0001888524-26-007447.txt : 20260427 0001888524-26-007447.hdr.sgml : 20260427 20260427130108 ACCESSION NUMBER: 0001888524-26-007447 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-C6 CENTRAL INDEX KEY: 0001721905 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: 333-207340-07 FILM NUMBER: 26898596 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 ubs17c06_10d-202604.htm ubs17c06_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:  333-207340-07

Central Index Key Number of issuing entity:  0001721905

UBS Commercial Mortgage Trust 2017-C6
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207340

Central Index Key Number of depositor:  0001532799

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

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

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

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

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

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

Ladder Capital Finance LLC
(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):  0001089877

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

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

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

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

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

38-4052543
38-4052544
(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  

     

A-BP

     

     

  X  

     

X-A

     

     

  X  

     

X-BP

     

     

  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-C6.

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-C6 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

5.46%

2

$5,771,788.54

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-C6 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents.

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

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

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

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.

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.

KeyBank National Association ("KeyBank"), 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 3, 2026. The CIK number of KeyBank is 0001089877.

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 27, 2026 under Commission File No. 333-207340-07 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. 333-207340-07 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2017-C6, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$157.58

 

*REO Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for UBS Commercial Mortgage Trust 2017-C6, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

03/17/2026

$3,336.62

  Current Distribution Date

04/17/2026

$3,463.99

 

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-C6, 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 ubs17c06_ex991-202604.htm ubs17c06_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

UBS Commercial Mortgage Trust 2017-C6

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C6

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

UBS Commercial Mortgage Securitization Corp.

 

 

Certificate Factor Detail

4

 

Nicholas Galeone

 

nicholas.galeone@ubs.com

Certificate Interest Reconciliation Detail

5

 

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

 

 

 

Master Servicer

Trimont LLC

 

 

Additional Information

6

 

 

 

 

 

 

 

Attention: CMBS Servicing

 

commercial.servicing@trimont.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

14-15

 

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

 

 

Mortgage Loan Detail (Part 2)

16-17

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

18

 

 

 

 

 

 

 

Attention: UBS 2017-C6 Transaction Manager

 

notices@pentalphasurveillance.com

Historical Detail

19

 

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

 

Delinquency Loan Detail

20

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

22

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

23

 

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

 

 

Modified Loan Detail

24

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

25

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

Supplemental Notes

28

 

 

 

 

 

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 28

 


 

 

                         

 

 

 

 

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

90276UAS0

2.344200%

21,136,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276UAT8

3.358500%

63,519,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276UAU5

3.504200%

32,627,000.00

6,993,624.86

625,256.92

20,422.55

0.00

0.00

645,679.47

6,368,367.94

43.91%

30.00%

A-3

90276UAV3

3.580600%

40,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

90276UAW1

3.319800%

148,878,000.00

68,139,244.98

0.00

188,507.22

0.00

0.00

188,507.22

68,139,244.98

43.91%

30.00%

A-5

90276UAX9

3.579500%

165,633,000.00

165,633,000.00

0.00

494,069.44

0.00

0.00

494,069.44

165,633,000.00

43.91%

30.00%

A-BP

90276UAY7

3.885800%

7,500,000.00

7,500,000.00

0.00

24,286.25

0.00

0.00

24,286.25

7,500,000.00

43.91%

30.00%

A-S

90276UBC4

3.932300%

76,174,000.00

76,174,000.00

0.00

249,615.85

0.00

0.00

249,615.85

76,174,000.00

26.66%

18.88%

B

90276UBD2

4.153900%

30,811,000.00

30,811,000.00

0.00

106,654.84

0.00

0.00

106,654.84

30,811,000.00

19.68%

14.38%

C

90276UBE0

4.864851%

26,533,000.00

26,533,000.00

0.00

107,565.92

0.00

0.00

107,565.92

26,533,000.00

13.67%

10.50%

D

90276UAJ0

2.500000%

29,956,000.00

29,956,000.00

0.00

61,289.95

0.00

0.00

61,289.95

29,956,000.00

6.88%

6.13%

E

90276UAL5

3.406200%

13,694,000.00

13,694,000.00

0.00

0.00

0.00

0.00

0.00

13,694,000.00

3.78%

4.13%

F

90276UAN1

3.406200%

6,847,000.00

6,847,000.00

0.00

0.00

0.00

0.00

0.00

6,847,000.00

2.23%

3.13%

NR

90276UBF7

3.406200%

21,397,267.00

9,856,483.86

0.00

0.00

0.00

2,793.07

0.00

9,853,690.79

0.00%

0.00%

R

90276UAQ4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

684,705,267.00

442,137,353.70

625,256.92

1,252,412.02

0.00

2,793.07

1,877,668.94

441,509,303.71

 

 

 

 

X-A

90276UAZ4

1.361036%

471,793,000.00

240,765,869.84

0.00

273,075.94

0.00

0.00

273,075.94

240,140,612.92

 

 

X-BP

90276UBA8

0.979051%

7,500,000.00

7,500,000.00

0.00

6,119.07

0.00

0.00

6,119.07

7,500,000.00

 

 

X-B

90276UBB6

0.696096%

133,518,000.00

133,518,000.00

0.00

77,451.08

0.00

0.00

77,451.08

133,518,000.00

 

 

X-D

90276UAA9

2.364851%

29,956,000.00

29,956,000.00

0.00

59,034.57

0.00

0.00

59,034.57

29,956,000.00

 

 

X-E

90276UAC5

1.458651%

13,694,000.00

13,694,000.00

0.00

16,645.64

0.00

0.00

16,645.64

13,694,000.00

 

 

X-F

90276UAE1

1.458651%

6,847,000.00

6,847,000.00

0.00

8,322.82

0.00

0.00

8,322.82

6,847,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                   Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

                  Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                     Total Distribution

Ending Balance              Support¹

Support¹

 

X-NR

90276UAG6

1.458651%

21,397,267.00

9,856,483.86

0.00

11,980.98

0.00

0.00

11,980.98

9,853,690.79

 

Notional SubTotal

 

684,705,267.00

442,137,353.70

0.00

452,630.10

0.00

0.00

452,630.10

441,509,303.71

 

 

Deal Distribution Total

 

 

 

625,256.92

1,705,042.12

0.00

2,793.07

2,330,299.04

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 28

 


 

 

                     

 

 

 

 

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

90276UAS0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276UAT8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276UAU5

214.35084010

19.16378827

0.62594017

0.00000000

0.00000000

0.00000000

0.00000000

19.78972845

195.18705183

A-3

90276UAV3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

90276UAW1

457.68511788

0.00000000

1.26618587

0.00000000

0.00000000

0.00000000

0.00000000

1.26618587

457.68511788

A-5

90276UAX9

1,000.00000000

0.00000000

2.98291669

0.00000000

0.00000000

0.00000000

0.00000000

2.98291669

1,000.00000000

A-BP

90276UAY7

1,000.00000000

0.00000000

3.23816667

0.00000000

0.00000000

0.00000000

0.00000000

3.23816667

1,000.00000000

A-S

90276UBC4

1,000.00000000

0.00000000

3.27691666

0.00000000

0.00000000

0.00000000

0.00000000

3.27691666

1,000.00000000

B

90276UBD2

1,000.00000000

0.00000000

3.46158320

0.00000000

0.00000000

0.00000000

0.00000000

3.46158320

1,000.00000000

C

90276UBE0

1,000.00000000

0.00000000

4.05404289

0.00000000

0.00000000

0.00000000

0.00000000

4.05404289

1,000.00000000

D

90276UAJ0

1,000.00000000

0.00000000

2.04599913

0.03733409

0.03733409

0.00000000

0.00000000

2.04599913

1,000.00000000

E

90276UAL5

1,000.00000000

0.00000000

0.00000000

2.83850007

8.33174018

0.00000000

0.00000000

0.00000000

1,000.00000000

F

90276UAN1

1,000.00000000

0.00000000

0.00000000

2.83850007

43.43399007

0.00000000

0.00000000

0.00000000

1,000.00000000

NR

90276UBF7

460.64218669

0.00000000

0.00000000

1.30753287

61.32100375

0.00000000

0.13053396

0.00000000

460.51165273

R

90276UAQ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276UAZ4

510.32098789

0.00000000

0.57880456

0.00000000

0.00000000

0.00000000

0.00000000

0.57880456

508.99570981

X-BP

90276UBA8

1,000.00000000

0.00000000

0.81587600

0.00000000

0.00000000

0.00000000

0.00000000

0.81587600

1,000.00000000

X-B

90276UBB6

1,000.00000000

0.00000000

0.58007969

0.00000000

0.00000000

0.00000000

0.00000000

0.58007969

1,000.00000000

X-D

90276UAA9

1,000.00000000

0.00000000

1.97070937

0.00000000

0.00000000

0.00000000

0.00000000

1.97070937

1,000.00000000

X-E

90276UAC5

1,000.00000000

0.00000000

1.21554257

0.00000000

0.00000000

0.00000000

0.00000000

1.21554257

1,000.00000000

X-F

90276UAE1

1,000.00000000

0.00000000

1.21554257

0.00000000

0.00000000

0.00000000

0.00000000

1.21554257

1,000.00000000

X-NR

90276UAG6

460.64218669

0.00000000

0.55993039

0.00000000

0.00000000

0.00000000

0.00000000

0.55993039

460.51165273

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

03/01/26 - 03/30/26

30

0.00

20,422.55

0.00

20,422.55

0.00

0.00

0.00

20,422.55

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

188,507.22

0.00

188,507.22

0.00

0.00

0.00

188,507.22

0.00

 

A-5

03/01/26 - 03/30/26

30

0.00

494,069.44

0.00

494,069.44

0.00

0.00

0.00

494,069.44

0.00

 

A-BP

03/01/26 - 03/30/26

30

0.00

24,286.25

0.00

24,286.25

0.00

0.00

0.00

24,286.25

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

273,075.94

0.00

273,075.94

0.00

0.00

0.00

273,075.94

0.00

 

X-BP

03/01/26 - 03/30/26

30

0.00

6,119.07

0.00

6,119.07

0.00

0.00

0.00

6,119.07

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

77,451.08

0.00

77,451.08

0.00

0.00

0.00

77,451.08

0.00

 

X-D

03/01/26 - 03/30/26

30

0.00

59,034.57

0.00

59,034.57

0.00

0.00

0.00

59,034.57

0.00

 

X-E

03/01/26 - 03/30/26

30

0.00

16,645.64

0.00

16,645.64

0.00

0.00

0.00

16,645.64

0.00

 

X-F

03/01/26 - 03/30/26

30

0.00

8,322.82

0.00

8,322.82

0.00

0.00

0.00

8,322.82

0.00

 

X-NR

03/01/26 - 03/30/26

30

0.00

11,980.98

0.00

11,980.98

0.00

0.00

0.00

11,980.98

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

249,615.85

0.00

249,615.85

0.00

0.00

0.00

249,615.85

0.00

 

B

03/01/26 - 03/30/26

30

0.00

106,654.84

0.00

106,654.84

0.00

0.00

0.00

106,654.84

0.00

 

C

03/01/26 - 03/30/26

30

0.00

107,565.92

0.00

107,565.92

0.00

0.00

0.00

107,565.92

0.00

 

D

03/01/26 - 03/30/26

30

0.00

62,408.33

0.00

62,408.33

1,118.38

0.00

0.00

61,289.95

1,118.38

 

E

03/01/26 - 03/30/26

30

75,011.51

38,870.42

0.00

38,870.42

38,870.42

0.00

0.00

0.00

114,094.85

 

F

03/01/26 - 03/30/26

30

277,170.57

19,435.21

0.00

19,435.21

19,435.21

0.00

0.00

0.00

297,392.53

 

NR

03/01/26 - 03/30/26

30

1,280,489.59

27,977.63

0.00

27,977.63

27,977.63

0.00

0.00

0.00

1,312,101.89

 

Totals

 

 

1,632,671.67

1,792,443.76

0.00

1,792,443.76

87,401.64

0.00

0.00

1,705,042.12

1,724,707.65

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,330,299.04

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

1,800,779.56

Master Servicing Fee

3,767.91

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,463.29

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

190.33

ARD Interest

0.00

Operating Advisor Fee

761.32

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

197.94

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

1,800,779.56

Total Fees

8,670.79

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

628,049.99

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

64,831.60

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

21,333.69

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

(2,793.07)

Special Servicing Fees (Work Out)

901.39

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

625,256.92

Total Expenses/Reimbursements

87,066.68

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,705,042.12

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

625,256.92

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

2,330,299.04

Total Funds Collected

2,426,036.48

Total Funds Distributed

2,426,036.51

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

442,054,730.73

442,054,730.73

Beginning Certificate Balance

442,137,353.70

(-) Scheduled Principal Collections

628,049.99

628,049.99

(-) Principal Distributions

625,256.92

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

2,793.07

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

2,793.07

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

2,793.07

2,793.07

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

441,426,680.74

441,426,680.74

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

442,875,969.21

442,875,969.21

Ending Certificate Balance

441,509,303.71

Ending Actual Collateral Balance

442,290,908.74

442,290,908.74

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

82,622.97

Beginning Cumulative Advances

0.00

82,622.97

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

82,622.97

Ending Cumulative Advances

0.00

82,622.97

Net WAC Rate

4.86%

 

 

 

 

UC / (OC) Interest

334.96

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

7

79,174,943.89

17.94%

18

4.7688

NAP

Defeased

7

79,174,943.89

17.94%

18

4.7688

NAP

 

10,000,000 or less

16

88,933,975.46

20.15%

18

4.7880

1.702615

1.40 or less

12

141,389,711.59

32.03%

18

4.9484

0.687595

10,000,001 to 15,000,000

6

77,418,308.74

17.54%

18

4.7299

1.134799

1.41 to 1.50

3

35,129,510.10

7.96%

18

4.6231

1.468208

15,000,001 to 20,000,000

3

52,198,532.74

11.82%

19

4.5705

0.837810

1.51 to 1.60

3

71,831,350.12

16.27%

18

4.6850

1.581553

20,000,001 to 25,000,000

2

45,441,587.60

10.29%

18

4.7122

1.508343

1.61 to 1.70

1

18,573,766.89

4.21%

19

4.4800

1.683700

25,000,001 to 35,000,000

3

98,259,332.31

22.26%

19

4.7419

1.773240

1.71 to 1.80

0

0.00

0.00%

0

0.0000

0.000000

 

35,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

1.81 to 1.90

2

13,081,093.80

2.96%

18

4.5156

1.847943

 

Totals

37

441,426,680.74

100.00%

18

4.7306

1.505892

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

2.01 to 2.25

3

28,526,304.35

6.46%

19

4.7670

2.072172

 

 

 

 

 

 

 

 

2.26 to 2.50

1

10,000,000.00

2.27%

18

4.6200

2.283100

 

 

 

 

 

 

 

 

2.51 or greater

5

43,720,000.00

9.90%

19

4.2905

2.881891

 

 

 

 

 

 

 

 

Totals

37

441,426,680.74

100.00%

18

4.7306

1.505892

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 

 

                           

 

 

 

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

21

79,174,943.89

17.94%

18

4.7688

NAP

Washington

1

10,000,000.00

2.27%

18

4.6200

2.283100

Alabama

2

2,611,014.42

0.59%

18

4.4102

2.294030

Totals

104

441,426,680.74

100.00%

18

4.7306

1.505892

Arizona

2

2,286,224.93

0.52%

18

4.6100

1.597900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

California

7

46,008,253.73

10.42%

18

4.7100

1.315187

 

 

 

 

 

 

 

Colorado

2

4,262,996.54

0.97%

19

4.8075

2.562529

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Delaware

1

3,014,872.10

0.68%

19

5.2180

0.432800

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Florida

3

4,529,859.04

1.03%

18

4.4053

2.534940

Defeased

21

79,174,943.89

17.94%

18

4.7688

NAP

Georgia

6

11,493,049.47

2.60%

19

5.1467

1.406611

Industrial

1

594,933.83

0.13%

18

4.7900

1.548200

Illinois

2

10,364,512.64

2.35%

19

5.0870

0.955421

Lodging

4

21,584,594.54

4.89%

19

5.2616

0.964608

Indiana

2

16,417,397.09

3.72%

19

4.7951

2.171595

Mixed Use

2

45,502,261.12

10.31%

20

4.4441

2.502575

Kansas

3

4,244,467.13

0.96%

18

4.4122

2.195394

Multi-Family

14

25,199,999.60

5.71%

18

4.7407

0.839048

Louisiana

2

3,929,949.15

0.89%

17

4.5601

1.667814

Office

23

110,941,029.20

25.13%

19

4.7941

0.912936

Maryland

4

42,681,696.88

9.67%

19

4.5318

0.205631

Retail

38

143,758,194.41

32.57%

18

4.6785

1.726298

Minnesota

3

2,435,669.57

0.55%

18

4.3790

3.836700

Self Storage

1

4,670,726.16

1.06%

19

4.6892

1.845500

Nevada

1

30,000,000.00

6.80%

20

4.2500

2.724400

Totals

104

441,426,680.74

100.00%

18

4.7306

1.505892

New York

13

14,999,999.60

3.40%

17

4.7120

1.011800

 

 

 

 

 

 

 

North Carolina

3

8,217,953.97

1.86%

11

5.0674

1.237221

 

 

 

 

 

 

 

Ohio

4

62,977,361.56

14.27%

19

5.0708

1.312435

 

 

 

 

 

 

 

Oklahoma

2

3,803,009.96

0.86%

17

4.5539

1.675761

 

 

 

 

 

 

 

Oregon

1

10,200,000.00

2.31%

19

4.7830

0.585000

 

 

 

 

 

 

 

Pennsylvania

1

20,794,328.76

4.71%

19

4.6200

1.461100

 

 

 

 

 

 

 

South Carolina

1

823,622.37

0.19%

18

4.3790

3.836700

 

 

 

 

 

 

 

Tennessee

1

3,110,355.21

0.70%

15

4.7140

1.469600

 

 

 

 

 

 

 

Texas

15

31,961,060.60

7.24%

18

4.6182

1.817113

 

 

 

 

 

 

 

Utah

1

1,084,084.15

0.25%

18

4.3790

3.836700

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

7

79,174,943.89

17.94%

18

4.7688

NAP

Defeased

7

79,174,943.89

17.94%

18

4.7688

NAP

 

4.0000% 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

 

4.0001% to 4.5000%

9

93,031,820.60

21.08%

19

4.3768

1.713918

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 5.0000%

16

211,765,307.26

47.97%

18

4.7138

1.446493

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0001% to 5.5000%

4

51,947,358.59

11.77%

18

5.2684

1.028316

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.5001% or greater

1

5,507,250.40

1.25%

20

5.7300

1.198700

49 months or greater

30

362,251,736.85

82.06%

18

4.7222

1.451438

 

Totals

37

441,426,680.74

100.00%

18

4.7306

1.505892

Totals

37

441,426,680.74

100.00%

18

4.7306

1.505892

(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 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

7

79,174,943.89

17.94%

18

4.7688

NAP

Defeased

7

79,174,943.89

17.94%

18

4.7688

NAP

 

109 months or less

30

362,251,736.85

82.06%

18

4.7222

1.451438

Interest Only

10

99,050,000.00

22.44%

18

4.5149

2.076308

 

110 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

20

263,201,736.85

59.63%

19

4.8003

1.216282

 

Totals

37

441,426,680.74

100.00%

18

4.7306

1.505892

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

37

441,426,680.74

100.00%

18

4.7306

1.505892

(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 28

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

7

79,174,943.89

17.94%

18

4.7688

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

5

21,705,181.34

4.92%

18

4.4978

2.188776

 

 

 

 

 

 

12 months or less

22

317,097,492.96

71.83%

19

4.7248

1.442263

 

 

 

 

 

 

13 months to 24 months

2

13,319,062.55

3.02%

14

5.0336

0.454453

 

 

 

 

 

 

25 months or greater

1

10,130,000.00

2.29%

15

4.7140

1.469600

 

 

 

 

 

 

Totals

37

441,426,680.74

100.00%

18

4.7306

1.505892

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                               

 

 

 

 

 

 

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

3

28401154

OF

Various

Various

Actual/360

4.610%

134,557.88

70,738.99

0.00

N/A

10/06/27

--

33,896,043.75

33,825,304.76

04/06/26

4

300571775

OF

Cleveland

OH

Actual/360

5.300%

157,423.01

59,145.80

0.00

N/A

11/06/27

--

34,493,173.35

34,434,027.55

04/06/26

7

309301007

MU

Las Vegas

NV

Actual/360

4.250%

109,791.67

0.00

0.00

N/A

12/06/27

--

30,000,000.00

30,000,000.00

04/06/26

8

300571763

Various      Various

CA

Actual/360

4.790%

101,869.78

50,107.93

0.00

N/A

10/06/27

--

24,697,366.77

24,647,258.84

04/06/26

9

309301009

LO

Various

Various

Actual/360

5.070%

104,942.16

46,351.60

0.00

N/A

11/01/27

--

24,037,142.84

23,990,791.24

04/01/26

11

300571774

RT

Altoona

PA

Actual/360

4.620%

82,846.91

30,197.96

0.00

N/A

11/06/27

--

20,824,526.72

20,794,328.76

04/06/26

12

309301012

OF

Linthicum

MD

Actual/360

4.480%

71,805.48

39,404.00

0.00

N/A

11/06/27

--

18,613,170.89

18,573,766.89

04/06/26

13

304101911

OF

Lanham

MD

Actual/360

4.450%

69,563.91

31,179.84

0.00

N/A

11/06/27

--

18,153,684.57

18,122,504.73

08/06/24

14

309301014

RT

Puyallup

WA

Actual/360

4.620%

39,783.33

0.00

0.00

N/A

10/06/27

--

10,000,000.00

10,000,000.00

04/06/26

14A

309301114

 

 

 

Actual/360

4.620%

39,783.33

0.00

0.00

N/A

10/06/27

--

10,000,000.00

10,000,000.00

04/06/26

15

309301015

SS

Various

OH

Actual/360

4.221%

67,149.71

28,936.90

0.00

N/A

08/06/27

--

18,474,807.00

18,445,870.10

04/06/26

16

300571764

RT

Easton

PA

Actual/360

4.830%

70,918.69

23,847.75

0.00

N/A

10/06/27

06/06/27

17,051,177.56

17,027,329.81

04/06/26

17

407004758

RT

Aurora

OH

Actual/360

4.916%

61,748.62

28,640.32

0.00

N/A

12/06/27

--

14,586,671.65

14,558,031.33

04/06/26

18

309301018

MU

Indianapolis

IN

Actual/360

4.820%

64,442.55

24,953.10

0.00

N/A

11/06/27

--

15,527,214.22

15,502,261.12

04/06/26

20

407004749

MF

New York

NY

Actual/360

4.712%

60,863.33

0.00

0.00

N/A

09/06/27

--

15,000,000.00

15,000,000.00

04/06/26

21

28201155

RT

Canton

OH

Actual/360

4.681%

53,942.87

23,681.59

0.00

N/A

11/06/27

--

13,382,468.11

13,358,786.52

04/06/26

22

309301022

RT

Murrieta

CA

Actual/360

4.577%

55,935.98

20,754.63

0.00

N/A

11/01/27

--

14,192,245.52

14,171,490.89

04/01/26

23

309301023

RT

Various

Various

Actual/360

4.419%

32,073.94

18,115.60

0.00

N/A

10/06/27

--

8,428,483.24

8,410,367.64

04/06/26

23A

309301123

 

 

 

Actual/360

4.419%

16,036.96

9,057.83

0.00

N/A

10/06/27

--

4,214,239.17

4,205,181.34

04/06/26

24

309140003

RT

Various

Various

Actual/360

4.379%

23,454.41

0.00

0.00

N/A

10/06/27

--

6,220,000.00

6,220,000.00

04/06/26

24A

309140004

 

 

 

Actual/360

4.379%

9,427.01

0.00

0.00

N/A

10/06/27

--

2,500,000.00

2,500,000.00

04/06/26

24B

309140005

 

 

 

Actual/360

4.379%

9,427.01

0.00

0.00

N/A

10/06/27

--

2,500,000.00

2,500,000.00

04/06/26

24C

309140006

 

 

 

Actual/360

4.379%

9,427.01

0.00

0.00

N/A

10/06/27

--

2,500,000.00

2,500,000.00

04/06/26

26

333100056

MF

Portland

OR

Actual/360

4.783%

42,010.68

0.00

0.00

N/A

11/05/27

--

10,200,000.00

10,200,000.00

04/05/26

27

28001179

SS

Federal Way

WA

Actual/360

4.590%

40,216.69

0.00

0.00

N/A

12/06/27

09/06/27

10,175,000.00

10,175,000.00

04/06/26

28

407004720

RT

Various

Various

Actual/360

4.714%

41,120.48

0.00

0.00

N/A

07/06/27

--

10,130,000.00

10,130,000.00

03/06/26

29

309301029

RT

Various

NC

Actual/360

5.110%

32,335.84

14,954.26

0.00

N/A

02/01/27

--

7,348,591.55

7,333,637.29

04/01/26

30

300571767

LO

Lansing

IL

Actual/360

5.300%

32,760.29

13,330.00

0.00

N/A

11/06/27

--

7,178,151.65

7,164,821.65

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                               

 

 

 

 

 

 

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

300571769

LO

Dallas

TX

Actual/360

4.800%

24,452.33

18,235.94

0.00

N/A

11/06/27

--

5,915,886.33

5,897,650.39

04/06/26

32

309301032

OF

Baltimore

MD

Actual/360

4.940%

25,511.57

11,809.68

0.00

N/A

11/06/27

--

5,997,234.94

5,985,425.26

08/06/24

33

333100058

LO

Kingsland

GA

Actual/360

5.730%

27,248.37

15,134.77

0.00

N/A

12/05/27

--

5,522,385.17

5,507,250.40

04/05/26

34

309301034

SS

Paso Robles

CA

Actual/360

4.689%

18,898.76

9,590.63

0.00

N/A

11/06/27

--

4,680,316.79

4,670,726.16

04/06/26

35

300571771

OF

Pensacola

FL

Actual/360

5.040%

18,049.12

12,470.87

0.00

N/A

08/06/27

--

4,158,784.53

4,146,313.66

04/06/26

36

28001170

LO

Raleigh

NC

Actual/360

5.398%

13,973.56

8,644.45

0.00

N/A

11/06/27

--

3,006,179.99

2,997,535.54

04/06/26

37

28001180

RT

Commerce City

CO

Actual/360

4.983%

13,001.17

5,885.19

0.00

N/A

12/06/27

--

3,029,928.42

3,024,043.23

04/06/26

38

28001164

LO

Wilmington

DE

Actual/360

5.218%

13,572.20

5,685.62

0.00

N/A

11/06/27

--

3,020,557.72

3,014,872.10

04/06/26

39

300571770

OF

El Paso

TX

Actual/360

5.040%

10,412.95

7,194.74

0.00

N/A

08/06/27

--

2,399,298.28

2,392,103.54

04/06/26

Totals

 

 

 

 

 

 

1,800,779.56

628,049.99

0.00

 

 

 

442,054,730.73

441,426,680.74

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 28

 


 

 

                           

 

 

 

 

 

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

 

3

20,705,772.96

15,102,717.43

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

5,258,957.00

3,651,071.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

16,904,622.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,916,827.15

0.00

--

--

--

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

 

11

7,402,616.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

3,212,193.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

4,068,517.00

(1,518,816.00)

01/01/25

06/30/25

12/11/25

11,360,068.20

721,256.88

56,989.31

1,335,943.62

0.00

0.00

 

 

14

4,895,092.00

3,820,547.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

17

4,222,673.97

3,003,662.77

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,328,600.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

4,117,670.00

2,746,627.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

5,383,504.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,573,230.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

4,761,007.00

3,654,283.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

29,174,507.83

25,989,422.43

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

299,403.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

28

744,441.00

184,954.00

01/01/23

03/31/23

--

0.00

0.00

40,924.21

40,924.21

0.00

0.00

 

 

29

759,274.00

575,836.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

458,207.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

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

801,123.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

191,309.00

(23,823.03)

01/01/25

03/31/25

12/11/25

5,078,885.73

238,983.12

15,601.29

522,456.77

0.00

0.00

 

 

33

745,507.92

723,624.31

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

636,198.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

37

480,812.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

1,108,075.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

Totals

123,150,143.25

57,910,105.91

 

 

 

16,438,953.93

960,240.00

113,514.82

1,899,324.60

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 18 of 28

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/26

0

0.00

0

0.00

2

24,107,929.99

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.730581%

4.668909%

18

03/17/26

0

0.00

0

0.00

2

24,150,919.51

1

0.00

0

0.00

0

0.00

0

0.00

1

21,230,271.66

4.730699%

4.669026%

19

02/18/26

0

0.00

0

0.00

2

24,202,924.47

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.729140%

4.654460%

20

01/16/26

0

0.00

0

0.00

2

24,245,540.46

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.729250%

4.654586%

21

12/17/25

0

0.00

0

0.00

2

24,287,988.89

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.729360%

4.654712%

22

11/18/25

0

0.00

0

0.00

2

24,333,348.44

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.729478%

4.654846%

23

10/20/25

0

0.00

0

0.00

2

24,375,451.59

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.729586%

4.654970%

24

09/17/25

0

0.00

0

0.00

2

24,420,478.28

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.729701%

4.673415%

25

08/15/25

0

0.00

0

0.00

2

24,462,238.83

1

30,000,000.00

0

0.00

1

18,379,680.86

0

0.00

0

0.00

4.729808%

4.673544%

26

07/17/25

0

0.00

0

0.00

2

24,503,835.19

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.729913%

4.673671%

27

06/17/25

0

0.00

0

0.00

2

24,548,373.29

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.730026%

4.673808%

28

05/16/25

0

0.00

0

0.00

2

24,589,630.97

1

30,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.730130%

4.673933%

29

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

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

13

304101911

08/06/24

19

6

 

56,989.31

1,335,943.62

6,000.00

18,750,214.58

08/01/24

11

 

 

 

 

28

407004720

03/06/26

0

B

 

40,924.21

40,924.21

0.00

10,130,000.00

02/29/24

13

 

 

 

 

32

309301032

08/06/24

19

6

 

15,601.29

522,456.77

175,494.07

6,221,943.41

11/27/23

6

 

 

 

 

Totals

 

 

 

 

 

113,514.82

1,899,324.60

181,494.07

35,102,157.99

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

 

                 

 

 

 

 

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

 

7,333,637

7,333,637

 

0

 

0

 

13 - 24 Months

 

434,093,043

409,985,113

                 24,107,930

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

0

0

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Apr-26

441,426,681

417,318,751

0

0

24,107,930

0

 

Mar-26

442,054,731

417,903,811

0

0

24,150,920

0

 

Feb-26

472,813,051

418,610,127

0

0

24,202,924

30,000,000

 

Jan-26

473,435,378

449,189,837

0

0

24,245,540

0

 

Dec-25

474,055,136

449,767,147

0

0

24,287,989

0

 

Nov-25

474,716,877

420,383,528

0

0

24,333,348

30,000,000

 

Oct-25

475,331,345

420,955,893

0

0

24,375,452

30,000,000

 

Sep-25

475,987,988

421,567,509

0

0

24,420,478

30,000,000

 

Aug-25

476,597,209

422,134,970

0

0

24,462,239

30,000,000

 

Jul-25

477,203,916

422,700,081

0

0

24,503,835

30,000,000

 

Jun-25

477,853,079

423,304,705

0

0

24,548,373

30,000,000

 

May-25

478,454,602

423,864,971

0

0

24,589,631

30,000,000

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 21 of 28

 


 

 

                     

 

 

 

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

4

300571775

34,434,027.55

34,434,027.54

91,700,000.00

08/09/17

3,181,658.00

1.11680

09/30/25

11/06/27

259

13

304101911

18,122,504.73

18,750,214.58

16,500,000.00

09/11/25

(1,772,421.00)

(1.08600)

06/30/25

11/06/27

259

28

407004720

10,130,000.00

10,130,000.00

16,610,000.00

10/30/16

175,453.25

1.46960

03/31/23

07/06/27

I/O

32

309301032

5,985,425.26

6,221,943.41

1,900,000.00

12/01/25

(52,664.53)

(0.47030)

03/31/25

11/06/27

258

Totals

 

68,671,957.54

69,536,185.53

126,710,000.00

 

1,532,025.72

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

4

300571775

OF

OH

09/24/25

13

 

 

 

 

The Loan transferred to Special Servicing at the request of the Borrower on 09/24/2025 due to an Imminent Monetary Default related to declining occupancy at the Property. Between January 2024 and September 2025, occupancy decreased by

 

13.46%, with an addi tional 3.66% reduction in January 2026 related to KPMG. The Property is currently 73% occupied. The Property's largest tenant, Baker & Hostetler (40k SF / 7% NRA), has a lease expiration in November of 2026. Loan

 

payments remain current through 04/06/2026 .

 

 

 

 

 

 

13

304101911

OF

MD

08/01/24

11

 

 

 

 

4.3.2026: Trigild has appointed CBRE as replacement property manager (RPM) and lead leasing agent and both receiver and RPM's are fully onboarded. Asset Manager is in process of interviewing Sales Brokers to position this asset for sale

 

soon. No firm leas ing leads have been identified. Ultimate disposition strategy will be to execute a Receiver Sale of the asset, with initial sale's marketing expected to commence during mid-2Q 2026. BOVs received from Newmark and JLL, with

 

one additional BOV expected in c oming days.

 

 

 

 

 

 

28

407004720

RT

Various

02/29/24

13

 

 

 

 

Loan transferred to Special Servicing on 2/29/24 for non monetary default.Loan is in non-monetary default for failure to provide required financial reporting. Cannot be returned to Master Servicer without current financials. All five retail boxes are

 

si ngle-tenant 100% occupied with a combined NOI of $1,136,750 and an 11.22% DY.

 

 

 

 

 

32

309301032

OF

MD

11/27/23

6

 

 

 

 

The Loan transferred to Special Servicing on 11/27/2023. Special Servicer received approval to accept a DPO based on the latest LOI provided by the borrower. PSA has been executed. Closing expected by 4/23/2026.

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 

 

                   

 

 

 

 

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

13

304101911

0.00

4.45000%

0.00

4.45000%

10

04/06/25

04/06/25

--

13

304101911

0.00

4.45000%

0.00

4.45000%

10

04/22/25

04/06/25

--

26

333100056

0.00

4.78300%

0.00

4.78300%

10

09/23/21

11/05/20

04/11/22

31

300571769

7,038,801.57

4.80000%

7,038,801.57

4.80000%

10

07/15/20

07/06/20

08/11/20

38

28001164

3,381,791.64

5.21800%

3,381,791.64

5.21800%

8

06/07/21

05/06/20

--

38

28001164

0.00

5.21800%

0.00

5.21800%

8

02/10/25

05/06/20

--

Totals

 

10,420,593.21

 

10,420,593.21

 

 

 

 

 

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 24 of 28

 


 

 

                         

 

 

 

 

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

6

309301006         03/17/26

30,000,000.00

25,300,000.00

21,470,957.69

240,686.03

21,470,957.69

21,230,271.66

8,769,728.34

(2,793.07)

(2,793.07)

8,772,521.41

29.24%

19

407004759             03/15/24

15,222,716.11

15,390,000.00

13,041,503.09

937,237.65

13,041,503.09

12,104,265.44

3,118,450.67

0.00

347,395.01

2,771,055.66

17.87%

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

45,222,716.11

40,690,000.00

34,512,460.78

1,177,923.68

34,512,460.78

33,334,537.10

11,888,179.01

(2,793.07)

344,601.94

11,543,577.07

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                       

 

 

 

 

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

6

309301006

04/17/26

0.00

0.00

8,772,521.41

0.00

0.00

2,793.07

0.00

0.00

8,772,521.41

 

 

03/17/26

0.00

0.00

8,769,728.34

0.00

0.00

8,769,728.34

0.00

0.00

 

19

407004759

10/18/24

0.00

0.00

2,771,055.66

0.00

0.00

(6,545.17)

0.00

0.00

2,771,055.66

 

 

09/17/24

0.00

0.00

2,777,600.83

0.00

0.00

(107,133.46)

0.00

0.00

 

 

 

07/17/24

0.00

0.00

2,884,734.29

0.00

0.00

(233,716.38)

0.00

0.00

 

 

 

03/15/24

0.00

0.00

3,118,450.67

0.00

0.00

3,118,450.67

0.00

0.00

 

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

2,793.07

0.00

0.00

2,793.07

Cumulative Totals

 

0.00

0.00

11,543,577.07

0.00

0.00

11,543,577.07

0.00

0.00

11,543,577.07

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

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)

4

0.00

0.00

7,425.61

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

3,908.08

0.00

0.00

43,494.47

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

0.00

0.00

420.11

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

5,000.00

0.00

0.00

21,337.13

0.00

0.00

0.00

0.00

0.00

0.00

35

0.00

0.00

0.00

0.00

305.20

0.00

0.00

0.00

0.00

0.00

0.00

0.00

39

0.00

0.00

0.00

0.00

176.08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

21,333.69

0.00

901.39

64,831.60

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

87,066.68

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 Deutsche Bank AG; UBS AG 09-19-2017 40000000.00 84 0 0.03541 0.03541 3 1 84 11-06-2017 1 A1 3 118033.33 25000000.00 1 4 0 true true true false 04-05-2024 04-05-2024 Burbank Office Portfolio 1038000000.00 08-24-2017 06-30-2017 F false false 0.00 0.00 0.00 0.00 1 0 5 10-04-2024 Prospectus Loan ID 1-001 03-12-2026 04-13-2026 MEDIA STUDIOS 410000000.00 0 6 KAISER FOUNDATION HEALTH PLAN 194145 05-31-2024 WALT DISNEY PICTURES 149840 05-31-2021 YAHOO 105400 05-31-2020 06-30-2017 08-31-2017 false Prospectus Loan ID 1-002 03-12-2026 04-13-2026 THE POINTE 325000000.00 0 6 LEGENDARY 105522 10-31-2024 WARNER BROS. 99853 11-30-2025 FREMANTLEMEDIA 72328 10-31-2024 06-30-2017 08-31-2017 false Prospectus Loan ID 1-003 03-12-2026 04-13-2026 3800 ALAMEDA 2008 183000000.00 0 6 DISNEY 417731 03-27-2021 OLIVE & THYME 3684 08-31-2024 DRYBAR 1800 04-30-2027 06-30-2017 08-31-2017 false Prospectus Loan ID 1-004 03-12-2026 04-13-2026 CENTRAL PARK 120000000.00 0 6 TURNER BROADCASTING 63283 02-29-2024 WARNER BROS. 62194 12-31-2017 MACHINIMA 18519 12-31-2017 06-30-2017 08-31-2017 false Prospectus Loan ID 1A 03-12-2026 04-13-2026 Deutsche Bank AG; UBS AG 09-19-2017 40000000.00 84 0 0.03541 0.03541 3 1 84 11-06-2017 1 A1 3 15000000.00 1 0 true true false false NA false false 0.00 0.00 0.00 0.00 1 0 5 10-04-2024 Prospectus Loan ID 2 03-12-2026 04-13-2026 Natixis; UBS AG 10-03-2017 40000000.00 60 0 0.0274 0.0274 3 1 60 11-06-2017 1 A1 3 91333.33 40000000.00 1 2 0 true true false false 04-05-2022 Yorkshire & Lexington Towers 890000000.00 08-15-2017 06-30-2017 F false false 0.00 0.00 0.00 0.00 1 0 KeyBank National Association 2 06-13-2022 Prospectus Loan ID 2-001 03-12-2026 04-13-2026 YORKSHIRE TOWERS 2017 745000000.00 0 6 06-30-2017 09-24-2017 false Prospectus Loan ID 2-002 03-12-2026 04-13-2026 LEXINGTON TOWERS 2017 145000000.00 0 6 06-30-2017 09-24-2017 false Prospectus Loan ID 3 03-12-2026 04-13-2026 LCF 10-06-2017 40000000.00 120 10-06-2027 360 0.0461 0.0461 3 1 0 11-06-2017 true 1 PP 2 205296.87 39901683.15 1 18 18 0 false true false false false 07-05-2027 National Office Portfolio OF 2572700 287750000.00 0.78 0.77 01-06-2020 N 08-31-2017 01-01-2025 09-30-2025 38630024.94 31315224.00 18051853.76 16212506.57 20578171.18 15102717.43 18648646.18 13655571.43 UW 8545483.49 1.81 1.7673 1.64 1.5979 F F false false 33896043.75 205296.87 0.0461 0.0001663 134557.88 70738.99 0.00 33825304.76 33825304.76 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3-001 03-12-2026 04-13-2026 8330 LBJ FREEWAY 8330 & 8360 LBJ FREEWAY DALLAS TX 75243 VARIOUS OF 381383 381383 1984 2010 42750000.00 MAI 07-15-2017 0.85 0.55 6 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 5864931.85 4532484.00 2378454.91 2495704.76 3486476.94 2036779.24 3200439.69 1822250.74 UW CREFC 1604713.79 1.2692 1.1355 F 09-30-2025 false Prospectus Loan ID 3-002 03-12-2026 04-13-2026 101 EAST PARK BOULEVARD 101 EAST PARK BOULEVARD PLANO TX 75074 VARIOUS OF 225445 225445 1983 2012 36100000.00 MAI 07-15-2017 0.87 0.81 6 General Services Administration 23526 08-17-2030 RGN-Plano I LLC 17353 09-30-2026 GuideIT LLC 17250 09-30-2026 08-31-2017 01-01-2025 09-30-2025 4277939.78 3374297.00 1429864.68 1616882.64 2848075.10 1757414.36 2678991.35 1630602.11 UW CREFC 1256523.55 1.3986 1.2977 F 09-30-2025 false Prospectus Loan ID 3-003 03-12-2026 04-13-2026 13601 PRESTON ROAD 13601 PRESTON ROAD DALLAS TX 75240 VARIOUS OF 261975 261975 1973 2009 27500000.00 MAI 07-14-2017 0.82 0.65 6 TCG Dallas 13358 08-31-2026 City Cheers Media 7525 01-31-2026 Mbroh Engineering Inc. 5635 06-30-2026 08-31-2017 01-01-2025 09-30-2025 3875725.78 2432162.00 1661163.63 1769090.62 2214562.15 663071.38 2018080.90 515709.88 UW CREFC 1009435.19 0.6568 0.5108 F 09-30-2025 false Prospectus Loan ID 3-004 03-12-2026 04-13-2026 1750 EAST GOLF ROAD 1750 EAST GOLF ROAD SCHAUMBURG IL 60173 VARIOUS OF 212212 212212 1985 2013 35400000.00 MAI 07-13-2017 0.97 0.7 6 American Intercontinental University Inc 48533 05-31-2033 D.R. Horton Inc - Midwest 20402 05-31-2027 Fidelity Brokerage 15887 03-31-2035 08-31-2017 01-01-2025 09-30-2025 5773926.62 3041174.00 2991545.74 1655952.94 2782380.88 1385221.06 2623221.88 1265851.81 UW CREFC 819879.41 1.6895 1.5439 F 09-30-2025 false Prospectus Loan ID 3-005 03-12-2026 04-13-2026 14800 QUORUM DRIVE 14800 QUORUM DRIVE DALLAS TX 75254 VARIOUS OF 103877 103877 1981 2011 13550000.00 MAI 07-15-2017 0.77 0.78 6 Morrow Hill LLC 17501 11-30-2027 ILE HOMES INVESTMENT MANAGER LLC 5302 12-31-2026 Katzen Marshall & Associates Inc. 4715 05-31-2028 08-31-2017 01-01-2025 09-30-2025 1518306.20 1411948.00 612070.11 652964.80 906236.09 758983.20 828328.34 700552.95 UW CREFC 455384.52 1.6666 1.5383 F 09-30-2025 false Prospectus Loan ID 3-006 03-12-2026 04-13-2026 1995 NORTH PARK PLACE 1995 NORTH PARK PLACE ATLANTA GA 30339 VARIOUS OF 99920 99920 1985 2013 12200000.00 MAI 07-18-2017 0.77 0.76 6 GSA 16778 02-03-2033 KIM Marketing LLC 7216 01-31-2031 GSA 6838 04-06-2038 08-31-2017 01-01-2025 09-30-2025 1627071.73 1431594.00 727945.87 694972.69 899125.86 736621.31 824185.86 680416.31 UW CREFC 404785.64 1.8197 1.6809 F 09-30-2025 false Prospectus Loan ID 3-007 03-12-2026 04-13-2026 NORTHLAKE - 2295 PARKLAKE DR NE 2295 PARKLAKE DRIVE ATLANTA GA 30345 VARIOUS OF 121528 121528 1973 2014 10600000.00 MAI 07-18-2017 0.8 0.85 6 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 1927363.14 1574146.00 900434.38 784341.54 1026928.76 789804.46 935782.76 721444.96 UW CREFC 399726.29 1.9758 1.8048 F 09-30-2025 false Prospectus Loan ID 3-008 03-12-2026 04-13-2026 4751 BEST ROAD 4751 BEST ROAD ATLANTA GA 30337 VARIOUS OF 93084 93084 1987 2013 11900000.00 MAI 07-18-2017 0.84 0.85 6 BVM Capacity Building Institute Inc 5870 10-31-2025 Green Life Financial Group 5145 10-31-2027 AMERICAN FEDERATION OF STATE 3845 09-30-2026 08-31-2017 01-01-2025 09-30-2025 1551928.42 1601770.00 672927.30 610574.53 879001.12 991195.47 809188.12 938835.72 UW CREFC 379486.59 2.6119 2.4739 F 09-30-2025 false Prospectus Loan ID 3-009 03-12-2026 04-13-2026 THE CENTRE - 4101 MCEWEN ROAD 4101 MCEWEN ROAD FARMERS BRANCH TX 75244 VARIOUS OF 124326 124326 1979 2013 12100000.00 MAI 07-14-2017 0.61 0.74 6 Law Office of Nick Nemeth PLLC 8213 03-31-2030 QUADPACK AMERICASS LLC 7736 10-31-2030 Zenith American Solutions Inc 4096 06-30-2026 08-31-2017 01-01-2025 09-30-2025 1383837.14 1192343.00 738917.48 661664.17 644919.66 530678.83 551675.16 460744.33 UW CREFC 329732.08 1.6094 1.3973 F 09-30-2025 false Prospectus Loan ID 3-010 03-12-2026 04-13-2026 THE CENTRE - 4099 MCEWEN ROAD 4099 MCEWEN ROAD FARMERS BRANCH TX 75244 VARIOUS OF 123711 123711 1979 2013 11800000.00 MAI 07-14-2017 0.78 0.66 6 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 1647099.08 1193614.00 827040.94 680403.04 820058.13 513210.96 727274.88 443622.96 UW CREFC 329732.08 1.5564 1.3454 F 09-30-2025 false Prospectus Loan ID 3-011 03-12-2026 04-13-2026 11225 NORTH 28TH DRIVE 11225 NORTH 28TH DRIVE PHOENIX AZ 85029 VARIOUS OF 135501 135501 1982 2011 9070000.00 MAI 07-13-2017 0.79 0.8 6 The Point Hilton at Tapatio Cliffs 8532 11-12-2025 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 1412021.34 1657143.00 918941.96 826595.12 493079.38 830547.88 391453.63 754329.13 UW CREFC 308649.54 2.6909 2.4439 F 09-30-2025 false Prospectus Loan ID 3-012 03-12-2026 04-13-2026 10000 NORTH 31ST AVE 10000 NORTH 31ST AVE PHOENIX AZ 85051 VARIOUS OF 128180 128180 1982 2012 9900000.00 MAI 07-13-2017 0.64 0.79 6 Duet Partners In Health & Aging Inc. an Arizona 7588 10-31-2032 A1 Wealth Group Inc 3750 04-30-2026 American Focus Care Inc 3386 08-31-2027 08-31-2017 01-01-2025 09-30-2025 1326083.10 1659209.00 854686.24 799536.28 471396.86 859672.72 375261.86 787571.47 UW CREFC 277166.07 3.1016 2.8415 F 09-30-2025 false Prospectus Loan ID 3-013 03-12-2026 04-13-2026 THE CENTRE - 4001 MCEWEN ROAD 4001 MCEWEN ROAD FARMERS BRANCH TX 75244 VARIOUS OF 95192 95192 1980 2013 10000000.00 MAI 07-14-2017 0.7 0.89 6 Envolve PeopleCare Inc. 23893 12-31-2025 Centene Management Co. LLC 23887 12-31-2025 WP Pharma Labs Inc. 14941 10-31-2029 08-31-2017 01-01-2025 09-30-2025 1177647.40 1302467.00 515000.19 486295.20 662647.21 816171.80 591253.21 762626.30 UW CREFC 257676.41 3.1674 2.9596 F 09-30-2025 false Prospectus Loan ID 3-014 03-12-2026 04-13-2026 4425 W AIRPORT FWY 4425 WEST AIRPORT FREEWAY IRVING TX 75062 VARIOUS OF 85212 85212 1981 2015 8400000.00 MAI 07-14-2017 0.72 0.8 6 Hawks Bay Insurance Group Inc. 5643 12-31-2028 Reyes & Reyes Incorporation 5417 10-31-2025 ITSutra Inc 3914 12-31-2025 08-31-2017 01-01-2025 09-30-2025 1216108.15 1162504.00 593499.71 600191.25 622608.44 562312.75 558699.44 514381.00 UW CREFC 217572.79 2.5844 2.3641 F 09-30-2025 false Prospectus Loan ID 3-015 03-12-2026 04-13-2026 NORTHLAKE - 2302 PARKLAKE DR NE 2302 PARKLAKE DRIVE ATLANTA GA 30345 VARIOUS OF 111223 111223 1979 2014 11800000.00 MAI 07-18-2017 0.42 0.88 6 Golden Rule Hospice 6426 06-30-2028 NATIONAL MENTOR HEALTHCARE 5510 01-31-2029 JMG Law Firm 4671 03-31-2028 08-31-2017 01-01-2025 09-30-2025 910556.55 1554231.00 679542.24 700126.21 231014.31 854104.79 147597.06 791541.29 UW CREFC 192085.84 4.4464 4.1207 F 09-30-2025 false Prospectus Loan ID 3-016 03-12-2026 04-13-2026 NORTHLAKE - 2305&2309 PARKLAKE DR NE 2305-2309 PARKLAKE DRIVE ATLANTA GA 30345 VARIOUS OF 65158 65158 1973 2014 5880000.00 MAI 07-18-2017 0.7 1 6 Department of Veterans Affairs (VA) 23596 06-30-2029 INTERNATIONAL RESCUE COM 15651 03-31-2027 Clarian Place Childcare and Learning Center Inc. 10195 07-31-2031 08-31-2017 01-01-2025 09-30-2025 1050901.20 1129159.00 423736.05 507097.07 627165.15 622061.93 578296.65 585409.43 UW CREFC 157698.05 3.9446 3.7122 F 09-30-2025 false Prospectus Loan ID 3-017 03-12-2026 04-13-2026 12100 FORD ROAD 12000 & 12100 FORD ROAD FARMERS BRANCH TX 75234 VARIOUS OF 158004 158004 1979 2012 12500000.00 MAI 07-14-2017 0.57 0.5 6 Workforce Opportunity Services 20256 09-30-2027 State of Texas 15425 10-31-2028 TalkBox.Mom 4076 09-30-2026 08-31-2017 01-01-2025 09-30-2025 1274375.77 1064979.00 764344.51 670113.71 510031.26 394865.29 391528.26 305988.04 UW CREFC 145235.66 2.7187 2.1068 F 09-30-2025 false Prospectus Loan ID 3-018 03-12-2026 04-13-2026 THE CENTRE - 4000N&S MCEWEN ROAD 4000N MCEWEN ROAD FARMERS BRANCH TX 75244 VARIOUS OF 46769 46769 1979 2013 6300000.00 MAI 07-14-2017 1 1 6 Centene Corporation 46769 12-31-2025 08-31-2017 01-01-2025 03-31-2025 814201.69 0.00 361737.80 0.00 452463.89 0.00 417387.14 0.00 UW CREFC 0.00 0.00 3.6605 C 12-31-2024 false Prospectus Loan ID 4 03-12-2026 04-13-2026 RMF 11-13-2017 39000000.00 120 11-06-2027 360 0.053 0.053 3 1 12 12-06-2017 true 1 PP 5 172250.00 39000000.00 1 1 1 0 true true false false false 05-05-2027 ONE CLEVELAND CENTER 1375 EAST 9TH STREET CLEVELAND OH 44114 CUYAHOGA OF 544245 544245 1983 2010 91700000.00 MAI 08-09-2017 0.91 0.73 6 01-06-2020 N Baker & Hostetler LLP 40054 11-30-2026 Bellwether ENT RE Capital LLC 34624 03-31-2034 Cleveland Metropolitan Bar 30331 03-31-2028 08-31-2017 01-01-2025 09-30-2025 12568725.00 9036198.00 6263434.00 5385127.00 6305292.00 3651071.00 5679410.00 3181658.00 UW CREFC 2848713.00 1.66 1.2816 1.50 1.1168 F F 11-18-2025 false false 34493173.35 216568.81 0.053 0.0003413 157423.01 59145.80 0.00 34434027.54 34434027.55 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 09-24-2025 false 0.00 13 0 Prospectus Loan ID 5 03-12-2026 04-13-2026 Bank of America, N.A. 09-29-2017 36250000.00 120 0 0.0377 0.0377 3 1 120 11-01-2017 1 PP 3 113885.42 30000000.00 1 10 0 true true true false 10-31-2019 04-30-2027 04-30-2027 Griffin Portfolio 610000000.00 09-21-2017 06-30-2017 F false false 0.00 0.00 0.00 0.00 1 0 Midland Loan Services 9 08-26-2022 Prospectus Loan ID 5-001 03-12-2026 04-13-2026 RESTORATION HARDWARE DISTRIBUTION 120000000.00 0 6 RESTORATION HARDWARE 1501387 08-31-2030 06-30-2017 12-01-2017 false Prospectus Loan ID 5-002 03-12-2026 04-13-2026 STATE FARM REGIONAL HQ 2012 122000000.00 0 6 STATE FARM 503201 12-31-2023 BCD TRAVEL USA 7081 11-30-2023 VENTYX, INC. 5575 04-30-2023 06-30-2017 09-01-2017 false Prospectus Loan ID 5-003 03-12-2026 04-13-2026 NORTH POINTE I 61000000.00 0 6 GENERAL ELECTRIC CO. 409798 03-31-2020 06-30-2017 12-01-2017 false Prospectus Loan ID 5-004 03-12-2026 04-13-2026 CORPORATE CAMPUS AT NORTERRA 60000000.00 0 6 CIGNA HEALTH CARE 232648 07-31-2023 06-30-2017 12-01-2017 false Prospectus Loan ID 5-005 03-12-2026 04-13-2026 CHRISTUS HEALTH HQ 2012 55690000.00 0 6 CHRISTUS HEALTH 247721 11-30-2024 NTX FOOD (MASONS CAFE) 2117 01-31-2018 06-30-2017 09-01-2017 false Prospectus Loan ID 5-006 03-12-2026 04-13-2026 DUKE BRIDGES I 42270000.00 0 6 T-MOBILE WEST 158135 04-30-2027 06-30-2017 12-01-2017 false Prospectus Loan ID 5-007 03-12-2026 04-13-2026 WELLS FARGO OPERATIONS CENTER 2014 41500000.00 0 6 WELLS FARGO BANK 155579 01-31-2025 06-30-2017 12-01-2017 false Prospectus Loan ID 5-008 03-12-2026 04-13-2026 ACE HARDWARE HQ 2012 35000000.00 0 6 ACE HARDWARE CORPORATION 206030 11-30-2024 06-30-2017 12-01-2017 false Prospectus Loan ID 5-009 03-12-2026 04-13-2026 ROYAL RIDGE V 32900000.00 0 6 NEC 119611 03-31-2026 06-30-2017 12-01-2017 false Prospectus Loan ID 5A 03-12-2026 04-13-2026 Bank of America, N.A. 09-29-2017 36250000.00 120 0 0.0377 0.0377 3 1 120 11-01-2017 1 PP 3 6250000.00 1 0 true true false false NA false false 0.00 0.00 0.00 0.00 1 0 9 08-26-2022 Prospectus Loan ID 5-010 03-12-2026 04-13-2026 COMCAST REGIONAL HQ 21700000.00 0 6 COMCAST 87385 07-31-2027 06-30-2017 12-01-2017 false Prospectus Loan ID 6 03-12-2026 04-13-2026 Natixis 11-15-2017 30000000.00 120 0 0.04704 0.04704 3 1 120 01-05-2018 1 A1 3 0.00 30000000.00 1 1 0 true true false false 09-04-2027 111 WEST JACKSON 2017 163000000.00 09-26-2017 6 HARRIS & HARRIS, LTD. 74184 12-31-2022 LOOP CAPITAL MARKETS, LLC 40161 04-30-2027 WORKDAY, INC. 36402 11-30-2022 08-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 8769728.34 3 02-19-2026 Prospectus Loan ID 7 03-12-2026 04-13-2026 CCRE; CREFI 11-08-2017 30000000.00 120 12-06-2027 0 0.0425 0.0425 3 1 120 01-06-2018 true 1 PP 3 0.00 30000000.00 1 1 1 0 true true false false false 09-05-2027 HARMON CORNER 3717 LAS VEGAS BOULEVARD SOUTH LAS VEGAS NV 89109 CLARK MU 68613 68613 2012 253000000.00 MAI 06-28-2017 1 0.99 6 01-06-2020 N Rainforest Cafe 14799 09-30-2030 Sugar Factory LLC 13290 07-31-2030 Bubba Gump Shrimp Co. 12794 12-31-2027 09-30-2017 12-31-2024 12-31-2025 15385192.00 21774138.00 2836810.00 4869516.00 12548382.00 16904622.00 12431740.00 16787979.00 UW CREFC 6161910.00 2.04 2.7434 2.02 2.7244 F F 09-30-2025 false false 30000000.00 109791.67 0.0425 0.0001663 109791.67 0.00 0.00 30000000.00 30000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8 03-12-2026 04-13-2026 RMF 10-06-2017 29000000.00 120 10-06-2027 360 0.0479 0.0479 3 1 0 11-06-2017 true 1 WL 2 151977.71 28931290.68 1 4 4 0 false true false false false 07-05-2027 Lotz Retail Portfolio CA 98 77469 73020000.00 0.98 1 01-06-2020 N 09-30-2017 12-31-2024 12-31-2025 3866152.00 4271075.00 826660.00 1354247.85 3039491.00 2916827.15 2946287.00 2823623.15 UW 1823733.00 1.67 1.5993 1.62 1.5482 F F false false 24697366.77 151977.71 0.0479 0.0001538 101869.78 50107.93 0.00 24647258.84 24647258.84 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8-001 03-12-2026 04-13-2026 1-99 RAILROAD 1-99 RAILROAD AVENUE DANVILLE CA 94526 VARIOUS RT 56633 56633 1953 52000000.00 MAI 08-18-2017 0.97 1 6 Regus 13001 08-31-2033 Trader Joe's Company 12840 06-30-2028 USPS 3547 12-31-2031 09-30-2017 12-31-2024 12-31-2025 2955382.00 3141083.00 639807.00 1080615.67 2315575.00 2060467.33 2243198.00 1988090.33 UW CREFC 1396099.00 1.4758 1.424 F 12-31-2025 false Prospectus Loan ID 8-002 03-12-2026 04-13-2026 1101-1105 SOUTH CALIFORNIA 1101-1105 SOUTH CALIFORNIA BOULEVARD WALNUT CREEK CA 94596 VARIOUS RT 8495 8495 1970 10200000.00 MAI 08-18-2017 1 1 6 PNC Bank N A. 6397 02-28-2029 John's Genova Delicatessen 2098 02-28-2026 09-30-2017 12-31-2024 12-31-2025 598000.00 789874.00 119773.00 195569.67 478226.00 594304.33 467862.00 583940.33 UW CREFC 289282.00 2.0544 2.0185 F 12-31-2025 false Prospectus Loan ID 8-003 03-12-2026 04-13-2026 145 HARTZ 145 HARTZ AVENUE DANVILLE CA 94526 VARIOUS RT 4091 4091 2001 7800000.00 MAI 08-18-2017 1 1 6 Chevron 4091 03-31-2028 09-30-2017 12-31-2024 12-31-2025 156020.00 188868.00 0.00 0.00 156020.00 188868.00 156020.00 188868.00 UW CREFC 94331.00 2.0021 2.0021 F 12-31-2025 false Prospectus Loan ID 8-004 03-12-2026 04-13-2026 3184 AIRWAY BUILDING 3184 AIRWAY AVENUE COSTA MESA CA 92626 VARIOUS IN 8250 8250 1974 2014 3020000.00 MAI 08-22-2017 1 1 6 Galileo Capri Management 4150 08-31-2032 Galileo Capri Management 4100 12-31-2031 09-30-2017 12-31-2024 12-31-2025 156750.00 151250.00 67080.00 78062.51 89670.00 73187.49 79207.00 62724.49 UW CREFC 44021.00 1.6625 1.4248 F 12-31-2025 false Prospectus Loan ID 9 03-12-2026 04-13-2026 KeyBank 10-05-2017 27960000.00 120 11-01-2027 360 0.0507 0.0507 3 1 0 12-01-2017 true 1 PP 2 151293.76 27926837.24 1 8 0 false true false false false 08-31-2027 Defeased LO 694 694 129000000.00 09-01-2017 0.75 01-01-2020 F 07-31-2017 24959398.00 15433318.00 9526079.00 8527704.00 UW 2.10 1.88 F false false 24037142.84 151293.76 0.0507 0.0002413 104942.16 46351.60 0.00 23990791.24 23990791.24 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9-001 03-12-2026 04-13-2026 Defeased 124 124 2009 23000000.00 MAI 0.68 0 3 07-31-2017 4024444.00 2264209.00 1760235.00 1599257.00 UW false Prospectus Loan ID 9-002 03-12-2026 04-13-2026 Defeased 92 92 2013 22200000.00 MAI 0.8 0 3 07-31-2017 5052061.00 3168410.00 1883651.00 1681569.00 UW false Prospectus Loan ID 9-003 03-12-2026 04-13-2026 Defeased 82 82 2016 15700000.00 MAI 0.86 0 3 07-31-2017 2870916.00 1756749.00 1114167.00 999330.00 UW false Prospectus Loan ID 9-004 03-12-2026 04-13-2026 Defeased 82 82 2017 14700000.00 MAI 0.73 0 3 07-31-2017 2752140.00 1859516.00 892624.00 782538.00 UW false Prospectus Loan ID 9-005 03-12-2026 04-13-2026 Defeased 82 82 2017 13400000.00 MAI 0.8 0 3 07-31-2017 2899978.00 1760449.00 1139529.00 1023530.00 UW false Prospectus Loan ID 9-006 03-12-2026 04-13-2026 Defeased 77 77 2013 11700000.00 MAI 0.7 0 3 07-31-2017 2620034.00 1566474.00 1053560.00 948759.00 UW false Prospectus Loan ID 9-007 03-12-2026 04-13-2026 Defeased 77 77 2013 10300000.00 MAI 0.76 0 3 07-31-2017 2493605.00 1571263.00 922342.00 822598.00 UW false Prospectus Loan ID 9-008 03-12-2026 04-13-2026 Defeased 78 78 2014 9500000.00 MAI 0.7 0 3 07-31-2017 2246220.00 1486247.00 759973.00 670124.00 UW false Prospectus Loan ID 10 03-12-2026 04-13-2026 KeyBank 10-06-2017 22555000.00 60 0 0.0414 0.0414 3 1 60 12-01-2017 1 WL 3 77814.75 22555000.00 1 1 3 true true true false 12-31-2020 08-31-2022 08-31-2022 COLFAX DENTON 2016 35000000.00 08-24-2017 6 VICTOR EQUIPMENT 422819 08-31-2028 10-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 5 11-01-2022 Prospectus Loan ID 11 03-12-2026 04-13-2026 RMF 11-08-2017 22000000.00 120 11-06-2027 360 0.0462 0.0462 3 1 60 12-06-2017 true 1 PP 5 84700.00 22000000.00 1 1 1 0 true true true false false 12-05-2019 08-05-2027 08-05-2027 LOGAN TOWN CENTER 150 FALON LANE ALTOONA PA 16602 BLAIR RT 715791 715791 2006 2012 117000000.00 MAI 10-20-2017 0.98 1 6 X Boscov's 190000 08-31-2031 Kohl's Deparment Stores Inc. 88100 01-31-2027 Giant Eagle 85778 11-30-2026 09-30-2017 12-31-2024 12-31-2025 8601602.00 9614431.00 1560499.00 2211814.93 7041103.00 7402616.07 6575839.00 6937351.07 UW CREFC 4747884.48 1.48 1.5591 1.39 1.4611 F F 12-30-2025 false false 20824526.72 113044.87 0.0462 0.0001663 82846.91 30197.96 0.00 20794328.76 20794328.76 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 12 03-12-2026 04-13-2026 UBS AG 10-25-2017 22000000.00 120 11-06-2027 360 0.0448 0.0448 3 1 0 12-06-2017 true 1 PP 2 111209.48 21970923.85 1 2 2 0 false true true false false 12-05-2019 07-05-2027 07-05-2027 Airport Investment & Airport Overlook MD OF 228685 46300000.00 09-12-2017 1 1 X 07-31-2017 12-31-2024 12-31-2025 4116558.78 4098435.00 707045.08 886241.86 3409513.70 3212193.14 3057055.67 2859736.14 UW 1698472.08 2.01 1.8912 1.80 1.6837 F F false false 18613170.89 111209.48 0.0448 0.0001538 71805.48 39404.00 0.00 18573766.90 18573766.89 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 12-001 03-12-2026 04-13-2026 AIRPORT INVESTMENT 793 ELKRIDGE LANDING ROAD LINTHICUM MD 21090 ANNE ARUNDEL OF 194457 194457 1975 39900000.00 MAI 09-12-2017 1 1 6 Northrop Grumman Systems Corp. 194457 06-30-2027 07-31-2017 12-31-2024 12-31-2025 3320014.14 4098435.00 401373.57 886241.86 2918640.57 3212193.14 2622146.34 2859736.14 UW CREFC 1698472.08 1.8912 1.6837 F 03-23-2026 false Prospectus Loan ID 12-002 03-12-2026 04-13-2026 AIRPORT OVERLOOK 785 ELKRIDGE LANDING ROAD LINTHICUM MD 21090 ANNE ARUNDEL OF 34228 34228 2006 6400000.00 MAI 09-12-2017 1 1 6 ViaSat Inc. 11608 10-31-2027 Chabad-Lubavitch of Maryland Inc. 11537 06-30-2030 FOUNDATION FINANCIAL ADVISORS 3397 04-30-2026 07-31-2017 12-31-2024 12-31-2025 796544.64 0.00 305671.50 0.00 490873.13 0.00 434909.33 0.00 UW CREFC 0.00 0.00 C 03-31-2026 false Prospectus Loan ID 13 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 10-17-2017 20000000.00 120 11-06-2027 360 0.0445 0.0445 3 1 36 12-06-2017 true 1 PP 5 74166.67 20000000.00 1 1 1 0 true true true false true 01-05-2020 08-05-2027 08-05-2027 2U HEADQUARTERS 7900 HARKINS ROAD LANHAM MD 20706 PRINCE GEORGES OF 309303 309303 2002 2017 77900000.00 MAI 09-18-2017 16500000.00 09-11-2025 MAI 1 0 6 01-06-2020 N 2U, INC. 309303 08-31-2028 01-01-2025 06-30-2025 9457266.25 25125.00 3733231.99 1543941.00 5724034.27 -1518816.00 5216824.92 -1772421.00 UW CREFC 1632049.00 1.75 -0.9306 1.60 -1.086 F F false false 18153684.57 100743.75 0.0445 0.0001663 69563.91 31179.84 0.00 18750214.58 18122504.73 08-06-2024 1 false 1335943.62 0 6000 3 0 Midland Loan Services 08-01-2024 false 0.00 11 04-06-2025 10 0.00 0.00 11-06-2027 0 Prospectus Loan ID 14 03-12-2026 04-13-2026 UBS AG 09-19-2017 10000000.00 120 10-06-2027 0 0.0462 0.0462 3 1 120 11-06-2017 true 1 PP 3 77000.00 20000000.00 1 1 1 0 true true false false false 07-05-2027 MERIDIAN SUNRISE VILLAGE 10507 156TH STREET EAST PUYALLUP WA 98374 PIERCE RT 225217 225217 2007 75400000.00 MAI 04-05-2017 0.88 0.96 6 01-06-2020 N L.A. Fitness International LLC 45000 09-30-2028 HomeGoods Inc. 20348 09-30-2029 Petsmart 20150 02-28-2029 07-31-2017 01-01-2025 09-30-2025 6283705.62 5728855.00 1614117.88 1908308.00 4669587.74 3820547.00 4392442.27 3612687.75 UW CREFC 1582349.93 2.22 2.4144 2.08 2.2831 F F 09-30-2025 false false 10000000.00 39783.33 0.0462 0.0003413 39783.33 0.00 0.00 10000000.00 10000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 14A 03-12-2026 04-13-2026 UBS AG 09-19-2017 10000000.00 120 10-06-2027 0 0.0462 0.0462 3 1 120 11-06-2017 1 PP 3 20000000.00 1 0 true true false false false NA NA N false false 10000000.00 39783.33 0.0462 0.0003413 39783.33 0.00 0.00 10000000.00 10000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 15 03-12-2026 04-13-2026 UBS AG 11-10-2017 19600000.00 120 08-06-2027 360 0.042209 0.042209 3 1 60 12-06-2017 true 1 WL 5 68941.37 19600000.00 1 8 0 true true false false false 08-05-2027 Defeased OH SS 390338 33110000.00 0.94 01-06-2020 F 08-31-2017 3207548.06 1009983.75 2197564.31 2139013.61 UW 1.91 1.86 F false false 18474807.00 96086.61 0.042209 0.0006413 67149.71 28936.90 0.00 18445870.11 18445870.10 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 15-001 03-12-2026 04-13-2026 Defeased 39648 1995 4100000.00 MAI 0.95 0 3 08-31-2017 410985.58 140170.11 270815.47 264868.27 UW false Prospectus Loan ID 15-002 03-12-2026 04-13-2026 Defeased 53505 1996 5260000.00 MAI 0.98 0 3 08-31-2017 489562.76 127137.79 362424.97 354399.22 UW false Prospectus Loan ID 15-003 03-12-2026 04-13-2026 Defeased 56488 1998 4690000.00 MAI 0.94 0 3 08-31-2017 432298.77 112843.57 319455.20 310982.00 UW false Prospectus Loan ID 15-004 03-12-2026 04-13-2026 Defeased 50790 1985 4430000.00 MAI 0.95 0 3 08-31-2017 439327.31 139374.30 299953.01 292334.51 UW false Prospectus Loan ID 15-005 03-12-2026 04-13-2026 Defeased 46918 2003 3540000.00 MAI 0.95 0 3 08-31-2017 359227.69 108001.76 251225.93 244188.23 UW false Prospectus Loan ID 15-006 03-12-2026 04-13-2026 Defeased 52990 2017 4020000.00 MAI 0.8 0 3 08-31-2017 344825.48 147664.37 197161.11 189212.61 UW false Prospectus Loan ID 15-007 03-12-2026 04-13-2026 Defeased 52890 1995 3960000.00 MAI 0.97 0 3 08-31-2017 408635.20 129673.37 278961.83 271028.33 UW false Prospectus Loan ID 15-008 03-12-2026 04-13-2026 Defeased 37109 1978 3110000.00 MAI 0.98 0 3 08-31-2017 322685.27 105118.48 217566.79 212000.44 UW false Prospectus Loan ID 16 03-12-2026 04-13-2026 RMF 10-06-2017 18000000.00 120 06-06-2027 360 0.0483 0.0483 3 1 60 11-06-2017 true 1 WL 5 72450.00 18000000.00 1 1 0 true true false false false 06-05-2027 Defeased 100250 25000000.00 MAI 08-24-2017 0.98 3 01-06-2020 F 07-31-2017 2262356.00 614850.00 1647506.00 1582469.00 UW F false false 17051177.56 94766.44 0.0483 0.0001538 70918.69 23847.75 0.00 17027329.81 17027329.81 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 17 03-12-2026 04-13-2026 Cantor Commercial Real Estate Lending, L.P. 11-09-2017 17000000.00 120 12-06-2027 360 0.04916 0.04916 3 1 0 01-06-2018 true 1 PP 2 17000000.00 1 1 1 0 false true false false false 08-05-2027 MARKETPLACE AT FOUR CORNERS 7100 MARKET PLACE DRIVE AURORA OH 44202 GEAUGA RT 525708 525708 2002 58000000.00 MAI 10-03-2017 0.99 0.98 6 01-06-2020 N Wal-Mart 192390 12-31-2027 KOHLS 86584 01-31-2032 Dick's Sporting Goods 50000 01-31-2028 08-31-2017 01-01-2025 09-30-2025 5219534.05 4094341.00 1394804.04 1090678.23 3824730.02 3003662.77 3572616.74 2816159.77 UW CREFC 2009824.50 1.43 1.4944 1.33 1.4011 F F 01-09-2026 false false 14586671.65 90388.94 0.04916 0.0001538 61748.62 28640.32 0.00 14558031.33 14558031.33 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 UBS AG 11-09-2017 17000000.00 120 11-06-2027 360 0.048197 0.048197 3 1 36 12-06-2017 true 1 WL 5 68279.08 17000000.00 1 1 1 0 true true true false false 01-05-2020 08-05-2027 08-05-2027 MERIDIAN NORTH 9301, 9333 & 9511 NORTH MERIDIAN STREET, 33, 35 & 61ST E. 96TH STREET INDIANAPOLIS IN 46260 MARION MU 158163 158163 1978 25400000.00 MAI 09-14-2017 0.94 0.97 6 X In Fitness Club LLC 44000 08-31-2029 Daddy Jack's 11953 10-31-2029 Indy Dance Academy 11164 12-31-2029 08-31-2017 12-31-2024 12-31-2025 2538968.16 3419950.00 847125.40 1091349.92 1691842.76 2328600.08 1587455.18 2224213.08 UW CREFC 1072747.80 1.58 2.1706 1.48 2.0733 F F 01-01-2026 false false 15527214.22 89395.65 0.048197 0.0001538 64442.55 24953.10 0.00 15502261.11 15502261.12 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19 03-12-2026 04-13-2026 CCRE 11-09-2017 15500000.00 120 360 0.04534 0.04534 3 1 60 01-06-2018 1 WL 5 15500000.00 1 1 0 true true false false 09-05-2027 1001 TOWNE 29700000.00 08-15-2017 2 MIN S. SONG 4843 10-31-2020 HIDDEN JEANS, INC. 4604 04-30-2019 INVESTMENT CONSULTANTS, LLC 2994 07-31-2032 08-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 3118450.67 3 02-13-2024 Prospectus Loan ID 20 03-12-2026 04-13-2026 CCRE 08-07-2017 15000000.00 120 09-06-2027 0 0.04712 0.04712 3 1 120 10-06-2017 true 1 PP 3 58900.00 15000000.00 1 13 13 0 true true false false false 06-05-2027 Chelsea Multifamily Portfolio NY MF 146 146 128800000.00 07-13-2017 0.97 1 01-06-2020 N 07-31-2017 01-01-2025 09-30-2025 6037744.00 5055195.00 1395444.00 2308568.00 4642300.00 2746627.00 4642300.00 2719252.00 UW 2687312.00 1.30 1.022 1.30 1.0118 F F false false 15000000.00 60863.33 0.04712 0.0003663 60863.33 0.00 0.00 15000000.00 15000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 20-001 03-12-2026 04-13-2026 416 WEST 23RD STREET 416 WEST 23RD STREET NEW YORK NY 10011 NEW YORK MF 25 25 1900 2017 28900000.00 MAI 07-13-2017 0.96 1 6 07-31-2017 01-01-2025 09-30-2025 1259927.00 5055195.00 238460.00 2308568.00 1021467.00 2746627.00 1021467.00 2719252.00 UW CREFC 2687312.00 1.022 1.0118 F 07-31-2017 false Prospectus Loan ID 20-002 03-12-2026 04-13-2026 454 WEST 22ND STREET 454 WEST 22ND STREET NEW YORK NY 10011 NEW YORK MF 16 16 1900 2017 18800000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 808884.00 0.00 147619.00 0.00 661265.00 0.00 661265.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-003 03-12-2026 04-13-2026 307 WEST 29TH STREET 307 WEST 29TH STREET NEW YORK NY 10001 NEW YORK MF 17 17 1900 2017 10300000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 529038.00 0.00 134404.00 0.00 394634.00 0.00 394634.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-004 03-12-2026 04-13-2026 313 WEST 29TH STREET 313 WEST 29TH STREET NEW YORK NY 10001 NEW YORK MF 10 10 1900 2017 8900000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 423832.00 0.00 91904.00 0.00 331928.00 0.00 331928.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-005 03-12-2026 04-13-2026 466 WEST 23RD STREET 466 WEST 23RD STREET NEW YORK NY 10011 NEW YORK MF 10 10 1930 2017 8300000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 423322.00 0.00 112356.00 0.00 310966.00 0.00 310966.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-006 03-12-2026 04-13-2026 326 WEST 23RD STREET 326 WEST 23RD STREET NEW YORK NY 10011 NEW YORK MF 8 8 1900 2017 10100000.00 MAI 07-13-2017 0.88 1 6 07-31-2017 01-01-2025 09-30-2025 445599.00 0.00 92766.00 0.00 352833.00 0.00 352833.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-007 03-12-2026 04-13-2026 456 WEST 22ND STREET 456 WEST 22ND STREET NEW YORK NY 10011 NEW YORK MF 12 12 1920 2017 7400000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 363963.00 0.00 98999.00 0.00 264964.00 0.00 264964.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-008 03-12-2026 04-13-2026 309 WEST 29TH STREET 309 WEST 29TH STREET NEW YORK NY 10001 NEW YORK MF 8 8 1900 2017 7300000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 338591.00 0.00 85562.00 0.00 253029.00 0.00 253029.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-009 03-12-2026 04-13-2026 310 WEST 22ND STREET 310 WEST 22ND STREET NEW YORK NY 10011 NEW YORK MF 12 12 1900 2017 7600000.00 MAI 07-13-2017 0.83 1 6 07-31-2017 01-01-2025 09-30-2025 388485.00 0.00 88087.00 0.00 300398.00 0.00 300398.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-010 03-12-2026 04-13-2026 348 WEST 21ST STREET 348 WEST 21ST STREET NEW YORK NY 10011 NEW YORK MF 10 10 1920 2017 7000000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 310308.00 0.00 72739.00 0.00 237569.00 0.00 237569.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-011 03-12-2026 04-13-2026 339 WEST 19TH STREET 339 WEST 19TH STREET NEW YORK NY 10011 NEW YORK MF 5 5 1900 2017 6200000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 307296.00 0.00 85337.00 0.00 221959.00 0.00 221959.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-012 03-12-2026 04-13-2026 341 WEST 19TH STREET 341 WEST 19TH STREET NEW YORK NY 10011 NEW YORK MF 6 6 1900 2017 3900000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 219717.00 0.00 72859.00 0.00 146858.00 0.00 146858.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 20-013 03-12-2026 04-13-2026 431 WEST 22ND STREET 431 WEST 22ND STREET NEW YORK NY 10011 NEW YORK MF 7 7 1900 2017 4100000.00 MAI 07-13-2017 1 1 6 07-31-2017 01-01-2025 09-30-2025 218782.00 0.00 74353.00 0.00 144429.00 0.00 144429.00 0.00 UW CREFC 0.00 0.00 C 07-31-2017 false Prospectus Loan ID 21 03-12-2026 04-13-2026 LCF 10-13-2017 15000000.00 120 11-06-2027 360 0.04681 0.04681 3 1 24 12-06-2017 true 1 PP 5 58512.50 15000000.00 1 1 1 0 true true false false false 08-05-2027 BELDEN PARK CROSSING 5496 DRESSLER ROAD NORTH CANTON OH 44720 STARK RT 483984 483984 1995 2016 68600000.00 MAI 09-01-2017 0.97 0.95 6 01-06-2020 N Kohl's Deparment Stores Inc. 99776 01-31-2031 Urban Air 55000 10-31-2038 Value City Furniture Stores 50000 01-31-2031 08-31-2017 12-31-2024 12-31-2025 7866497.98 7505726.00 2449393.77 2122221.03 5417104.21 5383504.97 5106412.33 5072822.97 UW CREFC 3167078.16 1.71 1.6998 1.61 1.6017 F F 12-31-2025 false false 13382468.11 77624.46 0.04681 0.0001663 53942.87 23681.59 0.00 13358786.52 13358786.52 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 04-21-2020 09-17-2020 false 8 Prospectus Loan ID 22 03-12-2026 04-13-2026 Regions Bank 10-05-2017 15000000.00 120 11-01-2027 360 0.04577 0.04577 3 1 60 12-01-2017 true 1 PP 5 57212.50 15000000.00 1 1 1 5 true true true false false 12-31-2021 07-31-2027 07-31-2027 MURRIETA PLAZA 40388-40484 MURRIETA HOT SPRINGS ROAD MURRIETA CA 92563 RIVERSIDE RT 141122 141122 2005 50800000.00 MAI 08-20-2017 0.87 0.57 6 X Powerhouse Gym 18060 06-30-2031 Trader Joe's Company 18000 06-30-2034 Walgreens 14419 12-31-2050 07-31-2017 12-31-2024 12-31-2025 3968218.52 2924682.00 1063309.17 1351451.33 2904909.35 1573230.67 2764629.85 1432949.67 UW CREFC 2024632.08 1.43 0.777 1.37 0.7077 F F 12-30-2025 false false 14192245.52 76690.61 0.04577 0.0001663 55935.98 20754.63 0.00 14171490.89 14171490.89 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 23 03-12-2026 04-13-2026 UBS AG 09-15-2017 15000000.00 120 10-06-2027 360 0.044192 0.044192 3 1 0 11-06-2017 true 1 PP 2 75284.35 9974457.12 1 6 6 0 false true false false false 04-05-2027 At Home Portfolio RT 704529 65860000.00 1 1 01-06-2020 N 01-01-2025 09-30-2025 4147826.00 3654283.00 124435.00 0.00 4023391.00 3654283.00 3683020.00 3399004.00 UW 1837992.00 1.64 1.9881 1.50 1.8493 C F false false 8428483.24 50189.54 0.044192 0.0001663 32073.94 18115.60 0.00 8410367.64 8410367.64 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 23-001 03-12-2026 04-13-2026 AT HOME GROUP, INC. - ORANGE PARK 1919 WELLS ROAD ORANGE PARK FL 32073 VARIOUS RT 178999 178999 2002 2014 15490000.00 MAI 08-23-2017 1 1 6 At Home 178999 09-30-2032 01-01-2025 09-30-2025 3654283.00 0.00 3654283.00 3399004.00 UW CREFC 1837992.00 1.9881 1.8493 F 09-30-2025 false Prospectus Loan ID 23-002 03-12-2026 04-13-2026 AT HOME GROUP, INC. - MOORE 621 SOUTHWEST 19TH STREET MOORE OK 73160 VARIOUS RT 108395 108395 2016 10780000.00 MAI 08-23-2017 1 1 6 At Home 108395 09-30-2032 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 23-003 03-12-2026 04-13-2026 AT HOME GROUP, INC. - LAFAYETTE 4210 AMBASSADOR CAFFERY PARKWAY LAFAYETTE LA 70508 VARIOUS RT 107605 107605 2016 10710000.00 MAI 08-21-2017 1 1 6 At Home 107605 09-30-2032 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 23-004 03-12-2026 04-13-2026 AT HOME GROUP, INC. - HOOVER 5501 GROVE BOULEVARD HOOVER AL 35226 VARIOUS RT 109301 109301 2014 10580000.00 MAI 08-18-2017 1 1 6 At Home 109301 09-30-2032 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 23-005 03-12-2026 04-13-2026 AT HOME GROUP, INC. - WICHITA 301 SOUTH TOWN EAST MALL DRIVE WICHITA KS 67207 VARIOUS RT 101624 101624 1980 2015 9170000.00 MAI 08-25-2017 1 1 6 At Home 101624 09-30-2032 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 23-006 03-12-2026 04-13-2026 AT HOME GROUP, INC. - OLATHE 2000 EAST SANTA FE STREET OLATHE KS 66062 VARIOUS RT 98605 98605 1976 2015 9130000.00 MAI 08-25-2017 1 1 6 At Home 98605 09-30-2032 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 23A 03-12-2026 04-13-2026 UBS AG 09-15-2017 15000000.00 120 10-06-2027 360 0.044192 0.044192 3 1 0 11-06-2017 1 PP 2 4987228.52 1 0 false true false false false NA NA N false false 4214239.17 25094.79 0.044192 0.0001663 16036.96 9057.83 0.00 4205181.34 4205181.34 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 24 03-12-2026 04-13-2026 Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG 09-25-2017 13720000.00 120 10-06-2027 0 0.04379 0.04379 3 1 120 11-06-2017 true 1 PP 3 50066.57 6220000.00 1 16 16 0 true true true false false 11-05-2019 04-05-2027 04-05-2027 Bass Pro & Cabela's Portfolio RT 1896527 386700000.00 07-01-2017 1 1 01-06-2020 N 01-01-2025 09-30-2025 32578203.81 26793219.00 7640446.11 803796.57 24937757.69 25989422.43 23515362.44 24922625.43 UW 6495832.97 2.88 4.0009 2.72 3.8367 C F false false 6220000.00 23454.41 0.04379 0.0001663 23454.41 0.00 0.00 6220000.00 6220000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 24-001 03-12-2026 04-13-2026 CABELAS ROGERS 20200 ROGERS DRIVE ROGERS MN 55374 VARIOUS RT 186379 186379 2005 41100000.00 MAI 07-01-2017 1 1 6 CABELA'S 185124 04-30-2042 01-01-2025 09-30-2025 26793219.00 803796.57 25989422.43 24922625.43 UW CREFC 6495832.97 4.0009 3.8367 F 09-30-2025 false Prospectus Loan ID 24-002 03-12-2026 04-13-2026 CABELAS LONE TREE 10670 CABELA DRIVE LONE TREE CO 80124 VARIOUS RT 108077 108077 2013 34950000.00 MAI 07-01-2017 1 1 6 CABELA'S 102040 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-003 03-12-2026 04-13-2026 BASS PRO SAN ANTONIO 17907 IH-10 WEST SAN ANTONIO TX 78257 VARIOUS RT 184656 184656 2006 34200000.00 MAI 07-01-2017 1 1 6 CABELA'S 182015 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-004 03-12-2026 04-13-2026 CABELAS ALLEN 1 CABELA DRIVE ALLEN TX 75002 VARIOUS RT 107329 107329 2010 33600000.00 MAI 07-01-2017 1 1 6 CABELA'S 105812 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-005 03-12-2026 04-13-2026 CABELAS LEHI 2502 WEST CABELAS BOULEVARD LEHI UT 84043 VARIOUS RT 169713 169713 2006 30600000.00 MAI 07-01-2017 1 1 6 CABELA'S 172666 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-006 03-12-2026 04-13-2026 BASS PRO TAMPA 10501 PALM RIVER ROAD TAMPA FL 33619 VARIOUS RT 132734 132734 2015 28800000.00 MAI 07-01-2017 1 1 6 CABELA'S 138100 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-007 03-12-2026 04-13-2026 CABELAS HAMMOND 7700 CABELA DRIVE HAMMOND IN 46324 VARIOUS RT 188745 188745 2007 25700000.00 MAI 07-01-2017 1 1 6 CABELA'S 185324 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-008 03-12-2026 04-13-2026 BASS PRO ROUND ROCK 200 BASS PRO DRIVE ROUND ROCK TX 78665 VARIOUS RT 120763 120763 2014 25000000.00 MAI 07-01-2017 1 1 6 CABELA'S 109307 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-009 03-12-2026 04-13-2026 CABELAS FORT MILL 1000 CABELAS DRIVE FORT MILL SC 29708 VARIOUS RT 104476 104476 2014 23250000.00 MAI 07-01-2017 1 1 6 CABELA'S 98070 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24A 03-12-2026 04-13-2026 Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG 09-25-2017 13720000.00 120 10-06-2027 0 0.04379 0.04379 3 1 120 11-06-2017 1 PP 3 2500000.00 1 0 true true false false false NA NA N false false 2500000.00 9427.01 0.04379 0.0001663 9427.01 0.00 0.00 2500000.00 2500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 24B 03-12-2026 04-13-2026 Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG 09-25-2017 13720000.00 120 10-06-2027 0 0.04379 0.04379 3 1 120 11-06-2017 1 PP 3 2500000.00 1 0 true true false false false NA NA N false false 2500000.00 9427.01 0.04379 0.0001663 9427.01 0.00 0.00 2500000.00 2500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 24C 03-12-2026 04-13-2026 Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG 09-25-2017 13720000.00 120 10-06-2027 0 0.04379 0.04379 3 1 120 11-06-2017 1 PP 3 2500000.00 1 0 true true false false false NA NA N false false 2500000.00 9427.01 0.04379 0.0001663 9427.01 0.00 0.00 2500000.00 2500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 24-010 03-12-2026 04-13-2026 CABELAS WICHITA 2427 NORTH GREENWICH ROAD WICHITA KS 67226 VARIOUS RT 80699 80699 2011 20800000.00 MAI 07-01-2017 1 1 6 CABELA'S 80864 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-011 03-12-2026 04-13-2026 CABELAS OWATONNA 3900 CABELA DRIVE OWATONNA MN 55060 VARIOUS RT 161987 161987 1997 19000000.00 MAI 07-01-2017 1 1 6 CABELA'S 165542 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-012 03-12-2026 04-13-2026 CABELAS CENTERVILLE 5500 CORNERSTONE NORTH BOULEVARD CENTERVILLE OH 45440 VARIOUS RT 71872 71872 2016 17600000.00 MAI 07-01-2017 1 1 6 CABELA'S 73137 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-013 03-12-2026 04-13-2026 CABELAS HUNTSVILLE 7090 CABELA DRIVE NORTHWEST HUNTSVILLE AL 35806 VARIOUS RT 82443 82443 2016 16400000.00 MAI 07-01-2017 1 1 6 CABELA'S 75152 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-014 03-12-2026 04-13-2026 BASS PRO PORT ST. LUCIE 2250 SOUTHWEST GATLIN BOULEVARD PORT SAINT LUCIE FL 34953 VARIOUS RT 86637 86637 2013 15350000.00 MAI 07-01-2017 1 1 6 CABELA'S 88812 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-015 03-12-2026 04-13-2026 CABELAS WACO 2700 MARKET PLACE DRIVE WACO TX 76711 VARIOUS RT 43263 43263 2013 11850000.00 MAI 07-01-2017 1 1 6 CABELA'S 42300 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 24-016 03-12-2026 04-13-2026 CABELAS EAST GRAND FORKS 210 DEMERS AVENUE EAST GRAND FORKS MN 56721 VARIOUS RT 66754 66754 1999 8500000.00 MAI 07-01-2017 1 1 6 CABELA'S 60722 04-30-2042 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 25 03-12-2026 04-13-2026 RMF 10-13-2017 12400000.00 120 360 0.0475 0.0475 3 1 42 12-06-2017 1 WL 5 49083.33 12400000.00 1 1 0 true true true false 11-05-2019 08-05-2027 08-05-2027 PARK LANE APARTMENTS 2015 18650000.00 10-01-2017 6 09-30-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 10-12-2021 Prospectus Loan ID 26 03-12-2026 04-13-2026 Natixis 10-30-2017 10200000.00 120 11-05-2027 0 0.04783 0.04783 3 1 120 12-05-2017 true 1 WL 3 40655.50 10200000.00 1 1 1 0 true true false false true 08-04-2027 DORIAN APARTMENTS 1452 EAST BURNSIDE STREET PORTLAND OR 97214 MULTNOMAH MF 40 40 2016 17300000.00 MAI 10-04-2017 15400000.00 03-24-2021 MAI 0.93 0.9 6 01-05-2020 N 09-30-2017 12-31-2024 12-31-2025 1023175.54 820799.00 248905.27 521395.71 774270.27 299403.29 764270.27 289403.29 UW CREFC 494641.89 1.57 0.6052 1.55 0.585 F F false true 10200000.00 42010.68 0.04783 0.0001538 42010.68 0.00 0.00 10200000.00 10200000.00 04-05-2026 1 false 0 0 0 0 0 Trimont LLC 02-16-2021 06-01-2022 false 0.00 8 11-05-2020 10 11-05-2027 0 Prospectus Loan ID 27 03-12-2026 04-13-2026 LCF 11-15-2017 10175000.00 120 09-06-2027 0 0.0459 0.0459 3 1 120 01-06-2018 true 1 WL 3 10175000.00 1 1 0 true true false false false 09-05-2027 Defeased 91304 2015 16350000.00 MAI 09-21-2017 0.97 3 01-06-2020 F 09-30-2017 1352437.90 448876.62 903561.28 894430.89 UW F false false 10175000.00 40216.69 0.0459 0.0001538 40216.69 0.00 0.00 10175000.00 10175000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 28 03-12-2026 04-13-2026 CCRE 06-29-2017 10130000.00 120 07-06-2027 0 0.04714 0.04714 3 1 120 08-06-2017 true 1 WL 3 39794.02 10130000.00 1 5 5 0 true true false false false 04-05-2027 IGF Portfolio RT 50671 16610000.00 1 0.71 01-06-2020 N 01-01-2023 03-31-2023 1068858.00 186100.00 32066.00 1146.00 1036793.00 184954.00 998789.00 175453.25 UW 119382.04 2.14 1.5492 2.06 1.4696 F F false false 10130000.00 41120.48 0.04714 0.0003538 41120.48 0.00 0.00 10130000.00 10130000.00 03-06-2026 1 false 40924.21 0 0 B 0 Trimont LLC 02-29-2024 06-16-2023 false 0.00 13 0 Prospectus Loan ID 28-001 03-12-2026 04-13-2026 RITE AID 2528 OLD FORT PARKWAY MURFREESBORO TN 37128 VARIOUS RT 14564 2008 04-27-2017 0 6 Rite Aid 14564 09-30-2028 01-01-2023 03-31-2023 186100.00 1146.00 184954.00 175453.25 CREFC 119382.04 1.5492 1.4696 F 03-31-2023 false Prospectus Loan ID 28-002 03-12-2026 04-13-2026 DOLLAR GENERAL - MARKET 9800 CALIFORNIA CITY BOULEVARD CALIFORNIA CITY CA 93505 VARIOUS RT 20707 2013 03-11-2017 1 6 Dollar General 20878 08-31-2028 01-01-2023 03-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 03-31-2023 false Prospectus Loan ID 28-003 03-12-2026 04-13-2026 AT&T MOBILITY 419 WEST PRIEN LAKE ROAD LAKE CHARLES LA 70601 VARIOUS RT 5000 2016 10-30-2016 1 6 AT&T Mobility NETWORK REAL ETATE 5000 01-31-2026 01-01-2023 03-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 04-03-2023 false Prospectus Loan ID 28-004 03-12-2026 04-13-2026 VERIZON 1221 GARTH BROOKS BOULEVARD YUKON OK 73099 VARIOUS RT 4600 2016 12-23-2016 1 6 Verizon 4600 03-31-2027 01-01-2023 03-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 04-03-2023 false Prospectus Loan ID 28-005 03-12-2026 04-13-2026 SHERWIN WILLIAMS 18206 MANHATTEN PKWY CORNELIUS NC 28031 VARIOUS RT 5800 2008 04-25-2017 1 6 Sherwin Williams 5800 06-30-2025 01-01-2023 03-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 04-03-2023 false Prospectus Loan ID 29 03-12-2026 04-13-2026 KeyBank 01-30-2017 8700000.00 120 02-01-2027 360 0.0511 0.0511 3 1 0 03-01-2017 true 1 WL 2 47290.10 8599279.87 1 2 2 15 false true true false false 03-31-2019 11-30-2026 11-30-2026 Shoppes at Centre Green & Brier Creek NC RT 52333 13400000.00 0.94 0.87 X 09-30-2017 01-01-2024 09-30-2024 1287666.00 847321.00 377500.00 271485.00 910166.00 575836.00 828634.00 514687.00 UW 425611.00 1.60 1.3529 1.46 1.2092 F F false false 7348591.55 47290.10 0.0511 0.0002413 32335.84 14954.26 0.00 7333637.29 7333637.29 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 29-001 03-12-2026 04-13-2026 SHOPPES AT BRIER CREEK 7980 AND 7990 ARCO CORPORATE DRIVE RALEIGH NC 27617 VARIOUS RT 24800 24800 2005 7050000.00 MAI 12-01-2016 1 1 6 Brier Creek Fitness Center 7580 11-30-2031 Long & Foster Real Estate 7185 04-30-2026 The Oak Room 3615 04-30-2034 09-30-2017 01-01-2024 09-30-2024 633041.00 568222.00 178206.00 168591.00 454835.00 399631.00 405161.00 362375.00 UW CREFC 223829.00 1.7854 1.6189 F 12-31-2025 false Prospectus Loan ID 29-002 03-12-2026 04-13-2026 SHOPPES AT CENTRE GREEN 3607 AND 3615 WHITEHALL PARK DRIVE CHARLOTTE NC 28273 VARIOUS RT 27533 27533 2004 2007 6350000.00 MAI 05-10-2016 0.89 0.75 6 FITNESS CENTER 6533 11-30-2031 Inchin’s Bamboo Garden 3800 10-31-2030 Christopher K. Anene DMD 2200 05-31-2026 09-30-2017 01-01-2024 09-30-2024 654625.00 279099.00 199294.00 102894.00 455330.00 176205.00 423472.00 152312.00 UW CREFC 201782.00 0.8732 0.7548 F 12-31-2025 false Prospectus Loan ID 30 03-12-2026 04-13-2026 RMF 10-23-2017 8300000.00 120 11-06-2027 360 0.053 0.053 3 1 0 12-06-2017 true 1 WL 2 46090.29 8290568.04 1 1 1 0 false true false false false 07-05-2027 HOLIDAY INN EXPRESS - LANSING 2323 172ND STREET LANSING IL 60438 COOK LO 80 80 2008 13200000.00 MAI 10-01-2018 0.7 0.58 6 01-06-2020 N 09-30-2017 12-31-2024 12-31-2025 2686530.69 2210841.00 1579602.00 1752633.84 1106928.00 458207.16 999466.76 369773.52 UW CREFC 553083.48 2.00 0.8284 1.81 0.6685 F F false false 7178151.65 46090.29 0.053 0.0001538 32760.29 13330.00 0.00 7164821.65 7164821.65 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 31 03-12-2026 04-13-2026 RMF 10-31-2017 7450000.00 120 11-06-2027 300 0.048 0.048 3 1 0 12-06-2017 true 1 WL 2 42688.27 7437111.73 1 1 1 0 false true false false true 07-05-2027 FAIRFIELD INN & SUITES - DALLAS 2100 NORTH COCKRELL HILL ROAD DALLAS TX 75212 DALLAS LO 82 82 2016 12000000.00 MAI 09-05-2017 0.72 0.7 6 01-06-2020 N 09-30-2017 12-31-2024 12-31-2025 2344887.43 2384842.00 1355906.00 1583718.42 988982.00 801123.58 895186.17 705729.90 UW CREFC 512259.24 1.93 1.5639 1.75 1.3776 F F false true 5915886.33 42688.27 0.048 0.0001538 24452.33 18235.94 0.00 5897650.39 5897650.39 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false 07-06-2020 10 11-06-2027 Prospectus Loan ID 32 03-12-2026 04-13-2026 RMF 10-24-2017 7000000.00 120 11-06-2027 360 0.0494 0.0494 3 1 0 12-06-2017 true 1 WL 2 37321.25 6991495.42 1 1 1 0 false true false false false 08-05-2027 20 SOUTH CHARLES STREET 20 SOUTH CHARLES STREET BALTIMORE MD 21201 BALTIMORE OF 121438 121438 1966 2012 12200000.00 MAI 09-07-2017 1900000.00 12-01-2025 MAI 0.89 0.55 6 01-06-2020 N Downtown Partnership of Baltimore 22027 07-31-2025 Humphreys McLaughlin & McAleer 9848 05-31-2026 AGM Financial Services 8219 05-31-2030 09-30-2017 01-01-2025 03-31-2025 2068076.00 453375.00 1212118.00 477198.03 855958.00 -23823.03 740592.00 -52664.53 UW CREFC 111964.00 1.91 -0.2127 1.65 -0.4703 F F 03-31-2025 false false 5997234.94 37321.25 0.0494 0.0007413 25511.57 11809.68 0.00 6221943.41 5985425.26 08-06-2024 1 false 522456.77 0 175494.07 3 0 Trimont LLC 11-27-2023 false 0.00 6 0 Prospectus Loan ID 33 03-12-2026 04-13-2026 Natixis 11-15-2017 6750000.00 120 12-05-2027 300 0.0573 0.0573 3 1 0 01-05-2018 true 1 WL 2 6750000.00 1 1 1 0 false true false false false 10-04-2027 HAMPTON INN KINGSLAND 102 REDDICK ROAD KINGSLAND GA 31548 CAMDEN LO 78 78 2009 11000000.00 MAI 09-06-2017 0.89 0.76 6 01-05-2020 N 10-31-2017 10-01-2024 09-30-2025 2724975.38 2848223.00 1653093.40 2124598.69 1071881.98 723624.31 962882.96 609695.39 UW CREFC 508597.68 2.11 1.4227 1.89 1.1987 F F false false 5522385.17 42383.14 0.0573 0.0001538 27248.37 15134.77 0.00 5507250.40 5507250.40 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 34 03-12-2026 04-13-2026 UBS AG 11-07-2017 5500000.00 120 11-06-2027 360 0.046892 0.046892 3 1 0 12-06-2017 true 1 WL 2 28489.39 5493002.78 1 1 1 0 false true false false false 08-05-2027 STORAGE 101 - PASO ROBLES 1420 RAMADA DRIVE PASO ROBLES CA 93446 SAN LUIS OBISPO SS 85442 85442 2000 10120000.00 MAI 09-06-2017 0.85 0.92 6 01-06-2020 N 09-30-2017 12-31-2024 12-31-2025 921666.96 1214205.00 343550.76 578007.00 578116.20 636198.00 572875.68 630957.00 UW CREFC 341872.68 1.69 1.8609 1.68 1.8455 F F false false 4680316.79 28489.39 0.046892 0.0001538 18898.76 9590.63 0.00 4670726.16 4670726.16 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 35 03-12-2026 04-13-2026 RMF 11-03-2017 5200000.00 120 08-06-2027 300 0.0504 0.0504 3 1 0 12-06-2017 true 1 WL 2 30519.99 5191320.01 1 1 0 false true false false false 08-05-2027 Defeased 57000 8100000.00 MAI 09-28-2017 1 3 01-06-2020 F 08-31-2017 766609.37 15332.39 751276.98 611834.54 UW F false false 4158784.53 30519.99 0.0504 0.0001538 18049.12 12470.87 0.00 4146313.66 4146313.66 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 05-08-2020 12-14-2021 false 0.00 8 0 Prospectus Loan ID 36 03-12-2026 04-13-2026 LCF 10-26-2017 3720000.00 120 11-06-2027 300 0.05398 0.05398 3 1 0 12-06-2017 true 1 WL 2 22618.01 3714115.79 1 1 0 false true false false false 09-05-2027 Defeased 66 66 2017 5800000.00 MAI 08-24-2017 0.68 3 01-06-2020 F 07-31-2017 1489474.02 911183.19 578290.83 518711.87 UW F false false 3006179.99 22618.01 0.05398 0.0001538 13973.56 8644.45 0.00 2997535.54 2997535.54 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 37 03-12-2026 04-13-2026 LCF 11-14-2017 3525000.00 120 12-06-2027 360 0.04983 0.04983 3 1 0 01-06-2018 true 1 WL 2 3525000.00 1 1 1 0 false true false false false 09-05-2027 NORTH RANGE RETAIL CENTER 15550 103RD PLACE COMMERCE CITY CO 80022 ADAMS RT 16752 16752 2007 5700000.00 MAI 10-02-2017 0.94 1 6 01-06-2020 N Laxmi Ganesh Inc. 2600 05-31-2028 Granados dba Las Margs 2600 01-31-2033 Weili Huang/QingQing Yang 1560 05-31-2028 10-31-2017 12-31-2024 12-31-2025 606545.93 823828.00 219763.04 343015.54 386782.89 480812.46 368432.18 462461.46 UW CREFC 226636.32 1.71 2.1215 1.63 2.0405 F F 09-30-2025 false false 3029928.42 18886.36 0.04983 0.0001538 13001.17 5885.19 0.00 3024043.23 3024043.23 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 38 03-12-2026 04-13-2026 LCF 10-16-2017 3500000.00 120 11-06-2027 360 0.05218 0.05218 3 1 0 12-06-2017 true 1 PP 2 19257.82 3495961.35 1 1 1 0 false true false false true 08-05-2027 DOUBLETREE WILMINGTON 4727 CONCORD PIKE WILMINGTON DE 19803 NEW CASTLE LO 244 244 1973 2015 37000000.00 MAI 09-20-2018 28900000.00 11-10-2020 MAI 0.63 0.59 6 01-06-2020 N 08-31-2017 12-31-2024 12-31-2025 9513844.58 8052822.00 6081099.57 6944747.00 3432745.01 1108075.00 3052191.23 785962.00 UW CREFC 1815737.00 1.89 0.6102 1.68 0.4328 F F false false 3020557.72 19257.82 0.05218 0.0001663 13572.20 5685.62 0.00 3014872.10 3014872.10 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services 08-17-2020 02-06-2022 false 0.00 8 05-06-2020 98 0.00 0.00 11-06-2027 0 Prospectus Loan ID 39 03-12-2026 04-13-2026 RMF 11-03-2017 3000000.00 120 08-06-2027 300 0.0504 0.0504 3 1 0 12-06-2017 true 1 WL 2 17607.69 2994992.31 1 1 0 false true false false false 08-05-2027 Defeased 42950 1995 4570000.00 MAI 09-28-2017 1 3 01-06-2020 F 08-31-2017 442274.63 8845.61 433429.02 352981.46 UW F false false 2399298.28 17607.69 0.0504 0.0001538 10412.95 7194.74 0.00 2392103.54 2392103.54 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 05-08-2020 12-14-2021 false 0.00 8 0 EX-103 4 exh_103.xml Item 2(a)(2) Asset Number With respect to Asset Number 14, original file reflected one loan with Original Loan Amount of 20000000 however this is now split into Asset Number 14 and 14A reflecting Pari Passu A1 and A2 notes B2 Notes with Original Loan Amounts of 10000000 and 10000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 14. Similar splits are reported for assets 1 (adding loan 1A) each are a pari passu loan structure. Item 2(c)(1) Originator UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York ("UBS AG"), Rialto Mortgage Finance, LLC (RMF), Ladder Capital Finance LLC ("LCF"), Cantor Commercial Real Estate Lending, L.P. ("CCRE"), KeyBank National Association ("KeyBank"), and Natixis Real Estate Capital LLC (Natixis). CITI REAL ESTATE FUNDING INC ( "CREFI"). 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 January 2018, 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 13, 23, 23.01, 23.02, 23.03, 23.04, 23.05, 23.06, 24, 24.01, 24.02, 24.03, 24.04, 24.05, 24.06, 24.07, 24.08, 24.09, 24.10 , 24.11, 24.12, 24.13, 24.14, 24.15, 24.16, 28, 28.01, 28.02, 28.03, 28.04, and 28.05 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 6, 7, 17, 19, 27, 33, and 37 this field has been left blank as the loans do not have their first payment date until January 2018. 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, the full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association and the full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.