-05-2018 11-05-2026 11-05-2026 GARDEN VILLAGE 2016 68790000.00 03-17-2017 6 F false false 0.00 0.00 0.00 0.00 1 0 9 10-10-2024 Prospectus Loan ID 5 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 02-16-2017 34000000.00 60 0.0422892 0.0422892 3 1 60 04-06-2017 1 A1 3 123813.38 34000000.00 1 1 0 true true true false 07-05-2019 12-05-2021 12-05-2021 APPLE SUNNYVALE 1989 2016 292000000.00 01-13-2017 6 APPLE 349758 02-28-2023 12-31-2016 F false false 0.00 0.00 0.00 0.00 1 0 9 08-05-2021 Prospectus Loan ID 6 03-12-2026 04-13-2026 UBS AG 05-08-2017 33700000.00 120 05-06-2027 360 0.0495 0.0495 3 1 48 06-06-2017 true 1 WL 5 143646.25 33700000.00 1 2 2 5 true true false false false 02-05-2027 Los Arboles & Canyon Club Apartments MF 397 397 62260000.00 0.95 0.95 07-06-2019 N 02-28-2017 12-31-2023 12-31-2024 4853259.00 7309707.00 1592986.00 3375770.40 3260273.00 3933936.60 3146323.00 3819986.60 UW 2158566.00 1.51 1.8224 1.46 1.7696 F F false false 31155806.01 179880.49 0.0495 0.0001478 132801.62 47078.87 0.00 31108727.14 31108727.14 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 6-001 03-12-2026 04-13-2026 LOS ARBOLES APARTMENTS 201 4TH STREET Del Mar CA 92014 San Diego MF 97 97 1971 2017 41960000.00 MAI 03-16-2017 0.95 0.96 6 02-28-2017 12-31-2023 12-31-2024 2624080.00 4055400.00 765125.00 1698522.72 1858955.00 2356877.28 1834705.00 2332627.28 UW CREFC 1383532.00 1.7035 1.6859 F false Prospectus Loan ID 6-002 03-12-2026 04-13-2026 CANYON CLUB APARTMENTS 2665 SOUTH BRUCE STREET Las Vegas NV 89169 Clark MF 300 300 1975 2017 20300000.00 MAI 03-17-2017 0.95 0.94 6 02-28-2017 12-31-2023 12-31-2024 2229179.00 3254307.00 827861.00 1677247.68 1401318.00 1577059.32 1311618.00 1487359.32 UW CREFC 775034.00 2.0348 1.919 F false Prospectus Loan ID 7 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 04-03-2017 33000000.00 120 04-05-2027 0.040767 0.040767 3 1 120 05-05-2017 true 1 A2 3 115846.23 33000000.00 1 1 1 0 true true false false true 01-04-2027 75 BROAD STREET 75 BROAD STREET New York NY 10004 New York OF 671366 671366 1929 2017 403000000.00 MAI 02-22-2017 0.86 0.66 6 07-05-2019 N BOARD OF EDUCATION 79600 09-03-2033 AT & T 29106 02-28-2034 BOARD OF EDUCATION O 27516 01-20-2035 01-31-2017 01-01-2025 09-30-2025 33560360.07 19015852.00 16602367.82 11882593.00 16957992.25 7133259.00 15850231.75 6302438.00 UW CREFC 7515966.00 4.46 0.949 4.17 0.8385 F F 12-31-2024 false false 33000000.00 115846.22 0.040767 0.0001164 115846.22 0.00 0.00 33000000.00 33000000.00 04-05-2026 1 false 0 0 0 0 0 KeyBank National Association 06-02-2025 false 0.00 1 08-04-2025 8 04-05-2027 0 Prospectus Loan ID 8 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 05-10-2017 31000000.00 120 06-06-2027 360 0.049 0.049 3 1 0 07-06-2017 true 1 WL 2 0.00 31000000.00 1 1 1 0 false true false false false 03-05-2027 HOLIDAY INN AUSTIN-TOWN LAKE 20 NORTH INTERSTATE 35 Austin TX 78701 Travis LO 323 323 1967 2016 62000000.00 MAI 02-23-2017 0.75 0.73 6 07-06-2019 N 04-30-2017 12-31-2023 12-31-2024 12349343.57 12713750.00 8012216.00 9086435.80 4337127.00 3627314.20 3843153.42 3118764.20 UW CREFC 1974303.00 2.20 1.8372 1.95 1.5796 F F false false 26260939.07 164525.28 0.049 0.0001478 110806.57 53718.71 0.00 26207220.36 26207220.36 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9 03-12-2026 04-13-2026 Wells Fargo Bank, National Association; Goldman Sachs Mortgage Company 03-15-2017 30000000.00 120 04-06-2027 0.0431 0.0431 3 1 120 05-06-2017 true 1 PP 3 111341.67 30000000.00 1 1 1 5 true true false false false 01-05-2027 ONE WEST 34TH STREET ONE WEST 34TH STREET; 358 & 362 FIFTH AVENUE New York NY 10001 New York OF 210358 210358 1906 2016 280000000.00 MAI 01-05-2017 0.94 0.62 6 07-06-2019 N CVS 15246 01-31-2034 Amazon.com 7372 10-31-2026 S4K Entertainment L 6554 01-31-2029 12-31-2016 12-31-2024 12-31-2025 16051512.00 13208868.00 7421269.00 8405312.59 8630243.00 4803555.41 8111601.00 4109999.41 UW CREFC 6554791.71 1.32 0.7328 1.24 0.627 F F 09-30-2025 false false 30000000.00 111341.67 0.0431 0.0001289 111341.67 0.00 0.00 30000000.00 30000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10 03-12-2026 04-13-2026 UBS AG 04-07-2017 15000000.00 120 04-06-2027 360 0.04733 0.04733 3 1 24 05-06-2017 true 1 PP 5 122269.17 15000000.00 1 1 1 0 true true false false false 12-05-2026 BAYPOINT COMMERCE CENTER 877 EXECUTIVE CENTER DRIVE St. Petersburg FL 33702 Pinellas OF 689778 689778 1971 2016 62000000.00 MAI 01-05-2017 0.85 0.73 6 07-06-2019 N Cross Border 31322 08-31-2026 General Services Administration 30426 11-20-2027 Decisionhr Holdings Inc 28090 01-31-2032 12-31-2016 01-01-2025 09-30-2025 11530554.00 8871717.00 5810777.00 5832098.20 5719777.00 3039618.80 4467708.00 2100567.05 UW CREFC 1874243.43 2.29 1.6217 1.79 1.1207 F F 12-03-2025 false false 13225654.67 78093.47 0.04733 0.0001478 53902.99 24190.48 0.00 13201464.19 13201464.19 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10B 03-12-2026 04-13-2026 UBS AG 04-07-2017 5000000.00 120 04-06-2027 360 0.04733 0.04733 3 1 24 05-06-2017 1 PP 5 5000000.00 1 1 1 0 true true false false false NA NA N F false false 4408551.27 26031.16 0.04733 0.0001478 17967.66 8063.50 0.00 4400487.77 4400487.77 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10A 03-12-2026 04-13-2026 UBS AG 04-07-2017 10000000.00 120 04-06-2027 360 0.04733 0.04733 3 1 24 05-06-2017 1 PP 5 10000000.00 1 1 1 0 true true false false false NA NA N F false false 8817102.42 52062.32 0.04733 0.0001478 35935.33 16126.99 0.00 8800975.43 8800975.43 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11 03-12-2026 04-13-2026 UBS AG 03-02-2017 29500000.00 120 360 0.04962 0.04962 3 1 24 04-06-2017 1 PP 5 126048.58 29500000.00 1 5 0 true true false false 09-05-2026 Art Van Portfolio 100850000.00 F false false 0.00 0.00 0.00 0.00 1 0 3867528.48 3 08-13-2021 Prospectus Loan ID 11-001 03-12-2026 04-13-2026 WARREN DISTRIBUTION CENTER 1969 2015 57000000.00 0 6 ART VAN FURNITURE, INC. 1056890 02-28-2037 false Prospectus Loan ID 11-002 03-12-2026 04-13-2026 COMSTOCK PARK RETAIL 1999 16300000.00 0 6 ART VAN FURNITURE, INC. 96400 02-28-2037 false Prospectus Loan ID 11-003 03-12-2026 04-13-2026 GRAND RAPIDS RETAIL 1986 2001 13400000.00 0 6 ART VAN FURNITURE, INC. 79212 02-28-2037 false Prospectus Loan ID 11-004 03-12-2026 04-13-2026 BLOOMFIELD HILLS RETAIL 2004 2016 7800000.00 0 6 ART VAN FURNITURE, INC. 46388 02-28-2037 false Prospectus Loan ID 11-005 03-12-2026 04-13-2026 MATTRESS DISTRIBUTION CENTER 1968 2012 6350000.00 0 6 ART VAN FURNITURE, INC. 129021 02-28-2037 false Prospectus Loan ID 12 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 03-13-2017 25100000.00 120 04-06-2027 0.0544 0.0544 3 1 120 05-06-2017 true 1 WL 3 117579.56 25100000.00 1 1 1 0 true true true false false 04-05-2019 01-05-2027 01-05-2027 FAIRVIEW MARKETPLACE 3001 WEST BROADWAY Columbia MO 65203 Boone RT 219031 219031 2006 39200000.00 MAI 02-07-2017 0.96 0.97 6 X Wal-Mart 173190 10-17-2026 Dialysis 5927 01-31-2029 Cato 4000 01-31-2029 12-31-2016 12-31-2024 12-31-2025 2811087.00 3080933.00 565979.00 775874.99 2245108.00 2305058.01 2102738.00 2162687.01 UW CREFC 1384404.49 1.62 1.665 1.52 1.5621 F F 12-31-2025 false false 25100000.00 117579.56 0.0544 0.0001478 117579.56 0.00 0.00 25100000.00 25100000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 13 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 05-05-2017 22000000.00 120 360 0.0465 0.0465 3 1 0 06-11-2017 1 WL 2 113440.10 21974651.57 1 11 0 false true true false 07-10-2019 02-10-2027 02-10-2027 UniSquare Portfolio 33750000.00 02-07-2017 03-16-2017 F false false 0.00 0.00 0.00 0.00 1 0 14912046.58 3 12-07-2021 Prospectus Loan ID 13-001 03-12-2026 04-13-2026 1156 GRANT STREET 2004 10600000.00 0 6 03-16-2017 false Prospectus Loan ID 13-002 03-12-2026 04-13-2026 1176 GRANT STREET 2006 8925000.00 0 6 03-16-2017 false Prospectus Loan ID 13-003 03-12-2026 04-13-2026 1163 GRANT STREET 2000 3050000.00 0 6 03-16-2017 false Prospectus Loan ID 13-004 03-12-2026 04-13-2026 1179 GRANT STREET 1980 2330000.00 0 6 03-16-2017 false Prospectus Loan ID 13-005 03-12-2026 04-13-2026 888 WAYNE AVENUE 2003 2000000.00 0 6 03-16-2017 false Prospectus Loan ID 13-006 03-12-2026 04-13-2026 1027 WASHINGTON STREET 2008 1700000.00 0 6 03-16-2017 false Prospectus Loan ID 13-007 03-12-2026 04-13-2026 758 LOCUST STREET 1980 1250000.00 0 6 03-16-2017 false Prospectus Loan ID 13-008 03-12-2026 04-13-2026 713 SCHOOL STREET 2000 1290000.00 0 6 03-16-2017 false Prospectus Loan ID 13-009 03-12-2026 04-13-2026 1150 GRANT STREET 1970 890000.00 0 6 03-16-2017 false Prospectus Loan ID 13-010 03-12-2026 04-13-2026 1205 MAPLE STREET 0 6 false Prospectus Loan ID 13-011 03-12-2026 04-13-2026 1149 GRANT STREET 1980 800000.00 0 6 03-16-2017 false Prospectus Loan ID 14 03-12-2026 04-13-2026 CIBC Inc. 02-10-2017 22000000.00 120 300 0.0571 0.0571 3 1 0 04-01-2017 1 WL 2 137872.12 21906961.30 1 1 7 false true false false 11-30-2026 HILTON WOODCLIFF LAKE 1980 2016 37000000.00 11-23-2016 2 01-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 11874863.06 3 02-29-2024 Prospectus Loan ID 15 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 04-13-2017 20400000.00 120 05-05-2027 0.0462 0.0462 3 1 120 06-05-2017 true 1 WL 3 81158.00 20400000.00 1 1 1 0 true true false false false 03-04-2027 REDWOOD GATEWAY 1351 - 1371 NORTH MCDOWELL BOULEVARD Petaluma CA 94954 Sonoma RT 158473 158473 2004 34270000.00 MAI 02-16-2017 0.93 1 6 07-05-2019 N Kohl's Deparment Stores Inc. 88408 01-31-2030 Michaels 24247 05-31-2031 Five Below Inc. 16782 01-31-2028 12-31-2016 12-31-2024 12-31-2025 3375395.80 3741003.00 832038.83 693926.11 2543356.97 3047076.89 2400731.27 2904450.89 UW CREFC 955570.00 2.66 3.1887 2.51 3.0394 F F 01-01-2026 false false 20400000.00 81158.00 0.0462 0.0001478 81158.00 0.00 0.00 20400000.00 20400000.00 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 16 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 04-12-2017 20000000.00 120 05-11-2027 360 0.0479 0.0479 3 1 24 06-11-2017 false 1 WL 5 82494.44 20000000.00 1 1 1 0 true true false false false 02-10-2027 HAMPTON INN SAVANNAH HISTORIC DISTRICT 201 EAST BAY STREET Savannah GA 31401 Chatham LO 147 147 1996 2016 33800000.00 MAI 03-29-2017 23400000.00 10-15-2020 MAI 0.86 0.84 6 07-11-2019 N 04-30-2017 12-31-2024 12-31-2025 8465445.00 10118138.00 5572651.00 5963936.00 2892794.00 4154202.00 2554176.00 3815584.00 UW CREFC 1257747.00 2.30 3.3028 2.03 3.0336 F F false false 17691279.56 104812.21 0.0479 0.0004228 72971.61 31840.60 0.00 17659438.96 17659438.96 04-11-2026 1 false 0 0 0 0 0 Trimont LLC 09-21-2020 02-18-2022 false 8 Prospectus Loan ID 17 03-12-2026 04-13-2026 UBS AG 04-24-2017 20000000.00 120 05-06-2027 360 0.048 0.048 3 1 0 06-06-2017 true 1 WL 2 104933.07 19977733.60 1 1 1 0 false true false false false 01-05-2027 ANDREWS MANOR 4801-4929 ALLENTOWN ROAD Camp Springs MD 20746 Prince George's RT 124745 124745 1963 1990 32500000.00 MAI 02-24-2017 0.96 1 6 07-06-2019 N Bee Thrifty Camp Springs LLC 20670 09-30-2035 LA COLONIA GROCERY STORE 19550 03-31-2046 Family Dollar 10601 12-31-2027 03-31-2017 12-31-2024 12-31-2025 2823821.00 3182835.00 659483.00 938367.36 2164338.00 2244467.64 2064665.00 2144793.64 UW CREFC 1259196.84 1.72 1.7824 1.64 1.7033 F F 12-31-2025 false false 16860314.53 104933.07 0.048 0.0001478 69689.30 35243.77 0.00 16825070.76 16825070.76 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 Societe Generale 03-01-2017 20000000.00 120 03-01-2027 360 0.04676 0.04676 3 1 0 04-01-2017 true 1 WL 2 103439.25 19928393.24 1 1 1 5 false true false false false 11-30-2026 WINGCREST I & II 5202 WEST DOUGLAS CORRIGAN WAY & 5245 WEST YEAGER ROAD Salt Lake City UT 84116 Salt Lake OF 132613 132613 1995 2016 30200000.00 MAI 02-15-2017 1 1 6 07-01-2019 N Clearlink Technologies 132613 05-31-2028 12-31-2016 12-31-2024 12-31-2025 3044821.69 4496610.00 1051520.17 936831.25 1993301.52 3559778.75 1801012.92 3367489.75 UW CREFC 1241271.00 1.61 2.8678 1.45 2.7129 F F 12-31-2025 false false 16725777.73 103439.25 0.04676 0.0001478 67347.27 36091.98 0.00 16689685.75 16689685.75 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC 03-02-2017 3500000.00 120 03-06-2027 300 0.0573 0.0573 3 1 0 04-06-2017 true 1 PP 2 125579.67 3485250.55 1 2 2 0 false true false false true 12-05-2026 Atlanta and Anchorage Hotel Portfolio LO 993 993 182000000.00 0.65 0.56 07-06-2019 N 01-31-2017 12-31-2024 12-31-2025 50254773.86 55989671.00 32299376.00 35352899.00 17955398.00 20636772.00 15672768.56 18136624.45 UW 8664998.00 2.07 2.3816 1.81 2.093 F F false true 2790120.19 21976.44 0.0573 0.0001289 13766.92 8209.52 0.00 2781910.67 2781910.67 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false 07-06-2020 10 03-06-2027 Prospectus Loan ID 19-001 03-12-2026 04-13-2026 HILTON ANCHORAGE 500 WEST 3RD AVENUE Anchorage AK 99501 Anchorage LO 606 606 1958 2009 103600000.00 MAI 12-12-2016 0.58 0.46 6 01-31-2017 12-31-2024 12-31-2025 23010896.78 29933580.00 14435058.00 19402315.00 8575839.00 10531265.00 7655402.75 9333922.00 UW CREFC 4932383.00 2.1351 1.8923 F false Prospectus Loan ID 19-002 03-12-2026 04-13-2026 RENAISSANCE ATLANTA 1 HARTSFIELD CENTRE PARKWAY Atlanta GA 30354 Fulton LO 387 387 1992 2013 78400000.00 MAI 12-30-2016 0.76 0.67 6 01-31-2017 12-31-2024 12-31-2025 27243877.09 26056091.00 17864317.00 15950584.00 9379560.00 10105507.00 8017365.81 8802702.45 UW CREFC 3732615.00 2.7073 2.3583 F false Prospectus Loan ID 19A 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC; Citigroup Global Markets Realty Corp.; Barclays Bank PLC 03-02-2017 16500000.00 120 03-06-2027 300 0.0573 0.0573 3 1 0 04-06-2017 1 PP 2 16430466.91 1 2 2 0 false true false false true NA NA N F false true 13153422.17 103603.23 0.0573 0.0001289 64901.18 38702.05 0.00 13114720.12 13114720.12 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false 07-06-2020 10 03-06-2027 Prospectus Loan ID 20 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 03-23-2017 19200000.00 120 12-11-2026 360 0.0451 0.0451 3 1 36 05-11-2017 false 1 WL 5 74565.33 19200000.00 1 1 0 true true false false false 12-10-2026 Defeased 63460 2016 26500000.00 MAI 02-15-2017 0.96 3 07-11-2019 F 03-31-2017 2225866.00 611901.00 1613965.00 1541223.00 UW F false false 17229968.77 97397.69 0.0451 0.0003478 66914.50 30483.19 0.00 17199485.58 17199485.58 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 21 03-12-2026 04-13-2026 CIBC Inc. 03-06-2017 18000000.00 120 04-01-2027 0.0506 0.0506 3 1 120 05-01-2017 true 1 WL 3 78430.00 18000000.00 1 1 7 true true false false false 12-31-2026 Defeased 210210 1966 2013 31200000.00 MAI 11-02-2016 0.94 3 07-01-2019 F 12-31-2016 2435665.00 433110.00 2002555.00 1856185.78 UW F false false 18000000.00 78430.00 0.0506 0.0001478 78430.00 0.00 0.00 18000000.00 18000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22 03-12-2026 04-13-2026 CIBC Inc. 02-17-2017 18000000.00 120 03-01-2027 360 0.0511 0.0511 3 1 12 04-01-2017 true 1 PP 5 79205.00 18000000.00 1 7 7 7 true true false false false 11-30-2026 Concorde Portfolio TX 185591 44330000.00 0.82 0.77 07-01-2019 N 12-31-2016 01-01-2025 09-30-2025 4332523.89 3220559.00 1489070.70 1211179.95 2843453.19 2009379.05 2692811.56 1896398.30 UW 1467623.98 1.45 1.3691 1.38 1.2921 F F false false 15619758.85 97841.59 0.0511 0.0004478 68731.28 29110.31 0.00 15590648.54 15590648.54 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22-001 03-12-2026 04-13-2026 NEW TERRITORY RANDALLS CENTER 5720-5880 NEW TERRITORY BOULEVARD Sugar Land TX 77479 Fort Bend RT 41955 41955 1997 12830000.00 MAI 12-04-2016 0.8 0.77 6 Spec's Family Partners Ltd. 5500 11-30-2026 FLOORS FOR LIVING 4000 10-31-2028 Flip'n Patties 3150 06-30-2030 12-31-2016 01-01-2025 09-30-2025 1088385.99 3220559.00 318970.58 1211179.95 769415.41 2009379.05 737649.77 1896398.30 UW CREFC 1467623.98 1.3691 1.2921 F 10-24-2025 false Prospectus Loan ID 22-002 03-12-2026 04-13-2026 PINELOCH CENTER 1001 AND 1051 PINELOCH DRIVE Houston TX 77062 Harris RT 52196 52196 1990 9210000.00 MAI 12-07-2016 0.89 0.77 6 Behavior TLC INC d 13588 09-30-2033 Dance Tree inc. INC dba 8000 08-31-2028 Louis Floridia an 5820 01-31-2028 12-31-2016 01-01-2025 09-30-2025 1022001.05 0.00 358342.03 0.00 663659.02 0.00 618399.87 0.00 UW CREFC 0.00 0.00 C 10-24-2025 false Prospectus Loan ID 22-003 03-12-2026 04-13-2026 BAY AREA & HIGHWAY 3 411-495 BAY AREA BOULEVARD Houston TX 77058 Harris RT 45902 45902 1993 2014 9170000.00 MAI 12-07-2016 0.65 0.77 6 Los Ramirez Mexican 6800 09-30-2028 FEDEX OFFICE and PRI 5500 03-31-2028 Kedzie Tire Inc 3500 04-30-2031 12-31-2016 01-01-2025 09-30-2025 857861.48 0.00 391808.84 0.00 466052.64 0.00 429464.16 0.00 UW CREFC 0.00 0.00 C 10-24-2025 false Prospectus Loan ID 22-004 03-12-2026 04-13-2026 FAIRFIELD COUNTRY SHOPS I WEST 15201 MASON ROAD Cypress TX 77433 Harris RT 16385 16385 2001 4520000.00 MAI 12-04-2016 0.84 0.77 6 Fairfield Family Physicians 1625 02-28-2029 Kingwood Physical 1600 09-30-2028 Mr.Puff LLC dba Vitrium 1600 04-30-2030 12-31-2016 01-01-2025 09-30-2025 483474.67 0.00 167820.24 0.00 315654.43 0.00 302757.80 0.00 UW CREFC 0.00 0.00 C 10-24-2025 false Prospectus Loan ID 22-005 03-12-2026 04-13-2026 NEW TERRITORY COUNTRY SHOPS 6350 EAST HIGHWAY 90A Sugar Land TX 77498 Fort Bend RT 14228 14228 1995 4580000.00 MAI 12-04-2016 1 0.77 6 Trigg Jones Houston LLC 4090 04-30-2028 Nasser Holdings LLC 3100 10-31-2028 Elegant Dental Solutions PLLC 1528 02-28-2026 12-31-2016 01-01-2025 09-30-2025 472318.95 0.00 116455.56 0.00 355863.39 0.00 343953.13 0.00 UW CREFC 0.00 0.00 C 10-24-2025 false Prospectus Loan ID 22-006 03-12-2026 04-13-2026 BAY AREA & SEAWOLF 515 BAY AREA BOULEVARD Houston TX 77058 Harris RT 5925 5925 2001 2030000.00 MAI 12-07-2016 1 0.77 6 Jerry Hyder O.D. P. 2400 09-30-2026 Starbuck's Coffee 2000 07-31-2036 Dazzling Dynamics LLC 1525 09-30-2035 12-31-2016 01-01-2025 09-30-2025 209365.75 0.00 71390.97 0.00 137974.78 0.00 132837.21 0.00 UW CREFC 0.00 0.00 C 10-24-2025 false Prospectus Loan ID 22-007 03-12-2026 04-13-2026 CONROE PROFESSIONAL BUILDING 404 RIVER POINTE DRIVE Conroe TX 77304 Montgomery OF 9000 9000 2002 1990000.00 MAI 12-08-2016 0.83 0.77 6 TCH Pediatric Associates Inc 9000 12-31-2037 12-31-2016 01-01-2025 09-30-2025 199116.00 0.00 64282.48 0.00 134833.52 0.00 127749.62 0.00 UW CREFC 0.00 0.00 C 10-24-2025 false Prospectus Loan ID 23 03-12-2026 04-13-2026 UBS AG 05-16-2017 18000000.00 120 06-06-2027 360 0.05274 0.05274 3 1 0 07-06-2017 true 1 PP 2 0.00 18000000.00 1 1 1 0 false true false false false 12-05-2026 LORMAX STERN RETAIL DEVELOPMENT - ROSEVILLE 32233 GRATIOT AVENUE Roseville MI 48066 Macomb RT 410354 410354 1964 2015 62200000.00 MAI 02-20-2017 0.89 0.93 6 07-06-2019 N Kohl's Deparment Stores Inc. 83473 01-31-2032 Dick's Sporting Goods 50000 01-31-2030 Michael Store's Inc. 25058 02-28-2031 02-28-2017 01-01-2025 09-30-2025 7177470.00 5723172.00 2917763.00 2576114.31 4259707.00 3147057.69 4114544.00 3038185.44 UW CREFC 1494966.00 2.14 2.1051 2.06 2.0322 F F 09-30-2025 false false 15407373.63 99664.40 0.05274 0.0001478 69972.59 29691.81 0.00 15377681.82 15377681.82 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 24 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 12-30-2016 17000000.00 120 01-05-2027 360 0.04983 0.04983 3 1 0 02-05-2017 true 1 WL 2 91083.13 16899033.17 1 1 1 0 false true false false false 11-04-2026 BOSTON CREEK APARTMENTS 2701 44TH STREET Lubbock TX 79413 Lubbock MF 349 349 1972 2015 23000000.00 MAI 11-29-2016 19900000.00 10-28-2025 MAI 0.94 0.91 2 07-05-2019 N 11-30-2016 01-01-2025 06-30-2025 2874427.00 1416483.00 1262105.00 855177.77 1612322.00 561305.23 1507622.00 433540.23 UW CREFC 546499.00 1.48 1.027 1.38 0.7933 F F false false 14729531.87 0.00 0.04983 0.0001478 0.00 0.00 0.00 16332046.44 14729531.87 09-05-2019 1 true 4306752.39 0 0 3 0 Trimont LLC 05-15-2019 false 0.00 7 0 Prospectus Loan ID 25 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 05-01-2017 15000000.00 120 05-11-2027 300 0.0516 0.0516 3 1 0 06-11-2017 true 1 PP 2 89092.47 14977557.53 1 1 1 0 false true false false false 02-10-2027 SHERATON HOTEL GREENSBORO 3121 WEST GATE CITY BOULEVARD Greensboro NC 27407 Guilford LO 985 985 1970 2015 91000000.00 MAI 04-05-2017 0.47 0.49 6 07-11-2019 N 02-28-2017 08-01-2024 07-31-2025 36070460.00 44356470.00 25493178.00 34849694.04 10577282.00 9506775.96 8773759.00 7288952.46 UW CREFC 3207329.04 3.30 2.964 2.74 2.2725 F F false false 11821667.38 89092.47 0.0516 0.0001289 52527.61 36564.86 0.00 11785102.52 11785102.52 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26 03-12-2026 04-13-2026 CIBC Inc. 05-05-2017 13500000.00 120 06-01-2027 0.0445 0.0445 3 1 120 07-01-2017 true 1 WL 3 0.00 13500000.00 1 1 1 7 true true true false false 06-30-2019 03-31-2027 03-31-2027 TRADE CENTER 7328-7340 TRADE STREET San Diego CA 92121 San Diego IN 118457 118457 1986 2002 21250000.00 MAI 04-03-2017 0.98 0.98 6 X nVent 51140 04-30-2028 Intelligent Technology 26304 06-30-2031 Calspan Corporation 11029 03-31-2026 12-31-2016 12-31-2024 12-31-2025 1731584.15 2441770.00 456162.52 682049.97 1275421.63 1759720.03 1134161.66 1618459.03 UW CREFC 609093.75 2.09 2.889 1.86 2.6571 F F 12-31-2025 false false 13500000.00 51731.25 0.0445 0.0001478 51731.25 0.00 0.00 13500000.00 13500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 27 03-12-2026 04-13-2026 Societe Generale 05-02-2017 13250000.00 120 06-01-2027 360 0.0445 0.0445 3 1 0 07-01-2017 true 1 WL 2 0.00 13250000.00 1 1 1 5 false true false false false 02-28-2027 SORENSON COMMUNICATIONS 4192 SOUTH RIVERBOAT ROAD Taylorsville UT 84123 Salt Lake OF 99184 99184 2007 23300000.00 MAI 03-29-2017 1 1 6 07-01-2019 N Sorenson Communications Inc. 99184 03-31-2036 02-28-2017 12-31-2024 12-31-2025 2483013.10 3067267.00 877977.68 1060852.01 1605035.42 2006414.99 1486014.62 1887393.99 UW CREFC 800912.88 2.00 2.5051 1.86 2.3565 F F 12-31-2025 false false 11078865.42 66742.74 0.0445 0.0001478 42453.60 24289.14 0.00 11054576.28 11054576.28 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 28 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 04-03-2017 11850000.00 120 04-05-2027 360 0.0517 0.0517 3 1 12 05-05-2017 true 1 WL 5 52755.54 11850000.00 1 1 0 true true false false false 02-04-2027 Defeased 42499 2004 16700000.00 MAI 03-01-2017 0.91 3 07-05-2019 F 12-31-2016 1354810.02 327481.30 1027328.72 978454.87 UW F false false 10316732.66 64850.20 0.0517 0.0001478 45929.52 18920.68 0.00 10297811.98 10297811.98 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 29 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 03-21-2017 11452000.00 60 360 0.0487 0.0487 3 1 0 05-11-2017 1 WL 2 60570.17 11425301.82 1 1 0 false true false false 01-10-2022 GERBER VILLAGE 2005 17200000.00 10-19-2016 6 SKYZONE 20466 10-31-2026 UPSTATE VET 6835 08-31-2023 CHARBAR NO. 7 5300 01-28-2026 12-31-2016 F false false 0.00 0.00 0.00 0.00 1 0 2 01-10-2022 Prospectus Loan ID 30 03-12-2026 04-13-2026 CIBC Inc. 09-06-2016 11280000.00 120 10-01-2026 360 0.0444 0.0444 3 1 18 11-01-2016 true 1 WL 5 43127.20 11280000.00 1 1 1 7 true true false false false 06-30-2026 SACRAMENTO CENTER 8790-8796 SACRAMENTO DRIVE Alexandria VA 22309 Fairfax MU 84492 84492 1986 16000000.00 MAI 07-12-2016 0.96 0.99 6 07-01-2019 N Planet Fitness 14400 01-31-2027 Ffx Cnty Bd of Supervisors - PRS 12384 01-31-2027 DMV Appliances Outlet LLC 9710 09-30-2032 06-30-2016 12-31-2024 12-31-2025 1814674.00 2242151.00 447696.00 618020.40 1366978.00 1624130.60 1263053.00 1520205.60 UW CREFC 681032.04 2.01 2.3848 1.85 2.2322 F F 12-31-2025 false false 9638745.12 56752.67 0.0444 0.0001478 36852.14 19900.53 0.00 9618844.59 9618844.59 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 31 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 04-10-2017 11000000.00 120 04-06-2027 360 0.05 0.05 3 1 60 05-06-2017 true 1 WL 5 47361.11 11000000.00 1 1 1 0 true true false false false 10-05-2026 CORTEZ COMMONS 12966 CORTEZ BOULEVARD Brooksville FL 34613 Hernando RT 72160 72160 2015 17300000.00 MAI 12-26-2016 1 1 6 07-06-2019 N Dick's Sporting Goods 45000 01-31-2031 Five Below Inc. 7500 06-30-2030 Matress Firm 4675 12-31-2029 02-28-2017 12-31-2024 12-31-2025 1545636.00 1802927.00 474250.00 474608.45 1071386.00 1328318.55 1028449.00 1285380.55 UW CREFC 708605.00 1.51 1.8745 1.45 1.8139 F F 12-31-2025 false false 10348454.37 59050.38 0.05 0.0001478 44555.85 14494.53 0.00 10333959.84 10333959.84 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 32 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 03-06-2017 10750000.00 120 12-06-2026 360 0.0556 0.0556 3 1 0 04-06-2017 true 1 WL 2 61442.61 10718267.84 1 1 0 false true false false false 12-05-2026 Defeased 106 106 2004 2016 15600000.00 MAI 12-07-2016 0.79 3 07-06-2019 F 03-31-2017 3955797.00 2471845.00 1483953.00 1325720.71 UW F false false 9220437.04 61442.61 0.0556 0.0001478 44145.40 17297.21 0.00 9203139.81 9203139.83 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 10-05-2023 09-06-2024 false 0.00 8 0 Prospectus Loan ID 33 03-12-2026 04-13-2026 UBS AG 05-11-2017 10000000.00 120 05-06-2027 360 0.04448 0.04448 3 1 0 06-06-2017 true 1 WL 2 50360.03 9987942.19 1 1 1 0 false true false false false 01-05-2027 6851 VETERANS MEMORIAL BLVD 6851 VETERANS MEMORIAL BOULEVARD Metairie LA 70003 Jefferson RT 92175 92175 1969 14650000.00 MAI 04-10-2017 0.89 0.98 6 07-06-2019 N Northern Tools 23527 08-31-2029 Office Depot 23071 07-15-2029 Petsmart 20267 01-31-2036 03-31-2017 12-31-2024 12-31-2025 1475270.00 1786901.00 388589.00 576474.46 1086681.00 1210426.54 993547.00 1117292.54 UW CREFC 604320.36 1.80 2.0029 1.64 1.8488 F F 01-01-2026 false false 8343030.25 50360.03 0.04448 0.0001478 31955.66 18404.37 0.00 8324625.88 8324625.88 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 34 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 03-23-2017 9650000.00 120 01-06-2027 360 0.054 0.054 3 1 0 05-06-2017 true 1 WL 2 54187.72 9629872.01 1 1 0 false true false false false 01-05-2027 Defeased 330 330 1972 15030000.00 MAI 02-16-2017 0.8 3 07-06-2019 F 02-28-2017 1364991.00 494171.00 870821.00 854321.00 UW F false false 8255750.98 54187.72 0.054 0.0001478 38389.24 15798.48 0.00 8239952.50 8239952.50 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 35 03-12-2026 04-13-2026 UBS AG 05-03-2017 9500000.00 120 05-06-2027 0.0475 0.0475 3 1 120 06-06-2017 true 1 WL 3 38857.64 9500000.00 1 1 1 0 true true false false false 02-05-2027 KUMHO TIRES 1240 HIGHWAY 155 McDonough GA 30253 Henry IN 406874 406874 2007 25000000.00 MAI 03-30-2017 1 1 6 07-06-2019 N Kumho Tire U.S.A. Inc. 410448 03-31-2032 02-28-2017 12-31-2024 12-31-2025 1853118.00 1586809.00 363843.00 51766.27 1489275.00 1535042.73 1375959.00 1421726.73 UW CREFC 457517.38 3.26 3.3551 3.01 3.1074 F F 12-31-2025 false false 9500000.00 38857.64 0.0475 0.0001478 38857.64 0.00 0.00 9500000.00 9500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 36 03-12-2026 04-13-2026 Societe Generale 05-09-2017 9300000.00 120 06-05-2027 300 0.0502 0.0502 3 1 0 07-05-2017 true 1 WL 2 0.00 9300000.00 1 1 1 0 false true false false false 04-04-2027 HAMPTON INN SUITES - NATOMAS 3021 ADVANTAGE WAY Sacramento CA 95834 Sacramento LO 100 100 2006 15920000.00 MAI 03-30-2017 0.83 0.6 6 07-05-2019 N 02-28-2017 12-31-2024 12-31-2025 4669328.52 3394192.00 2899055.65 2735874.81 1770272.87 658317.19 1583499.73 522549.51 UW CREFC 653703.60 2.71 1.007 2.42 0.7993 F F false false 7319527.09 54475.30 0.0502 0.0001478 31640.69 22834.61 0.00 7296692.48 7296692.48 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 37 03-12-2026 04-13-2026 Societe Generale 05-09-2017 9300000.00 120 06-05-2027 300 0.0502 0.0502 3 1 0 07-05-2017 true 1 WL 2 0.00 9300000.00 1 1 1 0 false true false false false 04-04-2027 HOLIDAY INN EXPRESS - NATOMAS 2981 ADVANTAGE WAY Sacramento CA 95834 Sacramento LO 100 100 2006 16110000.00 MAI 03-30-2017 0.81 0.76 6 07-05-2019 N 02-28-2017 12-31-2024 12-31-2025 4439007.97 4414366.00 2788022.42 3269044.34 1650985.55 1145321.66 1473425.23 968747.02 UW CREFC 653703.60 2.53 1.752 2.25 1.4819 F F false false 7319527.09 54475.30 0.0502 0.0001478 31640.69 22834.61 0.00 7296692.48 7296692.48 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 38 03-12-2026 04-13-2026 UBS AG 05-01-2017 9200000.00 120 05-06-2027 0.046862 0.046862 3 1 120 06-06-2017 true 1 WL 3 37125.12 9200000.00 1 1 1 0 true true true false false 06-05-2019 02-05-2027 02-05-2027 PROTEA PACIFIC BEACH 909-919 GARNET AVENUE San Diego CA 92109 San Diego MU 42480 42480 1953 2000 15100000.00 MAI 04-02-2017 1 0.95 6 X 24 Hour Fitness 23758 11-30-2026 Pangaea Outpost LLC 11344 04-30-2030 ASSET MANAGEMENT SERVICES II 1558 12-31-2026 03-31-2017 12-31-2024 12-31-2025 1181543.00 1282218.00 269776.00 321045.44 911767.00 961172.56 850871.00 900275.56 UW CREFC 437118.32 2.09 2.1988 1.95 2.0595 F F 12-31-2025 false false 9200000.00 37125.12 0.046862 0.0001478 37125.12 0.00 0.00 9200000.00 9200000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 39 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 03-23-2017 8875000.00 120 01-06-2027 360 0.055 0.055 3 1 0 05-06-2017 true 1 WL 2 50391.27 8856881.52 1 1 0 false true false false false 01-05-2027 Defeased 253 253 1989 2000 13650000.00 MAI 02-16-2017 0.81 3 07-06-2019 F 02-28-2017 964188.00 149414.00 814774.00 801365.00 UW F false false 7613460.15 50391.27 0.055 0.0001478 36058.19 14333.08 0.00 7599127.07 7599127.07 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 40 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 02-15-2017 8872500.00 120 12-11-2026 360 0.0504 0.0504 3 1 0 04-11-2017 true 1 WL 2 47846.63 8843112.05 1 1 0 false true false false false 12-10-2026 Defeased 61933 1985 2013 13650000.00 MAI 08-24-2016 0.93 3 07-11-2019 F 11-30-2016 1722740.00 734010.00 988730.00 913172.00 UW F false false 7499843.61 47846.63 0.0504 0.0001478 32549.32 15297.31 0.00 7484546.30 7484546.30 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 41 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 04-12-2017 8350000.00 120 02-06-2027 360 0.0514 0.0514 3 1 24 06-06-2017 true 1 WL 5 36958.03 8350000.00 1 4 0 true true false false false 02-05-2027 Defeased MH 496 496 14290000.00 0.83 07-06-2019 F 01-31-2017 1567920.00 567860.00 1000060.00 975260.00 UW 1.83 1.78 F false false 7441579.75 45541.76 0.0514 0.0001478 32937.26 12604.50 0.00 7428975.25 7428975.25 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 41-001 03-12-2026 04-13-2026 Defeased 257 257 1984 8740000.00 MAI 0.88 0 3 01-31-2017 932360.00 292350.00 640010.00 627160.00 UW false Prospectus Loan ID 41-002 03-12-2026 04-13-2026 Defeased 60 60 1978 1670000.00 MAI 0.93 0 3 01-31-2017 214025.00 74694.00 139331.00 136331.00 UW false Prospectus Loan ID 41-003 03-12-2026 04-13-2026 Defeased 112 112 1975 2130000.00 MAI 0.73 0 3 01-31-2017 243000.00 109873.00 133127.00 127527.00 UW false Prospectus Loan ID 41-004 03-12-2026 04-13-2026 Defeased 67 67 1975 1750000.00 MAI 0.7 0 3 01-31-2017 178535.00 90943.00 87592.00 84242.00 UW false Prospectus Loan ID 42 03-12-2026 04-13-2026 UBS AG 04-12-2017 7900000.00 120 02-06-2027 300 0.054265 0.054265 3 1 0 06-06-2017 true 1 WL 2 48166.76 7888748.51 1 1 0 false true false false true 02-05-2027 Defeased 222554 2005 12150000.00 MAI 02-20-2017 1 3 07-06-2019 F 02-28-2017 1295456.00 420705.00 874751.00 802701.00 UW F false true 6277566.60 48166.76 0.054265 0.0001478 29333.94 18832.82 0.00 6258733.78 6258733.78 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false 05-06-2020 10 02-06-2027 Prospectus Loan ID 43 03-12-2026 04-13-2026 Societe Generale 02-01-2017 7600000.00 120 02-01-2027 360 0.04565 0.04565 3 1 0 03-01-2017 true 1 WL 2 38802.16 7560191.56 1 1 1 0 false true false false false 09-30-2026 THE MARKETPLACE AT WAXAHACHIE 791 & 793 NORTH HIGHWAY 77 Waxahachie TX 75165 Ellis RT 100044 100044 2005 14000000.00 MAI 12-15-2016 0.78 0.9 6 07-01-2019 N Harbor Freight Tools USA Inc. 15300 10-31-2028 Dollar Tree 15000 01-31-2031 AARONS LLC C0624 15000 03-31-2033 11-30-2016 12-31-2024 12-31-2025 1289760.11 1649487.00 486886.01 755237.98 802874.10 894249.02 717867.50 809242.02 UW CREFC 465626.00 1.72 1.9205 1.54 1.7379 F F 12-31-2025 false false 6316638.94 38802.16 0.04565 0.0001478 24830.53 13971.63 0.00 6302667.29 6302667.31 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 44 03-12-2026 04-13-2026 CIBC Inc. 04-11-2017 7500000.00 120 360 0.0472 0.0472 3 1 36 06-01-2017 1 WL 5 30483.33 7500000.00 1 1 7 true true false false 01-31-2027 GREENHILL APARTMENTS 1975 2016 11900000.00 02-09-2017 2 01-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 4548625.97 3 01-03-2024 Prospectus Loan ID 45 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 04-28-2017 7500000.00 120 05-06-2027 360 0.0495 0.0495 3 1 0 06-06-2017 true 1 WL 2 40032.75 7491936.00 1 2 2 0 false true false false false 02-05-2027 Urbana Champaign Multifamily Portfolio IL MF 204 204 11650000.00 03-12-2017 0.95 0.93 07-06-2019 N 02-28-2017 01-01-2025 09-30-2025 1540099.00 1590225.00 753467.00 1016865.31 786632.00 573359.69 725432.00 527459.69 UW 360294.75 1.64 1.5913 1.51 1.4639 F F false false 6349929.15 40032.75 0.0495 0.0001478 27066.57 12966.18 0.00 6336962.97 6336962.97 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 45-001 03-12-2026 04-13-2026 500 E MICHIGAN 500-510 EAST MICHIGAN AVENUE Urbana IL 61801 Champaign MF 108 108 1975 6600000.00 MAI 03-12-2017 0.94 0.99 6 02-28-2017 01-01-2025 09-30-2025 849808.00 897508.00 414240.00 552023.94 435568.00 345484.06 403168.00 321184.06 UW CREFC 201765.00 1.7123 1.5918 F false Prospectus Loan ID 45-002 03-12-2026 04-13-2026 306 E MICHIGAN 306-410 EAST MICHIGAN AVENUE Urbana IL 61801 Champaign MF 96 96 1973 5050000.00 MAI 03-12-2017 0.97 0.87 6 02-28-2017 01-01-2025 09-30-2025 690291.00 692717.00 339227.00 464841.37 351064.00 227875.63 322264.00 206275.63 UW CREFC 158529.75 1.4374 1.3011 F false Prospectus Loan ID 46 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 03-23-2017 7500000.00 120 01-06-2027 360 0.054 0.054 3 1 0 05-06-2017 true 1 WL 2 42114.81 7484356.48 1 1 0 false true false false false 01-05-2027 Defeased 203 203 1958 11920000.00 MAI 02-28-2017 0.93 3 07-06-2019 F 02-28-2017 1060610.00 345971.00 714639.00 704489.00 UW F false false 6416386.61 42114.81 0.054 0.0001478 29836.20 12278.61 0.00 6404108.01 6404108.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 47 03-12-2026 04-13-2026 UBS AG 05-03-2017 7000000.00 120 05-06-2027 360 0.046 0.046 3 1 0 06-06-2017 true 1 WL 2 35885.11 6991842.67 1 1 1 0 false true false false false 02-05-2027 HAVEN COMMERCE CENTER 9035-9065 HAVEN AVENUE Rancho Cucamonga CA 91730 San Bernardino OF 77063 77063 1987 12800000.00 MAI 03-08-2017 0.94 1 6 07-06-2019 N Dept of Corrections & Rehab. 23401 08-31-2033 St Of CA Dept Of Corrections & Rehab 15268 08-31-2033 Morning View Family 8680 06-30-2030 03-31-2017 12-31-2024 12-31-2025 1462518.00 1742088.00 584328.00 989906.74 878190.00 752181.26 827318.00 701309.26 UW CREFC 430621.32 2.04 1.7467 1.92 1.6285 F F 12-31-2025 false false 5866658.02 35885.11 0.046 0.0001478 23238.48 12646.63 0.00 5854011.39 5854011.39 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 48 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 01-06-2017 6950000.00 120 02-05-2027 360 0.0563 0.0563 3 1 0 03-05-2017 true 1 WL 2 40030.06 6920072.78 1 1 1 0 false true false false true 12-04-2026 HAMPTON INN MONROE 1565 NORTH DIXIE HIGHWAY Monroe MI 48162 Monroe LO 74 74 2000 2014 10300000.00 MAI 10-25-2016 0.69 0.52 6 07-05-2019 N 09-30-2016 10-01-2024 09-30-2025 2027193.00 1611256.00 1075135.08 940321.06 952057.92 670934.94 870970.20 606484.70 UW CREFC 480360.72 1.98 1.3967 1.81 1.2625 F F false true 5956444.84 40030.06 0.0563 0.0001478 28877.18 11152.88 0.00 5945291.96 5945291.96 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false 08-05-2020 10 02-05-2027 Prospectus Loan ID 49 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 01-19-2017 6070000.00 120 360 0.0595 0.0595 3 1 0 03-05-2017 1 WL 2 36197.82 6045390.37 1 1 0 false true false false 12-04-2026 LA QUINTA INNS & SUITES HARRISBURG HERSHEY 2012 8800000.00 08-30-2016 2 11-30-2016 F false false 0.00 0.00 0.00 0.00 1 0 5478222.66 3 Prospectus Loan ID 50 03-12-2026 04-13-2026 CIBC Inc. 01-27-2017 5950000.00 120 360 0.0505 0.0505 3 1 0 03-01-2017 1 WL 2 32122.95 5921468.70 1 1 7 false true false false 11-30-2026 FAIRFIELD INN & SUITES MILFORD 2001 2015 8500000.00 12-12-2016 2 02-28-2017 F false false 0.00 0.00 0.00 0.00 1 0 1615136.12 3 Prospectus Loan ID 51 03-12-2026 04-13-2026 CIBC Inc. 05-10-2017 5500000.00 120 06-01-2027 360 0.045 0.045 3 1 60 07-01-2017 true 1 WL 5 0.00 5500000.00 1 3 3 7 true true false false false 02-28-2027 Cen Tex Self Storage Portfolio TX 818 818 9200000.00 04-07-2017 0.95 0.85 07-01-2019 N 03-31-2017 12-31-2024 12-31-2025 958087.63 1144664.00 380189.83 588681.20 577897.80 555982.80 565092.79 543177.80 UW 334412.83 1.73 1.6625 1.69 1.6242 F F false false 5159605.71 27867.69 0.045 0.0001478 19993.47 7874.22 0.00 5151731.49 5151731.49 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 51-001 03-12-2026 04-13-2026 DRIPPING SPRINGS 26550-26552 RANCH ROAD 12 Dripping Springs TX 78620 Hays MU 246 246 1986 1994 4000000.00 MAI 04-07-2017 0.99 0.91 6 03-31-2017 12-31-2024 12-31-2025 399678.36 537205.00 138929.38 229444.25 260748.98 307760.75 255283.99 302295.75 UW CREFC 150485.53 2.0451 2.0088 F false Prospectus Loan ID 51-002 03-12-2026 04-13-2026 LOCKHART 1414 SOUTH COLORADO STREET & 1421 SOUTH COMMERCE STREET Lockhart TX 78644 Caldwell SS 312 312 1985 1997 3160000.00 MAI 04-07-2017 0.97 0.9 6 03-31-2017 12-31-2024 12-31-2025 344123.94 402194.00 137189.40 192478.70 206934.54 209715.30 202709.53 205490.30 UW CREFC 117044.30 1.7917 1.7556 F false Prospectus Loan ID 51-003 03-12-2026 04-13-2026 SAN MARCOS 2409 INTERSTATE 35 San Marcos TX 78666 Hays SS 260 260 1997 2040000.00 MAI 04-07-2017 0.89 0.74 6 03-31-2017 12-31-2024 12-31-2025 214285.33 205265.00 104071.05 166758.25 110214.28 38506.75 107099.27 35391.75 UW CREFC 66883.00 0.5757 0.5291 F false Prospectus Loan ID 52 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 04-12-2017 5500000.00 120 360 0.05654 0.05654 3 1 0 06-05-2017 1 WL 2 31761.88 5495016.09 1 1 0 false true false false 03-04-2027 COMFORT INN CLEVELAND 1989 2015 9500000.00 03-02-2017 2 12-31-2016 F false false 0.00 0.00 0.00 0.00 1 0 4735348.36 3 Prospectus Loan ID 53 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 02-01-2017 4850000.00 120 02-11-2027 360 0.0521 0.0521 3 1 0 03-11-2017 true 1 WL 2 26661.85 4827418.68 1 1 1 0 false true false false false 11-10-2026 MONROE BUILDING-WI 752-764 NORTH MILWAUKEE STREET Milwaukee WI 53202 Milwaukee OF 47315 47315 1904 2001 7000000.00 MAI 12-20-2016 1 0.55 6 07-11-2019 N Scribner Cohen 14816 12-31-2030 Rinka+ 9306 10-31-2026 Leslie Hindman Auctioneers 2014 02-28-2027 03-31-2017 12-31-2024 12-31-2025 978174.00 619803.00 439866.00 415269.03 538308.00 204533.97 481530.00 147755.97 UW CREFC 319942.20 1.68 0.6392 1.51 0.4618 F F 12-31-2025 false false 4108367.28 26661.85 0.0521 0.0001478 18431.73 8230.12 0.00 4100137.17 4100137.16 04-11-2026 1 false 0 3463.25 0 0 0 Trimont LLC false Prospectus Loan ID 54 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 04-24-2017 4500000.00 120 360 0.0478 0.0478 3 1 12 06-06-2017 1 WL 5 18522.50 4500000.00 1 2 0 true true true false 05-05-2019 02-05-2027 02-05-2027 Murphy and Hempstead MHC Portfolio 7920000.00 02-28-2017 03-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 09-11-2025 Prospectus Loan ID 54-001 03-12-2026 04-13-2026 MURPHY MHC 1940 3750000.00 0 6 03-31-2017 false Prospectus Loan ID 54-002 03-12-2026 04-13-2026 HEMPSTEAD MHC 1966 2015 4170000.00 0 6 03-31-2017 false Prospectus Loan ID 55 03-12-2026 04-13-2026 Societe Generale 01-06-2017 4500000.00 120 02-01-2027 360 0.0534 0.0534 3 1 0 03-01-2017 true 1 WL 2 25100.61 4479546.36 1 1 1 0 false true false false false 10-31-2026 CROSSROADS TOWN CENTER II 6380 AND 6390 NORTH DECATUR BOULEVARD North Las Vegas NV 89084 Clark MU 30068 30068 2009 7400000.00 MAI 12-12-2016 0.76 1 6 07-01-2019 N STATE OF NEVADA 12353 02-28-2026 Intermountain Medical Holdings Nevada Inc 8165 01-31-2031 EZPAWN Nevada Inc. 3210 06-30-2029 11-30-2016 12-31-2024 12-31-2025 658488.04 982830.00 197903.92 297169.41 460584.11 685660.59 433522.91 658599.59 UW CREFC 301207.32 1.53 2.2763 1.44 2.1865 F F 12-31-2025 false false 3825917.64 25100.61 0.0534 0.0001478 17592.84 7507.77 0.00 3818409.88 3818409.87 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 56 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 04-06-2017 4465000.00 120 04-11-2027 360 0.0478 0.0478 3 1 0 05-11-2017 true 1 WL 2 23372.36 4454396.30 1 1 0 false true false false false 01-10-2027 Defeased 61425 2002 2015 6600000.00 MAI 02-24-2017 0.82 3 07-11-2019 F 03-31-2017 694298.00 283658.00 410641.00 401412.00 UW F false false 3753316.33 23372.36 0.0478 0.0006478 15449.07 7923.29 0.00 3745393.04 3745393.04 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 57 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 04-03-2017 4125000.00 120 01-06-2027 360 0.0512 0.0512 3 1 24 05-06-2017 true 1 WL 5 18186.67 4125000.00 1 1 0 true true false false false 01-05-2027 Defeased 12056 2016 5600000.00 MAI 02-21-2017 1 3 07-06-2019 F 519675.00 131832.00 387842.00 373978.00 UW F false false 3667779.87 22447.40 0.0512 0.0001478 16170.83 6276.57 0.00 3661503.30 3661503.30 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 58 03-12-2026 04-13-2026 UBS AG 05-12-2017 4100000.00 120 360 0.055495 0.055495 3 1 0 07-06-2017 1 WL 2 0.00 4100000.00 1 7 0 false true false false 03-05-2027 Chicago Multifamily Portfolio 5950000.00 03-01-2017 02-28-2017 F false false 0.00 0.00 0.00 0.00 1 0 0 3 04-06-2019 Prospectus Loan ID 58-001 03-12-2026 04-13-2026 5618-5620 S. DR MARTIN LUTHER KING DRIVE 1945 2016 1230000.00 0 6 02-28-2017 false Prospectus Loan ID 58-002 03-12-2026 04-13-2026 6558 S. VERNON AVENUE 1918 2015 1190000.00 0 6 02-28-2017 false Prospectus Loan ID 58-003 03-12-2026 04-13-2026 4750 S. INDIANA AVENUE 1905 2016 1040000.00 0 6 02-28-2017 false Prospectus Loan ID 58-004 03-12-2026 04-13-2026 7840 S. YATES 1961 2015 660000.00 0 6 02-28-2017 false Prospectus Loan ID 58-005 03-12-2026 04-13-2026 2220-2226 E. 75TH STREET 1926 2015 640000.00 0 6 02-28-2017 false Prospectus Loan ID 58-006 03-12-2026 04-13-2026 2800-2806 E. 81ST STREET 1926 2015 630000.00 0 6 02-28-2017 false Prospectus Loan ID 58-007 03-12-2026 04-13-2026 1422 E. 68TH STREET 1912 2015 560000.00 0 6 02-28-2017 false Prospectus Loan ID 59 03-12-2026 04-13-2026 UBS AG 05-11-2017 4065000.00 120 05-06-2027 360 0.0533 0.0533 3 1 0 06-06-2017 true 1 WL 2 22648.92 4061008.30 1 1 1 0 false true false false false 02-05-2027 409 SOUTH CENTER STREET 409 SOUTH CENTER STREET Royal Oak MI 48067 Oakland MU 19282 19282 1972 2007 5970000.00 MAI 03-31-2017 1 1 6 07-06-2019 N Douglas & Co. 19282 01-31-2030 03-31-2017 12-31-2024 12-31-2025 532090.00 608764.00 139100.00 165732.65 392990.00 443031.35 366956.00 416999.35 UW CREFC 271787.04 1.45 1.63 1.35 1.5342 F F 12-15-2025 false false 3478385.98 22648.92 0.0533 0.0001478 15964.83 6684.09 0.00 3471701.89 3471701.89 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 60 03-12-2026 04-13-2026 Societe Generale 01-24-2017 4000000.00 120 02-01-2027 360 0.0483 0.0483 3 1 60 03-01-2017 true 1 WL 5 16636.67 4000000.00 1 1 1 5 true true true false false 02-28-2022 10-31-2026 10-31-2026 PECOS CENTER 1405 CORTEZ STREET Denver CO 80221 Adams RT 71779 71779 1966 2006 8700000.00 MAI 09-27-2016 0.79 1 6 X ARC Thrift Stores 47400 11-29-2027 US Postal Service 24379 11-29-2027 12-31-2016 12-31-2024 12-31-2025 785185.57 1140404.00 270607.42 359432.77 514578.14 780971.23 440403.02 706796.23 UW CREFC 252710.52 2.04 3.0903 1.74 2.7968 F F 03-31-2026 false false 3742855.24 21059.21 0.0483 0.0001478 15567.16 5492.05 0.00 3737363.18 3737363.19 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 61 03-12-2026 04-13-2026 CIBC Inc. 04-20-2016 3985000.00 120 300 0.0589 0.0589 3 1 0 06-01-2016 1 WL 2 25408.13 3910715.62 1 1 7 false true false false 02-28-2026 Defeased 1996 2013 7300000.00 03-01-2016 3 12-31-2016 F false false 0.00 0.00 0.00 0.00 1 0 2 03-02-2026 Prospectus Loan ID 62 03-12-2026 04-13-2026 CIBC Inc. 03-09-2017 3900000.00 120 01-01-2027 360 0.0529 0.0529 3 1 0 05-01-2017 true 1 WL 2 21632.67 3891672.52 1 1 7 false true false false false 12-31-2026 Defeased 13905 2000 6220000.00 MAI 01-13-2017 1 3 07-01-2019 F 12-31-2015 354132.00 4410.00 349722.00 349722.00 UW F false false 3326412.21 21632.67 0.0529 0.0001478 15152.73 6479.94 0.00 3319932.27 3319932.27 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 63 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 03-17-2017 2415000.00 120 04-05-2027 360 0.0614 0.0614 3 1 24 05-05-2017 true 1 WL 5 12768.64 2415000.00 1 1 1 0 true true false false false 02-04-2027 3470 ERIE BOULEVARD EAST 3470 ERIE BOULEVARD EAST DeWitt NY 13214 Onondaga RT 14100 14100 1965 2007 3950000.00 MAI 01-26-2017 1 1 6 07-05-2019 N Men's Warehouse The 6000 09-30-2032 Ballet & Dance Center 3000 09-30-2027 Everglow spray Tan 1500 05-30-2027 12-31-2016 12-31-2024 12-31-2025 290816.64 319568.00 50784.73 76638.46 240031.91 242929.54 221313.03 224210.54 UW CREFC 176367.00 1.36 1.3774 1.25 1.2712 F F 03-31-2026 false false 2191657.48 14697.23 0.0614 0.0001478 11587.78 3109.45 0.00 2188548.03 2188548.03 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 64 03-12-2026 04-13-2026 UBS AG 04-05-2017 2265000.00 120 01-06-2027 360 0.0535 0.0535 3 1 0 05-06-2017 true 1 WL 2 12648.07 2260224.97 1 1 0 false true false false false 01-05-2027 Defeased 39241 2000 3170000.00 MAI 02-14-2017 0.84 3 07-06-2019 F 12-31-2016 471512.00 245135.00 226376.00 220571.00 UW F false false 1935086.72 12648.07 0.0535 0.0001478 8914.84 3733.23 0.00 1931353.50 1931353.49 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 65 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 11-15-2016 1900000.00 120 12-05-2026 360 0.0619 0.0619 3 1 0 01-05-2017 true 1 WL 2 11624.58 1889575.65 1 1 0 false true false false false 10-04-2026 Defeased 100 100 1971 3800000.00 MAI 08-24-2016 0.9 3 07-05-2019 F 12-31-2016 584658.16 352920.69 231737.47 204395.47 UW F false false 1647304.18 11624.58 0.0619 0.0001478 8780.59 2843.99 0.00 1644460.19 1644460.19 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 66 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 03-30-2017 1690000.00 120 04-11-2027 360 0.0509 0.0509 3 1 0 05-11-2017 true 1 WL 2 9165.47 1686236.09 1 1 0 false true false false false 01-10-2027 Defeased 46209 1999 2660000.00 MAI 02-21-2017 0.87 3 07-11-2019 F 03-31-2017 318158.00 161164.00 156994.00 145253.00 UW F false false 1433381.32 9165.47 0.0509 0.0009228 6282.59 2882.88 0.00 1430498.44 1430498.44 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 67 03-12-2026 04-13-2026 UBS AG 04-07-2017 1625000.00 120 01-06-2027 360 0.054027 0.054027 3 1 24 05-06-2017 true 1 WL 5 7560.03 1625000.00 1 1 0 true true false false false 01-05-2027 Defeased 38219 1980 2540000.00 MAI 03-10-2017 0.79 3 07-06-2019 F 02-28-2017 305804.00 113771.00 192033.00 186600.00 UW F false false 1453450.68 9127.61 0.054027 0.0001478 6761.92 2365.69 0.00 1451084.99 1451084.99 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to each property the Asset Number has been updated from decimal to CREFC standard, for example 1.01 and 1.02 on original file has been updated to 1-001 and 1-002 respectively. Item 2(a)(2) Asset Number With respect to Asset Number 10, original file reflected one loan with Original Loan Amount of 30000000 however this is now split into Asset Number 10, 10A, and 10B reflecting Pari Passu notes with Original Loan Amounts of 15000000, 10000000, and 5000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for assets 19 (adding loan 19A) each are a pari passu loan structure. Item 2(c)(1) Originator For Asset Number 3, the mortgage loan was originated by Deutsche Bank AG, New York Branch and subsequently acquired by UBS AG. Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in July 2017, zero) Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(14) Valuation Amount at Securitization For Asset Number 3, all LTV calculations are based on the "As Stabilized" appraised values. Item 2(d)(15) Valuation Source at Securitization For Asset Number 3, all LTV calculations are based on the "As Stabilized" appraised values. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization, however, may also include tenants that have signed leases, but are not yet in occupancy or may not be paying rent. Item 2(d)(28)(i) Date of Financials as of Securitization For Asset Numbers 1, 2, 3, 4, 11, and 57 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Ratio (Net Operating Income) With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due. Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Ratio (Net Cash Flow) With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due. Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Reporting Period Ending Scheduled Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association. The full name of Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.