0001888524-26-007445.txt : 20260427 0001888524-26-007445.hdr.sgml : 20260427 20260427125842 ACCESSION NUMBER: 0001888524-26-007445 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-C5 CENTRAL INDEX KEY: 0001719195 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: 333-207340-05 FILM NUMBER: 26898548 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 ubs17c05_10d-202604.htm ubs17c05_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:  333-207340-05

Central Index Key Number of issuing entity:  0001719195

UBS Commercial Mortgage Trust 2017-C5
(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):  0001558761

Cantor Commercial Real Estate Lending, L.P.
(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):  0001542256

Natixis Real Estate Capital LLC
(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):  0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, 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)

38-4046743
38-4046744
38-7187347
(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  

     

A-5

     

     

  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-C5.

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-C5 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

0

N/A

3

$5,177,922.80

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-C5 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.

Cantor Commercial Real Estate Lending, L.P. ("CCREL"), 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 January 8, 2026. The CIK number of CCREL is 0001558761.

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.

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.

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.

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.

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. 333-207340-05 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. 333-207340-05 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2017-C5, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

03/17/2026

$641,779.63

  Current Distribution Date

04/17/2026

$230,274.03

 

REO Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for UBS Commercial Mortgage Trust 2017-C5, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

03/17/2026

$3,430.02

  Current Distribution Date

04/17/2026

$3,793.03

 

Interest Reserve Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

 

Gain-on-Sale Reserve Account

  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-C5, 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 ubs17c05_ex991-202604.htm ubs17c05_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

UBS Commercial Mortgage Trust 2017-C5

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C5

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

UBS Commercial Mortgage Securitization Corp.

 

 

Certificate Factor Detail

3

 

Nicholas Galeone

 

nicholas.galeone@ubs.com

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

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

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

K-Star Asset Management LLC

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Mike Stauber

(214) 390-7233

Michael.Stauber@kkr.com

 

 

 

5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States

 

 

Mortgage Loan Detail (Part 2)

15-16

 

 

 

 

 

 

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

Principal Prepayment Detail

17

Representations Reviewer

 

 

 

Historical Detail

18

 

David Rodgers

(212) 230-9025

 

Delinquency Loan Detail

19

 

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

 

 

 

 

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 1

21

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@computershare.com

 

 

 

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

 

 

Modified Loan Detail

23

 

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

    Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

      Original Balance                            Beginning Balance

Distribution

Distribution

    Penalties

     Realized Losses              Total Distribution           Ending Balance

Support¹        Support¹

 

A-1

90276TAA2

2.139000%

20,482,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276TAB0

3.228000%

100,407,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276TAC8

3.345000%

33,878,000.00

9,395,679.96

574,595.73

26,190.46

0.00

0.00

600,786.19

8,821,084.23

42.72%

30.00%

A-3

90276TAE4

3.439000%

40,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

90276TAF1

3.212000%

153,039,000.00

96,849,965.40

0.00

259,235.07

0.00

0.00

259,235.07

96,849,965.40

42.72%

30.00%

A-5

90276TAG9

3.474000%

172,576,000.00

172,576,000.00

0.00

499,607.52

0.00

0.00

499,607.52

172,576,000.00

42.72%

30.00%

A-S

90276TAK0

3.777000%

81,774,000.00

81,774,000.00

0.00

257,383.67

0.00

0.00

257,383.67

81,774,000.00

25.88%

19.00%

B

90276TAL8

4.100000%

29,737,000.00

29,737,000.00

0.00

101,601.42

0.00

0.00

101,601.42

29,737,000.00

19.76%

15.00%

C

90276TAM6

4.608857%

21,967,000.00

21,967,000.00

0.00

84,368.97

0.00

0.00

84,368.97

21,967,000.00

15.24%

12.04%

D

90276TAN4

4.608857%

11,151,000.00

11,151,000.00

0.00

42,827.80

0.00

0.00

42,827.80

11,151,000.00

12.94%

10.54%

D-RR

90276TAR5

4.608857%

15,203,000.00

15,203,000.00

0.00

58,390.38

0.00

0.00

58,390.38

15,203,000.00

9.81%

8.50%

E-RR

90276TAT1

4.608857%

14,868,000.00

14,868,000.00

0.00

57,103.74

0.00

0.00

57,103.74

14,868,000.00

6.75%

6.50%

F-RR

90276TAV6

4.608857%

15,797,000.00

15,797,000.00

0.00

60,671.76

0.00

0.00

60,671.76

15,797,000.00

3.50%

4.38%

G-RR

90276TAX2

4.608857%

7,434,000.00

7,434,000.00

0.00

28,551.87

0.00

0.00

28,551.87

7,434,000.00

1.97%

3.38%

NR-RR*

90276TAZ7

4.608857%

25,090,651.00

9,556,882.61

0.00

31,737.77

0.00

0.00

31,737.77

9,556,882.61

0.00%

0.00%

Z

90276TBB9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276TBC7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

743,403,651.00

486,309,527.97

574,595.73

1,507,670.43

0.00

0.00

2,082,266.16

485,734,932.24

 

 

 

 

X-A

90276TAH7

1.230211%

520,382,000.00

278,821,645.36

0.00

285,841.16

0.00

0.00

285,841.16

278,247,049.63

 

 

X-B

90276TAJ3

0.622995%

133,478,000.00

133,478,000.00

0.00

69,296.78

0.00

0.00

69,296.78

133,478,000.00

 

 

Notional SubTotal

 

653,860,000.00

412,299,645.36

0.00

355,137.94

0.00

0.00

355,137.94

411,725,049.63

 

 

 

Deal Distribution Total

 

 

 

574,595.73

1,862,808.37

0.00

0.00

2,437,404.10

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

     Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

90276TAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276TAB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276TAC8

277.33868469

16.96073351

0.77308165

0.00000000

0.00000000

0.00000000

0.00000000

17.73381516

260.37795118

A-3

90276TAE4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

90276TAF1

632.84499637

0.00000000

1.69391508

0.00000000

0.00000000

0.00000000

0.00000000

1.69391508

632.84499637

A-5

90276TAG9

1,000.00000000

0.00000000

2.89500000

0.00000000

0.00000000

0.00000000

0.00000000

2.89500000

1,000.00000000

A-S

90276TAK0

1,000.00000000

0.00000000

3.14750006

0.00000000

0.00000000

0.00000000

0.00000000

3.14750006

1,000.00000000

B

90276TAL8

1,000.00000000

0.00000000

3.41666678

0.00000000

0.00000000

0.00000000

0.00000000

3.41666678

1,000.00000000

C

90276TAM6

1,000.00000000

0.00000000

3.84071425

0.00000000

0.00000000

0.00000000

0.00000000

3.84071425

1,000.00000000

D

90276TAN4

1,000.00000000

0.00000000

3.84071384

0.00000000

0.00000000

0.00000000

0.00000000

3.84071384

1,000.00000000

D-RR

90276TAR5

1,000.00000000

0.00000000

3.84071433

0.00000000

0.00000000

0.00000000

0.00000000

3.84071433

1,000.00000000

E-RR

90276TAT1

1,000.00000000

0.00000000

3.84071429

0.00000000

0.00000000

0.00000000

0.00000000

3.84071429

1,000.00000000

F-RR

90276TAV6

1,000.00000000

0.00000000

3.84071406

0.00000000

0.00000000

0.00000000

0.00000000

3.84071406

1,000.00000000

G-RR

90276TAX2

1,000.00000000

0.00000000

3.84071429

0.00000000

0.00000000

0.00000000

0.00000000

3.84071429

1,000.00000000

NR-RR

90276TAZ7

380.89416692

0.00000000

1.26492413

0.19798131

20.83267030

0.00000000

0.00000000

1.26492413

380.89416692

Z

90276TBB9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276TBC7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276TAH7

535.80186355

0.00000000

0.54929102

0.00000000

0.00000000

0.00000000

0.00000000

0.54929102

534.69768291

X-B

90276TAJ3

1,000.00000000

0.00000000

0.51916256

0.00000000

0.00000000

0.00000000

0.00000000

0.51916256

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

     Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

   Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

03/01/26 - 03/30/26

30

0.00

26,190.46

0.00

26,190.46

0.00

0.00

0.00

26,190.46

0.00

 

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

259,235.07

0.00

259,235.07

0.00

0.00

0.00

259,235.07

0.00

 

A-5

03/01/26 - 03/30/26

30

0.00

499,607.52

0.00

499,607.52

0.00

0.00

0.00

499,607.52

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

285,841.16

0.00

285,841.16

0.00

0.00

0.00

285,841.16

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

69,296.78

0.00

69,296.78

0.00

0.00

0.00

69,296.78

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

257,383.67

0.00

257,383.67

0.00

0.00

0.00

257,383.67

0.00

 

B

03/01/26 - 03/30/26

30

0.00

101,601.42

0.00

101,601.42

0.00

0.00

0.00

101,601.42

0.00

 

C

03/01/26 - 03/30/26

30

0.00

84,368.97

0.00

84,368.97

0.00

0.00

0.00

84,368.97

0.00

 

D

03/01/26 - 03/30/26

30

0.00

42,827.80

0.00

42,827.80

0.00

0.00

0.00

42,827.80

0.00

 

D-RR

03/01/26 - 03/30/26

30

0.00

58,390.38

0.00

58,390.38

0.00

0.00

0.00

58,390.38

0.00

 

E-RR

03/01/26 - 03/30/26

30

0.00

57,103.74

0.00

57,103.74

0.00

0.00

0.00

57,103.74

0.00

 

F-RR

03/01/26 - 03/30/26

30

0.00

60,671.76

0.00

60,671.76

0.00

0.00

0.00

60,671.76

0.00

 

G-RR

03/01/26 - 03/30/26

30

0.00

28,551.87

0.00

28,551.87

0.00

0.00

0.00

28,551.87

0.00

 

NR-RR

03/01/26 - 03/30/26

30

515,756.91

36,705.25

0.00

36,705.25

4,967.48

0.00

0.00

31,737.77

522,705.26

 

Totals

 

 

515,756.91

1,867,775.85

0.00

1,867,775.85

4,967.48

0.00

0.00

1,862,808.37

522,705.26

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,437,404.10

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

1,877,525.85

Master Servicing Fee

4,462.87

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,802.40

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

209.38

ARD Interest

0.00

Operating Advisor Fee

994.79

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

280.57

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

1,877,525.85

Total Fees

9,750.02

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

574,595.73

Reimbursement for Interest on Advances

(32.52)

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

5,000.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

574,595.73

Total Expenses/Reimbursements

4,967.48

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,862,808.37

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

574,595.73

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

2,437,404.10

Total Funds Collected

2,452,121.58

Total Funds Distributed

2,452,121.60

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

486,309,527.97

486,309,527.97

Beginning Certificate Balance

486,309,527.97

(-) Scheduled Principal Collections

574,595.73

574,595.73

(-) Principal Distributions

574,595.73

(-) 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

485,734,932.24

485,734,932.24

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

486,469,871.11

486,469,871.11

Ending Certificate Balance

485,734,932.24

Ending Actual Collateral Balance

485,763,401.61

485,763,401.61

 

 

 

 

 

 

 

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

4.61%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

3

33,175,622.47

6.83%

18

4.3754

NAP

Defeased

3

33,175,622.47

6.83%

18

4.3754

NAP

 

5,000,000 or less

13

37,042,494.34

7.63%

17

4.8767

2.225068

1.40 or less

13

125,881,218.58

25.92%

17

4.8173

0.841196

5,000,001 to 10,000,000

12

94,413,438.86

19.44%

18

4.6792

1.826004

1.41 to 1.50

3

30,639,741.90

6.31%

17

4.7596

1.447919

10,000,001 to 15,000,000

11

135,973,078.70

27.99%

17

4.4795

2.079854

1.51 to 1.60

1

29,597,141.82

6.09%

18

4.6100

1.600000

15,000,001 to 20,000,000

2

37,390,000.00

7.70%

18

4.2725

2.481915

1.61 to 1.80

2

14,139,243.12

2.91%

19

4.7321

1.800000

20,000,001 to 25,000,000

2

41,283,156.05

8.50%

17

4.6399

1.303651

1.81 to 1.90

4

30,648,213.46

6.31%

18

4.6725

1.833418

25,000,001 to 30,000,000

1

29,597,141.82

6.09%

18

4.6100

1.600000

1.91 to 2.00

1

1,872,038.24

0.39%

19

5.1352

1.930000

30,000,001 to 35,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

3

29,864,080.48

6.15%

15

4.3196

2.175982

 

35,000,001 or greater

2

76,860,000.00

15.82%

18

4.0752

3.484424

2.26 to 2.50

2

38,819,427.46

7.99%

17

4.0376

2.478990

 

Totals

46

485,734,932.24

100.00%

17

4.4832

2.163216

2.51 or greater

14

151,098,204.71

31.11%

18

4.2247

3.675292

 

 

 

 

 

 

 

 

Totals

46

485,734,932.24

100.00%

17

4.4832

2.163216

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

13

33,175,622.47

6.83%

18

4.3754

NAP

Utah

4

24,190,099.11

4.98%

17

4.5809

3.522870

Alabama

3

6,132,789.14

1.26%

18

4.6263

2.301483

Virginia

1

3,318,738.00

0.68%

17

3.9930

2.480000

Arizona

2

2,000,446.82

0.41%

18

4.6100

1.600000

Washington

1

40,000,000.00

8.23%

19

4.1510

4.410000

California

4

60,506,899.53

12.46%

17

4.4514

1.280385

West Virginia

1

7,470,000.00

1.54%

18

4.3590

3.210000

Colorado

1

1,806,054.39

0.37%

18

4.3790

3.840000

Wisconsin

5

25,392,687.00

5.23%

17

4.1072

2.707688

Delaware

1

20,673,411.35

4.26%

19

5.2180

0.430000

Totals

105

485,734,932.24

100.00%

17

4.4832

2.163216

Florida

6

18,679,511.20

3.85%

16

4.8348

1.664367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Georgia

6

7,699,285.16

1.59%

18

4.8602

1.689525

 

 

 

 

 

 

 

Illinois

4

7,280,284.63

1.50%

18

4.7148

1.380955

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Indiana

2

12,826,143.39

2.64%

18

4.6603

2.021136

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Kansas

4

6,454,831.37

1.33%

18

4.6201

2.205383

Defeased

13

33,175,622.47

6.83%

18

4.3754

NAP

Louisiana

6

19,608,448.44

4.04%

18

4.7314

1.497450

Industrial

3

21,300,000.00

4.39%

18

4.3590

3.210000

Michigan

1

7,500,000.00

1.54%

19

3.6700

3.790000

Lodging

7

89,518,827.70

18.43%

16

4.8038

1.077317

Minnesota

3

3,550,538.73

0.73%

18

4.3790

3.840000

Mixed Use

1

13,580,903.08

2.80%

18

4.5000

1.480000

Nevada

1

14,032,772.81

2.89%

15

4.2591

2.550000

Multi-Family

3

20,864,164.19

4.30%

18

4.3649

2.532514

New Jersey

1

14,082,114.96

2.90%

15

4.5510

1.270000

Office

27

154,819,238.34

31.87%

18

4.3603

2.610149

New Mexico

1

13,002,109.81

2.68%

16

4.9900

1.420000

Retail

50

150,516,749.85

30.99%

18

4.4701

2.343515

New York

3

53,542,849.84

11.02%

17

4.1721

2.128434

Self Storage

1

1,959,427.46

0.40%

18

4.8760

2.460000

Ohio

5

18,822,037.99

3.87%

18

4.5143

2.069311

Totals

105

485,734,932.24

100.00%

17

4.4832

2.163216

Oklahoma

1

2,064,869.50

0.43%

18

4.4192

1.850000

 

 

 

 

 

 

 

Oregon

1

3,454,460.41

0.71%

19

6.1300

3.010000

 

 

 

 

 

 

 

Pennsylvania

1

6,000,000.00

1.24%

19

4.9400

2.160000

 

 

 

 

 

 

 

South Carolina

6

9,764,920.70

2.01%

17

4.0405

2.647215

 

 

 

 

 

 

 

Tennessee

1

6,412,329.14

1.32%

18

5.3140

0.370000

 

 

 

 

 

 

 

Texas

16

36,290,677.20

7.47%

18

4.5398

2.205574

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

3

33,175,622.47

6.83%

18

4.3754

NAP

Defeased

3

33,175,622.47

6.83%

18

4.3754

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

69,750,000.00

14.36%

17

3.8704

2.926632

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.0001% to 4.5000%

10

166,328,967.14

34.24%

17

4.2640

2.908833

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 5.0000%

18

154,912,722.68

31.89%

17

4.7072

1.612115

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0001% or greater

9

61,567,619.95

12.68%

18

5.2643

1.002451

49 months or greater

43

452,559,309.77

93.17%

17

4.4911

2.208354

 

Totals

46

485,734,932.24

100.00%

17

4.4832

2.163216

Totals

46

485,734,932.24

100.00%

17

4.4832

2.163216

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

3

33,175,622.47

6.83%

18

4.3754

NAP

Defeased

3

33,175,622.47

6.83%

18

4.3754

NAP

 

83 months or less

43

452,559,309.77

93.17%

17

4.4911

2.208354

Interest Only

12

137,990,000.00

28.41%

17

4.1043

2.821432

 

84 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

31

314,569,309.77

64.76%

17

4.6608

1.939420

 

Totals

46

485,734,932.24

100.00%

17

4.4832

2.163216

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

46

485,734,932.24

100.00%

17

4.4832

2.163216

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

       WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

3

33,175,622.47

6.83%

18

4.3754

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

41

435,690,719.62

89.70%

17

4.4784

2.280691

 

 

 

 

 

 

13 months to 24 months

2

16,868,590.15

3.47%

17

4.8200

0.340000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

46

485,734,932.24

100.00%

17

4.4832

2.163216

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

    Principal           Anticipated       Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

      City

State

Type

Rate

Interest

Principal

   Adjustments        Repay Date

Date

Date

Balance

Balance

Date

4

30313386

OF

Bellevue

WA

Actual/360

4.151%

142,978.89

0.00

0.00

11/07/27

01/30/33

--

40,000,000.00

40,000,000.00

04/07/26

5

30313389

RT

Various

Various

Actual/360

3.993%

126,740.04

0.00

0.00

N/A

09/01/27

--

36,860,000.00

36,860,000.00

04/01/26

6

30313390

OF

Various

Various

Actual/360

4.610%

117,738.14

61,896.62

0.00

N/A

10/06/27

--

29,659,038.44

29,597,141.82

04/06/26

8A2C2

30313397

OF

New York

NY

Actual/360

3.752%

35,390.75

0.00

0.00

N/A

08/09/27

--

10,955,206.29

10,955,206.29

04/09/26

8A2C2A

30313399

 

 

 

Actual/360

3.752%

5,620.40

0.00

0.00

N/A

08/09/27

--

1,739,793.71

1,739,793.71

04/09/26

8A2C3

30313398

 

 

 

Actual/360

3.752%

35,390.75

0.00

0.00

N/A

08/09/27

--

10,955,206.29

10,955,206.29

04/09/26

8A2C3A

30313400

 

 

 

Actual/360

3.752%

5,620.40

0.00

0.00

N/A

08/09/27

--

1,739,793.71

1,739,793.71

04/09/26

9

30313401

Various       Totowa

NJ

Actual/360

4.205%

85,180.12

37,147.14

0.00

N/A

10/05/27

--

23,524,100.82

23,486,953.68

04/05/26

10

30313403

LO

Westlake Village

CA

Actual/360

4.060%

72,221.77

47,998.44

0.00

N/A

06/06/27

--

20,657,743.14

20,609,744.70

04/06/26

11

30313404

LO

Wilmington

DE

Actual/360

5.218%

93,066.56

38,987.04

0.00

N/A

11/06/27

--

20,712,398.39

20,673,411.35

04/06/26

12A3A

30299014

IN

Various

Various

Actual/360

4.359%

42,415.49

0.00

0.00

N/A

10/05/27

--

11,300,000.00

11,300,000.00

04/06/26

12A3B

30299015

 

 

 

Actual/360

4.359%

37,535.83

0.00

0.00

N/A

10/05/27

--

10,000,000.00

10,000,000.00

04/06/26

14

30299010

RT

Various

Various

Actual/360

4.379%

75,416.11

0.00

0.00

N/A

10/06/27

--

20,000,000.00

20,000,000.00

04/06/26

16A12

30313407

LO

Berkeley

CA

Actual/360

4.820%

35,066.09

14,234.68

0.00

N/A

09/06/27

--

8,448,530.18

8,434,295.50

03/06/26

16A13

30313408

 

 

 

Actual/360

4.820%

35,066.09

14,234.69

0.00

N/A

09/06/27

--

8,448,529.34

8,434,294.65

03/06/26

17

30313409

OF

New York

NY

Actual/360

4.150%

62,145.10

0.00

0.00

N/A

09/06/27

--

17,390,000.00

17,390,000.00

04/06/26

18

30313411

RT

Westlake

OH

Actual/360

4.710%

53,615.25

25,049.46

0.00

N/A

11/06/27

--

13,219,292.58

13,194,243.12

04/06/26

19

30313412

OF

Reno

NV

Actual/360

4.259%

51,547.40

22,323.17

0.00

N/A

07/06/27

--

14,055,095.98

14,032,772.81

04/06/26

20

30313413

MU

San Diego

CA

Actual/360

4.500%

52,716.23

23,286.56

0.00

N/A

10/06/27

--

13,604,189.64

13,580,903.08

04/03/26

21

30313415

LO

Princeton

NJ

Actual/360

4.551%

55,269.67

21,188.35

0.00

N/A

07/06/27

--

14,103,303.31

14,082,114.96

04/06/26

22

30298990

RT

Various

Various

Actual/360

4.419%

48,110.89

27,173.46

0.00

N/A

10/06/27

--

12,642,720.01

12,615,546.55

04/06/26

23A4

30313417

RT

South Jordan

UT

Actual/360

4.586%

33,299.35

17,882.65

0.00

N/A

08/06/27

--

8,431,863.65

8,413,981.00

04/06/26

23A5A

30313418

 

 

 

Actual/360

4.586%

16,649.68

8,941.32

0.00

N/A

08/06/27

--

4,215,931.81

4,206,990.49

04/06/26

24

30313419

RT

Albuquerque

NM

Actual/360

4.990%

55,968.70

23,122.37

0.00

N/A

08/06/27

--

13,025,232.18

13,002,109.81

04/06/26

25

30313420

MF

Fort Wayne

IN

Actual/360

4.693%

46,518.84

19,035.63

0.00

N/A

10/06/27

--

11,511,161.58

11,492,125.95

04/06/26

26

30313421

OF

Melville

NY

Actual/360

5.200%

48,286.01

20,627.41

0.00

N/A

09/05/27

--

10,783,477.25

10,762,849.84

04/05/26

29

30299149

RT

Murrieta

CA

Actual/360

4.577%

37,290.65

13,836.42

0.00

N/A

11/01/27

--

9,461,497.17

9,447,660.75

04/01/26

30

30313426

LO

Tallahassee

FL

Actual/360

5.100%

32,678.38

22,822.14

0.00

N/A

07/06/27

--

7,440,998.28

7,418,176.14

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

     Principal           Anticipated      Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

      City

State

Type

Rate

Interest

Principal

   Adjustments         Repay Date

Date

Date

Balance

Balance

Date

31

30313427

RT

Covington

LA

Actual/360

4.530%

31,201.21

13,544.10

0.00

N/A

11/01/27

--

7,998,601.90

7,985,057.80

04/01/26

32

30299062

OF

Baton Rouge

LA

Actual/360

5.224%

34,108.46

14,344.94

0.00

N/A

10/06/27

--

7,581,988.82

7,567,643.88

04/06/26

33

30299025

LO

Smyrna

TN

Actual/360

5.314%

29,428.55

18,813.81

0.00

N/A

10/06/27

--

6,431,142.95

6,412,329.14

04/06/26

34

30313428

MF

Shelby Township

MI

Actual/360

3.670%

23,702.08

0.00

0.00

N/A

11/01/27

--

7,500,000.00

7,500,000.00

04/01/26

35

30299141

RT

Frisco

TX

Actual/360

4.452%

26,071.86

0.00

0.00

N/A

11/01/27

--

6,800,000.00

6,800,000.00

04/01/26

36

30299082

RT

Durham

NC

Actual/360

4.604%

20,529.94

10,754.86

0.00

N/A

11/06/27

--

5,178,707.99

5,167,953.13

04/06/26

37

30313429

OF

Ridley Township

PA

Actual/360

4.940%

25,523.33

0.00

0.00

11/06/27

09/06/32

--

6,000,000.00

6,000,000.00

04/06/26

38

30313430

OF

Tampa

FL

Actual/360

5.000%

19,502.72

8,948.83

0.00

N/A

09/06/27

--

4,529,664.49

4,520,715.66

04/06/26

39

30313431

RT

Waco

TX

Actual/360

4.560%

17,792.14

7,720.69

0.00

N/A

09/06/27

--

4,531,105.26

4,523,384.57

04/06/26

40

30313432

RT

Pace

FL

Actual/360

4.890%

17,117.28

8,328.44

0.00

N/A

06/06/27

--

4,065,057.45

4,056,729.01

04/06/26

41

30299108

OF

Riverton

UT

Actual/360

4.964%

17,458.82

5,530.00

0.00

N/A

11/06/27

--

4,084,360.01

4,078,830.01

04/06/26

42

30313433

LO

Portland

OR

Actual/360

6.130%

18,282.85

9,112.55

0.00

N/A

11/05/27

--

3,463,572.96

3,454,460.41

04/05/26

43

30313434

RT

Montgomery

AL

Actual/360

4.820%

13,530.81

5,663.62

0.00

N/A

10/06/27

--

3,259,999.40

3,254,335.78

04/06/26

44

30299055

RT

Grovetown

GA

Actual/360

5.392%

11,451.92

4,538.19

0.00

N/A

10/06/27

--

2,466,249.14

2,461,710.95

04/06/26

45

30299083

RT

Elmhurst

IL

Actual/360

4.916%

11,641.36

0.00

0.00

N/A

11/06/27

--

2,750,000.00

2,750,000.00

04/06/26

47

30313436

SS

Crystal River

FL

Actual/360

4.876%

8,243.70

3,929.49

0.00

N/A

10/06/27

--

1,963,356.95

1,959,427.46

04/06/26

48

30313437

MF

Lawrence

KS

Actual/360

5.135%

8,293.94

3,578.66

0.00

N/A

11/06/27

--

1,875,616.90

1,872,038.24

04/06/26

49

30313438

RT

Aroma Park

IL

Actual/360

5.040%

4,101.30

0.00

0.00

11/06/27

11/06/32

--

945,000.00

945,000.00

04/06/26

Totals

 

 

 

 

 

 

1,877,525.85

574,595.73

0.00

 

 

 

486,309,527.97

485,734,932.24

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent            Most Recent         Appraisal

 

 

 

 

    Cumulative

    Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

    Appraisal

    Cumulative

    Current P&I

    Cumulative P&I

    Servicer

     NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

    Reduction Amount

   ASER

  Advances

   Advances

    Advances

     from Principal

Defease Status

 

4

17,103,224.03

17,491,506.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

3,819,899.99

3,781,993.03

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

20,672,610.63

20,136,956.57

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A2C2

65,247,627.00

46,884,641.13

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A2C2A

65,247,627.00

46,884,641.13

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A2C3

65,247,627.00

46,884,641.13

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A2C3A

65,247,627.00

46,884,641.13

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

10

3,793,097.25

3,567,338.49

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,252,785.50

1,108,075.12

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12A3A

11,390,616.00

11,390,617.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12A3B

11,390,616.00

11,390,617.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

29,135,946.83

34,652,563.24

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16A12

2,386,549.04

0.00

--

--

--

0.00

0.00

49,264.39

49,264.39

0.00

0.00

 

 

16A13

2,386,549.04

0.00

--

--

--

0.00

0.00

49,264.40

49,264.40

0.00

0.00

 

 

17

2,790,005.88

3,180,959.60

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,764,706.08

1,766,024.64

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

12,679,152.27

12,995,821.38

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,358,476.15

2,418,375.49

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

5,411,389.29

3,372,630.44

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

4,761,007.00

4,872,377.33

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23A4

6,563,486.00

6,416,028.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23A5A

6,563,486.00

6,416,028.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

2,066,929.31

1,963,030.99

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,365,424.93

1,448,822.56

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

856,929.32

1,157,937.85

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,571,109.23

1,573,230.67

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

992,595.27

751,541.53

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent        Appraisal

 

 

 

 

   Cumulative

  Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

    Appraisal

    Cumulative

   Current P&I

    Cumulative P&I

   Servicer

    NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

    Reduction Amount

   ASER

    Advances

   Advances

   Advances

    from Principal

Defease Status

 

31

708,031.98

705,443.16

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

901,811.29

877,889.76

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

1,402.75

0.00

 

 

33

470,359.11

299,214.12

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,033,061.71

1,115,669.16

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

984,919.17

1,022,099.93

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

37

662,293.92

661,912.82

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

39

514,640.34

441,035.72

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

500,587.15

480,117.89

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

500,417.56

504,164.75

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

1,020,134.62

1,116,653.18

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

542,309.81

525,825.75

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

332,716.19

381,596.28

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

192,449.11

105,151.52

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

371,158.33

369,200.78

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

273,935.89

293,158.29

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

88,258.56

88,258.56

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

423,164,183.78

348,378,431.12

 

 

 

0.00

0.00

98,528.79

98,528.79

1,402.75

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

Modifications

 

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

   Balance

#

   Balance

#

     Balance

#

      Balance

#

    Balance

#

 

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/26

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

 

0.00

0

0.00

4.483201%

4.459924%

17

03/17/26

0

0.00

0

0.00

2

16,897,059.52

0

0.00

0

0.00

0

0.00

0

 

0.00

0

0.00

4.483467%

4.460184%

18

02/18/26

0

0.00

0

0.00

2

16,932,184.19

0

0.00

0

0.00

0

0.00

0

 

0.00

1

3,821,117.81

4.483788%

4.460499%

19

01/16/26

0

0.00

2

16,960,390.70

0

0.00

0

0.00

0

0.00

0

0.00

0

 

0.00

0

0.00

4.484933%

4.461755%

20

12/17/25

3

20,480,852.16

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

 

6,648,814.93

0

0.00

4.485193%

4.462010%

21

11/18/25

2

8,725,808.39

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

 

0.00

0

0.00

4.486053%

4.462943%

22

10/20/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

 

2,598,483.60

0

0.00

4.486303%

4.463188%

23

09/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

 

0.00

0

0.00

4.486790%

4.463699%

24

08/15/25

1

17,390,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

 

0.00

0

0.00

4.487033%

4.463938%

25

07/17/25

0

0.00

0

0.00

0

0.00

1

0.00

0

0.00

0

0.00

0

 

0.00

1

18,310,478.68

4.487275%

4.464174%

26

06/17/25

2

17,161,358.32

0

0.00

0

0.00

1

27,263,694.12

0

0.00

0

0.00

0

 

0.00

0

0.00

4.507692%

4.484086%

22

05/16/25

1

8,594,308.42

0

0.00

0

0.00

1

27,263,694.12

0

0.00

0

0.00

0

 

0.00

0

0.00

4.507943%

4.484334%

23

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

       Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

       Servicer

Actual Principal

Transfer

Strategy

   Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

        Advances

Balance

Date

Code²

 

Date

Date

REO Date

16A12

30313407

03/06/26

0

B

 

49,264.39

49,264.39

0.00

8,448,530.18

03/06/25

11

 

 

 

 

16A13

30313408

03/06/26

0

B

 

49,264.40

49,264.40

0.00

8,448,529.34

03/06/25

11

 

 

 

 

Totals

 

 

 

 

 

98,528.79

98,528.79

0.00

16,897,059.52

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

    Total

    Performing

Non-Performing

                   REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

438,789,932

438,789,932

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

46,945,000

46,945,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

   30-59 Days

     60-89 Days

    90+ Days

    REO/Foreclosure

 

 

Apr-26

485,734,932

485,734,932

0

0

 

0

0

 

Mar-26

486,309,528

469,412,468

0

0

16,897,060

0

 

Feb-26

486,999,393

470,067,209

0

0

16,932,184

0

 

Jan-26

497,128,743

480,168,353

0

16,960,391

 

0

0

 

Dec-25

497,760,085

477,279,233

20,480,852

0

 

0

0

 

Nov-25

505,053,336

496,327,527

8,725,808

0

 

0

0

 

Oct-25

505,653,707

505,653,707

0

0

 

0

0

 

Sep-25

508,882,001

508,882,001

0

0

 

0

0

 

Aug-25

509,467,319

492,077,319

17,390,000

0

 

0

0

 

Jul-25

510,050,278

510,050,278

0

0

 

0

0

 

Jun-25

556,346,088

511,921,036

17,161,358

0

27,263,694

0

 

May-25

556,956,224

521,098,222

8,594,308

0

 

0

27,263,694

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

16A12

30313407

8,434,295.50

8,448,530.18

100,300,000.00

04/11/17

1,129,597.04

0.34000

12/31/24

09/06/27

258

16A13

30313408

8,434,294.65

8,448,529.34

100,300,000.00

04/11/17

1,129,597.04

0.34000

12/31/24

09/06/27

258

Totals

 

16,868,590.15

16,897,059.52

200,600,000.00

 

2,259,194.08

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

16A12

30313407

LO

CA

03/06/25

11

 

 

 

 

3/11/2026 - The Loan was transferred to Special Servicing on February 27, 2025, due to an imminent monetary default. The Borrower executed a PNL on March 28, 2025, and engaged in loan modification discussions that ultimately did not

 

materialize. Th e Special Servicer has engaged counsel and is evaluating its rights and remedies under the loan documents. The Borrower has resubmitted a loan modification request, which also did not materialize. The Special Servicer

 

continues to monitor the Loan. The Lo an pays as agreed.

 

 

 

 

 

16A13

30313408

Various

Various

03/06/25

11

 

 

 

 

3/11/2026 - The Loan was transferred to Special Servicing on February 27, 2025, due to an imminent monetary default. The Borrower executed a PNL on March 28, 2025, and engaged in loan modification discussions that ultimately did not

 

materialize. Th e Special Servicer has engaged counsel and is evaluating its rights and remedies under the loan documents. The Borrower has resubmitted a loan modification request, which also did not materialize. The Special Servicer

 

continues to monitor the Loan. The Lo an pays as agreed.

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

       Pre-Modification

      Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

     Balance

Rate

   Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

5

30313389

0.00

3.99300%

0.00

3.99300%

8

06/23/22

06/23/22

07/14/22

11

30313404

0.00

5.21800%

0.00

5.21800%

8

06/07/21

05/06/20

06/25/21

11

30313404

0.00

5.21800%

0.00

5.21800%

10

02/10/25

02/10/25

03/07/25

13

30313406

0.00

5.44850%

0.00

5.44850%

8

04/26/23

04/26/23

05/08/23

15

30298883

20,000,000.00

4.53000%

20,000,000.00

4.53000%

8

06/02/20

06/05/20

06/05/20

16A12

30313407

0.00

4.82000%

0.00

4.82000%

8

06/16/21

06/16/21

06/29/21

16A13

30313408

0.00

4.82000%

0.00

4.82000%

8

06/16/21

06/16/21

06/29/21

17

30313409

17,390,000.00

4.15000%

17,390,000.00

4.15000%

8

05/07/20

05/06/20

05/15/20

21

30313415

15,000,000.00

4.55100%

15,000,000.00

4.55100%

8

05/20/20

06/05/20

05/28/20

30

30313426

8,853,448.10

5.10000%

8,853,448.10

5.10000%

8

05/07/20

05/07/20

05/14/20

30

30313426

0.00

5.10000%

0.00

5.10000%

10

09/01/21

11/06/20

11/24/21

Totals

 

52,390,000.00

 

52,390,000.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                           

 

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

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

13

30313406

07/17/25

18,409,318.72

160,300,000.00

18,492,904.70

182,426.02

18,492,904.70

18,310,478.68

98,840.04

0.00

0.00

98,840.04

0.47%

15

30298883

02/18/26

9,559,861.47

0.00

4,095,582.83

274,465.02

4,095,582.83

3,821,117.81

5,738,743.66

0.00

0.00

5,738,743.66

28.69%

28

30313423

08/16/24

11,051,066.41

3,000,000.00

2,748,648.72

1,747,906.01

2,748,648.72

1,000,742.71

10,050,323.70

0.00

354,139.01

9,696,184.69

82.52%

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

39,020,246.60

163,300,000.00

25,337,136.25

2,204,797.05

25,337,136.25

23,132,339.20

15,887,907.40

0.00

354,139.01

15,533,768.39

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

13

30313406

07/17/25

0.00

0.00

98,840.04

0.00

0.00

98,840.04

0.00

0.00

98,840.04

15

30298883

02/18/26

0.00

0.00

5,738,743.66

0.00

0.00

5,738,743.66

0.00

0.00

5,738,743.66

28

30313423

11/18/25

0.00

0.00

9,696,184.69

0.00

0.00

(354,139.01)

0.00

0.00

9,696,184.69

 

 

08/16/24

0.00

0.00

10,050,323.70

0.00

0.00

10,050,323.70

0.00

0.00

 

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

15,533,768.39

0.00

0.00

15,533,768.39

0.00

0.00

15,533,768.39

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

   Modified

 

 

      Deferred

 

 

 

 

 

    Non-

 

    Reimbursement of

     Other

    Interest

 

     Interest

    Interest

 

 

 

 

 

    Recoverable

   Interest on

   Advances from

      Shortfalls /

    Reduction /

Pros ID

    Adjustments

     Collected

     Monthly

       Liquidation

      Work Out

      ASER

     PPIS / (PPIE)

    Interest

   Advances

    Interest

    (Refunds)

     (Excess)

10

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16.19

0.00

0.00

0.00

16A12

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

0.00

0.00

0.00

0.00

1.92

0.00

0.00

0.00

42

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(50.63)

0.00

0.00

0.00

Total

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

(32.52)

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

4,967.48

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch; UBS AG 09-19-2017 40000000.00000000 84 10-06-2024 0 .03541000 .03541000 3 1 84 11-06-2017 true 1 A1 3 121967.78000000 40000000.00000000 1 4 0 true true true false false 04-05-2024 04-05-2024 Media Studios 926365 1996 410000000.00000000 MAI 08-24-2017 .85900000 6 12-06-2019 06-30-2017 38654664.74000000 13965771.00000000 24688893.74000000 22575888.46000000 UW The Pointe 480167 2009 325000000.00000000 MAI 08-24-2017 .95600000 6 12-06-2019 06-30-2017 27091681.60000000 7230054.45000000 19861627.15000000 18626180.63000000 UW 3800 Alameda 424888 1984 183000000.00000000 MAI 08-24-2017 1.00000000 6 12-06-2019 06-30-2017 22083036.19000000 6919389.09000000 15163647.11000000 13797325.50000000 UW Central Park 256159 1984 120000000.00000000 MAI 08-24-2017 .97300000 6 12-06-2019 06-30-2017 12803889.24000000 4031401.68000000 8772487.57000000 8159729.65000000 UW false false .00000000 .00000000 .00000000 .00000000 false Wells Fargo false 5 10-06-2024 Prospectus Loan ID 2 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC; UBS AG 10-03-2017 40000000.00000000 60 10-06-2022 0 .02740000 .02740000 3 1 60 11-06-2017 true 1 A1 3 94377.78000000 40000000.00000000 1 2 0 true true false false false 04-05-2022 Yorkshire Tower 690 1964 745000000.00000000 MAI 08-15-2017 .93000000 6 12-06-2019 06-30-2017 32703002.00000000 11369959.00000000 21333043.00000000 21187127.00000000 UW Lexington Tower 137 1963 145000000.00000000 MAI 08-15-2017 .86900000 6 12-06-2019 06-30-2017 5381021.00000000 2765940.00000000 2615081.00000000 2577858.00000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland false 2 06-11-2022 Prospectus Loan ID 3 03-12-2026 04-13-2026 Bank of America, N.A. 09-29-2017 40000000.00000000 120 10-01-2027 0 .03770000 .03770000 3 1 120 11-01-2017 true 1 PP 3 129855.56000000 40000000.00000000 1 10 0 true true true false false 10-31-2019 04-30-2027 04-30-2027 Restoration Hardware 1501387 2015 120000000.00000000 MAI 09-01-2017 1.00000000 6 06-30-2017 7923304.10000000 1806767.12000000 6116536.97000000 5666120.87000000 UW 64 & 66 Perimeter Center East 584785 1971 122000000.00000000 MAI 09-06-2017 .89600000 6 06-30-2017 12485699.20000000 4833549.00000000 7652150.20000000 7067365.20000000 UW North Pointe I 409798 2010 61000000.00000000 MAI 09-06-2017 1.00000000 6 06-30-2017 6609735.27000000 1798899.00000000 4810836.27000000 4401038.27000000 UW Cigna Corporate Campus 232648 2000 60000000.00000000 MAI 09-06-2017 1.00000000 6 06-30-2017 6336044.88000000 2530233.00000000 3805811.88000000 3573163.88000000 UW Christus Health HQ 253340 1997 55690000.00000000 MAI 09-08-2017 1.00000000 6 06-30-2017 6395756.33000000 2651837.00000000 3743919.33000000 3490579.33000000 UW Duke Bridges I 158135 2005 42270000.00000000 MAI 09-08-2017 1.00000000 6 06-30-2017 4202307.71000000 1106492.00000000 3095815.71000000 2937680.71000000 UW Wells Fargo Bank 155579 1984 41500000.00000000 MAI 09-06-2017 1.00000000 6 06-30-2017 3002029.25000000 367890.00000000 2634139.25000000 2478560.25000000 UW Ace Hardware HQ 206030 1974 35000000.00000000 MAI 09-05-2017 1.00000000 6 06-30-2017 2998139.96000000 328603.00000000 2669536.96000000 2463506.96000000 UW Royal Ridge V 119611 2004 32900000.00000000 MAI 09-08-2017 1.00000000 6 06-30-2017 3034445.71000000 915275.00000000 2119170.71000000 1999559.71000000 UW Comcast Regional HQ 87385 2007 21700000.00000000 MAI 09-05-2017 1.00000000 6 06-30-2017 1918979.67000000 256168.00000000 1662811.67000000 1575426.67000000 UW false false .00000000 .00000000 .00000000 .00000000 false Wells Fargo false 9 09-01-2022 Prospectus Loan ID 4 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 10-18-2017 40000000.00000000 120 11-07-2027 0 .04151000 .04151000 3 1 120 12-07-2017 true 1 A1 7 .00000000 40000000.00000000 1 1 1 0 true true true false false 12-06-2019 05-06-2027 05-06-2027 .00000000 .00000000 Centre 425 Bellevue 425 106th Avenue NE Bellevue WA 980040000 King OF 364579 356909 2017 316000000.00000000 MAI 10-01-2017 316000000.00000000 10-01-2017 MAI 1.00000000 1.00000000 6 12-07-2019 N Amazon.com Services LLC PAR KG 362588 09-30-2033 Sano Group LLC 1991 06-30-2034 T-Mobile USA, Inc. 0 06-30-2030 01-01-2025 12-31-2025 21464139.66000000 23203400.00000000 6198423.23000000 5711894.00000000 15265716.43000000 17491506.00000000 15230025.53000000 17455815.00000000 UW CREFC 3956134.00000000 3.86000000 4.42140000 3.85000000 4.41230000 F F 12-31-2025 false false 40000000.00000000 142978.89000000 .04151000 .00017250 142978.89000000 .00000000 .00000000 40000000.00000000 40000000.00000000 04-07-2026 11-07-2027 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 5 03-12-2026 04-13-2026 Societe Generale 08-10-2017 36860000.00000000 120 09-01-2027 0 .03993000 .03993000 3 1 120 10-01-2017 true 1 WL 3 126740.04000000 36860000.00000000 1 16 16 0 true true false false true 05-31-2027 .00000000 .00000000 Roundy's - West Bend, Wi 2518 West Washington Street West Bend WI 53095 Washington RT 63133 63133 2010 18200000.00000000 MAI 07-21-2017 18200000.00000000 07-21-2017 MAI 1.00000000 1.00000000 6 12-01-2019 N Kroger 63133 12-31-2030 01-01-2025 12-31-2025 1090597.13000000 4299290.41000000 46134.89000000 517297.38000000 1044462.24000000 3781993.03000000 1034992.29000000 3700374.03000000 UW CREFC 1492261.76000000 2.53440000 2.47970000 C 12-31-2025 Walgreens - Waukesha, Wi 230 Madison Street Waukesha WI 531880000 Waukesha RT 15615 15615 1999 6400000.00000000 MAI 06-25-2017 6400000.00000000 06-25-2017 MAI 1.00000000 6 12-01-2019 N Walgreens 15615 12-31-2028 380000.00000000 12388.56000000 367611.44000000 357305.54000000 UW CREFC C 12-31-2025 Tractor Supply - Staunton, Va 29 Payne Lane Staunton VA 244010000 Augusta RT 22676 22676 2006 5450000.00000000 MAI 07-15-2017 5450000.00000000 07-15-2017 MAI 1.00000000 6 12-01-2019 N Tractor Supply 22676 05-31-2032 305253.13000000 13405.97000000 291847.15000000 279394.15000000 UW CREFC C 12-31-2025 Tractor Supply - Conway, Sc 3353 Church Street Conway SC 295260000 Horry RT 24738 24738 2006 5250000.00000000 MAI 07-17-2017 5250000.00000000 07-17-2017 MAI 1.00000000 6 12-01-2019 N Tractor Supply 24738 05-31-2032 295355.79000000 12990.23000000 282365.56000000 269821.56000000 UW CREFC C 12-31-2025 Verizon Wireless - Columbia, Sc 10202 Two Notch Road Columbia SC 292290000 Richland RT 6254 6254 2016 5200000.00000000 MAI 07-15-2017 5200000.00000000 07-15-2017 MAI 1.00000000 6 12-01-2019 N Verizon Wireless 6254 01-31-2027 435621.55000000 148987.73000000 286633.82000000 271831.72000000 UW CREFC C 12-31-2025 Walgreens - Blacklick, Oh 7900 East Broad Street Blacklick OH 43004 Franklin RT 14489 14489 2001 2009 4900000.00000000 MAI 07-20-2017 4900000.00000000 07-20-2017 MAI 1.00000000 6 12-01-2019 N Walgreens 14489 08-31-2028 292600.00000000 9620.20000000 282979.80000000 280806.45000000 UW CREFC C 12-31-2025 Goodwill - Grafton, Wi 1715 Wisconsin Avenue Grafton WI 530240000 Ozaukee RT 22000 22000 1996 2012 3150000.00000000 MAI 07-21-2017 3150000.00000000 07-21-2017 MAI 1.00000000 6 12-01-2019 N Goodwill 22000 08-31-2027 224072.05000000 61331.86000000 162740.19000000 147756.19000000 UW CREFC C 12-31-2025 Dollar General - Walker, La 10555 Florida Boulevard Walker LA 70785 Livingston Parish RT 12526 12526 2012 1875000.00000000 MAI 07-18-2017 1875000.00000000 07-18-2017 MAI 1.00000000 6 12-01-2019 N Dollar General 12526 06-30-2028 128953.00000000 15480.44000000 113472.56000000 113472.56000000 UW CREFC C 12-31-2025 Dollar General - Norton, Oh 4003 Eastern Road Norton OH 442030000 Summit RT 9327 9327 2013 1400000.00000000 MAI 07-18-2017 1400000.00000000 07-18-2017 MAI 1.00000000 6 12-01-2019 N Dollar General 9327 04-30-2029 98811.40000000 14435.34000000 84376.06000000 84376.06000000 UW CREFC C 12-31-2025 Dollar General - Denham Springs, La 10394 Arnold Road Denham Springs LA 70726 Livingston Parish RT 9187 9187 2017 1400000.00000000 MAI 07-18-2017 1400000.00000000 07-18-2017 MAI 1.00000000 6 12-01-2019 N Dollar General 9187 06-30-2032 97406.43000000 12587.19000000 84819.24000000 84819.24000000 UW CREFC C 12-31-2025 Dollar General - Zanesville, Oh 3015 East Pike Zanesville OH 437010000 Muskingum RT 9289 9289 2016 1400000.00000000 MAI 07-20-2017 1400000.00000000 07-20-2017 MAI 1.00000000 6 12-01-2019 N Dollar General 9289 03-31-2031 97512.75000000 14391.38000000 83121.37000000 83121.37000000 UW CREFC C 12-31-2025 Dollar General - Belleville, IL 105 Eiler Road Belleville IL 62223 St. Clair RT 9126 9126 2015 1280000.00000000 MAI 07-04-2017 1280000.00000000 07-04-2017 MAI 1.00000000 6 12-01-2019 N Dollar General 9126 10-31-2030 102749.15000000 25958.47000000 76790.68000000 76790.68000000 UW CREFC C 12-31-2025 Dollar General - Columbia, Sc 6322 Monticello Road Columbia SC 292030000 Richland RT 9153 9153 2013 1220000.00000000 MAI 07-17-2017 1220000.00000000 07-17-2017 MAI 1.00000000 6 12-01-2019 N Dollar General 9153 06-30-2028 113822.35000000 37840.67000000 75981.68000000 75981.68000000 UW CREFC C 12-31-2025 Advance Auto Parts - Travelers Rest, Sc 100 Walnut Lane Travelers Rest SC 296900000 Greenville RT 6891 6891 2001 1200000.00000000 MAI 07-20-2017 1200000.00000000 07-20-2017 MAI 1.00000000 6 12-01-2019 N Advance Auto Parts 6891 12-31-2026 92489.15000000 22441.93000000 70047.22000000 58121.38000000 UW CREFC C 12-31-2025 Dollar General - Aiken, Sc 105 Redds Branch Road Aiken SC 298010000 Aiken RT 9136 9136 2016 1200000.00000000 MAI 07-18-2017 1200000.00000000 07-18-2017 MAI 1.00000000 6 12-01-2019 N Dollar General 9136 03-31-2031 85960.75000000 15150.82000000 70809.93000000 70809.93000000 UW CREFC C 12-31-2025 Napa Auto Parts - Sun Prairie, Wi 632 West Main Street Sun Prairie WI 535900000 Dane RT 5342 5342 1989 2017 750000.00000000 MAI 08-01-2017 750000.00000000 08-01-2017 MAI 1.00000000 6 12-01-2019 N Napa Auto Parts 5342 08-09-2037 38928.00000000 1344.84000000 37583.16000000 36189.16000000 UW CREFC C 12-31-2025 false false 36860000.00000000 126740.04000000 .03993000 .00017250 126740.04000000 .00000000 .00000000 36860000.00000000 36860000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 06-23-2022 98 .00000000 09-01-2027 .00000000 Prospectus Loan ID 6 03-12-2026 04-13-2026 Ladder Capital Finance LLC 10-06-2017 35000000.00000000 120 10-06-2027 360 .04610000 .04610000 3 1 0 11-06-2017 true 1 PP 2 179634.76000000 34959306.00000000 1 18 18 0 false true false false false 07-05-2027 .00000000 .00000000 8330 and 8360 LBJ Freeway 8330 and 8360 LBJ Freeway Dallas TX 752430000 Dallas OF 381383 381383 1984 2010 42750000.00000000 MAI 07-15-2017 42750000.00000000 07-15-2017 MAI .85300000 .54890000 6 12-06-2019 N Arizona College of Nursing, LLC 33805 10-31-2030 BOLT Industries, Inc 6527 04-30-2032 XYZ RoofCo 6519 01-31-2026 08-31-2017 01-01-2025 09-30-2025 5864931.85000000 6043312.00000000 2378454.91000000 3327606.34670000 3486476.94000000 2715705.65330000 3200439.69000000 2429667.65330000 UW CREFC 2139618.38670000 1.26920000 1.13560000 F 09-30-2025 101 East Park Boulevard 101 East Park Boulevard Plano TX 75074 Collin OF 225445 225445 1983 2012 36100000.00000000 MAI 07-15-2017 36100000.00000000 07-15-2017 MAI .87100000 .80360000 6 12-06-2019 N General Services Administration 23526 08-17-2030 RGN-Plano I,LLC 17353 09-30-2026 GuidelT, LLC 17250 09-30-2026 08-31-2017 01-01-2025 09-30-2025 4277939.78000000 4499062.66670000 1429864.68000000 2155843.52000000 2848075.10000000 2343219.14670000 2678991.35000000 2174136.14670000 UW CREFC 1675364.73330000 1.39860000 1.29770000 F 06-30-2025 13601 Preston Road 13601 Preston Road Dallas TX 752400000 Dallas OF 261975 261975 1973 2009 27500000.00000000 MAI 07-14-2017 27500000.00000000 07-14-2017 MAI .82000000 .62800000 6 12-06-2019 N TCG Dallas (AT&T) Lease Administration 13358 08-31-2026 City Cheers Media 7525 01-31-2026 GLM DFW 6023 05-31-2028 08-31-2017 01-01-2025 09-30-2025 3875725.78000000 3242882.66670000 1661163.63000000 2358787.49340000 2214562.15000000 884095.17330000 2018080.90000000 687613.17330000 UW CREFC 1345913.58670000 .65690000 .51090000 F 06-30-2025 1750 East Golf Road 1750 East Golf Road Schaumburg IL 60173 Cook OF 212212 212212 1985 2013 35400000.00000000 MAI 07-13-2017 35400000.00000000 07-13-2017 MAI .97300000 .69970000 6 12-06-2019 N American Intercontinental University, Inc 48533 05-31-2033 D.R. Horton, Inc - Midwest 20402 05-31-2027 Fidelity Brokerage Services LLC 15887 03-31-2035 08-31-2017 01-01-2025 09-30-2025 5773926.62000000 4054898.66670000 2991545.74000000 2207937.25330000 2782380.88000000 1846961.41340000 2623221.88000000 1687802.41340000 UW CREFC 1093172.54670000 1.68950000 1.54390000 F 06-30-2025 14800 Quorum Drive 14800 Quorum Drive Dallas TX 752540000 Dallas OF 103877 103877 1981 2011 13550000.00000000 MAI 07-15-2017 13550000.00000000 07-15-2017 MAI .76700000 .84180000 6 12-06-2019 N Morrow Hill, LLC 17501 11-30-2027 ILE HOMES INVESTMENT MANAGER, LLC 5302 07-31-2025 Katzen, Marshall & Associates, Inc. 4715 05-31-2028 08-31-2017 01-01-2025 09-30-2025 1518306.20000000 1882597.33330000 612070.11000000 870619.73340000 906236.09000000 1011977.59990000 828328.34000000 934070.59990000 UW CREFC 607179.36000000 1.66670000 1.53840000 F 06-30-2025 1995 North Park Place SE 1995 North Park Place Se Atlanta GA 30339 Cobb OF 99920 99920 1985 2013 12200000.00000000 MAI 07-18-2017 12200000.00000000 07-18-2017 MAI .76900000 .76250000 6 12-06-2019 N GSA - US Army 16778 02-03-2033 KIM Marketing, LLC 7216 01-31-2031 GSA OSHA 6838 04-06-2038 08-31-2017 01-01-2025 09-30-2025 1627071.73000000 1908792.00010000 727945.87000000 926630.25340000 899125.86000000 982161.74670000 824185.86000000 907221.74670000 UW CREFC 539714.18670000 1.81980000 1.68090000 F 06-30-2025 2295 Parklake Dr Ne 2295 Parklake Dr Ne Atlanta GA 30345 DeKalb OF 121528 121528 1973 2014 10600000.00000000 MAI 07-18-2017 10600000.00000000 07-18-2017 MAI .79800000 .77920000 6 12-06-2019 N State Properties Commission 8787 09-30-2034 Oakhurst Medical Centers, Inc 7078 06-30-2028 Extremity Healthcare Providers, LLC 4947 07-31-2028 08-31-2017 01-01-2025 09-30-2025 1927363.14000000 2098861.33340000 900434.38000000 1045788.72000000 1026928.76000000 1053072.61340000 935782.76000000 961926.61340000 UW CREFC 532968.38670000 1.97590000 1.80480000 F 06-30-2025 4751 Best Road 4751 Best Road Atlanta GA 30337 Fulton OF 93084 93084 1987 2013 11900000.00000000 MAI 07-18-2017 11900000.00000000 07-18-2017 MAI .84200000 .84410000 6 12-06-2019 N BVM Capacity Building Institute Inc 5870 10-31-2025 Green Life Financial Group 5145 10-31-2027 American Federation of State, County and Municipal Emp 3845 09-30-2026 08-31-2017 01-01-2025 09-30-2025 1551928.42000000 2135693.33340000 672927.30000000 814099.37340000 879001.12000000 1321593.96000000 809188.12000000 1251780.96000000 UW CREFC 505982.12000000 2.61190000 2.47400000 F 09-30-2025 4099 Mcewen Road 4099 Mcewen Road Farmers Branch TX 752440000 Dallas OF 123711 123711 1979 2013 11800000.00000000 MAI 07-14-2017 11800000.00000000 07-14-2017 MAI .77600000 .66170000 6 12-06-2019 N Collecto, Inc 8277 05-31-2026 Blankenship Change Consulting, LLC 8007 09-30-2027 Evergreen Logistics USA Corp 7261 10-31-2026 08-31-2017 01-01-2025 09-30-2025 1647099.08000000 1591485.33320000 827040.94000000 907204.05330000 820058.13000000 684281.27990000 727274.88000000 591497.27990000 UW CREFC 439642.77330000 1.55640000 1.34540000 F 09-30-2025 4101 Mcewen Road 4101 Mcewen Road Farmers Branch TX 752440000 Dallas OF 124326 124326 1979 2013 12100000.00000000 MAI 07-14-2017 12100000.00000000 07-14-2017 MAI .61300000 .73950000 6 12-06-2019 N Law Office of Nick Nemeth, PLLC 8213 03-31-2030 QUADPACK AMERICAS, LLC 7736 10-31-2030 Zenith American Solutions, Inc 4096 06-30-2026 08-31-2017 01-01-2025 09-30-2025 1383837.14000000 1589790.66670000 738917.48000000 882218.89340000 644919.66000000 707571.77330000 551675.16000000 614325.77330000 UW CREFC 439642.77330000 1.60940000 1.39730000 F 09-30-2025 11225 North 28th Drive 11225 North 28th Drive Phoenix AZ 850290000 Maricopa OF 135371 135501 1982 2011 9070000.00000000 MAI 07-13-2017 9070000.00000000 07-13-2017 MAI .78600000 .81610000 6 12-06-2019 N The Point Hilton at Tapatio Cliffs 8532 Southwest Annuities Marketing, LLC 7064 02-28-2027 ADAS-Adama Developmental Assistance & Support LLC 5050 12-31-2029 08-31-2017 01-01-2025 09-30-2025 1412021.34000000 2209524.00000000 918941.96000000 1102126.82660000 493079.38000000 1107397.17340000 391453.63000000 1005772.17340000 UW CREFC 411532.72000000 2.69090000 2.44400000 F 06-30-2025 10000 North 31St Ave 10000 North 31St Ave Phoenix AZ 850510000 Maricopa OF 128180 128180 1982 2012 9900000.00000000 MAI 07-13-2017 9900000.00000000 07-13-2017 MAI .64400000 .78720000 6 12-06-2019 N Duet Partners In Health & Aging, Inc., an Arizona Non -Profit Corp. 7588 10-31-2032 Al Wealth Group Inc 3750 04-30-2026 American Focus Care, Inc 3386 08-31-2027 08-31-2017 01-01-2025 09-30-2025 1326083.10000000 2212278.66670000 854686.24000000 1066048.37330000 471396.86000000 1146230.29340000 375261.86000000 1050095.29340000 UW CREFC 369554.76000000 3.10170000 2.84150000 F 06-30-2025 4001 Mcewen Road 4001 Mcewen Road Farmers Branch TX 75244 Dallas OF 95192 95192 1980 2013 10000000.00000000 MAI 07-14-2017 10000000.00000000 07-14-2017 MAI .70300000 .89200000 6 12-06-2019 N Envolve PeopleCare, Inc. 23893 12-31-2025 Centene Management Company, LLC 23887 12-31-2025 WP Pharma Labs, Inc. 18969 07-31-2026 08-31-2017 01-01-2025 09-30-2025 1177647.40000000 1736622.66670000 515000.19000000 648393.60010000 662647.21000000 1088229.06660000 591253.21000000 1016835.06660000 UW CREFC 343568.54670000 3.16740000 2.95960000 F 09-30-2025 4425 W Airport Fwy 4425 W Airport Fwy Irving TX 750620000 Dallas OF 85212 85212 1981 2015 8400000.00000000 MAI 07-14-2017 8400000.00000000 07-14-2017 MAI .71600000 .80450000 6 12-06-2019 N Hawks Bay Insurance Group Inc. 5643 12-31-2028 Reyes Group Ltd. 5417 10-31-2025 ITSutra Inc 3914 12-31-2025 08-31-2017 01-01-2025 09-30-2025 1216108.15000000 1550005.33330000 593499.71000000 800255.00000000 622608.44000000 749750.33330000 558699.44000000 685841.33330000 UW CREFC 290097.05330000 2.58450000 2.36420000 F 09-30-2025 2302 Parklake Dr Ne 2302 Parklake Dr Ne Atlanta GA 30345 DeKalb OF 111223 111223 1979 2014 11800000.00000000 MAI 07-18-2017 11800000.00000000 07-18-2017 MAI .42300000 .85780000 6 12-06-2019 N Golden Rule Hospice 6426 06-30-2028 National Mentor Healthcare, LLC 5510 01-31-2029 JMG Law Firm 4671 03-31-2028 08-31-2017 01-01-2025 09-30-2025 910556.55000000 2072308.00000000 679542.24000000 933501.61330000 231014.31000000 1138806.38670000 147597.06000000 1055388.38670000 UW CREFC 256114.45330000 4.44650000 4.12080000 F 06-30-2025 2305 Parklake Dr Ne 2305 Parklake Dr Ne Atlanta GA 30345 DeKalb OF 41562 65158 1973 2014 5880000.00000000 MAI 07-18-2017 5880000.00000000 07-18-2017 MAI .70000000 1.00000000 6 12-06-2019 N Department of Veterans Affairs (VA) 23596 06-30-2029 International Rescue Committee, Inc 15651 03-31-2027 The Clarian Academy, LLC 10195 07-31-2031 08-31-2017 01-01-2025 09-30-2025 1050901.20000000 1505545.33330000 423736.05000000 676129.42660000 627165.15000000 829415.90670000 578296.65000000 780545.90670000 UW CREFC 210264.06670000 3.94460000 3.71220000 F 09-30-2025 12000 and 12100 Ford Road 12000 and 12100 Ford Road Farmers Branch TX 752340000 Dallas OF 158004 158004 1979 2012 12500000.00000000 MAI 07-14-2017 12500000.00000000 07-14-2017 MAI .57200000 1.00000000 6 12-06-2019 N Workforce Opportunity Services 20256 09-30-2027 State of Texas - Health and Human Services Commission (HHSC) 15425 10-31-2028 TalkBox.Mom 4076 09-30-2026 08-31-2017 01-01-2025 09-30-2025 1274375.77000000 1419972.00000000 764344.51000000 893484.94670000 510031.26000000 526487.05330000 391528.26000000 407984.05330000 UW CREFC 193647.54670000 2.71880000 2.10680000 F 06-30-2025 4000 N & S Mcewen Road 4000 N & S Mcewen Road Farmers Branch TX 75244 Dallas OF 46769 46769 1979 2013 6300000.00000000 MAI 07-14-2017 6300000.00000000 07-14-2017 MAI 1.00000000 6 12-06-2019 N Centene Corporation 46769 12-31-2025 08-31-2017 814201.69000000 361737.80000000 452463.89000000 417387.14000000 UW CREFC F 12-31-2024 false false 29659038.44000000 179634.76000000 .04610000 .00017250 117738.14000000 61896.62000000 .00000000 29597141.82000000 29597141.82000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 7 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 08-04-2017 28000000.00000000 60 08-06-2022 0 .04250000 .04250000 3 1 60 09-06-2017 true 1 WL 3 102472.22000000 28000000.00000000 1 2 0 true true false false false 03-05-2022 Ninth Avenue Property 10300 1920 36800000.00000000 MAI 06-07-2017 1.00000000 6 12-06-2019 08-31-2017 1704753.00000000 272731.00000000 1432023.00000000 1429728.00000000 UW Gansevoort Property 2950 1940 17100000.00000000 MAI 06-07-2017 1.00000000 6 12-06-2019 08-31-2017 721936.00000000 104321.00000000 617615.00000000 617172.00000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland false 5 07-06-2025 Prospectus Loan ID 8 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A.; Societe Generale 07-26-2017 25390000.00000000 120 08-09-2027 0 .03751500 .03751500 3 1 120 09-09-2017 true 1 A1 3 82022.29000000 25390000.00000000 1 1 1 5 true true false false false 02-08-2027 .00000000 .00000000 237 Park Avenue 237 Park Avenue New York NY 10017 New York OF 1259862 1251717 1914 2017 1310000000.00000000 MAI 05-22-2017 1310000000.00000000 05-22-2017 MAI .95600000 6 12-09-2019 N The New York and Presbyterian Hospital 479016 12-29-2048 JP MORGAN CHASE NA 270533 12-31-2025 WUNDERMAN THOMPSON 192733 05-31-2027 12-31-2016 01-01-2025 12-31-2025 88903875.06000000 75195123.00000000 31737396.00000000 28310481.87000000 57166479.06000000 46884641.13000000 54245034.63000000 43963197.13000000 UW CREFC 13236696.00000000 4.32000000 3.54200000 4.10000000 3.32130000 F F 09-30-2025 false false 25390000.00000000 82022.30000000 .03751544 .00016000 82022.30000000 .00000000 .00000000 25390000.00000000 25390000.00000000 04-09-2026 false .00000000 .00000000 .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 9 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 09-20-2017 25000000.00000000 120 10-05-2027 360 .04205000 .04205000 3 1 60 11-05-2017 true 1 PP 5 90524.31000000 25000000.00000000 1 11 0 true true false false false 08-04-2027 .00000000 .00000000 Defeased SE 47294 8795591.12000000 MAI 08-02-2017 1.00000000 3 12-05-2019 F 06-30-2017 899380.93000000 241667.03000000 657713.90000000 626499.86000000 UW Defeased SE 50822 8550304.16000000 MAI 08-02-2017 1.00000000 3 12-05-2019 F 06-30-2017 876263.92000000 236892.01000000 639371.91000000 605829.39000000 UW Defeased SE 50969 8508606.96000000 MAI 08-02-2017 1.00000000 3 12-05-2019 F 06-30-2017 894396.01000000 258142.12000000 636253.89000000 602614.35000000 UW Defeased SE 39245 8068137.69000000 MAI 08-02-2017 1.00000000 3 12-05-2019 F 06-30-2017 799541.50000000 196224.88000000 603316.62000000 577414.92000000 UW Defeased SE 47207 8040312.14000000 MAI 08-02-2017 1.00000000 3 12-05-2019 F 06-30-2017 835168.83000000 233932.94000000 601235.89000000 570079.27000000 UW Defeased SE 51849 7508352.34000000 MAI 08-02-2017 1.00000000 3 12-05-2019 F 06-30-2017 821362.32000000 259905.15000000 561457.17000000 527236.83000000 UW Defeased SE 58191 6800000.00000000 MAI 08-02-2017 .78400000 3 12-05-2019 F 06-30-2017 925578.53000000 552667.03000000 372911.50000000 331013.98000000 UW Defeased SE 30600 4902662.25000000 MAI 08-02-2017 1.00000000 3 12-05-2019 F 06-30-2017 524526.02000000 157916.31000000 366609.71000000 346413.71000000 UW Defeased SE 35765 4215385.78000000 MAI 08-02-2017 .77000000 3 12-05-2019 F 06-30-2017 504821.83000000 189605.06000000 315216.77000000 291611.87000000 UW Defeased SE 50943 1900703.12000000 MAI 08-02-2017 .43600000 3 12-05-2019 F 06-30-2017 402302.90000000 260172.73000000 142130.17000000 108507.79000000 UW Defeased SE 44894 1859944.43000000 MAI 08-02-2017 .46300000 3 12-05-2019 F 06-30-2017 364423.51000000 225341.18000000 139082.33000000 109452.29000000 UW false false 23524100.82000000 122327.26000000 .04205000 .00017250 85180.12000000 37147.14000000 .00000000 23486953.68000000 23486953.68000000 04-05-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 10 03-12-2026 04-13-2026 Rialto Mortage Finance LLC 06-08-2017 25000000.00000000 120 06-06-2027 360 .04060000 .04060000 3 1 0 07-06-2017 true 1 WL 2 120220.21000000 24829085.00000000 1 1 1 0 false true true false false 07-05-2019 01-05-2027 01-05-2027 .00000000 .00000000 Residence Inn Westlake 30950 Russell Ranch Rd Westlake Village CA 91362 Los Angeles LO 160 160 2007 2014 57200000.00000000 MAI 03-21-2017 57200000.00000000 03-21-2017 MAI .89100000 .82050000 6 X 08-31-2017 01-01-2025 12-31-2025 9771428.50000000 10404438.83000000 4842816.00000000 6837100.34000000 4928612.00000000 3567338.49000000 4537755.20000000 3151160.93000000 UW CREFC 1442642.52000000 3.42000000 2.47280000 3.15000000 2.18430000 F F false false 20657743.14000000 120220.21000000 .04060000 .00017250 72221.77000000 47998.44000000 .00000000 20609744.70000000 20609744.70000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 11 03-12-2026 04-13-2026 Ladder Capital Finance LLC 10-16-2017 24000000.00000000 120 11-06-2027 360 .05218000 .05218000 3 1 0 12-06-2017 true 1 PP 2 .00000000 24000000.00000000 1 1 1 0 false true false false true 08-05-2027 .00000000 .00000000 Doubletree By Hilton Hotel Wilmington 4727 Concord Pike Wilmington DE 198030000 New Castle LO 244 244 1973 2015 37000000.00000000 MAI 09-20-2017 28900000.00000000 11-10-2020 MAI .63000000 .59050000 6 12-06-2019 N 08-31-2017 01-01-2025 12-31-2025 9513844.58000000 8052822.00000000 6081099.57000000 6944746.88000000 3432745.01000000 1108075.12000000 3052191.23000000 785962.24000000 UW CREFC 1815737.04000000 1.89000000 .61030000 1.68000000 .43290000 F F false false 20712398.39000000 132053.60000000 .05218000 .00019333 93066.56000000 38987.04000000 .00000000 20673411.35000000 20673411.35000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland 07-21-2020 01-06-2022 false .00000000 8 02-10-2025 98 .00000000 .00000000 11-06-2027 Prospectus Loan ID 12 03-12-2026 04-13-2026 Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG 09-25-2017 21300000.00000000 120 10-06-2027 0 .04359000 .04359000 3 1 120 11-06-2017 true 1 PP 3 79951.33000000 21300000.00000000 1 3 3 0 true true true false false 11-05-2019 04-05-2027 04-05-2027 .00000000 .00000000 Cabela's - Prairie du Chien 33901 State Highway 35 Prairie du Chien WI 33901 Crawford RT 2903846 1130862 1996 49500000.00000000 MAI 07-01-2017 49500000.00000000 07-01-2017 MAI 1.00000000 1.00000000 6 12-06-2019 X Cabelas Prarie du chien, WI 1138309 04-30-2042 01-01-2025 12-31-2025 11390617.00000000 11390617.00000000 10087918.00000000 UW CREFC 3137874.61000000 3.63000000 3.21490000 C 12-31-2025 Cabela's - Triadelphia 100 Distribution Road Triadelphia WV 26059 Ohio RT 1165360 1165360 2005 2006 46600000.00000000 MAI 07-01-2017 46600000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 X Cabela's 1165360 04-30-2042 UW CREFC C 12-31-2025 Cabela's - Tooele 2000 West Cabela's Way Tooele UT 84074 Tooele RT 598663 598663 2015 36900000.00000000 MAI 07-01-2017 36900000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 X Cabela's 600177 04-30-2042 UW CREFC C 12-31-2025 false false 21300000.00000000 79951.32000000 .04359000 .00017250 79951.32000000 .00000000 .00000000 21300000.00000000 21300000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 13 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 06-20-2017 21000000.00000000 60 07-06-2022 360 .05448500 .05448500 3 1 0 08-01-2017 true 1 PP 2 118558.03000000 20916123.00000000 1 1 5 false true false false true 03-31-2022 Marriot Grand Cayman 295 1990 142000000.00000000 MAI 05-04-2017 .86500000 6 12-01-2019 06-30-2017 50927968.00000000 38045353.00000000 12882616.00000000 10336217.00000000 UW 2.38000000 1.91000000 F false false .00000000 .00000000 .00000000 .00000000 false Wells Fargo false 98840.04000000 5 07-02-2025 Prospectus Loan ID 14 03-12-2026 04-13-2026 Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG 09-25-2017 20000000.00000000 120 10-06-2027 0 .04379000 .04379000 3 1 120 11-06-2017 true 1 PP 3 75416.11000000 20000000.00000000 1 16 16 0 true true true false false 11-05-2019 04-05-2027 04-05-2027 .00000000 .00000000 Cabela's (Rogers) 20200 Rogers Drive Rogers MN 55374 Hennepin RT 186379 186379 2005 41100000.00000000 MAI 07-01-2017 41100000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's (ROGERS) 185124 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Lone Tree) 10670 Cabela Drive Lone Tree CO 80124 Douglas RT 108077 108077 2013 34950000.00000000 MAI 07-01-2017 34950000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 102040 04-30-2042 UW CREFC C 09-30-2025 Bass Pro (San Antonio) 17907 IH-10 West San Antonio TX 78257 Bexar RT 184656 184656 2006 34200000.00000000 MAI 07-01-2017 34200000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Bass Pro 182015 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Allen) 1 Cabella Drive Allen TX 75002 Collin RT 107329 107329 2010 33600000.00000000 MAI 07-01-2017 33600000.00000000 07-01-2017 MAI 1.00000000 1.00000000 6 12-06-2019 N Cabela's Allen 105812 04-30-2042 01-01-2025 09-30-2025 35724292.00000000 1071728.76000000 34652563.24000000 33230167.24000000 UW CREFC 8661110.62670000 4.00090000 3.83670000 C 09-30-2025 Cabela's (Lehi) 2502 W. Cabela's Blvd. Lehi UT 84043 Utah RT 169713 169713 2006 30600000.00000000 MAI 07-01-2017 30600000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 172666 04-30-2042 UW CREFC C 09-30-2025 Bass Pro (Tampa) 10501 Palm River Rd. Tampa FL 33619 Hillsborough RT 132734 132734 2015 28800000.00000000 MAI 07-01-2017 28800000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Bass Pro 138100 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Hammond) 7700 Cabela Drive Hammond IN 46324 Lake RT 188745 188745 2007 25700000.00000000 MAI 07-01-2017 25700000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 185324 04-30-2042 UW CREFC C 09-30-2025 Bass Pro (Round Rock) 200 Bass Pro Drive Round Rock TX 78665 Williamson RT 120763 120763 2014 25000000.00000000 MAI 07-01-2017 25000000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Bass Pro 109307 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Fort Mill) 1000 Cabela Drive Fort Mill SC 29708 York RT 104476 104476 2014 23250000.00000000 MAI 07-01-2017 23250000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 98070 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Wichita) 2427 N. Greenwich Road Wichita KS 67226 Sedgwick RT 80699 80699 2011 20800000.00000000 MAI 07-01-2017 20800000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 80864 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Owatonna) 3900 Cabela Drive Owatonna MN 55060 Steele RT 161987 161987 1997 19000000.00000000 MAI 07-01-2017 19000000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 165542 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Centerville) 5500 Cornerstone North Blvd Centerville OH 45440 Greene RT 71872 71872 2016 17600000.00000000 MAI 07-01-2017 17600000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 73137 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Huntsville) 7090 Cabela Drive NW Huntsville AL 35806 Madison RT 82443 82443 2016 16400000.00000000 MAI 07-01-2017 16400000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 75152 04-30-2042 UW CREFC C 09-30-2025 Bass Pro (Port St. Lucie) 2250 SW Gatlin Blvd. Port St. Lucie FL 34953 St. Lucie RT 86637 86637 2013 15350000.00000000 MAI 07-01-2017 15350000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Port St. Lucie 88812 04-30-2042 UW CREFC C 09-30-2025 Cabela's (Waco) 2700 Market Place Dr. Waco TX 76711 McLennan RT 43263 43263 2013 11850000.00000000 MAI 07-01-2017 11850000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 42300 04-30-2042 UW CREFC C 09-30-2025 Cabela's (East Grand Forks) 210 Demers Avenue East Grand Forks MN 56721 Polk RT 66754 66754 1999 8500000.00000000 MAI 07-01-2017 8500000.00000000 07-01-2017 MAI 1.00000000 6 12-06-2019 N Cabela's 60722 04-30-2042 UW CREFC C 09-30-2025 false false 20000000.00000000 75416.11000000 .04379000 .00017250 75416.11000000 .00000000 .00000000 20000000.00000000 20000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 15 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 06-22-2017 20000000.00000000 120 07-06-2027 360 .04530000 .04530000 3 1 60 08-06-2017 true 1 PP 5 78016.67000000 20000000.00000000 1 4 0 true true false false true 04-05-2027 SpringHill Suites - Long Island 128 2010 26500000.00000000 MAI 06-01-2018 .87000000 6 12-06-2019 08-31-2017 5223111.00000000 3151634.00000000 2071477.00000000 1862552.00000000 UW Hampton Inn - Baltimore White Marsh 127 1997 23000000.00000000 MAI 06-01-2018 .77700000 4 12-06-2019 08-31-2017 4671690.00000000 2809413.00000000 1862277.00000000 1675409.00000000 UW Homewood Suites - Atlantic City Egg Harbor Township 120 2012 21000000.00000000 MAI 06-01-2019 .82500000 6 12-06-2019 08-31-2017 4431514.88000000 2815235.91000000 1616278.97000000 1439018.38000000 UW Fairfield Inn & Suites - Baltimore White Marsh 116 2008 17000000.00000000 MAI 06-01-2018 .83000000 4 12-06-2019 08-31-2017 3991487.60000000 2610539.24000000 1380948.44000000 1221288.93000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland false 5738743.66000000 6 01-29-2026 Prospectus Loan ID 16 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 08-09-2017 18750000.00000000 120 09-06-2027 360 .04820000 .04820000 3 1 30 10-06-2017 true 1 PP 5 77822.92000000 18750000.00000000 1 1 1 0 true true false false true 06-05-2027 .00000000 .00000000 Doubletree By Hilton - Berkeley Marina 200 Marina Blvd Berkeley CA 94710 Alameda LO 378 378 1972 2016 100300000.00000000 MAI 04-11-2017 100300000.00000000 04-11-2017 MAI .90300000 6 12-06-2019 N 06-30-2017 31423806.00000000 24020252.00000000 7403554.00000000 6146602.00000000 UW CREFC 2.23000000 1.86000000 F F false false 16897059.52000000 98601.55000000 .04820000 .00017250 70132.18000000 28469.37000000 .00000000 16897059.52000000 16868590.15000000 03-06-2026 false 98528.79000000 .00000000 .00000000 B Wells Fargo 03-06-2025 false .00000000 11 06-16-2021 98 .00000000 09-06-2027 .00000000 Prospectus Loan ID 17 03-12-2026 04-13-2026 Ladder Capital Finance LLC 08-07-2017 17390000.00000000 120 09-06-2027 0 .04150000 .04150000 3 1 120 10-06-2017 true 1 PP 3 62145.10000000 17390000.00000000 1 1 1 0 true true false false true 07-05-2027 .00000000 .00000000 50 Varick 50 Varick Street, Unit A and A2 New York NY 10013 New York OF 155434 158574 1960 2013 140000000.00000000 MAI 07-07-2017 140000000.00000000 07-07-2017 MAI 1.00000000 1.00000000 6 12-06-2019 N Spring Studios New York LLC 83564 12-31-2029 Spring Place New York 71870 12-31-2029 05-31-2017 01-01-2025 12-31-2025 8514768.58000000 7069708.00000000 1759375.89000000 3888748.40000000 6755392.69000000 3180959.60000000 6596818.69000000 3022385.60000000 UW CREFC 3277329.93600000 2.06000000 .97060000 2.01000000 .92220000 F F 12-31-2025 false false 17390000.00000000 62145.10000000 .04150000 .00020125 62145.10000000 .00000000 .00000000 17390000.00000000 17390000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 05-06-2020 98 .00000000 09-06-2027 .00000000 Prospectus Loan ID 18 03-12-2026 04-13-2026 Ladder Capital Finance LLC 10-13-2017 15150000.00000000 120 11-06-2027 360 .04710000 .04710000 3 1 12 12-06-2017 true 1 WL 5 .00000000 15150000.00000000 1 1 2 0 true true false false false 08-05-2027 .00000000 .00000000 Crocker Block K & Detroit 160-174 Union Street, 29979 Detroit Road and 1800 & 1900 Crocker Road Westlake OH 44145 Cuyahoga RT 41007 40941 1995 2015 22800000.00000000 MAI 08-24-2017 22800000.00000000 08-24-2017 MAI .99300000 1.00000000 6 12-06-2019 N Yard House 10010 11-30-2030 Texas De Brazil 8500 01-31-2032 Fidelity Brokerage ServicesLLC 7200 12-31-2032 08-31-2017 01-01-2025 12-31-2025 2041626.99000000 2420341.88000000 587746.81000000 654317.24000000 1453880.18000000 1766024.64000000 1386327.53000000 1698471.64000000 UW CREFC 943976.52000000 1.54000000 1.87080000 1.47000000 1.79930000 F F 12-31-2025 false false 13219292.58000000 78664.71000000 .04710000 .00017250 53615.25000000 25049.46000000 .00000000 13194243.12000000 13194243.12000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 19 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending L.P.; Citi Real Estate Funding Inc. 07-03-2017 15000000.00000000 120 07-06-2027 360 .04259100 .04259100 3 1 60 08-06-2017 true 1 PP 5 55012.86000000 15000000.00000000 1 1 1 0 true true true false false 12-05-2019 03-05-2027 03-05-2027 .00000000 .00000000 IGT RENO 9295 and 9315 Prototype Drive Windsor Mill NV 89521 Washoe MU 1251729 1251179 1996 2005 157230000.00000000 MAI 03-29-2017 157230000.00000000 03-29-2017 MAI 1.00000000 6 X International Game Technology 1251729 09-30-2032 01-01-2025 06-30-2025 10961487.00000000 13397754.00000000 328845.00000000 401932.62000000 10632642.00000000 12995821.38000000 9700013.00000000 12063192.38000000 UW CREFC 4727716.20000000 2.25000000 2.74890000 2.05000000 2.55160000 F F 12-31-2023 false false 14055095.98000000 73870.57000000 .04259060 .00016000 51547.40000000 22323.17000000 .00000000 14032772.81000000 14032772.81000000 04-06-2026 false .00000000 .00000000 .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 20 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 09-12-2017 15000000.00000000 120 10-06-2027 360 .04500000 .04500000 3 1 36 11-03-2017 true 1 PP 5 58125.00000000 15000000.00000000 1 1 1 0 true true false false false 06-02-2027 .00000000 .00000000 Manchester Financial Building 7979 Ivanhoe Avenue La Jolla CA 92037 San Diego MU 78094 77659 1974 2017 42000000.00000000 MAI 07-12-2017 42000000.00000000 07-12-2017 MAI .82200000 .87930000 6 12-03-2019 N Palomar Specialty Insurance Co. 14669 07-31-2034 Creative Genius, LLC dba: Pura Vida 7367 08-31-2026 Palomar Specialty Insurance 7171 07-31-2034 07-31-2017 01-01-2025 12-31-2025 3394973.00000000 4159652.95000000 1106502.00000000 1741277.46000000 2288471.00000000 2418375.49000000 2171983.00000000 2301886.49000000 UW CREFC 1550457.00000000 1.48000000 1.55980000 1.40000000 1.48470000 F F 12-31-2025 false false 13604189.64000000 76002.79000000 .04500000 .00040583 52716.23000000 23286.56000000 .00000000 13580903.08000000 13580903.08000000 04-03-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 21 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 06-27-2017 15000000.00000000 120 07-06-2027 360 .04551000 .04551000 3 1 60 08-06-2017 true 1 PP 5 58783.75000000 15000000.00000000 1 1 1 0 true true false false true 04-05-2027 .00000000 .00000000 Hyatt Regency Princeton 102 Carnegie Center Drive Princeton NJ 08540 Mercer LO 330 330 1982 2014 48000000.00000000 MAI 06-01-2017 48000000.00000000 06-01-2017 MAI .64400000 .59450000 6 12-06-2019 N 04-30-2017 01-01-2025 06-30-2025 21144055.00000000 20264267.98000000 16506093.00000000 16891637.54000000 4637962.00000000 3372630.44000000 3792200.00000000 2561673.12000000 UW CREFC 2018491.68000000 2.30000000 1.67090000 1.88000000 1.26910000 F F false false 14103303.31000000 76458.02000000 .04551000 .00037250 55269.67000000 21188.35000000 .00000000 14082114.96000000 14082114.96000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 06-05-2020 98 .00000000 07-06-2027 .00000000 Prospectus Loan ID 22 03-12-2026 04-13-2026 UBS AG 09-15-2017 15000000.00000000 120 10-06-2027 360 .04419200 .04419200 3 1 0 11-06-2017 true 1 PP 2 75284.35000000 14981797.00000000 1 6 6 0 false true false false false 04-05-2027 .00000000 .00000000 At Home - Orange Park Individual Property 1919 Wells Road Orange Park FL 32073 Clay RT 178999 178999 2002 2014 15490000.00000000 MAI 08-23-2017 15490000.00000000 08-23-2017 MAI 1.00000000 6 12-06-2019 X At Home Group, Inc. 178999 09-30-2032 UW CREFC F 11-01-2017 At Home - Moore Individual Property 621 SW 19th Street Moore OK 73160 Cleveland RT 108395 108395 2016 10780000.00000000 MAI 08-23-2017 10780000.00000000 08-23-2017 MAI 1.00000000 6 12-06-2019 X At Home Group, Inc. 108395 09-30-2032 UW CREFC F 11-01-2017 At Home - Lafayette Individual Property 4210 Ambassador Caffery Parkway Lafayette LA 70508 Lafayette Parish RT 107605 107605 2016 10710000.00000000 MAI 08-21-2017 10710000.00000000 08-21-2017 MAI 1.00000000 6 12-06-2019 X At Home Group, Inc. 107605 09-30-2032 UW CREFC F 11-01-2017 At Home - Hoover Individual Property 5501 Grove Boulevard Hoover AL 35226 Jefferson RT 704529 109301 2014 10580000.00000000 MAI 08-18-2017 10580000.00000000 08-18-2017 MAI 1.00000000 1.00000000 6 12-06-2019 X Moore, OK 704529 09-30-2032 01-01-2025 09-30-2025 4872377.33330000 4872377.33330000 4532005.33330000 UW CREFC 2450656.32000000 1.98820000 1.84930000 F 09-30-2025 At Home - Wichita Individual Property 301 South Towne East Mall Drive Wichita KS 67207 Sedgwick RT 101624 101624 1980 2015 9170000.00000000 MAI 08-25-2017 9170000.00000000 08-25-2017 MAI 1.00000000 6 12-06-2019 X At Home Group, Inc. 101624 09-30-2032 UW CREFC F 11-01-2017 At Home - Olathe Individual Property 2000 E. Santa Fe Street Olathe KS 66062 Johnson RT 98605 98605 1976 2015 9130000.00000000 MAI 08-25-2017 9130000.00000000 08-25-2017 MAI 1.00000000 6 12-06-2019 X At Home Group, Inc. 98605 09-30-2032 UW CREFC F 11-01-2017 false false 12642720.01000000 75284.35000000 .04419200 .00017250 48110.89000000 27173.46000000 .00000000 12615546.55000000 12615546.55000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 23 03-12-2026 04-13-2026 UBS AG 08-04-2017 15000000.00000000 120 08-06-2027 360 .04586200 .04586200 3 1 0 09-06-2017 true 1 PP 2 76772.99000000 14945272.00000000 1 1 1 0 false true false false false 05-05-2027 .00000000 .00000000 The District 11400-11800 South Bangerter Highway South Jordan UT 84095 Salt Lake RT 834555 612102 2006 130000000.00000000 MAI 07-13-2017 130000000.00000000 07-13-2017 MAI .89300000 .94610000 6 12-06-2019 N MEGA PLEX THEATRES/MILLER 141400 TARGET CORPORATION 124000 01-31-2026 J C PENNEY 98610 09-30-2026 06-30-2017 01-01-2025 09-30-2025 9966400.00000000 10031240.00000000 2976535.00000000 3615212.00000000 6989865.00000000 6416028.00000000 6600527.00000000 6416028.00000000 UW CREFC 1535460.00000000 1.42000000 4.17860000 1.34000000 4.17860000 F F 09-30-2025 false false 12647795.46000000 76773.00000000 .04586200 .00109805 49949.03000000 26823.97000000 .00000000 12620971.49000000 12620971.49000000 04-06-2026 false .00000000 .00000000 .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 24 03-12-2026 04-13-2026 Rialto Mortage Finance LLC 08-04-2017 14750000.00000000 120 08-06-2027 360 .04990000 .04990000 3 1 18 09-06-2017 true 1 PP 5 63379.93000000 14750000.00000000 1 1 1 0 true true false false false 05-05-2027 .00000000 .00000000 Atrisco Shopping Center 4101-4201 Central Avenue NW Albuquerque NM 87105 Bernalillo RT 215250 213169 1975 2008 29300000.00000000 MAI 06-16-2017 29300000.00000000 06-16-2017 MAI .88900000 .85790000 6 12-06-2019 X El Super 80100 09-30-2031 Ross Dress for Less 27673 01-31-2031 Aaron Rents, Inc. 11000 04-30-2028 05-31-2017 01-01-2025 12-31-2025 2493029.00000000 2813610.00000000 643436.00000000 850579.01000000 1849593.00000000 1963030.99000000 1719390.00000000 1798890.91000000 UW CREFC 1270819.20000000 1.46000000 1.54470000 1.35000000 1.41550000 F F 12-31-2025 false false 13025232.18000000 79091.07000000 .04990000 .00038140 55968.70000000 23122.37000000 .00000000 13002109.81000000 13002109.81000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 25 03-12-2026 04-13-2026 Ladder Capital Finance LLC 09-29-2017 12650000.00000000 120 10-06-2027 360 .04693000 .04693000 3 1 36 11-06-2017 true 1 WL 5 51121.11000000 12650000.00000000 1 1 1 0 true true false false false 08-05-2027 .00000000 .00000000 Centennial Highlands 4004-4028,4040-4068 Frost Grass Drive Fort Wayne IN 46845 Allen MF 97 97 2015 18550000.00000000 MAI 07-19-2017 18550000.00000000 07-19-2017 MAI .82500000 .91752577 6 12-06-2019 N 08-31-2017 01-01-2025 12-31-2025 1707160.20000000 2186416.38000000 589015.41000000 737593.82000000 1118144.79000000 1448822.56000000 1093894.79000000 1424572.56000000 UW CREFC 786653.64000000 1.42000000 1.84180000 1.39000000 1.81090000 F F false false 11511161.58000000 65554.47000000 .04693000 .00017250 46518.84000000 19035.63000000 .00000000 11492125.95000000 11492125.95000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 08-11-2017 12550000.00000000 120 09-05-2027 360 .05200000 .05200000 3 1 0 10-05-2017 true 1 WL 2 68913.42000000 12522688.00000000 1 1 2 0 false true false false false 06-04-2027 .00000000 .00000000 50 Republic & 40 Marcus Drive 50 Republic Road & 40 Marcus Drive Melville NY 11747 Suffolk OF 86757 89380 1999 2005 16700000.00000000 MAI 08-01-2017 16700000.00000000 08-01-2017 MAI 1.00000000 1.00000000 6 12-05-2019 N Epic Insurance 20000 01-31-2027 ADT 17477 01-31-2027 Quest Diagnostic 11509 10-31-2025 06-30-2017 01-01-2025 06-30-2025 1749196.76000000 1974960.00000000 591709.35000000 817022.15000000 1157487.41000000 1157937.85000000 1050231.41000000 1050681.85000000 UW CREFC 826961.04000000 1.40000000 1.40020000 1.27000000 1.27050000 F F 09-30-2025 false false 10783477.25000000 68913.42000000 .05200000 .00017250 48286.01000000 20627.41000000 .00000000 10762849.84000000 10762849.84000000 04-05-2026 false .00000000 .00000000 5000.00000000 0 Midland false .00000000 Prospectus Loan ID 27 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 08-31-2017 12250000.00000000 60 09-06-2022 300 .05000000 .05000000 3 1 0 10-06-2017 true 1 WL 2 71612.28000000 12210472.00000000 1 1 0 false true false false false 06-05-2022 Defeased SE 223224 18600000.00000000 MAI 05-19-2017 1.00000000 3 12-06-2019 1846311.00000000 517158.00000000 1329152.00000000 1239530.00000000 UW 1.55000000 1.44000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland false 2 06-06-2022 Prospectus Loan ID 28 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 09-18-2017 11750000.00000000 120 10-06-2027 360 .04450000 .04450000 3 1 36 11-06-2017 true 1 WL 5 45025.35000000 11750000.00000000 1 1 0 true true false false false 05-05-2027 Loyalty & Hamilton 76370 1893 20150000.00000000 MAI 08-04-2017 .88100000 6 12-06-2019 07-31-2017 1903482.00000000 727669.00000000 1175813.00000000 1067166.00000000 UW 1.66000000 1.50000000 F false false .00000000 .00000000 .00000000 .00000000 true Midland false 10050323.70000000 1 11-12-2025 Prospectus Loan ID 29 03-12-2026 04-13-2026 Regions Bank 10-05-2017 10000000.00000000 120 11-01-2027 360 .04577000 .04577000 3 1 60 12-01-2017 true 1 PP 5 .00000000 10000000.00000000 1 1 1 5 true true true false false 11-30-2021 07-31-2027 07-31-2027 .00000000 .00000000 Murrieta Plaza 40388-40484 Murrieta Hot Springs Road Murrieta CA 92563 Riverside RT 141122 141122 2005 50800000.00000000 MAI 08-20-2017 50800000.00000000 08-20-2017 MAI .87200000 .57480000 6 X SAM'S CLUB #4822 (SALE) 155245 12-31-2050 AZUSA PACIFIC UNIVERSITY 39190 12-31-2050 BARCO INVESTMENTS (SALE) 24987 12-31-2050 07-31-2017 01-01-2025 12-31-2025 3968218.52000000 2924682.00000000 1063309.17000000 1351451.33000000 2904909.35000000 1573230.67000000 2764629.85000000 1432949.67000000 UW CREFC 2024632.08000000 1.43000000 .77700000 1.37000000 .70780000 F F 12-31-2025 false false 9461497.17000000 51127.07000000 .04577000 .00017250 37290.65000000 13836.42000000 .00000000 9447660.75000000 9447660.75000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 30 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 06-08-2017 9400000.00000000 120 07-06-2027 300 .05100000 .05100000 3 1 0 08-06-2017 true 1 WL 2 55500.52000000 9341415.00000000 1 1 1 0 false true false false true 03-05-2027 .00000000 .00000000 Holiday Inn Express Tallahassee 1653 Raymond Diehl Road Tallahassee FL 32308 Leon LO 135 135 1991 2014 14000000.00000000 MAI 04-01-2018 11400000.00000000 03-01-2021 MAI .69100000 .60310000 6 12-06-2019 N 07-31-2017 01-01-2025 12-31-2025 3873548.00000000 3847550.00000000 2401596.00000000 3096008.47000000 1471952.00000000 751541.53000000 1278274.00000000 559164.03000000 UW CREFC 666006.24000000 2.21000000 1.12840000 1.92000000 .83960000 F F false false 7440998.28000000 55500.52000000 .05100000 .00084750 32678.38000000 22822.14000000 .00000000 7418176.14000000 7418176.14000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland 01-07-2021 03-12-2022 false .00000000 8 11-06-2020 98 .00000000 07-06-2027 Prospectus Loan ID 31 03-12-2026 04-13-2026 Societe Generale 10-13-2017 8800000.00000000 120 11-01-2027 360 .04530000 .04530000 3 1 36 12-01-2017 true 1 WL 5 .00000000 8800000.00000000 1 1 1 0 true true false false false 07-31-2027 .00000000 .00000000 Winn Dixie - Covington 70431 Louisiana Highway 21 Covington LA 704330000 St. Tammany Parish RT 55189 53000 2010 12400000.00000000 MAI 08-09-2017 12400000.00000000 08-09-2017 MAI 1.00000000 1.00000000 6 12-01-2019 N Winn Dixie 55189 12-31-2030 12-31-2016 01-01-2025 12-31-2025 940359.51000000 1030798.00000000 149993.48000000 325354.84000000 790366.03000000 705443.16000000 781886.03000000 696963.16000000 UW CREFC 536943.72000000 1.47000000 1.31380000 1.46000000 1.29800000 F F 12-31-2025 false false 7998601.90000000 44745.31000000 .04530000 .00017250 31201.21000000 13544.10000000 .00000000 7985057.80000000 7985057.80000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 03-12-2026 04-13-2026 UBS AG 10-06-2017 8800000.00000000 120 10-06-2027 360 .05224200 .05224200 3 1 0 11-06-2017 true 1 WL 2 48453.40000000 8791134.00000000 1 2 2 0 false true true false false 11-05-2018 07-05-2027 07-05-2027 .00000000 .00000000 13702 Coursey Boulevard 13702 Coursey Boulevard Baton Rouge LA 70817 E. Baton Rouge Parish OF 59573 59573 2004 7650000.00000000 MAI 07-26-2017 7650000.00000000 07-26-2017 MAI 1.00000000 6 X SN Servicing Corporation 8981 05-31-2031 The Steffes Firm, LLC 5583 09-30-2027 Additional Space 4993 11-30-2027 08-31-2017 830617.00000000 300937.00000000 529680.00000000 483355.00000000 UW CREFC C 12-31-2025 4150 South Sherwood Forest Road 4150 South Sherwood Forest Road Baton Rouge LA 70816 E. Baton Rouge Parish OF 53493 53493 1975 2006 6300000.00000000 MAI 07-26-2017 6300000.00000000 07-26-2017 MAI 1.00000000 1.00000000 6 X Additional Space 31975 03-31-2028 Hargrove Engineers + Constructors 21518 03-31-2028 08-31-2017 01-01-2025 12-31-2025 868665.00000000 1681929.08000000 424482.00000000 804039.32000000 444182.00000000 877889.76000000 399659.00000000 787041.76000000 UW CREFC 581440.80000000 1.50990000 1.35360000 C 12-31-2025 false false 7581988.82000000 48453.40000000 .05224200 .00017250 34108.46000000 14344.94000000 .00000000 7567643.88000000 7567643.88000000 04-06-2026 false .00000000 1402.75000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 33 03-12-2026 04-13-2026 UBS AG 09-29-2017 8000000.00000000 120 10-06-2027 300 .05314000 .05314000 3 1 0 11-06-2017 true 1 WL 2 48242.36000000 7988365.00000000 1 1 1 0 false true false false false 07-05-2027 .00000000 .00000000 Candlewood Suites - Nashville 930 Colonnade Drive Smyrna TN 37167 Rutherford LO 87 87 2015 11500000.00000000 MAI 07-08-2017 11500000.00000000 07-08-2017 MAI .78500000 .74750000 6 12-06-2019 N 08-31-2017 01-01-2025 12-31-2025 2463341.00000000 2091468.65000000 1294388.00000000 1792254.53000000 1168952.00000000 299214.12000000 1070419.00000000 215555.36000000 UW CREFC 578908.32000000 2.02000000 .51690000 1.85000000 .37230000 F F false false 6431142.95000000 48242.36000000 .05314000 .00017250 29428.55000000 18813.81000000 .00000000 6412329.14000000 6412329.14000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 34 03-12-2026 04-13-2026 Societe Generale 10-02-2017 7500000.00000000 120 11-01-2027 0 .03670000 .03670000 3 1 120 12-01-2017 true 1 WL 3 .00000000 7500000.00000000 1 1 1 0 true true false false false 07-31-2027 .00000000 .00000000 Whispering Lakes Apartments 45425 Whispering Lakes Boulevard Shelby Township MI 48317 Macomb MF 184 184 1997 18000000.00000000 MAI 08-09-2017 18000000.00000000 08-09-2017 MAI .97800000 .98369565 6 12-01-2019 N 07-31-2017 01-01-2025 12-31-2025 2036047.04000000 2695428.96000000 771609.86000000 1579759.80000000 1264437.18000000 1115669.16000000 1206293.18000000 1057525.16000000 UW CREFC 279072.87700000 4.53000000 3.99780000 4.32000000 3.78940000 F F false false 7500000.00000000 23702.08000000 .03670000 .00017250 23702.08000000 .00000000 .00000000 7500000.00000000 7500000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 35 03-12-2026 04-13-2026 Regions Bank 10-02-2017 6800000.00000000 120 11-01-2027 0 .04452500 .04452500 3 1 120 12-01-2017 true 1 WL 3 .00000000 6800000.00000000 1 1 2 5 true true false false false 07-31-2027 .00000000 .00000000 Frisco Market Center 5252 Main Street and 9169-9179 Dallas Parkway Frisco TX 75034 Denton RT 20793 20823 2015 11710000.00000000 MAI 08-16-2017 11710000.00000000 08-16-2017 MAI 1.00000000 1.00000000 6 12-01-2019 N Onyx Nail 4950 05-02-2032 Rockfish 4538 11-28-2025 Snooze an A.M. Eatery 3505 09-27-2032 01-01-2025 09-30-2025 977136.00000000 1480934.13330000 275872.00000000 458834.19990000 701264.00000000 1022099.93340000 678358.00000000 999194.93340000 UW CREFC 306975.12000000 2.28000000 3.32960000 2.21000000 3.25500000 F C 09-30-2025 false false 6800000.00000000 26071.86000000 .04452500 .00017250 26071.86000000 .00000000 .00000000 6800000.00000000 6800000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 36 03-12-2026 04-13-2026 UBS AG 10-13-2017 6100000.00000000 120 11-06-2027 360 .04603700 .04603700 3 1 0 12-06-2017 true 1 WL 2 .00000000 6100000.00000000 1 1 0 false true false false false 08-05-2027 .00000000 .00000000 Defeased SE 69325 8300000.00000000 MAI 08-22-2017 .95400000 3 12-06-2019 F 08-31-2017 825685.00000000 213355.00000000 612329.00000000 561145.00000000 UW 1.63000000 1.49000000 F false false 5178707.99000000 31284.80000000 .04603700 .00017250 20529.94000000 10754.86000000 .00000000 5167953.13000000 5167953.13000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 37 03-12-2026 04-13-2026 Ladder Capital Finance LLC 10-13-2017 6000000.00000000 120 11-06-2027 0 .04940000 .04940000 3 1 120 12-06-2017 true 1 WL 7 .00000000 6000000.00000000 1 1 1 0 true true true false false 05-05-2027 05-05-2027 .00000000 .00000000 Transunion HQ 1510 Chester Pike (Two Baldwin Place) Crum Lynne PA 19022 Delaware OF 56320 56320 1999 2014 9650000.00000000 MAI 06-19-2017 9650000.00000000 06-19-2017 MAI 1.00000000 1.00000000 6 12-06-2019 N Transunion 56320 09-30-2032 01-01-2025 09-30-2025 641250.00000000 675000.00000000 19237.50000000 13087.18000000 622012.50000000 661912.82000000 607932.50000000 647832.82000000 UW CREFC 300516.62670000 2.07000000 2.20260000 2.02000000 2.15570000 F F 09-30-2025 false false 6000000.00000000 25523.33000000 .04940000 .00017250 25523.33000000 .00000000 .00000000 6000000.00000000 6000000.00000000 04-06-2026 11-06-2027 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 38 03-12-2026 04-13-2026 Rialto Mortage Finance LLC 09-01-2017 5300000.00000000 120 09-06-2027 360 .05000000 .05000000 3 1 0 10-06-2017 true 1 WL 2 28451.55000000 5287972.00000000 1 1 0 false true false false false 06-05-2027 .00000000 .00000000 Defeased SE 25634 8800000.00000000 MAI 05-11-2017 1.00000000 3 12-06-2019 F 07-31-2017 828078.00000000 266276.00000000 561802.00000000 547400.00000000 UW 1.65000000 1.60000000 F false false 4529664.49000000 28451.55000000 .05000000 .00017250 19502.72000000 8948.83000000 .00000000 4520715.66000000 4520715.66000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 39 03-12-2026 04-13-2026 Rialto Mortage Finance LLC 08-30-2017 5000000.00000000 120 09-06-2027 360 .04560000 .04560000 3 1 36 10-06-2017 true 1 WL 5 19633.33000000 5000000.00000000 1 1 1 0 true true false false false 06-05-2027 .00000000 .00000000 Franklin Village 4600 Franklin Avenue Waco TX 76710 McLennan RT 48189 47345 1996 7100000.00000000 MAI 07-07-2017 7100000.00000000 07-07-2017 MAI .93700000 .92400000 6 12-06-2019 N PetSmart 20946 01-31-2032 BROKEN WINGS DBA OUR BREAKFAST 6877 05-31-2027 Plato's Closet 4800 10-31-2030 05-31-2017 07-01-2024 06-30-2025 848337.00000000 895311.00000000 286105.00000000 454275.28000000 562232.00000000 441035.72000000 519621.00000000 398425.72000000 UW CREFC 306153.96000000 1.84000000 1.44060000 1.70000000 1.30140000 F F 09-30-2025 false false 4531105.26000000 25512.83000000 .04560000 .00017250 17792.14000000 7720.69000000 .00000000 4523384.57000000 4523384.57000000 04-06-2026 false .00000000 .00000000 224.10000000 0 Midland false .00000000 Prospectus Loan ID 40 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 05-08-2017 4800000.00000000 120 06-06-2027 360 .04890000 .04890000 3 1 0 07-06-2017 true 1 WL 2 25445.72000000 4772295.00000000 1 1 1 0 false true false false false 04-05-2027 .00000000 .00000000 Riley Place Shopping Center 4224 US-90 Pace FL 32571 Santa Rosa RT 65650 65650 1990 2014 6500000.00000000 MAI 03-24-2017 6500000.00000000 03-24-2017 MAI 1.00000000 1.00000000 6 12-06-2019 N WINN-DIXIE #507 45500 04-23-2029 Grand Buffet 8450 05-31-2029 White Tiger Taekwondo 2400 02-29-2028 12-31-2016 01-01-2025 12-31-2025 664354.00000000 774174.59000000 173830.00000000 294056.70000000 490524.00000000 480117.89000000 447851.00000000 437444.89000000 UW CREFC 305348.64000000 1.61000000 1.57240000 1.47000000 1.43260000 F F 12-31-2025 false false 4065057.45000000 25445.72000000 .04890000 .00037250 17117.28000000 8328.44000000 .00000000 4056729.01000000 4056729.01000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 41 03-12-2026 04-13-2026 UBS AG 10-19-2017 4300000.00000000 120 11-06-2027 360 .04964000 .04964000 3 1 60 12-06-2017 true 1 WL 5 .00000000 4300000.00000000 1 1 1 0 true true false false false 08-05-2027 .00000000 .00000000 BioLife - Riverton 13503 South Hamilton View Road Riverton UT 84065 Salt Lake OF 16694 16694 2015 7820000.00000000 MAI 08-21-2017 7820000.00000000 08-21-2017 MAI 1.00000000 1.00000000 6 12-06-2019 X BioLife Plasma Services 16694 11-30-2030 01-01-2025 12-31-2025 570856.00000000 535815.70000000 68650.00000000 31650.95000000 502206.00000000 504164.75000000 499702.00000000 501660.75000000 UW CREFC 275865.84000000 1.82000000 1.82760000 1.81000000 1.81850000 F F 12-31-2025 false false 4084360.01000000 22988.82000000 .04964000 .00017250 17458.82000000 5530.00000000 .00000000 4078830.01000000 4078830.01000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 42 03-12-2026 04-13-2026 Natixis Real Estate Capital LLC 10-19-2017 4200000.00000000 120 11-05-2027 300 .06130000 .06130000 3 1 0 12-05-2017 true 1 WL 2 .00000000 4200000.00000000 1 1 1 0 false true false false false 09-04-2027 .00000000 .00000000 Ramada Portland East 9707 SE Stark Street Portland OR 97216 Multnomah LO 84 84 1986 2017 8000000.00000000 MAI 06-27-2017 8000000.00000000 06-27-2017 MAI .83800000 .64000000 6 12-05-2019 N 07-31-2017 01-01-2025 06-30-2025 2211972.00000000 2558514.10000000 1416018.08000000 1441860.92000000 795953.92000000 1116653.18000000 685355.32000000 988727.48000000 UW CREFC 328744.80000000 2.42000000 3.39670000 2.08000000 3.00760000 F F false false 3463572.96000000 27395.40000000 .06130000 .00017250 18282.85000000 9112.55000000 .00000000 3454460.41000000 3454460.41000000 04-05-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 43 03-12-2026 04-13-2026 Rialto Mortage Finance LLC 10-04-2017 3650000.00000000 120 10-06-2027 360 .04820000 .04820000 3 1 24 11-06-2017 true 1 WL 5 15149.53000000 3650000.00000000 1 1 1 0 true true false false false 07-05-2027 .00000000 .00000000 Perry Hill Crossing 3950 Atlanta Highway Montgomery AL 36109 Montgomery RT 20250 20250 2016 5900000.00000000 MAI 08-13-2017 5900000.00000000 08-13-2017 MAI .92600000 1.00000000 6 12-06-2019 N SOL Restaurante Mexicano & Tazueria 4125 08-31-2026 Alabama Alcoholic Beverage Store 3750 06-23-2031 Rama 2212 LLC 3000 08-31-2031 08-31-2017 01-01-2025 12-31-2025 489823.00000000 710579.75000000 89817.00000000 184754.00000000 400006.00000000 525825.75000000 378386.00000000 501775.75000000 UW CREFC 230333.00000000 1.74000000 2.28290000 1.64000000 2.17850000 F F 12-31-2025 false false 3259999.40000000 19194.43000000 .04820000 .00074750 13530.81000000 5663.62000000 .00000000 3254335.78000000 3254335.78000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 44 03-12-2026 04-13-2026 UBS AG 10-04-2017 2850000.00000000 120 10-06-2027 360 .05392400 .05392400 3 1 0 11-06-2017 true 1 WL 2 15990.11000000 2847244.00000000 1 1 2 0 false true false false false 07-05-2027 .00000000 .00000000 Ivy Falls Center 500 Oxbow Drive & 701 Devika Drive Grovetown GA 30813 Columbia RT 50404 25052 2005 4400000.00000000 MAI 07-28-2017 4400000.00000000 07-28-2017 MAI .95200000 1.00000000 6 12-06-2019 X Ivey Falls Wine & Liquor 2900 Ivey Falls Wine & Liquor( 500-502) 2900 Azteca Maya Mexican Restaurant (508-510) 2400 09-30-2025 06-30-2017 01-01-2025 06-30-2025 390690.00000000 477271.30000000 71728.00000000 95675.02000000 318962.00000000 381596.28000000 297415.00000000 360049.28000000 UW CREFC 191881.32000000 1.66000000 1.98870000 1.55000000 1.87640000 F C 06-30-2025 false false 2466249.14000000 15990.11000000 .05392400 .00017250 11451.92000000 4538.19000000 .00000000 2461710.95000000 2461710.95000000 04-06-2026 false .00000000 .00000000 4919.90000000 0 Midland false .00000000 Prospectus Loan ID 45 03-12-2026 04-13-2026 UBS AG 10-13-2017 2750000.00000000 120 11-06-2027 0 .04916000 .04916000 3 1 120 12-06-2017 true 1 WL 3 .00000000 2750000.00000000 1 1 1 0 true true false false false 08-05-2027 .00000000 .00000000 Elmhurst Shoppes 624 N. York Street Elmhurst IL 60126 DuPage RT 8228 7763 2016 4520000.00000000 MAI 09-01-2017 4520000.00000000 09-01-2017 MAI 1.00000000 1.00000000 6 12-06-2019 X Hand & Stone 2562 02-28-2027 Starbucks #23619 1850 05-31-2031 Anthony Bianco, DMD P.C. 1753 08-31-2035 08-31-2017 01-01-2025 12-31-2025 326003.00000000 338729.26000000 62992.00000000 233577.74000000 263012.00000000 105151.52000000 254473.00000000 96612.52000000 UW CREFC 137067.62500000 1.92000000 .76720000 1.86000000 .70490000 F F 12-31-2025 false false 2750000.00000000 11641.36000000 .04916000 .00017250 11641.36000000 .00000000 .00000000 2750000.00000000 2750000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 46 03-12-2026 04-13-2026 Rialto Mortage Finance LLC 10-04-2017 2500000.00000000 120 10-06-2027 360 .05420000 .05420000 3 1 12 11-06-2017 true 1 WL 5 11668.06000000 2500000.00000000 1 1 0 true true false false false 07-05-2027 Plaza At Gardendale II 7163 2016 3520000.00000000 MAI 05-23-2017 1.00000000 6 12-06-2019 280803.00000000 51663.00000000 229140.00000000 220903.00000000 UW 1.36000000 1.31000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland false Prospectus Loan ID 47 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 10-05-2017 2300000.00000000 120 10-06-2027 360 .04876000 .04876000 3 1 0 11-06-2017 true 1 WL 2 12173.19000000 2297484.00000000 1 1 1 0 false true false false false 07-05-2027 .00000000 .00000000 Century Storage Crystal River 4055 North Citrus Avenue Crystal River FL 34428 Citrus SS 65945 65945 303 454 2006 3520000.00000000 MAI 08-02-2017 3520000.00000000 08-02-2017 MAI .98800000 .79207921 6 12-06-2019 N 07-31-2017 01-01-2025 12-31-2025 395239.00000000 642535.36000000 138565.00000000 273334.58000000 256674.00000000 369200.78000000 246783.00000000 359308.78000000 UW CREFC 146078.28000000 1.76000000 2.52740000 1.69000000 2.45970000 F F false false 1963356.95000000 12173.19000000 .04876000 .00037250 8243.70000000 3929.49000000 .00000000 1959427.46000000 1959427.46000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 48 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 10-16-2017 2178000.00000000 120 11-06-2027 360 .05135200 .05135200 3 1 0 12-06-2017 true 1 WL 2 .00000000 2178000.00000000 1 1 1 0 false true false false false 09-05-2027 .00000000 .00000000 Hawthorne Place Townhomes 2300 Hawthorn Drive Lawrence KS 66047 Douglas MF 38 38 1982 3150000.00000000 MAI 09-12-2017 3150000.00000000 09-12-2017 MAI 1.00000000 1.00000000 6 12-06-2019 N 08-31-2017 01-01-2025 12-31-2025 404126.00000000 553026.76000000 188783.00000000 259868.47000000 215343.00000000 293158.29000000 197193.00000000 275008.29000000 UW CREFC 142471.20000000 1.51000000 2.05770000 1.38000000 1.93030000 F F false false 1875616.90000000 11872.60000000 .05135200 .00037250 8293.94000000 3578.66000000 .00000000 1872038.24000000 1872038.24000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 49 03-12-2026 04-13-2026 Ladder Capital Finance LLC 10-13-2017 945000.00000000 120 11-06-2027 0 .05040000 .05040000 3 1 120 12-06-2017 true 1 WL 7 .00000000 945000.00000000 1 1 1 0 true true true false false 05-05-2027 05-05-2027 .00000000 .00000000 Dollar General Aroma Park 3302 Waldron Road Aroma Park IL 60910 Kankakee RT 9002 9002 2017 1350000.00000000 MAI 07-03-2017 1350000.00000000 07-03-2017 MAI 1.00000000 1.00000000 6 12-06-2019 N Dollar General 9002 07-31-2034 01-01-2025 09-30-2025 85128.42000000 88258.56000000 2553.85000000 82574.56000000 88258.56000000 81224.26000000 86908.56000000 UW CREFC 48289.50670000 1.71000000 1.82770000 1.68000000 1.79970000 F F 09-30-2025 false false 945000.00000000 4101.30000000 .05040000 .00017250 4101.30000000 .00000000 .00000000 945000.00000000 945000.00000000 04-06-2026 11-06-2027 false .00000000 .00000000 .00000000 0 Midland false .00000000 EX-103 4 exh_103.xml Item 2(c)(17) Periodic Principal and Interest Payment Securitization Amount With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in December 2017, zero) Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock Out End Date With respect to each mortgage loan, the Prepayment Lock Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy Securitization Percentage With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization, however, may also include tenants that have signed leases, but are not yet in occupancy or may not be paying rent. Item 2(d)(28)(i) Financials Securitization Date For Asset Numbers 4, 5, 5.01, 5.02, 5.03, 5.04, 5.05, 5.06, 5.07, 5.08, 5.09, 5.10, 5.11, 5.12, 5.13, 5.14, 5.15, 5.16, 12, 12.01, 12.02, 12.03, 14, 14.01, 14.02, 14.03, 14.04, 14.05, 14.06, 14.07, 14.08, 14.09, 14.10, 14.11, 14.12, 14.13, 14.14, 14.15, 14.16, 19, 22, 22.01, 22.02, 22.03, 22.04, 22.05, 22.06, 27, 35, 37, 41, 46, 49 the Financials Securitization Date has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes 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 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 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)(3) Report Period Beginning Scheduled Loan Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in November 2017 (or for loans originated after such date, as of the loan origination date). Item 2(e)(4) Total Scheduled Principal Interest Due Amount For Asset Number 4, 11, 18, 29, 31, 34, 35, 36, 37, 41, 42, 45, 48, 49 this field has been left blank as the loans do not have their first payment date until December 2017. Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(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 represents Wells Fargo Bank, National Association, Midland represents Midland Loan Services, a Division of PNC Bank, National Association