0001888524-26-007487.txt : 20260427 0001888524-26-007487.hdr.sgml : 20260427 20260427145059 ACCESSION NUMBER: 0001888524-26-007487 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001532799 0001685185 FILED AS OF DATE: 20260427 DATE AS OF CHANGE: 20260427 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: UBS Commercial Mortgage Trust 2017-C4 CENTRAL INDEX KEY: 0001716263 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-207340-04 FILM NUMBER: 26899904 BUSINESS ADDRESS: STREET 1: 1285 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10019 BUSINESS PHONE: 212-713-2000 MAIL ADDRESS: STREET 1: 1285 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10019 10-D 1 ubs17c04_10d-202604.htm ubs17c04_10d-202604.htm - Generated by SEC Publisher for SEC Filing

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

FORM 10-D

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

For the monthly distribution period from:   March 18, 2026 to April 17, 2026

Commission File Number of issuing entity:  333-207340-04

Central Index Key Number of issuing entity:  0001716263

UBS Commercial Mortgage Trust 2017-C4
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207340

Central Index Key Number of depositor:  0001532799

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

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

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

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

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

Central Index Key Number of sponsor (if applicable):  0001541468

Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)

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

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

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

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

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

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

Nicholas Galeone (212) 713-8832
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4046694
38-4046695
38-7187327
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by UBS Commercial Mortgage Trust 2017-C4.

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

The following table presents the loss information for the trust assets for the UBS Commercial Mortgage Trust 2017-C4 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

5

9.85%

2

$1,538,143.92

During the distribution period from March 18, 2026 to April 17, 2026 no assets securitized by UBS Commercial Mortgage Securitization Corp. (the "Depositor") and held by UBS Commercial Mortgage Trust 2017-C4 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents.

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

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

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

Ladder Capital Finance LLC ("LCF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 12, 2026. The CIK number of LCF is 0001541468.

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

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

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 27, 2026 under Commission File No. 333-207340-04 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 27, 2026 under Commission File No. 333-207340-04 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2017-C4, affirms the following amounts in the respective accounts:

Collection Account Beginning and Ending Balance

  Prior Distribution Date

03/17/2026

$2,500.00

  Current Distribution Date

04/17/2026

$2,500.00

 

*REO Account Beginning and Ending Balance

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for UBS Commercial Mortgage Trust 2017-C4, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

03/17/2026

$12,365.33

  Current Distribution Date

04/17/2026

$4,504.04

 

Interest Reserve Account Balance

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

 

Gain-on-Sale Reserve Account Balance

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by UBS Commercial Mortgage Trust 2017-C4, relating to the April 17, 2026 distribution.

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

 

SIGNATURES

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

UBS Commercial Mortgage Securitization Corp.
(Depositor)

 

/s/ Nicholas Galeone
Nicholas Galeone, President

Date: April 27, 2026

 

/s/ Andrew Lisa
Andrew Lisa, Executive Director

Date: April 27, 2026

 

 

EX-99.1 2 ubs17c04_ex991-202604.htm ubs17c04_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

UBS Commercial Mortgage Trust 2017-C4

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C4

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

UBS Commercial Mortgage Securitization Corp.

 

 

Certificate Factor Detail

4

 

Nicholas Galeone

 

nicholas.galeone@ubs.com

Certificate Interest Reconciliation Detail

5

 

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

 

 

 

Master Servicer

Trimont LLC

 

 

Additional Information

6

 

 

 

 

 

 

 

Attention: CMBS Servicing

 

commercial.servicing@trimont.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

14-15

 

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

 

 

Mortgage Loan Detail (Part 2)

16-17

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

18

 

 

 

 

 

 

 

Attention: UBS 2017-C4 Transaction Manager

 

notices@pentalphasurveillance.com

Historical Detail

19

 

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

 

Delinquency Loan Detail

20

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

22

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

23-24

 

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

 

 

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

26

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

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 29

 


 
 

 

                         

 

 

 

 

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

90276RBA5

2.129000%

29,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276RBB3

3.147000%

59,394,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276RBC1

3.366000%

40,741,000.00

7,155,494.91

762,183.48

20,071.16

0.00

0.00

782,254.64

6,393,311.43

35.97%

30.00%

A-3

90276RBD9

3.301000%

198,022,000.00

180,221,430.53

0.00

495,759.12

0.00

0.00

495,759.12

180,221,430.53

35.97%

30.00%

A-4

90276RBE7

3.563000%

244,980,000.00

244,980,000.00

0.00

727,386.45

0.00

0.00

727,386.45

244,980,000.00

35.97%

30.00%

A-S

90276RBH0

3.836000%

85,926,000.00

85,926,000.00

0.00

274,676.78

0.00

0.00

274,676.78

85,926,000.00

23.22%

19.50%

B

90276RBJ6

4.239000%

31,711,000.00

31,711,000.00

0.00

112,019.11

0.00

0.00

112,019.11

31,711,000.00

18.51%

15.63%

C

90276RBK3

4.678078%

31,710,000.00

31,710,000.00

0.00

123,618.22

0.00

0.00

123,618.22

31,710,000.00

13.81%

11.75%

D

90276RAL2

2.900000%

37,848,000.00

37,848,000.00

0.00

91,466.00

0.00

0.00

91,466.00

37,848,000.00

8.19%

7.13%

E

90276RAN8

3.330000%

16,367,000.00

16,367,000.00

0.00

29,806.71

0.00

0.00

29,806.71

16,367,000.00

5.77%

5.13%

F

90276RAQ1

3.330000%

8,184,000.00

8,184,000.00

0.00

0.00

0.00

0.00

0.00

8,184,000.00

4.55%

4.13%

G*

90276RAS7

3.330000%

20,458,000.00

20,458,000.00

0.00

0.00

0.00

0.00

0.00

20,458,000.00

1.52%

1.63%

NR

90276RAU2

3.330000%

13,298,557.00

10,222,269.46

0.00

0.00

0.00

0.00

0.00

10,222,269.46

0.00%

0.00%

Z

90276RAX6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276RAY4

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

818,339,557.02

674,783,194.90

762,183.48

1,874,803.55

0.00

0.00

2,636,987.03

674,021,011.42

 

 

 

 

X-A

90276RBF4

1.227550%

572,837,000.00

432,356,925.44

0.00

442,282.94

0.00

0.00

442,282.94

431,594,741.96

 

 

X-B

90276RBG2

0.577715%

149,347,000.00

149,347,000.00

0.00

71,900.04

0.00

0.00

71,900.04

149,347,000.00

 

 

X-D

90276RAA6

1.778078%

37,848,000.00

37,848,000.00

0.00

56,080.59

0.00

0.00

56,080.59

37,848,000.00

 

 

X-E

90276RAC2

1.348078%

16,367,000.00

16,367,000.00

0.00

18,386.67

0.00

0.00

18,386.67

16,367,000.00

 

 

X-F

90276RAE8

1.348078%

8,184,000.00

8,184,000.00

0.00

9,193.89

0.00

0.00

9,193.89

8,184,000.00

 

 

X-G

90276RAG3

1.348078%

20,458,000.00

20,458,000.00

0.00

22,982.49

0.00

0.00

22,982.49

20,458,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 
 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                          Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

                           Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses               Total Distribution

Ending Balance                        Support¹

Support¹

 

X-NR

90276RAJ7

1.348078%

13,298,557.00

10,222,269.46

0.00

11,483.68

0.00

0.00

11,483.68

10,222,269.46

 

Notional SubTotal

 

818,339,557.00

674,783,194.90

0.00

632,310.30

0.00

0.00

632,310.30

674,021,011.42

 

 

Deal Distribution Total

 

 

 

762,183.48

2,507,113.85

0.00

0.00

3,269,297.33

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 29

 


 
 

 

                     

 

 

 

 

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

90276RBA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276RBB3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276RBC1

175.63375739

18.70802091

0.49265261

0.00000000

0.00000000

0.00000000

0.00000000

19.20067352

156.92573648

A-3

90276RBD9

910.10812198

0.00000000

2.50355577

0.00000000

0.00000000

0.00000000

0.00000000

2.50355577

910.10812198

A-4

90276RBE7

1,000.00000000

0.00000000

2.96916667

0.00000000

0.00000000

0.00000000

0.00000000

2.96916667

1,000.00000000

A-S

90276RBH0

1,000.00000000

0.00000000

3.19666667

0.00000000

0.00000000

0.00000000

0.00000000

3.19666667

1,000.00000000

B

90276RBJ6

1,000.00000000

0.00000000

3.53250008

0.00000000

0.00000000

0.00000000

0.00000000

3.53250008

1,000.00000000

C

90276RBK3

1,000.00000000

0.00000000

3.89839861

0.00000000

0.00000000

0.00000000

0.00000000

3.89839861

1,000.00000000

D

90276RAL2

1,000.00000000

0.00000000

2.41666667

0.00000000

0.00000000

0.00000000

0.00000000

2.41666667

1,000.00000000

E

90276RAN8

1,000.00000000

0.00000000

1.82114682

0.95385287

6.63526303

0.00000000

0.00000000

1.82114682

1,000.00000000

F

90276RAQ1

1,000.00000000

0.00000000

0.00000000

2.77500000

42.44336877

0.00000000

0.00000000

0.00000000

1,000.00000000

G

90276RAS7

1,000.00000000

0.00000000

0.00000000

2.77500000

71.14689608

0.00000000

0.00000000

0.00000000

1,000.00000000

NR

90276RAU2

768.67508708

0.00000000

0.00000000

2.13307354

122.62620674

0.00000000

0.00000000

0.00000000

768.67508708

Z

90276RAX6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276RAY4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276RBF4

754.76431418

0.00000000

0.77209213

0.00000000

0.00000000

0.00000000

0.00000000

0.77209213

753.43377254

X-B

90276RBG2

1,000.00000000

0.00000000

0.48142942

0.00000000

0.00000000

0.00000000

0.00000000

0.48142942

1,000.00000000

X-D

90276RAA6

1,000.00000000

0.00000000

1.48173193

0.00000000

0.00000000

0.00000000

0.00000000

1.48173193

1,000.00000000

X-E

90276RAC2

1,000.00000000

0.00000000

1.12339891

0.00000000

0.00000000

0.00000000

0.00000000

1.12339891

1,000.00000000

X-F

90276RAE8

1,000.00000000

0.00000000

1.12339809

0.00000000

0.00000000

0.00000000

0.00000000

1.12339809

1,000.00000000

X-G

90276RAG3

1,000.00000000

0.00000000

1.12339867

0.00000000

0.00000000

0.00000000

0.00000000

1.12339867

1,000.00000000

X-NR

90276RAJ7

768.67508708

0.00000000

0.86352828

0.00000000

0.00000000

0.00000000

0.00000000

0.86352828

768.67508708

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 29

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

03/01/26 - 03/30/26

30

0.00

20,071.16

0.00

20,071.16

0.00

0.00

0.00

20,071.16

0.00

 

A-3

03/01/26 - 03/30/26

30

0.00

495,759.12

0.00

495,759.12

0.00

0.00

0.00

495,759.12

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

727,386.45

0.00

727,386.45

0.00

0.00

0.00

727,386.45

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

442,282.94

0.00

442,282.94

0.00

0.00

0.00

442,282.94

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

71,900.04

0.00

71,900.04

0.00

0.00

0.00

71,900.04

0.00

 

X-D

03/01/26 - 03/30/26

30

0.00

56,080.59

0.00

56,080.59

0.00

0.00

0.00

56,080.59

0.00

 

X-E

03/01/26 - 03/30/26

30

0.00

18,386.67

0.00

18,386.67

0.00

0.00

0.00

18,386.67

0.00

 

X-F

03/01/26 - 03/30/26

30

0.00

9,193.89

0.00

9,193.89

0.00

0.00

0.00

9,193.89

0.00

 

X-G

03/01/26 - 03/30/26

30

0.00

22,982.49

0.00

22,982.49

0.00

0.00

0.00

22,982.49

0.00

 

X-NR

03/01/26 - 03/30/26

30

0.00

11,483.68

0.00

11,483.68

0.00

0.00

0.00

11,483.68

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

274,676.78

0.00

274,676.78

0.00

0.00

0.00

274,676.78

0.00

 

B

03/01/26 - 03/30/26

30

0.00

112,019.11

0.00

112,019.11

0.00

0.00

0.00

112,019.11

0.00

 

C

03/01/26 - 03/30/26

30

0.00

123,618.22

0.00

123,618.22

0.00

0.00

0.00

123,618.22

0.00

 

D

03/01/26 - 03/30/26

30

0.00

91,466.00

0.00

91,466.00

0.00

0.00

0.00

91,466.00

0.00

 

E

03/01/26 - 03/30/26

30

92,730.31

45,418.43

0.00

45,418.43

15,611.71

0.00

0.00

29,806.71

108,599.35

 

F

03/01/26 - 03/30/26

30

323,747.53

22,710.60

0.00

22,710.60

22,710.60

0.00

0.00

0.00

347,356.53

 

G

03/01/26 - 03/30/26

30

1,394,881.45

56,770.95

0.00

56,770.95

56,770.95

0.00

0.00

0.00

1,455,523.20

 

NR

03/01/26 - 03/30/26

30

1,597,950.49

28,366.80

0.00

28,366.80

28,366.80

0.00

0.00

0.00

1,630,751.60

 

Totals

 

 

3,409,309.78

2,630,573.92

0.00

2,630,573.92

123,460.06

0.00

0.00

2,507,113.85

3,542,230.68

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 29

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,269,297.33

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 29

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,640,694.33

Master Servicing Fee

3,874.08

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,503.77

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

290.53

ARD Interest

0.00

Operating Advisor Fee

987.81

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

174.32

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,640,694.33

Total Fees

10,120.51

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

762,183.48

Reimbursement for Interest on Advances

4,181.57

Unscheduled Principal Collections

 

ASER Amount

84,552.79

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

31,027.78

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

3,697.92

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

762,183.48

Total Expenses/Reimbursements

123,460.06

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,507,113.85

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

762,183.48

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,269,297.33

Total Funds Collected

3,402,877.81

Total Funds Distributed

3,402,877.90

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 29

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

674,783,194.90

674,783,194.90

Beginning Certificate Balance

674,783,194.90

(-) Scheduled Principal Collections

762,183.48

762,183.48

(-) Principal Distributions

762,183.48

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

674,021,011.42

674,021,011.42

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

676,079,900.00

676,079,900.00

Ending Certificate Balance

674,021,011.42

Ending Actual Collateral Balance

675,354,701.03

675,354,701.03

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.68%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 29

 


 
 

 

                             

 

 

 

 

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

7

71,619,302.39

10.63%

16

4.5326

NAP

Defeased

7

71,619,302.39

10.63%

16

4.5326

NAP

 

5,000,000 or less

6

18,678,062.51

2.77%

15

4.5150

2.195569

1.40 or less

15

177,979,661.89

26.41%

17

4.6192

0.918733

5,000,001 to 10,000,000

10

66,749,354.99

9.90%

16

4.5409

1.572283

1.41 to 1.50

2

55,146,616.38

8.18%

17

4.8822

1.478402

10,000,001 to 15,000,000

11

140,048,525.26

20.78%

12

4.6543

2.002287

1.51 to 1.60

1

5,341,440.73

0.79%

16

5.4400

1.549000

15,000,001 to 20,000,000

5

85,489,734.05

12.68%

17

4.7917

1.487926

1.61 to 1.70

3

66,861,948.53

9.92%

16

4.8124

1.674105

20,000,001 to 25,000,000

5

114,797,909.76

17.03%

17

4.5016

2.323088

1.71 to 1.80

3

35,826,730.56

5.32%

17

4.6841

1.766269

25,000,001 to 30,000,000

2

51,036,698.39

7.57%

16

4.2651

1.421809

1.81 to 1.90

1

20,000,000.00

2.97%

17

5.0200

1.874900

30,000,001 to 35,000,000

1

34,203,703.36

5.07%

16

4.8100

1.485200

1.91 to 2.00

2

32,076,016.75

4.76%

16

4.5064

1.922392

35,000,001 to 40,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

3

19,597,882.86

2.91%

17

4.5321

2.055085

 

40,000,001 or greater

2

91,397,720.71

13.56%

16

4.2734

2.456210

2.26 to 2.50

2

35,758,262.40

5.31%

17

4.6985

2.338729

 

Totals

49

674,021,011.42

100.00%

15

4.5445

1.905703

2.51 or greater

10

153,813,148.93

22.82%

11

4.0743

3.358114

 

 

 

 

 

 

 

 

Totals

49

674,021,011.42

100.00%

15

4.5445

1.905703

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 29

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

20

71,619,302.39

10.63%

16

4.5326

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

20

71,619,302.39

10.63%

16

4.5326

NAP

California

8

97,353,127.35

14.44%

16

4.5527

1.567530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

14

30,851,779.22

4.58%

16

4.5796

2.692363

Florida

6

53,578,305.38

7.95%

17

4.8762

1.719274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

10

143,588,107.94

21.30%

11

4.7069

1.665355

Illinois

5

60,140,828.40

8.92%

7

4.6164

1.595541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

48,250,000.00

7.16%

16

4.7400

1.682600

Kentucky

1

5,879,685.23

0.87%

13

6.0720

1.235200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

8

51,255,620.02

7.60%

17

4.7350

1.906551

Maryland

3

5,668,773.15

0.84%

17

4.4900

2.020100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

12

185,573,504.06

27.53%

16

4.2024

1.924176

Michigan

12

13,045,594.35

1.94%

17

4.5300

2.545400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

15,200,000.00

2.26%

18

5.3100

1.735500

Missouri

1

15,431,315.69

2.29%

17

4.6100

1.075500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

15

127,682,697.80

18.94%

17

4.6156

2.220873

Nevada

1

3,366,202.48

0.50%

14

4.9600

1.308500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

81

674,021,011.42

100.00%

15

4.5445

1.905703

New Jersey

2

17,806,184.87

2.64%

15

4.6159

2.800035

 

 

 

 

 

 

 

 

New Mexico

1

13,250,000.00

1.97%

17

4.3600

3.000400

 

 

 

 

 

 

 

 

New York

6

127,442,913.02

18.91%

16

4.0165

2.389585

 

 

 

 

 

 

 

 

Ohio

1

14,626,730.56

2.17%

17

4.4500

1.795400

 

 

 

 

 

 

 

 

Pennsylvania

5

37,678,287.60

5.59%

17

5.0037

1.454115

 

 

 

 

 

 

 

 

South Carolina

1

4,611,948.53

0.68%

13

5.0000

1.658400

 

 

 

 

 

 

 

 

Texas

5

73,865,885.83

10.96%

16

4.7367

1.558529

 

 

 

 

 

 

 

 

Utah

2

33,655,926.60

4.99%

16

4.5862

2.955625

 

 

 

 

 

 

 

 

Washington

1

25,000,000.00

3.71%

18

4.6200

2.283100

 

 

 

 

 

 

 

 

Totals

81

674,021,011.42

100.00%

15

4.5445

1.905703

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 29

 


 
 

 

                             

 

 

 

 

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

7

71,619,302.39

10.63%

16

4.5326

NAP

Defeased

7

71,619,302.39

10.63%

16

4.5326

NAP

 

3.5000% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.5001% to 4.0000%

6

86,000,000.00

12.76%

15

3.7165

3.148764

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.0001% to 4.5000%

11

147,562,819.08

21.89%

12

4.3278

1.619871

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 5.0000%

21

322,417,763.99

47.83%

17

4.7588

1.795430

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0001% or greater

4

46,421,125.96

6.89%

17

5.2965

1.710731

49 months or greater

42

602,401,709.03

89.37%

15

4.5459

1.939103

 

Totals

49

674,021,011.42

100.00%

15

4.5445

1.905703

Totals

49

674,021,011.42

100.00%

15

4.5445

1.905703

(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 29

 


 
 

 

                             

 

 

 

 

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

7

71,619,302.39

10.63%

16

4.5326

NAP

Defeased

7

71,619,302.39

10.63%

16

4.5326

NAP

 

60 months or less

42

602,401,709.03

89.37%

15

4.5459

1.939103

Interest Only

14

252,000,000.00

37.39%

14

4.3326

2.350164

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

28

350,401,709.03

51.99%

17

4.6993

1.643478

 

Totals

49

674,021,011.42

100.00%

15

4.5445

1.905703

300 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

49

674,021,011.42

100.00%

15

4.5445

1.905703

(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 29

 


 
 

 

                         

 

 

 

 

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

7

71,619,302.39

10.63%

16

4.5326

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

5

59,382,002.13

8.81%

15

4.1873

2.347372

 

 

 

 

 

 

12 months or less

34

499,435,781.51

74.10%

15

4.5732

1.909950

 

 

 

 

 

 

13 months to 24 months

2

32,825,662.99

4.87%

17

4.6694

1.470762

 

 

 

 

 

 

25 months or greater

1

10,758,262.40

1.60%

16

4.8810

2.468000

 

 

 

 

 

 

Totals

49

674,021,011.42

100.00%

15

4.5445

1.905703

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 29

 


 
 

 

                               

 

 

 

 

 

 

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

453011579

OF

New York

NY

Actual/360

3.752%

139,388.53

0.00

0.00

N/A

08/09/27

--

43,147,720.71

43,147,720.71

04/09/26

1A

303161175

OF

New York

NY

Actual/360

3.752%

22,136.26

0.00

0.00

N/A

08/09/27

--

6,852,279.29

6,852,279.29

04/09/26

2

300571742

MU

Dallas

TX

Actual/360

4.740%

196,940.42

0.00

0.00

N/A

08/06/27

--

48,250,000.00

48,250,000.00

04/06/26

4

308901004

RT

South Jordan

UT

Actual/360

4.586%

83,248.38

44,706.61

0.00

N/A

08/06/27

--

21,079,660.37

21,034,953.76

04/06/26

4A

308901104

RT

South Jordan

UT

Actual/360

4.586%

49,949.03

26,823.96

0.00

N/A

08/06/27

--

12,647,796.80

12,620,972.84

04/06/26

5

303161159

LO

Brea

CA

Actual/360

4.810%

141,919.85

60,361.62

0.00

N/A

08/01/27

--

34,264,064.98

34,203,703.36

04/01/26

6

307771017

OF

New York

NY

Actual/360

3.669%

18,958.57

0.00

0.00

N/A

06/01/27

--

6,000,000.00

6,000,000.00

04/01/26

6A

308901006

OF

New York

NY

Actual/360

3.669%

78,994.03

0.00

0.00

N/A

06/01/27

--

25,000,000.00

25,000,000.00

04/01/26

7

300571727

LO

Irvine

CA

Actual/360

4.380%

96,528.42

56,343.13

0.00

N/A

07/06/27

--

25,593,041.52

25,536,698.39

04/06/26

8

308901008

MF

East Orange

NJ

Actual/360

4.510%

106,364.15

47,341.59

0.00

N/A

08/01/27

--

27,387,950.87

27,340,609.28

04/01/26

9

308901009

MF

Philadelphia

PA

Actual/360

5.000%

60,277.78

0.00

0.00

N/A

09/06/27

--

14,000,000.00

14,000,000.00

01/06/26

9A

308901109

MF

Philadelphia

PA

Actual/360

5.000%

60,277.78

0.00

0.00

N/A

09/06/27

--

14,000,000.00

14,000,000.00

01/06/26

10

28001132

OF

New York

NY

Actual/360

4.150%

91,127.08

0.00

0.00

N/A

09/06/27

--

25,500,000.00

25,500,000.00

04/06/26

11

28001135

LO

Orlando

FL

Actual/360

4.748%

93,460.50

39,007.31

0.00

N/A

09/06/27

--

22,859,050.29

22,820,042.98

04/06/26

12

308901012

RT

Puyallup

WA

Actual/360

4.620%

99,458.33

0.00

0.00

N/A

10/06/27

--

25,000,000.00

25,000,000.00

04/06/26

13

303161178

OF

New York

NY

Actual/360

5.000%

90,348.15

41,173.15

0.00

N/A

10/01/27

--

20,984,086.17

20,942,913.02

04/01/26

14

303161179

OF

Rolling Meadows

IL

Actual/360

4.450%

73,638.19

41,108.94

0.00

N/A

10/01/27

--

19,216,926.48

19,175,817.54

04/01/24

15

28001059

OF

Jacksonville

FL

Actual/360

5.020%

86,455.56

0.00

0.00

09/06/27

10/06/31

--

20,000,000.00

20,000,000.00

04/06/26

16

28001111

IN

Hamilton Township

NJ

Actual/360

4.595%

62,175.94

31,070.96

0.00

N/A

07/06/27

--

15,713,671.78

15,682,600.82

04/06/26

17

308901017

LO

St Louis

MO

Actual/360

4.610%

61,373.29

29,034.32

0.00

N/A

09/01/27

--

15,460,350.01

15,431,315.69

04/01/26

18

300571755

RT

San Antonio

TX

Actual/360

4.890%

61,461.71

25,212.76

0.00

N/A

09/06/27

--

14,596,092.34

14,570,879.58

03/06/26

19

28201137

RT

Macedonia

OH

Actual/360

4.450%

56,146.37

25,456.07

0.00

N/A

09/06/27

--

14,652,186.63

14,626,730.56

04/06/26

20

300571758

98

Chicago

IL

Actual/360

5.310%

69,502.00

0.00

0.00

N/A

10/06/27

--

15,200,000.00

15,200,000.00

04/06/26

21

308901021

RT

Kailua Kona

HI

Actual/360

4.650%

54,937.35

23,006.31

0.00

N/A

09/06/27

06/06/27

13,720,046.71

13,697,040.40

04/06/26

22

308901022

IN

Troy

MI

Actual/360

4.530%

50,982.38

24,016.86

0.00

N/A

09/01/27

--

13,069,611.21

13,045,594.35

04/01/26

23

308901023

LO

Berkeley

CA

Actual/360

4.820%

51,430.95

20,876.85

0.00

N/A

09/06/27

--

12,391,342.37

12,370,465.52

04/06/26

25

308901025

MF

Santa Fe

NM

Actual/360

4.360%

49,746.39

0.00

0.00

N/A

09/01/27

--

13,250,000.00

13,250,000.00

04/01/26

27

308901027

MF

Various

Various

Actual/360

4.490%

38,768.58

21,456.29

0.00

N/A

09/01/27

--

10,027,076.30

10,005,620.01

04/01/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 
 

 

                               

 

 

 

 

 

 

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

28

308901028

RT

Sarasota

FL

Actual/360

4.881%

45,281.30

15,089.96

0.00

N/A

08/06/27

--

10,773,352.36

10,758,262.40

02/06/26

29

308901029

LO

Chicago

IL

Actual/360

4.044%

37,610.13

0.00

0.00

N/A

08/05/22

--

10,800,000.00

10,800,000.00

04/05/26

30

308901030

OF

Chicago

IL

Actual/360

4.180%

30,387.01

16,446.64

0.00

N/A

09/01/27

--

8,442,139.14

8,425,692.50

10/01/24

31

28001140

RT

Cypress

CA

Actual/360

4.376%

28,344.84

14,099.42

0.00

N/A

10/06/27

--

7,522,073.16

7,507,973.74

04/06/26

32

308901032

Various      McAllen

TX

Actual/360

4.521%

29,126.62

13,284.86

0.00

N/A

09/06/27

--

7,481,963.66

7,468,678.80

04/06/26

33

308901033

MF

Various

FL

Actual/360

4.950%

31,013.38

11,688.22

0.00

N/A

07/01/27

--

7,275,865.31

7,264,177.09

04/01/26

34

28001129

RT

Indian Trail

NC

Actual/360

4.374%

25,972.04

13,966.06

0.00

N/A

09/06/27

--

6,895,536.97

6,881,570.91

04/06/26

35

300571728

LO

Costa Mesa

CA

Actual/360

4.380%

24,920.74

14,546.10

0.00

N/A

07/06/27

--

6,607,353.61

6,592,807.51

04/06/26

36

308901036

RT

East Saint Louis

IL

Actual/360

5.000%

28,210.75

12,856.10

0.00

N/A

10/06/27

--

6,552,174.46

6,539,318.36

04/06/26

38

308901038

OF

Laguna Hills

CA

Actual/360

4.430%

23,478.42

13,206.60

0.00

N/A

10/01/27

--

6,154,685.43

6,141,478.83

04/01/26

39

300571752

IN

Grand Blanc

MI

Actual/360

4.640%

22,745.12

18,131.01

0.00

N/A

09/06/27

03/06/27

5,692,604.75

5,674,473.74

04/06/26

40

28001130

RT

Lithia Springs

GA

Actual/360

4.082%

24,605.39

0.00

0.00

N/A

09/06/27

--

7,000,000.00

7,000,000.00

04/06/26

41

308901041

LO

Erlanger

KY

Actual/360

6.072%

30,795.14

9,987.51

0.00

N/A

05/05/27

--

5,889,672.74

5,879,685.23

04/05/26

43

300571734

LO

Chambersburg

PA

Actual/360

5.440%

25,068.07

9,901.81

0.00

N/A

08/06/27

--

5,351,342.54

5,341,440.73

04/06/26

44

308901044

LO

Duncan

SC

Actual/360

5.000%

19,919.74

14,571.07

0.00

N/A

05/01/27

--

4,626,519.60

4,611,948.53

04/01/26

45

308901045

RT

Torrance

CA

Actual/360

3.658%

12,885.45

0.00

0.00

N/A

06/01/27

--

4,091,250.00

4,091,250.00

04/01/26

45A

308901145

RT

Torrance

CA

Actual/360

3.658%

2,862.12

0.00

0.00

N/A

06/01/27

--

908,750.00

908,750.00

04/01/26

47

308901047

RT

Ephrata

PA

Actual/360

4.430%

14,381.66

8,609.30

0.00

N/A

12/01/26

--

3,770,040.27

3,761,430.97

04/01/26

48

28001125

OF

Houston

TX

Actual/360

4.518%

13,943.41

7,636.19

0.00

N/A

09/06/27

--

3,583,963.64

3,576,327.45

04/06/26

49

308901049

RT

Las Vegas

NV

Actual/360

4.960%

14,406.62

6,834.97

0.00

N/A

06/01/27

--

3,373,037.45

3,366,202.48

04/01/26

50

308901050

IN

Howell

NJ

Actual/360

4.770%

8,740.41

4,330.93

0.00

N/A

10/01/27

--

2,127,914.98

2,123,584.05

04/01/26

Totals

 

 

 

 

 

 

2,640,694.33

762,183.48

0.00

 

 

 

674,783,194.90

674,021,011.42

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 29

 


 
 

 

                           

 

 

 

 

 

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

46,884,641.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

3,983,818.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

6,563,486.00

4,812,021.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,372,898.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

76,992,877.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,951,164.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

9

2,039,222.16

1,150,034.00

01/01/25

09/30/25

11/12/25

0.00

0.00

60,087.91

174,825.00

0.00

0.00

 

 

9A

0.00

0.00

--

--

11/12/25

0.00

0.00

60,087.91

174,825.00

0.00

0.00

 

 

10

3,180,959.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,764,613.42

2,598,308.79

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

4,895,092.00

3,820,547.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,408,909.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

(389,244.14)

59,795.02

01/01/25

06/30/25

11/12/25

16,094,528.59

1,684,185.61

52,882.46

1,127,316.41

711,052.91

0.00

 

 

15

2,913,704.40

1,456,852.70

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

3,342,870.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,425,732.49

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,291,909.00

967,341.38

01/01/25

09/30/25

--

0.00

0.00

86,611.63

86,611.63

0.00

0.00

 

 

19

3,660,320.27

2,999,244.10

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,434,351.35

1,090,847.60

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

22

2,483,350.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

2,386,549.00

1,803,024.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,811,327.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,487,468.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 29

 


 
 

 

                           

 

 

 

 

 

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

 

28

1,053,425.54

1,840,983.00

10/01/22

09/30/23

--

0.00

0.00

60,225.15

120,654.16

404,448.85

0.00

 

 

29

17,702,055.86

15,669,890.00

01/01/25

09/30/25

03/11/25

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

0.00

42,004.00

01/01/25

09/30/25

01/12/26

6,383,274.05

242,830.36

23,770.40

599,523.12

413,813.32

0.00

 

 

31

619,170.58

434,054.44

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,037,564.00

825,859.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

162,991.00

581,592.10

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,001,349.04

807,138.13

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

690,178.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

41

687,898.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

726,928.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

799,322.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

59,746,222.00

44,992,864.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45A

0.00

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

319,837.88

231,321.43

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

358,406.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

377,958.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

265,169,331.36

86,183,721.69

 

 

 

22,477,802.64

1,927,015.97

343,665.45

2,283,755.32

1,529,315.08

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 29

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 18 of 29

 


 
 

 

                                         

 

 

 

 

 

 

 

 

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

1

10,758,262.40

2

28,000,000.00

2

27,601,510.04

1

8,425,692.50

2

29,975,817.54

0

0.00

 

0

0.00

0

0.00

4.544466%

4.488438%

15

03/17/26

0

0.00

3

38,773,352.36

2

27,659,065.62

1

8,442,139.14

2

30,016,926.48

0

0.00

 

0

0.00

0

0.00

4.544590%

4.488560%

16

02/18/26

3

38,792,750.74

0

0.00

2

27,726,458.95

1

8,461,463.63

2

30,064,995.32

0

0.00

 

0

0.00

0

0.00

4.544743%

4.488712%

17

01/16/26

1

10,807,696.35

2

28,000,000.00

2

27,783,545.81

1

8,477,781.97

2

30,105,763.84

0

0.00

 

0

0.00

1

2,704,147.22

4.544864%

4.488832%

18

12/17/25

1

10,822,579.41

0

0.00

5

61,619,185.88

1

8,494,041.79

2

30,146,376.73

0

0.00

 

0

0.00

0

0.00

4.548750%

4.490943%

19

11/18/25

1

10,838,863.59

0

0.00

5

61,689,595.85

1

8,511,228.00

2

30,189,222.16

0

0.00

 

0

0.00

0

0.00

4.548882%

4.491072%

20

10/20/25

1

10,853,616.20

0

0.00

5

61,755,564.93

1

8,527,367.86

2

30,229,516.46

0

0.00

 

0

0.00

0

0.00

4.549002%

4.491190%

21

09/17/25

0

0.00

0

0.00

5

61,825,469.58

1

8,544,438.38

2

30,272,054.72

0

0.00

 

0

0.00

0

0.00

4.549131%

4.491317%

22

08/15/25

2

36,384,397.88

0

0.00

5

61,890,918.50

1

8,560,459.13

2

30,312,032.82

0

0.00

 

0

0.00

0

0.00

4.549249%

4.491433%

23

07/17/25

1

10,898,959.90

2

28,000,000.00

3

33,956,116.93

1

8,576,422.42

2

30,351,858.32

0

0.00

 

0

0.00

0

0.00

4.549367%

4.501740%

24

06/17/25

3

38,914,934.66

0

0.00

3

34,025,278.55

1

8,593,322.66

2

30,393,944.57

0

0.00

 

0

0.00

0

0.00

4.549494%

4.501853%

25

05/16/25

3

38,929,368.87

0

0.00

3

34,089,962.64

1

8,609,168.09

2

30,433,457.38

0

0.00

 

0

0.00

0

0.00

4.549610%

4.501956%

26

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 29

 


 
 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

9

308901009

01/06/26

2

2

 

60,087.91

174,825.00

45,202.31

14,000,000.00

07/15/25

13

 

 

 

 

9A

308901109

01/06/26

2

2

 

60,087.91

174,825.00

0.00

14,000,000.00

07/15/25

13

 

 

 

 

14

303161179

04/01/24

23

6

 

52,882.46

1,127,316.41

838,075.40

20,152,674.86

12/23/22

7

 

 

 

05/09/24

18

300571755

03/06/26

0

B

 

86,611.63

86,611.63

18,627.42

14,596,092.34

03/20/24

13

 

 

 

 

28

308901028

02/06/26

1

1

 

60,225.15

120,654.16

569,896.95

10,792,750.74

01/19/24

13

 

 

 

 

30

308901030

10/01/24

17

6

 

23,770.40

599,523.12

715,979.71

8,723,449.72

11/05/24

2

 

 

02/04/25

 

Totals

 

 

 

 

 

343,665.45

2,283,755.32

2,187,781.79

82,264,967.66

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

   Total

   Performing

 Non-Performing

            REO/Foreclosure

 

 

Past Maturity

 

10,800,000

0

0

 

 

10,800,000

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

9,435,905

9,435,905

0

 

 

0

 

13 - 24 Months

 

633,785,107

567,425,334

      38,758,262

27,601,510

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

20,000,000

20,000,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

   Total

  Current

  30-59 Days

    60-89 Days

     90+ Days

REO/Foreclosure

 

 

Apr-26

674,021,011

596,861,239

10,758,262

28,000,000

0

 

38,401,510

 

Mar-26

674,783,195

597,550,777

0

38,773,352

0

 

38,459,066

 

Feb-26

675,695,891

598,376,682

38,792,751

0

0

 

38,526,459

 

Jan-26

676,451,386

599,060,144

10,807,696

28,000,000

0

 

38,583,546

 

Dec-25

682,982,634

599,740,868

10,822,579

0

33,778,767

38,640,419

 

Nov-25

683,793,971

600,465,512

10,838,864

0

33,789,146

38,700,450

 

Oct-25

684,549,785

601,140,604

10,853,616

0

33,798,681

38,756,884

 

Sep-25

685,355,062

612,729,592

0

0

33,808,976

38,816,493

 

Aug-25

686,104,639

577,029,322

36,384,398

0

33,818,427

38,872,492

 

Jul-25

686,851,221

603,196,145

10,898,960

28,000,000

5,827,836

38,928,281

 

Jun-25

687,647,600

603,907,387

38,914,935

0

5,838,011

38,987,267

 

May-25

688,388,018

604,568,687

38,929,369

0

5,847,337

39,042,625

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 21 of 29

 


 
 

 

                     

 

 

 

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

9

308901009

14,000,000.00

14,000,000.00

32,200,000.00

10/14/25

1,114,320.63

1.04670

09/30/25

09/06/27

I/O

9A

308901109

14,000,000.00

14,000,000.00

 

--

2,386,684.00

1.65000

--

09/06/27

I/O

14

303161179

19,175,817.54

20,152,674.86

6,400,000.00

09/12/25

59,795.02

0.08680

06/30/25

10/01/27

257

18

300571755

14,570,879.58

14,596,092.34

23,000,000.00

07/05/17

803,564.02

1.03010

09/30/25

09/06/27

257

23

308901023

12,370,465.52

12,370,299.75

100,300,000.00

04/11/17

1,803,024.00

0.72560

09/30/25

09/06/27

257

28

308901028

10,758,262.40

10,792,750.74

19,400,000.00

07/17/17

1,787,984.00

2.46800

09/30/23

08/06/27

257

29

308901029

10,800,000.00

10,800,000.00

192,800,000.00

05/27/25

12,595,157.00

5.16480

09/30/25

08/05/22

I/O

30

308901030

8,425,692.50

8,723,449.72

3,626,000.00

09/22/25

(24,074.00)

(0.05710)

09/30/25

09/01/27

257

Totals

 

104,101,117.54

105,435,267.41

377,726,000.00

 

20,526,454.67

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 29

 


 
 

 

             

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

Servicing

 

 

 

 

Property

 

Transfer

Resolution

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

9

308901009

MF

PA

07/15/25

13

 

 

The loan transferred to Special Servicing on 7/15/2025 due to payment default. The PNL has been executed. The Borrower submitted a loan modification request however, the parties were unable to agree on terms. Special Servicer intends to

 

commence foreclosure and receivership litigation imminently.

 

 

 

9A

308901109

MF

PA

07/15/25

13

 

 

The loan transferred to Special Servicing on 7/15/2025 due to payment default. The PNL has been executed. The Borrower submitted a loan modification request however, the parties were unable to agree on terms. Special Servicer intends to

 

commence foreclosure and receivership litigation imminently.

 

 

 

14

303161179

OF

IL

12/23/22

7

 

 

The Loan transferred due to Imminent Monetary Default and CBRE was appointed as receiver in July 2023. A foreclosure sale took place in January 2024 and on February 22, 2024 the court approved the sale. Special Servicer focused on

 

leasing but leasing has been slower than initially expected. Currently working on lease negotiations with an approx.10k SF tenant. Once lease is complete, Special Servicer is looking to take the property to market. Currently, evaluating listing

 

platform and brokerage teams.

 

 

 

 

 

18

300571755

RT

TX

03/20/24

13

 

 

Per recent communication, Borrower is attempting to sell the Property by July 2026 in order to pay off the Loan. No further documentation has been received to date regarding the potential Guarantor change. Property is 90.19% as of 12/31/2025.

 

 

23

308901023

LO

CA

02/27/25

11

 

 

Loan payments remain current through April 2026. Per February 2026 STR report, T-12 property occupancy of 75.7% (112.5% index), ADR of $171.15 (94.2% index), and RevPAR of $129.58 (105.9% index). Loan will remain in Special Servicing

 

until Property performance stabilizes.

 

 

 

 

28

308901028

RT

FL

01/19/24

13

 

 

Loan transferred to Special Servicing due to payment default as of 12/7/24. On 1/23/25, a fire caused extensive damage to the Property, requiring significant repairs and resulting in operational disruption. Following the event, the Borrower

 

unilaterally terminated leases, with occupancy declining from approximately 90% to 57%, driving DSCR below 1.0x and materially impairing refinance prospects. Two parcels remain non-operational and require approximately $1.0MM in

 

restoration costs. A foreclosure complaint was filed on 12/23/25, and the Borrower filed its answer on 3/9/26 following extensions. Defendants have served a request for production, with responses due 4/9/26, and a motion to appoint a Receiver

 

was filed on 3/30/26, with a hearing currently being scheduled.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 23 of 29

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

29

308901029

LO

IL

06/23/20

7

 

 

 

 

Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Hotel is managed by Marriott. As of 9/30/25, Special Servicer continues to optimize property operations with projected disposition in Q4 2025.

 

 

 

30

308901030

OF

IL

11/05/24

2

 

 

 

 

Receiver remains in place, and Property is 100% vacant. Receiver has engaged a broker to sell the Property, and marketing commenced on 4/1/26. Special Servicer continues to monitor the sale process.

 

 

 

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 24 of 29

 


 
 

 

                   

 

 

 

 

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

303161159

0.00

4.81000%

0.00

4.81000%

9

11/22/21

04/01/20

12/13/21

5

303161159

0.00

4.81000%

0.00

4.81000%

9

12/13/21

04/01/20

11/22/21

11

28001135

0.00

4.74800%

0.00

4.74800%

 

03/07/22

10/06/20

06/13/22

11

28001135

0.00

4.74800%

0.00

4.74800%

 

06/13/22

10/06/20

03/07/22

17

308901017

0.00

4.61000%

0.00

4.61000%

10

11/30/21

05/01/21

--

17

308901017

0.00

4.61000%

0.00

4.61000%

10

01/11/22

05/01/21

11/30/21

21

308901021

15,116,000.00

4.65000%

15,116,000.00

4.65000%

10

07/01/20

06/06/20

09/11/20

21

308901021

0.00

4.65000%

0.00

4.65000%

10

09/11/20

06/06/20

07/01/20

29

308901029

10,800,000.00

4.04410%

10,800,000.00

4.04410%

10

05/11/20

05/12/20

05/12/20

33

308901033

0.00

4.95000%

0.00

4.95000%

10

11/10/20

11/12/20

--

33

308901033

0.00

4.95000%

0.00

4.95000%

10

02/11/21

11/12/20

11/10/20

43

300571734

0.00

5.44000%

0.00

5.44000%

8

05/31/22

05/31/22

--

43

300571734

0.00

5.44000%

0.00

5.44000%

8

07/11/22

06/06/20

05/31/22

44

308901044

5,496,886.73

5.00000%

5,496,886.73

5.00000%

10

07/30/20

07/01/20

09/11/20

44

308901044

0.00

5.00000%

0.00

5.00000%

10

09/11/20

07/01/20

07/30/20

Totals

 

31,412,886.73

 

31,412,886.73

 

 

 

 

 

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 25 of 29

 


 
 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number                      Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

26

28001146                      11/18/21

12,182,068.01

17,900,000.00

14,502,269.53

1,199,012.08

14,502,269.53

13,303,257.45

0.00

0.00

(11,288.18)

11,288.18

0.08%

42

308901042                     01/16/26

5,778,767.36

5,280,000.00

4,690,073.44

1,976,305.73

4,690,073.44

2,713,767.71

3,064,999.65

0.00

0.00

3,064,999.65

47.70%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

17,960,835.37

23,180,000.00

19,192,342.97

3,175,317.81

19,192,342.97

16,017,025.16

3,064,999.65

0.00

(11,288.18)

3,076,287.83

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 29

 


 
 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

26

28001146

06/17/22

0.00

0.00

11,288.18

0.00

0.00

11,288.18

0.00

0.00

11,288.18

 

 

11/18/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

42

308901042

01/16/26

0.00

0.00

3,064,999.65

0.00

0.00

3,064,999.65

0.00

0.00

3,064,999.65

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

3,076,287.83

0.00

0.00

3,076,287.83

0.00

0.00

3,076,287.83

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 27 of 29

 


 
 

 

                         

 

 

 

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)

9

0.00

0.00

6,027.78

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1,899.24

0.00

0.00

0.00

11

0.00

0.00

0.00

0.00

1,324.68

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

5,000.00

0.00

0.00

61,604.04

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

904.08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

0.00

0.00

695.02

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2,282.33

0.00

0.00

0.00

30

0.00

0.00

5,000.00

0.00

0.00

22,948.75

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

0.00

0.00

424.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

43

0.00

0.00

0.00

0.00

349.70

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

31,027.78

0.00

3,697.92

84,552.79

0.00

0.00

4,181.57

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

123,460.06

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 29 of 29

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 Morgan Stanley; Societe Generale 07-26-2017 43147720.71 120 08-09-2027 0.03751544 0.03751544 3 1 120 09-09-2017 true 1 A1 3 156314.32 43147720.71 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 54245034.63 43963197.13 UW CREFC 13236696.00 4.32 3.542 4.10 3.3213 F F 09-30-2025 false false 43147720.71 139388.53 0.03751544 0.000145 139388.53 0.00 0.00 43147720.71 43147720.71 04-09-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 1A 03-12-2026 04-13-2026 Morgan Stanley; Societe Generale 07-26-2017 6852279.29 120 08-09-2027 0.03751544 0.03751544 3 1 120 09-09-2017 1 A1 3 6852279.29 1 5 true true false false false NA NA N F false false 6852279.29 22136.26 0.03751544 0.000145 22136.26 0.00 0.00 6852279.29 6852279.29 04-09-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 2 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 08-11-2017 48250000.00 120 08-06-2027 0.0474 0.0474 3 1 120 09-06-2017 true 1 WL 3 190587.50 48250000.00 1 1 1 0 true true true false false 09-05-2019 05-05-2027 05-05-2027 PRESTON HOLLOW 7939 WALNUT HILL LANE Dallas TX 75230 Dallas MU 131222 131222 2013 79200000.00 MAI 07-13-2017 0.92 0.96 6 X Pediatric Associates 21269 06-30-2032 Trader Joe's Company 14497 03-31-2030 THIRSTY LION 7500 01-31-2033 05-31-2017 12-31-2024 12-31-2025 5899858.00 6949700.00 2159295.00 2965881.34 3740563.00 3983818.66 3658410.00 3901665.66 UW CREFC 2318814.61 1.61 1.718 1.58 1.6826 F F 12-31-2025 false false 48250000.00 196940.42 0.0474 0.0001575 196940.42 0.00 0.00 48250000.00 48250000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3 03-12-2026 04-13-2026 UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company 07-19-2017 20000000.00 60 0.0262 0.0262 3 1 60 09-06-2017 1 A1 3 87333.33 20000000.00 1 1 0 true true false false 05-05-2022 PARK WEST VILLAGE 1950 2017 600000000.00 05-10-2017 6 05-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 Midland Loan Services 5 08-11-2022 Prospectus Loan ID 3B 03-12-2026 04-13-2026 UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company 07-19-2017 5000000.00 60 0.0262 0.0262 3 1 60 09-06-2017 1 A1 3 5000000.00 1 0 true true false false NA F false false 0.00 0.00 0.00 0.00 1 0 Midland Loan Services 5 08-11-2022 Prospectus Loan ID 3A 03-12-2026 04-13-2026 UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company 07-19-2017 15000000.00 60 0.0262 0.0262 3 1 60 09-06-2017 1 A1 3 15000000.00 1 0 true true false false NA F false false 0.00 0.00 0.00 0.00 1 0 Midland Loan Services 5 08-11-2022 Prospectus Loan ID 4 03-12-2026 04-13-2026 UBS AG 08-04-2017 25000000.00 120 08-06-2027 360 0.045862 0.045862 3 1 0 09-06-2017 true 1 PP 2 204727.98 24938254.85 1 1 1 0 false true false false false 05-05-2027 THE DISTRICT 11400-11800 SOUTH BANGERTER HIGHWAY South Jordan UT 84095 Salt Lake RT 612102 612102 2006 130000000.00 MAI 07-13-2017 0.89 0.93 6 11-06-2019 N Mega Plex Theaters Miller 141400 01-31-2026 HARMONS 65000 11-30-2026 Hobby Lobby 55000 05-31-2027 06-30-2017 01-01-2025 09-30-2025 9966400.00 7523430.00 2976535.00 2711409.00 6989865.00 4812021.00 6600527.00 4520017.50 UW CREFC 1151595.00 1.42 4.1785 1.34 3.925 F F 09-30-2025 false false 21079660.37 127954.99 0.045862 0.00016046 83248.38 44706.61 0.00 21034953.76 21034953.76 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 4A 03-12-2026 04-13-2026 UBS AG 08-04-2017 15000000.00 120 08-06-2027 360 0.045862 0.045862 3 1 0 09-06-2017 1 PP 2 14962952.93 1 0 false true false false false NA NA N false false 12647796.80 76772.99 0.045862 0.00016046 49949.03 26823.96 0.00 12620972.84 12620972.84 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 5 03-12-2026 04-13-2026 Societe Generale 07-07-2017 38510000.00 120 08-01-2027 360 0.0481 0.0481 3 1 24 09-01-2017 true 1 WL 5 154360.92 38510000.00 1 1 1 0 true true false false true 04-30-2027 EMBASSY SUITES - BREA 900 EAST BIRCH STREET Brea CA 92821 Orange LO 228 228 1990 2017 69000000.00 MAI 06-09-2017 55400000.00 08-20-2021 MAI 0.85 0.83 6 11-01-2019 N 04-30-2017 12-31-2024 12-31-2025 14487616.64 15354993.00 9220017.80 10982094.99 5267598.85 4372898.01 4543218.01 3605148.36 UW CREFC 2427377.64 2.17 1.8014 1.87 1.4852 F F false true 34264064.98 202281.47 0.0481 0.0001575 141919.85 60361.62 0.00 34203703.36 34203703.36 04-01-2026 1 false 0 0 0 0 0 Trimont LLC 07-16-2020 12-27-2021 false 0.00 8 04-01-2020 8 08-01-2027 0 Prospectus Loan ID 6 03-12-2026 04-13-2026 JPMCB; Natixis; Deutsche Bank New York; Barclays; Societe Generale 05-05-2017 6000000.00 120 06-01-2027 0.036694 0.036694 3 1 120 07-01-2017 true 1 A1 3 94792.83 6000000.00 1 1 1 0 true true false false false 02-28-2027 245 PARK AVENUE 245 PARK AVENUE New York NY 10167 New York OF 1723993 1723993 1965 2006 2210000000.00 MAI 04-01-2017 0.91 0.95 6 11-01-2019 N Societe Generale 524212 10-31-2032 ARES MANAGEME 287491 06-30-2043 Houlihan Lokey Inc 219515 06-30-2034 03-31-2017 12-31-2024 12-31-2025 177756679.85 147760656.00 62448737.59 70767778.59 115307942.26 76992877.41 109564902.50 71249837.41 UW CREFC 40179930.00 2.87 1.9162 2.73 1.7732 F F 12-31-2025 false false 6000000.00 18958.57 0.036694 0.000145 18958.57 0.00 0.00 6000000.00 6000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC 11-18-2021 11-14-2022 false 8 Prospectus Loan ID 6A 03-12-2026 04-13-2026 JPMCB; Natixis; Deutsche Bank New York; Barclays; Societe Generale 05-05-2017 25000000.00 120 06-01-2027 0.036694 0.036694 3 1 120 07-01-2017 1 A1 3 25000000.00 1 0 true true false false false NA NA N F false false 25000000.00 78994.03 0.036694 0.000145 78994.03 0.00 0.00 25000000.00 25000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC 11-18-2021 11-14-2022 false 8 Prospectus Loan ID 7 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-28-2017 30600000.00 120 07-06-2027 360 0.0438 0.0438 3 1 0 08-06-2017 true 1 WL 2 152871.55 30483486.11 1 1 1 0 false true false false false 04-05-2027 HILTON GARDEN INN IRVINE/ORANGE COUNTY AIRPORT 2381 MORSE AVENUE Irvine CA 92614 Orange LO 170 170 2015 51100000.00 MAI 05-25-2017 0.82 0.83 6 11-06-2019 N 06-30-2017 12-31-2024 12-31-2025 8985785.17 10690390.00 5019544.00 6739225.16 3966240.00 3951164.84 3606809.01 3523549.24 UW CREFC 1834458.60 2.16 2.1538 1.97 1.9207 F F false false 25593041.52 152871.55 0.0438 0.0001575 96528.42 56343.13 0.00 25536698.39 25536698.39 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8 03-12-2026 04-13-2026 CIBC Inc. 07-31-2017 30300000.00 120 08-01-2027 360 0.0451 0.0451 3 1 36 09-01-2017 true 1 WL 5 113877.50 30300000.00 1 1 7 true true false false false 05-31-2027 Defeased 156 156 2017 46500000.00 MAI 07-26-2017 0.97 3 11-01-2019 F 3273180.00 893899.00 2379281.00 2341685.00 UW F false false 27387950.87 153705.74 0.0451 0.0001575 106364.15 47341.59 0.00 27340609.28 27340609.28 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9 03-12-2026 04-13-2026 UBS AG 08-17-2017 14000000.00 120 09-06-2027 0.05 0.05 3 1 120 10-06-2017 true 1 A1 3 116666.67 14000000.00 1 1 1 0 true true false false true 06-05-2027 FAIRMOUNT AT BREWERYTOWN 3000-3050 MASTER STREET A/K/A 1363 NORTH 31ST STREET Philadelphia PA 19121 Philadelphia MF 161 161 1928 2016 48600000.00 MAI 06-07-2017 32200000.00 10-14-2025 MAI 0.98 0.89 6 11-06-2019 N 06-30-2017 01-01-2025 09-30-2025 3437543.00 2244027.00 1050859.00 1093993.00 2386684.00 1150034.00 2339067.00 1114320.63 UW CREFC 1064583.00 1.68 1.0802 1.65 1.0467 F F false false 14000000.00 60277.78 0.05 0.0001575 60277.78 0.00 0.00 14000000.00 14000000.00 01-06-2026 1 false 174825 0 45202.31 2 0 Trimont LLC 07-15-2025 03-03-2022 false 0.00 13 12-09-2021 98 09-06-2027 0 Prospectus Loan ID 9A 03-12-2026 04-13-2026 UBS AG 08-17-2017 14000000.00 120 09-06-2027 0.05 0.05 3 1 120 10-06-2017 1 A1 3 14000000.00 1 0 true true false false true NA NA N F false false 14000000.00 60277.78 0.05 0.0001575 60277.78 0.00 0.00 14000000.00 14000000.00 01-06-2026 1 false 174825 0 0 2 0 Trimont LLC 07-15-2025 03-03-2022 false 13 12-09-2021 98 09-06-2027 Prospectus Loan ID 10 03-12-2026 04-13-2026 Ladder Capital Finance LLC 08-07-2017 25500000.00 120 09-06-2027 0.0415 0.0415 3 1 120 10-06-2017 true 1 PP 3 88187.50 25500000.00 1 1 1 0 true true false false false 07-05-2027 50 VARICK STREET 50 VARICK STREET New York NY 10013 New York OF 158574 158574 1960 2013 140000000.00 MAI 07-07-2017 1 1 6 11-06-2019 N Spring Studios New York LLC 83564 12-31-2029 Varick SP LLC dba Spring Place 71870 12-31-2029 05-31-2017 12-31-2024 12-31-2025 8514768.58 7069708.00 1759375.89 3888748.40 6755392.69 3180959.60 6596818.69 3022385.60 UW CREFC 3277330.00 2.06 0.9705 2.01 0.9222 F F 06-30-2025 false false 25500000.00 91127.08 0.0415 0.0001575 91127.08 0.00 0.00 25500000.00 25500000.00 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 11 03-12-2026 04-13-2026 Ladder Capital Finance LLC 08-24-2017 25400000.00 120 09-06-2027 360 0.04748 0.04748 3 1 30 10-06-2017 true 1 WL 5 100499.33 25400000.00 1 1 1 0 true true false false true 06-05-2027 DOUBLETREE ORLANDO 60 SOUTH IVANHOE BOULEVARD Orlando FL 32804 Orange LO 342 342 1985 2016 34800000.00 MAI 06-30-2018 37000000.00 04-01-2022 MAI 0.73 0.61 6 11-06-2019 N 07-31-2017 04-01-2024 03-31-2025 16080930.00 13425842.00 12190642.13 10827533.21 3890287.87 2598308.79 3247050.67 1955071.79 UW CREFC 1589613.72 2.45 1.6345 2.04 1.2299 F F false true 22859050.29 132467.81 0.04748 0.0001575 93460.50 39007.31 0.00 22819737.57 22820042.98 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 05-27-2020 12-13-2022 false 0.00 8 10-06-2020 09-06-2027 0 Prospectus Loan ID 12 03-12-2026 04-13-2026 UBS AG 09-19-2017 25000000.00 120 10-06-2027 0.0462 0.0462 3 1 120 11-06-2017 true 1 PP 3 0.00 25000000.00 1 1 1 0 true true false false false 07-05-2027 MERIDIAN SUNRISE VILLAGE 10507 156TH STREET EAST Puyallup WA 98374 Pierce RT 225217 225217 2007 75400000.00 MAI 04-05-2017 0.88 0.96 6 11-06-2019 N L.A. Fitness International LLC 45000 09-30-2028 HomeGoods Inc. 20348 09-30-2029 Petsmart 20150 02-28-2029 07-31-2017 01-01-2025 09-30-2025 6283706.00 5728855.00 1614118.00 1908308.00 4669588.00 3820547.00 4392442.00 3612687.75 UW CREFC 1582349.93 2.22 2.4144 2.08 2.2831 F F 09-30-2025 false false 25000000.00 99458.33 0.0462 0.0003325 99458.33 0.00 0.00 25000000.00 25000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 13 03-12-2026 04-13-2026 Societe Generale 09-11-2017 24500000.00 120 10-01-2027 360 0.05 0.05 3 1 0 11-01-2017 true 1 WL 2 0.00 24500000.00 1 1 1 0 false true false false false 06-30-2027 4055 10TH AVENUE 4055 10TH AVENUE New York NY 10034 New York OF 64628 64628 2007 37300000.00 MAI 08-09-2017 1 1 6 11-01-2019 N City of New York 60000 09-19-2032 07-31-2017 12-31-2024 12-31-2025 3018559.82 4073487.00 771731.43 1664577.72 2246828.39 2408909.28 2153764.07 2315845.28 UW CREFC 1578255.60 1.42 1.5263 1.36 1.4673 F F 12-31-2025 false false 20984086.17 131521.30 0.05 0.0001575 90348.15 41173.15 0.00 20942913.02 20942913.02 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 14 03-12-2026 04-13-2026 Societe Generale 09-12-2017 22780000.00 120 10-01-2027 360 0.0445 0.0445 3 1 0 11-01-2017 true 1 WL 2 0.00 22780000.00 1 1 1 0 false true false false false 06-30-2027 1600 CORPORATE CENTER 1600 WEST GOLF ROAD Rolling Meadows IL 60008 Cook OF 256238 256238 1986 33000000.00 MAI 07-20-2017 6400000.00 09-12-2025 MAI 0.95 0.36 2 11-01-2019 N Bank of America 64748 05-31-2029 HQ Global Workplace Inc. 21751 04-30-2030 KIP AMERICA INC 9185 08-31-2024 07-31-2017 01-01-2025 06-30-2025 5342919.44 1180320.00 2797668.57 1120524.98 2545250.87 59795.02 2237765.27 59795.02 UW CREFC 688483.00 1.85 0.0868 1.63 0.0868 F F 04-03-2023 false false 19216926.48 114747.13 0.0445 0.0001575 73638.19 41108.94 0.00 20152674.86 19175817.54 04-01-2024 1 false 1127316.41 711052.91 127022.49 3 0 Trimont LLC 12-23-2022 false 0.00 7 0 Prospectus Loan ID 15 03-12-2026 04-13-2026 Ladder Capital Finance LLC 05-23-2017 20000000.00 123 10-06-2031 0.0502 0.0502 3 1 123 07-06-2017 true 1 PP 3 83666.67 20000000.00 1 1 1 0 true true true false false 11-05-2019 07-05-2029 07-05-2029 BANK OF AMERICA OFFICE CAMPUS BUILDING 600 9000 SOUTHSIDE BOULEVARD BUILDING 600 Jacksonville FL 32256 Duval OF 297026 297026 1989 2017 42800000.00 MAI 04-21-2017 1 1 6 11-06-2019 N Bank of America 297026 09-30-2031 01-01-2025 06-30-2025 2827190.96 1470279.00 12808.61 13426.30 2814382.36 1456852.70 2749614.23 1424468.70 UW CREFC 759717.08 1.85 1.9176 1.80 1.8749 F F 12-31-2024 false false 20000000.00 86455.56 0.0502 0.0001575 86455.56 0.00 0.00 20000000.00 20000000.00 04-06-2026 09-06-2027 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 16 03-12-2026 04-13-2026 Ladder Capital Finance LLC 07-06-2017 18200000.00 120 07-06-2027 360 0.04595 0.04595 3 1 12 08-06-2017 true 1 WL 5 69690.83 18200000.00 1 1 1 0 true true false false false 04-05-2027 HAMILTON BUSINESS CENTER SOUTH GOLD DRIVE & MARLEN DRIVE Hamilton Township NJ 08691 Mercer IN 285299 285299 1973 30800000.00 MAI 05-24-2017 0.91 1 6 11-06-2019 N Global Essence INC 63500 10-31-2035 Gram Equipment of America Inc. 20065 03-31-2031 Biltrust 18850 12-31-2028 03-31-2017 12-31-2024 12-31-2025 2574598.63 4787011.00 844058.45 1444140.45 1730540.18 3342870.55 1603056.34 3215386.55 UW CREFC 1118962.80 1.55 2.9874 1.43 2.8735 F F 12-31-2025 false false 15713671.78 93246.90 0.04595 0.0001575 62175.94 31070.96 0.00 15682600.82 15682600.82 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 17 03-12-2026 04-13-2026 CIBC Inc. 09-01-2017 17615000.00 120 09-01-2027 360 0.0461 0.0461 3 1 18 10-01-2017 true 1 WL 5 67670.96 17615000.00 1 1 1 7 true true false false true 07-31-2027 COURTYARD ST. LOUIS DOWNTOWN CONVENTION CENTER 823-827 WASHINGTON AVENUE St. Louis MO 63101 St. Louis LO 165 165 1929 2015 27400000.00 MAI 07-17-2017 19500000.00 09-13-2021 MAI 0.68 0.6 6 11-01-2019 N 06-30-2017 12-31-2024 12-31-2025 6772634.00 6471615.00 4542820.84 5045882.51 2229813.16 1425732.49 1958907.82 1166867.89 UW CREFC 1084891.32 2.06 1.3141 1.81 1.0755 F F false true 15460350.01 90407.61 0.0461 0.0001575 61373.29 29034.32 0.00 15431315.71 15431315.69 04-01-2026 1 false 0 0 0 0 0 Trimont LLC 05-29-2020 05-24-2022 false 0.00 8 05-01-2021 10 09-01-2027 0 Prospectus Loan ID 18 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 09-07-2017 16350000.00 120 09-06-2027 360 0.0489 0.0489 3 1 24 10-06-2017 true 1 WL 5 66626.25 16350000.00 1 1 1 0 true true false false false 06-05-2027 GRANDVIEW SHOPPING CENTER 8005-8135 CALLAGHAN ROAD San Antonio TX 78230 Bexar RT 103287 103287 1978 2013 23000000.00 MAI 07-05-2017 0.93 0.9 6 11-06-2019 N Sprouts Farmers Market 30000 05-31-2027 Dollar General 7758 09-30-2028 Petco 6277 01-31-2030 05-31-2017 01-01-2025 09-30-2025 2165663.00 1927319.00 712265.00 959977.62 1453398.00 967341.38 1347017.00 803564.02 UW CREFC 780070.00 1.40 1.24 1.30 1.0301 F F 09-30-2025 false false 14596092.34 86674.47 0.0489 0.0001575 61461.71 25212.76 0.00 14596092.34 14570879.58 03-06-2026 1 false 86611.63 0 18627.42 B 0 Trimont LLC 03-20-2024 false 0.00 13 0 Prospectus Loan ID 19 03-12-2026 04-13-2026 Ladder Capital Finance LLC 08-30-2017 16200000.00 120 09-06-2027 360 0.0445 0.0445 3 1 36 10-06-2017 true 1 PP 5 60075.00 16200000.00 1 1 1 0 true true false false false 06-05-2027 MACEDONIA COMMONS 8210 MACEDONIA COMMONS BOULEVARD Macedonia OH 44056 Summit RT 312216 312216 1994 48500000.00 MAI 07-16-2017 0.95 1 6 11-06-2019 N KOHL'S ILLINOIS INC. 80684 01-31-2029 B & B Theatres Operating Comp 57658 12-31-2035 Hobby Lobby 54127 12-31-2029 06-30-2017 01-01-2025 09-30-2025 5436645.90 3991117.00 1426916.42 991872.90 4009729.48 2999244.10 3722357.76 2783715.10 UW CREFC 1550446.50 1.94 1.9344 1.80 1.7954 F F 09-30-2025 false false 14652186.63 81602.44 0.0445 0.0001575 56146.37 25456.07 0.00 14626730.56 14626730.56 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 20 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 09-14-2017 15200000.00 120 10-06-2027 0.0531 0.0531 3 1 120 11-06-2017 true 1 WL 3 0.00 15200000.00 1 1 1 0 true true false false false 07-05-2027 PARK MILLENNIUM GARAGE 222 NORTH COLUMBUS DRIVE Chicago IL 60601 Cook 98 523 523 2002 31500000.00 MAI 06-13-2017 30800000.00 01-19-2021 MAI 1 1 6 11-06-2019 N LR Millennium Garage LLC 523 08-27-2030 06-30-2017 01-01-2025 09-30-2025 2830000.00 2183028.00 1150510.00 1092180.40 1679490.00 1090847.60 1646544.00 1066138.10 UW CREFC 614308.00 2.05 1.7757 2.01 1.7355 F F 06-30-2018 false false 15200000.00 69502.00 0.0531 0.0001575 69502.00 0.00 0.00 15200000.00 15200000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 07-10-2020 08-19-2021 false 0.00 8 0 Prospectus Loan ID 21 03-12-2026 04-13-2026 UBS AG 08-31-2017 15116000.00 120 06-06-2027 360 0.0465 0.0465 3 1 36 10-06-2017 true 1 WL 5 58574.50 15116000.00 1 1 0 true true false false true 06-05-2027 Defeased 47863 1989 2005 21800000.00 MAI 08-01-2017 0.98 3 11-06-2019 F 07-31-2017 3013398.00 1144705.00 1868693.00 1790501.00 UW F false true 13720046.71 77943.66 0.0465 0.0005325 54937.35 23006.31 0.00 13697040.40 13697040.40 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false 06-06-2020 10 06-06-2027 Prospectus Loan ID 22 03-12-2026 04-13-2026 CIBC Inc. 08-31-2017 14750000.00 120 09-01-2027 360 0.0453 0.0453 3 1 24 10-01-2017 true 1 WL 5 55681.25 14750000.00 1 12 12 7 true true false false false 05-31-2027 Troy Portfolio MI IN 392739 23840000.00 07-27-2017 0.95 0.94 11-01-2019 N 12-31-2024 12-31-2025 2517710.03 3915396.00 780610.40 1432045.42 1737099.63 2483350.58 1544657.52 2290908.58 UW 899990.88 1.93 2.7593 1.72 2.5454 F F false false 13069611.21 74999.24 0.0453 0.0001575 50982.38 24016.86 0.00 13045594.35 13045594.35 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22-001 03-12-2026 04-13-2026 894 MAPLELAWN DRIVE 894 MAPLELAWN DRIVE Troy MI 48084 Oakland IN 32868 32868 1986 2910000.00 MAI 07-27-2017 1 1 6 Titan Corp. 32868 10-31-2033 03-31-2017 12-31-2024 12-31-2025 282928.05 3915396.00 70931.12 1432045.42 211996.93 2483350.58 195891.61 2290908.58 UW CREFC 899990.88 2.7593 2.5454 F 12-31-2025 false Prospectus Loan ID 22-002 03-12-2026 04-13-2026 1352-1374 RANKIN DRIVE 1352-1374 RANKIN DRIVE Troy MI 48083 Oakland IN 38400 38400 1981 2450000.00 MAI 07-27-2017 1 1 6 Super Fair Cellular (super) 19110 04-30-2032 Hill Rom Company Inc. 10558 10-31-2027 ETAS INC 8768 09-30-2027 03-31-2017 12-31-2024 12-31-2025 270677.80 0.00 77651.11 0.00 193026.69 0.00 174210.69 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-003 03-12-2026 04-13-2026 1409 ALLEN DRIVE 1409 ALLEN DRIVE Troy MI 48083 Oakland IN 40000 40000 1978 2300000.00 MAI 07-27-2017 1 0.8 6 Neulife Rehabilitati (progress) 8000 04-30-2030 Lifeline 4000 03-31-2026 Troy Plumbing LLC 4000 12-31-2026 03-31-2017 12-31-2024 12-31-2025 295108.00 0.00 80685.32 0.00 214422.68 0.00 194822.68 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-004 03-12-2026 04-13-2026 1151 ALLEN DRIVE 1151 ALLEN DRIVE Troy MI 48083 Oakland IN 41200 41200 1974 2410000.00 MAI 07-27-2017 1 1 6 Production Spring L 41200 01-31-2026 03-31-2017 12-31-2024 12-31-2025 243893.50 0.00 58365.74 0.00 185527.76 0.00 165339.76 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-005 03-12-2026 04-13-2026 1324-1346 RANKIN DRIVE 1324-1346 RANKIN DRIVE Troy MI 48083 Oakland IN 33600 33600 1979 2110000.00 MAI 07-27-2017 1 1 6 Kalyani Mistequay Dr (kalyani) 33600 10-31-2028 03-31-2017 12-31-2024 12-31-2025 259360.45 0.00 90633.42 0.00 168727.03 0.00 152263.03 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-006 03-12-2026 04-13-2026 2354-2360 BELLINGHAM DRIVE 2354-2360 BELLINGHAM DRIVE Troy MI 48083 Oakland IN 39535 39535 1986 2200000.00 MAI 07-27-2017 1 1 6 Ancor Automotive LL 19921 11-30-2028 ArtiFlex Manufacturi 19775 03-31-2031 05-31-2017 12-31-2024 12-31-2025 180140.66 0.00 59231.63 0.00 120909.03 0.00 101536.88 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-007 03-12-2026 04-13-2026 1376-1400 RANKIN DRIVE 1376-1400 RANKIN DRIVE Troy MI 48083 Oakland IN 33640 33640 1979 1750000.00 MAI 07-27-2017 1 1 6 Snap One LLC 11200 12-31-2026 Glenn 9640 09-30-2027 DTS Fluid Power LLC 7200 02-28-2030 03-31-2017 12-31-2024 12-31-2025 224359.82 0.00 71460.39 0.00 152899.43 0.00 136415.83 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-008 03-12-2026 04-13-2026 1301-1307 RANKIN DRIVE 1301-1307 RANKIN DRIVE Troy MI 48083 Oakland IN 28000 28000 1978 1590000.00 MAI 07-27-2017 1 0.43 6 Nitto America Co. LTD 12000 12-31-2028 GRENZEBACH CORPORATION 12000 08-31-2018 03-31-2017 12-31-2024 12-31-2025 212885.50 0.00 71138.42 0.00 141747.08 0.00 128027.08 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-009 03-12-2026 04-13-2026 1101 ALLEN DRIVE 1101 ALLEN DRIVE Troy MI 48083 Oakland IN 24582 24582 1976 1570000.00 MAI 07-27-2017 1 1 6 The Behler-Young Com 24582 05-31-2032 03-31-2017 12-31-2024 12-31-2025 170701.70 0.00 47206.07 0.00 123495.63 0.00 111450.45 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-010 03-12-2026 04-13-2026 1350 RANKIN DRIVE 1350 RANKIN DRIVE Troy MI 48083 Oakland IN 28000 28000 1982 1660000.00 MAI 07-27-2017 1 1 6 Evoqua Water Technol 28000 09-30-2029 03-31-2017 12-31-2024 12-31-2025 146916.55 0.00 46525.66 0.00 100390.89 0.00 86670.89 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-011 03-12-2026 04-13-2026 1290 MAPLELAWN DRIVE 1290 MAPLELAWN DRIVE Troy MI 48084 Oakland IN 19314 19314 1984 1120000.00 MAI 07-27-2017 1 1 6 I-Deal Optics Holdin 19314 08-31-2032 03-31-2017 12-31-2024 12-31-2025 132498.40 0.00 44192.94 0.00 88305.46 0.00 78841.60 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 22-012 03-12-2026 04-13-2026 1300-1322 RANKIN DRIVE 1300-1322 RANKIN DRIVE Troy MI 48083 Oakland IN 33600 33600 1979 1770000.00 MAI 07-27-2017 0.4 1 6 The McAlear Group I 33640 04-30-2027 03-31-2017 12-31-2024 12-31-2025 98239.60 0.00 62588.58 0.00 35651.02 0.00 19187.02 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 23 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 08-09-2017 13750000.00 120 09-06-2027 360 0.0482 0.0482 3 1 30 10-06-2017 true 1 PP 5 55229.17 13750000.00 1 1 1 0 true true false false false 06-05-2027 DOUBLETREE BERKELEY MARINA 200 MARINA BOULEVARD Berkeley CA 94710 Alameda LO 378 378 1972 2016 100300000.00 MAI 04-11-2017 0.9 0.76 6 11-06-2019 N 06-30-2017 01-01-2025 09-30-2025 31423806.00 20952180.00 24020252.00 19149156.00 7403554.00 1803024.00 6146602.00 1803024.00 UW CREFC 2484759.00 2.23 0.7256 1.86 0.7256 F F false false 12391342.37 72307.80 0.0482 0.0001575 51430.95 20876.85 0.00 12370299.75 12370465.52 04-06-2026 1 false 0 0 7459.5 0 0 Trimont LLC 02-27-2025 false 0.00 11 0 Prospectus Loan ID 24 03-12-2026 04-13-2026 Societe Generale 09-07-2017 13750000.00 120 300 0.0408 0.0408 3 1 0 11-01-2017 1 WL 2 0.00 13750000.00 1 1 5 false true true false 09-30-2022 04-30-2027 04-30-2027 GM LOGISTICS CENTER 3 2017 21150000.00 08-29-2017 6 GENERAL MOTORS, LLC 301947 08-31-2027 F false false 0.00 0.00 0.00 0.00 1 0 9 10-03-2022 Prospectus Loan ID 25 03-12-2026 04-13-2026 CIBC Inc. 08-18-2017 13250000.00 120 09-01-2027 0.0436 0.0436 3 1 120 10-01-2017 true 1 WL 3 48141.67 13250000.00 1 1 1 7 true true false false false 05-31-2027 TUSCANY AT ST. FRANCIS 2218 MIGUEL CHAVEZ ROAD Santa Fe NM 87505 Santa Fe MF 176 176 2000 2016 21200000.00 MAI 06-13-2017 0.94 0.99 6 11-01-2019 N 06-30-2017 12-31-2024 12-31-2025 1678734.40 2654004.00 562518.03 842676.10 1116216.37 1811327.90 1062348.05 1757459.90 UW CREFC 585723.63 1.91 3.0924 1.81 3.0004 F F false false 13250000.00 49746.39 0.0436 0.0001575 49746.39 0.00 0.00 13250000.00 13250000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26 03-12-2026 04-13-2026 Ladder Capital Finance LLC 09-14-2017 12900130.00 120 360 0.0545 0.0545 3 1 0 11-06-2017 1 WL 2 0.00 12900130.00 1 2 0 false true false false 08-05-2027 Floor & Décor / Garden Fresh Market 20225000.00 07-19-2017 06-30-2017 F false false 0.00 0.00 0.00 0.00 1 0 0 3 10-28-2021 Prospectus Loan ID 26-001 03-12-2026 04-13-2026 GARDEN FRESH MARKET 1995 10200000.00 0 6 GARDEN FRESH MARKET 98921 06-30-2032 06-30-2017 10-01-2017 false Prospectus Loan ID 26-002 03-12-2026 04-13-2026 FLOOR & DECOR 1983 2013 10025000.00 0 6 FLOOR & DÉCOR 74900 05-31-2032 06-30-2017 10-01-2017 false Prospectus Loan ID 27 03-12-2026 04-13-2026 CIBC Inc. 09-01-2017 11900000.00 120 09-01-2027 360 0.0449 0.0449 3 1 0 10-01-2017 true 1 WL 2 60224.87 11884300.96 1 5 5 7 false true false false false 06-30-2027 Hagerstown Multifamily Portfolio MF 110 110 17015000.00 0.96 0.99 11-01-2019 N 06-30-2017 12-31-2023 12-31-2024 1553105.38 2043940.54 481932.15 556471.92 1071173.23 1487468.62 1043673.23 1459968.62 UW 722699.00 1.48 2.0582 1.44 2.0201 F F false false 10027076.30 60224.87 0.0449 0.0001575 38768.58 21456.29 0.00 10005620.01 10005620.01 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 27-001 03-12-2026 04-13-2026 PROGRESS HOMES 3736-3801 OAKLEY LANE; 378-438 CHANNING DRIVE Greencastle; Chambersburg PA 17225 Franklin MF 45 45 2008 6100000.00 MAI 05-17-2017 1 0.96 6 06-30-2017 12-31-2023 12-31-2024 600048.58 818904.39 209778.46 243137.49 390270.12 575766.90 379020.12 564516.90 UW CREFC 259093.00 2.2222 2.1788 F 07-21-2017 false Prospectus Loan ID 27-002 03-12-2026 04-13-2026 PANGBORN 501-565 PAPA COURT Hagerstown MD 21740 Washington MF 27 27 2005 4380000.00 MAI 03-15-2017 0.93 1 6 06-30-2017 12-31-2023 12-31-2024 393604.55 531229.58 123341.14 126070.62 270263.41 405158.96 263513.41 398408.96 UW CREFC 186037.00 2.1778 2.1415 F 07-21-2017 false Prospectus Loan ID 27-003 03-12-2026 04-13-2026 WALNUT POINT 11855-11885 WHITE PINE DRIVE Hagerstown MD 21740 Washington MF 22 22 2005 3980000.00 MAI 03-15-2017 0.96 1 6 06-30-2017 12-31-2023 12-31-2024 341790.60 405285.57 83965.70 116571.58 257824.90 288713.99 252324.90 283213.99 UW CREFC 169047.00 1.7078 1.6753 F 07-21-2017 false Prospectus Loan ID 27-004 03-12-2026 04-13-2026 VETRA LANE & VIRGINIA AVENUE 10806, 10808, 10812, 10814, 10818, 10820 VETRA LANE AND 16620A, 16620B VIRGINIA AVE Williamsport MD 21795 Washington MF 8 8 2007 1280000.00 MAI 03-15-2017 1 1 6 06-30-2017 12-31-2023 12-31-2024 109683.60 139828.00 29623.51 30632.66 80060.09 109195.34 78060.09 107195.34 UW CREFC 54367.00 2.0084 1.9716 F 07-21-2017 false Prospectus Loan ID 27-005 03-12-2026 04-13-2026 DIANNE DRIVE 1014, 1016, 1020, 1022, 1040, 1042, 1064, 1066 DIANNE LANE Waynesboro PA 17268 Franklin MF 8 8 2008 1275000.00 MAI 05-17-2017 0.88 1 6 06-30-2017 12-31-2023 12-31-2024 107978.05 148693.00 35223.34 40059.57 72754.71 108633.43 70754.71 106633.43 UW CREFC 54155.00 2.0059 1.969 F 07-21-2017 false Prospectus Loan ID 28 03-12-2026 04-13-2026 UBS AG 08-11-2017 11400000.00 120 08-06-2027 360 0.04881 0.04881 3 1 60 09-06-2017 true 1 WL 5 46369.50 11400000.00 1 4 4 0 true true false false false 05-05-2027 Sarasota Retail Portfolio FL RT 16281 19400000.00 07-17-2017 1 1 11-06-2019 N 06-30-2017 10-01-2022 09-30-2023 1359679.00 2333152.00 268180.00 492169.00 1091499.00 1840983.00 1038499.00 1787984.00 UW 724455.12 1.51 2.5411 1.43 2.468 F F false false 10773352.36 60371.26 0.04881 0.0001575 45281.30 15089.96 0.00 10792750.74 10758262.40 02-06-2026 1 false 120654.16 404448.85 165448.1 1 0 Trimont LLC 01-19-2024 false 0.00 13 0 Prospectus Loan ID 28-001 03-12-2026 04-13-2026 326-330 ST. ARMANDS CIRCLE 326-330 JOHN RINGLING BOULEVARD Sarasota FL 34236 Sarasota RT 7247 7247 1959 6660000.00 MAI 07-17-2017 1 1 6 Arcade Monsters inc 5125 03-31-2026 Michael Saunders & Co 2122 12-31-2026 06-30-2017 10-01-2022 09-30-2023 466580.00 2333152.00 105356.00 492169.00 361224.00 1840983.00 337633.00 1787984.00 UW CREFC 724455.12 2.5411 2.468 F 09-30-2023 false Prospectus Loan ID 28-002 03-12-2026 04-13-2026 382-386 ST. ARMANDS CIRCLE 382-386 ST. ARMANDS CIRCLE Sarasota FL 34236 Sarasota RT 3934 3934 1953 4830000.00 MAI 07-17-2017 1 1 6 Rochelle's of St Armand LLC 1851 11-30-2025 Meaney's Mini donuts 3 INc 1523 05-31-2028 Sea bags LLC 780 08-31-2025 06-30-2017 10-01-2022 09-30-2023 363663.00 0.00 65062.00 0.00 298602.00 0.00 285795.00 0.00 UW CREFC 0.00 0.00 C 09-30-2023 false Prospectus Loan ID 28-003 03-12-2026 04-13-2026 380 A&B ST. ARMANDS CIRCLE 380 ST. ARMANDS CIRCLE Sarasota FL 34236 Sarasota RT 2900 2900 1953 4240000.00 MAI 07-17-2017 1 1 6 Sea glass lane Inc 1450 12-31-2025 AVG Saint Armands Inc 1450 10-31-2028 06-30-2017 10-01-2022 09-30-2023 284241.00 0.00 54370.00 0.00 229871.00 0.00 220430.00 0.00 UW CREFC 0.00 0.00 C 09-30-2023 false Prospectus Loan ID 28-004 03-12-2026 04-13-2026 374 ST. ARMANDS CIRCLE 374 ST. ARMANDS CIRCLE Sarasota FL 34236 Sarasota RT 2200 2200 1963 3670000.00 MAI 07-17-2017 1 1 6 Oh My Gauze 2200 08-31-2026 06-30-2017 10-01-2022 09-30-2023 245195.00 0.00 43393.00 0.00 201803.00 0.00 194641.00 0.00 UW CREFC 0.00 0.00 C 09-30-2023 false Prospectus Loan ID 29 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 07-21-2017 10800000.00 60 08-05-2022 0.040441 0.040441 3 1 60 09-05-2017 true 1 A1 3 36396.90 10800000.00 1 1 1 0 true true false false true 05-04-2022 JW MARRIOTT CHICAGO 151 WEST ADAMS STREET Chicago IL 60603 Cook LO 610 610 1914 2010 370400000.00 MAI 05-02-2017 192800000.00 05-27-2025 MAI 0.76 0.88 2 11-05-2019 N 04-30-2017 01-01-2025 09-30-2025 71959137.19 63055738.00 50733017.68 47385848.00 21226119.51 15669890.00 18347754.02 12595157.00 UW CREFC 2438634.00 6.53 6.4256 5.64 5.1648 F F false false 10800000.00 37610.13 0.040441 0.0001575 37610.13 0.00 0.00 10800000.00 10800000.00 04-05-2026 1 false 0 0 0 4 0 KeyBank National Association 06-23-2020 false 0.00 7 05-12-2020 10 0.00 0.00 08-05-2022 0 Prospectus Loan ID 30 03-12-2026 04-13-2026 CIBC Inc. 08-29-2017 9600000.00 120 09-01-2027 360 0.0418 0.0418 3 1 24 10-01-2017 true 1 WL 5 33440.00 9600000.00 1 1 1 7 true true false false false 06-30-2027 221-223 W. OHIO & 215 W. OHIO 215, 221, 223 WEST OHIO STREET Chicago IL 60654 Cook OF 60345 60345 1880 2017 14700000.00 MAI 06-28-2017 3626000.00 09-22-2025 MAI 1 0.27 6 11-01-2019 N Moreno Architects LTD 8811 01-23-2026 The Set Collective 7196 01-23-2026 JMW TECHNOLOGIES 7196 04-30-2024 01-01-2025 09-30-2025 1639347.21 54631.00 555834.47 12627.00 1083512.74 42004.00 995408.74 -24074.00 UW CREFC 421503.00 1.93 0.0996 1.77 -0.0571 F F 09-30-2025 false false 8442139.14 46833.65 0.0418 0.0001575 30387.01 16446.64 0.00 8723449.72 8425692.50 10-01-2024 1 false 599523.12 413813.32 302166.39 3 0 Trimont LLC 11-05-2024 false 0.00 2 0 Prospectus Loan ID 31 03-12-2026 04-13-2026 Ladder Capital Finance LLC 09-07-2017 8500000.00 120 10-06-2027 360 0.04376 0.04376 3 1 24 11-06-2017 true 1 WL 5 0.00 8500000.00 1 1 1 0 true true false false false 06-05-2027 THE BOARDWALK 5895 KATELLA AVENUE Cypress CA 90630 Orange RT 13700 13700 1998 2017 13100000.00 MAI 10-01-2017 1 0.84 6 11-06-2019 N Noodles and Company 2500 01-31-2027 Juicy Dumpling Factory 2000 02-28-2032 Panera Bread 2000 12-31-2033 01-01-2025 09-30-2025 968320.83 641072.00 266599.54 207017.56 701721.29 434054.44 669834.54 410139.19 UW CREFC 381998.34 1.38 1.1362 1.32 1.0736 F F 09-30-2025 false false 7522073.16 42444.26 0.04376 0.0001575 28344.84 14099.42 0.00 7507973.74 7507973.74 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 03-03-2021 04-30-2021 false 0.00 8 0 Prospectus Loan ID 32 03-12-2026 04-13-2026 UBS AG 09-05-2017 8350000.00 120 09-06-2027 360 0.045208 0.045208 3 1 30 10-06-2017 true 1 WL 5 31457.23 8350000.00 1 2 2 5 true true false false false 06-05-2027 Town & Country Shopping Center Portfolio TX 91306 12060000.00 08-04-2017 0.89 0.98 11-06-2019 N 06-30-2017 01-01-2025 09-30-2025 1259456.00 1188985.00 405115.00 363126.00 854341.00 825859.00 793717.00 780391.75 UW 381703.50 1.68 2.1636 1.56 2.0444 F F false false 7481963.66 42411.48 0.045208 0.0001575 29126.62 13284.86 0.00 7468523.91 7468678.80 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 32-001 03-12-2026 04-13-2026 TOWN & COUNTRY SHOPPING CENTER 4901-5115 NORTH 10TH STREET McAllen TX 78504 Hidalgo RT 86524 86524 1977 10750000.00 MAI 08-04-2017 0.89 0.98 6 Office Depot 28560 03-31-2030 Quips & Quotes 15730 03-31-2027 El Divino dba WS Entertainment LLC 6492 06-30-2029 06-30-2017 01-01-2025 09-30-2025 1126014.00 1188985.00 374100.00 363126.00 751914.00 825859.00 696898.00 780391.75 UW CREFC 381703.50 2.1636 2.0444 F 10-09-2025 false Prospectus Loan ID 32-002 03-12-2026 04-13-2026 GRAND JUNCTION VETERINARY CLINIC 6001 NORTH 10TH STREET McAllen TX 78504 Hidalgo OF 4782 4782 1998 1310000.00 MAI 08-04-2017 1 1 6 McAllen Veterinary Management Co 4782 11-30-2028 06-30-2017 01-01-2025 09-30-2025 133443.00 0.00 31016.00 0.00 102427.00 0.00 96819.00 0.00 UW CREFC 0.00 0.00 C 10-09-2025 false Prospectus Loan ID 33 03-12-2026 04-13-2026 Societe Generale 06-23-2017 8000000.00 120 07-01-2027 360 0.0495 0.0495 3 1 36 08-01-2017 true 1 PP 5 33000.00 8000000.00 1 14 0 true true false false true 03-31-2027 Defeased FL MF 2382 2382 146630000.00 0.95 11-01-2019 F 03-31-2017 19872125.33 8552110.75 11320014.58 10724514.58 UW 1.64 1.55 F false true 7275865.31 42701.60 0.0495 0.0001575 31013.38 11688.22 0.00 7264177.12 7264177.09 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services 08-21-2020 05-03-2022 false 8 11-12-2020 10 07-01-2027 Prospectus Loan ID 33-001 03-12-2026 04-13-2026 Defeased 240 240 1995 2015 22130000.00 MAI 0.98 0 3 03-31-2017 2424150.81 876847.84 1547302.97 1487302.97 UW false Prospectus Loan ID 33-002 03-12-2026 04-13-2026 Defeased 373 373 1965 19800000.00 MAI 0.91 0 3 03-31-2017 2677242.18 1161204.75 1516037.43 1422787.43 UW false Prospectus Loan ID 33-003 03-12-2026 04-13-2026 Defeased 320 320 1968 17790000.00 MAI 0.97 0 3 03-31-2017 2733055.69 1133406.09 1599649.60 1519649.60 UW false Prospectus Loan ID 33-004 03-12-2026 04-13-2026 Defeased 264 264 1972 15670000.00 MAI 0.94 0 3 03-31-2017 2183134.67 979512.79 1203621.88 1137621.88 UW false Prospectus Loan ID 33-005 03-12-2026 04-13-2026 Defeased 160 160 1982 12350000.00 MAI 0.94 0 3 03-31-2017 1557847.47 730529.48 827317.98 787317.98 UW false Prospectus Loan ID 33-006 03-12-2026 04-13-2026 Defeased 184 184 1972 2017 11160000.00 MAI 0.98 0 3 03-31-2017 1590200.35 836901.57 753298.78 707298.78 UW false Prospectus Loan ID 33-007 03-12-2026 04-13-2026 Defeased 173 173 1970 9750000.00 MAI 0.93 0 3 03-31-2017 1365640.40 706899.93 658740.46 615490.46 UW false Prospectus Loan ID 33-008 03-12-2026 04-13-2026 Defeased 120 120 1984 8690000.00 MAI 0.97 0 3 03-31-2017 1064668.79 444311.83 620356.95 590356.95 UW false Prospectus Loan ID 33-009 03-12-2026 04-13-2026 Defeased 119 119 1961 7930000.00 MAI 0.97 0 3 03-31-2017 1047336.50 315643.31 731693.20 701943.20 UW false Prospectus Loan ID 33-010 03-12-2026 04-13-2026 Defeased 138 138 1972 6510000.00 MAI 0.97 0 3 03-31-2017 1038119.29 430040.06 608079.23 573579.23 UW false Prospectus Loan ID 33-011 03-12-2026 04-13-2026 Defeased 132 132 1986 6470000.00 MAI 0.96 0 3 03-31-2017 998189.32 424784.54 573404.78 540404.78 UW false Prospectus Loan ID 33-012 03-12-2026 04-13-2026 Defeased 81 81 1980 4450000.00 MAI 0.98 0 3 03-31-2017 602610.10 248840.21 353769.88 333519.88 UW false Prospectus Loan ID 33-013 03-12-2026 04-13-2026 Defeased 60 60 1984 2015 2910000.00 MAI 0.97 0 3 03-31-2017 447405.46 198163.43 249242.03 234242.03 UW false Prospectus Loan ID 33-014 03-12-2026 04-13-2026 Defeased 18 18 1984 1020000.00 MAI 0.94 0 3 03-31-2017 142524.31 65024.91 77499.40 72999.40 UW false Prospectus Loan ID 34 03-12-2026 04-13-2026 Ladder Capital Finance LLC 08-11-2017 8000000.00 120 09-06-2027 360 0.04374 0.04374 3 1 12 10-06-2017 true 1 WL 5 29160.00 8000000.00 1 1 0 true true false false false 05-05-2027 Defeased 102360 1999 11750000.00 MAI 07-17-2017 0.93 3 11-06-2019 F 06-30-2017 1272844.52 320096.70 952747.82 850387.82 UW F false false 6895536.97 39938.10 0.04374 0.0001575 25972.04 13966.06 0.00 6881570.91 6881570.91 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 35 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 06-28-2017 7900000.00 120 07-06-2027 360 0.0438 0.0438 3 1 0 08-06-2017 true 1 WL 2 39466.84 7869919.61 1 1 1 0 false true false false false 04-05-2027 HOLIDAY INN EXPRESS - COSTA MESA 2070 NEWPORT BOULEVARD Costa Mesa CA 92627 Orange LO 62 62 1989 2014 13200000.00 MAI 05-25-2017 0.87 0.68 6 11-06-2019 N 06-30-2017 10-01-2024 09-30-2025 2730456.94 2553530.00 1490825.00 1971937.90 1239632.00 581592.10 1130413.69 479450.90 UW CREFC 473602.08 2.62 1.228 2.39 1.0123 F F false false 6607353.61 39466.84 0.0438 0.0001575 24920.74 14546.10 0.00 6592807.51 6592807.51 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 36 03-12-2026 04-13-2026 UBS AG 09-18-2017 7650000.00 120 10-06-2027 360 0.05 0.05 3 1 0 11-06-2017 true 1 WL 2 0.00 7650000.00 1 1 1 0 false true true false false 10-05-2019 07-05-2027 07-05-2027 STATE STREET SHOPPING CENTER 2413, 2510, 2511, 2512, 2600 AND 2614 STATE STREET East Saint Louis IL 62205 St. Clair RT 118609 118609 1989 11200000.00 MAI 05-13-2017 0.87 0.94 6 X Gateway 31830 04-30-2026 Save-A-Lot 14482 04-30-2030 Walgreens 13905 12-31-2050 07-31-2017 01-01-2025 09-30-2025 1536224.00 1348029.00 454249.00 540890.87 1081975.00 807138.13 956430.00 712979.38 UW CREFC 369601.65 2.20 2.1838 1.94 1.929 F F 09-30-2025 false false 6552174.46 41066.85 0.05 0.0001575 28210.75 12856.10 0.00 6539318.36 6539318.36 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 37 03-12-2026 04-13-2026 CIBC Inc. 08-29-2017 7650000.00 60 360 0.0497 0.0497 3 1 12 10-01-2017 1 WL 5 31683.75 7650000.00 1 2 7 true true true false 10-31-2019 07-31-2022 07-31-2022 Northside Drive Portfolio 10400000.00 06-14-2017 06-30-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 11-27-2019 Prospectus Loan ID 37-001 03-12-2026 04-13-2026 WHISPERING WOODS 1984 2015 6000000.00 0 6 06-30-2017 08-15-2017 false Prospectus Loan ID 37-002 03-12-2026 04-13-2026 ASHLEY WOODS 1984 2015 4400000.00 0 6 06-30-2017 08-15-2017 false Prospectus Loan ID 38 03-12-2026 04-13-2026 CIBC Inc. 09-14-2017 7300000.00 120 10-01-2027 360 0.0443 0.0443 3 1 0 11-01-2017 true 1 WL 2 0.00 7300000.00 1 1 1 7 false true true false false 10-31-2019 06-30-2027 06-30-2027 FOUNTAIN PLAZA 23461 SOUTH POINTE DRIVE Laguna Hills CA 92653 Orange OF 54055 54055 1981 2005 12600000.00 MAI 08-09-2017 0.94 0.95 6 X Western Youth Services 13522 06-30-2027 Shanti Orange County 8724 02-28-2029 DSCE Inc 4781 04-30-2029 06-30-2017 12-31-2024 12-31-2025 1202410.14 1535044.00 444443.41 844865.65 757966.73 690178.35 680128.97 612340.35 UW CREFC 440220.00 1.72 1.5678 1.54 1.3909 F F 12-31-2025 false false 6154685.43 36685.02 0.0443 0.0001575 23478.42 13206.60 0.00 6141478.83 6141478.83 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 39 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 08-31-2017 7250000.00 120 03-06-2027 300 0.0464 0.0464 3 1 0 10-06-2017 true 1 WL 2 40876.13 7237157.20 1 1 0 false true false false false 03-05-2027 Defeased 43243 2016 12200000.00 MAI 07-17-2017 1 3 11-06-2019 F 1091913.00 288600.00 803312.00 726826.00 UW F false false 5692604.75 40876.13 0.0464 0.0006325 22745.12 18131.01 0.00 5674473.74 5674473.74 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 40 03-12-2026 04-13-2026 Ladder Capital Finance LLC 08-16-2017 7000000.00 120 09-06-2027 0.04082 0.04082 3 1 120 10-06-2017 true 1 WL 3 23811.67 7000000.00 1 1 0 true true false false false 05-05-2027 Defeased 75947 1994 11700000.00 MAI 07-12-2017 1 3 11-06-2019 F 06-30-2017 1139475.57 306165.27 833310.30 738376.55 UW F false false 7000000.00 24605.39 0.04082 0.0001575 24605.39 0.00 0.00 7000000.00 7000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 41 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 05-04-2017 6750000.00 120 05-05-2027 360 0.06072 0.06072 3 1 0 06-05-2017 true 1 WL 2 40782.65 6719975.65 1 1 1 0 false true false false false 03-04-2027 RED ROOF INN ERLANGER 630 DONALDSON ROAD Erlanger KY 41018 Kenton LO 144 144 1977 2014 12300000.00 MAI 11-16-2016 0.63 0.49 6 11-05-2019 N 07-31-2017 12-31-2024 12-31-2025 2054322.56 2084340.00 1047822.25 1396441.82 1006500.31 687898.18 924327.41 604524.58 UW CREFC 489391.80 2.06 1.4056 1.89 1.2352 F F false false 5889672.74 40782.65 0.06072 0.0001575 30795.14 9987.51 0.00 5879685.23 5879685.23 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 42 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 09-01-2017 6425000.00 120 360 0.0499 0.0499 3 1 24 10-05-2017 1 WL 5 26717.29 6425000.00 1 1 0 true true false false 07-04-2027 401 WEST ONTARIO 1950 2016 9200000.00 06-28-2017 6 CONLON & CO 13745 09-30-2021 ZACUTO 8305 06-30-2022 RADAR 7725 12-01-2021 05-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 3064999.65 3 01-09-2026 Prospectus Loan ID 43 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 07-19-2017 6200000.00 120 08-06-2027 360 0.0544 0.0544 3 1 0 09-06-2017 true 1 WL 2 34969.88 6187183.60 1 1 1 0 false true false false true 05-05-2027 CANDLEWOOD SUITES CHAMBERSBURG 231 WALKER ROAD Chambersburg PA 17201 Franklin LO 70 70 2011 9800000.00 MAI 04-27-2017 7900000.00 12-01-2022 MAI 0.85 0.76 6 11-06-2019 N 05-31-2017 12-31-2024 12-31-2025 1844700.23 1922455.00 997156.00 1195526.10 847544.00 726928.90 773756.49 650030.70 UW CREFC 419638.56 2.02 1.7322 1.84 1.549 F F false true 5351342.54 34969.88 0.0544 0.0001575 25068.07 9901.81 0.00 5341440.73 5341440.73 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 05-08-2020 06-26-2023 false 0.00 8 06-06-2020 98 08-06-2027 0 Prospectus Loan ID 44 03-12-2026 04-13-2026 CIBC Inc. 04-25-2017 5900000.00 120 05-01-2027 300 0.05 0.05 3 1 0 06-01-2017 true 1 WL 2 34490.81 5852523.83 1 1 1 7 false true false false true 02-28-2027 HOLIDAY INN EXPRESS & SUITES DUNCAN 275 FRONTAGE ROAD Duncan SC 29334 Spartanburg LO 75 75 2002 2010 9200000.00 MAI 01-13-2017 0.72 0.72 6 11-01-2019 N 06-30-2017 12-31-2024 12-31-2025 2249728.13 2798946.00 1295374.50 1999623.18 954353.63 799322.82 864364.50 686423.58 UW CREFC 413889.72 2.31 1.9312 2.09 1.6584 F F false true 4626519.60 34490.81 0.05 0.0001575 19919.74 14571.07 0.00 4611948.52 4611948.53 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false 07-01-2020 10 05-01-2027 Prospectus Loan ID 45 03-12-2026 04-13-2026 BANA; Societe Generale; WFB; Barclays 05-12-2017 4091250.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 true 1 A1 3 15239.58 4091250.00 1 1 1 0 true true false false false 11-30-2026 DEL AMO FASHION CENTER 3525 WEST CARSON STREET Torrance CA 90503 Los Angeles RT 1769525 1769525 1961 2017 1155000000.00 MAI 04-23-2017 0.85 0.75 6 11-01-2019 N J C Penney 163346 12-31-2028 Nordstrom 139499 02-28-2031 Dick's Sporting Goods 88061 01-31-2028 03-31-2017 01-01-2025 09-30-2025 81259520.00 67441406.00 21915628.00 22448542.00 59343892.00 44992864.00 56965434.00 43209019.00 UW CREFC 10119715.00 3.48 4.446 3.34 4.2697 F F 09-30-2025 false false 4091250.00 12885.45 0.036575 0.000145 12885.45 0.00 0.00 4091250.00 4091250.00 04-01-2026 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 45A 03-12-2026 04-13-2026 BANA; Societe Generale; WFB; Barclays 05-12-2017 908750.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 1 A1 3 908750.00 1 0 true true false false false NA NA N F false false 908750.00 2862.12 0.036575 0.000145 2862.12 0.00 0.00 908750.00 908750.00 04-01-2026 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 46 03-12-2026 04-13-2026 UBS AG 09-11-2017 5000000.00 120 300 0.0475 0.0475 3 1 0 10-06-2017 1 WL 2 28505.87 4991285.80 1 2 0 false true true false 10-05-2019 06-05-2027 06-05-2027 Arizona Net Lease Properties 9300000.00 F false false 0.00 0.00 0.00 0.00 1 0 9 12-08-2021 Prospectus Loan ID 46-001 03-12-2026 04-13-2026 TUTOR TIME 2004 5800000.00 0 6 TUTOR TIME 14995 08-31-2032 10-01-2017 false Prospectus Loan ID 46-002 03-12-2026 04-13-2026 DRIVE TIME 1997 3500000.00 0 6 DRIVE TIME 5073 03-31-2031 10-01-2017 false Prospectus Loan ID 47 03-12-2026 04-13-2026 CIBC Inc. 11-04-2016 4575000.00 120 12-01-2026 360 0.0443 0.0443 3 1 0 01-01-2017 true 1 WL 2 22990.96 4515230.90 1 1 7 false true false false false 09-30-2026 Defeased 54810 1986 2015 6100000.00 MAI 09-29-2016 0.96 3 11-01-2019 F 07-31-2017 647084.94 175684.40 471400.54 424253.04 UW F false false 3770040.27 22990.96 0.0443 0.0001575 14381.66 8609.30 0.00 3761430.97 3761430.97 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 48 03-12-2026 04-13-2026 Ladder Capital Finance LLC 08-09-2017 4250000.00 120 09-06-2027 360 0.04518 0.04518 3 1 0 10-06-2017 true 1 WL 2 21579.60 4244421.65 1 1 1 0 false true false false false 06-05-2027 6065 HILLCROFT PLAZA 6065 HILLCROFT PLAZA Houston TX 77081 Harris OF 61881 61881 1971 2017 6350000.00 MAI 06-28-2017 0.83 0.66 6 11-06-2019 N SSJJ Grace Dental Care LLC 4018 02-28-2033 Danna Specialty Inc. 2766 12-05-2025 US Advanced Chiropractic LLC 1855 12-05-2025 05-31-2017 01-01-2025 09-30-2025 882014.60 633701.00 410022.33 402379.57 471992.27 231321.43 428471.06 198680.68 UW CREFC 194216.25 1.82 1.191 1.65 1.0229 F F 09-30-2025 false false 3583963.64 21579.60 0.04518 0.0001575 13943.41 7636.19 0.00 3576327.45 3576327.45 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 49 03-12-2026 04-13-2026 CIBC Inc. 05-05-2017 3975000.00 120 06-01-2027 360 0.0496 0.0496 3 1 0 07-01-2017 true 1 WL 2 21241.59 3956734.20 1 1 1 7 false true true false false 06-30-2019 03-31-2027 03-31-2027 FLAMINGO VILLAGE PLAZA 4135-4175 SOUTH BUFFALO DRIVE Las Vegas NV 89147 Clark RT 21620 21620 1999 5300000.00 MAI 02-08-2017 1 1 6 X Bella Fortuna LLC 3600 05-31-2029 Café de Manila 2400 01-31-2028 Babystacks Cafe 2400 10-31-2028 06-30-2017 12-31-2024 12-31-2025 543128.30 660632.00 134517.13 302225.43 408611.17 358406.57 383748.17 333543.57 UW CREFC 254899.08 1.60 1.406 1.51 1.3085 F F 03-31-2026 false false 3373037.45 21241.59 0.0496 0.0001575 14406.62 6834.97 0.00 3366202.48 3366202.48 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 50 03-12-2026 04-13-2026 CIBC Inc. 09-12-2017 2500000.00 120 10-01-2027 360 0.0477 0.0477 3 1 0 11-01-2017 true 1 WL 2 0.00 2500000.00 1 1 1 7 false true false false false 07-31-2027 3 INDUSTRIAL COURT 3 INDUSTRIAL COURT Howell NJ 07728 Monmouth IN 45000 45000 1998 3900000.00 MAI 08-01-2017 1 1 6 11-01-2019 N EVEREST 18000 12-31-2028 ONE SOURCE 11385 09-30-2028 Site One 11115 07-31-2027 07-31-2017 12-31-2024 12-31-2025 401612.12 547923.00 133773.36 169964.89 267838.76 377958.11 243988.76 354108.11 UW CREFC 156856.08 1.71 2.4095 1.56 2.2575 F F 01-01-2026 false false 2127914.98 13071.34 0.0477 0.0001575 8740.41 4330.93 0.00 2123584.05 2123584.05 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 50000000 however this is now split into Asset Number 1 and 1A reflecting A1 Pari Passu Notes with Original Loan Amounts of 43147720.71 and 6852279.29 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits have been completed for loans 3 (adding 3A and 3B), 4 (adding 4A), 6 (adding 6A), 9 (adding 9A), and 45 (adding 45A), each a Pari Passu loan structure. Item 2(c)(1) Originator UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York ("UBS AG"), Societe Generale ("SG"), Ladder Capital Finance LLC ("LCF"), Rialto Mortgage Finance, LLC (RMF), CIBC Inc. (CIBC), Bank of America, National Association ("BANA"), Wells Fargo Bank, National Association ("WFB"), Barclays Bank PLC ("Barclays"), and Natixis Real Estate Capital LLC (Natixis). Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy Securitization Percentage With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization, however, may also include tenants that have signed leases, but are not yet in occupancy or may not be paying rent. Item 2(d)(28)(i) Financials Securitization Date For Asset Numbers 8, 15, 24, 30, 31, 39, 46-001, 46-002 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Ratio Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due. Item 2(d)(28)(xvii) Debt Service Coverage Ratio Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due. Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. 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 Loan 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(f)(1) Primary Servicer Name With respect to the primary servicers, "Wells Fargo Bank, NA" is Wells Fargo Bank, National Association and the full name for "Midland Loan Services" is Midland Loan Services, a Division of PNC Bank, National Association.