0001888524-26-007783.txt : 20260428 0001888524-26-007783.hdr.sgml : 20260428 20260428124210 ACCESSION NUMBER: 0001888524-26-007783 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001005007 0001102113 FILED AS OF DATE: 20260428 DATE AS OF CHANGE: 20260428 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34 CENTRAL INDEX KEY: 0001715846 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: 333-206847-07 FILM NUMBER: 26905774 BUSINESS ADDRESS: STREET 1: BANK OF AMERICA CORPORATE CENTER STREET 2: 100 NORTH TYRON ST CITY: CHARLOTTE STATE: NC ZIP: 28255 BUSINESS PHONE: 7043862400 MAIL ADDRESS: STREET 1: BANK OF AMERICA CORPORATE CENTER STREET 2: 100 NORTH TRYON STREET CITY: CHARLOTTE STATE: NC ZIP: 28255 10-D 1 msb17c34_10d-202604.htm msb17c34_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: 333-206847-07

Central Index Key Number of issuing entity: 0001715846

Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-206847

Central Index Key Number of depositor: 0001005007

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001102113

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

Central Index Key Number of sponsor (if applicable): 0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001682532

Starwood Mortgage Funding III LLC
(Exact name of sponsor as specified in its charter)

Paul E. Kurzeja (980) 386-8509
(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)

38-4046692
38-4046693
38-7187325
(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 Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34.

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 Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34 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
2	3.07%	2	$25,457.99

No assets securitized by Banc of America Merrill Lynch Commercial Mortgage Inc. (the "Depositor") and held by Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from March 18, 2026 to April 17, 2026.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on January 21, 2026. The CIK number for the Depositor is 0001005007.

Bank of America, National Association ("Bank of America") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 21, 2026. The Central Index Key number for Bank of America is 0001102113.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 17, 2026. The Central Index Key number for Morgan Stanley is 0001541557.

KeyBank National Association ("KeyBank") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 3, 2026. The Central Index Key number for KeyBank is 0001089877.

Starwood Mortgage Funding III LLC one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2026. The Central Index Key number for Starwood Mortgage Funding III LLC is 0001682532.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-07 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-07 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34, affirms the following amounts in the respective accounts:

Collection Account Balance
Prior Distribution Date	03/17/2026	$224,782.88
Current Distribution Date	04/17/2026	$215,684.29

*REO Account Balance
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00
*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34, affirms the following amounts in the respective accounts:

Distribution Account Balance
Prior Distribution Date	03/17/2026	$4,686.30
Current Distribution Date	04/17/2026	$5,199.42

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 Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34, relating to the April 17, 2026 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-07 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-07 and incorporated by reference herein).

(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.

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Depositor)

/s/ Leland F. Bunch III
Leland F. Bunch III, President and Chief Executive Officer

Date: April 28, 2026

EX-99.1 2 msb17c34_ex991-202604.htm msb17c34_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	Morgan Stanley Bank of America Merrill Lynch Trust 2017-C34
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2017 C34


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	8-12		Attention: Heather Bennett and Arnold Shulkin		hbennett@starwood.com; AShulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1)	13-14				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Principal Prepayment Detail	17	Representations Reviewer
Historical Detail	18		David Rodgers	(212) 310-9821
Delinquency Loan Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	25		1100 North Market Street \| Wilmington, DE 19890 \| United States
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	61767EAA2	2.109000%	25,285,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61767EAB0	3.197000%	47,024,000.00	25,726,749.03	1,233,304.38	68,540.35	0.00	0.00	1,301,844.73	24,493,444.65	33.14%	30.00%
A-SB	61767EAC8	3.354000%	61,577,000.00	15,899,494.03	1,001,301.79	44,439.09	0.00	0.00	1,045,740.88	14,898,192.24	33.14%	30.00%
A-3	61767EAD6	3.276000%	250,000,000.00	250,000,000.00	0.00	682,500.00	0.00	0.00	682,500.00	250,000,000.00	33.14%	30.00%
A-4	61767EAE4	3.536000%	313,447,000.00	313,447,000.00	0.00	923,623.83	0.00	0.00	923,623.83	313,447,000.00	33.14%	30.00%
A-S	61767EAH7	3.859000%	77,205,000.00	77,205,000.00	0.00	248,278.41	0.00	0.00	248,278.41	77,205,000.00	24.58%	22.25%
B	61767EAJ3	4.111000%	48,564,000.00	48,564,000.00	0.00	166,372.17	0.00	0.00	166,372.17	48,564,000.00	19.19%	17.38%
C	61767EAK0	4.306774%	46,074,000.00	46,074,000.00	0.00	165,358.58	0.00	0.00	165,358.58	46,074,000.00	14.08%	12.75%
D	61767EAU8	2.700000%	56,036,000.00	56,036,000.00	0.00	126,081.00	0.00	0.00	126,081.00	56,036,000.00	7.87%	7.13%
E	61767EAW4	3.300000%	24,905,000.00	24,905,000.00	0.00	68,488.75	0.00	0.00	68,488.75	24,905,000.00	5.10%	4.63%
F	61767EAY0	3.300000%	11,207,000.00	11,207,000.00	0.00	30,819.25	0.00	0.00	30,819.25	11,207,000.00	3.86%	3.50%
G*	61767EBA1	3.300000%	34,867,004.00	34,818,634.26	0.00	57,254.12	0.00	0.00	57,254.12	34,818,634.26	0.00%	0.00%
V	61767EBC7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61767EBE3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
VRR Interest	BCC2ELX24	4.306774%	52,431,105.50	47,572,783.04	117,610.85	168,711.52	0.00	0.00	286,322.37	47,455,172.19	0.00%	0.00%
Regular SubTotal			1,048,622,109.50	951,455,660.36	2,352,217.02	2,750,467.07	0.00	0.00	5,102,684.09	949,103,443.34


X-A	61767EAF1	0.897395%	697,333,000.00	605,073,243.05	0.00	452,491.44	0.00	0.00	452,491.44	602,838,636.89
X-B	61767EAG9	0.256501%	171,843,000.00	171,843,000.00	0.00	36,731.62	0.00	0.00	36,731.62	171,843,000.00
X-D	61767EAL8	1.606774%	56,036,000.00	56,036,000.00	0.00	75,030.98	0.00	0.00	75,030.98	56,036,000.00
X-E	61767EAN4	1.006774%	24,905,000.00	24,905,000.00	0.00	20,894.75	0.00	0.00	20,894.75	24,905,000.00
X-F	61767EAQ7	1.006774%	11,207,000.00	11,207,000.00	0.00	9,402.43	0.00	0.00	9,402.43	11,207,000.00
X-G	61767EAS3	1.006774%	34,867,004.00	34,818,634.26	0.00	29,212.08	0.00	0.00	29,212.08	34,818,634.26
Notional SubTotal			996,191,004.00	903,882,877.31	0.00	623,763.30	0.00	0.00	623,763.30	901,648,271.15

Deal Distribution Total					2,352,217.02	3,374,230.37	0.00	0.00	5,726,447.39

*	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	61767EAA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61767EAB0	547.09826961	26.22712615	1.45756103	0.00000000	0.00000000	0.00000000	0.00000000	27.68468718	520.87114346
A-SB	61767EAC8	258.20507706	16.26097065	0.72168326	0.00000000	0.00000000	0.00000000	0.00000000	16.98265391	241.94410640
A-3	61767EAD6	1,000.00000000	0.00000000	2.73000000	0.00000000	0.00000000	0.00000000	0.00000000	2.73000000	1,000.00000000
A-4	61767EAE4	1,000.00000000	0.00000000	2.94666668	0.00000000	0.00000000	0.00000000	0.00000000	2.94666668	1,000.00000000
A-S	61767EAH7	1,000.00000000	0.00000000	3.21583330	0.00000000	0.00000000	0.00000000	0.00000000	3.21583330	1,000.00000000
B	61767EAJ3	1,000.00000000	0.00000000	3.42583333	0.00000000	0.00000000	0.00000000	0.00000000	3.42583333	1,000.00000000
C	61767EAK0	1,000.00000000	0.00000000	3.58897817	0.00000000	0.00000000	0.00000000	0.00000000	3.58897817	1,000.00000000
D	61767EAU8	1,000.00000000	0.00000000	2.25000000	0.00000000	0.00000000	0.00000000	0.00000000	2.25000000	1,000.00000000
E	61767EAW4	1,000.00000000	0.00000000	2.75000000	0.00000000	0.00000000	0.00000000	0.00000000	2.75000000	1,000.00000000
F	61767EAY0	1,000.00000000	0.00000000	2.75000000	0.00000000	0.00000000	0.00000000	0.00000000	2.75000000	1,000.00000000
G	61767EBA1	998.61273598	0.00000000	1.64207168	1.10411351	32.04637313	0.00000000	0.00000000	1.64207168	998.61273598
V	61767EBC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61767EBE3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
VRR Interest	BCC2ELX24	907.33892765	2.24315030	3.21777537	0.03864424	1.14426044	0.00000000	0.00000000	5.46092567	905.09577735

Notional Certificates
X-A	61767EAF1	867.69627000	0.00000000	0.64888861	0.00000000	0.00000000	0.00000000	0.00000000	0.64888861	864.49176633
X-B	61767EAG9	1,000.00000000	0.00000000	0.21375104	0.00000000	0.00000000	0.00000000	0.00000000	0.21375104	1,000.00000000
X-D	61767EAL8	1,000.00000000	0.00000000	1.33897816	0.00000000	0.00000000	0.00000000	0.00000000	1.33897816	1,000.00000000
X-E	61767EAN4	1,000.00000000	0.00000000	0.83897812	0.00000000	0.00000000	0.00000000	0.00000000	0.83897812	1,000.00000000
X-F	61767EAQ7	1,000.00000000	0.00000000	0.83897832	0.00000000	0.00000000	0.00000000	0.00000000	0.83897832	1,000.00000000
X-G	61767EAS3	998.61273598	0.00000000	0.83781446	0.00000000	0.00000000	0.00000000	0.00000000	0.83781446	998.61273598




© 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	03/01/26 - 03/30/26	30	0.00	68,540.35	0.00	68,540.35	0.00	0.00	0.00	68,540.35	0.00
A-SB	03/01/26 - 03/30/26	30	0.00	44,439.09	0.00	44,439.09	0.00	0.00	0.00	44,439.09	0.00
A-3	03/01/26 - 03/30/26	30	0.00	682,500.00	0.00	682,500.00	0.00	0.00	0.00	682,500.00	0.00
A-4	03/01/26 - 03/30/26	30	0.00	923,623.83	0.00	923,623.83	0.00	0.00	0.00	923,623.83	0.00
X-A	03/01/26 - 03/30/26	30	0.00	452,491.44	0.00	452,491.44	0.00	0.00	0.00	452,491.44	0.00
X-B	03/01/26 - 03/30/26	30	0.00	36,731.62	0.00	36,731.62	0.00	0.00	0.00	36,731.62	0.00
X-D	03/01/26 - 03/30/26	30	0.00	75,030.98	0.00	75,030.98	0.00	0.00	0.00	75,030.98	0.00
X-E	03/01/26 - 03/30/26	30	0.00	20,894.75	0.00	20,894.75	0.00	0.00	0.00	20,894.75	0.00
X-F	03/01/26 - 03/30/26	30	0.00	9,402.43	0.00	9,402.43	0.00	0.00	0.00	9,402.43	0.00
X-G	03/01/26 - 03/30/26	30	0.00	29,212.08	0.00	29,212.08	0.00	0.00	0.00	29,212.08	0.00
A-S	03/01/26 - 03/30/26	30	0.00	248,278.41	0.00	248,278.41	0.00	0.00	0.00	248,278.41	0.00
B	03/01/26 - 03/30/26	30	0.00	166,372.17	0.00	166,372.17	0.00	0.00	0.00	166,372.17	0.00
C	03/01/26 - 03/30/26	30	0.00	165,358.58	0.00	165,358.58	0.00	0.00	0.00	165,358.58	0.00
D	03/01/26 - 03/30/26	30	0.00	126,081.00	0.00	126,081.00	0.00	0.00	0.00	126,081.00	0.00
E	03/01/26 - 03/30/26	30	0.00	68,488.75	0.00	68,488.75	0.00	0.00	0.00	68,488.75	0.00
F	03/01/26 - 03/30/26	30	0.00	30,819.25	0.00	30,819.25	0.00	0.00	0.00	30,819.25	0.00
G	03/01/26 - 03/30/26	30	1,075,905.16	95,751.24	0.00	95,751.24	38,497.13	0.00	0.00	57,254.12	1,117,361.02
VRR Interest	03/01/26 - 03/30/26	30	57,761.37	170,737.68	0.00	170,737.68	2,026.16	0.00	0.00	168,711.52	59,994.84
Totals			1,133,666.53	3,414,753.65	0.00	3,414,753.65	40,523.29	0.00	0.00	3,374,230.37	1,177,355.86




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	5,726,447.39
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,429,718.10	Master Servicing Fee	7,272.93
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,199.37
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	409.65
ARD Interest	0.00	Operating Advisor Fee	1,399.20
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	393.27
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,429,718.10	Total Fees	14,964.42

Principal		Expenses/Reimbursements
Scheduled Principal	1,037,139.44	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	39,507.72
Principal Prepayments	(283,731.21)	Special Servicing Fees (Monthly)	(241.22)
Collection of Principal after Maturity Date	283,731.21	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	1,256.79
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	1,315,077.58	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	2,352,217.02	Total Expenses/Reimbursements	40,523.29

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,374,230.37
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	2,352,217.02
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	5,726,447.39
Total Funds Collected	5,781,935.12	Total Funds Distributed	5,781,935.10

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		951,455,660.35	951,455,660.35	Beginning Certificate Balance	951,455,660.36
(-) Scheduled Principal Collections		1,037,139.44	1,037,139.44	(-) Principal Distributions	2,352,217.02
(-) Unscheduled Principal Collections		1,315,077.58	1,315,077.58	(-) 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		949,103,443.33	949,103,443.33	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		951,912,886.31	951,912,886.31	Ending Certificate Balance	949,103,443.34
Ending Actual Collateral Balance		949,569,276.65	949,569,276.65



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.01
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.01
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.31%
				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	6	81,732,947.04	8.61%	15	4.0469	NAP	Defeased	6	81,732,947.04	8.61%	15	4.0469	NAP
	5,000,000 or less	8	29,451,919.75	3.10%	17	4.4574	2.132051	1.40 or less	8	197,074,541.86	20.76%	17	4.2889	0.915616
5,000,001 to 10,000,000		9	67,985,469.98	7.16%	17	4.2938	2.214453	1.41 to 1.50	5	88,403,115.15	9.31%	17	4.3464	1.450948
10,000,001 to 15,000,000		4	44,750,088.87	4.71%	17	4.3566	1.839732	1.51 to 1.60	2	15,958,867.61	1.68%	18	4.3814	1.564676
15,000,001 to 25,000,000		9	176,372,397.47	18.58%	17	4.4994	1.681943	1.61 to 1.70	1	18,055,130.82	1.90%	16	4.4800	1.674200
25,000,001 to 50,000,000		10	388,399,496.45	40.92%	11	4.1476	1.768893	1.71 to 1.80	1	6,752,795.96	0.71%	17	4.4100	1.764900
	50,000,001 or greater	2	160,411,123.77	16.90%	17	3.8603	2.662306	1.81 to 1.90	4	34,756,694.24	3.66%	17	4.6217	1.841552
	Totals	48	949,103,443.33	100.00%	14	4.1857	1.956737	1.91 to 2.50	11	324,920,407.00	34.23%	9	4.1539	2.176413
								2.51 to 3.00	6	90,674,669.02	9.55%	17	4.0466	2.802915
								3.01 or greater	4	90,774,274.63	9.56%	16	3.9059	3.362967
								Totals	48	949,103,443.33	100.00%	14	4.1857	1.956737
(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	5	81,732,947.04	8.61%	15	4.0469	NAP	Texas	24	69,029,502.86	7.27%	18	4.3263	1.994631
Alaska	1	1,050,484.07	0.11%	17	3.8906	2.813100	Virginia	2	687,027.38	0.07%	14	4.4860	1.077700
Arizona	6	18,078,748.88	1.90%	17	4.1677	3.012920	Washington	5	18,639,470.21	1.96%	17	4.1486	1.896341
Arkansas	2	1,336,626.70	0.14%	17	3.9223	2.720710	Wisconsin	1	180,679.27	0.02%	14	4.4860	1.077700
California	18	260,600,291.36	27.46%	17	4.1627	1.738161	Wyoming	1	209,677.19	0.02%	14	4.4860	1.077700
Connecticut	1	189,601.70	0.02%	14	4.4860	1.077700	Totals	175	949,103,443.33	100.00%	14	4.1857	1.956737
Florida	9	39,463,293.85	4.16%	17	4.4981	1.755658
									Property Type³
Georgia	2	6,576,190.64	0.69%	17	4.2394	2.869976
Illinois	27	52,758,978.18	5.56%	18	4.3964	1.629632		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Indiana	5	1,387,438.42	0.15%	14	4.4860	1.077700		Properties	Balance	Agg. Bal.			DSCR¹
Kansas	16	33,593,363.20	3.54%	17	4.4500	0.983900	Defeased	5	81,732,947.04	8.61%	15	4.0469	NAP
Kentucky	2	2,048,825.36	0.22%	16	3.9976	2.501353	Industrial	1	1,627,566.64	0.17%	18	4.6040	1.829600
Louisiana	1	39,309,603.01	4.14%	16	3.9840	1.366400	Lodging	78	84,800,447.31	8.93%	17	4.2968	2.141962
Maryland	3	4,260,148.51	0.45%	17	3.9199	2.727687	Mixed Use	2	46,809,042.42	4.93%	16	4.3764	1.494354
Michigan	5	44,309,635.78	4.67%	18	4.2110	1.927818	Multi-Family	22	64,800,261.18	6.83%	18	4.1243	1.913619
Minnesota	5	3,020,003.51	0.32%	17	3.9735	2.571371	Office	27	374,472,122.45	39.46%	17	4.1236	1.967023
Nevada	1	3,155,006.19	0.33%	17	4.5700	1.837400	Retail	17	231,697,277.25	24.41%	6	4.2824	1.807423
New Jersey	1	361,358.57	0.04%	14	4.4860	1.077700	Self Storage	23	63,163,778.87	6.66%	17	4.1398	2.612422
New York	13	145,774,274.63	15.36%	16	3.9836	2.812184	Totals	175	949,103,443.33	100.00%	14	4.1857	1.956737
North Carolina	1	305,593.36	0.03%	14	4.4860	1.077700
Ohio	3	861,014.87	0.09%	14	4.4860	1.077700
Oklahoma	3	38,864,491.27	4.09%	(47)	4.1822	2.149944
Oregon	2	3,074,350.21	0.32%	17	3.9779	2.558756
Pennsylvania	8	64,905,769.86	6.84%	16	4.4050	1.420118
Tennessee	2	13,339,047.09	1.41%	18	4.1200	2.789600

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	6	81,732,947.04	8.61%	15	4.0469	NAP	Defeased	6	81,732,947.04	8.61%	15	4.0469	NAP
	4.0000% or less	6	274,093,732.05	28.88%	17	3.8923	2.556302	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.4999%	26	488,111,346.48	51.43%	12	4.2657	1.670349	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	9	100,151,943.68	10.55%	17	4.6525	1.808797	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	1	5,013,474.08	0.53%	15	5.3720	1.851700	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	48	949,103,443.33	100.00%	14	4.1857	1.956737	49 months or greater	42	867,370,496.29	91.39%	14	4.1988	1.967349
								Totals	48	949,103,443.33	100.00%	14	4.1857	1.956737
(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	6	81,732,947.04	8.61%	15	4.0469	NAP	Defeased	6	81,732,947.04	8.61%	15	4.0469	NAP
	60 months or less	42	867,370,496.29	91.39%	14	4.1988	1.967349	Interest Only	13	423,925,850.34	44.67%	11	4.0518	2.380143
61 months to 112 months		0	0.00	0.00%	0	0.0000	0.000000	240 months or less	3	46,511,063.47	4.90%	17	4.0929	2.554350
	112 months or greater	0	0.00	0.00%	0	0.0000	0.000000	241 months to 300 months	26	396,933,582.48	41.82%	17	4.3681	1.457703
	Totals	48	949,103,443.33	100.00%	14	4.1857	1.956737	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	48	949,103,443.33	100.00%	14	4.1857	1.956737
(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	6	81,732,947.04	8.61%	15	4.0469	NAP			No outstanding loans in this group
Underwriter's Information		1	9,593,876.23	1.01%	16	3.7515	4.100000
	12 months or less	38	790,637,587.58	83.30%	14	4.1931	2.009766
	13 months to 24 months	3	67,139,032.48	7.07%	16	4.3287	1.163098
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	48	949,103,443.33	100.00%	14	4.1857	1.956737
(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
1	300801672	OF	San Francisco	CA	Actual/360	3.926%	338,072.22	0.00	0.00	09/10/27	09/10/29	--	100,000,000.00	100,000,000.00	04/10/26
2	308921002	OF	Atlanta	GA	Actual/360	3.990%	170,713.37	82,964.96	0.00	N/A	07/01/27	--	49,686,162.33	49,603,197.37	04/01/26
3	303161156	OF	New York	NY	Actual/360	3.752%	195,157.89	0.00	0.00	N/A	08/09/27	--	60,411,123.77	60,411,123.77	04/09/26
2A	308921102				Actual/360	3.990%	64,177.96	31,189.83	0.00	N/A	07/01/27	--	18,679,008.58	18,647,818.75	04/01/26
3A	1749502				Actual/360	3.752%	30,992.98	0.00	0.00	N/A	08/09/27	--	9,593,876.23	9,593,876.23	04/09/26
4	695100814	RT	New York	NY	Actual/360	4.131%	177,862.50	0.00	0.00	N/A	08/06/27	--	50,000,000.00	50,000,000.00	04/06/26
5	308921005	RT	Oklahoma City	OK	Actual/360	4.180%	139,920.15	283,731.21	0.00	N/A	05/01/22	05/01/24	38,872,705.95	38,588,974.74	04/01/26
6	300801674	SS	Various	Various	Actual/360	3.891%	120,698.00	124,555.07	0.00	09/01/27	09/01/42	--	36,026,684.11	35,902,129.04	04/01/26
7	300801685	OF	Santa Monica	CA	Actual/360	4.260%	156,813.00	66,803.43	0.00	N/A	10/01/27	--	42,747,750.00	42,680,946.57	04/01/26
8	308921008	MU	Philadelphia	PA	Actual/360	4.350%	157,372.68	65,248.75	0.00	N/A	08/01/27	--	42,012,728.48	41,947,479.73	04/01/26
9	300801661	RT	Baton Rouge	LA	Actual/360	3.984%	135,113.88	74,543.19	0.00	N/A	08/01/27	--	39,384,146.20	39,309,603.01	04/01/26
10	308921010	MF	Houston	TX	Actual/360	4.040%	147,852.78	0.00	0.00	N/A	10/01/27	--	42,500,000.00	42,500,000.00	04/01/26
11	453011645	Various Overland Park		KS	Actual/360	4.450%	129,005.65	72,481.85	0.00	N/A	09/06/27	--	33,665,845.21	33,593,363.36	04/06/26
12	1749968	LO	Birmingham	MI	Actual/360	4.170%	125,679.17	0.00	0.00	N/A	10/01/27	--	35,000,000.00	35,000,000.00	04/01/26
13	300801670	OF	Carpinteria	CA	Actual/360	3.994%	99,316.02	0.00	0.00	N/A	09/01/27	--	28,877,000.00	28,877,000.00	04/01/26
14	308921014	OF	Long Beach	CA	Actual/360	4.180%	89,575.30	39,705.10	0.00	N/A	09/01/27	--	24,885,869.27	24,846,164.17	08/01/25
15	695100791	LO	Various	Various	Actual/360	4.486%	80,053.62	1,031,346.37	0.00	N/A	06/01/27	--	20,723,471.97	19,692,125.60	04/01/26
16	695100831	RT	Niles	IL	Actual/360	4.355%	84,895.21	37,140.84	0.00	N/A	10/06/27	--	22,637,883.55	22,600,742.71	04/06/26
17	1750173	OF	Goleta	CA	Actual/360	4.774%	89,250.78	31,061.05	0.00	N/A	08/01/27	--	21,710,528.41	21,679,467.36	04/01/26
18	308921018	RT	Visalia	CA	Actual/360	4.530%	71,240.17	38,589.22	0.00	N/A	10/01/27	--	18,262,808.97	18,224,219.75	04/01/26
19	308921019	OF	Malvern	PA	Actual/360	4.480%	69,803.16	39,005.21	0.00	N/A	08/01/27	--	18,094,136.03	18,055,130.82	04/01/26
20	308921020	Various Bonita Springs		FL	Actual/360	4.604%	70,539.11	37,166.41	0.00	N/A	10/01/27	--	17,792,438.84	17,755,272.43	04/01/26
21	695100824	LO	Various	NY	Actual/360	4.480%	64,831.08	36,015.70	0.00	N/A	09/06/27	--	16,805,290.33	16,769,274.63	04/06/26
22	695100835	RT	San Marcos	TX	Actual/360	4.725%	68,151.56	0.00	0.00	N/A	10/06/27	--	16,750,000.00	16,750,000.00	04/06/26
23	1749591	LO	Chattanooga	TN	Actual/360	4.120%	47,430.65	30,066.84	0.00	N/A	10/01/27	--	13,369,113.93	13,339,047.09	04/01/26
24	300801683	OF	Tacoma	WA	Actual/360	4.272%	40,358.71	20,924.95	0.00	N/A	10/01/27	--	10,971,015.31	10,950,090.36	04/01/26
25	1749099	OF	Fort Lauderdale	FL	Actual/360	4.660%	40,604.85	21,343.51	0.00	N/A	07/01/27	--	10,118,887.67	10,097,544.16	04/01/26
26	695100832	MF	Chicago	IL	Actual/360	4.455%	39,816.56	15,625.09	0.00	N/A	10/06/27	--	10,379,032.35	10,363,407.26	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
27	308921027	RT	Marina Del Rey	CA	Actual/360	4.250%	32,384.03	15,826.08	0.00	N/A	10/01/27	--	8,848,767.62	8,832,941.54	04/01/26
28	695100827	OF	Sacramento	CA	Actual/360	4.300%	35,223.60	0.00	0.00	N/A	09/06/27	--	9,512,750.00	9,512,750.00	04/06/26
29	695100829	RT	West Bloomfield	MI	Actual/360	4.350%	31,079.33	15,714.98	0.00	N/A	09/06/27	--	8,297,040.29	8,281,325.31	04/06/26
30	1750179	MF	New York	NY	Actual/360	4.045%	31,348.75	0.00	0.00	N/A	10/01/27	--	9,000,000.00	9,000,000.00	04/01/26
31	1750037	RT	Sunrise	FL	Actual/360	4.245%	20,564.66	30,345.44	0.00	N/A	10/01/27	--	5,625,805.79	5,595,460.35	04/01/26
32	300801675	SS	Carol Stream	IL	Actual/360	4.410%	25,699.41	14,659.41	0.00	N/A	09/01/27	--	6,767,455.37	6,752,795.96	04/01/26
33	308921033	SS	Phoenix	AZ	Actual/360	4.550%	21,213.34	11,404.93	0.00	N/A	10/01/27	--	5,414,251.44	5,402,846.51	04/01/26
34	695100801	RT	Odessa	TX	Actual/360	5.372%	23,260.91	14,946.51	0.00	N/A	07/06/27	--	5,028,420.59	5,013,474.08	04/06/26
35	300801678	SS	Streamwood	IL	Actual/360	4.410%	18,835.59	10,744.17	0.00	N/A	09/01/27	--	4,959,997.87	4,949,253.70	04/01/26
37	1750126	SS	Citrus Heights	CA	Actual/360	3.800%	17,997.22	0.00	0.00	N/A	09/01/27	--	5,500,000.00	5,500,000.00	04/01/26
38	300801676	SS	Chicago	IL	Actual/360	4.410%	16,441.24	9,378.38	0.00	N/A	09/01/27	--	4,329,489.76	4,320,111.38	04/01/26
39	695100828	RT	Pittsburgh	PA	Actual/360	4.617%	16,947.27	8,607.36	0.00	N/A	09/06/27	--	4,262,659.64	4,254,052.28	12/06/24
40	1750293	RT	Phoenix	AZ	Actual/360	4.200%	14,466.67	0.00	0.00	N/A	09/01/27	--	4,000,000.00	4,000,000.00	04/01/26
41	308921041	LO	Hopewell	VA	Actual/360	5.130%	12,674.88	8,643.93	0.00	N/A	09/01/27	--	2,869,243.67	2,860,599.74	04/01/26
42	300801677	SS	Chicago	IL	Actual/360	4.410%	11,429.06	6,519.33	0.00	N/A	09/01/27	--	3,009,626.61	3,003,107.28	04/01/26
43	1750363	MF	Titusville	FL	Actual/360	4.420%	11,202.22	6,365.79	0.00	N/A	09/05/27	--	2,943,219.71	2,936,853.92	04/05/26
44	308921044	RT	Las Vegas	NV	Actual/360	4.570%	12,434.24	4,679.34	0.00	N/A	09/01/27	--	3,159,685.53	3,155,006.19	04/01/26
45	695100833	SS	Tyrone	GA	Actual/360	4.700%	11,490.71	5,624.34	0.00	N/A	10/06/27	--	2,839,159.34	2,833,535.00	04/06/26
47	695100826	SS	Villa Rica	GA	Actual/360	4.600%	10,855.73	5,548.89	0.00	N/A	09/06/27	--	2,740,577.37	2,735,028.48	04/06/26
48	308921048	MF	Cottonwood	AZ	Actual/360	4.310%	8,870.23	3,699.56	0.00	N/A	10/01/27	--	2,390,002.26	2,386,302.70	04/01/26
Totals							3,429,718.10	2,352,217.02	0.00				951,455,660.35	949,103,443.33
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	27,698,198.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
3	46,884,641.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	9,958,309.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	8,800,184.00	0.00	--	--	06/11/25	0.00	0.00	0.00	0.00	0.00	0.00
6	8,430,595.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	438,620.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,148,115.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	28,201,020.00	20,266,368.78	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,696,053.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	16,316,267.32	11,738,888.40	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,933,970.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,424,219.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,565,217.00	1,947,713.00	04/01/24	03/31/25	03/11/26	9,743,944.41	504,522.45	93,828.40	777,699.21	0.00	0.00
15	35,623,487.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,985,966.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,206,079.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,416,572.00	1,562,818.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	5,704,427.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,553,264.00	1,969,359.97	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	11,325,139.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,809,079.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,891,589.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,166,127.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,121,230.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,099,277.55	837,722.11	01/01/25	09/30/25	--	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
27	1,146,121.00	886,960.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,093,673.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	785,272.53	659,872.70	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	636,299.00	429,708.68	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	981,775.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	861,965.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,187,510.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	818,731.00	699,244.66	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	715,654.02	0.00	--	--	--	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	854,560.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	13,853.00	0.00	--	--	04/13/26	1,153,114.16	37,887.74	20,812.61	368,356.61	269,042.34	0.00
40	656,647.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	421,750.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	495,946.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	405,954.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	610,744.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	246,084,108.67	40,998,656.30				10,897,058.57	542,410.19	114,641.00	1,146,055.82	269,042.34	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
5	308921005	283,731.21	Partial Liquidation (Curtailment)	0.00	0.00
15	695100791	1,031,346.37	Partial Liquidation (Curtailment)	0.00	0.00
Totals		1,315,077.58		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	2	29,100,216.45	0	0.00	0	0.00	0	0.00	2	1,315,077.58	0	0.00	4.185674%	4.144389%	14
03/17/26	0	0.00	0	0.00	2	29,148,528.91	0	0.00	0	0.00	0	0.00	2	2,257,046.24	0	0.00	4.186110%	4.144528%	15
02/18/26	0	0.00	0	0.00	2	29,206,956.58	0	0.00	0	0.00	0	0.00	2	639,151.98	0	0.00	4.186890%	4.144795%	16
01/16/26	0	0.00	0	0.00	2	29,254,879.18	0	0.00	0	0.00	0	0.00	1	312,082.58	0	0.00	4.187130%	4.144897%	17
12/17/25	0	0.00	0	0.00	2	29,302,626.72	0	0.00	0	0.00	0	0.00	2	365,362.24	0	0.00	4.187237%	4.144940%	18
11/18/25	0	0.00	0	0.00	2	29,353,647.69	0	0.00	0	0.00	0	0.00	1	488,438.98	0	0.00	4.187396%	4.145025%	19
10/20/25	0	0.00	0	0.00	2	29,401,034.45	0	0.00	0	0.00	1	23,826,207.53	2	1,364,920.34	0	0.00	4.187656%	4.145185%	20
09/17/25	0	0.00	0	0.00	2	29,451,707.52	0	0.00	0	0.00	0	0.00	1	248,673.63	0	0.00	4.188132%	4.145360%	21
08/15/25	0	0.00	0	0.00	2	29,498,736.09	0	0.00	0	0.00	0	0.00	1	230,709.11	0	0.00	4.188236%	4.145415%	22
07/17/25	0	0.00	0	0.00	2	29,545,592.87	0	0.00	0	0.00	0	0.00	1	245,623.58	0	0.00	4.188338%	4.145475%	23
06/17/25	0	0.00	0	0.00	2	29,595,754.87	0	0.00	0	0.00	0	0.00	1	124,734.40	0	0.00	4.188448%	4.145539%	24
05/16/25	0	0.00	0	0.00	2	29,642,257.28	0	0.00	0	0.00	0	0.00	1	1,984,248.61	0	0.00	4.188551%	4.145624%	25
(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

Balance

Date

Code²

Date

REO Date

308921014

08/01/25

93,828.40

777,699.21

125,712.74

25,172,904.90

07/09/24

695100828

12/06/24

20,812.61

368,356.61

331,818.07

4,393,114.88

03/07/25

Totals

114,641.00

1,146,055.82

457,530.81

29,566,019.78

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

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		38,588,975	38,588,975	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		774,612,340	745,512,123	29,100,216			0
25 - 36 Months		0	0	0			0
37 - 48 Months		100,000,000	100,000,000	0			0
49 - 60 Months		0	0	0			0
> 60 Months		35,902,129	35,902,129	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Apr-26	949,103,443	920,003,227	0	0	29,100,216		0
Mar-26	951,455,660	922,307,131	0	0	29,148,529		0
Feb-26	954,932,318	925,725,361	0	0	29,206,957		0
Jan-26	956,600,300	927,345,421	0	0	29,254,879		0
Dec-25	957,937,427	928,634,801	0	0	29,302,627		0
Nov-25	959,386,531	930,032,883	0	0	29,353,648		0
Oct-25	960,892,253	931,491,219	0	0	29,401,034		0
Sep-25	963,333,431	933,881,724	0	0	29,451,708		0
Aug-25	964,591,684	935,092,948	0	0	29,498,736		0
Jul-25	965,828,257	936,282,664	0	0	29,545,593		0
Jun-25	967,139,126	937,543,372	0	0	29,595,755		0
May-25	968,262,103	938,619,846	0	0	29,642,257		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 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
5	308921005	38,588,974.74	38,588,974.74	101,680,000.00	04/04/25	8,800,184.00	2.35530	--	05/01/22	I/O
14	308921014	24,846,164.17	25,172,904.90	18,400,000.00	12/01/25	1,947,713.00	1.25540	09/30/25	09/01/27	257
15	695100791	19,692,125.60	19,692,155.60	547,200,000.00	04/01/25	35,623,487.66	1.35670	09/30/25	06/01/27	I/O
39	695100828	4,254,052.28	4,393,114.88	3,920,000.00	03/03/26	13,853.00	0.04510	09/30/25	09/06/27	257
Totals		87,381,316.79	87,847,150.12	671,200,000.00		46,385,237.66




© 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
5	308921005	RT	OK	05/05/22	8
	Loan transferred on 5/5/22 due to Maturity Default as Borrower failed to pay off at Maturity (5/1/22). Notice of Default was sent on 5/10/22. A Cash Sweep Event was triggered and Borrower cooperated in opening the Cash Management Account.
	Collateral consists of an open air regional outlet mall anchored by Nike Factory Store, Polo, and Old Navy ("Property"). Property was developed between 2011 to 2014 and is located eight miles southwest of the Oklahoma City CBD. YE2025
	NOI was $7.9MM with occupancy of ~96%. Lender approved a forbearance with Borrower, and the transaction closed in April 2023. Borrower exercised their final extension option and the forbearance will expire on 5/1/26.

14	308921014	OF	CA	07/09/24	2
	The loan transferred to LNR on 7/9/2024 for Imminent Default. The loan is secured by a 187K SF office property in Long Beach, CA. DSCR has dropped below 1.0x on NCF as Borrower advised they are unable to fund shortfalls. Parties did not
	ultimately agree on the modification terms and borrower stipulated to the appointment of a receiver, who was appointed in 7/2025.


15	695100791	LO	Various	03/06/25	11
	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
	ModificationAgreement was signed on 9/25/2025 which provides for the expedited sale of underperforming assets along with modifications to certain release provisions, cash-management terms and other terms to improve funding towards
	operations at remaining portfolio. As of 3/31/2026, twenty-one (21) collateral assets have been released for a cumulative paydown of $122.6MM.

39	695100828	RT	PA	03/07/25	2
	The loan transferred for imminent default due to cash flow issues.As of 3/31/26, two of the three single tenant buildings are vacant and the third is open and operating as Dollar General. Cash flow is being captured via cash management.
	Receiver i s now overseeing the properties.Lender's counsel has filed Lender's writ package with Allegheny County and have a tentative foreclosure sale date of 4/10/2026.


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
5	308921005	49,500,000.00	4.18000%	49,500,000.00	4.18000%	10	07/31/20	06/01/20	09/11/20
5	308921005	0.00	4.18000%	0.00	4.18000%	10	04/21/23	06/01/20	09/11/20
12	1749968	0.00	4.17000%	0.00	4.17000%	8	12/15/20	12/15/20	--
15	695100791	0.00	4.48600%	0.00	4.48600%	8	09/25/25	09/25/25	--
34	695100801	5,915,257.00	5.37200%	5,915,257.00	5.37200%	10	08/04/20	07/06/20	09/11/20
Totals		55,415,257.00		55,415,257.00
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

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

695100834 01/15/21

5,296,020.03

5,900,000.00

6,626,484.38

1,378,442.65

6,626,484.38

5,248,041.73

47,978.30

0.00

(2,937.68)

50,915.98

0.90%

300801668 12/17/21

1,223,658.76

1,960,000.00

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

6,519,678.79

7,860,000.00

6,626,484.38

1,378,442.65

6,626,484.38

5,248,041.73

47,978.30

0.00

(2,937.68)

50,915.98

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

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
36	695100834	06/17/21	0.00	0.00	50,915.98	0.00	0.00	883.74	0.00	0.00	50,915.98
		05/17/21	0.00	0.00	50,032.24	0.00	0.00	2,053.94	0.00	0.00
		01/15/21	0.00	0.00	47,978.30	0.00	0.00	47,978.30	0.00	0.00
50	300801668	12/27/21	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	50,915.98	0.00	0.00	50,915.98	0.00	0.00	50,915.98




© 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)
12	0.00	0.00	0.00	0.00	1,256.79	0.00	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	5,357.37	0.00	0.00	34,967.91	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	(9,098.59)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	3,500.00	0.00	0.00	4,539.81	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	(241.22)	0.00	1,256.79	39,507.72	0.00	0.00	0.00	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		40,523.29




© 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 Bank of America, N.A. 08-30-2017 100000000.00 120 09-10-2029 0 0.03926 0.03926 3 1 120 10-10-2017 true 1 PP 3 327166.67 100000000.00 1 1 1 0 true true false false false 03-09-2027 222 SECOND STREET 222 SECOND STREET San Francisco CA 94105 San Francisco OF 452418 452418 2015 516000000.00 MAI 07-26-2017 1 1 6 11-10-2019 N Linked Incorporated 156659 12-31-2030 Linked Incorporated 148664 12-31-2026 Linked Incorporated 76212 12-31-2027 12-31-2024 12-31-2025 35316832.05 45320874.00 12580939.41 17622675.53 22735892.65 27698198.47 21310775.95 26273081.47 UW CREFC 11603238.41 1.96 2.3871 1.84 2.2642 F F 12-31-2025 false false 100000000.00 338072.22 0.03926 0.0001268 338072.22 0.00 0.00 100000000.00 100000000.00 04-10-2026 09-10-2027 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 2 03-12-2026 04-13-2026 KeyBank National Association 06-15-2017 53200000.00 120 07-01-2027 360 0.0399 0.0399 3 1 60 08-01-2017 true 1 PP 5 243390.00 53200000.00 1 1 0 true true false false false 01-31-2027 Defeased 991338 1989 2007 182000000.00 MAI 05-12-2017 0.86 3 11-01-2019 F 04-30-2017 26634488.00 12637113.00 13997375.00 11885187.00 UW F false false 49686162.33 253678.33 0.0399 0.0002396 170713.37 82964.96 0.00 49603197.37 49603197.37 04-01-2026 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 2A 03-12-2026 04-13-2026 KeyBank National Association 06-15-2017 20000000.00 120 07-01-2027 360 0.0399 0.0399 3 1 60 08-01-2017 1 PP 5 20000000.00 1 0 true true false false false Defeased NA F F false false 18679008.58 95367.79 0.0399 0.0002396 64177.96 31189.83 0.00 18647818.75 18647818.75 04-01-2026 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 3 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 07-26-2017 60411123.77 120 08-09-2027 0 0.03751544 0.03751544 3 1 120 09-09-2017 true 1 A1 3 218855.67 60411123.77 1 1 1 5 true true false false false 02-08-2027 237 PARK AVENUE 237 PARK AVENUE New York NY 10017 New York OF 1251717 1251717 1914 2017 1310000000.00 MAI 05-22-2017 0.96 0.89 6 11-09-2019 N The New York and Presbyterian Hospital 479016 12-29-2048 JPMorgan Chase Bank N.A. 270533 12-31-2025 Wunderman Thompson LLC 192733 05-31-2027 12-31-2016 12-31-2024 12-31-2025 88903875.06 75195123.00 31737396.00 28310481.87 57166479.06 46884641.13 54245034.81 43963197.13 UW CREFC 13236696.00 4.32 3.542 4.10 3.3213 F F 09-30-2025 false false 60411123.77 195157.89 0.03751544 0.0001143 195157.89 0.00 0.00 60411123.77 60411123.77 04-09-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3A 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 07-26-2017 9593876.23 120 08-09-2027 0 0.03751544 0.03751544 3 1 120 09-09-2017 1 A1 3 9593876.23 1 5 true true false false false NA NA N F false false 9593876.23 30992.98 0.03751544 0.0001143 30992.98 0.00 0.00 9593876.23 9593876.23 04-09-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 4 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 07-20-2017 50000000.00 120 08-06-2027 0 0.04131 0.04131 3 1 120 09-06-2017 true 1 PP 3 172125.00 50000000.00 1 1 1 0 true true false false false 05-05-2027 9-19 9TH AVENUE 9-19 9TH AVENUE New York NY 10014 New York RT 61038 61038 1920 2017 202000000.00 MAI 06-23-2017 1 1 6 11-06-2019 N Restoration Hardware 61038 05-31-2032 12-31-2024 12-31-2025 9411760.87 11257612.00 991395.22 1299302.93 8420365.65 9958309.07 8414261.85 9952205.07 UW CREFC 4397793.75 1.91 2.2643 1.91 2.2629 F F 03-01-2026 false false 50000000.00 177862.50 0.04131 0.0001268 177862.50 0.00 0.00 50000000.00 50000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 5 03-12-2026 04-13-2026 KeyBank National Association 04-28-2017 49500000.00 60 05-01-2024 0 0.0418 0.0418 3 1 60 06-01-2017 true 1 PP 3 172425.00 49500000.00 1 1 1 5 true true false false true 11-30-2021 OKC OUTLETS 7624 WEST RENO AVENUE Oklahoma City OK 73127 Oklahoma RT 393793 393793 2011 2013 144300000.00 MAI 03-24-2017 101680000.00 04-04-2025 MAI 0.93 0.96 6 11-01-2019 N Nike 16540 01-31-2027 Crown Vanity - Yellow Tags Outlet 12071 01-31-2027 Old Navy Clothing Co. 10869 11-30-2028 03-31-2017 12-31-2024 12-31-2025 14526696.33 11596661.00 4877678.29 2796477.00 9649018.04 8800184.00 8829533.14 8061482.00 UW CREFC 3736223.00 2.63 2.3553 2.41 2.1576 F F 12-31-2025 false true 38872705.95 139920.15 0.0418 0.0002461 139920.15 0.00 283731.21 38588974.74 38588974.74 04-01-2026 1 false 0 0 7980.92 4 0 KeyBank National Association 05-05-2022 false 0.00 1 04-01-2026 8 06-01-2020 10 05-01-2024 0 Prospectus Loan ID 6 03-12-2026 04-13-2026 Bank of America, N.A. 09-01-2017 47000000.00 120 09-01-2042 300 0.038906 0.038906 3 1 0 10-01-2017 true 1 WL 2 245253.07 46907128.76 1 17 17 0 false true false false false 05-31-2027 U-Haul AREC 25 Portfolio SS 700783 6146 6146 79390000.00 0.95 0.87 11-01-2019 N 07-31-2017 12-31-2024 12-31-2025 7202446.00 12710583.00 1966237.00 4279987.93 5236209.00 8430595.07 5084897.13 8279284.07 UW 2943037.51 1.78 2.8645 1.73 2.8131 F F false false 36026684.11 245253.07 0.038906 0.0001509 120698.00 124555.07 0.00 35902129.04 35902129.04 04-01-2026 09-01-2027 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 6-001 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF PARADISE VALLEY 4110 EAST BELL ROAD Phoenix AZ 85032 Maricopa SS 68412 68412 756 756 1999 9620000.00 MAI 07-19-2017 1 0.76 6 07-31-2017 12-31-2024 12-31-2025 0.00 1193716.00 0.00 478832.63 0.00 714883.37 0.00 695073.37 CREFC 385300.80 1.8553 1.8039 F 07-31-2017 false Prospectus Loan ID 6-002 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF LIDGERWOOD 7028 NORTH DIVISION STREET Spokane WA 99208 Spokane SS 92775 92775 736 736 1976 2017 9350000.00 MAI 07-19-2017 0.99 0.9 6 07-31-2017 12-31-2024 12-31-2025 0.00 1041318.00 0.00 160191.86 0.00 881126.14 0.00 861872.14 CREFC 374486.83 2.3528 2.3014 F 07-31-2017 false Prospectus Loan ID 6-003 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE AT CLEVELAND AVENUE 2866 FORREST HILLS DRIVE SOUTHWEST Atlanta GA 30315 Fulton SS 53310 53310 431 431 2003 7660000.00 MAI 08-02-2017 0.87 0.91 6 07-31-2017 12-31-2024 12-31-2025 0.00 862393.00 0.00 380466.69 0.00 481926.31 0.00 466152.31 CREFC 306799.05 1.5708 1.5194 F 07-31-2017 false Prospectus Loan ID 6-004 03-12-2026 04-13-2026 BIG TOY STORAGE 11915 NORTH US HIGHWAY 301 Thonotosassa FL 33592 Hillsborough SS 6840 6840 334 334 2008 6300000.00 MAI 07-19-2017 0.97 0.98 6 07-31-2017 12-31-2024 12-31-2025 0.00 1097905.00 0.00 319653.81 0.00 778251.19 0.00 765278.19 CREFC 252329.21 3.0842 3.0328 F 07-31-2017 false Prospectus Loan ID 6-005 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF THE NORTH COAST 4320 HIGHWAY 101 NORTH Gearhart OR 97138 Clatsop SS 29650 29650 383 383 1990 2014 5370000.00 MAI 08-01-2017 1 0.94 6 07-31-2017 12-31-2024 12-31-2025 0.00 1156228.00 0.00 433839.96 0.00 722388.04 0.00 711330.04 CREFC 215080.33 3.3586 3.3072 F 07-31-2017 false Prospectus Loan ID 6-006 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF EAST NEW MARKET 5403 MOUNT HOLLY ROAD East New Market MD 21631 Dorchester SS 62315 62315 459 459 1974 5240000.00 MAI 07-19-2017 0.9 0.93 6 07-31-2017 12-31-2024 12-31-2025 0.00 2079912.00 0.00 551567.33 0.00 1528344.67 0.00 1511273.67 CREFC 332031.97 4.603 4.5515 F 07-31-2017 false Prospectus Loan ID 6-007 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF SPOKANE VALLEY 12420 EAST INDIANA AVENUE Spokane Valley WA 99216 Spokane SS 49462 49462 413 413 1977 2017 4210000.00 MAI 07-19-2017 0.99 0.81 6 07-31-2017 12-31-2024 12-31-2025 0.00 525365.00 0.00 232076.20 0.00 293288.80 0.00 284619.80 CREFC 168619.48 1.7393 1.6879 F 07-31-2017 false Prospectus Loan ID 6-008 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE AT STOCKTON HILL ROAD 4011 NORTH STOCKTON HILL ROAD Kingman AZ 86409 Mohave SS 44000 44000 340 340 1995 3925983.00 MAI 07-20-2017 1 0.98 6 07-31-2017 12-31-2024 12-31-2025 0.00 2272737.00 0.00 696504.48 0.00 1576232.52 0.00 1560953.52 CREFC 297187.08 5.3038 5.2524 F 07-31-2017 false Prospectus Loan ID 6-009 03-12-2026 04-13-2026 U-HAUL STORAGE AT STOCKTON HILL ROAD 3179 HARRISON STREET Kingman AZ 86401 Mohave SS 56600 56600 319 319 1994 3494017.00 MAI 07-20-2017 0.93 0 6 12-31-2024 12-31-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 6-010 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE AT OUTER LOOP 120 OUTER LOOP Louisville KY 40214 Jefferson SS 46215 46215 406 406 1984 2016 3440000.00 MAI 08-03-2017 0.99 0.71 6 07-31-2017 12-31-2024 12-31-2025 0.00 363017.00 0.00 105308.69 0.00 257708.31 0.00 250624.31 CREFC 137779.57 1.8704 1.819 F 07-31-2017 false Prospectus Loan ID 6-011 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF TRAPPE 3789 OCEAN GATEWAY Trappe MD 21673 Talbot SS 18900 18900 182 182 1974 3050000.00 MAI 07-19-2017 0.81 0 6 12-31-2024 12-31-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 6-012 03-12-2026 04-13-2026 U-HAUL STORAGE AT S 40TH STREET 767 SOUTH 40TH STREET Springdale AR 72762 Washington SS 38448 38448 302 302 1990 2590000.00 MAI 07-17-2017 0.87 0.83 6 07-31-2017 12-31-2024 12-31-2025 0.00 324626.00 0.00 61561.64 0.00 263064.36 0.00 257731.36 CREFC 103734.68 2.5359 2.4845 F 07-31-2017 false Prospectus Loan ID 6-013 03-12-2026 04-13-2026 U-HAUL STORAGE OF ROCHESTER SOUTH 2907 BROADWAY AVENUE SOUTH Rochester MN 55904 Olmsted SS 32720 32720 236 236 1997 2553830.00 MAI 08-01-2017 0.95 0 6 12-31-2024 12-31-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 6-014 03-12-2026 04-13-2026 U-HAUL STORAGE OF ROCHESTER NORTH 1264 HADLEYVIEW COURT NORTHEAST Rochester MN 55906 Olmsted SS 24060 24060 200 200 1995 2246108.00 MAI 08-01-2017 0.94 0 6 12-31-2024 12-31-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 6-015 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF NORTH FAIRBANKS 351 OLD STEESE HIGHWAY NORTH Fairbanks AK 99712 Fairbanks North Star SS 29147 29147 333 333 1975 2150000.00 MAI 08-02-2017 0.98 0.77 6 07-31-2017 12-31-2024 12-31-2025 0.00 219983.00 0.00 59320.32 0.00 160662.68 0.00 156235.68 CREFC 86111.73 1.8657 1.8143 F 07-31-2017 false Prospectus Loan ID 6-016 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF HIDALGO 1124 INTERNATIONAL BOULEVARD NORTH Hidalgo TX 78557 Hidalgo SS 45204 45204 276 276 1998 1710000.00 MAI 07-19-2017 0.89 0.79 6 07-31-2017 12-31-2024 12-31-2025 0.00 466098.00 0.00 267003.92 0.00 199094.08 0.00 195470.08 CREFC 70491.78 2.8243 2.7729 F 07-31-2017 false Prospectus Loan ID 6-017 03-12-2026 04-13-2026 U-HAUL MOVING & STORAGE OF ROCHESTER 1641 CIVIC CENTER DRIVE NORTHWEST Rochester MN 55901 Olmsted SS 2725 2725 40 40 1980 2015 520062.00 MAI 08-01-2017 0.89 0.84 6 07-31-2017 12-31-2024 12-31-2025 0.00 1107285.00 0.00 533660.40 0.00 573624.60 0.00 562669.60 CREFC 213085.00 2.6919 2.6405 F 07-31-2017 false Prospectus Loan ID 7 03-12-2026 04-13-2026 Bank of America, N.A. 09-20-2017 45402000.00 120 10-01-2027 360 0.0426 0.0426 3 1 60 11-01-2017 true 1 WL 5 0.00 45402000.00 1 1 1 0 true true false false false 05-31-2027 OCEAN PARK PLAZA 2701 OCEAN PARK BOULEVARD Santa Monica CA 90405 Los Angeles OF 99601 99601 1986 2007 67000000.00 MAI 07-12-2017 0.97 0.27 6 11-01-2019 N PROVIDENCE HEALTH SYSTEM 6509 08-31-2030 Regents of the University of California 4145 07-31-2027 SADHANA PEDIATRICS 3322 02-28-2030 07-31-2017 12-31-2024 12-31-2025 5550367.00 1863439.00 1561811.00 1424818.77 3988556.00 438620.23 3693983.00 144047.23 UW CREFC 2683397.16 1.49 0.1634 1.38 0.0536 F F 12-31-2025 false false 42747750.00 223616.43 0.0426 0.0001509 156813.00 66803.43 0.00 42680946.57 42680946.57 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8 03-12-2026 04-13-2026 KeyBank National Association 07-31-2017 44720000.00 120 08-01-2027 360 0.0435 0.0435 3 1 60 09-01-2017 true 1 WL 5 162110.00 44720000.00 1 1 1 5 true true false false false 05-31-2027 RODIN PLACE 2000 HAMILTON STREET AND 2001 PENNSYLVANIA AVENUE Philadelphia PA 19130 Philadelphia MU 241884 241884 1989 2017 71500000.00 MAI 05-01-2018 0.86 0.76 6 11-01-2019 N Target 32522 01-31-2032 City of Philadelphia 24000 03-13-2026 Metropolitan Area Neighborhood Nutrition 23230 10-31-2031 05-31-2017 12-31-2024 12-31-2025 6875391.29 8644800.00 2598011.30 4496685.00 4277379.99 4148115.00 4017746.67 3888482.00 UW CREFC 2671457.00 1.60 1.5527 1.50 1.4555 F F 12-31-2025 false false 42012728.48 222621.43 0.0435 0.0002259 157372.68 65248.75 0.00 41947479.73 41947479.73 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9 03-12-2026 04-13-2026 Bank of America, N.A. 07-26-2017 44000000.00 120 08-01-2027 360 0.03984 0.03984 3 1 36 09-01-2017 true 1 PP 5 146080.00 44000000.00 1 1 1 0 true true false false false 04-30-2027 MALL OF LOUISIANA 6401 BLUEBONNET BOULEVARD; 9168 MALL OF LOUISIANA BOULEVARD; 9330 MALL OF LOUISIANA BOULEVARD Baton Rouge LA 70836 East Baton Rouge RT 776789 776789 1997 2008 570000000.00 MAI 06-23-2017 0.92 0.78 6 11-01-2019 N DICK'S HOUSE OF SPORT 113517 01-31-2050 AMC Theatres 74400 07-21-2026 MAIN EVENT ENTERTAINMENT 49470 07-31-2029 04-30-2017 01-01-2025 09-30-2025 43215234.03 26402293.00 7152310.88 6135924.22 36062923.15 20266368.78 34433637.15 19044404.28 UW CREFC 13937430.00 1.94 1.454 1.85 1.3664 F F 09-20-2025 false false 39384146.20 209657.07 0.03984 0.0001268 135113.88 74543.19 0.00 39309603.01 39309603.01 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 09-13-2017 42500000.00 120 10-01-2027 0 0.0404 0.0404 3 1 120 11-01-2017 true 1 WL 3 0.00 42500000.00 1 1 1 0 true true false false false 06-30-2027 REMINGTON PARK 5510 SOUTH RICE AVENUE Houston TX 77081 Harris MF 428 428 2000 62900000.00 MAI 08-01-2017 0.97 0.93 6 11-01-2019 N 07-31-2017 12-31-2024 12-31-2025 6604272.00 7714854.00 3198592.00 4018800.65 3405680.00 3696053.35 3298680.00 3589053.35 UW CREFC 1740847.00 1.96 2.1231 1.89 2.0616 F F false false 42500000.00 147852.78 0.0404 0.0003259 147852.78 0.00 0.00 42500000.00 42500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 08-09-2017 40000000.00 120 09-06-2027 360 0.0445 0.0445 3 1 0 10-06-2017 true 1 PP 2 201487.50 39946845.83 1 16 16 0 false true false false false 04-05-2027 Corporate Woods Portfolio KS 2033179 299100000.00 0.93 0.71 11-06-2019 N 06-30-2017 01-01-2025 09-30-2025 45713777.00 27348951.00 23101714.00 15610062.60 22612063.00 11738888.40 19853093.00 9869712.90 UW 10030299.75 1.69 1.1703 1.48 0.9839 F F false false 33665845.21 201487.50 0.0445 0.0001268 129005.65 72481.85 0.00 33593363.36 33593363.36 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11-001 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 82 10851 MASTIN STREET Overland Park KS 66210 Johnson OF 245413 245413 2001 46000000.00 MAI 06-15-2017 0.98 0.89 6 PNC Bank N A. 146540 10-31-2029 Simpson Logback Lynch Norris 11117 01-31-2032 Staples 9654 12-31-2028 06-30-2017 01-01-2025 09-30-2025 6975625.00 27348951.00 2997433.00 15610062.60 3978192.00 11738888.40 3618028.00 9869712.90 UW CREFC 10030299.75 1.1703 0.9839 F 09-30-2025 false Prospectus Loan ID 11-002 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 40 9401 INDIAN CREEK PARKWAY Overland Park KS 66210 Johnson OF 300043 300043 1981 43300000.00 MAI 06-15-2017 0.97 0.7 6 Morton Salt Inc 39585 03-31-2035 Searles Valley Minerals Inc. 14872 04-30-2028 AVI-SPL Inc. 10384 02-29-2032 06-30-2017 01-01-2025 09-30-2025 6835137.00 0.00 3404190.00 0.00 3430947.00 0.00 3015444.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-003 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 84 10801 MASTIN STREET Overland Park KS 66210 Johnson OF 241573 241573 1998 42200000.00 MAI 06-15-2017 0.83 0.95 6 The Scoular Company 26170 08-31-2031 Onspring Technologies LLC 25682 02-28-2027 PROPIO LS LLC 24401 01-31-2030 06-30-2017 01-01-2025 09-30-2025 5506435.00 0.00 2906986.00 0.00 2599449.00 0.00 2332658.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-004 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 32 9225 INDIAN CREEK PARKWAY Overland Park KS 66210 Johnson OF 208244 208244 1985 31800000.00 MAI 06-15-2017 0.99 0.61 6 ACE American Insurance Company 29537 08-31-2032 Spectrum Mid-America 19871 12-31-2027 Quest Analytics L.L.C 19185 07-31-2026 06-30-2017 01-01-2025 09-30-2025 4531938.00 0.00 2248626.00 0.00 2283312.00 0.00 1992435.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-005 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 34 10950 GRANDVIEW DRIVE Overland Park KS 66210 Johnson OF 97023 97023 1978 15400000.00 MAI 06-15-2017 1 0.84 6 Edelman Financial Services Inc. 33100 03-31-2027 Steadily Insurance Agency 16550 02-29-2028 On-line Taxes Inc 8933 10-31-2028 06-30-2017 01-01-2025 09-30-2025 2127099.00 0.00 1016012.00 0.00 1111087.00 0.00 973541.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-006 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 14 8717 WEST 110TH STREET Overland Park KS 66210 Johnson OF 120385 120385 1981 14400000.00 MAI 06-15-2017 0.97 0.58 6 Anesthesia Associate 14191 09-30-2028 Transport Funding 9430 12-31-2027 10-D Inc 9179 03-31-2026 06-30-2017 01-01-2025 09-30-2025 2377504.00 0.00 1232511.00 0.00 1144993.00 0.00 987468.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-007 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 70 9900 WEST 109TH STREET Overland Park KS 66210 Johnson OF 100809 100809 1987 13700000.00 MAI 06-15-2017 0.95 1 6 Compass Minerals International 78284 05-31-2030 The Lewer Agency Inc. 14259 07-31-2027 Sandler Financial Solutions 3595 08-31-2027 06-30-2017 01-01-2025 09-30-2025 2540704.00 0.00 1229428.00 0.00 1311276.00 0.00 1163715.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-008 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 9 9200 INDIAN CREEK PARKWAY Overland Park KS 66210 Johnson OF 99400 99400 1984 12800000.00 MAI 06-15-2017 0.93 0.66 6 Enso Therapy Group LLC 7116 10-31-2027 Payer Matrix LLC 6217 07-31-2027 Paragon Capital Ventures 6023 03-31-2027 06-30-2017 01-01-2025 09-30-2025 2159278.00 0.00 1053869.00 0.00 1105409.00 0.00 963037.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-009 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 6 8900 INDIAN CREEK PARKWAY Overland Park KS 66210 Johnson OF 108395 108395 1979 2014 12700000.00 MAI 06-15-2017 0.84 0.78 6 National Crop Insurance 18522 06-30-2030 Cumulus Radio LLC 18522 05-31-2035 Affinis Corp 9614 02-29-2028 06-30-2017 01-01-2025 09-30-2025 2024970.00 0.00 1131503.00 0.00 893468.00 0.00 752156.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-010 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 12 10975 BENSON DRIVE Overland Park KS 66210 Johnson OF 98648 98648 1986 12500000.00 MAI 06-15-2017 0.81 0.47 6 Massachusetts Mutual Life 9882 01-31-2029 Archer Education fka Campus 8858 11-30-2026 Adams-Gabbert 5509 03-31-2026 06-30-2017 01-01-2025 09-30-2025 1970953.00 0.00 1200101.00 0.00 770852.00 0.00 642797.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-011 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 27 10975 GRANDVIEW DRIVE Overland Park KS 66210 Johnson OF 96518 96518 1978 12200000.00 MAI 06-15-2017 0.95 0.69 6 Security Benefit Corporation 16736 03-31-2026 Axcet HR Solutions 14106 10-31-2029 Shepherd Law Group 8303 07-31-2031 06-30-2017 01-01-2025 09-30-2025 2090779.00 0.00 1079651.00 0.00 1011128.00 0.00 882814.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-012 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 51 9393 WEST 110TH STREET Overland Park KS 66210 Johnson OF 89789 89789 1977 10500000.00 MAI 06-15-2017 0.94 0.56 6 RGN-Overland Park I 15796 09-30-2029 Fisher Patterson S 11332 06-30-2028 PLATINUM REALTY GROUP PA 4553 02-28-2029 06-30-2017 01-01-2025 09-30-2025 1928861.00 0.00 1027327.00 0.00 901535.00 0.00 769152.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-013 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 55 9300 WEST 110TH STREET Overland Park KS 66210 Johnson OF 89221 89221 1977 10300000.00 MAI 06-15-2017 0.88 0.59 6 Solea Energy LLC 7385 05-31-2031 Your Shipping Source LLC 5170 04-30-2027 Geosyntec Holdings LLC 4458 11-30-2029 06-30-2017 01-01-2025 09-30-2025 1824128.00 0.00 1021945.00 0.00 802182.00 0.00 674971.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-014 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 65 9900 COLLEGE BOULEVARD Overland Park KS 66210 Johnson RT 28612 28612 1982 6600000.00 MAI 06-15-2017 1 0.88 6 Garozzo's III Inc. 5575 04-30-2032 Valerie D. Saulsbury DDS PA 4349 11-30-2034 Aspen Companies LLC 3352 02-28-2029 06-30-2017 01-01-2025 09-30-2025 835285.00 0.00 359426.00 0.00 475859.00 0.00 436257.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-015 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 3 8700 INDIAN CREEK PARKWAY Overland Park KS 66210 Johnson OF 60950 60950 1979 6600000.00 MAI 06-15-2017 0.81 0.59 6 DeMars Pension Consulting 8365 01-31-2027 USA Adventures of Ka 4969 03-31-2026 Fairway Independent Mortgage 4402 06-30-2028 06-30-2017 01-01-2025 09-30-2025 1089487.00 0.00 673237.00 0.00 416250.00 0.00 334075.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 11-016 03-12-2026 04-13-2026 CORPORATE WOODS - BUILDING 75 10800 FARLEY STREET Overland Park KS 66210 Johnson OF 48156 48156 1980 4500000.00 MAI 06-15-2017 0.89 0.54 6 Medical Care of America 6376 12-31-2025 LSCM LLC 6314 07-31-2033 YoungWilliams P.C. 3866 09-30-2026 06-30-2017 01-01-2025 09-30-2025 895595.00 0.00 519470.00 0.00 376125.00 0.00 314544.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 12 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 09-15-2017 35000000.00 120 10-01-2027 0 0.0417 0.0417 3 1 120 11-01-2017 true 1 WL 3 0.00 35000000.00 1 1 1 0 true true false false true 06-30-2027 THE TOWNSEND HOTEL 100 TOWNSEND STREET Birmingham MI 48009 Oakland LO 150 150 1986 2016 67900000.00 MAI 08-01-2017 39400000.00 08-27-2020 MAI 0.76 0.7 6 11-01-2019 N 06-30-2017 12-31-2024 12-31-2025 24055753.00 21874555.00 17849033.00 17940584.16 6206720.00 3933970.84 5244490.00 3058988.64 UW CREFC 1479770.86 4.19 2.6585 3.54 2.0672 F F false false 35000000.00 125679.17 0.0417 0.0001509 125679.17 0.00 0.00 35000000.00 35000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC 06-17-2020 01-28-2021 false 8 12-15-2020 98 10-01-2027 Prospectus Loan ID 13 03-12-2026 04-13-2026 Bank of America, N.A. 08-30-2017 28877000.00 120 09-01-2027 0 0.03994 0.03994 3 1 120 10-01-2017 true 1 WL 3 96112.28 28877000.00 1 1 1 5 true true false false false 05-31-2027 ENCLAVE AT CARPINTERIA 6303-6309 CARPINTERIA AVENUE Carpinteria CA 93013 Santa Barbara OF 121230 121230 1962 2016 43100000.00 MAI 07-26-2017 1 1 6 11-01-2019 N Procore Technologies Inc. 96766 03-31-2027 Continental Automative f/k/a Siemen 24464 06-30-2027 06-30-2017 12-31-2024 12-31-2025 3477524.26 4802774.00 838562.73 1378554.87 2638961.53 3424219.13 2436539.67 3221797.13 UW CREFC 1169366.06 2.26 2.9282 2.08 2.7551 F F 12-31-2025 false false 28877000.00 99316.02 0.03994 0.0001509 99316.02 0.00 0.00 28877000.00 28877000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 14 03-12-2026 04-13-2026 KeyBank National Association 08-18-2017 26500000.00 120 09-01-2027 360 0.0418 0.0418 3 1 60 10-01-2017 true 1 WL 5 92308.33 26500000.00 1 1 1 0 true true false false false 06-30-2027 444 WEST OCEAN 432, 436-440 AND 444 WEST OCEAN BOULEVARD Long Beach CA 90802 Los Angeles OF 187363 187363 1967 2014 41000000.00 MAI 05-17-2017 18400000.00 12-01-2025 MAI 0.84 0.74 6 11-01-2019 N Premier Business Centers 12019 10-31-2028 Shipco Transport Inc. 10543 05-31-2028 California Bank & Trust 8167 07-31-2026 06-30-2017 04-01-2024 03-31-2025 4611692.00 4237319.00 1999960.00 2289606.00 2611732.00 1947713.00 2162400.00 1723268.00 UW CREFC 1551365.00 1.68 1.2554 1.39 1.1108 F F 03-31-2025 false false 24885869.27 129280.40 0.0418 0.0002259 89575.30 39705.10 0.00 25172904.90 24846164.17 08-01-2025 1 false 777699.21 0 125712.74 3 0 Trimont LLC 07-09-2024 false 0.00 2 0 Prospectus Loan ID 15 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association; Bank of America, N.A. 05-24-2017 25000000.00 120 06-01-2027 0 0.04486 0.04486 3 1 120 07-01-2017 true 1 PP 3 93458.33 25000000.00 1 65 65 0 true true true false true 06-30-2018 03-31-2027 03-31-2027 Starwood Capital Hotel Portfolio LO 6366 6366 956000000.00 547200000.00 04-01-2025 MAI 0.75 0.65 X 03-31-2017 12-31-2023 12-31-2024 213600210.39 183159068.00 142270818.05 147535580.34 71329392.34 35623487.66 71329392.34 28297123.82 UW 26256008.00 2.72 1.3567 2.72 1.0777 F F false false 20723471.97 80053.62 0.04486 0.0001268 80053.62 0.00 1031346.37 19692155.60 19692125.60 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services 03-06-2025 false 0.00 1 04-01-2026 11 09-25-2025 98 06-01-2027 0 Prospectus Loan ID 15-001 03-12-2026 04-13-2026 LARKSPUR LANDING SUNNYVALE 748 NORTH MATHILDA AVENUE Sunnyvale CA 94085 Santa Clara LO 126 126 2000 52100000.00 MAI 04-23-2017 0.84 0.52 6 03-31-2017 12-31-2023 12-31-2024 7774225.49 3473493.00 3602264.79 2568405.00 4171960.70 905088.00 4171960.70 766148.00 UW CREFC 1550877.00 0.5835 0.494 F 03-31-2017 false Prospectus Loan ID 15-002 03-12-2026 04-13-2026 LARKSPUR LANDING MILPITAS 40 RANCH DRIVE Milpitas CA 95035 Santa Clara LO 124 124 1998 43900000.00 MAI 04-23-2017 0.86 0.5 6 03-31-2017 12-31-2023 12-31-2024 6764027.71 2476418.00 3201870.65 2531337.00 3562157.06 -54919.00 3562157.06 -153976.00 UW CREFC 1306785.00 -0.042 -0.1178 F 03-31-2017 false Prospectus Loan ID 15-003 03-12-2026 04-13-2026 LARKSPUR LANDING CAMPBELL 550 WEST HAMILTON AVENUE Campbell CA 95008 Santa Clara LO 117 117 2000 38600000.00 MAI 04-23-2017 0.84 0.62 6 03-31-2017 12-31-2023 12-31-2024 6059570.36 3422657.00 2860144.28 2568383.00 3199426.08 854274.00 3199426.08 717368.00 UW CREFC 1149018.00 0.7434 0.6243 F 03-31-2017 false Prospectus Loan ID 15-004 03-12-2026 04-13-2026 LARKSPUR LANDING SAN FRANCISCO 690 GATEWAY BOULEVARD South San Francisco CA 94080 San Mateo LO 111 111 1999 31800000.00 MAI 04-23-2017 0.85 0.49 6 03-31-2017 12-31-2023 12-31-2024 5697513.67 2411285.00 3270928.78 2797656.00 2426584.89 -386371.00 2426584.89 -482822.00 UW CREFC 946600.00 -0.4081 -0.51 F 03-31-2017 false Prospectus Loan ID 15-005 03-12-2026 04-13-2026 LARKSPUR LANDING PLEASANTON 5535 JOHNSON DRIVE Pleasanton CA 94588 Alameda LO 124 124 1997 31100000.00 MAI 04-23-2017 0.83 0.49 6 03-31-2017 12-31-2023 12-31-2024 5193352.27 2439528.00 2754990.64 2452094.00 2438361.63 -12566.00 2438361.63 -110147.00 UW CREFC 925763.00 -0.0135 -0.1189 F 03-31-2017 false Prospectus Loan ID 15-006 03-12-2026 04-13-2026 LARKSPUR LANDING BELLEVUE 15805 SOUTHEAST 37TH STREET Bellevue WA 98006 King LO 126 126 1998 27700000.00 MAI 04-23-2017 0.79 0.66 6 03-31-2017 12-31-2023 12-31-2024 4692424.57 3387415.00 2518898.81 2539757.00 2173525.76 847658.00 2173525.76 712161.00 UW CREFC 824554.00 1.028 0.8636 F 03-31-2017 false Prospectus Loan ID 15-007 03-12-2026 04-13-2026 LARKSPUR LANDING SACRAMENTO 555 HOWE AVENUE Sacramento CA 95825 Sacramento LO 124 124 1998 20700000.00 MAI 04-23-2017 0.83 0.65 6 03-31-2017 12-31-2023 12-31-2024 4214257.41 3401220.00 2397345.46 2799387.00 1816911.95 601833.00 1816911.95 465784.00 UW CREFC 616184.00 0.9767 0.7559 F 03-31-2017 false Prospectus Loan ID 15-008 03-12-2026 04-13-2026 HAMPTON INN ANN ARBOR NORTH 2300 GREEN ROAD Ann Arbor MI 48105 Washtenaw LO 129 129 1988 2015 20200000.00 MAI 04-23-2017 0.74 0.42 6 03-31-2017 12-31-2023 12-31-2024 4826300.89 2573388.00 2990175.06 2581600.00 1836125.83 -8212.00 1836125.83 -111148.00 UW CREFC 601299.00 -0.0136 -0.1848 F 03-31-2017 false Prospectus Loan ID 15-009 03-12-2026 04-13-2026 LARKSPUR LANDING HILLSBORO 3133 NORTHEAST SHUTE ROAD Hillsboro OR 97124 Washington LO 124 124 1997 20200000.00 MAI 04-23-2017 0.74 0.68 6 03-31-2017 12-31-2023 12-31-2024 3941272.47 3383697.00 2232509.56 2192045.00 1708762.91 1191652.00 1708762.91 1056304.00 UW CREFC 601299.00 1.9817 1.7567 F 03-31-2017 false Prospectus Loan ID 15-010 03-12-2026 04-13-2026 LARKSPUR LANDING RENTON 1701 EAST VALLEY ROAD Renton WA 98057 King LO 127 127 1998 20000000.00 MAI 04-23-2017 0.8 0.71 6 03-31-2017 12-31-2023 12-31-2024 4423019.58 3772299.00 2728887.63 2973276.00 1694131.95 799023.00 1694131.95 648131.00 UW CREFC 595347.00 1.3421 1.0886 F 03-31-2017 false Prospectus Loan ID 15-011 03-12-2026 04-13-2026 HOLIDAY INN ARLINGTON NORTHEAST RANGERS BALLPARK 1311 WET N WILD WAY Arlington TX 76011 Tarrant LO 147 147 2008 2013 19200000.00 MAI 04-23-2017 0.78 0.66 6 03-31-2017 12-31-2023 12-31-2024 5568855.87 5258646.00 4031608.96 3845426.00 1537246.91 1413220.00 1537246.91 1202874.00 UW CREFC 571533.00 2.4726 2.1046 F 03-31-2017 false Prospectus Loan ID 15-012 03-12-2026 04-13-2026 RESIDENCE INN TOLEDO MAUMEE 1370 ARROWHEAD DRIVE Maumee OH 43537 Lucas LO 108 108 2008 2016 19000000.00 MAI 04-23-2017 0.82 0.74 6 03-31-2017 12-31-2023 12-31-2024 4066425.26 3438358.00 2597554.27 2628888.00 1468870.99 809470.00 1468870.99 671936.00 UW CREFC 565578.00 1.4312 1.188 F 03-31-2017 false Prospectus Loan ID 15-013 03-12-2026 04-13-2026 RESIDENCE INN WILLIAMSBURG 1648 RICHMOND ROAD Williamsburg VA 23185 Williamsburg City LO 108 108 1999 2012 18200000.00 MAI 04-23-2017 0.73 0.68 6 03-31-2017 12-31-2023 12-31-2024 3955705.92 4150394.00 2596961.83 2920985.00 1358744.09 1229409.00 1358744.09 1063393.00 UW CREFC 541764.00 2.2692 1.9628 F 03-31-2017 false Prospectus Loan ID 15-014 03-12-2026 04-13-2026 HAMPTON INN SUITES WACO SOUTH 2501 MARKETPLACE DRIVE Waco TX 76711 McLennan LO 123 123 2008 2013 16800000.00 MAI 04-23-2017 0.78 0.59 6 03-31-2017 12-31-2023 12-31-2024 4293843.80 3247580.00 2879052.88 2655713.00 1414790.92 591867.00 1414790.92 461964.00 UW CREFC 500090.00 1.1835 0.9237 F 03-31-2017 false Prospectus Loan ID 15-015 03-12-2026 04-13-2026 HOLIDAY INN LOUISVILLE AIRPORT FAIR EXPO 447 FARMINGTON AVENUE Louisville KY 40209 Jefferson LO 106 106 2008 16500000.00 MAI 04-23-2017 0.73 0.55 6 03-31-2017 12-31-2023 12-31-2024 4185313.68 3071909.00 2796547.04 3190815.00 1388766.64 -118906.00 1388766.64 -241782.00 UW CREFC 491161.00 -0.242 -0.4922 F 03-31-2017 false Prospectus Loan ID 15-016 03-12-2026 04-13-2026 COURTYARD TYLER 7424 SOUTH BROADWAY AVENUE Tyler TX 75703 Smith LO 121 121 2010 2016 16200000.00 MAI 04-23-2017 0.59 0.58 6 03-31-2017 12-31-2023 12-31-2024 3341363.81 3206944.00 2088003.93 2317122.00 1253359.88 889822.00 1253359.88 761544.00 UW CREFC 482231.00 1.8452 1.5792 F 03-31-2017 false Prospectus Loan ID 15-017 03-12-2026 04-13-2026 HILTON GARDEN INN EDISON RARITAN CENTER 50 RARITAN CENTER PARKWAY Edison NJ 08837 Middlesex LO 132 132 2002 2014 16200000.00 MAI 04-23-2017 0.78 0.65 6 03-31-2017 12-31-2023 12-31-2024 5848958.22 5161012.00 4531560.94 5325276.00 1317397.28 -164264.00 1317397.28 -370704.00 UW CREFC 482231.00 -0.3406 -0.7687 F 03-31-2017 false Prospectus Loan ID 15-018 03-12-2026 04-13-2026 HILTON GARDEN INN ST. PAUL OAKDALE 420 INWOOD AVENUE NORTH Oakdale MN 55128 Washington LO 116 116 2005 2013 16000000.00 MAI 04-23-2017 0.8 0.61 6 03-31-2017 12-31-2023 12-31-2024 4891093.80 2876084.00 3201247.25 2771686.00 1689846.55 104398.00 1689846.55 -10645.00 UW CREFC 476276.00 0.2191 -0.0223 F 03-31-2017 false Prospectus Loan ID 15-019 03-12-2026 04-13-2026 RESIDENCE INN GRAND RAPIDS WEST 3451 RIVERTOWN POINT COURT SOUTHWEST Grandville MI 49418 Kent LO 90 90 2000 2017 15800000.00 MAI 04-23-2017 0.73 0.5 6 03-31-2017 12-31-2023 12-31-2024 3115120.03 1829367.00 2008993.40 2005590.00 1106126.63 -176223.00 1106126.63 -249398.00 UW CREFC 470324.00 -0.3746 -0.5302 F 03-31-2017 false Prospectus Loan ID 15-020 03-12-2026 04-13-2026 PEORIA, AZ RESIDENCE INN 8435 WEST PARADISE LANE Peoria AZ 85382 Maricopa LO 90 90 1998 2013 15700000.00 MAI 04-23-2017 0.81 0.8 6 03-31-2017 12-31-2023 12-31-2024 3248247.54 4180706.00 2090220.60 2381202.00 1158026.94 1799504.00 1158026.94 1632276.00 UW CREFC 467346.00 3.8504 3.4926 F 03-31-2017 false Prospectus Loan ID 15-021 03-12-2026 04-13-2026 HAMPTON INN SUITES BLOOMINGTON NORMAL 320 SOUTH TOWANDA AVENUE Normal IL 61761 McLean LO 128 128 2007 2015 15600000.00 MAI 04-23-2017 0.71 0.68 6 03-31-2017 12-31-2023 12-31-2024 3738690.02 4089632.00 2341747.33 2672814.00 1396942.69 1416818.00 1396942.69 1253233.00 UW CREFC 464369.00 3.051 2.6987 F 03-31-2017 false Prospectus Loan ID 15-022 03-12-2026 04-13-2026 COURTYARD CHICO 2481 CARMICHAEL DRIVE Chico CA 95928 Butte LO 90 90 2005 2015 15300000.00 MAI 04-23-2017 0.85 0.69 6 03-31-2017 12-31-2023 12-31-2024 3850183.69 3763100.00 2410998.29 2462804.00 1439185.40 1300296.00 1439185.40 1149772.00 UW CREFC 455439.00 2.855 2.5245 F 03-31-2017 false Prospectus Loan ID 15-023 03-12-2026 04-13-2026 HAMPTON INN SUITES SOUTH BEND 52709 STATE ROAD 933 South Bend IN 46637 Saint Joseph LO 117 117 1997 2014 14800000.00 MAI 04-23-2017 0.7 0.79 6 03-31-2017 12-31-2023 12-31-2024 3810166.59 4307805.00 2577956.96 2675692.00 1232209.63 1632113.00 1232209.63 1459801.00 UW CREFC 440557.00 3.7046 3.3135 F 03-31-2017 false Prospectus Loan ID 15-024 03-12-2026 04-13-2026 HAMPTON INN SUITES KOKOMO 2920 SOUTH REED ROAD Kokomo IN 46902 Howard LO 105 105 1997 2013 14800000.00 MAI 04-23-2017 0.78 0.31 6 03-31-2017 12-31-2023 12-31-2024 3680914.74 1717292.00 2425349.07 2084366.00 1255565.67 -367074.00 1255565.67 -435766.00 UW CREFC 440557.00 -0.8332 -0.9891 F 03-31-2017 false Prospectus Loan ID 15-025 03-12-2026 04-13-2026 COURTYARD WICHITA FALLS 3800 TARRY STREET Wichita Falls TX 76308 Wichita LO 93 93 2009 2017 14100000.00 MAI 04-23-2017 0.77 0.74 6 03-31-2017 12-31-2023 12-31-2024 3121444.24 2428911.00 2025834.01 1843135.00 1095610.23 585776.00 1095610.23 488620.00 UW CREFC 419718.00 1.3956 1.1641 F 03-31-2017 false Prospectus Loan ID 15-026 03-12-2026 04-13-2026 HAMPTON INN MOREHEAD 4035 ARENDELL STREET Morehead City NC 28557 Carteret LO 118 118 1991 2017 13700000.00 MAI 04-23-2017 0.67 0.74 6 03-31-2017 12-31-2023 12-31-2024 3154358.38 4534593.00 2060292.92 2783833.00 1094065.46 1750760.00 1094065.46 1569376.00 UW CREFC 407813.00 4.293 3.8482 F 03-31-2017 false Prospectus Loan ID 15-027 03-12-2026 04-13-2026 RESIDENCE INN CHICO 2485 CARMICHAEL DRIVE Chico CA 95928 Butte LO 78 78 2005 2014 13300000.00 MAI 04-23-2017 0.88 0.76 6 03-31-2017 12-31-2023 12-31-2024 3273835.32 3712078.00 2065655.53 2304959.00 1208179.79 1407119.00 1208179.79 1258636.00 UW CREFC 395906.00 3.5541 3.1791 F 03-31-2017 false Prospectus Loan ID 15-028 03-12-2026 04-13-2026 COURTYARD LUFKIN 2130 SOUTH FIRST STREET Lufkin TX 75901 Angelina LO 101 101 2009 2017 12700000.00 MAI 04-23-2017 0.65 0.73 6 03-31-2017 12-31-2023 12-31-2024 2752596.61 4031033.00 2014311.29 2393979.00 738285.32 1637054.00 738285.32 1475813.00 UW CREFC 378044.00 4.3303 3.9038 F 03-31-2017 false Prospectus Loan ID 15-029 03-12-2026 04-13-2026 HAMPTON INN CARLISLE 1164 HARRISBURG PIKE Carlisle PA 17013 Cumberland LO 97 97 1997 2014 12600000.00 MAI 04-23-2017 0.76 0.42 6 03-31-2017 12-31-2023 12-31-2024 3439195.81 1832909.00 2322290.35 1812369.00 1116905.46 20540.00 1116905.46 -52776.00 UW CREFC 375067.00 0.0547 -0.1407 F 03-31-2017 false Prospectus Loan ID 15-030 03-12-2026 04-13-2026 SPRINGHILL SUITES WILLIAMSBURG 1644 RICHMOND ROAD Williamsburg VA 23185 Williamsburg City LO 120 120 2002 2012 12600000.00 MAI 04-23-2017 0.72 0.59 6 03-31-2017 12-31-2023 12-31-2024 3361901.57 3486739.00 2485793.86 2841814.00 876107.71 644925.00 876107.71 505455.00 UW CREFC 375067.00 1.7194 1.3476 F 03-31-2017 false Prospectus Loan ID 15-031 03-12-2026 04-13-2026 FAIRFIELD INN BLOOMINGTON 120 SOUTH FAIRFIELD DRIVE Bloomington IN 47404 Monroe LO 105 105 1995 2015 12500000.00 MAI 04-23-2017 0.87 0.46 6 03-31-2017 12-31-2023 12-31-2024 3018966.29 2418339.00 1747736.36 1871528.00 1271229.93 546811.00 1271229.93 450077.00 UW CREFC 372092.00 1.4695 1.2095 F 03-31-2017 false Prospectus Loan ID 15-032 03-12-2026 04-13-2026 WACO RESIDENCE INN 501 SOUTH UNIVERSITY PARKS DRIVE Waco TX 76706 McLennan LO 78 78 1997 2012 12200000.00 MAI 04-23-2017 0.82 0.72 6 03-31-2017 12-31-2023 12-31-2024 3136681.51 2473805.00 2224447.09 1850518.00 912234.42 623287.00 912234.42 524335.00 UW CREFC 363160.00 1.7162 1.4438 F 03-31-2017 false Prospectus Loan ID 15-033 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS FISHERS 9791 NORTH BY NORTHEAST BOULEVARD Fishers IN 46037 Hamilton LO 115 115 2000 2012 11400000.00 MAI 04-23-2017 0.67 0.54 6 03-31-2017 12-31-2023 12-31-2024 3176450.68 2952447.00 2225022.83 2605038.62 951427.85 347408.38 951427.85 229310.54 UW CREFC 339349.00 1.0237 0.6757 F 03-31-2017 false Prospectus Loan ID 15-034 03-12-2026 04-13-2026 LARKSPUR LANDING FOLSOM 121 IRON POINT ROAD Folsom CA 95630 Sacramento LO 84 84 2000 11100000.00 MAI 04-23-2017 0.86 0.76 6 03-31-2017 12-31-2023 12-31-2024 2902482.94 2861878.00 2043618.56 2253806.00 858864.38 608072.00 858864.38 493597.00 UW CREFC 330416.00 1.8403 1.4938 F 03-31-2017 false Prospectus Loan ID 15-035 03-12-2026 04-13-2026 SPRINGHILL SUITES CHICAGO NAPERVILLE WARRENVILLE 4305 WEAVER PARKWAY Warrenville IL 60555 DuPage LO 128 128 1997 2013 10500000.00 MAI 04-23-2017 0.67 0.61 6 03-31-2017 12-31-2023 12-31-2024 3321572.96 3395490.00 2653750.92 2754611.41 667822.04 640878.59 667822.04 505058.95 UW CREFC 312557.00 2.0504 1.6158 F 03-31-2017 false Prospectus Loan ID 15-036 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS & SUITES PARIS 3025 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 84 84 2009 10400000.00 MAI 04-23-2017 0.73 0.85 6 03-31-2017 12-31-2023 12-31-2024 2343673.37 3240077.00 1545193.44 1928818.41 798479.93 1311258.59 798479.93 1181655.51 UW CREFC 309579.00 4.2356 3.8169 F 03-31-2017 false Prospectus Loan ID 15-037 03-12-2026 04-13-2026 TOLEDO HOMEWOOD SUITES 1410 ARROWHEAD DRIVE Maumee OH 43537 Lucas LO 78 78 1997 2014 10400000.00 MAI 04-23-2017 0.82 0.67 6 03-31-2017 12-31-2023 12-31-2024 2929713.56 2156702.00 1985508.58 2156611.02 944204.98 90.98 944204.98 -86177.10 UW CREFC 309579.00 0.0002 -0.2783 F 03-31-2017 false Prospectus Loan ID 15-038 03-12-2026 04-13-2026 GRAND RAPIDS HOMEWOOD SUITES 3920 STAHL DRIVE SOUTHEAST Grand Rapids MI 49546 Kent LO 78 78 1997 2013 10100000.00 MAI 04-23-2017 0.84 0.71 6 03-31-2017 12-31-2023 12-31-2024 3009146.02 2309774.00 2269573.82 2142003.75 739572.20 167770.25 739572.20 75379.29 UW CREFC 300650.00 0.558 0.2507 F 03-31-2017 false Prospectus Loan ID 15-039 03-12-2026 04-13-2026 FAIRFIELD INN LAUREL 13700 BALTIMORE AVENUE Laurel MD 20707 Prince Georges LO 109 109 1988 2013 9400000.00 MAI 04-23-2017 0.8 0.77 6 03-31-2017 12-31-2023 12-31-2024 3127939.44 2285934.00 2470468.78 1423862.00 657470.66 862072.00 657470.66 770635.00 UW CREFC 279813.00 3.0808 2.7541 F 03-31-2017 false Prospectus Loan ID 15-040 03-12-2026 04-13-2026 CHEYENNE FAIRFIELD INN & SUITES 1415 STILLWATER AVENUE Cheyenne WY 82009 Laramie LO 60 60 1994 2013 9400000.00 MAI 04-23-2017 0.75 0.71 6 03-31-2017 12-31-2023 12-31-2024 1961942.25 3169981.00 1208351.12 2550985.13 753591.13 618995.87 753591.13 492196.63 UW CREFC 279813.00 2.2121 1.759 F 03-31-2017 false Prospectus Loan ID 15-041 03-12-2026 04-13-2026 COURTYARD AKRON STOW 4047 BRIDGEWATER PARKWAY Stow OH 44224 Summit LO 101 101 2005 2014 9200000.00 MAI 04-23-2017 0.66 0.59 6 03-31-2017 12-31-2023 12-31-2024 3168034.53 2919616.00 2281919.25 2353878.00 886115.28 565738.00 886115.28 448953.00 UW CREFC 273861.00 2.0657 1.6393 F 03-31-2017 false Prospectus Loan ID 15-042 03-12-2026 04-13-2026 TOWNEPLACE SUITES BLOOMINGTON 105 SOUTH FRANKLIN ROAD Bloomington IN 47404 Monroe LO 83 83 2000 2013 8700000.00 MAI 04-23-2017 0.89 0.76 6 03-31-2017 12-31-2023 12-31-2024 2441632.72 3369621.00 1591527.53 2306948.00 850105.19 1062673.00 850105.19 927888.00 UW CREFC 258976.00 4.1033 3.5829 F 03-31-2017 false Prospectus Loan ID 15-043 03-12-2026 04-13-2026 LARKSPUR LANDING ROSEVILLE 1931 TAYLOR ROAD Roseville CA 95661 Placer LO 90 90 1999 8700000.00 MAI 04-23-2017 0.8 0.45 6 03-31-2017 12-31-2023 12-31-2024 2851065.01 1586075.00 2064916.12 1422100.00 786148.89 163975.00 786148.89 100532.00 UW CREFC 258976.00 0.6331 0.3881 F 03-31-2017 false Prospectus Loan ID 15-044 03-12-2026 04-13-2026 HAMPTON INN DANVILLE 97 OLD VALLEY SCHOOL ROAD Danville PA 17821 Montour LO 71 71 1998 2013 8600000.00 MAI 04-23-2017 0.8 0.69 6 03-31-2017 12-31-2023 12-31-2024 2591370.88 2422499.00 1862761.82 1760260.00 728609.06 662239.00 728609.06 565339.00 UW CREFC 255999.00 2.5868 2.2083 F 03-31-2017 false Prospectus Loan ID 15-045 03-12-2026 04-13-2026 HOLIDAY INN NORWICH 10 LAURA BOULEVARD Norwich CT 06360 New London LO 135 135 1975 2013 8500000.00 MAI 04-23-2017 0.57 0.56 6 03-31-2017 12-31-2023 12-31-2024 4801904.31 4055417.00 4049771.83 4186130.00 752132.48 -130713.00 752132.48 -292930.00 UW CREFC 230029.00 -0.5682 -1.2734 F 03-31-2017 false Prospectus Loan ID 15-046 03-12-2026 04-13-2026 HAMPTON INN SUITES LONGVIEW NORTH 3044 NORTH EASTMAN ROAD Longview TX 75605 Gregg LO 91 91 2008 2013 8400000.00 MAI 04-23-2017 0.64 0.63 6 03-31-2017 12-31-2023 12-31-2024 2322687.98 2012063.00 1672244.75 1623069.00 650443.23 388994.00 650443.23 308511.00 UW CREFC 250046.00 1.5556 1.2338 F 03-31-2017 false Prospectus Loan ID 15-047 03-12-2026 04-13-2026 SPRINGHILL SUITES PEORIA WESTLAKE 2701 WEST LAKE AVENUE Peoria IL 61615 Peoria LO 124 124 2000 2013 8400000.00 MAI 04-23-2017 0.63 0.38 6 03-31-2017 12-31-2023 12-31-2024 2918585.80 1790358.00 2448540.17 2134649.00 470045.63 -344291.00 470045.63 -415905.00 UW CREFC 250046.00 -1.3769 -1.6633 F 03-31-2017 false Prospectus Loan ID 15-048 03-12-2026 04-13-2026 HAMPTON INN SUITES BUDA 1201 CABELAS DRIVE Buda TX 78610 Hays LO 74 74 2008 8300000.00 MAI 04-23-2017 0.75 0.71 6 03-31-2017 12-31-2023 12-31-2024 2627746.12 2546577.00 1774143.21 2164414.00 853602.91 382163.00 853602.91 280300.00 UW CREFC 247069.00 1.5467 1.1345 F 03-31-2017 false Prospectus Loan ID 15-049 03-12-2026 04-13-2026 SHAWNEE HAMPTON INN 4851 NORTH KICKAPOO Shawnee OK 74801 Pottawatomie LO 63 63 1996 2013 8300000.00 MAI 04-23-2017 0.78 0.78 6 03-31-2017 12-31-2023 12-31-2024 1892474.48 2099969.00 1273699.36 1428594.00 618775.12 671375.00 618775.12 587376.00 UW CREFC 247069.00 2.7173 2.3773 F 03-31-2017 false Prospectus Loan ID 15-050 03-12-2026 04-13-2026 RACINE FAIRFIELD INN 6421 WASHINGTON AVENUE Racine WI 53406 Racine LO 62 62 1991 2016 8100000.00 MAI 04-23-2017 0.69 0.45 6 03-31-2017 12-31-2023 12-31-2024 1812261.44 999080.00 1208438.02 1138892.00 603823.42 -139812.00 603823.42 -179775.00 UW CREFC 241114.00 -0.5798 -0.7456 F 03-31-2017 false Prospectus Loan ID 15-051 03-12-2026 04-13-2026 HAMPTON INN SELINSGROVE SHAMOKIN DAM 3 STETLER AVENUE Shamokin Dam PA 17876 Snyder LO 75 75 1996 2013 7900000.00 MAI 04-23-2017 0.76 0.6 6 03-31-2017 12-31-2023 12-31-2024 2433055.21 2190921.00 1745776.25 1748024.00 687278.96 442897.00 687278.96 355260.00 UW CREFC 235162.00 1.8833 1.5107 F 03-31-2017 false Prospectus Loan ID 15-052 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS & SUITES TERRELL 300 TANGER DRIVE Terrell TX 75160 Kaufman LO 68 68 2007 2013 7500000.00 MAI 04-23-2017 0.84 0.71 6 03-31-2017 12-31-2023 12-31-2024 2149391.69 1915291.00 1543906.27 1627390.00 605485.42 287901.00 605485.42 211289.00 UW CREFC 223255.00 1.2895 0.9464 F 03-31-2017 false Prospectus Loan ID 15-053 03-12-2026 04-13-2026 WESTCHASE HOMEWOOD SUITES 2424 ROGERDALE ROAD Houston TX 77042 Harris LO 96 96 1998 2016 9800000.00 MAI 04-23-2017 0.63 0.7 6 03-31-2017 12-31-2023 12-31-2024 2958058.30 3188473.00 2578316.38 2266865.00 379741.92 921608.00 379741.92 794069.00 UW CREFC 216087.00 4.2649 3.6747 F 03-31-2017 false Prospectus Loan ID 15-054 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS & SUITES TYLER SOUTH 2421 EAST SOUTHEAST LOOP 323 Tyler TX 75701 Smith LO 88 88 2000 2015 7200000.00 MAI 04-23-2017 0.66 0.63 6 03-31-2017 12-31-2023 12-31-2024 2128672.62 2128847.00 1528792.13 1834648.00 599880.49 294199.00 599880.49 209045.00 UW CREFC 214325.00 1.3726 0.9753 F 03-31-2017 false Prospectus Loan ID 15-055 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS & SUITES HUNTSVILLE 148 INTERSTATE 45 SOUTH Huntsville TX 77340 Walker LO 87 87 2008 2013 6900000.00 MAI 04-23-2017 0.66 0.72 6 03-31-2017 12-31-2023 12-31-2024 2360887.22 2656392.00 1671500.71 2019119.00 689386.51 637273.00 689386.51 531017.00 UW CREFC 205395.00 3.1026 2.5853 F 03-31-2017 false Prospectus Loan ID 15-056 03-12-2026 04-13-2026 HAMPTON INN SWEETWATER 302 SOUTHEAST GEORGIA AVENUE Sweetwater TX 79556 Nolan LO 72 72 2009 6300000.00 MAI 04-23-2017 0.63 0.66 6 03-31-2017 12-31-2023 12-31-2024 1585685.68 1545984.00 1185317.14 1289451.00 400368.54 256533.00 400368.54 194694.00 UW CREFC 187534.00 1.3679 1.0381 F 03-31-2017 false Prospectus Loan ID 15-057 03-12-2026 04-13-2026 COMFORT SUITES BUDA AUSTIN SOUTH 15295 SOUTH INTERSTATE 35 BUILDING 800 Buda TX 78610 Hays LO 72 72 2009 5300000.00 MAI 04-23-2017 0.77 0.71 6 03-31-2017 12-31-2023 12-31-2024 2082208.20 1931218.00 1540639.66 1918837.00 541568.54 12381.00 541568.54 -64868.00 UW CREFC 157767.00 0.0784 -0.4111 F 03-31-2017 false Prospectus Loan ID 15-058 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES WEATHERFORD 175 ALFORD DRIVE Weatherford TX 76086 Parker LO 86 86 2009 2016 5000000.00 MAI 04-23-2017 0.63 0.65 6 03-31-2017 12-31-2023 12-31-2024 1659115.99 2265419.00 1347397.85 1843095.00 311718.14 422324.00 311718.14 331707.00 UW CREFC 148837.00 2.8374 2.2286 F 03-31-2017 false Prospectus Loan ID 15-059 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS & SUITES ALTUS 2812 EAST BROADWAY STREET Altus OK 73521 Jackson LO 68 68 2008 2013 4600000.00 MAI 04-23-2017 0.67 0.63 6 03-31-2017 12-31-2023 12-31-2024 1417146.80 1678235.00 1205198.63 1418893.00 211948.17 259342.00 211948.17 192213.00 UW CREFC 120607.00 2.1503 1.5937 F 03-31-2017 false Prospectus Loan ID 15-060 03-12-2026 04-13-2026 COMFORT INN & SUITES PARIS 3035 NORTHEAST LOOP 286 Paris TX 75460 Lamar LO 56 56 2009 3600000.00 MAI 04-23-2017 0.67 0.85 6 03-31-2017 12-31-2023 12-31-2024 1157261.69 1833095.00 906202.05 1313600.00 251059.64 519495.00 251059.64 446171.00 UW CREFC 107161.00 4.8477 4.1635 F 03-31-2017 false Prospectus Loan ID 15-061 03-12-2026 04-13-2026 HAMPTON INN SUITES DECATUR 110 US-287 Decatur TX 76234 Wise LO 74 74 2008 2013 3600000.00 MAI 04-23-2017 0.65 0.77 6 03-31-2017 12-31-2023 12-31-2024 1550317.01 2226755.00 1370105.36 1739338.00 180211.65 487417.00 180211.65 398347.00 UW CREFC 102548.00 4.753 3.8844 F 03-31-2017 false Prospectus Loan ID 15-062 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS & SUITES TEXARKANA EAST 5210 CROSSROADS PARKWAY Texarkana AR 71854 Miller LO 88 88 2009 4100000.00 MAI 04-23-2017 0.67 0.84 6 03-31-2017 12-31-2023 12-31-2024 1638961.03 2408469.00 1472078.16 2032923.00 166882.87 375546.00 166882.87 279207.00 UW CREFC 94963.00 3.9546 2.9401 F 03-31-2017 false Prospectus Loan ID 15-063 03-12-2026 04-13-2026 MANKATO FAIRFIELD INN 141 APACHE PLACE Mankato MN 56001 Blue Earth LO 61 61 1997 2016 3600000.00 MAI 04-23-2017 0.58 0.66 6 03-31-2017 12-31-2023 12-31-2024 1236472.48 1885360.00 1086924.16 1541561.00 149548.32 343799.00 149548.32 268385.00 UW CREFC 85098.00 4.04 3.1538 F 03-31-2017 false Prospectus Loan ID 15-064 03-12-2026 04-13-2026 CANDLEWOOD SUITES TEXARKANA 2901 SOUTH COWHORN CREEK LOOP Texarkana TX 75503 Bowie LO 80 80 2009 2014 2600000.00 MAI 04-23-2017 0.75 0.82 6 03-31-2017 12-31-2023 12-31-2024 1239140.45 1903825.00 1123516.34 1577664.00 115624.11 326161.00 115624.11 250008.00 UW CREFC 65795.00 4.9572 3.7998 F 03-31-2017 false Prospectus Loan ID 15-065 03-12-2026 04-13-2026 COUNTRY INN & SUITES HOUSTON INTERCONTINENTAL AIRPORT EAST 20611 HIGHWAY 59 Humble TX 77338 Harris LO 62 62 2001 2017 3200000.00 MAI 04-23-2017 0.54 0.66 6 03-31-2017 12-31-2023 12-31-2024 1363324.41 1268590.00 1253517.03 1385048.00 109807.38 -116458.00 109807.38 -167202.00 UW CREFC 62484.00 -1.8638 -2.6759 F 03-31-2017 false Prospectus Loan ID 16 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-13-2017 24500000.00 120 10-06-2027 360 0.04355 0.04355 3 1 48 11-06-2017 true 1 WL 5 0.00 24500000.00 1 1 1 0 true true false false false 05-05-2027 DEMPSTER PLAZA 8650-8832 WEST DEMPSTER STREET Niles IL 60714 Cook RT 113191 113191 1968 1999 36150000.00 MAI 08-21-2017 0.94 0.88 6 11-06-2019 N Albertsons Inc. 51792 10-31-2033 Advocate Health Care 14700 08-31-2028 The Ear Nose and Throat Center SC 5389 12-31-2039 06-30-2017 12-31-2023 12-31-2024 3019786.00 3197844.00 879737.00 1211877.95 2140049.00 1985966.05 2050628.11 1896545.05 UW CREFC 1464432.60 1.46 1.3561 1.40 1.295 F F 12-31-2024 false false 22637883.55 122036.05 0.04355 0.0001509 84895.21 37140.84 0.00 22600742.71 22600742.71 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 17 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 08-01-2017 23000000.00 120 08-01-2027 360 0.04774 0.04774 3 1 60 09-01-2017 true 1 WL 5 91501.67 23000000.00 1 1 1 0 true true true false false 10-31-2019 03-31-2027 03-31-2027 HOLLISTER BUSINESS PARK 7402-7412 HOLLISTER AVENUE Goleta CA 93117 Santa Barbara OF 142206 142206 1982 37300000.00 MAI 07-11-2017 0.94 1 6 X Teladoc Inc. 57385 07-31-2027 Cottage Health PBC 45023 08-31-2040 MOOG INC. 23495 05-31-2028 06-30-2017 12-31-2024 12-31-2025 3082110.88 4544836.00 806951.67 1338756.03 2275159.21 3206079.97 2037938.57 2968858.97 UW CREFC 1443741.96 1.58 2.2206 1.41 2.0563 F F 12-31-2025 false false 21710528.41 120311.83 0.04774 0.0001509 89250.78 31061.05 0.00 21679467.36 21679467.36 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 KeyBank National Association 09-15-2017 21600000.00 120 10-01-2027 360 0.0453 0.0453 3 1 0 11-01-2017 true 1 WL 2 0.00 21600000.00 1 1 1 5 false true true false false 11-30-2019 06-30-2027 06-30-2027 SEQUOIA PLAZA 3706-3746, 3808, 3844, 3850, 3900-3940 SOUTH MOONEY BOULEVARD Visalia CA 93277 Tulare RT 179284 179284 1991 2017 32500000.00 MAI 09-05-2017 0.99 0.88 6 X Burlington Coat Factory 60000 02-28-2029 Ashley Furniture 43929 01-21-2030 Dollar Tree 11500 04-30-2027 07-31-2017 01-01-2025 09-30-2025 2697609.00 2199748.00 616508.00 636930.00 2081101.00 1562818.00 1896018.00 1424005.50 UW CREFC 988465.00 1.58 1.581 1.44 1.4406 F F 10-21-2025 false false 18262808.97 109829.39 0.0453 0.0007259 71240.17 38589.22 0.00 18224219.75 18224219.75 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19 03-12-2026 04-13-2026 KeyBank National Association 07-25-2017 21525000.00 120 08-01-2027 360 0.0448 0.0448 3 1 0 09-01-2017 true 1 PP 2 108808.37 21470685.72 1 1 1 0 false true false false false 05-31-2027 GREAT VALLEY COMMERCE CENTER 2476 EAST SWEDESFORD ROAD AND 1000 CEDAR HOLLOW ROAD Malvern PA 19355 Chester OF 356223 356223 1968 2011 73500000.00 MAI 05-16-2017 1 0.86 6 11-01-2019 N Davita Inc/DVA Healthcare 153746 01-31-2027 Zoetis US LLC 65179 08-31-2030 BioTelemetry Inc/Philips 60539 03-31-2031 03-31-2017 12-31-2024 12-31-2025 9554612.00 9424470.00 3901969.00 3720043.00 5652643.00 5704427.00 4952522.00 5004307.00 UW CREFC 2989008.00 1.89 1.9084 1.66 1.6742 F F 03-12-2026 false false 18094136.03 108808.37 0.0448 0.0002018 69803.16 39005.21 0.00 18055130.82 18055130.82 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 20 03-12-2026 04-13-2026 Bank of America, N.A. 09-22-2017 21000000.00 120 10-01-2027 360 0.04604 0.04604 3 1 0 11-01-2017 true 1 WL 2 0.00 21000000.00 1 5 5 0 false true false false false 06-30-2027 Bernwood Portfolio FL 208837 31410000.00 0.9 0.96 11-01-2019 N 06-30-2017 01-01-2025 09-30-2025 2850405.07 3294120.00 853981.89 1324760.03 1996423.17 1969359.97 1735376.92 1773575.28 UW 969350.00 1.54 2.0316 1.34 1.8296 F F false false 17792438.84 107705.52 0.04604 0.0001509 70539.11 37166.41 0.00 17755272.43 17755272.43 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 20-001 03-12-2026 04-13-2026 BERNWOOD DESIGN CENTER 24850 OLD 41 ROAD AND 24821-24851 SOUTH TAMIAMI TRAIL Bonita Springs FL 34135 Lee RT 91540 91540 1994 11170000.00 MAI 07-27-2017 0.9 0.96 6 Posh Plum 6300 03-31-2026 Hills Lighting 6035 05-31-2027 Hifi Formation 5880 12-31-2027 06-30-2017 01-01-2025 09-30-2025 1054258.48 3294120.00 332751.58 1324760.03 721506.90 1969359.97 607081.90 1773575.28 UW CREFC 969350.00 2.0316 1.8296 F 09-30-2025 false Prospectus Loan ID 20-002 03-12-2026 04-13-2026 BERNWOOD SHOPPES 24840-24880 SOUTH TAMIAMI TRAIL Bonita Springs FL 34134 Lee MU 41230 41230 2003 8200000.00 MAI 07-27-2017 0.96 0.96 6 Salon Suites 9320 08-06-2033 Tokyo Bay II 6617 10-31-2027 Berkshire 6617 11-30-2027 06-30-2017 01-01-2025 09-30-2025 744794.03 0.00 214418.48 0.00 530375.55 0.00 478838.05 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 20-003 03-12-2026 04-13-2026 BERNWOOD COURTYARD 24810-24880 BURNT PINE DRIVE Bonita Springs FL 34134 Lee OF 39843 39843 1994 6470000.00 MAI 07-27-2017 0.84 0.96 6 Olympic Steele 4678 02-11-2028 Eye Consultants 4461 08-29-2030 CoreFit 3131 05-31-2028 06-30-2017 01-01-2025 09-30-2025 581422.07 0.00 172442.02 0.00 408980.05 0.00 359176.30 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 20-004 03-12-2026 04-13-2026 BROOKWOOD COURT BUILDINGS 9220, 9230, 9231, 9240 AND 9241 BROOKWOOD COURT Bonita Springs FL 34135 Lee IN 23750 23750 2002 3450000.00 MAI 07-27-2017 0.79 0.96 6 Braendle & Bromley LLC dba BBK Pet Camp 4950 08-31-2028 Goated Golf 4950 05-12-2029 CRAVE 4950 08-31-2030 06-30-2017 01-01-2025 09-30-2025 270097.08 0.00 85324.51 0.00 184772.57 0.00 155085.07 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 20-005 03-12-2026 04-13-2026 BERNWOOD PLACE 3401, 3405 AND 3409 PELICAN LANDING PARKWAY Bonita Springs FL 34134 Lee OF 12474 12474 1995 2120000.00 MAI 07-27-2017 1 0.96 6 Turning Point 7022 01-14-2027 Concrete Support Systems 1357 09-30-2027 Premiere Plus 1350 03-31-2027 06-30-2017 01-01-2025 09-30-2025 199833.40 0.00 49045.29 0.00 150788.11 0.00 135195.61 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 21 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 08-23-2017 19950000.00 120 09-06-2027 360 0.0448 0.0448 3 1 0 10-06-2017 true 1 PP 2 100846.78 19923633.22 1 10 10 0 false true false false false 06-05-2027 Visions Hotel Portfolio NY LO 839 839 103000000.00 0.69 0.71 11-06-2019 N 06-30-2017 12-31-2024 12-31-2025 24617339.73 33175231.00 16202401.89 21850091.93 8414937.84 11325139.07 7430244.25 9998129.83 UW 3296856.00 2.55 3.4351 2.25 3.0326 F F false false 16805290.33 100846.78 0.0448 0.0001268 64831.08 36015.70 0.00 16769274.63 16769274.63 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 21-001 03-12-2026 04-13-2026 HOLIDAY INN EXPRESS & SUITES BUFFALO 601 MAIN STREET Buffalo NY 14203 Erie LO 146 146 1980 2016 15500000.00 MAI 07-01-2017 0.83 0.75 6 06-30-2017 12-31-2024 12-31-2025 3824030.48 4994853.00 2691940.99 3715304.35 1132089.49 1279548.65 979128.27 1079754.53 UW CREFC 485278.00 2.6367 2.225 F 06-30-2017 false Prospectus Loan ID 21-002 03-12-2026 04-13-2026 HAMPTON INN POTSDAM 169 MARKET STREET Potsdam NY 13676 Saint Lawerence LO 94 94 2014 12500000.00 MAI 07-01-2017 0.66 0.73 6 06-30-2017 12-31-2024 12-31-2025 3101503.04 4327311.00 1786794.24 2504800.22 1314708.80 1822510.78 1190648.68 1649418.34 UW CREFC 400354.00 4.5522 4.1198 F 06-30-2017 false Prospectus Loan ID 21-003 03-12-2026 04-13-2026 HAMPTON INN & SUITES UTICA 172-180 NORTH GENESEE STREET Utica NY 13502 Oneida LO 83 83 2007 2014 13100000.00 MAI 07-01-2017 0.76 0.85 6 06-30-2017 12-31-2024 12-31-2025 3151357.33 3974878.00 1808935.26 2270266.23 1342422.07 1704611.77 1216367.78 1545616.65 UW CREFC 394288.00 4.3232 3.92 F 06-30-2017 false Prospectus Loan ID 21-004 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES OLEAN 3270 WEST STATE STREET Olean NY 14760 Cattaraugus LO 76 76 2001 2015 9000000.00 MAI 07-01-2017 0.58 0.53 6 06-30-2017 12-31-2024 12-31-2025 1943872.13 2061316.00 1231124.13 1601629.21 712748.00 459686.79 634993.11 377234.15 UW CREFC 376090.00 1.2222 1.003 F 06-30-2017 false Prospectus Loan ID 21-005 03-12-2026 04-13-2026 HAMPTON INN & SUITES EAST AURORA 49 OLEAN STREET East Aurora NY 14052 Erie LO 80 80 2003 2011 13000000.00 MAI 07-01-2017 0.79 0.85 6 06-30-2017 12-31-2024 12-31-2025 3193501.75 4847504.00 1936929.00 2659434.85 1256572.75 2188069.15 1128832.68 1994168.99 UW CREFC 373057.00 5.8652 5.3454 F 06-30-2017 false Prospectus Loan ID 21-006 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES BINGHAMTON 864 UPPER FRONT STREET Binghamton NY 13905 Broome LO 82 82 2000 2014 8200000.00 MAI 07-01-2017 0.6 0.69 6 06-30-2017 12-31-2024 12-31-2025 2088618.02 3159796.00 1481583.29 1846760.14 607034.73 1313035.86 523490.01 1186644.02 UW CREFC 272969.00 4.8102 4.3471 F 06-30-2017 false Prospectus Loan ID 21-007 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES ROCHESTER SOUTH 4695 WEST HENRIETTA ROAD Henrietta NY 14467 Monroe LO 62 62 1995 2016 7000000.00 MAI 07-01-2017 0.66 0.72 6 06-30-2017 12-31-2024 12-31-2025 1678051.92 2312239.00 1089573.10 1673436.43 588478.82 638802.57 521356.74 546313.01 UW CREFC 272969.00 2.3402 2.0013 F 06-30-2017 false Prospectus Loan ID 21-008 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES ALBANY 74 STATE STREET Albany NY 12207 Albany LO 75 75 2006 2015 8100000.00 MAI 07-01-2017 0.62 0.58 6 06-30-2017 12-31-2024 12-31-2025 2060824.08 2565027.00 1608731.75 2096735.07 452092.33 468291.93 369659.37 365690.85 UW CREFC 266903.00 1.7545 1.3701 F 06-30-2017 false Prospectus Loan ID 21-009 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES CORNING 3 SOUTH BUFFALO STREET Corning NY 14830 Steuben LO 63 63 1997 2017 6500000.00 MAI 07-01-2017 0.56 0.62 6 06-30-2017 12-31-2024 12-31-2025 1510348.49 1895210.00 1017011.03 1340069.41 493337.46 555140.59 432923.52 479332.19 UW CREFC 227474.00 2.4404 2.1071 F 06-30-2017 false Prospectus Loan ID 21-010 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES ROCHESTER WEST/GREECE 400 PADDY CREEK CIRCLE Rochester NY 14615 Monroe LO 78 78 1998 2014 5600000.00 MAI 07-01-2017 0.7 0.75 6 06-30-2017 12-31-2024 12-31-2025 2065232.49 3037097.00 1549779.10 2141656.02 515453.39 895440.98 432844.09 773957.10 UW CREFC 227474.00 3.9364 3.4023 F 06-30-2017 false Prospectus Loan ID 22 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-21-2017 16750000.00 120 10-06-2027 0 0.04725 0.04725 3 1 120 11-06-2017 true 1 WL 3 0.00 16750000.00 1 1 1 0 true true false false false 07-05-2027 SAN MAR PLAZA 901-933 HIGHWAY 80 San Marcos TX 78666 Hays RT 186016 186016 1981 2006 27840000.00 MAI 09-08-2017 0.97 1 6 11-06-2019 N Hobby Lobby 63706 08-31-2028 IKEA 34874 06-09-2026 Tractor Supply 26043 06-30-2028 06-30-2017 12-31-2024 12-31-2025 2273220.60 2837902.00 553346.76 1028822.60 1719873.84 1809079.40 1547264.82 1636470.40 UW CREFC 802429.69 2.14 2.2545 1.93 2.0393 F F 12-31-2025 false false 16750000.00 68151.56 0.04725 0.0001509 68151.56 0.00 0.00 16750000.00 16750000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 23 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 09-22-2017 16000000.00 120 10-01-2027 360 0.0412 0.0412 3 1 0 11-01-2017 true 1 WL 2 0.00 16000000.00 1 2 2 0 false true false false false 06-30-2027 Chattanooga Hotel Portfolio TN LO 184 184 26500000.00 0.79 0.76 11-01-2019 N 07-31-2017 12-31-2024 12-31-2025 6441238.00 7432599.00 3824525.00 4541009.96 2616713.00 2891589.04 2359063.00 2594285.08 UW 929970.00 2.81 3.1093 2.54 2.7896 F F false false 13369113.93 77497.49 0.0412 0.0001509 47430.65 30066.84 0.00 13339047.09 13339047.09 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 23-001 03-12-2026 04-13-2026 HAMPTON INN 74 STARVIEW LANE Chattanooga TN 37419 Hamilton LO 94 94 2013 15500000.00 MAI 08-01-2017 0.84 0.68 6 07-31-2017 12-31-2024 12-31-2025 3618450.00 3844104.00 2064749.00 2307359.46 1553701.00 1536744.54 1408963.00 1382980.38 UW CREFC 543945.00 2.8251 2.5425 F 07-31-2017 false Prospectus Loan ID 23-002 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES 40 STARVIEW LANE Chattanooga TN 37419 Hamilton LO 90 90 2009 11000000.00 MAI 08-01-2017 0.74 0.84 6 07-31-2017 12-31-2024 12-31-2025 2822788.00 3588495.00 1759776.00 2233650.50 1063012.00 1354844.50 950100.00 1211304.70 UW CREFC 386025.00 3.5097 3.1378 F 07-31-2017 false Prospectus Loan ID 24 03-12-2026 04-13-2026 Bank of America, N.A. 09-21-2017 12425000.00 120 10-01-2027 360 0.04272 0.04272 3 1 24 11-01-2017 true 1 WL 5 0.00 12425000.00 1 1 1 5 true true false false false 06-30-2027 1102 BROADWAY 1102 BROADWAY Tacoma WA 98402 Pierce OF 84035 84035 1906 2015 17600000.00 MAI 08-01-2017 0.91 0.95 6 11-01-2019 N First Choice In-Home Care 12971 12-31-2035 The Doty Group 10829 03-31-2027 McGavick Graves P.S 9598 12-31-2028 07-31-2017 12-31-2024 12-31-2025 1925789.18 2077682.21 654461.97 911554.90 1271327.21 1166127.31 1150382.24 1045181.31 UW CREFC 735403.92 1.73 1.5856 1.56 1.4212 F F 12-31-2025 false false 10971015.31 61283.66 0.04272 0.0001509 40358.71 20924.95 0.00 10950090.36 10950090.36 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 25 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 06-08-2017 12000000.00 120 07-01-2027 360 0.0466 0.0466 3 1 0 08-01-2017 true 1 WL 2 61948.36 11956898.87 1 1 1 0 false true false false false 03-31-2027 HARBOR WALK OFFICE BUILDING 1650-1670 SOUTHEAST 17TH STREET Fort Lauderdale FL 33316 Broward OF 61465 61465 1990 16500000.00 MAI 04-03-2017 0.97 0.98 6 11-01-2019 N Demesmin And Dover PLLC 18305 01-31-2028 Yachting Promotions Inc 9396 03-31-2028 Platinum Fundraising LLC 7200 07-31-2026 12-31-2016 12-31-2024 12-31-2025 1917531.22 2134534.00 667601.00 1013303.36 1249930.00 1121230.64 1093974.00 965274.64 UW CREFC 743380.32 1.68 1.5082 1.47 1.2984 F F 12-01-2025 false false 10118887.67 61948.36 0.0466 0.0001509 40604.85 21343.51 0.00 10097544.17 10097544.16 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-15-2017 11000000.00 120 10-06-2027 360 0.04455 0.04455 3 1 60 11-06-2017 true 1 WL 5 0.00 11000000.00 1 19 19 0 true true false false false 06-05-2027 Sharp Rose Apartment Portfolio IL MF 245 245 17150000.00 0.92 0.92 11-06-2019 N 08-31-2017 01-01-2025 09-30-2025 2405357.00 2365117.00 1186198.28 1527394.89 1219158.72 837722.11 1157908.72 791784.61 UW 498975.00 1.83 1.6788 1.74 1.5868 F F false false 10379032.35 55441.65 0.04455 0.0001509 39816.56 15625.09 0.00 10363407.26 10363407.26 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26-001 03-12-2026 04-13-2026 4949-4955 WEST FULTON STREET 4949-4955 WEST FULTON STREET Chicago IL 60644 Cook MF 27 27 1926 2016 1550000.00 MAI 08-11-2017 0.82 0.96 6 01-01-2025 09-30-2025 0.00 2365117.00 0.00 1527394.89 0.00 837722.11 0.00 791784.61 CREFC 498975.00 1.6788 1.5868 F 08-31-2017 false Prospectus Loan ID 26-002 03-12-2026 04-13-2026 4856-4858 WEST WASHINGTON BOULEVARD 4856-4858 WEST WASHINGTON BOULEVARD Chicago IL 60644 Cook MF 23 23 1922 2016 1500000.00 MAI 08-11-2017 0.91 0.96 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-003 03-12-2026 04-13-2026 3714-3716 WEST WRIGHTWOOD AVENUE 3714-3716 WEST WRIGHTWOOD AVENUE Chicago IL 60647 Cook MF 12 12 1916 2016 1400000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-004 03-12-2026 04-13-2026 3550 WEST FRANKLIN BOULEVARD 3550 WEST FRANKLIN BOULEVARD Chicago IL 60624 Cook MF 17 17 1927 2016 1350000.00 MAI 08-11-2017 0.94 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-005 03-12-2026 04-13-2026 7320-7324 SOUTH PHILLIPS AVENUE 7320-7324 SOUTH PHILLIPS AVENUE Chicago IL 60649 Cook MF 20 20 1927 2016 1300000.00 MAI 08-11-2017 0.85 0.65 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-006 03-12-2026 04-13-2026 7742-7746 SOUTH SOUTH SHORE DRIVE 7742-7746 SOUTH SOUTH SHORE DRIVE Chicago IL 60649 Cook MF 20 20 1923 2016 1100000.00 MAI 08-11-2017 0.95 0.7 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-007 03-12-2026 04-13-2026 2125-2129 WEST WASHINGTON BOULEVARD 2125-2129 WEST WASHINGTON BOULEVARD Chicago IL 60612 Cook MF 9 9 1925 2016 1050000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-008 03-12-2026 04-13-2026 4316-4140 WEST KAMERLING AVENUE 4316-4140 WEST KAMERLING AVENUE Chicago IL 60651 Cook MF 13 13 1928 2016 925000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-009 03-12-2026 04-13-2026 8057-8059 SOUTH CARPENTER STREET 8057-8059 SOUTH CARPENTER STREET Chicago IL 60620 Cook MF 15 15 1927 2016 900000.00 MAI 08-11-2017 0.93 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-010 03-12-2026 04-13-2026 703 NORTH MAYFIELD AVENUE 703 NORTH MAYFIELD AVENUE Chicago IL 60644 Cook MF 12 12 1917 2016 900000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-011 03-12-2026 04-13-2026 721-723 NORTH AVERS AVENUE 721-723 NORTH AVERS AVENUE Chicago IL 60624 Cook MF 13 13 1929 2016 725000.00 MAI 08-11-2017 0.77 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-012 03-12-2026 04-13-2026 1632-1636 WEST 89TH STREET 1632-1636 WEST 89TH STREET Chicago IL 60620 Cook MF 11 11 1926 2016 700000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-013 03-12-2026 04-13-2026 736-746 NORTH MENARD AVENUE 736-746 NORTH MENARD AVENUE Chicago IL 60644 Cook MF 9 9 1914 2016 650000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-014 03-12-2026 04-13-2026 7031-7033 SOUTH EAST END AVENUE 7031-7033 SOUTH EAST END AVENUE Chicago IL 60649 Cook MF 12 12 1964 2016 650000.00 MAI 08-11-2017 0.92 0.83 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-015 03-12-2026 04-13-2026 7356-7358 SOUTH SOUTH SHORE DRIVE 7356-7358 SOUTH SOUTH SHORE DRIVE Chicago IL 60649 Cook MF 6 6 1925 2016 600000.00 MAI 08-11-2017 0.83 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-016 03-12-2026 04-13-2026 5522-5540 WEST OHIO STREET 5522-5540 WEST OHIO STREET Chicago IL 60644 Cook MF 8 8 1965 2016 550000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-017 03-12-2026 04-13-2026 1501-1503 NORTH LOCKWOOD AVENUE 1501-1503 NORTH LOCKWOOD AVENUE Chicago IL 60651 Cook MF 6 6 1916 2016 475000.00 MAI 08-11-2017 0.83 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-018 03-12-2026 04-13-2026 5737-5739 SOUTH PRAIRIE AVENUE 5737-5739 SOUTH PRAIRIE AVENUE Chicago IL 60637 Cook MF 6 6 1900 2016 450000.00 MAI 08-11-2017 1 0.67 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 26-019 03-12-2026 04-13-2026 3032 WEST CERMAK ROAD 3032 WEST CERMAK ROAD Chicago IL 60623 Cook MF 6 6 1898 2016 375000.00 MAI 08-11-2017 1 1 6 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 08-31-2017 false Prospectus Loan ID 27 03-12-2026 04-13-2026 KeyBank National Association 09-19-2017 9800000.00 120 10-01-2027 360 0.0425 0.0425 3 1 36 11-01-2017 true 1 WL 5 0.00 9800000.00 1 1 1 5 true true false false false 07-31-2027 MARINA BEACH SHOPPING CENTER 510-590 WASHINGTON BOULEVARD Marina Del Rey CA 90292 Los Angeles RT 23883 23883 1968 2008 18000000.00 MAI 04-13-2017 0.92 0.95 6 11-01-2019 N Wells Fargo Bank 5980 11-19-2026 THE CLEANING BARON 3140 12-31-2029 COREOLOGY INC. 2000 03-05-2029 05-31-2017 01-01-2025 09-30-2025 1858980.00 1778418.00 759060.00 891458.00 1099920.00 886960.00 994128.00 807616.00 UW CREFC 433891.00 1.90 2.0442 1.72 1.8613 F F 09-30-2025 false false 8848767.62 48210.11 0.0425 0.0002259 32384.03 15826.08 0.00 8832941.54 8832941.54 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 28 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 08-30-2017 9512750.00 120 09-06-2027 0 0.043 0.043 3 1 120 10-06-2017 true 1 WL 3 34087.35 9512750.00 1 1 1 0 true true false false false 06-05-2027 PARK PLAZA 1303 J STREET Sacramento CA 95814 Sacramento OF 72762 72762 1981 15000000.00 MAI 08-10-2017 0.92 0.75 6 11-06-2019 N Level 3 Communications 8326 05-31-2031 School Facility Consultants a California corp 6528 06-30-2029 County Behavioral Health Directors Association a 5988 08-31-2032 05-31-2017 12-31-2024 12-31-2025 1514121.64 1862168.00 647437.22 768494.65 866684.42 1093673.35 793922.42 1020911.35 UW CREFC 414729.00 2.09 2.637 1.91 2.4616 F F 12-31-2025 false false 9512750.00 35223.60 0.043 0.0001509 35223.60 0.00 0.00 9512750.00 9512750.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 29 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 08-31-2017 9400000.00 120 09-06-2027 360 0.0435 0.0435 3 1 24 10-06-2017 true 1 WL 5 34075.00 9400000.00 1 1 1 0 true true false false false 05-05-2027 SIMSBURY PLAZA 33300 WEST 14 MILE ROAD West Bloomfield MI 48322 Oakland RT 80278 80278 1987 2007 14000000.00 MAI 08-17-2017 0.97 0.99 6 11-06-2019 N Busch's Inc. 41963 12-31-2033 West Bloomfield Parks & Recreation 9450 12-31-2027 Aria Restaurant LLC 3716 05-31-2029 06-30-2017 01-01-2025 09-30-2025 1410242.70 1292872.00 432936.28 632999.30 977306.42 659872.70 908545.26 608301.95 UW CREFC 421148.79 1.74 1.5668 1.62 1.4443 F F 09-30-2025 false false 8297040.29 46794.31 0.0435 0.0001509 31079.33 15714.98 0.00 8281325.31 8281325.31 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 30 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 09-15-2017 9000000.00 120 10-01-2027 0 0.04045 0.04045 3 1 120 11-01-2017 true 1 WL 3 0.00 9000000.00 1 1 1 5 true true false false false 03-31-2027 334 BOWERY 334 BOWERY New York NY 10012 New York MF 13 13 1910 2016 17800000.00 MAI 07-26-2017 1 1 6 11-01-2019 N 07-31-2017 01-01-2025 09-30-2025 986347.00 827064.00 258459.62 397355.32 727887.38 429708.68 706530.85 413690.93 UW CREFC 277082.50 1.97 1.5508 1.91 1.493 F F false false 9000000.00 31348.75 0.04045 0.0001509 31348.75 0.00 0.00 9000000.00 9000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 31 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 09-26-2017 8225000.00 120 10-01-2027 240 0.04245 0.04245 3 1 0 11-01-2017 true 1 WL 2 0.00 8225000.00 1 1 1 0 false true true false false 10-31-2019 03-31-2027 03-31-2027 SAWGRASS TJ MAXX 12801 WEST SUNRISE BOULEVARD Sunrise FL 33323 Broward RT 53026 53026 1995 2016 15000000.00 MAI 08-21-2017 1 1 6 X TJ MAXX 53026 04-30-2027 06-30-2024 06-30-2025 1288670.22 1282235.00 433850.26 300459.68 854819.96 981775.32 803915.00 930870.32 UW CREFC 610921.00 1.40 1.607 1.32 1.5237 F F false false 5625805.79 50910.10 0.04245 0.0001509 20564.66 30345.44 0.00 5595460.35 5595460.35 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 32 03-12-2026 04-13-2026 Bank of America, N.A. 09-01-2017 8050000.00 120 09-01-2027 360 0.0441 0.0441 3 1 0 10-01-2017 true 1 WL 2 40358.82 8039224.93 1 1 1 5 false true false false false 05-31-2027 U STOR IT CHICAGO - CAROL STREAM 120 TUBEWAY DRIVE Carol Stream IL 60188 DuPage SS 72005 72005 669 669 1989 2009 12450000.00 MAI 08-02-2017 0.88 0.92 6 11-01-2019 N 07-31-2017 12-31-2024 12-31-2025 996220.07 1345693.00 291040.00 483727.79 705180.07 861965.21 697979.07 854764.21 UW CREFC 484305.84 1.46 1.7797 1.44 1.7649 F F false false 6767455.37 40358.82 0.0441 0.0001509 25699.41 14659.41 0.00 6752795.96 6752795.96 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 33 03-12-2026 04-13-2026 KeyBank National Association 09-11-2017 6400000.00 120 10-01-2027 360 0.0455 0.0455 3 1 0 11-01-2017 true 1 WL 2 0.00 6400000.00 1 1 1 5 false true false false false 07-31-2027 PREMIER STORAGE 22230 NORTH BLACK CANYON HIGHWAY Phoenix AZ 85027 Maricopa SS 114490 114490 183 183 2008 10720000.00 MAI 08-01-2017 1 0.85 6 11-01-2019 N 07-31-2017 12-31-2024 12-31-2025 1018926.00 2180782.00 407852.58 993272.00 611073.42 1187510.00 599624.42 1176061.00 UW CREFC 391419.00 1.56 3.0338 1.53 3.0046 F F false false 5414251.44 32618.27 0.0455 0.0002259 21213.34 11404.93 0.00 5402846.50 5402846.51 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 34 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 06-19-2017 6300000.00 120 07-06-2027 300 0.05372 0.05372 3 1 0 08-06-2017 true 1 WL 2 38207.42 6271743.67 1 1 1 0 false true false false true 04-05-2027 THE MARKETPLACE SHOPPING CENTER 4555 EAST UNIVERSITY BOULEVARD Odessa TX 79762 Ector RT 66540 66540 1978 2006 9725000.00 MAI 01-14-2017 0.9 0.92 6 11-06-2019 N Flairs 8100 02-28-2026 Allora Salon 4740 02-01-2028 Taboo Restaurant 4707 09-01-2028 03-31-2017 01-01-2025 09-30-2025 988847.42 944953.00 243336.38 245708.34 745511.04 699244.66 662203.04 636763.66 UW CREFC 343866.78 1.63 2.0334 1.44 1.8517 F F 09-30-2025 false true 5028420.59 38207.42 0.05372 0.0001509 23260.91 14946.51 0.00 5013474.08 5013474.08 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false 07-06-2020 10 07-06-2027 Prospectus Loan ID 35 03-12-2026 04-13-2026 Bank of America, N.A. 09-01-2017 5900000.00 120 09-01-2027 360 0.0441 0.0441 3 1 0 10-01-2017 true 1 WL 2 29579.76 5892102.74 1 1 1 5 false true false false false 05-31-2027 U STOR IT CHICAGO - STREAMWOOD 145 WEST IRVING PARK ROAD Streamwood IL 60107 Cook SS 62400 62400 615 615 2013 8970000.00 MAI 08-02-2017 0.92 0.95 6 11-01-2019 N 07-31-2017 12-31-2024 12-31-2025 834651.67 1216366.00 304819.00 500711.98 529832.67 715654.02 523592.67 709414.02 UW CREFC 354957.12 1.49 2.0161 1.48 1.9985 F F false false 4959997.87 29579.76 0.0441 0.0001509 18835.59 10744.17 0.00 4949253.70 4949253.70 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 36 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-21-2017 5600000.00 120 330 0.0515 0.0515 3 1 0 11-06-2017 1 WL 2 0.00 5600000.00 1 1 0 false true false false 07-05-2027 PHILMONT INDUSTRIAL BUILDING 1920 1991 9100000.00 08-24-2017 6 GENERAL FLANGE 25500 06-30-2020 MLCS LTD 21820 12-30-2020 K-2 INTERNATIONAL 16197 09-30-2027 08-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 47978.3 9 12-22-2020 Prospectus Loan ID 37 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 08-31-2017 5500000.00 120 09-01-2027 0 0.038 0.038 3 1 120 10-01-2017 true 1 WL 3 17416.67 5500000.00 1 1 5 true true false false false 05-31-2027 Defeased 74007 752 752 1988 9600000.00 MAI 07-19-2017 0.92 3 11-01-2019 F 06-30-2017 934672.00 322079.00 612592.00 601491.00 UW F false false 5500000.00 17997.22 0.038 0.0001509 17997.22 0.00 0.00 5500000.00 5500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 38 03-12-2026 04-13-2026 Bank of America, N.A. 09-01-2017 5150000.00 120 09-01-2027 360 0.0441 0.0441 3 1 0 10-01-2017 true 1 WL 2 25819.62 5143106.63 1 1 1 5 false true false false false 05-31-2027 U STOR IT CHICAGO - ASHLAND 8737 SOUTH ASHLAND AVENUE Chicago IL 60620 Cook SS 76107 76107 799 799 1956 2014 9250000.00 MAI 08-02-2017 0.7 0.93 6 11-01-2019 N 08-31-2017 12-31-2024 12-31-2025 822240.00 1520425.00 296059.00 665864.54 526181.00 854560.46 518570.00 846949.46 UW CREFC 309835.44 1.70 2.7581 1.67 2.7335 F F false false 4329489.76 25819.62 0.0441 0.0001509 16441.24 9378.38 0.00 4320111.36 4320111.38 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 39 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 08-30-2017 4975000.00 120 09-06-2027 360 0.04617 0.04617 3 1 6 10-06-2017 true 1 WL 5 19141.31 4975000.00 1 3 3 0 true true false false false 06-05-2027 Family Dollar Portfolio PA RT 33106 6880000.00 3920000.00 03-03-2026 MAI 1 0.37 11-06-2019 N 06-30-2017 12-31-2024 12-31-2025 581524.85 180000.00 86172.38 166147.00 495352.47 13853.00 473833.22 13853.00 UW 306656.00 1.62 0.0451 1.55 0.0451 F F false false 4262659.64 25554.63 0.04617 0.0005509 16947.27 8607.36 0.00 4393114.88 4254052.28 12-06-2024 1 false 368356.61 269042.34 62775.73 3 0 Trimont LLC 03-07-2025 false 0.00 2 0 Prospectus Loan ID 39-001 03-12-2026 04-13-2026 DOLLAR GENERAL BRIGHTON 1215 BRIGHTON RD Pittsburgh PA 15233 Allegheny RT 12095 12095 1968 2013 3100000.00 MAI 05-05-2017 1900000.00 03-03-2026 MAI 1 0.36 6 Dollar General 12095 03-31-2028 06-30-2017 12-31-2024 12-31-2025 260724.65 180000.00 32154.39 166147.00 228570.26 13853.00 220708.51 13853.00 UW CREFC 306656.00 0.0451 0.0451 F 09-30-2025 false Prospectus Loan ID 39-002 03-12-2026 04-13-2026 FAMILY DOLLAR FRANKSTOWN 8192 FRANKSTOWN AVENUE Pittsburgh PA 15221 Allegheny RT 9100 9100 2017 2000000.00 MAI 05-05-2017 860000.00 03-03-2026 MAI 1 0.36 6 FAMILY DOLLAR 9100 03-31-2025 12-31-2024 12-31-2025 167132.00 0.00 25951.63 0.00 141180.37 0.00 135265.37 0.00 UW CREFC 0.00 0.00 C 10-06-2017 false Prospectus Loan ID 39-003 03-12-2026 04-13-2026 FAMILY DOLLAR SHERADEN 2928 SHERADEN BOULEVARD Pittsburgh PA 15204 Allegheny RT 11911 11911 1955 2014 1780000.00 MAI 05-05-2017 1160000.00 03-03-2026 MAI 1 0.36 6 FAMILY DOLLAR 11911 09-30-2024 06-30-2017 12-31-2024 12-31-2025 153668.20 0.00 28066.36 0.00 125601.84 0.00 117859.34 0.00 UW CREFC 0.00 0.00 C 10-06-2017 false Prospectus Loan ID 40 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 08-29-2017 4000000.00 120 09-01-2027 0 0.042 0.042 3 1 120 10-01-2017 true 1 WL 3 14000.00 4000000.00 1 1 1 5 true true false false false 05-31-2027 ALGODON RETAIL CENTER 9130-9140 WEST THOMAS ROAD & 2950 NORTH 91ST AVENUE Phoenix AZ 85037 Maricopa RT 24746 24746 2008 8000000.00 MAI 07-19-2017 0.87 1 6 11-01-2019 N GUILLERMO MORALES INSURANCE AGENCY INC 3613 06-30-2031 Pain Solutions LLC 2502 11-30-2030 ESCAMILLA LAW GROUP PLLC 2400 04-30-2026 05-31-2017 12-31-2024 12-31-2025 737094.50 1009498.00 224247.80 352850.95 512846.70 656647.05 471025.86 614826.05 UW CREFC 170333.36 3.01 3.855 2.77 3.6095 F F 12-31-2025 false false 4000000.00 14466.67 0.042 0.0006509 14466.67 0.00 0.00 4000000.00 4000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 41 03-12-2026 04-13-2026 KeyBank National Association 09-01-2017 3600000.00 120 09-01-2027 300 0.0513 0.0513 3 1 0 10-01-2017 true 1 WL 2 21318.81 3594071.19 1 1 0 false true false false false 06-30-2027 Defeased 59 59 2001 2016 5900000.00 MAI 04-28-2018 0.85 3 11-01-2019 F 06-30-2017 1328823.00 864179.00 464644.00 411492.00 UW F false false 2869243.67 21318.81 0.0513 0.0002259 12674.88 8643.93 0.00 2860599.75 2860599.74 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 42 03-12-2026 04-13-2026 Bank of America, N.A. 09-01-2017 3580000.00 120 09-01-2027 360 0.0441 0.0441 3 1 0 10-01-2017 true 1 WL 2 17948.39 3575208.11 1 1 1 5 false true false false false 05-31-2027 U STOR IT CHICAGO - BEVERLY 11118 SOUTH ROCKWELL STREET Chicago IL 60655 Cook SS 41033 41033 402 402 1925 2013 5540000.00 MAI 08-02-2017 0.89 0.99 6 11-01-2019 N 07-31-2017 12-31-2024 12-31-2025 536922.96 779290.00 207817.00 357539.17 329105.96 421750.83 324591.96 417236.83 UW CREFC 215380.68 1.53 1.9581 1.51 1.9372 F F false false 3009626.61 17948.39 0.0441 0.0001509 11429.06 6519.33 0.00 3003107.28 3003107.28 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 43 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 08-25-2017 3500000.00 120 09-05-2027 360 0.0442 0.0442 3 1 0 10-05-2017 true 1 WL 2 17568.01 3495323.66 1 1 1 0 false true false false false 06-04-2027 SUNRISE APARTMENTS 3805 SOUTH HOPKINS AVENUE Titusville FL 32780 Brevard MF 97 97 1981 2017 5000000.00 MAI 07-24-2017 0.98 0.93 6 11-05-2019 N 06-30-2017 12-31-2024 12-31-2025 711363.77 1404911.00 320024.65 908964.15 391339.12 495946.85 362239.12 466846.85 UW CREFC 210816.12 1.86 2.3525 1.72 2.2144 F F false false 2943219.71 17568.01 0.0442 0.0001509 11202.22 6365.79 0.00 2936853.92 2936853.92 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 44 03-12-2026 04-13-2026 KeyBank National Association 08-18-2017 3350000.00 120 09-01-2027 360 0.0457 0.0457 3 1 60 10-01-2017 true 1 WL 5 12757.92 3350000.00 1 1 1 0 true true true false false 10-31-2019 06-30-2027 06-30-2027 THE PAD AT DURANGO ARBY PLAZA 7040 SOUTH DURANGO DRIVE Las Vegas NV 89113 Clark RT 9696 9696 2015 6100000.00 MAI 05-08-2017 1 1 6 X Urgent Care Extra 4095 02-28-2027 Cafe Rio Inc. 3193 12-31-2026 Subway 1250 04-10-2026 06-30-2017 12-31-2024 12-31-2025 444739.00 560194.00 66984.00 154240.00 377755.00 405954.00 349150.00 377349.00 UW CREFC 205363.00 1.84 1.9767 1.70 1.8374 F F 12-01-2025 false false 3159685.53 17113.58 0.0457 0.0002259 12434.24 4679.34 0.00 3155006.19 3155006.19 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 45 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-19-2017 3300000.00 120 10-06-2027 360 0.047 0.047 3 1 6 11-06-2017 true 1 WL 5 0.00 3300000.00 1 1 1 0 true true false false false 07-05-2027 STORAGE XXTRA HIGHWAY 74 109 KIRKLEY ROAD Tyrone GA 30290 Fayette SS 59786 59786 358 358 2015 6000000.00 MAI 08-18-2017 0.97 0.92 6 11-06-2019 N 07-31-2017 12-31-2024 12-31-2025 557384.00 905338.00 203557.00 294593.25 353827.00 610744.75 347969.00 604886.75 UW CREFC 205380.60 1.72 2.9737 1.69 2.9451 F F false false 2839159.34 17115.05 0.047 0.0001509 11490.71 5624.34 0.00 2833535.00 2833535.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 46 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 04-27-2017 3250000.00 84 360 0.0496 0.0496 3 1 0 06-06-2017 1 WL 2 17367.34 3231520.48 1 1 0 false true false false 01-05-2024 LAS VEGAS DOLLAR GENERAL MARKET 2013 5500000.00 04-13-2017 6 DOLLAR GENERAL MARKET 20700 02-29-2028 F false false 0.00 0.00 0.00 0.00 1 0 2 01-12-2024 Prospectus Loan ID 47 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 08-29-2017 3200000.00 120 09-06-2027 360 0.046 0.046 3 1 6 10-06-2017 true 1 WL 5 12266.67 3200000.00 1 1 0 true true false false false 06-05-2027 Defeased 90326 557 557 2006 5920000.00 MAI 08-16-2017 0.85 3 11-06-2019 F 07-31-2017 579933.29 258987.20 320946.09 311913.59 UW F false false 2740577.37 16404.62 0.046 0.0001509 10855.73 5548.89 0.00 2735028.48 2735028.48 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 48 03-12-2026 04-13-2026 KeyBank National Association 09-12-2017 2537000.00 120 10-01-2027 360 0.0431 0.0431 3 1 60 11-01-2017 true 1 WL 5 0.00 2537000.00 1 1 0 true true false false false 07-31-2027 Defeased 44 44 1998 2017 3625000.00 MAI 08-09-2017 1 3 11-01-2019 F 07-31-2017 501316.00 234269.00 267046.00 252922.00 UW F false false 2390002.26 12569.79 0.0431 0.0002259 8870.23 3699.56 0.00 2386302.70 2386302.70 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 49 03-12-2026 04-13-2026 Bank of America, N.A. 08-24-2017 2092500.00 120 360 0.04936 0.04936 3 1 0 10-01-2017 1 WL 2 11151.29 2089955.86 1 1 5 false true true false 10-31-2019 05-31-2027 05-31-2027 LUXOR MHC 1964 2790000.00 07-27-2017 6 07-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 11-23-2021 Prospectus Loan ID 50 03-12-2026 04-13-2026 Bank of America, N.A. 08-24-2017 1307500.00 120 360 0.04936 0.04936 3 1 0 10-01-2017 1 WL 2 6967.89 1305910.29 1 1 5 false true true false 10-31-2019 05-31-2027 05-31-2027 MARY ANN MHC 1948 1960000.00 07-27-2017 6 07-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 11-23-2021 EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 2, original file reflected one loan with Original Loan Amount of 73200000 however this is now split into Asset Number 2 and 2A reflecting Pari Passu Notes with Original Loan Amounts of 53200000 and 20000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 2. Similar splits have been completed for loan 3 (adding 3A). Item 2(c)(15) Loan Structure Code With respect to Asset No. 3, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and multiple subordinate pari-passu notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust. 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(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(23) Defeasance Option Start Date With respect to Asset Nos. 1, 2, 3, 4, 5, 9, 11, 19 and 21 the defeasance option start date specified assumes that no other companion loans forming part of the related whole loan that remain to be securitized are actually securitized. If any such remaining companion loans are securitized, the defeasance option start date will generally be two years following the securitization date of the last-securitized such companion loan in the related whole loan, subject to an outside date that occurs a fixed period of time from the loan origination date, typically 3 years. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any 'Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. 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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage 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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage 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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage 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 a subordinate portion, 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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance 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(e)(13) Report Period End Scheduled Balance 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(d)(25)(iii) Lease Expiration Largest Tenant Date With respect to Asset Number 1, the Lease Expiration Largest Tenant Date is 12/31/2025 with respect to 156,659 sf, 12/31/2026 with respect to 148,664 sf, 6/30/2027 with respect to 70,883 sf and 12/31/2027 with respect to 76,212 sf. Value shown as 12/31/2025 due to EDGAR system constraints. With respect to Asset Number 2, the Lease Expiration Largest Tenant Date is 11/30/2018 with respect to 1,453 sf and 6/30/2022 with respect to 273,707 sf. Value shown as 6/30/2022 due to EDGAR system constraints. With respect to Asset Number 17, the Lease Expiration Largest Tenant Date is 4/30/2020 with respect to 18,450 sf, 6/30/2020 with respect to 28,025 sf and 4/30/2022 with respect to 3,906 sf. Value shown as 6/30/2020 due to EDGAR system constraints. With respect to Asset Number 24, the Lease Expiration Largest Tenant Date is 10/31/2021 with respect to 6,143 sf and 12/31/2023 with respect to 21,475 sf. Value shown as 12/31/2023 due to EDGAR system constraints. Item 2(d)(26)(iii) Lease Expiration Second Largest Tenant Date With respect to Asset Number 11-001, the Lease Expiration Second Largest Tenant Date is 1/31/2018 with respect to 13,497 sf and 1/31/2023 with respect to 26,496 sf. Value shown as 1/31/2023 due to EDGAR system constraints. With respect to Asset Number 40, the Lease Expiration Largest Tenant Date is 7/31/2024 with respect to 1,200 sf and 10/31/2024 with respect to 1,200 sf. Value shown as 7/31/2024 due to EDGAR system constraints. Item 2(d)(27)(iii) Lease Expiration Third Largest Tenant Date With respect to Asset Number 11-001, the Lease Expiration Third Largest Tenant Date is 5/31/2020 with respect to 1,552 sf and 9/30/2022 with respect to 8,499 sf. Value shown as 9/30/2022 due to EDGAR system constraints. Item 2(f)(1) Primary Servicer Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank" and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association"

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

Registered/reporting pursuant to (check one)

Loss Information as reported on April 17, 2026

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

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