0001888524-26-007495.txt : 20260427 0001888524-26-007495.hdr.sgml : 20260427 20260427152618 ACCESSION NUMBER: 0001888524-26-007495 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-C2 CENTRAL INDEX KEY: 0001711142 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: 333-207340-02 FILM NUMBER: 26900161 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 ubs17c02_10d-202604.htm ubs17c02_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:  333-207340-02

Central Index Key Number of issuing entity:  0001711142

UBS Commercial Mortgage Trust 2017-C2
(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):  0001238163

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

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(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):  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):  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)

38-4041030
38-4041031
38-7187292
(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-C2.

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-C2 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

0

N/A

3

$3,097,472.10

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-C2 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.

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.

German American Capital Corporation ("GACC"), 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 GACC is 0001541294.

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.

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.

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. 333-207340-02 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. 333-207340-02 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2017-C2, affirms the following amounts in the respective accounts:

Collection Account Beginning and Ending Balance

  Prior Distribution Date

03/17/2026

$183,195.39

  Current Distribution Date

04/17/2026

$167,913.11

 

REO Account Beginning and Ending Balance

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

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-C2, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

03/17/2026

$3,584.52

  Current Distribution Date

04/17/2026

$3,954.50

 

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-C2, 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 ubs17c02_ex991-202604.htm ubs17c02_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

UBS Commercial Mortgage Trust 2017-C2

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C2

 

           

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

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

10851 Mastin Street, Suite 300 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 2)

15-16

 

10851 Mastin Street, Suite 300 | Overland Park, KS 66210 | United States

 

Principal Prepayment Detail

17

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Historical Detail

18

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Delinquency Loan Detail

19

 

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

 

 

Collateral Stratification and Historical Detail

20

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 1

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@computershare.com

Modified Loan Detail

23

 

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

 

 

Historical Liquidated Loan Detail

24

Directing Certificateholder

KKR Real Estate Credit Opportunity Partners Aggregator I L.P.

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

-

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

                    Original Balance                         Beginning Balance

Distribution

Distribution

Penalties

         Realized Losses                    Total Distribution                 Ending Balance

   Support¹           Support¹

 

A-1

90276CAA9

2.008000%

34,851,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276CAB7

3.032000%

77,613,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276CAC5

3.264000%

46,089,000.00

6,062,631.42

979,127.71

16,490.36

0.00

0.00

995,618.07

5,083,503.71

42.67%

30.00%

A-3

90276CAD3

3.225000%

210,000,000.00

85,555,433.45

1,417,787.18

229,930.23

0.00

0.00

1,647,717.41

84,137,646.27

42.67%

30.00%

A-4

90276CAE1

3.487000%

260,524,000.00

260,524,000.00

0.00

757,039.32

0.00

0.00

757,039.32

260,524,000.00

42.67%

30.00%

A-S

90276CAH4

3.740000%

103,348,000.00

103,348,000.00

0.00

322,101.27

0.00

0.00

322,101.27

103,348,000.00

25.73%

18.50%

B

90276CAJ0

3.993000%

39,317,000.00

39,317,000.00

0.00

130,827.32

0.00

0.00

130,827.32

39,317,000.00

19.28%

14.13%

C

90276CAK7

4.295000%

32,667,000.00

32,667,000.00

0.00

116,920.64

0.00

0.00

116,920.64

32,667,000.00

13.93%

10.49%

D-RR

90276CAM3

4.587141%

14,514,000.00

14,514,000.00

0.00

55,481.48

0.00

0.00

55,481.48

14,514,000.00

11.55%

8.88%

E-RR

90276CAP6

4.587141%

8,987,000.00

8,987,000.00

0.00

34,353.87

0.00

0.00

34,353.87

8,987,000.00

10.08%

7.88%

F-RR

90276CAR2

4.587141%

16,850,000.00

16,850,000.00

0.00

64,411.11

0.00

0.00

64,411.11

16,850,000.00

7.32%

6.00%

G-RR

90276CAT8

4.587141%

16,850,000.00

16,850,000.00

0.00

64,411.11

0.00

0.00

64,411.11

16,850,000.00

4.55%

4.13%

H-RR

90276CAV3

4.587141%

8,987,000.00

8,987,000.00

0.00

34,353.87

0.00

0.00

34,353.87

8,987,000.00

3.08%

3.13%

NR-RR*

90276CAX9

4.587141%

28,084,591.00

18,792,175.24

0.00

64,182.61

0.00

0.00

64,182.61

18,792,175.24

0.00%

0.00%

Z

90276CAZ4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276CBA8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

898,681,591.00

612,454,240.11

2,396,914.89

1,890,503.19

0.00

0.00

4,287,418.08

610,057,325.22

   

 

 

X-A

90276CAF8

1.167635%

629,077,000.00

352,142,064.87

0.00

342,644.64

0.00

0.00

342,644.64

349,745,149.98

 

 

X-B

90276CAG6

0.687003%

175,332,000.00

175,332,000.00

0.00

100,378.01

0.00

0.00

100,378.01

175,332,000.00

 

 

Notional SubTotal

 

804,409,000.00

527,474,064.87

0.00

443,022.65

0.00

0.00

443,022.65

525,077,149.98

 

 

 

Deal Distribution Total

 

 

 

2,396,914.89

2,333,525.84

0.00

0.00

4,730,440.73

 

 

 

 

*

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

90276CAA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276CAB7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276CAC5

131.54183037

21.24428193

0.35779383

0.00000000

0.00000000

0.00000000

0.00000000

21.60207577

110.29754844

A-3

90276CAD3

407.40682595

6.75136752

1.09490586

0.00000000

0.00000000

0.00000000

0.00000000

7.84627338

400.65545843

A-4

90276CAE1

1,000.00000000

0.00000000

2.90583332

0.00000000

0.00000000

0.00000000

0.00000000

2.90583332

1,000.00000000

A-S

90276CAH4

1,000.00000000

0.00000000

3.11666670

0.00000000

0.00000000

0.00000000

0.00000000

3.11666670

1,000.00000000

B

90276CAJ0

1,000.00000000

0.00000000

3.32750006

0.00000000

0.00000000

0.00000000

0.00000000

3.32750006

1,000.00000000

C

90276CAK7

1,000.00000000

0.00000000

3.57916674

0.00000000

0.00000000

0.00000000

0.00000000

3.57916674

1,000.00000000

D-RR

90276CAM3

1,000.00000000

0.00000000

3.82261816

0.00000000

0.00000000

0.00000000

0.00000000

3.82261816

1,000.00000000

E-RR

90276CAP6

1,000.00000000

0.00000000

3.82261823

0.00000000

0.00000000

0.00000000

0.00000000

3.82261823

1,000.00000000

F-RR

90276CAR2

1,000.00000000

0.00000000

3.82261780

0.00000000

0.00000000

0.00000000

0.00000000

3.82261780

1,000.00000000

G-RR

90276CAT8

1,000.00000000

0.00000000

3.82261780

0.00000000

0.00000000

0.00000000

0.00000000

3.82261780

1,000.00000000

H-RR

90276CAV3

1,000.00000000

0.00000000

3.82261823

0.00000000

0.00000000

0.00000000

0.00000000

3.82261823

1,000.00000000

NR-RR

90276CAX9

669.12760951

0.00000000

2.28533184

0.27248714

13.05581769

0.00000000

0.00000000

2.28533184

669.12760951

Z

90276CAZ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276CBA8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276CAF8

559.77577446

0.00000000

0.54467838

0.00000000

0.00000000

0.00000000

0.00000000

0.54467838

555.96556539

X-B

90276CAG6

1,000.00000000

0.00000000

0.57250251

0.00000000

0.00000000

0.00000000

0.00000000

0.57250251

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

16,490.36

0.00

16,490.36

0.00

0.00

0.00

16,490.36

0.00

 

A-3

03/01/26 - 03/30/26

30

0.00

229,930.23

0.00

229,930.23

0.00

0.00

0.00

229,930.23

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

757,039.32

0.00

757,039.32

0.00

0.00

0.00

757,039.32

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

342,644.64

0.00

342,644.64

0.00

0.00

0.00

342,644.64

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

100,378.01

0.00

100,378.01

0.00

0.00

0.00

100,378.01

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

322,101.27

0.00

322,101.27

0.00

0.00

0.00

322,101.27

0.00

 

B

03/01/26 - 03/30/26

30

0.00

130,827.32

0.00

130,827.32

0.00

0.00

0.00

130,827.32

0.00

 

C

03/01/26 - 03/30/26

30

0.00

116,920.64

0.00

116,920.64

0.00

0.00

0.00

116,920.64

0.00

 

D-RR

03/01/26 - 03/30/26

30

0.00

55,481.48

0.00

55,481.48

0.00

0.00

0.00

55,481.48

0.00

 

E-RR

03/01/26 - 03/30/26

30

0.00

34,353.87

0.00

34,353.87

0.00

0.00

0.00

34,353.87

0.00

 

F-RR

03/01/26 - 03/30/26

30

0.00

64,411.11

0.00

64,411.11

0.00

0.00

0.00

64,411.11

0.00

 

G-RR

03/01/26 - 03/30/26

30

0.00

64,411.11

0.00

64,411.11

0.00

0.00

0.00

64,411.11

0.00

 

H-RR

03/01/26 - 03/30/26

30

0.00

34,353.87

0.00

34,353.87

0.00

0.00

0.00

34,353.87

0.00

 

NR-RR

03/01/26 - 03/30/26

30

357,647.46

71,835.30

0.00

71,835.30

7,652.69

0.00

0.00

64,182.61

366,667.30

 

Totals

   

357,647.46

2,341,178.53

0.00

2,341,178.53

7,652.69

0.00

0.00

2,333,525.84

366,667.30

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,730,440.73

 

(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

2,349,750.71

Master Servicing Fee

3,283.86

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,960.71

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

263.70

ARD Interest

0.00

Operating Advisor Fee

768.41

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

295.34

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,349,750.71

Total Fees

8,572.02

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

849,895.34

Reimbursement for Interest on Advances

333.25

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

7,319.44

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

1,547,019.55

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

2,396,914.89

Total Expenses/Reimbursements

7,652.69

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,333,525.84

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

2,396,914.89

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,730,440.73

Total Funds Collected

4,746,665.60

Total Funds Distributed

4,746,665.44

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

        Total

 

           Total

Beginning Scheduled Collateral Balance

612,454,240.11

612,454,240.11

Beginning Certificate Balance

612,454,240.11

(-) Scheduled Principal Collections

849,895.34

849,895.34

(-) Principal Distributions

2,396,914.89

(-) Unscheduled Principal Collections

1,547,019.55

1,547,019.55

(-) 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

610,057,325.22

610,057,325.22

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

612,454,240.11

612,454,240.11

Ending Certificate Balance

610,057,325.22

Ending Actual Collateral Balance

610,057,325.22

610,057,325.22

 

 

 

 

 

 

 

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

4.59%

 

 

 

 

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

16

173,823,771.90

28.49%

14

4.8242

NAP

Defeased

16

173,823,771.90

28.49%

14

4.8242

NAP

 

5,000,000 or less

7

24,400,018.28

4.00%

14

5.1132

1.552422

1.40 or less

13

125,333,698.56

20.54%

15

4.8229

1.074860

5,000,001 to 10,000,000

14

96,360,303.96

15.80%

15

4.7079

1.823433

1.41 to 1.50

3

17,941,009.16

2.94%

14

5.1957

1.472876

10,000,001 to 15,000,000

7

80,557,024.24

13.20%

14

4.7880

1.110870

1.51 to 1.60

5

56,568,920.72

9.27%

15

4.5653

1.564290

15,000,001 to 20,000,000

3

54,104,034.81

8.87%

15

4.2717

1.791718

1.61 to 1.70

2

30,558,124.08

5.01%

14

4.5314

1.618092

20,000,001 to 25,000,000

1

21,802,292.21

3.57%

16

4.6000

1.310000

1.71 to 1.80

2

45,463,275.28

7.45%

14

3.9627

1.767039

25,000,001 to 30,000,000

2

56,188,629.82

9.21%

14

3.8355

2.016454

1.81 to 1.90

3

17,270,648.66

2.83%

16

4.6520

1.844671

30,000,001 to 35,000,000

2

66,000,000.00

10.82%

14

3.5371

2.006970

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

35,000,001 to 40,000,000

1

36,821,250.00

6.04%

14

3.6575

4.350000

2.01 to 2.25

4

46,052,079.77

7.55%

14

3.8656

2.207823

40,000,001 to 45,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.26 to 2.50

2

50,000,000.00

8.20%

14

3.4300

2.380000

 

45,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

2.51 or greater

3

47,045,797.09

7.71%

14

3.7141

4.305645

 

Totals

53

610,057,325.22

100.00%

14

4.4549

1.858257

Totals

53

610,057,325.22

100.00%

14

4.4549

1.858257

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

     Scheduled

% Of

 

 

Weighted Avg

 

# Of

     Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

     Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

      Balance

Agg. Bal.

 

 

DSCR¹

Defeased

30

173,823,771.90

28.49%

14

4.8242

NAP

Wisconsin

4

5,429,985.42

0.89%

15

4.9363

2.126595

Alabama

1

935,476.94

0.15%

16

5.1717

1.260000

Wyoming

1

314,516.26

0.05%

14

4.4860

1.110000

Arizona

4

11,420,514.15

1.87%

15

4.7147

1.945801

Totals

155

610,057,325.22

100.00%

14

4.4549

1.858257

Arkansas

2

3,839,829.97

0.63%

16

4.8593

1.022502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

California

16

107,111,243.31

17.56%

15

4.1292

2.766431

 

 

 

 

 

 

 

Connecticut

1

284,402.99

0.05%

14

4.4860

1.110000

 

# Of

   Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Florida

6

37,893,966.91

6.21%

15

5.0557

1.214037

 

Properties

    Balance

Agg. Bal.

 

 

DSCR¹

Georgia

3

2,800,409.16

0.46%

16

5.1717

1.260000

Defeased

30

173,823,771.90

28.49%

14

4.8242

NAP

Illinois

5

14,930,225.10

2.45%

14

4.4159

1.571342

Industrial

6

44,383,192.93

7.28%

15

4.3451

1.604099

Indiana

5

2,081,160.82

0.34%

14

4.4860

1.110000

Lodging

70

60,507,823.48

9.92%

14

4.8452

1.062150

Kentucky

2

7,490,052.00

1.23%

15

4.8232

1.452728

Mixed Use

6

96,810,923.62

15.87%

15

4.0129

1.945800

Maryland

1

314,516.26

0.05%

14

4.4860

1.110000

Mobile Home Park

5

23,740,122.37

3.89%

15

4.7034

1.810310

Michigan

6

27,644,430.85

4.53%

14

4.7610

1.028241

Multi-Family

4

30,434,680.70

4.99%

15

4.8625

1.111396

Minnesota

2

630,999.49

0.10%

14

4.4860

1.110000

Office

3

66,485,042.38

10.90%

14

3.5485

2.001739

New Jersey

1

542,038.68

0.09%

14

4.4860

1.110000

Retail

30

111,825,970.81

18.33%

14

4.4616

2.628819

New York

4

116,000,000.00

19.01%

14

3.4909

2.167759

Self Storage

1

2,045,797.09

0.34%

15

4.9600

3.330000

North Carolina

3

2,447,074.70

0.40%

16

5.0433

1.231902

Totals

155

610,057,325.22

100.00%

14

4.4549

1.858257

Ohio

6

13,822,512.80

2.27%

15

4.9149

1.570358

 

 

 

 

 

 

 

Oklahoma

3

5,382,756.89

0.88%

11

5.8007

1.405431

 

 

 

 

 

 

 

Oregon

1

675,875.38

0.11%

14

4.4860

1.110000

 

 

 

 

 

 

 

Pennsylvania

4

22,775,954.24

3.73%

16

4.5951

1.301450

 

 

 

 

 

 

 

South Carolina

7

7,033,440.56

1.15%

16

5.0708

1.306348

 

 

 

 

 

 

 

Texas

33

41,805,625.14

6.85%

14

4.8490

1.343141

 

 

 

 

 

 

 

Virginia

2

1,030,542.64

0.17%

14

4.4860

1.110000

 

 

 

 

 

 

 

Washington

2

1,596,002.74

0.26%

14

4.4860

1.110000

 

 

 

 

 

 

 

 

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

16

173,823,771.90

28.49%

14

4.8242

NAP

Defeased

16

173,823,771.90

28.49%

14

4.8242

NAP

 

4.500% or less

12

243,443,137.71

39.90%

14

3.8234

2.329612

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 5.000%

17

133,234,331.42

21.84%

15

4.7677

1.427592

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% to 5.500%

6

52,990,811.08

8.69%

15

5.1883

1.257554

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.501% or greater

2

6,565,273.11

1.08%

12

5.8225

1.605007

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

53

610,057,325.22

100.00%

14

4.4549

1.858257

49 months or greater

37

436,233,553.32

71.51%

14

4.3077

1.912986

 

 

 

 

 

 

 

 

Totals

53

610,057,325.22

100.00%

14

4.4549

1.858257

(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

16

173,823,771.90

28.49%

14

4.8242

NAP

Defeased

16

173,823,771.90

28.49%

14

4.8242

NAP

 

60 months or less

37

436,233,553.32

71.51%

14

4.3077

1.912986

Interest Only

9

190,538,233.40

31.23%

14

3.6845

2.519166

61 months to 115 months

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

28

245,695,319.92

40.27%

15

4.7910

1.442889

 

116 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

53

610,057,325.22

100.00%

14

4.4549

1.858257

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

53

610,057,325.22

100.00%

14

4.4549

1.858257

(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

16

173,823,771.90

28.49%

14

4.8242

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

33

383,926,081.14

62.93%

15

4.3595

1.929224

 

 

 

 

 

 

13 months to 24 months

4

52,307,472.18

8.57%

14

3.9276

1.793798

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

53

610,057,325.22

100.00%

14

4.4549

1.858257

 

 

 

 

 

(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

1A2C22A

30312902

MU

New York

NY

Actual/360

3.430%

59,072.22

0.00

0.00

N/A

06/09/27

--

20,000,000.00

20,000,000.00

04/09/26

1A2C3

30312863

MU

New York

NY

Actual/360

3.430%

88,608.33

0.00

0.00

N/A

06/09/27

--

30,000,000.00

30,000,000.00

04/09/26

3

30312864

MF

Various

FL

Actual/360

4.950%

193,833.60

73,051.40

0.00

N/A

07/01/27

--

45,474,158.05

45,401,106.65

04/01/26

4A33

30312869

RT

Torrance

CA

Actual/360

3.658%

115,969.04

0.00

0.00

N/A

06/01/27

--

36,821,250.00

36,821,250.00

04/01/26

4B33

30312868

RT

Torrance

CA

Actual/360

3.658%

25,759.09

0.00

0.00

N/A

06/01/27

--

8,178,750.00

8,178,750.00

04/01/26

5A11

30312654

LO

Various

Various

Actual/360

4.486%

48,032.24

618,807.82

0.00

N/A

06/01/27

--

12,434,101.18

11,815,293.36

04/01/26

5A12

30312655

LO

Various

Various

Actual/360

4.486%

48,032.24

618,807.82

0.00

N/A

06/01/27

--

12,434,101.18

11,815,293.36

04/01/26

5A13B

30298849

LO

Various

Various

Actual/360

4.486%

24,016.12

309,403.91

0.00

N/A

06/01/27

--

6,217,050.59

5,907,646.68

04/01/26

6

30312870

OF

New York

NY

Actual/360

3.413%

99,911.30

0.00

0.00

N/A

06/05/27

--

34,000,000.00

34,000,000.00

03/05/26

8

30312871

IN

Milpitas

CA

Actual/360

4.300%

97,263.82

79,167.66

0.00

N/A

07/06/27

--

26,267,797.48

26,188,629.82

04/06/26

9

30312872

OF

New York

NY

Actual/360

3.669%

101,112.36

0.00

0.00

N/A

06/01/27

--

32,000,000.00

32,000,000.00

04/01/26

12

30312877

MU

Philadelphia

PA

Actual/360

4.600%

86,531.28

42,911.42

0.00

N/A

08/01/27

--

21,845,203.63

21,802,292.21

04/01/26

13

30312878

LO

San Luis Obispo

CA

Actual/360

4.810%

91,837.00

39,060.28

0.00

N/A

08/01/27

--

22,172,435.72

22,133,375.44

04/01/26

15

30312879

IN

Various

Various

Actual/360

4.410%

69,230.77

36,053.10

0.00

N/A

06/01/27

--

18,230,616.21

18,194,563.11

04/01/26

16

30312880

RT

Various

Various

Actual/360

5.172%

70,988.63

30,821.07

0.00

N/A

08/06/27

--

15,940,292.77

15,909,471.70

04/06/26

17

30298739

MH

Bakersfield

CA

Actual/360

4.660%

54,135.85

28,459.08

0.00

N/A

07/06/27

--

13,491,734.36

13,463,275.28

04/06/26

19

30298767

OF

Amherst

NY

Actual/360

4.726%

53,097.69

23,319.94

0.00

N/A

08/06/27

--

13,047,362.45

13,024,042.51

04/06/26

20

30312882

RT

Monticello

NY

Actual/360

4.950%

53,778.66

22,550.45

0.00

N/A

02/01/27

--

12,616,694.23

12,594,143.78

04/01/26

21

30312883

RT

Lansing

MI

Actual/360

4.710%

50,229.34

20,906.41

0.00

N/A

06/06/27

--

12,384,467.38

12,363,560.97

04/06/26

22

30298714

MF

Greensboro

NC

Actual/360

4.430%

43,227.54

24,614.63

0.00

N/A

08/05/27

--

11,331,764.89

11,307,150.26

04/05/26

23

30312884

LO

St. Augustine

FL

Actual/360

4.530%

43,161.72

23,809.80

0.00

N/A

07/06/27

--

11,064,742.61

11,040,932.81

04/06/26

24

30298684

LO

Maitland

FL

Actual/360

5.353%

47,801.64

30,892.54

0.00

N/A

07/06/27

--

10,370,182.22

10,339,289.68

04/06/26

25

30298725

IN

Geddes

NY

Actual/360

4.900%

43,153.13

32,088.09

0.00

N/A

07/06/27

--

10,227,206.20

10,195,118.11

04/06/26

26

30298637

MF

Detroit

MI

Actual/360

4.850%

43,384.17

21,416.39

0.00

N/A

06/06/27

--

10,387,962.72

10,366,546.33

04/06/26

27

30312885

Various     Various

TX

Actual/360

5.110%

45,820.85

19,406.88

0.00

N/A

03/01/27

--

10,413,172.14

10,393,765.26

04/01/26

29

30312886

MF

Pasadena

TX

Actual/360

4.700%

39,808.87

17,759.93

0.00

N/A

07/06/27

--

9,836,096.62

9,818,336.69

04/06/26

30

30312887

MU

Kettering

OH

Actual/360

4.940%

40,690.64

16,570.82

0.00

N/A

07/06/27

--

9,565,515.28

9,548,944.46

04/06/26

31

30298663

RT

Pensacola

FL

Actual/360

4.891%

37,531.68

18,134.01

0.00

N/A

07/06/27

--

8,912,212.72

8,894,078.71

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

32

30298800

MU

Carlsbad

CA

Actual/360

4.211%

30,950.26

13,608.75

0.00

N/A

08/06/27

--

8,535,320.13

8,521,711.38

04/06/26

33

30297710

LO

Maryland Heights

MO

Actual/360

4.320%

27,134.13

17,138.02

0.00

N/A

10/05/26

--

7,294,119.85

7,276,981.83

04/05/26

34

30298628

MU

Louisville

KY

Actual/360

4.850%

29,030.75

13,184.60

0.00

N/A

07/05/27

--

6,951,160.17

6,937,975.57

04/05/26

35

30312888

IN

Beaverton

OR

Actual/360

4.160%

27,762.22

0.00

0.00

N/A

06/01/27

--

7,750,000.00

7,750,000.00

04/01/26

36

30298784

LO

Jacksonville Beach

FL

Actual/360

4.770%

24,858.52

19,130.03

0.00

N/A

08/06/27

--

6,051,730.21

6,032,600.18

04/06/26

37

30298789

MF

Sherman

TX

Actual/360

5.000%

27,545.44

12,716.18

0.00

N/A

08/06/27

--

6,397,650.90

6,384,934.72

04/06/26

38

30298758

LO

Atlanta

GA

Actual/360

5.639%

28,322.68

16,802.49

0.00

N/A

07/06/27

--

5,832,746.44

5,815,943.95

04/06/26

39

30298737

RT

Grand Prairie

TX

Actual/360

5.005%

26,055.84

12,080.19

0.00

N/A

07/06/27

--

6,045,632.32

6,033,552.13

04/06/26

40

30312889

LO

Saint Augustine

FL

Actual/360

4.918%

25,008.20

10,496.02

0.00

N/A

08/01/27

--

5,905,624.78

5,895,128.76

04/01/26

42

30312891

MF

Baytown

TX

Actual/360

4.850%

20,748.93

15,675.74

0.00

N/A

07/06/27

--

4,968,151.40

4,952,475.66

04/06/26

43

30312892

MH

Various

Various

Actual/360

5.080%

24,616.45

9,512.00

0.00

N/A

07/06/27

--

5,627,332.56

5,617,820.56

04/06/26

44

30312893

MF

Orlando

FL

Actual/360

5.200%

23,766.26

10,278.61

0.00

N/A

07/06/27

--

5,307,600.63

5,297,322.02

04/06/26

45

30298738

MH

Yuma

AZ

Actual/360

4.560%

20,138.03

10,986.53

0.00

N/A

07/06/27

--

5,128,867.52

5,117,880.99

04/06/26

47

30298785

RT

El Centro

CA

Actual/360

5.272%

22,822.20

9,562.20

0.00

N/A

08/06/27

--

5,026,972.49

5,017,410.29

04/06/26

48

30312895

MH

Various

WI

Actual/360

4.960%

22,072.62

8,921.40

0.00

N/A

07/06/27

--

5,167,887.50

5,158,966.10

04/06/26

49

30312896

LO

Tulsa

OK

Actual/360

5.910%

25,335.34

8,806.81

0.00

N/A

03/06/27

--

4,978,288.27

4,969,481.46

04/06/26

50

30312897

MF

Montgomery

AL

Actual/360

4.950%

20,884.39

8,472.96

0.00

N/A

07/06/27

--

4,899,562.64

4,891,089.68

04/06/26

51

30312898

LO

Fayetteville

AR

Actual/360

4.870%

15,704.21

11,705.24

0.00

N/A

08/01/27

--

3,744,795.18

3,733,089.94

04/01/26

53

30312899

SS

Huffman

TX

Actual/360

4.690%

15,462.15

6,968.85

0.00

N/A

06/06/27

--

3,828,581.34

3,821,612.49

04/06/26

54

30298721

RT

Phoenix

AZ

Actual/360

4.825%

15,531.27

6,568.19

0.00

N/A

08/05/27

--

3,738,095.18

3,731,526.99

04/05/26

55

30298589

OF

Eatontown

NJ

Actual/360

5.250%

15,468.59

6,619.56

0.00

N/A

06/06/27

--

3,421,623.68

3,415,004.12

04/06/26

56

30298651

RT

Canton

MI

Actual/360

4.800%

13,966.02

7,020.59

0.00

N/A

06/06/27

--

3,378,876.08

3,371,855.49

04/06/26

57

30312900

LO

Brunswick

GA

Actual/360

5.200%

14,152.82

6,164.28

0.00

N/A

06/06/27

--

3,160,679.27

3,154,514.99

04/06/26

58

30312901

SS

Nogales

AZ

Actual/360

4.960%

8,752.94

3,537.79

0.00

N/A

07/06/27

--

2,049,334.88

2,045,797.09

04/06/26

59

30298591

RT

Columbus

OH

Actual/360

5.550%

7,640.63

2,944.41

0.00

N/A

06/06/27

--

1,598,736.06

1,595,791.65

04/06/26

Totals

 

 

 

 

 

 

2,349,750.71

2,396,914.89

0.00

 

 

 

612,454,240.11

610,057,325.22

 

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

 

1A2C22A

191,484,942.40

196,185,836.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A2C3

191,484,942.40

196,185,836.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

4A33

59,746,222.00

60,987,298.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4B33

59,746,222.00

60,987,298.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A11

35,623,503.21

36,552,606.00

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A12

35,623,503.21

36,552,606.00

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A13B

35,623,503.21

36,552,606.00

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

18,555,823.14

3,693,678.85

01/01/25

03/31/25

--

0.00

0.00

99,764.92

99,764.92

0.00

0.00

 

 

8

3,609,999.95

3,443,347.63

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

72,698,049.00

76,991,425.41

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,505,690.84

2,250,409.94

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

15

2,214,528.22

2,256,533.49

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,586,939.00

1,603,613.71

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,295,014.82

1,757,761.24

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

20

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

21

1,873,457.73

1,597,299.60

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

24

1,878,060.68

885,581.69

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

26

913,625.38

48,529.04

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

2,366,878.88

2,679,172.07

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,194,727.98

1,115,250.78

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,194,953.17

1,149,760.10

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,107,127.83

1,015,171.50

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

         Most Recent           Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

32

1,034,510.00

1,034,522.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

34

800,276.06

906,929.39

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

36

989,930.42

813,884.59

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

39

945,611.20

833,574.97

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,031,758.64

189,023.18

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

615,883.98

539,604.15

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

44

717,248.87

895,174.52

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

511,095.08

591,077.94

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

754,766.61

764,437.13

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

758,470.22

815,054.26

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

742,164.64

701,418.52

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

51

448,825.66

396,029.32

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

54

512,213.44

497,582.36

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

56

355,344.54

352,927.54

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

58

499,424.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

339,918.40

289,430.75

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

733,385,157.25

734,112,291.67

     

0.00

0.00

99,764.92

99,764.92

0.00

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

5A11

30312654

618,807.82

Partial Liquidation (Curtailment)

0.00

0.00

5A12

30312655

618,807.82

Partial Liquidation (Curtailment)

0.00

0.00

5A13B

30298849

309,403.91

Partial Liquidation (Curtailment)

0.00

0.00

Totals

 

1,547,019.55

 

0.00

0.00

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

Modifications

 

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

       Balance

#

       Balance

#

         Balance

#

       Balance

#

        Balance

#

Balance

 

#

     Amount

#

      Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/26

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3

1,547,019.55

0

0.00

4.454857%

4.438598%

14

03/17/26

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3

1,280,950.65

0

0.00

4.455423%

4.439169%

15

02/18/26

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3

1,796,395.03

1

6,194,848.94

4.456072%

4.439822%

16

01/16/26

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3

628,415.55

0

0.00

4.458431%

4.442203%

17

12/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4

10,986,718.80

0

0.00

4.458929%

4.442702%

18

11/18/25

0

0.00

1

34,000,000.00

0

0.00

1

0.00

0

0.00

0

0.00

 

3

732,658.47

1

5,211,983.95

4.460610%

4.444392%

19

10/20/25

1

34,000,000.00

0

0.00

0

0.00

1

5,221,359.17

0

0.00

0

0.00

 

4

5,970,232.12

0

0.00

4.468992%

4.452781%

20

09/17/25

0

0.00

0

0.00

0

0.00

1

5,231,478.89

0

0.00

0

0.00

 

0

0.00

0

0.00

4.469899%

4.453697%

21

08/15/25

0

0.00

0

0.00

0

0.00

1

5,240,763.05

0

0.00

0

0.00

 

0

0.00

0

0.00

4.470335%

4.454131%

22

07/17/25

1

34,000,000.00

0

0.00

1

5,250,003.84

1

5,250,003.84

0

0.00

0

0.00

 

0

0.00

0

0.00

4.470767%

4.454562%

23

06/17/25

0

0.00

0

0.00

1

5,259,994.05

1

5,259,994.05

0

0.00

0

0.00

 

0

0.00

0

0.00

4.471230%

4.455023%

24

05/16/25

0

0.00

0

0.00

1

5,269,145.01

1

5,269,145.01

0

0.00

0

0.00

 

0

0.00

0

0.00

4.471656%

4.455448%

26

(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

6

30312870

03/05/26

0

B

 

99,764.92

99,764.92

0.00

34,000,000.00

06/06/25

2

 

 

 

 

Totals

 

 

 

 

 

99,764.92

99,764.92

0.00

34,000,000.00

 

 

 

 

 

 

 

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

 

7,276,982

7,276,982

0

 

 

0

 

7 - 12 Months

 

27,957,391

27,957,391

0

 

 

0

 

13 - 24 Months

 

574,822,953

574,822,953

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

610,057,325

610,057,325

0

0

0

 

0

 

Mar-26

612,454,240

612,454,240

0

0

0

 

0

 

Feb-26

614,747,293

580,747,293

34,000,000

0

0

 

0

 

Jan-26

632,872,865

632,872,865

0

0

0

 

0

 

Dec-25

634,443,932

634,443,932

0

0

0

 

0

 

Nov-25

646,386,475

612,386,475

0

34,000,000

0

 

0

 

Oct-25

653,233,492

614,012,133

34,000,000

0

0

 

5,221,359

 

Sep-25

660,146,477

654,914,999

0

0

0

 

5,231,479

 

Aug-25

661,024,891

655,784,128

0

0

0

 

5,240,763

 

Jul-25

661,899,684

622,649,680

34,000,000

0

0

 

5,250,004

 

Jun-25

662,831,680

657,571,686

0

0

0

 

5,259,994

 

May-25

663,699,024

658,429,879

0

0

0

 

5,269,145

 

(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

5A11

30312654

11,815,293.36

11,815,293.36

 

--

29,252,658.60

1.11000

06/30/25

06/01/27

I/O

5A12

30312655

11,815,293.36

11,815,293.36

 

--

29,252,658.60

1.11000

06/30/25

06/01/27

I/O

5A13B

30298849

5,907,646.68

5,907,646.68

 

--

29,252,658.60

1.11000

06/30/25

06/01/27

I/O

6

30312870

34,000,000.00

34,000,000.00

652,000,000.00

04/30/17

3,218,311.35

2.23000

03/31/25

06/05/27

I/O

Totals

 

63,538,233.40

63,538,233.40

652,000,000.00

 

90,976,287.15

 

 

 

 

 

 

 

 

© 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

 

5A11

30312654

LO

Various

02/19/25

11

 

 

 

 

4/13/2026 - Loan transferred to Special Servicing effective 2/24/25 due to imminent default. Hello Letter was noticed and PNA has been executed. Collateral consists of a 65 mixed service hotels, totaling 6,366 keys. Loan is paid through

 

3/1/2026. A Mod ification

 

 

 

 

 

 

 

5A12

30312655

LO

Various

02/19/25

11

 

 

 

 

4/13/2026 - Please refer to commentary on loan #30312654

 

 

 

 

 

 

5A13B

30298849

LO

Various

02/19/25

11

 

 

 

 

4/13/2026 - Please refer to commentary on loan #30312654

 

 

 

 

 

 

6

30312870

OF

NY

06/06/25

2

 

 

 

 

Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

          Balance

Rate

          Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

3

30312864

0.00

4.95000%

0.00

4.95000%

10

11/10/20

11/12/20

11/30/20

3

30312864

0.00

4.95000%

0.00

4.95000%

10

11/30/20

11/12/20

11/10/20

5A11

30312654

15,000,000.00

4.48600%

15,000,000.00

4.48600%

8

08/31/20

09/01/20

09/08/20

5A11

30312654

0.00

4.48600%

0.00

4.48600%

8

09/08/20

09/01/20

08/31/20

5A12

30312655

15,000,000.00

4.48600%

15,000,000.00

4.48600%

8

08/31/20

09/01/20

09/08/20

5A12

30312655

0.00

4.48600%

0.00

4.48600%

8

09/08/20

09/01/20

08/31/20

5A13B

30298849

7,500,000.00

4.48600%

7,500,000.00

4.48600%

8

08/31/20

09/01/20

09/08/20

5A13B

30298849

0.00

4.48600%

0.00

4.48600%

8

09/08/20

09/01/20

08/31/20

7

30298718

32,400,000.00

4.53000%

32,400,000.00

4.53000%

8

06/02/20

06/05/20

06/08/20

7

30298718

0.00

4.53000%

0.00

4.53000%

8

06/08/20

06/05/20

06/02/20

12

30312877

0.00

4.60000%

0.00

4.60000%

8

07/20/20

06/01/20

07/29/20

12

30312877

0.00

4.60000%

0.00

4.60000%

8

07/29/20

06/01/20

07/20/20

13

30312878

0.00

4.81000%

0.00

4.81000%

8

08/28/20

07/31/20

09/29/20

13

30312878

0.00

4.81000%

0.00

4.81000%

8

09/29/20

07/31/20

08/28/20

13

30312878

0.00

4.81000%

0.00

4.81000%

8

04/11/24

04/11/24

04/22/24

21

30312883

0.00

4.71000%

0.00

4.71000%

8

07/15/20

06/08/20

07/22/20

21

30312883

0.00

4.71000%

0.00

4.71000%

8

07/22/20

06/08/20

07/15/20

24

30298684

12,296,165.61

5.35300%

12,296,165.61

5.35300%

10

04/27/20

05/06/20

05/01/20

24

30298684

0.00

5.35300%

0.00

5.35300%

8

05/01/20

05/06/20

04/27/20

33

30297710

8,395,670.95

4.32000%

8,395,670.95

4.32000%

10

05/04/20

05/05/20

05/11/20

33

30297710

0.00

4.32000%

0.00

4.32000%

8

05/11/20

05/05/20

05/04/20

39

30298737

6,804,998.86

5.00500%

6,804,998.86

5.00500%

8

06/01/20

05/06/20

06/05/20

39

30298737

0.00

5.00500%

0.00

5.00500%

8

06/05/20

05/06/20

06/01/20

46

30312894

0.00

5.45000%

0.00

5.45000%

8

06/05/20

04/06/20

06/11/20

46

30312894

0.00

5.45000%

0.00

5.45000%

8

06/11/20

04/06/20

06/05/20

47

30298785

0.00

5.27220%

0.00

5.27220%

8

10/02/20

06/05/20

10/15/20

47

30298785

0.00

5.27220%

0.00

5.27220%

8

10/15/20

06/05/20

10/02/20

Totals

 

97,396,835.42

 

97,396,835.42

 

 

 

 

 

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

7

    30298718       02/18/26

15,486,975.49

0.00

6,743,585.29

531,545.20

6,726,394.14

6,194,848.94

9,292,126.55

0.00

0.00

9,292,126.55

220.64%

41

    30298611       11/18/22

6,027,907.05

7,000,000.00

6,435,374.48

1,237,871.31

6,435,374.48

5,197,503.17

830,403.88

0.00

830,114.13

289.75

0.04%

46

    30312894       11/18/25

5,221,359.17

8,800,000.00

33,397.71

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

0.00

 

        Cumulative Totals

26,736,241.71

15,800,000.00

13,212,357.48

1,769,416.51

13,161,768.62

11,392,352.11

10,122,530.43

0.00

830,114.13

9,292,416.30

 

 

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

7

30298718

02/18/26

0.00

0.00

9,292,126.55

0.00

0.00

9,292,126.55

0.00

0.00

9,292,126.55

41

30298611

06/17/24

0.00

0.00

289.75

0.00

0.00

289.75

0.00

0.00

289.75

   

10/17/23

0.00

0.00

0.00

0.00

0.00

(830,403.88)

0.00

0.00

 
   

11/18/22

0.00

0.00

830,403.88

0.00

0.00

830,403.88

0.00

0.00

 

46

30312894

11/25/25

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

9,292,416.30

0.00

0.00

9,292,416.30

0.00

0.00

9,292,416.30

 

 

 

 

© 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)

6

0.00

0.00

7,319.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

304.97

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5.65

0.00

0.00

0.00

26

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20.40

0.00

0.00

0.00

47

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2.23

0.00

0.00

0.00

Total

0.00

0.00

7,319.44

0.00

0.00

0.00

0.00

0.00

333.25

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

7,652.69

 

 

 

 

© 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 Morgan Stanley Bank National Association; CITI; Deutsche Bank AG New York Branch; Wells Fargo Bank, National Association 06-07-2017 50000000.00000000 120 06-09-2027 0 .03430000 .03430000 3 1 120 07-09-2017 true 1 A1 3 147680.56000000 50000000.00000000 1 1 1 true true false false false 12-08-2026 .00000000 .00000000 General Motors Building 767 Fifth Avenue New York NY 10153 New York MU 1983727 1989983 1968 2017 4800000000.00000000 MAI 05-08-2017 4800000000.00000000 05-08-2017 MAI .95000000 .99740000 6 09-09-2019 N Weil Gotshal & Manges 408175 08-31-2034 Aramis 301596 03-31-2040 Balyasny 165983 02-28-2026 12-31-2016 01-01-2025 12-31-2025 334764417.70000000 339551776.00000000 107458009.00000000 143365939.97000000 227306408.70000000 196185836.03000000 221544793.97000000 190424221.03000000 UW CREFC 79985694.55000000 4.45000000 2.45280000 4.33000000 2.38070000 F F 12-31-2025 false false 50000000.00000000 147680.55000000 .03430000 .00012320 147680.55000000 .00000000 .00000000 50000000.00000000 50000000.00000000 04-09-2026 false .00000000 .00000000 .00000000 0 Wells Fargo Bank false .00000000 Prospectus Loan ID 2 03-12-2026 04-13-2026 UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company 07-19-2017 50000000.00000000 60 08-06-2022 0 .02620000 .02620000 3 1 60 09-06-2017 true 1 A1 3 .00000000 50000000.00000000 1 1 true true false false false 05-05-2022 Park West Village 852 1950 600000000.00000000 MAI 05-10-2017 .96000000 6 09-06-2019 05-31-2017 23925670.00000000 9506674.00000000 14418996.00000000 14218716.00000000 UW 4.52000000 4.46000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 5 08-11-2022 Prospectus Loan ID 3 03-12-2026 04-13-2026 Societe Generale 06-23-2017 50000000.00000000 120 07-01-2027 360 .04950000 .04950000 3 1 36 08-01-2017 true 1 PP 5 213125.00000000 50000000.00000000 1 14 true true false false true 03-31-2027 .00000000 .00000000 Defeased SE 240 22130000.00000000 MAI 05-02-2017 .97500000 3 09-01-2019 F 03-31-2017 2424150.81000000 876847.84000000 1547302.97000000 1487302.97000000 UW Defeased SE 373 19800000.00000000 MAI 05-04-2017 .91400000 3 09-01-2019 F 03-31-2017 2677242.18000000 1161204.75000000 1516037.43000000 1422787.43000000 UW Defeased SE 320 17790000.00000000 MAI 05-05-2017 .97200000 3 09-01-2019 F 03-31-2017 2733055.69000000 1133406.09000000 1599649.60000000 1519649.60000000 UW Defeased SE 264 15670000.00000000 MAI 05-04-2017 .94300000 3 09-01-2019 F 03-31-2017 2183134.67000000 979512.79000000 1203621.88000000 1137621.88000000 UW Defeased SE 160 12350000.00000000 MAI 05-04-2017 .93800000 3 09-01-2019 F 03-31-2017 1557847.47000000 730529.48000000 827317.98000000 787317.98000000 UW Defeased SE 184 11160000.00000000 MAI 05-04-2017 .97800000 3 09-01-2019 F 03-31-2017 1590200.35000000 836901.57000000 753298.78000000 707298.78000000 UW Defeased SE 173 9750000.00000000 MAI 05-05-2017 .93100000 3 09-01-2019 F 03-31-2017 1365640.40000000 706899.93000000 658740.46000000 615490.46000000 UW Defeased SE 120 8690000.00000000 MAI 05-04-2017 .96700000 3 09-01-2019 F 03-31-2017 1064668.79000000 444311.83000000 620356.95000000 590356.95000000 UW Defeased SE 119 7930000.00000000 MAI 05-10-2017 .96600000 3 09-01-2019 F 03-31-2017 1047336.50000000 315643.31000000 731693.20000000 701943.20000000 UW Defeased SE 138 6510000.00000000 MAI 05-08-2017 .97100000 3 09-01-2019 F 03-31-2017 1038119.29000000 430040.06000000 608079.23000000 573579.23000000 UW Defeased SE 132 6470000.00000000 MAI 05-08-2017 .96200000 3 09-01-2019 F 03-31-2017 998189.32000000 424784.54000000 573404.78000000 540404.78000000 UW Defeased SE 81 4450000.00000000 MAI 05-04-2017 .97500000 3 09-01-2019 F 03-31-2017 602610.10000000 248840.21000000 353769.88000000 333519.88000000 UW Defeased SE 60 2910000.00000000 MAI 05-04-2017 .96700000 3 09-01-2019 F 03-31-2017 447405.46000000 198163.43000000 249242.03000000 234242.03000000 UW Defeased SE 18 1020000.00000000 MAI 05-04-2017 .94400000 3 09-01-2019 F 03-31-2017 142524.31000000 65024.91000000 77499.40000000 72999.40000000 UW false false 45474158.05000000 266885.00000000 .04950000 .00015580 193833.60000000 73051.40000000 .00000000 45401106.65000000 45401106.65000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services 07-23-2020 10-25-2021 false .00000000 8 11-12-2020 98 .00000000 07-01-2027 Prospectus Loan ID 4 03-12-2026 04-13-2026 Bank of America National Association; Societe Generale; Wells Fargo Bank National Association; Barclays 05-12-2017 45000000.00000000 120 06-01-2027 0 .03657500 .03657500 3 1 120 07-01-2017 true 1 A1 3 141728.13000000 45000000.00000000 1 1 1 true true false false false 11-30-2026 .00000000 .00000000 Del Amo Fashion Center 3525 West CarsonStreet Torrance CA 90503 Los Angeles RT 1769525 1769525 1961 2017 1155000000.00000000 MAI 04-23-2017 1155000000.00000000 04-23-2017 MAI .85200000 .83750000 6 09-01-2019 N J.C. PENNEY 163346 12-31-2028 NORDSTROM 139499 02-28-2031 DICK'S CLOTHING & SPORT 88061 01-31-2028 03-31-2017 01-01-2025 12-31-2025 81259520.17000000 91317501.00000000 21915628.00000000 30330203.00000000 59343892.17000000 60987298.00000000 56965433.59000000 58608838.00000000 UW CREFC 13480642.00000000 3.48000000 4.52410000 3.34000000 4.34760000 F F 12-31-2025 false false 45000000.00000000 141728.13000000 .03657500 .00012320 141728.13000000 .00000000 .00000000 45000000.00000000 45000000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 KeyBank Real Estate Capital false .00000000 Prospectus Loan ID 5 03-12-2026 04-13-2026 JP Morgan Commercial Bank; Barclays; Deutsche Bank AG New York Branch; Bank of America National Association 05-24-2017 37500000.00000000 120 06-01-2027 0 .04486000 .04486000 3 1 120 07-01-2017 true 1 PP 3 144860.42000000 37500000.00000000 1 65 51 true true true false true 06-30-2018 03-31-2027 03-31-2027 .00000000 .00000000 Larkspur Landing Sunnyvale 748 North Mathilda Avenue Sunnyvale CA 94085 Santa Clara LO 126 126 2000 52100000.00000000 MAI 04-23-2017 1.00000000 04-01-2025 MAI .83800000 .59000000 6 X 03-31-2017 07-01-2024 06-30-2025 7774225.00000000 3720468.00000000 3602265.00000000 2546850.00000000 4171961.00000000 1173618.00000000 4171961.00000000 1034678.32000000 UW CREFC 1550876.55000000 .75670000 .66720000 F Larkspur Landing Milpitas 40 Ranch Drive Milpitas CA 95035 Santa Clara LO 124 124 1998 43900000.00000000 MAI 04-23-2017 47438003.00000000 05-24-2017 98 .85700000 .56000000 6 X 03-31-2017 07-01-2024 06-30-2025 6764028.00000000 2775295.00000000 3201871.00000000 2479952.00000000 3562157.00000000 295343.00000000 3562157.00000000 196286.28000000 UW CREFC 1306785.00000000 .22600000 .15020000 F Larkspur Landing Campbell 550 West Hamilton Avenue Campbell CA 95008 Santa Clara LO 117 117 2000 38600000.00000000 MAI 04-23-2017 41710865.00000000 05-24-2017 98 .84300000 .66000000 6 X 03-31-2017 07-01-2024 06-30-2025 6059570.00000000 3504362.00000000 2860144.00000000 2519791.00000000 3199426.00000000 984571.00000000 3199426.00000000 847664.68000000 UW CREFC 1306785.00000000 .75340000 .64870000 F Larkspur Landing San Francisco 670 & 690 Gateway Boulevard South San Francisco CA 94080 San Mateo LO 111 111 1999 31800000.00000000 MAI 04-23-2017 34362836.00000000 05-24-2017 98 .84900000 .54000000 6 X 03-31-2017 07-01-2024 06-30-2025 5697514.00000000 2474779.00000000 3270929.00000000 2588255.00000000 2426585.00000000 -113476.00000000 2426585.00000000 -209927.40000000 UW CREFC 946600.00000000 -.11990000 -.22180000 F Larkspur Landing Pleasanton 5535 Johnson Drive Court Pleasanton CA 94588 Alameda LO 124 124 1997 31100000.00000000 MAI 04-23-2017 33606421.00000000 05-24-2017 98 .82900000 .48000000 6 X 03-31-2017 07-01-2024 06-30-2025 5193352.00000000 2216410.00000000 2754991.00000000 2289094.00000000 2438362.00000000 -72684.00000000 2438362.00000000 -169245.00000000 UW CREFC 925763.00000000 -.07850000 -.18280000 F Larkspur Landing Bellevue 15805 Se 37Th Street Bellevue WA 98006 King LO 126 126 1998 27700000.00000000 MAI 04-23-2017 29932408.00000000 05-24-2017 98 .78800000 .64000000 6 X 03-31-2017 07-01-2024 06-30-2025 4692425.00000000 3240138.00000000 2518899.00000000 2454048.00000000 2173526.00000000 786090.00000000 2173526.00000000 650593.40000000 UW CREFC 824554.00000000 .95340000 .78900000 F Larkspur Landing Sacramento 555 Howe Avenue Sacramento CA 95825 Sacramento LO 124 124 1998 20700000.00000000 MAI 04-23-2017 22368262.00000000 05-24-2017 98 .83000000 .66000000 6 X 03-31-2017 07-01-2024 06-30-2025 4214257.00000000 3531572.00000000 2397345.00000000 2603533.00000000 1816912.00000000 928039.00000000 1816912.00000000 791990.20000000 UW CREFC 616184.00000000 1.50610000 1.28530000 F Hampton Inn Ann Arbor North 2300 Green Road Ann Arbor MI 48105 Washtenaw LO 129 129 1988 2015 20200000.00000000 MAI 04-23-2017 21827965.00000000 05-24-2017 98 .73900000 .37000000 6 X 03-31-2017 07-01-2024 06-30-2025 4826301.00000000 1986893.00000000 2990175.00000000 2269281.00000000 1836126.00000000 -282388.00000000 1836126.00000000 -385323.52000000 UW CREFC 601299.00000000 -.46960000 -.64080000 F Larkspur Landing Hillsboro 3133 Ne Shute Road Hillsboro OR 97124 Washington LO 124 124 1997 20200000.00000000 MAI 04-23-2017 21827965.00000000 05-24-2017 98 .74100000 .60000000 6 X 03-31-2017 07-01-2024 06-30-2025 3941272.00000000 2940445.00000000 2232510.00000000 2038603.00000000 1708763.00000000 901842.00000000 1708763.00000000 766494.12000000 UW CREFC 601299.00000000 1.49980000 1.27470000 F Larkspur Landing Renton 1701 E Valley Road Renton WA 98057 King LO 127 127 1998 20000000.00000000 MAI 04-23-2017 21611847.00000000 05-24-2017 98 .80300000 .75000000 6 X 03-31-2017 07-01-2024 06-30-2025 4423020.00000000 3777656.00000000 2728888.00000000 2980471.00000000 1694132.00000000 797185.00000000 1694132.00000000 646293.00000000 UW CREFC 595347.00000000 1.33900000 1.08560000 F Holiday Inn Arlington Northeast Rangers Ballpark 1311 Wet 'N Wild Way Arlington TX 76011 Tarrant LO 147 147 2008 2013 19200000.00000000 MAI 04-23-2017 20747373.00000000 05-24-2017 98 .78300000 .67000000 6 X 03-31-2017 07-01-2024 06-30-2025 5568856.00000000 5147529.00000000 4031609.00000000 3692637.00000000 1537247.00000000 1454892.00000000 1537247.00000000 1244546.16000000 UW CREFC 571533.00000000 2.54560000 2.17760000 F Residence Inn Toledo Maumee 1370 Arrowhead Drive Maumee OH 43537 Lucas LO 108 108 2008 2016 19000000.00000000 MAI 04-23-2017 20531255.00000000 05-24-2017 98 .81700000 .74000000 6 X 03-31-2017 07-01-2024 06-30-2025 4066425.00000000 3476920.00000000 2597554.00000000 2391835.00000000 1468871.00000000 1085085.00000000 1468871.00000000 947550.72000000 UW CREFC 565578.00000000 1.91850000 1.67540000 F Residence Inn Williamsburg 1648 Richmond Road Williamsburg VA 23185 James City LO 108 108 1999 2012 18200000.00000000 MAI 04-23-2017 19666780.00000000 05-24-2017 98 .73000000 .73000000 6 X 03-31-2017 07-01-2024 06-30-2025 3955706.00000000 4398564.00000000 2596962.00000000 3058957.00000000 1358744.00000000 1339607.00000000 1358744.00000000 1173591.24000000 UW CREFC 541764.00000000 2.47270000 2.16620000 F Hampton Inn Suites Waco South 2501 Marketplace Drive Waco TX 76711 McLennan LO 123 123 2008 2013 16800000.00000000 MAI 04-23-2017 18153911.00000000 05-24-2017 98 .77700000 .54000000 6 X 03-31-2017 07-01-2024 06-30-2025 4293844.00000000 2792367.00000000 2879053.00000000 2343458.00000000 1414791.00000000 448909.00000000 1414791.00000000 319005.84000000 UW CREFC 500090.00000000 .89770000 .63790000 F Holiday Inn Louisville Airport Fair Expo 447 Farmington Avenue Louisville KY 40209 Jefferson LO 106 106 2008 16500000.00000000 MAI 04-23-2017 17829773.00000000 05-24-2017 98 .72900000 .55000000 6 X 03-31-2017 07-01-2024 06-30-2025 4185314.00000000 3040225.00000000 2796547.00000000 3076900.00000000 1388767.00000000 -36675.00000000 1388767.00000000 -159510.72000000 UW CREFC 491161.00000000 -.07470000 -.32480000 F Courtyard Tyler 7424 S Broadway Avenue Tyler TX 75703 Smith LO 121 121 2010 2016 16200000.00000000 MAI 04-23-2017 17505595.00000000 05-24-2017 98 .58800000 .57000000 6 X 03-31-2017 07-01-2024 06-30-2025 3341364.00000000 3026097.00000000 2088004.00000000 2207411.00000000 1253360.00000000 818686.00000000 1253360.00000000 690414.24000000 UW CREFC 482231.00000000 1.69770000 1.43170000 F Hilton Garden Inn Edison Raritan Center 50 Raritan Center Parkway Edison NJ 08837 Middlesex LO 132 132 2002 2014 16200000.00000000 MAI 04-23-2017 17505595.00000000 05-24-2017 98 .78100000 .69000000 6 X 03-31-2017 07-01-2024 06-30-2025 5848958.00000000 5313423.00000000 4531561.00000000 5383140.00000000 1317397.00000000 -69717.00000000 1317397.00000000 -276157.52000000 UW CREFC 482231.00000000 -.14460000 -.57270000 F Hilton Garden Inn St Paul Oakdale 420 Inwood Avenue North Oakdale MN 55128 Washington LO 116 116 2005 2013 16000000.00000000 MAI 04-23-2017 17289477.00000000 05-24-2017 98 .80000000 .62000000 6 X 03-31-2017 07-01-2024 06-30-2025 4891094.00000000 2820385.00000000 3201247.00000000 2706858.00000000 1689847.00000000 113527.00000000 1689847.00000000 -1516.36000000 UW CREFC 476276.00000000 .23840000 -.00320000 F Residence Inn Grand Rapids West 3451 Rivertown Point Court Sw Grandville MI 49418 Kent LO 90 90 2000 2017 15800000.00000000 MAI 04-23-2017 16641122.00000000 05-24-2017 98 .72600000 .50000000 6 X 03-31-2017 07-01-2024 06-30-2025 3115120.00000000 1777127.00000000 2008993.00000000 1905411.00000000 1106127.00000000 -128284.00000000 1106127.00000000 -201458.68000000 UW CREFC 470324.00000000 -.27280000 -.42830000 F Peoria, AZ Residence Inn 8435 West Paradise Lane Peoria AZ 85382 Maricopa LO 90 90 1998 2013 15700000.00000000 MAI 04-23-2017 16965300.00000000 05-24-2017 98 .80800000 .79000000 6 X 03-31-2017 07-01-2024 06-30-2025 3248248.00000000 4140104.00000000 2090221.00000000 2245796.00000000 1158027.00000000 1894308.00000000 1158027.00000000 1727079.72000000 UW CREFC 467346.00000000 4.05330000 3.69550000 F Hampton Inn Suites Bloomington Normal 320 Towanda Avenue Normal IL 61701 McLean LO 128 128 2007 2015 15600000.00000000 MAI 04-23-2017 .70800000 .66000000 4 X 03-31-2017 07-01-2024 06-30-2025 3738690.00000000 3892724.00000000 2341747.00000000 2479413.00000000 1396943.00000000 1413311.00000000 1396943.00000000 1249725.72000000 UW CREFC 464369.00000000 3.04350000 2.69120000 F Courtyard Chico 2481 Carmichael Drive Chico CA 95928 Butte LO 90 90 2005 2015 15300000.00000000 MAI 04-23-2017 16533062.00000000 05-24-2017 98 .84600000 .73000000 6 X 03-31-2017 07-01-2024 06-30-2025 3850184.00000000 3878873.00000000 2410998.00000000 2535346.00000000 1439185.00000000 1343527.00000000 1439185.00000000 1193003.00000000 UW CREFC 455439.00000000 2.95000000 2.61950000 F Hampton Inn Suites Kokomo 2920 S Reed Road Kokomo IN 46902 Howard LO 105 105 1997 2013 14800000.00000000 MAI 04-23-2017 15992767.00000000 05-24-2017 98 .77900000 .66000000 6 X 03-31-2017 07-01-2024 06-30-2025 3680915.00000000 3647208.00000000 2425349.00000000 2426666.00000000 1255566.00000000 1220542.00000000 1255566.00000000 1048229.80000000 UW CREFC 440557.00000000 2.77050000 2.37930000 F Hampton Inn Suites South Bend 52709 Indiana State Route 933 South Bend IN 46637 St. Joseph LO 117 117 1997 2014 14800000.00000000 MAI 04-23-2017 15992767.00000000 05-24-2017 98 .69900000 .28000000 6 X 03-31-2017 07-01-2024 06-30-2025 3810167.00000000 1413658.00000000 2577957.00000000 1853211.00000000 1232210.00000000 -439553.00000000 1232210.00000000 -508244.68000000 UW CREFC 440557.00000000 -.99770000 -1.15360000 F Courtyard Wichita Falls 3800 Tarry Street Wichita Falls TX 76308 Wichita LO 93 93 2009 2017 14100000.00000000 MAI 04-23-2017 15236353.00000000 05-24-2017 98 .77400000 .60000000 6 X 03-31-2017 07-01-2024 06-30-2025 3121444.00000000 2214427.00000000 2025834.00000000 1706088.00000000 1095610.00000000 508339.00000000 1095610.00000000 411182.56000000 UW CREFC 419718.00000000 1.21110000 .97970000 F Hampton Inn Morehead 4035 Arendell Street Morehead City NC 28557 Carteret LO 118 118 1991 2017 13700000.00000000 MAI 04-23-2017 14371877.00000000 05-24-2017 98 .66600000 .74000000 6 X 03-31-2017 07-01-2024 06-30-2025 3154358.00000000 4517052.00000000 2060293.00000000 2691666.00000000 1094065.00000000 1825386.00000000 1094065.00000000 1644002.28000000 UW CREFC 407813.00000000 4.47600000 4.03130000 F Residence Inn Chico 2485 Carmichael Drive Chico CA 95928 Butte LO 78 78 2005 2014 13300000.00000000 MAI 04-23-2017 14371877.00000000 05-24-2017 98 .88000000 .81000000 6 X 03-31-2017 07-01-2024 06-30-2025 3273835.00000000 3893722.00000000 2065656.00000000 2307815.00000000 1208180.00000000 1585907.00000000 1208180.00000000 1437423.88000000 UW CREFC 395906.00000000 4.00580000 3.63070000 F Courtyard Lufkin 2130 S First Street Lufkin TX 75901 Angelina LO 101 101 2009 2017 12700000.00000000 MAI 04-23-2017 13615463.00000000 05-24-2017 98 .64900000 .70000000 6 X 03-31-2017 07-01-2024 06-30-2025 2752597.00000000 3793877.00000000 2014311.00000000 2243918.00000000 738285.00000000 1549959.00000000 738285.00000000 1388717.68000000 UW CREFC 378044.00000000 4.09990000 3.67340000 F Hampton Inn Carlisle 1164 Harrisburg Pike Carlisle PA 17013 Cumberland LO 97 97 1997 2014 12600000.00000000 MAI 04-23-2017 13615463.00000000 05-24-2017 98 .76100000 .30000000 6 X 03-31-2017 07-01-2024 06-30-2025 3439196.00000000 1102264.00000000 2322290.00000000 1581483.00000000 1116905.00000000 -479219.00000000 1116905.00000000 -552535.36000000 UW CREFC 375067.00000000 -1.27770000 -1.47320000 F Springhill Suites Williamsburg 1644 Richmond Road Williamsburg VA 23185 James City LO 120 120 2002 2012 12600000.00000000 MAI 04-23-2017 13615463.00000000 05-24-2017 98 .71700000 .60000000 6 X 03-31-2017 07-01-2024 06-30-2025 3361902.00000000 3492223.00000000 2485794.00000000 2835443.00000000 876108.00000000 656780.00000000 876108.00000000 517310.44000000 UW CREFC 375067.00000000 1.75110000 1.37920000 F Fairfield Inn Bloomington 120 South Fairfield Drive Bloomington IN 47404 Monroe LO 105 105 1995 2015 12500000.00000000 MAI 04-23-2017 .87100000 .43000000 4 X 03-31-2017 07-01-2024 06-30-2025 3018966.00000000 2397701.00000000 1747736.00000000 1794762.00000000 1271230.00000000 602939.00000000 1271230.00000000 506223.84000000 UW CREFC 372092.00000000 1.62040000 1.36050000 F Waco Residence Inn 501 South University Parks Drive Waco TX 76706 McLennan LO 78 78 1997 2012 12200000.00000000 MAI 04-23-2017 12750990.00000000 05-24-2017 98 .82000000 .67000000 6 X 03-31-2017 07-01-2024 06-30-2025 3136682.00000000 2284294.00000000 2224447.00000000 1794940.00000000 912234.00000000 489354.00000000 912234.00000000 390401.80000000 UW CREFC 363160.00000000 1.34750000 1.07500000 F Holiday Inn Express Fisher 9791 North By Northeast Boulevard Fishers IN 46037 Hamilton LO 115 115 2000 2012 11400000.00000000 MAI 04-23-2017 12318753.00000000 05-24-2017 98 .67100000 .52000000 6 X 03-31-2017 07-01-2024 06-30-2025 3176451.00000000 2743753.00000000 2225023.00000000 2591664.00000000 951428.00000000 152089.00000000 951428.00000000 33992.52000000 UW CREFC 339348.00000000 .44820000 .10020000 F Larkspur Landing Folsom 121 Iron Point Road Folsom CA 95630 Sacramento LO 84 84 2000 11100000.00000000 MAI 04-23-2017 11994575.00000000 05-24-2017 98 .86400000 .78000000 6 X 03-31-2017 07-01-2024 06-30-2025 2902483.00000000 2917990.00000000 2043619.00000000 2207402.00000000 858864.00000000 710588.00000000 858864.00000000 596112.88000000 UW CREFC 330416.00000000 2.15060000 1.80410000 F Springhill Suites Chicago Naperville Warrenville 4305 Weaver Parkway Warrenville IL 60555 DuPage LO 128 128 1997 2013 10500000.00000000 MAI 04-23-2017 11346219.00000000 05-24-2017 98 .67100000 .63000000 6 X 03-31-2017 07-01-2024 06-30-2025 3321573.00000000 3422104.00000000 2653751.00000000 2755991.00000000 667822.00000000 666113.00000000 667822.00000000 530293.40000000 UW CREFC 312557.00000000 2.13120000 1.69660000 F Holiday Inn Express & Suites Paris 3025 Ne Loop 286 Paris TX 75460 Lamar LO 84 84 2009 10400000.00000000 MAI 04-23-2017 11238160.00000000 05-24-2017 98 .72600000 .78000000 6 X 03-31-2017 07-01-2024 06-30-2025 2343673.00000000 2872245.00000000 1545193.00000000 1732140.00000000 798480.00000000 1140105.00000000 798480.00000000 1010501.92000000 UW CREFC 309579.00000000 3.68280000 3.26410000 F Toledo Homewood Suites 1410 Arrowhead Drive Maumee OH 43537 Lucas LO 78 78 1997 2014 10400000.00000000 MAI 04-23-2017 10373686.00000000 05-24-2017 98 .82200000 .47000000 6 X 03-31-2017 07-01-2024 06-30-2025 2929714.00000000 1456960.00000000 1985509.00000000 1844926.00000000 944205.00000000 -387966.00000000 944205.00000000 -474234.08000000 UW CREFC 309579.00000000 -1.25320000 -1.53190000 F Grand Rapids Homewood Suites 3920 Stahl Drive Se Grand Rapids MI 49546 Kent LO 78 78 1997 2013 10100000.00000000 MAI 04-23-2017 10265627.00000000 05-24-2017 98 .84100000 .49000000 6 X 03-31-2017 07-01-2024 06-30-2025 3009146.00000000 1569133.00000000 2269574.00000000 1818920.00000000 739572.00000000 -249787.00000000 739572.00000000 -342177.96000000 UW CREFC 300650.00000000 -.83080000 -1.13810000 F Cheyenne Fairfield Inn & Suites 1415 Stillwater Avenue Cheyenne WY 82009 Laramie LO 60 60 1994 2013 9400000.00000000 MAI 04-23-2017 10157568.00000000 05-24-2017 98 .74600000 .77000000 6 X 03-31-2017 07-01-2024 06-30-2025 1961942.00000000 2294737.00000000 1208351.00000000 1417591.00000000 753591.00000000 877146.00000000 753591.00000000 784755.04000000 UW CREFC 279813.00000000 3.13480000 2.80460000 F Fairfield Inn Laurel 13700 Baltimore Avenue Laurel MD 20707 Prince George's LO 109 109 1988 2013 9400000.00000000 MAI 04-23-2017 .79900000 .71000000 4 X 03-31-2017 07-01-2024 06-30-2025 3127939.00000000 3159188.00000000 2470469.00000000 2391904.00000000 657471.00000000 767284.00000000 657471.00000000 640484.76000000 UW CREFC 279813.00000000 2.74210000 2.28900000 F Courtyard Akron Stow 4047 Bridgewater Parkway Stow OH 44224 Summit LO 101 101 2005 2014 9200000.00000000 MAI 04-23-2017 9941450.00000000 05-24-2017 98 .65900000 .57000000 6 X 03-31-2017 07-01-2024 06-30-2025 3168035.00000000 2890336.00000000 2281919.00000000 2298054.00000000 886115.00000000 592282.00000000 886115.00000000 475497.36000000 UW CREFC 273861.00000000 2.16270000 1.73630000 F Larkspur Landing Roseville 1931 Taylor Road Roseville CA 95661 Placer LO 90 90 1999 8700000.00000000 MAI 04-23-2017 9401154.00000000 05-24-2017 98 .79500000 .74000000 6 X 03-31-2017 07-01-2024 06-30-2025 2851065.00000000 3187064.00000000 2064916.00000000 2174546.00000000 786149.00000000 1012518.00000000 786149.00000000 877733.12000000 UW CREFC 258976.00000000 3.90970000 3.38920000 F Towneplace Suites Bloomington 105 South Franklin Road Bloomington IN 47404 Monroe LO 83 83 2000 2013 8700000.00000000 MAI 04-23-2017 .89100000 4 X 03-31-2017 07-01-2024 06-30-2025 2441633.00000000 1504634.00000000 1591528.00000000 1460468.00000000 850105.00000000 44166.00000000 850105.00000000 -19277.00000000 UW CREFC 258976.00000000 .17050000 -.07440000 F Hampton Inn Danville 97 Old Valley School Road Danville PA 17821 Montour LO 71 71 1998 2013 8600000.00000000 MAI 04-23-2017 9293094.00000000 05-24-2017 98 .80000000 .69000000 6 X 03-31-2017 07-01-2024 06-30-2025 2591371.00000000 2460560.00000000 1862762.00000000 1720065.00000000 728609.00000000 740495.00000000 728609.00000000 643595.04000000 UW CREFC 255999.00000000 2.89260000 2.51410000 F Holiday Inn Norwich 10 Laura Boulevard Norwich CT 06360 New London LO 135 135 1975 2013 8500000.00000000 MAI 04-23-2017 9185035.00000000 05-24-2017 98 .56700000 .54000000 6 X 03-31-2017 07-01-2024 06-30-2025 4801904.00000000 4117687.00000000 4049772.00000000 4091686.00000000 752132.00000000 26001.00000000 752132.00000000 -136215.68000000 UW CREFC 230029.00000000 .11300000 -.59220000 F Hampton Inn Suites Longview North 3044 N Eastman Road Longview TX 75605 Gregg LO 91 91 2008 2013 8400000.00000000 MAI 04-23-2017 9076976.00000000 05-24-2017 98 .63800000 .59000000 6 X 03-31-2017 07-01-2024 06-30-2025 2322688.00000000 1955465.00000000 1672245.00000000 1585130.00000000 650443.00000000 370335.00000000 650443.00000000 289855.52000000 UW CREFC 250046.00000000 1.48110000 1.15920000 F Springhill Suites Peoria Westlake 2701 West Lake Avenue Peoria IL 61615 Peoria LO 124 124 2000 2013 8400000.00000000 MAI 04-23-2017 .63300000 .34000000 4 X 03-31-2017 07-01-2024 06-30-2025 2918586.00000000 1574416.00000000 2448540.00000000 1972389.00000000 470046.00000000 -397973.00000000 470046.00000000 -469587.32000000 UW CREFC 250046.00000000 -1.59160000 -1.87800000 F Hampton Inn Suites Buda 1201 Cabelas Drive Buda TX 78610 Hays LO 74 74 2008 8300000.00000000 MAI 04-23-2017 .74500000 .67000000 4 X 03-31-2017 07-01-2024 06-30-2025 2627746.00000000 2412317.00000000 1774143.00000000 1982526.00000000 853603.00000000 429791.00000000 853603.00000000 327921.96000000 UW CREFC 247069.00000000 1.73960000 1.32720000 F Shawnee Hampton Inn 4851 North Kickapoo Avenue Shawnee OK 74804 Pottawatomie LO 63 63 1996 2013 8300000.00000000 MAI 04-23-2017 .77600000 .81000000 4 X 03-31-2017 07-01-2024 06-30-2025 1892474.00000000 2244008.00000000 1273699.00000000 1420700.00000000 618775.00000000 823308.00000000 618775.00000000 739309.24000000 UW CREFC 247069.00000000 3.33230000 2.99230000 F Racine Fairfield Inn 6421 Washington Avenue Mount Pleasant WI 53406 Racine LO 62 62 1991 2016 8100000.00000000 MAI 04-23-2017 .68600000 .56000000 4 X 03-31-2017 07-01-2024 06-30-2025 1812261.00000000 1159523.00000000 1208438.00000000 1125676.00000000 603823.00000000 33847.00000000 603823.00000000 -6116.24000000 UW CREFC 241114.00000000 .14040000 -.02540000 F Hampton Inn Selinsgrove Shamokin Dam 3 Stetler Avenue Shamokin Dam PA 17876 Snyder LO 75 75 1996 2013 7900000.00000000 MAI 04-23-2017 8536680.00000000 05-24-2017 98 .75600000 .62000000 6 X 03-31-2017 07-01-2024 06-30-2025 2433055.00000000 2251884.00000000 1745776.00000000 1722691.00000000 687279.00000000 529193.00000000 687279.00000000 441556.16000000 UW CREFC 235162.00000000 2.25030000 1.87770000 F Holiday Inn Express & Suites Terrell 300 Tanger Drive Terrell TX 75160 Kaufman LO 68 68 2007 2013 7500000.00000000 MAI 04-23-2017 8104442.00000000 05-24-2017 98 .84000000 .69000000 6 X 03-31-2017 07-01-2024 06-30-2025 2149392.00000000 1874651.00000000 1543906.00000000 1456019.00000000 605485.00000000 418632.00000000 605485.00000000 342045.72000000 UW CREFC 223255.00000000 1.87510000 1.53210000 F Westchase Homewood Suites 2424 Rogerdale Road Houston TX 77042 Harris LO 96 96 1998 2016 9800000.00000000 MAI 04-23-2017 10265627.00000000 05-24-2017 98 .63400000 .75000000 6 X 03-31-2017 07-01-2024 06-30-2025 2958058.00000000 3206991.00000000 2578316.00000000 2327849.00000000 379742.00000000 879142.00000000 379742.00000000 751603.08000000 UW CREFC 216086.88000000 4.06850000 3.47820000 F Holiday Inn Express & Suites Tyler South 2421 Ese Loop 323 Tyler TX 75701 Smith LO 88 88 2000 2015 7200000.00000000 MAI 04-23-2017 7780265.00000000 05-24-2017 98 .65900000 .69000000 6 X 03-31-2017 07-01-2024 06-30-2025 2128673.00000000 2291248.00000000 1528792.00000000 1823086.00000000 599880.00000000 468162.00000000 599880.00000000 383010.84000000 UW CREFC 214325.00000000 2.18440000 1.78710000 F Holiday Inn Express & Suites Huntsville 148 I45 South Huntsville TX 77340 Walker LO 87 87 2008 2013 6900000.00000000 MAI 04-23-2017 7456087.00000000 05-24-2017 98 .65500000 .67000000 6 X 03-31-2017 07-01-2024 06-30-2025 2360887.00000000 2375589.00000000 1671501.00000000 1851881.00000000 689387.00000000 523708.00000000 689387.00000000 417490.40000000 UW CREFC 205395.00000000 2.54980000 2.03260000 F Hampton Inn Sweetwater 302 Se Georgia Avenue Sweetwater TX 79556 Nolan LO 72 72 2009 6300000.00000000 MAI 04-23-2017 .62900000 .74000000 4 X 03-31-2017 07-01-2024 06-30-2025 1585686.00000000 1815333.00000000 1185317.00000000 1328126.00000000 400369.00000000 487207.00000000 400369.00000000 425367.64000000 UW CREFC 187534.00000000 2.59800000 2.26820000 F Comfort Suites Buda Austin South 15295 S Ih 35 Bldg 800 Buda TX 78610 Hays LO 72 72 2009 5300000.00000000 MAI 04-23-2017 .76800000 .69000000 4 X 03-31-2017 07-01-2024 06-30-2025 2082208.00000000 1802898.00000000 1540640.00000000 1705602.00000000 541569.00000000 97296.00000000 541569.00000000 20047.28000000 UW CREFC 157767.09000000 .61670000 .12710000 F Fairfield Inn & Suites Weatherford 175 Alford Drive Weatherford TX 76087 Parker LO 86 86 2009 2016 5000000.00000000 MAI 04-23-2017 5402963.00000000 05-24-2017 98 .63400000 .69000000 6 X 03-31-2017 07-01-2024 06-30-2025 1659116.00000000 2296172.00000000 1347398.00000000 1802103.00000000 311718.00000000 494069.00000000 311718.00000000 403452.24000000 UW CREFC 148837.00000000 3.31950000 2.71070000 F Holiday Inn Express & Suites Altus 2812 E Broadway Street Altus OK 73521 Jackson LO 68 68 2008 2013 4600000.00000000 MAI 04-23-2017 .67400000 .68000000 4 X 03-31-2017 07-01-2024 06-30-2025 1417147.00000000 1928216.00000000 1205199.00000000 1324106.00000000 211948.00000000 604110.00000000 211948.00000000 536980.60000000 UW CREFC 120607.00000000 5.00890000 4.45230000 F Comfort Inn & Suites Paris 3035 Ne Loop 286 Paris TX 75460 Lamar LO 56 56 2009 3600000.00000000 MAI 04-23-2017 3890132.00000000 05-24-2017 98 .67400000 .78000000 6 X 03-31-2017 07-01-2024 06-30-2025 1157262.00000000 1620723.00000000 906202.00000000 1191284.00000000 251060.00000000 429439.00000000 251060.00000000 356115.20000000 UW CREFC 107161.00000000 4.00740000 3.32320000 F Hampton Inn Suites Decatur 110 S Highway 287 Decatur TX 76234 Wise LO 74 74 2008 2013 3600000.00000000 MAI 04-23-2017 3890132.00000000 05-24-2017 98 .64600000 .78000000 6 X 03-31-2017 07-01-2024 06-30-2025 1550317.00000000 2313274.00000000 1370105.00000000 1706265.00000000 180212.00000000 607009.00000000 180212.00000000 517938.80000000 UW CREFC 102548.00000000 5.91930000 5.05070000 F Holiday Inn Express & Suites Texarkana East 5210 Crossroads Parkway Texarkana AR 71854 Miller LO 88 88 2009 4100000.00000000 MAI 04-23-2017 .66500000 .81000000 4 X 03-31-2017 07-01-2024 06-30-2025 1638961.00000000 2462774.00000000 1472078.00000000 1993122.00000000 166883.00000000 469652.00000000 166883.00000000 373314.36000000 UW CREFC 94963.00000000 4.94560000 3.93120000 F Mankato Fairfield Inn 141 Apache Place Mankato MN 56001 Blue Earth LO 61 61 1997 2016 3600000.00000000 MAI 04-23-2017 3890132.00000000 05-24-2017 98 .58000000 .65000000 6 X 03-31-2017 07-01-2024 06-30-2025 1236472.00000000 1847424.00000000 1086924.00000000 1539760.00000000 149548.00000000 307664.00000000 149548.00000000 233767.04000000 UW CREFC 85098.00000000 3.61540000 2.74700000 F Candlewood Suites Texarkana 2901 S Cowhorn Creek Loop Texarkana TX 75503 Bowie LO 80 80 2009 2014 2600000.00000000 MAI 04-23-2017 .75000000 .79000000 4 X 03-31-2017 07-01-2024 06-30-2025 1239140.00000000 1888203.00000000 1123516.00000000 1520915.00000000 115624.00000000 367288.00000000 115624.00000000 291759.88000000 UW CREFC 65795.00000000 5.58230000 4.43440000 F Country Inn & Suites Houston Intercontinental 20611 Highway 59 North Humble TX 77338 Harris LO 62 62 2001 2017 3200000.00000000 MAI 04-23-2017 .54100000 .62000000 4 X 03-31-2017 07-01-2024 06-30-2025 1363324.00000000 1171778.00000000 1253517.00000000 1247835.00000000 109807.00000000 -76057.00000000 109807.00000000 -102724.80000000 UW CREFC 62484.05000000 -1.21720000 -1.64400000 F false false 31085252.95000000 120080.60000000 .04486000 .00013570 120080.60000000 .00000000 1547019.55000000 .00000000 29538233.40000000 29538233.40000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services 02-19-2025 false 1 04-01-2026 .00000000 11 09-01-2020 98 .00000000 06-01-2027 .00000000 Prospectus Loan ID 6 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 05-24-2017 34000000.00000000 120 06-05-2027 0 .03412500 .03412500 3 1 120 07-05-2017 true 1 A1 3 99911.30000000 34000000.00000000 1 1 1 true true true false false 06-04-2018 12-04-2026 12-04-2026 .00000000 .00000000 85 Broad Street 85 Broad Street New York NY 10004 New York OF 1118512 1118512 1983 2015 652000000.00000000 MAI 04-30-2017 652000000.00000000 04-30-2017 MAI .87100000 1.00000000 6 09-05-2019 N VINER FINANCE INC. 275792 02-29-2028 85 BROAD TENANT LLC (WEWORK) 117224 05-31-2029 VOX MEDIA, LLC 85733 01-31-2031 02-28-2017 01-01-2025 03-31-2025 47225376.86000000 10378268.00000000 21294958.54000000 6684589.15000000 25930418.32000000 3693678.85000000 24028947.92000000 3218311.35000000 UW CREFC 1441793.95000000 4.43000000 2.56190000 4.11000000 2.23220000 F F 03-31-2025 false false 34000000.00000000 99911.30000000 .03412530 .00015580 99911.30000000 .00000000 .00000000 34000000.00000000 34000000.00000000 03-05-2026 false 99764.92000000 .00000000 .00000000 B Wells Fargo Bank 06-06-2025 false .00000000 2 Prospectus Loan ID 7 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 06-22-2017 32400000.00000000 120 07-06-2027 360 .04530000 .04530000 3 1 60 08-06-2017 true 1 PP 5 126387.00000000 32400000.00000000 1 4 true true false false true 04-05-2027 SpringHill Suites - Long Island 128 2010 26500000.00000000 MAI 06-01-2018 .88600000 6 09-06-2019 03-31-2017 5223111.08000000 3151634.31000000 2071476.77000000 1862552.33000000 UW Hampton Inn - Baltimore White Marsh 127 1997 23000000.00000000 MAI 06-01-2018 .79300000 4 09-06-2019 03-31-2017 4671689.57000000 2809413.07000000 1862276.50000000 1675408.92000000 UW Homewood Suites - Atlantic City Egg Harbor Township 120 2012 21000000.00000000 MAI 06-01-2019 .86000000 6 09-06-2019 03-31-2017 4431514.88000000 2815235.90000000 1616278.98000000 1439018.38000000 UW Fairfield Inn & Suites - Baltimore White Marsh 116 2008 17000000.00000000 MAI 06-01-2018 .84000000 4 09-06-2019 03-31-2017 3991487.60000000 2610539.22000000 1380948.38000000 1221288.88000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 9292126.55000000 6 01-29-2026 Prospectus Loan ID 8 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 06-29-2017 32400000.00000000 120 07-06-2027 300 .04300000 .04300000 3 1 0 08-06-2017 true 1 WL 2 176431.48000000 32359631.65000000 1 1 1 false true false false false 03-05-2027 .00000000 .00000000 510 Cottonwood Drive 510 Cottonwood Drive Milpitas CA 95035 Santa Clara IN 182000 180086 1981 2008 50000000.00000000 MAI 05-22-2017 50000000.00000000 05-22-2017 MAI 1.00000000 1.00000000 6 09-06-2019 N CWD Johnson & Johnson Vision 182000 06-30-2032 03-31-2017 01-01-2025 12-31-2025 3783142.42000000 4436903.07000000 739055.27000000 993555.44000000 3044087.00000000 3443347.63000000 2988809.45000000 3388069.63000000 UW CREFC 2117177.76000000 1.44000000 1.62640000 1.41000000 1.60030000 F F 12-31-2025 false false 26267797.48000000 176431.48000000 .04300000 .00015580 97263.82000000 79167.66000000 .00000000 26188629.82000000 26188629.82000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 9 03-12-2026 04-13-2026 JP Morgan Commercial Bank; Societe Generale; Natixis; Deutsche Bank AG, New York Branch; Barclays 05-05-2017 32000000.00000000 120 06-01-2027 0 .03669400 .03669400 3 1 120 07-01-2017 true 1 A1 3 101112.36000000 32000000.00000000 1 1 1 true true false false false 02-28-2027 .00000000 .00000000 245 Park Avenue 245 Park Avenue New York NY 10167 New York OF 1723993 1723993 1965 2006 2210000000.00000000 MAI 04-01-2017 2210000000.00000000 04-01-2017 MAI .91100000 .92800000 6 09-01-2019 N Societe Generale 524212 10-31-2032 Ares Management LLC 287491 06-30-2043 Houlihan Lokey, Inc 219515 06-30-2034 03-31-2017 01-01-2025 12-31-2025 177756679.85000000 147759204.00000000 62448737.59000000 70767778.59000000 115307942.00000000 76991425.41000000 109564902.00000000 71248385.41000000 UW CREFC 40179930.00000000 2.87000000 1.91620000 2.73000000 1.77320000 F F 12-31-2025 false false 32000000.00000000 101112.36000000 .03669400 .00012320 101112.36000000 .00000000 .00000000 32000000.00000000 32000000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Wells Fargo Bank 11-02-2021 11-14-2022 false .00000000 8 Prospectus Loan ID 10 03-12-2026 04-13-2026 UBS AG; Cantor Commercial Real Estate Lending, L.P.; Deutsche Bank AG, New York Branch 05-16-2017 32000000.00000000 120 06-06-2027 0 .04415400 .04415400 3 1 120 07-06-2017 true 1 A1 3 121668.13000000 32000000.00000000 1 33 true true true false false 01-05-2018 12-05-2026 12-05-2026 Lucky - San Francisco 49188 1993 25300000.00000000 MAI 02-10-2017 1.00000000 6 1298685.00000000 38961.00000000 1259724.00000000 1218923.00000000 UW Lucky - San Bruno 56280 1989 24560000.00000000 MAI 02-10-2017 1.00000000 6 1320828.00000000 39625.00000000 1281203.00000000 1234519.00000000 UW Lucky California - Daly City 61881 1996 24460000.00000000 MAI 02-10-2017 1.00000000 6 1315412.00000000 39462.00000000 1275949.00000000 1224620.00000000 UW Lucky - San Jose I 52659 1985 15390000.00000000 MAI 02-08-2017 1.00000000 6 865093.00000000 25953.00000000 839140.00000000 795460.00000000 UW Lucky - San Jose Ii 59907 1996 14740000.00000000 MAI 02-08-2017 1.00000000 6 828734.00000000 24862.00000000 803872.00000000 754180.00000000 UW Lucky - San Leandro 58526 1982 14660000.00000000 MAI 02-10-2017 1.00000000 6 824123.00000000 24724.00000000 799399.00000000 769333.00000000 UW Dick'S Sporting Goods - Folsom 49517 1990 13890000.00000000 MAI 02-10-2017 1.00000000 6 848637.00000000 25459.00000000 823177.00000000 782104.00000000 UW Lucky - Concord 61447 2000 13280000.00000000 MAI 02-10-2017 1.00000000 6 746772.00000000 22403.00000000 724369.00000000 692802.00000000 UW Foodmaxx - Antioch 60154 1996 12030000.00000000 MAI 02-10-2017 1.00000000 6 705873.00000000 21176.00000000 684697.00000000 653794.00000000 UW Lucky - Hollister 62078 1995 11790000.00000000 MAI 02-08-2017 1.00000000 6 692028.00000000 21102.00000000 670925.00000000 619433.00000000 UW Save Mart - Modesto 54605 2001 11400000.00000000 MAI 02-10-2017 1.00000000 6 640759.00000000 19223.00000000 621536.00000000 576242.00000000 UW Dick'S Sporting Goods - Salinas 62246 1997 11280000.00000000 MAI 02-08-2017 1.00000000 6 661609.00000000 19848.00000000 641761.00000000 590129.00000000 UW Save Mart - Clovis 50918 2002 11110000.00000000 MAI 02-10-2017 1.00000000 6 597494.00000000 17925.00000000 579569.00000000 537333.00000000 UW Save Mart - Grass Valley 43737 1990 11030000.00000000 MAI 02-10-2017 1.00000000 6 620151.00000000 18605.00000000 601547.00000000 565268.00000000 UW Foodmaxx - Sacramento 51316 1987 10260000.00000000 MAI 02-10-2017 1.00000000 6 602164.00000000 18065.00000000 584099.00000000 541533.00000000 UW Lucky - Hayward I 45579 1990 10150000.00000000 MAI 02-10-2017 1.00000000 6 570583.00000000 17118.00000000 553466.00000000 530051.00000000 UW Save Mart - Auburn 43768 1980 9900000.00000000 MAI 02-10-2017 1.00000000 6 556392.00000000 16692.00000000 539700.00000000 503395.00000000 UW Save Mart - Tracy 62236 1997 9340000.00000000 MAI 02-10-2017 1.00000000 6 547728.00000000 16432.00000000 531296.00000000 479672.00000000 UW S-Mart - Lodi 50342 1996 8860000.00000000 MAI 02-10-2017 1.00000000 6 541507.00000000 17850.00000000 523657.00000000 481899.00000000 UW Save Mart - Chico 42294 1989 8800000.00000000 MAI 02-10-2017 1.00000000 6 537654.00000000 16130.00000000 521524.00000000 486442.00000000 UW Save Mart - Fresno I 58360 1994 8750000.00000000 MAI 02-10-2017 1.00000000 6 513616.00000000 15408.00000000 498208.00000000 449799.00000000 UW Lucky - San Jose Iii 49103 1990 8520000.00000000 MAI 02-08-2017 1.00000000 6 478843.00000000 14365.00000000 464478.00000000 423748.00000000 UW Save Mart - Roseville 53248 1995 8190000.00000000 MAI 02-10-2017 1.00000000 6 500836.00000000 15025.00000000 485811.00000000 441642.00000000 UW Lucky - Vacaville I 42630 1988 8100000.00000000 MAI 02-10-2017 1.00000000 6 475227.00000000 14257.00000000 460970.00000000 439070.00000000 UW Save Mart - Elk Grove 45641 1994 7800000.00000000 MAI 02-10-2017 1.00000000 6 457715.00000000 17377.00000000 440338.00000000 402479.00000000 UW Save Mart - Fresno Ii 50245 1996 7540000.00000000 MAI 02-10-2017 1.00000000 6 442197.00000000 13266.00000000 428931.00000000 387254.00000000 UW Lucky - Sand City 62501 1996 6960000.00000000 MAI 02-08-2017 1.00000000 6 408216.00000000 12246.00000000 395970.00000000 344126.00000000 UW Lucky - Vacaville Ii 44745 2003 6610000.00000000 MAI 02-10-2017 1.00000000 6 388049.00000000 11641.00000000 376408.00000000 353421.00000000 UW Lucky - Hayward 61454 2001 6560000.00000000 MAI 02-10-2017 1.00000000 6 368958.00000000 12532.00000000 356426.00000000 324856.00000000 UW Save Mart - Kingsburg 41368 1999 6470000.00000000 MAI 02-10-2017 1.00000000 6 364072.00000000 10922.00000000 353150.00000000 318836.00000000 UW Save Mart - Sacramento 49629 1990 5120000.00000000 MAI 02-10-2017 1.00000000 6 300397.00000000 9012.00000000 291385.00000000 250219.00000000 UW Lucky - Santa Rosa 55044 1998 4870000.00000000 MAI 02-10-2017 1.00000000 6 285971.00000000 8579.00000000 277392.00000000 249114.00000000 UW Save Mart - Jackson 40593 1994 4020000.00000000 MAI 02-10-2017 1.00000000 6 245565.00000000 7367.00000000 238198.00000000 204527.00000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 9 12-11-2020 Prospectus Loan ID 11 03-12-2026 04-13-2026 Societe Generale 06-02-2017 30940000.00000000 120 07-01-2027 360 .04245000 .04245000 3 1 0 08-01-2017 true 1 WL 2 152115.65000000 30900982.94000000 1 1 5 false true true false false 05-31-2018 01-31-2027 01-31-2027 GM Logistics Center 2 804810 2017 47600000.00000000 MAI 04-12-2017 1.00000000 6 4325995.55000000 641539.87000000 3684455.69000000 3443012.69000000 UW 2.02000000 1.89000000 F false false .00000000 .00000000 .00000000 .00000000 false CBRE Services, Inc. false 9 01-01-2019 Prospectus Loan ID 12 03-12-2026 04-13-2026 CIBC Inc. 07-12-2017 25250000.00000000 120 08-01-2027 360 .04600000 .04600000 3 1 12 09-01-2017 true 1 WL 5 .00000000 25250000.00000000 1 1 1 7 true true false false true 05-31-2027 .00000000 .00000000 The Fillmore Philadelphia 1002-1052 Frankford Avenue and 44 Richmond Street Philadelphia PA 19123 Philadelphia MU 131969 130966 1893 2016 37200000.00000000 MAI 02-14-2017 37200000.00000000 02-14-2017 MAI .95000000 1.00000000 6 09-01-2019 N Fillmore 54230 09-30-2030 Bowls Holdings Philadelphia, INC. 38680 04-30-2035 Philadelphia Distilling, LLC 13755 08-31-2026 04-30-2017 01-01-2025 06-30-2025 3015217.00000000 3591343.58000000 464608.00000000 1340933.64000000 2550609.00000000 2250409.94000000 2342792.00000000 2042592.94000000 UW CREFC 1553312.40000000 1.64000000 1.44880000 1.51000000 1.31500000 F F 06-30-2025 false false 21845203.63000000 129442.70000000 .04600000 .00015580 86531.28000000 42911.42000000 .00000000 21802292.21000000 21802292.21000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 06-01-2020 98 .00000000 .00000000 08-01-2027 .00000000 Prospectus Loan ID 13 03-12-2026 04-13-2026 Societe Generale 07-07-2017 24920000.00000000 120 08-01-2027 360 .04810000 .04810000 3 1 24 09-01-2017 true 1 WL 5 .00000000 24920000.00000000 1 1 true true false false true 04-30-2027 .00000000 .00000000 Defeased SE 195 49200000.00000000 MAI 06-08-2017 .89500000 3 09-01-2019 F 04-30-2017 11880599.97000000 8157312.94000000 3723287.03000000 3129257.03000000 UW 2.37000000 1.99000000 F false false 22172435.72000000 130897.28000000 .04810000 .00015580 91837.00000000 39060.28000000 .00000000 22133375.44000000 22133375.44000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 04-11-2024 98 .00000000 08-01-2027 Prospectus Loan ID 14 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 07-18-2017 24000000.00000000 120 08-05-2027 0 .05020000 .05020000 3 1 120 09-05-2017 true 1 PP 3 .00000000 24000000.00000000 1 7 true true false false false 06-04-2027 Radisson Hotel - Paper Valley 124146 1982 27100000.00000000 MAI 03-27-2017 1.00000000 6 09-05-2019 1684325.57000000 .00000000 1684325.57000000 1684325.57000000 UW City Place - Downtown St. Louis 94090 1965 21400000.00000000 MAI 03-28-2017 1.00000000 6 09-05-2019 1331219.54000000 .00000000 1331219.54000000 1331219.54000000 UW Radisson Hotel - Albany 552776 1975 10900000.00000000 MAI 03-22-2017 1.00000000 4 09-05-2019 679431.84000000 .00000000 679431.84000000 679431.84000000 UW Radisson Hotel - Cromwell 393782 1968 7400000.00000000 MAI 03-23-2017 1.00000000 4 09-05-2019 458695.77000000 .00000000 458695.77000000 458695.77000000 UW Radisson Hotel - Cheyenne 307534 1981 6700000.00000000 MAI 04-04-2017 1.00000000 6 09-05-2019 418214.36000000 .00000000 418214.36000000 418214.36000000 UW Radisson Hotel - High Point 65776 1983 8400000.00000000 MAI 03-31-2017 1.00000000 6 09-05-2019 523776.85000000 .00000000 523776.85000000 523776.85000000 UW Red Lion Hotel - Billings 595030 1972 3400000.00000000 MAI 04-05-2017 1.00000000 6 09-05-2019 209643.05000000 .00000000 209643.05000000 209643.05000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 2 06-15-2022 Prospectus Loan ID 15 03-12-2026 04-13-2026 CIBC Inc. 05-24-2017 21000000.00000000 120 06-01-2027 360 .04410000 .04410000 3 1 18 07-01-2017 true 1 WL 5 79747.50000000 21000000.00000000 1 5 5 7 true true false false false 12-31-2026 .00000000 .00000000 10459 South Muskegon Avenue 10459 South Muskegon Avenue Chicago IL 60617 Cook WH 486991 224973 1913 2016 14100000.00000000 MAI 03-16-2017 14100000.00000000 03-16-2017 MAI 1.00000000 6 09-01-2019 N Element Food Solutions 330773 04-30-2030 BOSTIK, INC. 60865 11-30-2029 JustRite ( 1310 Harris Bridge RD ) 55583 07-31-2029 01-01-2025 12-31-2025 953274.00000000 2439978.86000000 19065.00000000 183445.37000000 934209.00000000 2256533.49000000 832971.15000000 2037386.49000000 UW CREFC 1263406.00000000 1.78610000 1.61260000 C 12-31-2025 7440 Santa Fe Drive 7440 Santa Fe Drive Hodgkins IL 60525 Cook WH 105800 105800 1979 2016 8100000.00000000 MAI 03-16-2017 8100000.00000000 03-16-2017 MAI 1.00000000 6 09-01-2019 N Arro Corporation 105800 04-30-2030 545459.00000000 10909.00000000 534550.00000000 486940.00000000 UW CREFC C 02-01-2018 5117 Northeast Parkway 5117 Northeast Parkway Fort Worth TX 76106 Tarrant WH 60865 60865 1967 3175000.00000000 MAI 03-23-2017 3175000.00000000 03-23-2017 MAI 1.00000000 6 09-01-2019 N Edge Adhesives 60865 11-30-2029 244831.00000000 4897.00000000 239934.00000000 212544.75000000 UW CREFC C 02-01-2018 3709 Grove City Road 3709 Grove City Road Grove City OH 43123 Franklin WH 39770 39770 1979 2130000.00000000 MAI 03-21-2017 2130000.00000000 03-21-2017 MAI 1.00000000 6 09-01-2019 N Edge Adhesives 39770 158621.00000000 12087.00000000 146534.00000000 128637.50000000 UW CREFC C 02-01-2018 1310 Harris Bridge Road 1310 Harris Bridge Road Anderson SC 29621 Anderson WH 55583 55583 1994 1510000.00000000 MAI 03-23-2017 1510000.00000000 03-23-2017 MAI 1.00000000 6 09-01-2019 N Justrite 55583 07-31-2029 107653.00000000 2153.00000000 105500.00000000 80487.65000000 UW CREFC C 02-01-2018 false false 18230616.21000000 105283.87000000 .04410000 .00015580 69230.77000000 36053.10000000 .00000000 18194563.11000000 18194563.11000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 03-12-2026 04-13-2026 UBS AG 07-14-2017 18600000.00000000 120 08-06-2027 360 .05171700 .05171700 3 1 0 09-06-2017 true 1 WL 2 .00000000 18600000.00000000 1 15 15 false true false false false 05-05-2027 .00000000 .00000000 Advance Auto - Mount Pleasant 2741 North Highway 17 Mt. Pleasant SC 29466 Charleston RT 129918 8064 2016 2560000.00000000 MAI 07-06-2017 2560000.00000000 07-06-2017 MAI 1.00000000 1.00000000 6 09-06-2019 N DG DANIELSVILLE 10640 07-31-2031 DG NEESES 10640 08-31-2031 DG IVA 10566 05-31-2030 01-01-2025 12-31-2025 148478.00000000 2116999.51000000 9601.00000000 513385.80000000 138877.00000000 1603613.71000000 138070.00000000 1538654.71000000 UW CREFC 1221716.40000000 1.31260000 1.25940000 F 12-31-2025 Auto Zone - Plant City 5202 U.S. Highway 92 West Plant City FL 33566 Hillsborough RT 6840 6840 2008 2470000.00000000 MAI 05-31-2017 2470000.00000000 05-31-2017 MAI 1.00000000 6 09-06-2019 N Auto Zone 6840 03-31-2028 134490.00000000 4035.00000000 130455.00000000 129771.00000000 UW CREFC F 12-31-2019 Advance Auto - Saginaw 200 South Saginaw Boulevard Saginaw TX 76149 Tarrant RT 6889 6889 2016 2300000.00000000 MAI 05-12-2017 2300000.00000000 05-12-2017 MAI 1.00000000 6 09-06-2019 N Advance Auto 6889 12-31-2031 127822.00000000 6518.00000000 121304.00000000 120616.00000000 UW CREFC F 12-31-2019 Advance Auto - Fort Worth 4054 East Lancaster Avenue Fort Worth TX 76103 Tarrant RT 6868 6868 2016 2200000.00000000 MAI 05-12-2017 2200000.00000000 05-12-2017 MAI 1.00000000 6 09-06-2019 N Advance Auto 6868 11-30-2031 122398.00000000 6350.00000000 116048.00000000 115361.00000000 UW CREFC F 12-31-2019 Dollar General - Sumter 1745 Highway 15 South Sumter SC 29150 Sumter RT 10566 10566 2016 2000000.00000000 MAI 07-06-2017 2000000.00000000 07-06-2017 MAI 1.00000000 6 09-06-2019 N Dollar General 10566 09-30-2031 131049.00000000 4325.00000000 126724.00000000 125667.00000000 UW CREFC F 12-31-2019 Advance Auto - Havelock 201 West Main Street Havelock NC 28533 Craven RT 6831 6831 2015 1710000.00000000 MAI 07-06-2017 1710000.00000000 07-06-2017 MAI 1.00000000 6 09-06-2019 N Advance Auto 6831 05-31-2029 103589.00000000 4499.00000000 99090.00000000 98407.00000000 UW CREFC F 12-31-2019 Dollar General - Neeses 6546 Savannah Highway Neeses SC 29107 Orangeburg RT 10640 10640 2016 1700000.00000000 MAI 07-06-2017 1700000.00000000 07-06-2017 MAI 1.00000000 6 09-06-2019 N Dollar General 10640 08-31-2031 117188.00000000 3816.00000000 113372.00000000 112308.00000000 UW CREFC F 12-31-2019 Dollar General - Leland 3660 Maco Road Northeast Leland NC 28451 Brunswick RT 9002 9002 2016 1670000.00000000 MAI 06-06-2017 1670000.00000000 06-06-2017 MAI 1.00000000 6 09-06-2019 N Dollar General 9002 11-30-2031 109837.00000000 3494.00000000 106342.00000000 105442.00000000 UW CREFC F 12-31-2019 Dollar General - Danielsville 425 General Daniels Avenue Danielsville GA 30633 Madison RT 10640 10640 2016 1650000.00000000 MAI 06-06-2017 1650000.00000000 06-06-2017 MAI 1.00000000 6 09-06-2019 N Dollar General 10640 08-31-2031 108343.00000000 3508.00000000 104835.00000000 103771.00000000 UW CREFC F 12-31-2019 Family Dollar - Montgomery 3200 Day Street Montgomery AL 36108 Montgomery RT 8320 8320 2015 1590000.00000000 MAI 06-02-2017 1590000.00000000 06-02-2017 MAI 1.00000000 6 09-06-2019 N Family Dollar 8320 03-31-2031 100999.00000000 4184.00000000 96815.00000000 91076.00000000 UW CREFC F 12-31-2019 Dollar Tree - Warner Robins 500 Elberta Road Warner Robins GA 31093 Houston RT 8320 8320 2015 1580000.00000000 MAI 06-04-2017 1580000.00000000 06-04-2017 MAI 1.00000000 6 09-06-2019 N Family Dollar 8320 03-31-2031 100334.00000000 4121.00000000 96213.00000000 90473.00000000 UW CREFC F 12-31-2019 Family Dollar - Albany 3907 Gillionville Road Albany GA 31721 Dougherty RT 8320 8320 2015 1530000.00000000 MAI 06-04-2017 1530000.00000000 06-04-2017 MAI 1.00000000 6 09-06-2019 N Family Dollar 8320 03-31-2030 101572.00000000 4158.00000000 97413.00000000 91674.00000000 UW CREFC F 12-31-2019 Dollar General - Iva 605 West Front Street Iva SC 29655 Anderson RT 10566 10566 2015 1500000.00000000 MAI 06-06-2017 1500000.00000000 06-06-2017 MAI 1.00000000 6 09-06-2019 N Dollar General 10566 05-31-2030 98687.00000000 3353.00000000 95334.00000000 94277.00000000 UW CREFC F 12-31-2019 Dollar General - Loris 2030 East Highway 9 Business Loris SC 29569 Horry RT 9026 9026 2016 1340000.00000000 MAI 06-06-2017 1340000.00000000 06-06-2017 MAI 1.00000000 6 09-06-2019 N Dollar General 9026 10-31-2031 91138.00000000 3083.00000000 88055.00000000 87152.00000000 UW CREFC F 12-31-2019 Dollar General - Longs 8721 Highway 90 Longs SC 29568 Horry RT 9026 9026 2016 1270000.00000000 MAI 06-06-2017 1270000.00000000 06-06-2017 MAI 1.00000000 6 09-06-2019 N Dollar General 9026 11-30-2031 86449.00000000 2942.00000000 83507.00000000 82604.00000000 UW CREFC F 12-31-2019 false false 15940292.77000000 101809.70000000 .05171700 .00053080 70988.63000000 30821.07000000 .00000000 15909471.70000000 15909471.70000000 04-06-2026 false .00000000 .00000000 .00000000 0 Grandbridge R.E. Capital false .00000000 Prospectus Loan ID 17 03-12-2026 04-13-2026 UBS AG 06-30-2017 16000000.00000000 120 07-06-2027 360 .04659700 .04659700 3 1 0 08-06-2017 true 1 WL 2 82594.93000000 15981605.38000000 1 1 1 false true false false false 04-05-2027 .00000000 .00000000 Pioneer Pines Mobile Home Park 6601 Eucalyptus Drive Bakersfield CA 93306 Kern MH 359 337 1971 24910000.00000000 MAI 05-17-2017 24910000.00000000 05-17-2017 MAI .96400000 6 09-06-2019 X 05-31-2017 01-01-2025 12-31-2025 2281608.00000000 3293554.31000000 711400.00000000 1535793.07000000 1570208.00000000 1757761.24000000 1553358.00000000 1740911.24000000 UW CREFC 991139.16000000 1.58000000 1.77350000 1.57000000 1.75650000 F F false false 13491734.36000000 82594.93000000 .04659700 .00015580 54135.85000000 28459.08000000 .00000000 13463275.28000000 13463275.28000000 04-06-2026 false .00000000 .00000000 13000.00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 03-12-2026 04-13-2026 Societe Generale 05-04-2017 15500000.00000000 60 06-01-2022 360 .05940000 .05940000 3 1 0 07-01-2017 true 1 WL 2 92333.26000000 15471261.14000000 1 1 false true false false false 02-28-2022 South Main RV Park 436 1975 25900000.00000000 MAI 03-15-2017 .98400000 6 09-01-2019 02-28-2017 2734390.36000000 1260549.05000000 1473841.30000000 1452041.30000000 UW 1.33000000 1.31000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 2 04-01-2022 Prospectus Loan ID 19 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 07-12-2017 14690000.00000000 120 08-06-2027 360 .04726000 .04726000 3 1 24 09-06-2017 true 1 WL 5 .00000000 14690000.00000000 1 1 true true false false false 05-05-2027 .00000000 .00000000 Defeased SE 69953 22600000.00000000 MAI 06-07-2017 1.00000000 3 09-06-2019 F 12-31-2016 2726818.46000000 1094806.23000000 1632012.23000000 1459778.08000000 UW 1.78000000 1.59000000 F false false 13047362.45000000 76417.63000000 .04726000 .00015580 53097.69000000 23319.94000000 .00000000 13024042.51000000 13024042.51000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 20 03-12-2026 04-13-2026 CIBC Inc. 01-31-2017 14300000.00000000 120 02-01-2027 360 .04950000 .04950000 3 1 24 03-01-2017 true 1 WL 5 60953.75000000 14300000.00000000 1 1 7 true true false false false 11-30-2026 .00000000 .00000000 Defeased SE 117944 19600000.00000000 MAI 12-27-2016 .90200000 3 09-01-2019 F 04-30-2017 2172205.20000000 667512.00000000 1504693.20000000 1413711.20000000 UW 1.64000000 1.54000000 F false false 12616694.23000000 76329.11000000 .04950000 .00015580 53778.66000000 22550.45000000 .00000000 12594143.78000000 12594143.78000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 21 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 05-26-2017 13700000.00000000 120 06-06-2027 360 .04710000 .04710000 3 1 36 07-06-2017 true 1 WL 5 55564.92000000 13700000.00000000 1 1 1 5 true true false false true 03-05-2027 .00000000 .00000000 Marketplace at Delta Township 416-647 N Marketplace Boulevard Lansing MI 48917 Eaton RT 174353 174353 1999 22630000.00000000 MAI 04-18-2017 17100000.00000000 09-11-2019 MAI .81000000 6 09-06-2019 N Michaels Stores, Inc. #1590 24251 05-31-2027 Ross Dress for Less #2503 20388 01-31-2034 Petsmart 19940 01-31-2031 03-31-2017 01-01-2025 12-31-2025 2588819.00000000 2620971.90000000 798686.00000000 1023672.30000000 1790133.00000000 1597299.60000000 1582653.00000000 1389820.60000000 UW CREFC 853629.00000000 2.10000000 1.87120000 1.85000000 1.62810000 F F 09-30-2025 false false 12384467.38000000 71135.75000000 .04710000 .00015580 50229.34000000 20906.41000000 .00000000 12363560.97000000 12363560.97000000 04-06-2026 false .00000000 .00000000 3000.00000000 0 Midland Loan Services 10-09-2018 10-29-2019 false .00000000 8 06-08-2020 98 .00000000 06-06-2027 .00000000 Prospectus Loan ID 22 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 07-12-2017 13500000.00000000 120 08-05-2027 360 .04430000 .04430000 3 1 0 09-05-2017 true 1 WL 2 .00000000 13500000.00000000 1 1 false true false false false 06-04-2027 .00000000 .00000000 Defeased SE 503 24200000.00000000 MAI 03-16-2017 .94000000 3 09-05-2019 F 04-30-2017 3282789.98000000 1819036.27000000 1463753.71000000 1318386.71000000 UW 1.80000000 1.62000000 F false false 11331764.89000000 67842.17000000 .04430000 .00015580 43227.54000000 24614.63000000 .00000000 11307150.26000000 11307150.26000000 04-05-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 06-09-2017 13171200.00000000 120 07-06-2027 360 .04530000 .04530000 3 1 0 08-06-2017 true 1 WL 2 66971.52000000 13155607.14000000 1 1 false true false false false 03-05-2027 .00000000 .00000000 Defeased SE 97 18800000.00000000 MAI 05-15-2017 .84000000 3 09-06-2019 F 03-31-2017 5596400.64000000 3869708.48000000 1726692.17000000 1502836.14000000 UW 2.15000000 1.87000000 F false false 11064742.61000000 66971.52000000 .04530000 .00015580 43161.72000000 23809.80000000 .00000000 11040932.81000000 11040932.81000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 03-12-2026 04-13-2026 UBS AG 06-16-2017 13000000.00000000 120 07-06-2027 300 .05353000 .05353000 3 1 0 08-06-2017 true 1 WL 2 78694.18000000 12981229.68000000 1 1 1 false true false false true 04-05-2027 .00000000 .00000000 Sheraton- Orlando North 600 N. Lake Destiny Road Maitland FL 32751 Orange LO 389 389 1985 28200000.00000000 MAI 05-09-2017 28200000.00000000 05-09-2017 MAI .65300000 .58900000 6 09-06-2019 X 03-31-2017 01-01-2025 12-31-2025 15566233.00000000 13425659.00000000 12305965.00000000 12540077.31000000 3260268.00000000 885581.69000000 2637619.00000000 348555.33000000 UW CREFC 944330.16000000 3.45000000 .93780000 2.79000000 .36910000 F F false false 10370182.22000000 78694.18000000 .05353000 .00015580 47801.64000000 30892.54000000 .00000000 10339289.68000000 10339289.68000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 05-06-2020 98 .00000000 .00000000 07-06-2027 Prospectus Loan ID 25 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 06-27-2017 13000000.00000000 120 07-06-2027 300 .04900000 .04900000 3 1 0 08-06-2017 true 1 WL 2 75241.22000000 12979611.56000000 1 1 false true false false false 04-05-2027 .00000000 .00000000 Defeased SE 548536 20000000.00000000 MAI 04-25-2017 .94000000 3 09-06-2019 F 2383122.24000000 822035.85000000 1561086.39000000 1451287.99000000 UW 1.73000000 1.61000000 F false false 10227206.20000000 75241.22000000 .04900000 .00015580 43153.13000000 32088.09000000 .00000000 10195118.11000000 10195118.11000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 03-12-2026 04-13-2026 UBS AG 06-05-2017 12280000.00000000 120 06-06-2027 360 .04850000 .04850000 3 1 0 07-06-2017 true 1 WL 2 64800.56000000 12251253.25000000 1 1 1 false true false false false 03-05-2027 .00000000 .00000000 Briggs Houze Apartments 114 West Adams Avenue Detroit MI 48226 Wayne MF 2250 117 116 1937 2016 16800000.00000000 MAI 04-19-2017 16800000.00000000 04-19-2017 MAI .94800000 .72650000 6 09-06-2019 X 01-01-2025 03-31-2025 1681824.00000000 294139.51000000 531225.00000000 245610.47000000 1150599.00000000 48529.04000000 1119371.00000000 40722.04000000 UW CREFC 194401.68000000 1.48000000 .24960000 1.44000000 .20950000 F F false false 10387962.72000000 64800.56000000 .04850000 .00015580 43384.17000000 21416.39000000 .00000000 10366546.33000000 10366546.33000000 04-06-2026 false .00000000 .00000000 500.00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 03-12-2026 04-13-2026 CIBC Inc. 02-17-2017 12000000.00000000 120 03-01-2027 360 .05110000 .05110000 3 1 12 04-01-2017 true 1 PP 5 52803.33000000 12000000.00000000 1 7 7 7 true true false false false 11-30-2026 .00000000 .00000000 New Territory Randall's Center 5720-5880 New Territory Boulevard Sugar Land TX 77479 Fort Bend RT 41955 41955 1997 12830000.00000000 MAI 12-04-2016 12830000.00000000 12-04-2016 MAI .75800000 .76880000 6 09-01-2019 N Spec Family Partners, Ltd. 5500 11-30-2026 Floors for Living, LLC 4000 10-31-2028 Flip patties DNA 3150 06-30-2030 03-31-2017 01-01-2025 09-30-2025 1039596.87000000 4294078.66670000 317506.91000000 1614906.59990000 722089.96000000 2679172.06680000 691159.26000000 2528531.06680000 UW CREFC 1956831.97330000 1.36910000 1.29220000 C 10-24-2025 Pineloch Center 1001 AND 1051 Pineloch Drive Houston TX 77062 Harris RT 52196 52196 1990 9210000.00000000 MAI 12-07-2016 9210000.00000000 12-07-2016 MAI .89200000 .80870000 6 09-01-2019 N Behavior TLC 13588 09-30-2033 Dance Tree, inc. 8000 08-31-2028 Louis Floridia, an individual 5820 01-31-2028 03-31-2017 01-01-2025 06-30-2025 1022001.05000000 358342.03000000 663659.02000000 619438.57000000 UW CREFC .00000000 .00000000 .00000000 C 10-24-2025 Bay Area & Highway 3 411 Bay Area Boulevard Houston TX 77058 Harris RT 45902 45902 1993 9170000.00000000 MAI 12-07-2016 9170000.00000000 12-07-2016 MAI .65300000 6 09-01-2019 N Los Ramirez Mexican Restaurant of Clearlake 6800 09-30-2028 FEDEX OFFICE AND 5500 03-31-2028 Psychiatry of Texas, PLLC 903-411 5000 03-31-2029 03-31-2017 857861.48000000 391808.84000000 466052.64000000 430377.61000000 UW CREFC C 10-24-2025 New Territory Country Shops 6350 East Highway 90A Sugar Land TX 77498 Fort Bend RT 14228 14228 1995 4580000.00000000 MAI 12-04-2016 4580000.00000000 12-04-2016 MAI 1.00000000 6 09-01-2019 N Trigg Jones Houston 4090 04-30-2028 Nasser Holdings LLC 3100 10-31-2028 Elegant Dental Solut 1528 02-28-2026 03-31-2017 474558.95000000 116522.77000000 358036.18000000 346409.06000000 UW CREFC C 10-24-2025 Fairfield Country Shops I West 15201 Mason Road Cypress TX 77433 Harris RT 16385 16385 2001 4520000.00000000 MAI 12-04-2016 4520000.00000000 12-04-2016 MAI .84100000 6 09-01-2019 N Fairfield Family Physicians, PA 1625 02-28-2029 Kingwood Physical Therapy, Ltd 1600 09-30-2028 Mr. Puff LLC DBA VIT 1600 04-30-2030 03-31-2017 483872.84000000 167832.19000000 316040.65000000 303470.08000000 UW CREFC C 10-24-2025 Bay Area & Seawolf 515 Bay Area Boulevard Houston TX 77058 Harris RT 5925 5925 2001 2030000.00000000 MAI 12-07-2016 2030000.00000000 12-07-2016 MAI 1.00000000 6 09-01-2019 N Jerry Hyder 0.D., P 2400 09-30-2026 Starbucks Coffee Co 2000 07-31-2036 Vacant 1525 09-30-2025 03-31-2017 209365.75000000 71390.97000000 137974.78000000 132955.12000000 UW CREFC C 10-24-2025 Conroe Professional Building 404 River Pointe Drive Conroe TX 77304 Montgomery OF 9000 9000 2002 1990000.00000000 MAI 12-08-2016 1990000.00000000 12-08-2016 MAI .83300000 6 09-01-2019 N TCH Pediatric Association 9000 09-30-2027 03-31-2017 199116.00000000 64282.48000000 134833.52000000 127928.72000000 UW CREFC C 10-24-2025 false false 10413172.14000000 65227.73000000 .05110000 .00043570 45820.85000000 19406.88000000 .00000000 10393765.26000000 10393765.26000000 04-01-2026 false .00000000 .00000000 .00000000 0 GEMSA / Wells Fargo Bank false .00000000 Prospectus Loan ID 28 03-12-2026 04-13-2026 UBS AG 06-22-2017 11300000.00000000 60 07-06-2022 360 .04290000 .04290000 3 1 24 08-06-2017 true 1 WL 5 41744.08000000 11300000.00000000 1 1 true true false false false 01-05-2022 Skagit Valley Square 173592 1973 17800000.00000000 MAI 04-25-2017 .94900000 6 09-06-2019 04-30-2017 1776086.00000000 496342.00000000 1279744.00000000 1172119.00000000 UW 1.91000000 1.75000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 2 04-10-2022 Prospectus Loan ID 29 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-14-2017 11100000.00000000 120 07-06-2027 360 .04700000 .04700000 3 1 24 08-06-2017 true 1 WL 5 44924.17000000 11100000.00000000 1 1 1 true true false false false 04-05-2027 .00000000 .00000000 Vista Del Sol Apts 701 Preston Road Pasadena TX 77503 Harris MF 263 264 1972 2017 15630000.00000000 MAI 05-08-2017 15630000.00000000 05-08-2017 MAI .87900000 .86311787 6 09-06-2019 N 04-30-2017 01-01-2025 12-31-2025 2211533.00000000 3177215.58000000 1146954.00000000 2061964.80000000 1064579.00000000 1115250.78000000 998579.00000000 1049250.78000000 UW CREFC 690825.60000000 1.54000000 1.61440000 1.45000000 1.51880000 F F false false 9836096.62000000 57568.80000000 .04700000 .00015580 39808.87000000 17759.93000000 .00000000 9818336.69000000 9818336.69000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 30 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-30-2017 10740000.00000000 120 07-06-2027 360 .04940000 .04940000 3 1 24 08-06-2017 true 1 WL 5 45686.77000000 10740000.00000000 1 1 1 true true false false false 01-05-2027 .00000000 .00000000 The Arbor 4401 Far Hills Avenue Kettering OH 45429 Montgomery MU 86749 86749 1987 2012 15450000.00000000 MAI 05-09-2017 15450000.00000000 05-09-2017 MAI .93800000 1.00000000 6 09-06-2019 N Kettering Health Network 24094 02-29-2028 Alliance Physicians 13020 10-31-2026 MCL Cafeteria, Inc. 12501 11-30-2026 04-30-2017 01-01-2025 09-30-2025 1778270.00000000 1591557.99990000 731687.00000000 441797.89660000 1046583.00000000 1149760.10330000 946821.00000000 1049998.10330000 UW CREFC 687137.52000000 1.52000000 1.67330000 1.38000000 1.52810000 F F 09-30-2025 false false 9565515.28000000 57261.46000000 .04940000 .00015580 40690.64000000 16570.82000000 .00000000 9548944.46000000 9548944.46000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 31 03-12-2026 04-13-2026 UBS AG 06-12-2017 10500000.00000000 120 07-06-2027 360 .04890500 .04890500 3 1 0 08-06-2017 true 1 WL 2 55665.69000000 10488552.58000000 1 1 1 false true true false false 08-05-2019 04-05-2027 04-05-2027 .00000000 .00000000 Nine Mile Plaza 312 East Nine Mile Road Pensacola FL 32514 Escambia RT 143671 143671 1985 2016 14500000.00000000 MAI 04-14-2017 14500000.00000000 04-14-2017 MAI .89800000 .91030000 6 X ALDI #LOX -206 46372 03-31-2035 011ie's Bargain 32319 05-31-2029 Family Dollar #23964 8640 01-31-2028 03-31-2017 01-01-2025 12-31-2025 1423275.00000000 1619749.10000000 365337.00000000 604577.60000000 1057938.00000000 1015171.50000000 977020.00000000 934253.50000000 UW CREFC 667988.28000000 1.58000000 1.51970000 1.46000000 1.39860000 F F 12-31-2025 false false 8912212.72000000 55665.69000000 .04890500 .00015580 37531.68000000 18134.01000000 .00000000 8894078.71000000 8894078.71000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 32 03-12-2026 04-13-2026 UBS AG 07-18-2017 9100000.00000000 120 08-06-2027 360 .04211000 .04211000 3 1 60 09-06-2017 true 1 WL 5 .00000000 9100000.00000000 1 1 1 true true false false false 04-05-2027 .00000000 .00000000 Ionis Pharmaceuticals - Faraday Avenue 2282 Faraday Avenue Carlsbad CA 92008 San Diego OF 28704 28704 1986 2016 14500000.00000000 MAI 07-11-2017 14500000.00000000 07-11-2017 MAI 1.00000000 1.00000000 6 10-06-2020 N IONIS PHARMACEUTICALS, INC 28704 07-17-2032 01-01-2025 12-31-2025 917299.00000000 1041960.00000000 18346.00000000 7438.00000000 898953.00000000 1034522.00000000 861686.00000000 997254.00000000 UW CREFC 534708.12000000 1.68000000 1.93470000 1.61000000 1.86500000 F F 12-31-2025 false false 8535320.13000000 44559.01000000 .04211000 .00015580 30950.26000000 13608.75000000 .00000000 8521711.38000000 8521711.38000000 04-06-2026 false .00000000 .00000000 2500.00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 33 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 09-23-2016 8925000.00000000 120 10-05-2026 360 .04320000 .04320000 3 1 0 11-05-2016 true 1 WL 2 44272.15000000 8805920.41000000 1 1 false true false false true 07-04-2026 .00000000 .00000000 Defeased SE 170 14400000.00000000 MAI 06-28-2017 .61300000 3 09-05-2019 F 03-31-2017 3206241.61000000 2156418.06000000 1049823.55000000 921573.89000000 UW 1.98000000 1.73000000 F false false 7294119.85000000 44272.15000000 .04320000 .00015580 27134.13000000 17138.02000000 .00000000 7276981.83000000 7276981.83000000 04-05-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 05-05-2020 98 .00000000 .00000000 10-05-2026 Prospectus Loan ID 34 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 06-08-2017 8000000.00000000 120 07-05-2027 360 .04850000 .04850000 3 1 12 08-05-2017 true 1 WL 5 33411.11000000 8000000.00000000 1 1 1 true true true false false 09-04-2019 04-04-2027 04-04-2027 .00000000 .00000000 Commonwealth Business Center 11001-11003 Bluegrass Parkway Louisville KY 40299 Jefferson OF 127323 126374 1984 2016 11000000.00000000 MAI 04-13-2017 11000000.00000000 04-13-2017 MAI .94700000 .83030000 6 09-05-2019 N WSP USA, Inc. 17224 02-28-2029 Trinity Dynamics, Inc 13845 05-31-2026 PharmaCord, LLC 10752 08-31-2030 03-31-2017 01-01-2025 12-31-2025 1220996.47000000 1521412.55000000 314365.15000000 614483.16000000 906631.32000000 906929.39000000 751191.30000000 751489.39000000 UW CREFC 506584.20000000 1.79000000 1.79030000 1.48000000 1.48340000 F F 12-31-2025 false false 6951160.17000000 42215.35000000 .04850000 .00015580 29030.75000000 13184.60000000 .00000000 6937975.57000000 6937975.57000000 04-05-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 03-12-2026 04-13-2026 Societe Generale 05-05-2017 7750000.00000000 120 06-01-2027 0 .04160000 .04160000 3 1 120 07-01-2017 true 1 WL 3 27762.22000000 7750000.00000000 1 1 5 true true false false false 02-28-2027 .00000000 .00000000 Defeased SE 103316 15100000.00000000 MAI 04-18-2017 1.00000000 3 09-01-2019 F 03-31-2017 1379990.60000000 316841.72000000 1063148.88000000 1042485.68000000 UW 3.25000000 3.19000000 F false false 7750000.00000000 27762.22000000 .04160000 .00015580 27762.22000000 .00000000 .00000000 7750000.00000000 7750000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 36 03-12-2026 04-13-2026 UBS AG 07-14-2017 7700000.00000000 120 08-06-2027 300 .04770200 .04770200 3 1 0 09-06-2017 true 1 WL 2 .00000000 7700000.00000000 1 1 1 false true false false false 05-05-2027 .00000000 .00000000 Holiday Inn Express - Jacksonville Beach 1101 Beach Boulevard Jacksonville Beach FL 32250 Duval LO 82 82 2008 12100000.00000000 MAI 05-22-2017 12100000.00000000 05-22-2017 MAI .87200000 .82400000 6 09-06-2019 X 05-31-2017 01-01-2025 12-31-2025 3293405.00000000 3518522.84000000 2062841.00000000 2704638.25000000 1230564.00000000 813884.59000000 1098828.00000000 673143.67000000 UW CREFC 527862.60000000 2.33000000 1.54180000 2.08000000 1.27520000 F F false false 6051730.21000000 43988.55000000 .04770200 .00015580 24858.52000000 19130.03000000 .00000000 6032600.18000000 6032600.18000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 37 03-12-2026 04-13-2026 UBS AG 07-14-2017 7500000.00000000 120 08-06-2027 360 .05000000 .05000000 3 1 0 09-06-2017 true 1 WL 2 .00000000 7500000.00000000 1 1 false true false false false 05-05-2027 .00000000 .00000000 Defeased SE 248 12750000.00000000 MAI 05-04-2017 .98000000 3 09-06-2019 F 03-31-2017 1892661.00000000 1075616.00000000 817045.00000000 742645.00000000 UW 1.69000000 1.54000000 F false false 6397650.90000000 40261.62000000 .05000000 .00015580 27545.44000000 12716.18000000 .00000000 6384934.72000000 6384934.72000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 38 03-12-2026 04-13-2026 UBS AG 07-07-2017 7250000.00000000 120 07-06-2027 300 .05639000 .05639000 3 1 0 08-06-2017 true 1 WL 2 45125.17000000 7240079.42000000 1 1 false true false false false 04-05-2027 .00000000 .00000000 Defeased SE 88 11500000.00000000 MAI 03-27-2017 .71200000 3 09-06-2019 F 05-31-2017 2691132.00000000 1601896.00000000 1089235.00000000 981590.00000000 UW 2.01000000 1.81000000 F false false 5832746.44000000 45125.17000000 .05639000 .00015580 28322.68000000 16802.49000000 .00000000 5815943.95000000 5815943.95000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 39 03-12-2026 04-13-2026 UBS AG 06-30-2017 7100000.00000000 120 07-06-2027 360 .05005000 .05005000 3 1 0 08-06-2017 true 1 WL 2 38136.03000000 7092463.98000000 1 1 1 false true false false true 01-05-2027 .00000000 .00000000 Westchester Market Shopping Center 4116,4136, & 4146 South Carrier Parkway Grand Prairie TX 75052 Dallas RT 58862 58866 1989 12500000.00000000 MAI 01-24-2017 12500000.00000000 01-24-2017 MAI .91100000 .85430000 6 09-06-2019 X Spec's Family Partners 10637 12-31-2033 Mr. Bao Ton 4340 12-31-2026 Carter Bloodcare 3700 09-30-2026 03-31-2017 01-01-2025 09-30-2025 1520372.00000000 1568815.14630000 524659.00000000 735240.17330000 995712.00000000 833574.97300000 849548.00000000 687410.97300000 UW CREFC 457632.36000000 2.18000000 1.82150000 1.86000000 1.50210000 F F 10-22-2025 false false 6045632.32000000 38136.03000000 .05005000 .00015580 26055.84000000 12080.19000000 .00000000 6033552.13000000 6033552.13000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 05-06-2020 98 .00000000 .00000000 07-06-2027 Prospectus Loan ID 40 03-12-2026 04-13-2026 CIBC Inc. 07-10-2017 6800000.00000000 120 08-01-2027 360 .04917600 .04917600 3 1 0 09-01-2017 true 1 A1 2 .00000000 6800000.00000000 1 1 1 7 false true false false false 05-31-2027 .00000000 .00000000 Holiday Inn Express And Suites Saint Augustine 2300 State Road 16 Saint Augustine FL 32084 St. Johns LO 82 82 2010 2015 11800000.00000000 MAI 05-26-2017 11800000.00000000 05-26-2017 MAI .84800000 .65700000 6 09-01-2019 N 04-30-2017 01-01-2025 03-31-2025 2972592.08000000 650434.76000000 1826013.78000000 461411.58000000 1146578.30000000 189023.18000000 1027674.62000000 163005.78000000 UW CREFC 106599.85000000 2.73000000 1.77320000 2.45000000 1.52910000 F F false false 5905624.78000000 35504.22000000 .04917647 .00015580 25008.20000000 10496.02000000 .00000000 5895128.76000000 5895128.76000000 04-01-2026 false .00000000 .00000000 .00000000 0 05-01-2026 Wells Fargo Bank false .00000000 Prospectus Loan ID 41 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 07-07-2017 6750000.00000000 120 08-05-2027 300 .05492000 .05492000 3 1 0 09-05-2017 true 1 WL 2 .00000000 6750000.00000000 1 1 false true false false false 06-04-2027 Fairfield Inn & Suites Columbus East 83 2002 12200000.00000000 MAI 06-02-2017 .80400000 6 09-05-2019 05-31-2017 2727661.49000000 1697629.35000000 1030032.14000000 920925.68000000 UW 2.07000000 1.85000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 830403.88000000 6 09-12-2023 Prospectus Loan ID 42 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-27-2017 6325000.00000000 120 07-06-2027 300 .04850000 .04850000 3 1 0 08-06-2017 true 1 WL 2 36424.67000000 6314990.99000000 1 1 1 false true true false false 07-05-2019 04-05-2027 04-05-2027 .00000000 .00000000 Autumn Ridge Apartments 501 and 606 Massey Tompkins Road Baytown TX 77521 Harris MF 199 199 1968 9160000.00000000 MAI 05-15-2017 9160000.00000000 05-15-2017 MAI .99500000 .66830000 6 X 05-31-2017 01-01-2025 12-31-2025 1586660.00000000 1541261.06000000 889991.00000000 1001656.91000000 696669.00000000 539604.15000000 646919.00000000 489854.15000000 UW CREFC 437096.04000000 1.59000000 1.23450000 1.48000000 1.12070000 F F false false 4968151.40000000 36424.67000000 .04850000 .00015580 20748.93000000 15675.74000000 .00000000 4952475.66000000 4952475.66000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 43 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-29-2017 6300000.00000000 120 07-06-2027 360 .05080000 .05080000 3 1 24 08-06-2017 true 1 WL 5 27559.00000000 6300000.00000000 1 2 true true false false false 04-05-2027 .00000000 .00000000 Defeased SE 235 5850000.00000000 MAI 05-02-2017 .91500000 3 09-06-2019 F 04-30-2017 733534.00000000 306447.00000000 427086.00000000 420321.00000000 UW Defeased SE 100 3050000.00000000 MAI 04-27-2017 .98000000 3 09-06-2019 F 04-30-2017 453254.00000000 240294.00000000 212960.00000000 211189.00000000 UW false false 5627332.56000000 34128.45000000 .05080000 .00015580 24616.45000000 9512.00000000 .00000000 5617820.56000000 5617820.56000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 44 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-28-2017 6200000.00000000 120 07-06-2027 360 .05200000 .05200000 3 1 0 08-06-2017 true 1 WL 2 34044.87000000 6193717.35000000 1 1 1 false true false false false 04-05-2027 .00000000 .00000000 Danube Apartments 600 Stonebridge Drive Orlando FL 32807 Orange MF 126 126 1984 10600000.00000000 MAI 04-27-2017 10600000.00000000 04-27-2017 MAI .95200000 .80160000 6 09-06-2019 N 04-30-2017 01-01-2025 12-31-2025 1170841.00000000 1806420.00000000 526435.00000000 911245.48000000 644406.00000000 895174.52000000 612906.00000000 863674.52000000 UW CREFC 408538.44000000 1.58000000 2.19120000 1.50000000 2.11410000 F F false false 5307600.63000000 34044.87000000 .05200000 .00015580 23766.26000000 10278.61000000 .00000000 5297322.02000000 5297322.02000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 45 03-12-2026 04-13-2026 UBS AG 06-30-2017 6100000.00000000 120 07-06-2027 360 .04559700 .04559700 3 1 0 08-06-2017 true 1 WL 2 31124.56000000 6092826.53000000 1 1 1 false true false false false 04-05-2027 .00000000 .00000000 Tuscany Mobile Home Park 10650 South Avenida Compadres Yuma AZ 85365 Yuma MH 125 125 1998 9800000.00000000 MAI 05-16-2017 9800000.00000000 05-16-2017 MAI .99200000 .99200000 6 09-06-2019 X 05-31-2017 01-01-2025 09-30-2025 753477.00000000 1045813.22000000 177853.00000000 454735.28000000 575623.00000000 591077.94000000 569373.00000000 584827.94000000 UW CREFC 373494.72000000 1.54000000 1.58260000 1.52000000 1.56580000 F F false false 5128867.52000000 31124.56000000 .04559700 .00015580 20138.03000000 10986.53000000 .00000000 5117880.99000000 5117880.99000000 04-06-2026 false .00000000 .00000000 6942.33000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 46 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-16-2017 6000000.00000000 120 07-06-2027 360 .05450000 .05450000 3 1 0 08-06-2017 true 1 WL 2 33879.35000000 5994278.98000000 1 1 false true false false true 04-05-2027 Hampton Inn & Suites Binghamton - Vestal 79 1999 9700000.00000000 MAI 04-01-2018 .69300000 6 09-06-2019 04-30-2017 2333060.00000000 1639559.00000000 693502.00000000 600179.16000000 UW 1.71000000 1.48000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 2 11-06-2025 8 Prospectus Loan ID 47 03-12-2026 04-13-2026 UBS AG 07-14-2017 5850000.00000000 120 08-06-2027 360 .05272200 .05272200 3 1 0 09-06-2017 true 1 WL 2 .00000000 5850000.00000000 1 1 1 false true false false true 05-05-2027 .00000000 .00000000 El Dorado Retail 1602-1802 North Imperial Avenue El Centro CA 92243 Imperial RT 62106 62106 1986 9500000.00000000 MAI 03-24-2017 9500000.00000000 03-24-2017 MAI .90100000 6 09-06-2019 X Harbor Freight Tools, Inc 24262 05-31-2028 Unit Boot Barn, Inc. 15263 11-30-2031 MDRS Spine & Current Sport Inc. 2800 06-30-2026 02-28-2017 01-01-2025 12-31-2025 823614.00000000 997874.68000000 163663.00000000 233437.55000000 659951.00000000 764437.13000000 603944.00000000 708429.13000000 UW CREFC 388612.80000000 1.70000000 1.96710000 1.55000000 1.82300000 F F 01-26-2026 false false 5026972.49000000 32384.40000000 .05272200 .00015580 22822.20000000 9562.20000000 .00000000 5017410.29000000 5017410.29000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 06-05-2020 98 .00000000 .00000000 08-06-2027 Prospectus Loan ID 48 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-27-2017 5800000.00000000 120 07-06-2027 360 .04960000 .04960000 3 1 24 08-06-2017 true 1 WL 5 24772.44000000 5800000.00000000 1 3 3 true true false false false 04-05-2027 .00000000 .00000000 Northgate Estates MHC 355 Henry Street New London WI 54961 Waupaca MH 102 102 1980 4190000.00000000 MAI 05-26-2017 4190000.00000000 05-26-2017 MAI .93100000 .98039216 6 09-06-2019 N 05-31-2017 01-01-2025 09-30-2025 374166.00000000 561096.56000000 103588.00000000 205986.59670000 270578.00000000 355109.96330000 269252.00000000 353783.96330000 UW CREFC 185964.12000000 1.90960000 1.90240000 F Huber MHC 2255 Wilson Street NE Menomonie WI 54751 Dunn MH 82 82 1980 2130000.00000000 MAI 05-26-2017 2130000.00000000 05-26-2017 MAI .85400000 .97560976 6 09-06-2019 N 05-31-2017 01-01-2025 09-30-2025 222657.00000000 400599.22650000 94035.00000000 160516.61660000 128622.00000000 240082.60990000 126982.00000000 238442.60990000 UW CREFC 92982.06000000 2.58200000 2.56440000 F Knollwood MHC 182 Sixth Street NW 164-170 Sixth Street NW Clear Lake WI 54005 Polk MH 60 60 1982 2060000.00000000 MAI 05-26-2017 2060000.00000000 05-26-2017 MAI .83300000 .95000000 6 09-06-2019 N 05-31-2017 01-01-2025 09-30-2025 180477.00000000 293030.74660000 44800.00000000 73169.06340000 135677.00000000 219861.68320000 134417.00000000 218601.68320000 UW CREFC 92982.06000000 2.36460000 2.35100000 F false false 5167887.50000000 30994.02000000 .04960000 .00015580 22072.62000000 8921.40000000 .00000000 5158966.10000000 5158966.10000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 49 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 03-10-2017 5750000.00000000 120 03-06-2027 360 .05910000 .05910000 3 1 0 04-06-2017 true 1 WL 2 34142.15000000 5723449.39000000 1 1 1 false true false false false 11-05-2026 .00000000 .00000000 Courtyard Tulsa 3340 S. 79th East Avenue Tulsa OK 74145 Tulsa LO 122 122 1997 2013 9500000.00000000 MAI 01-01-2018 7300000.00000000 10-27-2020 MAI .45100000 .40800000 6 09-06-2019 N 12-31-2016 01-01-2025 12-31-2025 2067932.53000000 2919956.61000000 1337366.00000000 2218538.09000000 730567.00000000 701418.52000000 647849.73000000 584620.24000000 UW CREFC 409705.80000000 1.78000000 1.71200000 1.58000000 1.42690000 F F false false 4978288.27000000 34142.15000000 .05910000 .00015580 25335.34000000 8806.81000000 .00000000 4969481.46000000 4969481.46000000 04-06-2026 false .00000000 .00000000 52827.59000000 0 Midland Loan Services 06-22-2020 05-04-2022 false .00000000 8 Prospectus Loan ID 50 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-14-2017 5500000.00000000 120 07-06-2027 360 .04950000 .04950000 3 1 24 08-06-2017 true 1 WL 5 23443.75000000 5500000.00000000 1 1 true true false false false 04-05-2027 .00000000 .00000000 Defeased SE 127 8175000.00000000 MAI 05-05-2017 1.00000000 3 09-06-2019 F 04-30-2017 919837.00000000 369599.00000000 550238.00000000 512138.00000000 UW 1.56000000 1.45000000 F false false 4899562.64000000 29357.35000000 .04950000 .00015580 20884.39000000 8472.96000000 .00000000 4891089.68000000 4891089.68000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 51 03-12-2026 04-13-2026 Societe Generale 07-07-2017 4750000.00000000 120 08-01-2027 300 .04870000 .04870000 3 1 0 09-01-2017 true 1 WL 2 .00000000 4750000.00000000 1 1 1 5 false true false false false 04-30-2027 .00000000 .00000000 Comfort Inn & Suites Fayetteville 1234 Steamboat Drive Fayetteville AR 72704 Washington LO 65 65 2003 7500000.00000000 MAI 05-17-2017 7500000.00000000 05-17-2017 MAI .73100000 .54660000 6 09-01-2019 N 04-30-2017 01-01-2025 12-31-2025 1769369.10000000 1546805.00000000 988470.72000000 1150775.68000000 780898.38000000 396029.32000000 710123.61000000 334157.12000000 UW CREFC 328913.40000000 2.37000000 1.20410000 2.16000000 1.01590000 F F false false 3744795.18000000 27409.45000000 .04870000 .00015580 15704.21000000 11705.24000000 .00000000 3733089.94000000 3733089.94000000 04-01-2026 false .00000000 .00000000 3000.00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 52 03-12-2026 04-13-2026 UBS AG 07-11-2017 4500000.00000000 120 07-06-2027 0 .04106400 .04106400 3 1 120 08-06-2017 true 1 WL 7 15912.30000000 4500000.00000000 1 1 5 true true true false false 08-05-2018 04-05-2027 04-05-2027 Walgreens - Grand Rapids 14552 2007 7975000.00000000 MAI 05-22-2017 1.00000000 6 03-31-2017 499482.00000000 7492.00000000 491989.00000000 489807.00000000 UW 2.63000000 2.61000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland Loan Services false 6 11-11-2024 Prospectus Loan ID 53 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 05-30-2017 4330000.00000000 120 06-06-2027 360 .04690000 .04690000 3 1 24 07-06-2017 true 1 WL 5 17487.19000000 4330000.00000000 1 1 true true false false false 03-05-2027 .00000000 .00000000 Defeased SE 60125 497 6550000.00000000 MAI 04-18-2017 .94100000 3 09-06-2019 F 04-30-2017 619974.00000000 229048.00000000 390926.00000000 384914.00000000 UW 1.45000000 1.43000000 F false false 3828581.34000000 22431.00000000 .04690000 .00015580 15462.15000000 6968.85000000 .00000000 3821612.49000000 3821612.49000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 54 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 07-06-2017 4200000.00000000 120 08-05-2027 360 .04825000 .04825000 3 1 24 09-05-2017 true 1 WL 5 .00000000 4200000.00000000 1 1 1 true true false false false 06-04-2027 .00000000 .00000000 Desert Sky Retail 1820 North 75th Avenue Phoenix AZ 85035 Maricopa RT 15735 15735 2006 6030000.00000000 MAI 04-18-2017 6030000.00000000 04-18-2017 MAI 1.00000000 1.00000000 6 09-05-2019 N Western Dental Arizona, Inc #521-517 4500 12-31-2026 U S Bank National Association 3200 10-31-2031 EyeCare Partners, LLC 2000 08-31-2026 03-31-2017 01-01-2025 12-31-2025 560575.59000000 725960.64000000 149907.17000000 228378.28000000 410668.42000000 497582.36000000 394461.37000000 481375.36000000 UW CREFC 265193.52000000 1.55000000 1.87630000 1.49000000 1.81520000 F F 12-31-2025 false false 3738095.18000000 22099.46000000 .04825000 .00015580 15531.27000000 6568.19000000 .00000000 3731526.99000000 3731526.99000000 04-05-2026 false .00000000 .00000000 1500.00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 55 03-12-2026 04-13-2026 UBS AG 05-22-2017 4000000.00000000 120 06-06-2027 360 .05250000 .05250000 3 1 0 07-06-2017 true 1 WL 2 22088.15000000 3991386.29000000 1 1 false true false false false 03-05-2027 .00000000 .00000000 Defeased SE 27773 6400000.00000000 MAI 05-01-2017 .91500000 3 09-06-2019 F 03-31-2017 824183.00000000 372836.00000000 451347.00000000 395621.00000000 UW 1.70000000 1.49000000 F false false 3421623.68000000 22088.15000000 .05250000 .00015580 15468.59000000 6619.56000000 .00000000 3415004.12000000 3415004.12000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 56 03-12-2026 04-13-2026 UBS AG 06-08-2017 4000000.00000000 120 06-06-2027 360 .04800000 .04800000 3 1 0 07-06-2017 true 1 WL 2 20986.61000000 3990539.50000000 1 1 1 false true false false false 03-05-2027 .00000000 .00000000 Canton Corners 42400-42454 Ford Road Canton MI 48187 Wayne RT 20574 20258 1973 2015 5850000.00000000 MAI 04-24-2017 5850000.00000000 04-24-2017 MAI .72000000 1.00000000 6 09-06-2019 X Signature Nails 5995 07-31-2035 Plant beverage 2800 10-31-2029 The Basement Burg 2670 07-31-2026 04-30-2017 01-01-2025 06-30-2025 517835.00000000 606707.82000000 131973.00000000 253780.28000000 385862.00000000 352927.54000000 361404.00000000 328469.54000000 UW CREFC 251839.32000000 1.53000000 1.40140000 1.44000000 1.30430000 F F 06-30-2025 false false 3378876.08000000 20986.61000000 .04800000 .00015580 13966.02000000 7020.59000000 .00000000 3371855.49000000 3371855.49000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 57 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-08-2017 3700000.00000000 120 06-06-2027 360 .05200000 .05200000 3 1 0 07-06-2017 true 1 WL 2 20317.10000000 3691947.73000000 1 1 false true false false false 03-05-2027 .00000000 .00000000 Defeased SE 72 6300000.00000000 MAI 04-20-2017 .84600000 3 09-06-2019 F 03-31-2017 1663205.41000000 1189247.00000000 473958.00000000 407430.27000000 UW 1.94000000 1.67000000 F false false 3160679.27000000 20317.10000000 .05200000 .00015580 14152.82000000 6164.28000000 .00000000 3154514.99000000 3154514.99000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 58 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-20-2017 2300000.00000000 120 07-06-2027 360 .04960000 .04960000 3 1 24 08-06-2017 true 1 WL 5 9823.56000000 2300000.00000000 1 1 1 true true false false false 04-05-2027 .00000000 .00000000 Mariposa Self Storage 1200 W. Mariposa Road Nogales AZ 85621 Santa Cruz SS 55712 55713 901 503 2006 3750000.00000000 MAI 04-29-2017 3750000.00000000 04-29-2017 MAI .64500000 6 09-06-2019 N 04-30-2017 426608.00000000 175008.00000000 251600.00000000 243243.00000000 UW CREFC 1.71000000 1.65000000 F F false false 2049334.88000000 12290.73000000 .04960000 .00015580 8752.94000000 3537.79000000 .00000000 2045797.09000000 2045797.09000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 59 03-12-2026 04-13-2026 UBS AG 05-23-2017 1854000.00000000 120 06-06-2027 360 .05550000 .05550000 3 1 0 07-06-2017 true 1 WL 2 10585.04000000 1850255.64000000 1 1 1 false true false false false 03-05-2027 .00000000 .00000000 Crosswoods Commons 110-158 Hutchinson Avenue Columbus OH 43235 Franklin RT 20000 20000 1998 2600000.00000000 MAI 03-23-2017 2600000.00000000 03-23-2017 MAI 1.00000000 1.00000000 6 09-06-2019 X MEET POT & BBQ INC 6000 11-30-2030 LEVEL 1 BAR & ARCADE LLC 4000 03-31-2031 HH&L, LLC 2800 03-31-2031 03-31-2017 01-01-2025 09-30-2025 420515.00000000 599930.94670000 174132.00000000 310500.20010000 246382.00000000 289430.74660000 229583.00000000 272631.74660000 UW CREFC 127020.48000000 1.94000000 2.27860000 1.81000000 2.14640000 F F 09-30-2025 false false 1598736.06000000 10585.04000000 .05550000 .00015580 7640.63000000 2944.41000000 .00000000 1595791.65000000 1595791.65000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 EX-103 4 exh_103.xml Item 2(a)(2) Asset Number With respect to mortgage loans that are secured by multiple properties, the Asset Number has been changed from the X.XX format in the initial Exhibit 102 to the X-XXX format, for example 3.01 in the initial Exhibit 102 has been changed to 3-001. Item 2(c)(1) Originator Name For the mortgage loans identified as Park West Village (Asset Number 2) and Save Mart Portfolio (Asset Number 10), the originator name field has been truncated due to EDGAR constraints. The full name for Asset Number 2 is UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company. The full name for Asset Number 10 is UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York; Cantor Commercial Real Estate Lending, L.P.; Deutsche Bank AG, New York Branch. Finally, the full name for Societe Generale is Societe Generale, New York Branch. Item 2(c)(17) Periodic Principal and Interest Payment Securitization Amount 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 August 2017, zero) Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(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)(20) Physical Occupancy Securitization Percentage 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) Financials Securitization Date For Asset Numbers 10, 11, 14, 15, 16, 25, 26, 32 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 Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes 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 Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes 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 Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes 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 Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes 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 (c) IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.